Laserfiche WebLink
Schedule A <br />Power Purchase Payment Schedule <br />Rooftop Ballasted Solar Array - 208.25 kWDC Monocrystalline350W Solar Panels @ 100 w/ 166.5 <br />kWAC SolarEdge <br />Year 1 PPA Rate $/kWh: <br />Annual PPA Rate Escallator: <br />$0.10900 <br />2.50% <br />Annual <br />1 <br />Estimated <br />Energy <br />(kWh/Year) <br />234281 <br />($/kWh) <br />$ <br />SolarGreen 2 <br />Utility Bill <br />Lease <br />0.08978 <br />Expense <br />Runs <br />($/Year <br />$ <br />• <br />Full TermM <br />Estimated) <br />21,033.31 <br />$ <br />.. <br />21,033.31 <br />2 <br />227253 <br />$ <br />0.09202 <br />$ <br />20,912.37 <br />$ <br />20,912.37 <br />3 <br />226117 <br />$ <br />0.09432 <br />$ <br />21,328.00 <br />$ <br />21,328.00 <br />4 <br />224986 <br />$ <br />0.09668 <br />$ <br />21,751.90 <br />$ <br />21,751.90 <br />5 <br />223861 <br />$ <br />0.09910 <br />$ <br />22,184.22 <br />$ <br />22,184.22 <br />6 <br />222742 <br />$ <br />0.10158 <br />$ <br />22,625.13 <br />$ <br />22,625.13 <br />7 <br />221628 <br />$ <br />0.10412 <br />$ <br />23 074.80 <br />$ <br />23 074.80 <br />8 <br />220520 <br />$ <br />0.10672 <br />$ <br />23,533.41 <br />$ <br />23,533.41 <br />9 <br />219417 <br />$ <br />0.10939 <br />$ <br />24,001.14 <br />$ <br />24,001.14 <br />10 <br />218320 <br />$ <br />0.11212 <br />$ <br />24,478.16 <br />$ <br />24,478.16 <br />11 <br />217229 <br />$ <br />0.11492 <br />$ <br />24,964.67 <br />$ <br />24,964.67 <br />12 <br />216142 <br />$ <br />0.11780 <br />$ <br />25,460.84 <br />$ <br />25,460.84 <br />13 <br />215062 <br />$ <br />0.12074 <br />$ <br />25,966.87 <br />$ <br />25,966.87 <br />14 <br />213986 <br />$ <br />0.12376 <br />$ <br />26 482.97 <br />$ <br />2648297 <br />15 <br />212916 <br />$ <br />0.12685 <br />$ <br />27,009.31 <br />$ <br />27,009.31 <br />16 <br />211852 <br />$ <br />0.13003 <br />$ <br />27,546.12 <br />$ <br />27,546.12 <br />17 <br />210793 <br />$ <br />0.13328 <br />$ <br />28,093.60 <br />$ <br />28,093.60 <br />18 <br />209739 <br />$ <br />0.13661 <br />$ <br />28 651.96 <br />$ <br />28 651.96 <br />19 <br />208690 <br />$ <br />- <br />$ <br />- <br />$ <br />5,000.00 <br />20 <br />207647 <br />$ <br />- <br />$ <br />- <br />$ <br />5,000.00 <br />21 <br />206608 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />22 <br />205575 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />23 <br />204547 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />24 1 <br />203525 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />25 <br />TOTAL <br />202507 <br />$ <br />- <br />$ <br />- <br />$ <br />- <br />