|
Schedule A
<br />Power Purchase Payment Schedule
<br />Rooftop Ballasted Solar Array - 83.3 kWDC Monocrystalline350W Solar Panels @ 100 w/66.6
<br />kWAC SolarEdge
<br />Year 1 PPA Rate $.kWh:
<br />Annual PPA Rate Escalator:
<br />$0.10900
<br />2.50%
<br />>- Annual
<br />1
<br />Estimated
<br />Energy
<br />93,713
<br />$
<br />Green 2 Solar Leasing,
<br />Utility Bill
<br />Lease
<br />0.10900
<br />LLC
<br />Expense
<br />Runs
<br />$
<br />Full Term
<br />10,214.72
<br />$
<br />..
<br />10,214.72
<br />2
<br />90,901
<br />$
<br />0.11173
<br />$
<br />10,155.91
<br />$
<br />10,155.91
<br />3
<br />90,447
<br />$
<br />0.11452
<br />$
<br />10,357.82
<br />$
<br />10,357.82
<br />4
<br />89,994
<br />$
<br />0.11738
<br />$
<br />10,563.59
<br />$
<br />10,563.59
<br />5
<br />89,544
<br />$
<br />0.12032
<br />$
<br />10,773.54
<br />$
<br />10,773.54
<br />6
<br />89,097
<br />$
<br />0.12332
<br />$
<br />10,987.75
<br />$
<br />10,987.75
<br />7
<br />88,651
<br />$
<br />0.12641
<br />$
<br />11,206.07
<br />$
<br />11,206.07
<br />8
<br />88,208
<br />$
<br />0.12957
<br />$
<br />11,428.82
<br />$
<br />11,428.82
<br />9
<br />87,767
<br />$
<br />0.13281
<br />$
<br />11,655.98
<br />$
<br />11,655.98
<br />10
<br />87,328
<br />$
<br />0.13613
<br />$
<br />11,887.62
<br />$
<br />11,887.62
<br />11
<br />86,891
<br />$
<br />0.13953
<br />$
<br />12,123.83
<br />$
<br />12,123.83
<br />12
<br />86,457
<br />$
<br />0.14302
<br />$
<br />12,364.86
<br />$
<br />12,364.86
<br />13
<br />86,025
<br />$
<br />0.14659
<br />$
<br />12,610.65
<br />$
<br />12,610.65
<br />14
<br />85,595
<br />$
<br />0.15026
<br />$
<br />12,861.31
<br />$
<br />12,861.31
<br />15
<br />85,167
<br />$
<br />0.15401
<br />$
<br />13,116.92
<br />$
<br />13,116.92
<br />16
<br />84,741
<br />$
<br />0.15786
<br />$
<br />13,377.60
<br />$
<br />13,377.60
<br />17
<br />84,317
<br />$
<br />0.16181
<br />$
<br />13,643.43
<br />$
<br />13,643.43
<br />18
<br />83,895
<br />$
<br />0.16586
<br />$
<br />13,914.52
<br />$
<br />13,914.52
<br />19
<br />83,476
<br />$
<br />$
<br />2,000.00
<br />20
<br />83,059
<br />$
<br />$
<br />2,000.00
<br />21
<br />82,643
<br />$
<br />-
<br />82,230
<br />$
<br />-
<br />81,819
<br />$
<br />-
<br />M23
<br />81,410
<br />$
<br />-
<br />TOTAL
<br />81,003
<br />$
<br />
|