Laserfiche WebLink
Schedule A <br />Power Purchase Payment Schedule <br />Rooftop Ballasted Solar Array - 124.95 kWDC Monocrystalline350W Solar Panels @ 10° w/ 99.9 <br />kWAC SolarEdge <br />Year 1 PPA Rate $/kWh: <br />Annual PPA Rate Escallator: <br />$0.10900 <br />2.50% <br />Annual <br />1 <br />Estimated <br />Energy <br />(kWh/Year) <br />140569 <br />($/kWh) <br />$ <br />SolarGreen 2 <br />Utility Bill <br />Lease <br />0.08978 <br />Expense <br />Runs <br />($/Year <br />$ <br />• <br />Full <br />Estimated) <br />12,619.99 <br />TermM <br />$ <br />.. <br />12,619.99 <br />2 <br />136352 <br />$ <br />0.09202 <br />$ <br />12,547.42 <br />$ <br />12,547.42 <br />3 <br />135670 <br />$ <br />0.09432 <br />$ <br />12,796.80 <br />$ <br />12,796.80 <br />4 <br />134992 <br />$ <br />0.09668 <br />$ <br />13,051.14 <br />$ <br />13,051.14 <br />5 <br />134317 <br />$ <br />0.09910 <br />$ <br />13,310.53 <br />$ <br />13,310.53 <br />6 <br />133645 <br />$ <br />0.10158 <br />$ <br />13,575.08 <br />$ <br />13,575.08 <br />7 <br />132977 <br />$ <br />0.10412 <br />$ <br />13 844.88 <br />$ <br />13 844.88 <br />8 <br />132312 <br />$ <br />0.10672 <br />$ <br />14,120.05 <br />$ <br />14,120.05 <br />9 <br />131650 <br />$ <br />0.10939 <br />$ <br />14,400.68 <br />$ <br />14,400.68 <br />10 <br />130992 <br />$ <br />0.11212 <br />$ <br />14,686.90 <br />$ <br />14,686.90 <br />11 <br />130337 <br />$ <br />0.11492 <br />$ <br />14,978.80 <br />$ <br />14,978.80 <br />12 <br />129685 <br />$ <br />0.11780 <br />$ <br />15,276.50 <br />$ <br />15,276.50 <br />13 <br />129037 <br />$ <br />0.12074 <br />$ <br />15,580.12 <br />$ <br />15,580.12 <br />14 <br />128392 <br />$ <br />0.12376 <br />$ <br />15 889.78 <br />$ <br />1588978 <br />15 <br />127750 <br />$ <br />0.12685 <br />$ <br />16,205.59 <br />$ <br />16,205.59 <br />16 <br />127111 <br />$ <br />0.13003 <br />$ <br />16,527.67 <br />$ <br />16,527.67 <br />17 <br />126476 <br />$ <br />0.13328 <br />$ <br />16,856.16 <br />$ <br />16,856.16 <br />18 <br />125843 <br />$ <br />0.13661 <br />$ <br />17191.18 <br />$ <br />17191.18 <br />19 <br />125214 <br />$ <br />- <br />$ <br />- <br />$ <br />3,000.00 <br />20 <br />124588 <br />$ <br />- <br />$ <br />- <br />$ <br />3,000.00 <br />21 <br />123965 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />22 <br />123345 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />23 <br />122728 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />24 <br />122115 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />25 <br />TOTAL <br />121504 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />