Cba S
Cba S
and CityData.com, which sources its information from public records, as well as my personal
knowledge (as a tenant) of the building layout and design. Data on costs of pursuing a LEED
2009
certification was obtained from publications of the U.S. Green Building Council (USGBC), primarily the
organizations LEED Certification Fees PDF available at http://www.usgbc.org/certguide/fees. The source
for average hard and soft costs per square foot of implementing a LEED Existing Buildings program was a
2009 White Paper from the Leonardo Academy Inc., a nonprofit sustainability consultancy, which produced
the paper based on a survey sponsored by building efficiency company Johnson Controls Inc. (JCINYSE). Soft
cost data sourced from this White Paper included labor costs and the costs of building improvements
required to meet prerequisites and credits.
Data regarding the benefits of achieving a LEED
for Existing Buildings rating system, due to the sheer size of that task and the intimate knowledge of
2500 Quantum Lakes Drives blueprints that would be required. Instead, an average cost of $0.73 per square
foot is used to quantify the capital improvements that would likely be necessary for a building of this size and
age to achieve LEED
certification. This average cost is based on reported actual costs of similar buildings
that recently pursued the same certification.
x
P a g e |6
Sustainable Return on Investment (SROI) Methodology
The type of costbenefit analysis selected for this project is a Sustainable Return on Investment
(SROI). This will allow us to take into account the financial impact of pursuing a LEED
certification, as well
as consider the projects sustainable return, which in this case includes environmental and occupant health
benefits in addition to longterm cost savings. This methodology is believed to give the most comprehensive
look at the longterm benefits of 2500 Quantum Lakes Drive achieving a green rating because it takes into
account more than just cash impacts., such as quantifying the avoidance of GHG emissions.
Step 1: Classifying Costs and Benefits
The first step in this process was to identify each of the relevant costs and benefits and classify these
according to investment costs (or initial capital and operating expenditures) or recurring costs, or cash
benefits and noncash benefits. This breakdown is listed below.
Costs
Investment Costs
Registration with the USGBC for NonMembers: $1,200
xi
, which is $0.02/sf
Initial Review for a Project over 50,000 Square Feet: $0.04/sf
xii
, which totals $2,160
Miscellaneous Costs, which could include appeals for Complex Credits of $800 per credit, appeals for All
Other Credits of $500 per credit, or an Expedited Review of $500 per credit
xiii
, for a total of $0.01/sf
xiv
Labor Costs (Staff): $0.59/sf
xv
, which totals $31,860
Labor Costs (Consultants): $0.24/sf
xvi
, which totals $12,960
Costs of Building Improvements Required to meet Prerequisites and Credits: $0.73/sf
xvii
, which totals
$39,420
Recurring Costs
Recertification Costs Every Five Years: $0.04/sf, which totals $2,160
xviii
Labor Costs (Staff): 40% of the work of the initial certification, which would be 40% of $31,860 for a total
of $12,744
Total Investment Costs: $1.63/sf or $88,020 ($1.63*54,000)
Total Recurring Costs Every 5 Years: $14,904
P a g e |7
Benefits
Cash Benefits
Annual Reduction in Operating Costs: $0.17/sf
xix
, which totals $9,180
Higher Rents: 4%5% annual premium
xx
, which would equal rents of $14.99/sf versus $14.35/sf without
certification or an annual rent increase of $27,648 (based on 80% occupancy)
Fewer Vacancies: 8% higher occupancy rates
xxi
, which translates to an additional 4,320 sq. ft. of space
rented annually at a cost of $14.99/sf = $64,756 (based on a precertification occupancy rate of 80%)
Annual Cost Savings from Recycling: $0.01/sf
xxii
or $540
NonCash Benefits
Reduced Greenhouse Gas Emissions: Avoids 202.81 MtCO2e (at a spot price of ~$6.81/t CO2, according
to the January 16, 2014, EU Emissions Allowances price on the European Energy Exchange
xxiii
)
Increased Tenant Productivity
Increased Occupant Satisfaction
Total Cash Benefits: $102,124
Total NonCash Benefits: $1,381.14
Step 2: Determine the Discount Rate
This analysis uses a discount rate of 2.6%. Lacking a better way to identify the appropriate discount
rate, I went with opportunity cost. Money not invested by 2500 Quantum Lakes Drive in a LEED
program
could be invested in the stock market, which, as of September 5, 2013, was predicted to generate a 2.6%
xxiv
return in the coming yearsindicating that the building owners funds could potentially earn 2.6% a year if
not invested in a LEED
project.
Step 3: Calculate the Net Present Value (NPV)
The CBA, using a SROI methodology, is calculated for a 20year period on page 8.
P a g e |8
Y
e
a
r
I
n
v
e
s
t
m
e
n
t
C
o
s
t
s
R
e
c
u
r
r
i
n
g
C
o
s
t
s
T
o
t
a
l
C
o
s
t
s
C
a
s
h
B
e
n
e
f
i
t
s
N
o
n
-
C
a
s
h
B
e
n
e
f
i
t
s
T
o
t
a
l
B
e
n
e
f
i
t
s
N
e
t
B
e
n
e
f
i
t
s
D
i
s
c
o
u
n
t
i
n
g
F
a
c
t
o
r
(
2
.
6
%
)
P
e
r
i
o
d
N
P
V
C
u
m
u
l
a
t
i
v
e
N
P
V
2
0
1
4
4
4
,
0
1
0
0
4
4
,
0
1
0
(
1
0
%
)
1
0
2
1
2
(
1
0
%
)
1
3
8
.
1
1
1
0
,
3
5
0
.
1
1
-
3
3
,
6
5
9
.
8
9
0
.
9
7
4
6
5
8
9
1
-
3
2
,
8
0
6
.
9
1
-
3
2
,
8
0
6
.
9
1
2
0
1
5
4
4
,
0
1
0
0
4
4
,
0
1
0
(
5
0
%
)
5
1
0
6
2
(
5
0
%
)
6
9
0
.
5
7
5
1
,
7
5
2
.
5
7
7
,
7
4
2
.
5
7
0
.
9
4
9
9
5
9
9
2
7
,
3
5
5
.
1
3
-
2
5
,
4
5
1
.
7
8
0
.
0
2
6
2
0
1
6
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
9
2
5
8
8
6
9
3
9
5
,
8
3
4
.
0
5
7
0
,
3
8
2
.
2
7
2
0
1
7
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
9
0
2
4
2
3
8
4
9
3
,
4
0
5
.
5
1
1
6
3
,
7
8
7
.
7
7
2
0
1
8
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
8
7
9
5
5
5
4
5
9
1
,
0
3
8
.
5
0
2
5
4
,
8
2
6
.
2
8
2
0
1
9
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
8
5
7
2
6
6
5
6
8
8
,
7
3
1
.
4
9
3
4
3
,
5
5
7
.
7
6
2
0
2
0
0
1
4
,
9
0
4
1
4
,
9
0
4
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
8
8
,
6
0
1
.
1
4
0
.
8
3
5
5
4
2
4
7
7
4
,
0
3
0
.
0
1
4
1
7
,
5
8
7
.
7
7
2
0
2
1
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
8
1
4
3
6
8
8
8
8
4
,
2
9
1
.
3
5
5
0
1
,
8
7
9
.
1
2
2
0
2
2
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
7
9
3
7
3
1
8
9
8
2
,
1
5
5
.
3
2
5
8
4
,
0
3
4
.
4
4
2
0
2
3
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
7
7
3
6
1
7
7
1
0
8
0
,
0
7
3
.
4
1
6
6
4
,
1
0
7
.
8
5
2
0
2
4
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
7
5
4
0
1
3
3
1
1
7
8
,
0
4
4
.
2
6
7
4
2
,
1
5
2
.
1
0
2
0
2
5
0
1
4
,
9
0
4
1
4
,
9
0
4
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
8
8
,
6
0
1
.
1
4
0
.
7
3
4
9
0
5
8
1
2
6
5
,
1
1
3
.
4
9
8
0
7
,
2
6
5
.
6
0
2
0
2
6
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
7
1
6
2
8
2
4
1
3
7
4
,
1
3
8
.
9
2
8
8
1
,
4
0
4
.
5
1
2
0
2
7
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
6
9
8
1
3
1
1
4
7
2
,
2
6
0
.
1
5
9
5
3
,
6
6
4
.
6
6
2
0
2
8
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
6
8
0
4
3
9
6
1
5
7
0
,
4
2
9
.
0
0
1
,
0
2
4
,
0
9
3
.
6
6
2
0
2
9
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
6
6
3
1
9
6
5
1
6
6
8
,
6
4
4
.
2
5
1
,
0
9
2
,
7
3
7
.
9
1
2
0
3
0
0
1
4
,
9
0
4
1
4
,
9
0
4
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
8
8
,
6
0
1
.
1
4
0
.
6
4
6
3
9
0
4
1
7
5
7
,
2
7
0
.
9
2
1
,
1
5
0
,
0
0
8
.
8
3
2
0
3
1
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
6
3
0
0
1
0
1
1
8
6
5
,
2
0
9
.
2
8
1
,
2
1
5
,
2
1
8
.
1
1
2
0
3
2
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
6
1
4
0
4
4
9
1
9
6
3
,
5
5
6
.
8
1
1
,
2
7
8
,
7
7
4
.
9
2
2
0
3
3
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
5
9
8
4
8
4
3
2
0
6
1
,
9
4
6
.
2
0
1
,
3
4
0
,
7
2
1
.
1
2
2
0
3
4
0
0
0
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
1
0
3
,
5
0
5
.
1
4
0
.
5
8
3
3
1
8
1
2
1
6
0
,
3
7
6
.
4
2
1
,
4
0
1
,
0
9
7
.
5
4
2
0
3
5
0
1
4
,
9
0
4
1
4
,
9
0
4
1
0
2
,
1
2
4
1
,
3
8
1
.
1
4
1
0
3
,
5
0
5
.
1
4
8
8
,
6
0
1
.
1
4
0
.
5
6
8
5
3
6
1
2
2
5
0
,
3
7
2
.
9
5
1
,
4
5
1
,
4
7
0
.
4
9
D
i
s
c
o
u
n
t
R
a
t
e
P a g e |9
Findings
The CBA on page 8 assumes an approximate twoyear timeframe required from initial registration
with the USGBC to the time the building completes its submission of credit paperwork and documentations
for review. This twoyear timeframe is subject to change based on the desired level of certification sought
(and the corresponding workload), but is considered typical based on many of the credits requiring at least
12 months of continuous monitoring and documentation to demonstrate compliance. However, the project
could start to see benefits accrue as a result of seeking LEED
certification, such as Gold or Platinum. The cost and benefit data used in this report are based on
consensus averages from a range of buildings with varying certification levels. To pursue a higherlevel
LEED
designation, costs would naturally increase, both with regard to the costs of capital improvements
necessary to achieve the harder credits or to earn a greater number of points for a larger increase in
performance under a particular credit, and with regard to the staff and consultant hours that would need to
be allocated to the project. The registration and review costs stay the same regardless of the level of
certification sought.
In addition, much of the benefit of pursuing a green certification is based on the assumption that,
once completed, the building owners can generate more rental income from tenants. Efforts were made to use
median values for expected increases based on consensus research; however, these cannot be assured, as
they are subject to more than just a buildings sustainable reputation (e.g., market forces) and have not
proven true in 100% of case studies.
There could also be additional benefits not listed in this report. For instance, the scenario of the sale
of 2500 Quantum Lakes Drive is not included in this analysis as there is nothing to support that action at this
time, but if the owner wanted to sell, the building could command a considerable price premium of
approximately 26%
xxvi
(based on literature) as a result of holding a LEED
and
Energy Star
i
Crystal Research Associates, LLC. Nanotechnology and the Built Environment: Investing in Green
Infrastructure. Second Edition, published December 13, 2012. Available from
http://www.crystalra.com/researchlibrary/investingingreeninfrastructure.
ii
U.S. Green Building Council. LEED 2009 for Existing Buildings Operation and Maintenance (Updated July
2013). http://www.usgbc.org/sites/default/files/LEED%202009%20RS_EBOM_07.01.2013_current.pdf
iii
Property Valuation of Quantum Lakes Drive, Boynton Beach, FL: 2500. CityData.com, (2014)
http://www.citydata.com/palmbeachcounty/Q/QuantumLakesDrive1.html
iv
Leonardo Academy Inc. The Economics of LEED for Existing Buildings: for Individual Buildings, 2008 Edition
(Revised February 2, 2009). http://www.leonardoacademy.org/download/Economics%20of%20LEED
EB%2020090222.pdf
v
Fuerst F. and P. McAllister, Green Noise or Green Value? Measuring the Effects of Environmental
Certification on Office Values, Real Estate Economics, 2011, 39: 1, 4569.
vi
Fuerst, F. and P. McAllister, An Investigation of the Effect of EcoLabeling on Office Occupancy Rates,
Journal of Sustainable Real Estate, 2009, 1:1, 4964.
vii
Dermisi, Sofia, Ph.D. (January 29, 2012) Performance of LEEDExisting Buildings before and after their
certification. Real Estate Research Institute Research. http://pacenow.org/wp
content/uploads/2012/08/PerformanceofLEEDRERI2012.pdf
viii
GSA Public Buildings Service. (August 2011). Green Building Performance: A Post Occupancy Evaluation of
22 GSA Buildings. http://www.gsa.gov/graphics/pbs/Green_Building_Performance.pdf
ix
U.S. Green Building Council. Green Building Facts. (2012)
http://www.usgbc.org/Docs/Archive/General/Docs18693.pdf
x
Leonardo Academy Inc. The Economics of LEED for Existing Buildings: for Individual Buildings, 2008 Edition
(Revised February 2, 2009). www.leonardoacademy.org/download/Economics%20of%20LEED
EB%2020090222.pdf
xi
U.S. Green Building Council. Building Operations and Maintenance Fees, LEED Certification Fees. (2014)
http://www.usgbc.org/certguide/fees
xii
Ibid.
xiii
Ibid.
xiv
Leonardo Academy Inc. The Economics of LEED for Existing Buildings: for Individual Buildings, 2008 Edition
(Revised February 2, 2009). http://www.leonardoacademy.org/download/Economics%20of%20LEED
EB%2020090222.pdf
xv
Ibid.
xvi
Ibid.
xvii
Ibid.
xviii
U.S. Green Building Council. Building Operations and Maintenance Fees, LEED Certification Fees. (2014)
http://www.usgbc.org/certguide/fees
P a g e |12
xix
Arny, Michael and Barb McCabe. (April 2009). LEEDEB Lowers Operating Costs, Report Finds.
http://www.facilitiesnet.com/green/article/LEEDEBLowersOperatingCostsReportFinds10724#
xx
Fuerst F. and P. McAllister, Green Noise or Green Value? Measuring the Effects of Environmental
Certification on Office Values, Real Estate Economics, 2011, 39: 1, 4569.
xxi
Fuerst, F. and P. McAllister, An Investigation of the Effect of EcoLabeling on Office Occupancy Rates,
Journal of Sustainable Real Estate, 2009, 1:1, 4964.
xxii
Dermisi, Sofia, Ph.D. (January 29, 2012) Performance of LEEDExisting Buildings before and after their
certification. Real Estate Research Institute Research. http://pacenow.org/wp
content/uploads/2012/08/PerformanceofLEEDRERI2012.pdf
xxiii
European Energy Exchanges EU Emissions Allowance (January 16, 2014).
http://www.eex.com/en/Market%20Data/Trading%20Data/Emission%20Rights
xxiv
Market Valuations and Expected Returns. (September 5, 2013). http://www.nasdaq.com/article/market
valuationsandexpectedreturnssept42013cm272931#ixzz2quHwhRzs
xxv
Environmental Protection Agencys Greenhouse Gas Equivalencies Calculator.
http://www.epa.gov/cleanenergy/energyresources/calculator.html#results
xxvi
Fuerst F. and P. McAllister, Green Noise or Green Value? Measuring the Effects of Environmental
Certification on Office Values, Real Estate Economics, 2011, 39: 1, 4569.
xxvii
Dermisi, Sofia, Ph.D. (January 29, 2012) Performance of LEEDExisting Buildings before and after their
certification. Real Estate Research Institute Research. http://pacenow.org/wp
content/uploads/2012/08/PerformanceofLEEDRERI2012.pdf