Exhibit 10(a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IN WITNESS WHEREOF, NEA and the Utilities have caused this Agreement to be executed by their duly authorized officers or representatives, as applicable, as of the date first above written. | ||
| ||
|
| |
Name: Ellen K. Angley | ||
| ||
|
| |
Name: Ellen K. Angley | ||
| ||
|
| |
|
| |
|
| |
Authorized Representative | ||
Nathan E. Hanson |
List of Schedules | ||
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
- | Interim Period Delivery Points | |
- | Interim Period On-Peak Energy Price | |
- | Interim Period On-Peak Delivery Quantities | |
- | Interim Period Off-Peak Delivery Quantities | |
- | Interim Period Delivery Rate | |
- | Interim Period Support Payment Rate |
SCHEDULE A | |
| |
| |
| |
| |
| |
| |
| |
|
SCHEDULE D | |
| |
| |
| |
| |
| |
| |
| |
|
AMENDED AND RESTATED POWER PURCHASE AGREEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IN WITNESS WHEREOF, each of BECO and NEA has caused this Agreement to be duly executed on its behalf as of the date first above written. | ||
| ||
|
| |
|
| |
| ||
| ||
| ||
|
| |
Authorized Representative | ||
Nathan E. Hanson |
EXHIBIT A |
|
|
|
SCHEDULE 3.3 | ||
| ||
Month | MWh/h | |
January | 150.0000 | |
February | 150.0000 | |
March | 140.0000 | |
Apri | 140.0000 | |
May | 100.0000 | |
June | 120.0000 | |
July | 130.0000 | |
August | 130.0000 | |
September | 130.0000 | |
October | 130.0000 | |
Novembe | 110.0000 | |
December | 140.0000 |
SCHEDULE 4.1(a) | |||||
Month | No. of | MWh/hr | MWhs | Monthly Support | |
04/30/04 | 30 | 140.0000 | 100,800.0000 | 29.4643 | |
05/31/04 | 31 | 100.0000 | 74,400.0000 | 39.9194 | |
06/30/04 | 30 | 120.0000 | 86,400.0000 | 34.3750 | |
07/31/04 | 31 | 130.0000 | 96,720.0000 | 30.7072 | |
08/31/04 | 31 | 130.0000 | 96,720.0000 | 30.7072 | |
09/30/04 | 30 | 130.0000 | 93,600.0000 | 31.7308 | |
10/31/04 | 31 | 130.0000 | 96,720.0000 | 30.7072 | |
11/30/04 | 30 | 110.0000 | 79,200.0000 | 37.5000 | |
12/31/04 | 31 | 140.0000 | 104,160.0000 | 28.5138 | |
01/31/05 | 31 | 150.0000 | 111,600.0000 | 19.2652 | |
02/28/05 | 28 | 150.0000 | 100,800.0000 | 21.3294 | |
03/31/05 | 31 | 140.0000 | 104,160.0000 | 20.6413 | |
04/30/05 | 30 | 140.0000 | 100,800.0000 | 21.3294 | |
05/31/05 | 31 | 100.0000 | 74,400.0000 | 28.8978 | |
06/30/05 | 30 | 120.0000 | 86,400.0000 | 24.8843 | |
07/31/05 | 31 | 130.0000 | 96,720.0000 | 22.2291 | |
08/31/05 | 31 | 130.0000 | 96,720.0000 | 22.2291 | |
09/30/05 | 30 | 130.0000 | 93,600.0000 | 22.9701 | |
10/31/05 | 31 | 130.0000 | 96,720.0000 | 22.2291 | |
11/30/05 | 30 | 110.0000 | 79,200.0000 | 27.1465 | |
12/31/05 | 31 | 140.0000 | 104,160.0000 | 20.6413 | |
01/31/06 | 31 | 150.0000 | 111,600.0000 | 20.4301 | |
02/28/06 | 28 | 150.0000 | 100,800.0000 | 22.6190 | |
03/31/06 | 31 | 140.0000 | 104,160.0000 | 21.8894 | |
04/30/06 | 30 | 140.0000 | 100,800.0000 | 22.6190 | |
05/31/06 | 31 | 100.0000 | 74,400.0000 | 30.6452 | |
06/30/06 | 30 | 120.0000 | 86,400.0000 | 26.3889 | |
07/31/06 | 31 | 130.0000 | 96,720.0000 | 23.5732 | |
08/31/06 | 31 | 130.0000 | 96,720.0000 | 23.5732 | |
09/30/06 | 30 | 130.0000 | 93,600.0000 | 24.3590 | |
10/31/06 | 31 | 130.0000 | 96,720.0000 | 23.5732 | |
11/30/06 | 30 | 110.0000 | 79,200.0000 | 28.7879 | |
12/31/06 | 31 | 140.0000 | 104,160.0000 | 21.8894 | |
01/31/07 | 31 | 150.0000 | 111,600.0000 | 21.6846 | |
02/28/07 | 28 | 150.0000 | 100,800.0000 | 24.0079 | |
03/31/07 | 31 | 140.0000 | 104,160.0000 | 23.2335 | |
04/30/07 | 30 | 140.0000 | 100,800.0000 | 24.0079 | |
05/31/07 | 31 | 100.0000 | 74,400.0000 | 32.5269 | |
06/30/07 | 30 | 120.0000 | 86,400.0000 | 28.0093 | |
07/31/07 | 31 | 130.0000 | 96,720.0000 | 25.0207 | |
08/31/07 | 31 | 130.0000 | 96,720.0000 | 25.0207 | |
09/30/07 | 30 | 130.0000 | 93,600.0000 | 25.8547 | |
10/31/07 | 31 | 130.0000 | 96,720.0000 | 25.0207 | |
11/30/07 | 30 | 110.0000 | 79,200.0000 | 30.5556 | |
12/31/07 | 31 | 140.0000 | 104,160.0000 | 23.2335 | |
01/31/08 | 31 | 150.0000 | 111,600.0000 | 18.8172 | |
02/29/08 | 29 | 150.0000 | 104,400.0000 | 20.1149 | |
03/31/08 | 31 | 140.0000 | 104,160.0000 | 20.1613 | |
04/30/08 | 30 | 140.0000 | 100,800.0000 | 20.8333 | |
05/31/08 | 31 | 100.0000 | 74,400.0000 | 28.2258 | |
06/30/08 | 30 | 120.0000 | 86,400.0000 | 24.3056 |
Month | No. of | MWh/hr | MWhs | Monthly Support | |
07/31/08 | 31 | 130.0000 | 96,720.0000 | 21.7122 | |
08/31/08 | 31 | 130.0000 | 96,720.0000 | 21.7122 | |
09/30/08 | 30 | 130.0000 | 93,600.0000 | 22.4359 | |
10/31/08 | 31 | 130.0000 | 96,720.0000 | 21.7122 | |
11/30/08 | 30 | 110.0000 | 79,200.0000 | 26.5152 | |
12/31/08 | 31 | 140.0000 | 104,160.0000 | 20.1613 | |
01/31/09 | 31 | 150.0000 | 111,600.0000 | 15.9498 | |
02/28/09 | 28 | 150.0000 | 100,800.0000 | 17.6587 | |
03/31/09 | 31 | 140.0000 | 104,160.0000 | 17.0891 | |
04/30/09 | 30 | 140.0000 | 100,800.0000 | 17.6587 | |
05/31/09 | 31 | 100.0000 | 74,400.0000 | 23.9247 | |
06/30/09 | 30 | 120.0000 | 86,400.0000 | 20.6019 | |
07/31/09 | 31 | 130.0000 | 96,720.0000 | 18.4036 | |
08/31/09 | 31 | 130.0000 | 96,720.0000 | 18.4036 | |
09/30/09 | 30 | 130.0000 | 93,600.0000 | 19.0171 | |
10/31/09 | 31 | 130.0000 | 96,720.0000 | 18.4036 | |
11/30/09 | 30 | 110.0000 | 79,200.0000 | 22.4747 | |
12/31/09 | 31 | 140.0000 | 104,160.0000 | 17.0891 | |
01/31/10 | 31 | 150.0000 | 111,600.0000 | 13.1720 | |
02/28/10 | 28 | 150.0000 | 100,800.0000 | 14.5833 | |
03/31/10 | 31 | 140.0000 | 104,160.0000 | 14.1129 | |
04/30/10 | 30 | 140.0000 | 100,800.0000 | 14.5833 | |
05/31/10 | 31 | 100.0000 | 74,400.0000 | 19.7581 | |
06/30/10 | 30 | 120.0000 | 86,400.0000 | 17.0139 | |
07/31/10 | 31 | 130.0000 | 96,720.0000 | 15.1985 | |
08/31/10 | 31 | 130.0000 | 96,720.0000 | 15.1985 | |
09/30/10 | 30 | 130.0000 | 93,600.0000 | 15.7051 | |
10/31/10 | 31 | 130.0000 | 96,720.0000 | 15.1985 | |
11/30/10 | 30 | 110.0000 | 79,200.0000 | 18.5606 | |
12/31/10 | 31 | 140.0000 | 104,160.0000 | 14.1129 | |
01/31/11 | 31 | 150.0000 | 111,600.0000 | 10.2151 | |
02/28/11 | 28 | 150.0000 | 100,800.0000 | 11.3095 | |
03/31/11 | 31 | 140.0000 | 104,160.0000 | 10.9447 | |
04/30/11 | 30 | 140.0000 | 100,800.0000 | 11.3095 | |
05/31/11 | 31 | 100.0000 | 74,400.0000 | 15.3226 | |
06/30/11 | 30 | 120.0000 | 86,400.0000 | 13.1944 | |
07/31/11 | 31 | 130.0000 | 96,720.0000 | 11.7866 | |
08/31/11 | 31 | 130.0000 | 96,720.0000 | 11.7866 | |
09/30/11 | 30 | 130.0000 | 93,600.0000 | 12.1795 | |
10/31/11 | 31 | 130.0000 | 96,720.0000 | 11.7866 | |
11/30/11 | 30 | 110.0000 | 79,200.0000 | 14.3939 | |
12/31/11 | 31 | 140.0000 | 104,160.0000 | 10.9447 | |
01/31/12 | 31 | 150.0000 | 111,600.0000 | 5.3763 | |
02/29/12 | 29 | 150.0000 | 104,400.0000 | 5.7471 | |
03/31/12 | 31 | 140.0000 | 104,160.0000 | 5.7604 | |
04/30/12 | 30 | 140.0000 | 100,800.0000 | 5.9524 | |
05/31/12 | 31 | 100.0000 | 74,400.0000 | 8.0645 | |
06/30/12 | 30 | 120.0000 | 86,400.0000 | 6.9444 | |
07/31/12 | 31 | 130.0000 | 96,720.0000 | 6.2035 | |
08/31/12 | 31 | 130.0000 | 96,720.0000 | 6.2035 | |
09/30/12 | 30 | 130.0000 | 93,600.0000 | 6.4103 |
Month | No. of | MWh/hr | MWhs | Monthly Support | |
10/31/12 | 31 | 130.0000 | 96,720.0000 | 6.2035 | |
11/30/12 | 30 | 110.0000 | 79,200.0000 | 7.5758 | |
12/31/12 | 31 | 140.0000 | 104,160.0000 | 5.7604 | |
01/31/13 | 31 | 150.0000 | 111,600.0000 | 1.6129 | |
02/28/13 | 28 | 150.0000 | 100,800.0000 | 1.7857 | |
03/31/13 | 31 | 140.0000 | 104,160.0000 | 1.7281 | |
04/30/13 | 30 | 140.0000 | 100,800.0000 | 1.7857 | |
05/31/13 | 31 | 100.0000 | 74,400.0000 | 2.4194 | |
06/30/13 | 30 | 120.0000 | 86,400.0000 | 2.0833 | |
07/31/13 | 31 | 130.0000 | 96,720.0000 | 1.8610 | |
08/31/13 | 31 | 130.0000 | 96,720.0000 | 1.8610 | |
09/30/13 | 30 | 130.0000 | 93,600.0000 | 1.9231 | |
10/31/13 | 31 | 130.0000 | 96,720.0000 | 1.8610 | |
11/30/13 | 30 | 110.0000 | 79,200.0000 | 2.2727 | |
12/31/13 | 31 | 140.0000 | 104,160.0000 | 1.7281 | |
01/31/14 | 31 | 150.0000 | 111,600.0000 | 1.8817 | |
02/28/14 | 28 | 150.0000 | 100,800.0000 | 2.0833 | |
03/31/14 | 31 | 140.0000 | 104,160.0000 | 2.0161 | |
04/30/14 | 30 | 140.0000 | 100,800.0000 | 2.0833 | |
05/31/14 | 31 | 100.0000 | 74,400.0000 | 2.8226 | |
06/30/14 | 30 | 120.0000 | 86,400.0000 | 2.4306 | |
07/31/14 | 31 | 130.0000 | 96,720.0000 | 2.1712 | |
08/31/14 | 31 | 130.0000 | 96,720.0000 | 2.1712 | |
09/30/14 | 30 | 130.0000 | 93,600.0000 | 2.2436 | |
10/31/14 | 31 | 130.0000 | 96,720.0000 | 2.1712 | |
11/30/14 | 30 | 110.0000 | 79,200.0000 | 2.6515 | |
12/31/14 | 31 | 140.0000 | 104,160.0000 | 2.0161 | |
01/31/15 | 31 | 150.0000 | 111,600.0000 | 1.8817 | |
02/28/15 | 28 | 150.0000 | 100,800.0000 | 2.0833 | |
03/31/15 | 31 | 140.0000 | 104,160.0000 | 2.0161 | |
04/30/15 | 30 | 140.0000 | 100,800.0000 | 2.0833 | |
05/31/15 | 31 | 100.0000 | 74,400.0000 | 2.8226 | |
06/30/15 | 30 | 120.0000 | 86,400.0000 | 2.4306 | |
07/31/15 | 31 | 130.0000 | 96,720.0000 | 2.1712 | |
08/31/15 | 31 | 130.0000 | 96,720.0000 | 2.1712 | |
09/30/15 | 30 | 130.0000 | 93,600.0000 | 2.2436 | |
10/31/15 | 31 | 130.0000 | 96,720.0000 | 2.1712 | |
11/30/15 | 30 | 110.0000 | 79,200.0000 | 2.6515 | |
12/31/15 | 31 | 140.0000 | 104,160.0000 | 2.0161 | |
01/31/16 | 31 | 150.0000 | 111,600.0000 | (3.4946 | ) |
02/29/16 | 29 | 150.0000 | 104,400.0000 | (3.7356 | ) |
03/31/16 | 31 | 140.0000 | 104,160.0000 | (3.7442 | ) |
04/30/16 | 30 | 140.0000 | 100,800.0000 | (3.8690 | ) |
05/31/16 | 31 | 100.0000 | 74,400.0000 | (5.2419 | ) |
06/30/16 | 30 | 120.0000 | 86,400.0000 | (4.5139 | ) |
07/31/16 | 31 | 130.0000 | 96,720.0000 | (4.0323 | ) |
08/31/16 | 31 | 130.0000 | 96,720.0000 | (4.0323 | ) |
09/30/16 | 15 | 130.0000 | 46,800.0000 | (4.1667 | ) |
SCHEDULE 4.1(c) |
|
|
SCHEDULE 5(a) |
|
SCHEDULE 5(b) | |||||||||||
| |||||||||||
Days | MWh/hr | MWhs | Contractual | Prior Month | Forecasted | Interest | Current Month | Monthly | |||
Apr-04 | 30 | 144.5911 | 104,105.6 | (0.03369 | ) | 96,372,875.14 | (3,507,317.66 | ) | 873,783.95 | 93,739,341.43 | 2,633,533.71 |
May-04 | 31 | 42.6573 | 31,737.0 | (0.03369 | ) | 93,739,341.43 | (1,069,219.53 | ) | 849,906.49 | 93,520,028.39 | 219,313.04 |
Jun-04 | 30 | 131.6134 | 94,761.6 | (0.03369 | ) | 93,520,028,39 | (3,192,518.30 | ) | 847,918.04 | 91,175,428.13 | 2,344,600.26 |
Jul-04 | 31 | 128.3207 | 95,470.6 | (0.03369 | ) | 91,175,428.13 | (3,216,404.51 | ) | 826,660.25 | 88,785,683.87 | 2,389,744.26 |
Aug-04 | 31 | 129.2221 | 96,141.2 | (0.03369 | ) | 88,785,683.87 | (3,238,997.03 | ) | 804,993.16 | 86,351,680.00 | 2,434,003.87 |
Sep-04 | 30 | 120.2033 | 86,546.4 | (0.03369 | ) | 86,351,680.00 | (2,915,748.22 | ) | 782,924.78 | 84,218,856.56 | 2,132,823.44 |
Oct-04 | 31 | 113.9548 | 84,782.4 | (0.03369 | ) | 84,218,856.56 | (2,856,319.06 | ) | 763,587.11 | 82,126,124.61 | 2,092,731.95 |
Nov-04 | 30 | 129.2654 | 93,071.1 | (0.03369 | ) | 82,126,124.61 | (3,135,565.36 | ) | 744,612.93 | 79,735,172.18 | 2,390,952.43 |
Dec-04 | 31 | 146.2024 | 108,774.6 | (0.03369 | ) | 79,735,172.18 | (3,664,616.27 | ) | 722,934.89 | 76,793,490.80 | 2,941,681.38 |
Jan-05 | 31 | 150.0358 | 111,626.6 | (0.03729 | ) | 76,793,490.80 | (4,162,555.91 | ) | 696,263.54 | 73,327,198.43 | 3,466,292.37 |
Feb-05 | 28 | 147.9324 | 99,410.6 | (0.03729 | ) | 73,327,198.43 | (3,707,021.27 | ) | 664,835.71 | 70,285,012.87 | 3,042,185.56 |
Mar-05 | 31 | 144.8293 | 107,753.0 | (0.03729 | ) | 70,285,012.87 | (4,018,109.37 | ) | 637,253.13 | 66,904,156.63 | 3,380,856.24 |
Apr-05 | 30 | 140.0000 | 100,800.0 | (0.03729 | ) | 66,904,156.63 | (3,758,832.00 | ) | 606,599.92 | 63,751,924.55 | 3,152,232.08 |
May-05 | 31 | 100.0000 | 74,400.0 | (0.03729 | ) | 63,751,924.55 | (2,774,376.00 | ) | 578,019.57 | 61,555,568.12 | 2,196,356.43 |
Jun-05 | 30 | 120.0000 | 86,400.0 | (0.03729 | ) | 61,555,568.12 | (3,221,856.00 | ) | 558,105.87 | 58,891,817.99 | 2,663,750.13 |
Jul-05 | 31 | 130.0000 | 96,720.0 | (0.03729 | ) | 58,891,817.99 | (3,606,688.80 | ) | 533,954.45 | 55,819,083.64 | 3,072,734.35 |
Aug-05 | 31 | 130.0000 | 96,720.0 | (0.03729 | ) | 55,819,083.64 | (3,606,688.80 | ) | 506,094.89 | 52,718,489.73 | 3,100,593.91 |
Sep-05 | 30 | 130.0000 | 93,600.0 | (0.03729 | ) | 52,718,489.73 | (3,490,344.00 | ) | 477,982.73 | 49,706,128.46 | 3,012,361.27 |
Oct-05 | 31 | 130.0000 | 96,720.0 | (0.03729 | ) | 49,706,128.46 | (3,606,688.80 | ) | 450,670.55 | 46,550,110.21 | 3,156,018.25 |
Nov-05 | 30 | 110.0000 | 79,200.0 | (0.03729 | ) | 46,550,110.21 | (2,953,368.00 | ) | 422,055.88 | 44,018,798.09 | 2,531,312.12 |
Dec-05 | 31 | 140.0000 | 104,160.0 | (0.03729 | ) | 44,018,798.09 | (3,884,126.40 | ) | 399,105.24 | 40,533,776.93 | 3,485,021.16 |
Jan-06 | 31 | 150.0000 | 111,600.0 | (0.03486 | ) | 40,533,776.93 | (3,890,376.00 | ) | 367,507.60 | 37,010,908.53 | 3,522,868.40 |
Feb-06 | 28 | 150.0000 | 100,800.0 | (0.03486 | ) | 37,010,908.53 | (3,513,888.00 | ) | 335,566.80 | 33,832,587.33 | 3,178,321.20 |
Mar-06 | 31 | 140.0000 | 104,160.0 | (0.03486 | ) | 33,832,587.33 | (3,631,017.60 | ) | 306,749.92 | 30,508,319.65 | 3,324,267.68 |
Apr-06 | 30 | 140.0000 | 100,800.0 | (0.03486 | ) | 30,508,319.65 | (3,513,888.00 | ) | 276,609.78 | 27,271,041.43 | 3,237,278.22 |
May-06 | 31 | 100.0000 | 74,400.0 | (0.03486 | ) | 27,271,041.43 | (2,593,584.00 | ) | 247,258.35 | 24,924,715.78 | 2,346,325.65 |
Jun-06 | 30 | 120.0000 | 86,400.0 | (0.03486 | ) | 24,924,715.78 | (3,011,904.00 | ) | 225,984.92 | 22,138,796.70 | 2,785,919.08 |
Jul-06 | 31 | 130.0000 | 96,720.0 | (0.03486 | ) | 22,138,796.70 | (3,371,659.20 | ) | 200,725.83 | 18,967,863.33 | 3,170,933.37 |
Aug-06 | 31 | 130.0000 | 96,720.0 | (0.03486 | ) | 18,967,863.33 | (3,371,659.20 | ) | 171,975.93 | 15,768,180.06 | 3,199,683.27 |
Sep-06 | 30 | 130.0000 | 93,600.0 | (0.03486 | ) | 15,768,180.06 | (3,262,896.00 | ) | 142,965.36 | 12,648,249.42 | 3,119,930.64 |
Oct-06 | 31 | 130.0000 | 96,720.0 | (0.03486 | ) | 12,648,249.42 | (3,371,659.20 | ) | 114,677.88 | 9,391,268.10 | 3,256,981.32 |
Nov-06 | 30 | 110.0000 | 79,200.0 | (0.03486 | ) | 9,391,268.10 | (2,760,912.00 | ) | 85,147.81 | 6,715,503.91 | 2,675,764.19 |
Dec-06 | 31 | 140.0000 | 104,160.0 | (0.03486 | ) | 6,715,503.91 | (3,631,017.60 | ) | 60,887.46 | 3,145,373.77 | 3,570,130.14 |
Jan-07 | 31 | 150.0000 | 111,600.0 | (0.03491 | ) | 3,145,373.77 | (3,895,956.00 | ) | 28,518.16 | 0.00 | 3,145,373.77 |
Feb-07 | 28 | 150.0000 | 0.0 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
Mar-07 | 31 | 140.0000 | 0.0 | 0.00000 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
SCHEDULE 6.2(g) |
|
|
AMENDED AND RESTATED POWER PURCHASE AGREEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IN WITNESS WHEREOF, each of BECO and NEA has caused this Agreement to be duly executed on its behalf as of the date first above written. | ||
| ||
|
| |
|
| |
| ||
| ||
| ||
|
| |
Authorized Representative | ||
Nathan E. Hanson |
EXHIBIT A |
|
|
|
SCHEDULE 3.3 | ||
| ||
Month | MWh/h | |
January | 90.0000 | |
February | 90.0000 | |
March | 90.0000 | |
Apri | 90.0000 | |
May | 60.0000 | |
June | 60.0000 | |
July | 70.0000 | |
August | 70.0000 | |
September | 70.0000 | |
October | 90.0000 | |
Novembe | 80.0000 | |
December | 80.0000 |
SCHEDULE 4.1(a) | |||||
Month | No. of | MWh/hr | MWhs | Monthly Support | |
04/30/04 | 30 | 90.0000 | 64,800.0000 | 87.9630 | |
05/31/04 | 31 | 60.0000 | 44,640.0000 | 127.6882 | |
06/30/04 | 30 | 60.0000 | 43,200.0000 | 131.9444 | |
07/31/04 | 31 | 70.0000 | 52,080.0000 | 109.4470 | |
08/31/04 | 31 | 70.0000 | 52,080.0000 | 109.4470 | |
09/30/04 | 30 | 70.0000 | 50,400.0000 | 113.0952 | |
10/31/04 | 31 | 90.0000 | 66,960.0000 | 85.1254 | |
11/30/04 | 30 | 80.0000 | 57,600.0000 | 98.9583 | |
12/31/04 | 31 | 80.0000 | 59,520.0000 | 95.7661 | |
01/31/05 | 31 | 90.0000 | 66,960.0000 | 71.3859 | |
02/28/05 | 28 | 90.0000 | 60,480.0000 | 79.0344 | |
03/31/05 | 31 | 90.0000 | 66,960.0000 | 71.3859 | |
04/30/05 | 30 | 90.0000 | 64,800.0000 | 73.7654 | |
05/31/05 | 31 | 60.0000 | 44,640.0000 | 107.0789 | |
06/30/05 | 30 | 60.0000 | 43,200.0000 | 110.6481 | |
07/31/05 | 31 | 70.0000 | 52,080.0000 | 91.7819 | |
08/31/05 | 31 | 70.0000 | 52,080.0000 | 91.7819 | |
09/30/05 | 30 | 70.0000 | 50,400.0000 | 94.8413 | |
10/31/05 | 31 | 90.0000 | 66,960.0000 | 71.3859 | |
11/30/05 | 30 | 80.0000 | 57,600.0000 | 82.9861 | |
12/31/05 | 31 | 80.0000 | 59,520.0000 | 80.3091 | |
01/31/06 | 31 | 90.0000 | 66,960.0000 | 80.0478 | |
02/28/06 | 28 | 90.0000 | 60,480.0000 | 88.6243 | |
03/31/06 | 31 | 90.0000 | 66,960.0000 | 80.0478 | |
04/30/06 | 30 | 90.0000 | 64,800.0000 | 82.7160 | |
05/31/06 | 31 | 60.0000 | 44,640.0000 | 120.0717 | |
06/30/06 | 30 | 60.0000 | 43,200.0000 | 124.0741 | |
07/31/06 | 31 | 70.0000 | 52,080.0000 | 102.9186 | |
08/31/06 | 31 | 70.0000 | 52,080.0000 | 102.9186 | |
09/30/06 | 30 | 70.0000 | 50,400.0000 | 106.3492 | |
10/31/06 | 31 | 90.0000 | 66,960.0000 | 80.0478 | |
11/30/06 | 30 | 80.0000 | 57,600.0000 | 93.0556 | |
12/31/06 | 31 | 80.0000 | 59,520.0000 | 90.0538 | |
01/31/07 | 31 | 90.0000 | 66,960.0000 | 84.8268 | |
02/28/07 | 28 | 90.0000 | 60,480.0000 | 93.9153 | |
03/31/07 | 31 | 90.0000 | 66,960.0000 | 84.8268 | |
04/30/07 | 30 | 90.0000 | 64,800.0000 | 87.6543 | |
05/31/07 | 31 | 60.0000 | 44,640.0000 | 127.2401 | |
06/30/07 | 30 | 60.0000 | 43,200.0000 | 131.4815 | |
07/31/07 | 31 | 70.0000 | 52,080.0000 | 109.0630 | |
08/31/07 | 31 | 70.0000 | 52,080.0000 | 109.0630 | |
09/30/07 | 30 | 70.0000 | 50,400.0000 | 112.6984 | |
10/31/07 | 31 | 90.0000 | 66,960.0000 | 84.8268 | |
11/30/07 | 30 | 80.0000 | 57,600.0000 | 98.6111 | |
12/31/07 | 31 | 80.0000 | 59,520.0000 | 95.4301 | |
01/31/08 | 31 | 90.0000 | 66,960.0000 | 92.1446 | |
02/29/08 | 29 | 90.0000 | 62,640.0000 | 98.4994 | |
03/31/08 | 31 | 90.0000 | 66,960.0000 | 92.1446 | |
04/30/08 | 30 | 90.0000 | 64,800.0000 | 95.2160 | |
05/31/08 | 31 | 60.0000 | 44,640.0000 | 138.2168 | |
06/30/08 | 30 | 60.0000 | 43,200.0000 | 142.8241 |
Month | No. of | MWh/hr | MWhs | Monthly Support | |
07/31/08 | 31 | 70.0000 | 52,080.0000 | 118.4716 | |
08/31/08 | 31 | 70.0000 | 52,080.0000 | 118.4716 | |
09/30/08 | 30 | 70.0000 | 50,400.0000 | 122.4206 | |
10/31/08 | 31 | 90.0000 | 66,960.0000 | 92.1446 | |
11/30/08 | 30 | 80.0000 | 57,600.0000 | 107.1181 | |
12/31/08 | 31 | 80.0000 | 59,520.0000 | 103.6626 | |
01/31/09 | 31 | 90.0000 | 66,960.0000 | 98.4170 | |
02/28/09 | 28 | 90.0000 | 60,480.0000 | 108.9616 | |
03/31/09 | 31 | 90.0000 | 66,960.0000 | 98.4170 | |
04/30/09 | 30 | 90.0000 | 64,800.0000 | 101.6975 | |
05/31/09 | 31 | 60.0000 | 44,640.0000 | 147.6254 | |
06/30/09 | 30 | 60.0000 | 43,200.0000 | 152.5463 | |
07/31/09 | 31 | 70.0000 | 52,080.0000 | 126.5361 | |
08/31/09 | 31 | 70.0000 | 52,080.0000 | 126.5361 | |
09/30/09 | 30 | 70.0000 | 50,400.0000 | 130.7540 | |
10/31/09 | 31 | 90.0000 | 66,960.0000 | 98.4170 | |
11/30/09 | 30 | 80.0000 | 57,600.0000 | 114.4097 | |
12/31/09 | 31 | 80.0000 | 59,520.0000 | 110.7191 | |
01/31/10 | 31 | 90.0000 | 66,960.0000 | 106.3321 | |
02/28/10 | 28 | 90.0000 | 60,480.0000 | 117.7249 | |
03/31/10 | 31 | 90.0000 | 66,960.0000 | 106.3321 | |
04/30/10 | 30 | 90.0000 | 64,800.0000 | 109.8765 | |
05/31/10 | 31 | 60.0000 | 44,640.0000 | 159.4982 | |
06/30/10 | 30 | 60.0000 | 43,200.0000 | 164.8148 | |
07/31/10 | 31 | 70.0000 | 52,080.0000 | 136.7127 | |
08/31/10 | 31 | 70.0000 | 52,080.0000 | 136.7127 | |
09/30/10 | 30 | 70.0000 | 50,400.0000 | 141.2698 | |
10/31/10 | 31 | 90.0000 | 66,960.0000 | 106.3321 | |
11/30/10 | 30 | 80.0000 | 57,600.0000 | 123.6111 | |
12/31/10 | 31 | 80.0000 | 59,520.0000 | 119.6237 | |
01/31/11 | 31 | 90.0000 | 66,960.0000 | 56.7503 | |
02/28/11 | 28 | 90.0000 | 60,480.0000 | 62.8307 | |
03/31/11 | 31 | 90.0000 | 66,960.0000 | 56.7503 | |
04/30/11 | 30 | 90.0000 | 64,800.0000 | 58.6420 | |
05/31/11 | 31 | 60.0000 | 44,640.0000 | 85.1254 | |
06/30/11 | 30 | 60.0000 | 43,200.0000 | 87.9630 | |
07/31/11 | 31 | 70.0000 | 52,080.0000 | 72.9647 | |
08/31/11 | 31 | 70.0000 | 52,080.0000 | 72.9647 | |
09/30/11 | 15 | 70.0000 | 25,200.0000 | 75.3968 | |
10/31/11 | 31 | 0.0000 | 0.0000 | 0.0000 |
SCHEDULE 4.1(c) |
|
|
SCHEDULE 6.2(g) |
|
|
AMENDED AND RESTATED POWER PURCHASE AGREEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IN WITNESS WHEREOF, each of CECO and NEA has caused this Agreement to be duly executed on its behalf as of the date first above written. | ||
| ||
|
| |
|
| |
| ||
| ||
| ||
|
| |
Authorized Representative | ||
Nathan E. Hanson |
EXHIBIT A |
|
|
|
SCHEDULE 3.3 | ||
| ||
Month | MWh/h | |
January | 30.0000 | |
February | 30.0000 | |
March | 30.0000 | |
Apri | 30.0000 | |
May | 20.0000 | |
June | 20.0000 | |
July | 20.0000 | |
August | 20.0000 | |
September | 30.0000 | |
October | 30.0000 | |
Novembe | 20.0000 | |
December | 30.0000 |
SCHEDULE 4.1(a) | |||||
Month | No. of | MWh/hr | MWhs | Monthly Support | |
04/30/04 | 30 | 30.0000 | 21,600.0000 | 47.6852 | |
05/31/04 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
06/30/04 | 30 | 20.0000 | 14,400.0000 | 71.5278 | |
07/31/04 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
08/31/04 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
09/30/04 | 30 | 30.0000 | 21,600.0000 | 47.6852 | |
10/31/04 | 31 | 30.0000 | 22,320.0000 | 46.1470 | |
11/30/04 | 30 | 20.0000 | 14,400.0000 | 71.5278 | |
12/31/04 | 31 | 30.0000 | 22,320.0000 | 46.1470 | |
01/31/05 | 31 | 30.0000 | 22,320.0000 | 29.1219 | |
02/28/05 | 28 | 30.0000 | 20,160.0000 | 32.2421 | |
03/31/05 | 31 | 30.0000 | 22,320.0000 | 29.1219 | |
04/30/05 | 30 | 30.0000 | 21,600.0000 | 30.0926 | |
05/31/05 | 31 | 20.0000 | 14,880.0000 | 43.6828 | |
06/30/05 | 30 | 20.0000 | 14,400.0000 | 45.1389 | |
07/31/05 | 31 | 20.0000 | 14,880.0000 | 43.6828 | |
08/31/05 | 31 | 20.0000 | 14,880.0000 | 43.6828 | |
09/30/05 | 30 | 30.0000 | 21,600.0000 | 30.0926 | |
10/31/05 | 31 | 30.0000 | 22,320.0000 | 29.1219 | |
11/30/05 | 30 | 20.0000 | 14,400.0000 | 45.1389 | |
12/31/05 | 31 | 30.0000 | 22,320.0000 | 29.1219 | |
01/31/06 | 31 | 30.0000 | 22,320.0000 | 27.7778 | |
02/28/06 | 28 | 30.0000 | 20,160.0000 | 30.7540 | |
03/31/06 | 31 | 30.0000 | 22,320.0000 | 27.7778 | |
04/30/06 | 30 | 30.0000 | 21,600.0000 | 28.7037 | |
05/31/06 | 31 | 20.0000 | 14,880.0000 | 41.6667 | |
06/30/06 | 30 | 20.0000 | 14,400.0000 | 43.0556 | |
07/31/06 | 31 | 20.0000 | 14,880.0000 | 41.6667 | |
08/31/06 | 31 | 20.0000 | 14,880.0000 | 41.6667 | |
09/30/06 | 30 | 30.0000 | 21,600.0000 | 28.7037 | |
10/31/06 | 31 | 30.0000 | 22,320.0000 | 27.7778 | |
11/30/06 | 30 | 20.0000 | 14,400.0000 | 43.0556 | |
12/31/06 | 31 | 30.0000 | 22,320.0000 | 27.7778 | |
01/31/07 | 31 | 30.0000 | 22,320.0000 | 19.2652 | |
02/28/07 | 28 | 30.0000 | 20,160.0000 | 21.3294 | |
03/31/07 | 31 | 30.0000 | 22,320.0000 | 19.2652 | |
04/30/07 | 30 | 30.0000 | 21,600.0000 | 19.9074 | |
05/31/07 | 31 | 20.0000 | 14,880.0000 | 28.8978 | |
06/30/07 | 30 | 20.0000 | 14,400.0000 | 29.8611 | |
07/31/07 | 31 | 20.0000 | 14,880.0000 | 28.8978 | |
08/31/07 | 31 | 20.0000 | 14,880.0000 | 28.8978 | |
09/30/07 | 30 | 30.0000 | 21,600.0000 | 19.9074 | |
10/31/07 | 31 | 30.0000 | 22,320.0000 | 19.2652 | |
11/30/07 | 30 | 20.0000 | 14,400.0000 | 29.8611 | |
12/31/07 | 31 | 30.0000 | 22,320.0000 | 19.2652 | |
01/31/08 | 31 | 30.0000 | 22,320.0000 | 17.4731 | |
02/29/08 | 29 | 30.0000 | 20,880.0000 | 18.6782 | |
03/31/08 | 31 | 30.0000 | 22,320.0000 | 17.4731 | |
04/30/08 | 30 | 30.0000 | 21,600.0000 | 18.0556 | |
05/31/08 | 31 | 20.0000 | 14,880.0000 | 26.2097 | |
06/30/08 | 30 | 20.0000 | 14,400.0000 | 27.0833 |
Month | No. of | MWh/hr | MWhs | Monthly Support | |
07/31/08 | 31 | 20.0000 | 14,880.0000 | 26.2097 | |
08/31/08 | 31 | 20.0000 | 14,880.0000 | 26.2097 | |
09/30/08 | 30 | 30.0000 | 21,600.0000 | 18.0556 | |
10/31/08 | 31 | 30.0000 | 22,320.0000 | 17.4731 | |
11/30/08 | 30 | 20.0000 | 14,400.0000 | 27.0833 | |
12/31/08 | 31 | 30.0000 | 22,320.0000 | 17.4731 | |
01/31/09 | 31 | 30.0000 | 22,320.0000 | 15.2330 | |
02/28/09 | 28 | 30.0000 | 20,160.0000 | 16.8651 | |
03/31/09 | 31 | 30.0000 | 22,320.0000 | 15.2330 | |
04/30/09 | 30 | 30.0000 | 21,600.0000 | 15.7407 | |
05/31/09 | 31 | 20.0000 | 14,880.0000 | 22.8495 | |
06/30/09 | 30 | 20.0000 | 14,400.0000 | 23.6111 | |
07/31/09 | 31 | 20.0000 | 14,880.0000 | 22.8495 | |
08/31/09 | 31 | 20.0000 | 14,880.0000 | 22.8495 | |
09/30/09 | 30 | 30.0000 | 21,600.0000 | 15.7407 | |
10/31/09 | 31 | 30.0000 | 22,320.0000 | 15.2330 | |
11/30/09 | 30 | 20.0000 | 14,400.0000 | 23.6111 | |
12/31/09 | 31 | 30.0000 | 22,320.0000 | 15.2330 | |
01/31/10 | 31 | 30.0000 | 22,320.0000 | 12.9928 | |
02/28/10 | 28 | 30.0000 | 20,160.0000 | 14.3849 | |
03/31/10 | 31 | 30.0000 | 22,320.0000 | 12.9928 | |
04/30/10 | 30 | 30.0000 | 21,600.0000 | 13.4259 | |
05/31/10 | 31 | 20.0000 | 14,880.0000 | 19.4892 | |
06/30/10 | 30 | 20.0000 | 14,400.0000 | 20.1389 | |
07/31/10 | 31 | 20.0000 | 14,880.0000 | 19.4892 | |
08/31/10 | 31 | 20.0000 | 14,880.0000 | 19.4892 | |
09/30/10 | 30 | 30.0000 | 21,600.0000 | 13.4259 | |
10/31/10 | 31 | 30.0000 | 22,320.0000 | 12.9928 | |
11/30/10 | 30 | 20.0000 | 14,400.0000 | 20.1389 | |
12/31/10 | 31 | 30.0000 | 22,320.0000 | 12.9928 | |
01/31/11 | 31 | 30.0000 | 22,320.0000 | 10.3047 | |
02/28/11 | 28 | 30.0000 | 20,160.0000 | 11.4087 | |
03/31/11 | 31 | 30.0000 | 22,320.0000 | 10.3047 | |
04/30/11 | 30 | 30.0000 | 21,600.0000 | 10.6481 | |
05/31/11 | 31 | 20.0000 | 14,880.0000 | 15.4570 | |
06/30/11 | 30 | 20.0000 | 14,400.0000 | 15.9722 | |
07/31/11 | 31 | 20.0000 | 14,880.0000 | 15.4570 | |
08/31/11 | 31 | 20.0000 | 14,880.0000 | 15.4570 | |
09/30/11 | 30 | 30.0000 | 21,600.0000 | 10.6481 | |
10/31/11 | 31 | 30.0000 | 22,320.0000 | 10.3047 | |
11/30/11 | 30 | 20.0000 | 14,400.0000 | 15.9722 | |
12/31/11 | 31 | 30.0000 | 22,320.0000 | 10.3047 | |
01/31/12 | 31 | 30.0000 | 22,320.0000 | 6.2724 | |
02/29/12 | 29 | 30.0000 | 20,880.0000 | 6.7050 | |
03/31/12 | 31 | 30.0000 | 22,320.0000 | 6.2724 | |
04/30/12 | 30 | 30.0000 | 21,600.0000 | 6.4815 | |
05/31/12 | 31 | 20.0000 | 14,880.0000 | 9.4086 | |
06/30/12 | 30 | 20.0000 | 14,400.0000 | 9.7222 | |
07/31/12 | 31 | 20.0000 | 14,880.0000 | 9.4086 | |
08/31/12 | 31 | 20.0000 | 14,880.0000 | 9.4086 | |
09/30/12 | 30 | 30.0000 | 21,600.0000 | 6.4815 |
Month | No. of | MWh/hr | MWhs | Monthly Support | |
10/31/12 | 31 | 30.0000 | 22,320.0000 | 6.2724 | |
11/30/12 | 30 | 20.0000 | 14,400.0000 | 9.7222 | |
12/31/12 | 31 | 30.0000 | 22,320.0000 | 6.2724 | |
01/31/13 | 31 | 30.0000 | 22,320.0000 | 2.6882 | |
02/28/13 | 28 | 30.0000 | 20,160.0000 | 2.9762 | |
03/31/13 | 31 | 30.0000 | 22,320.0000 | 2.6882 | |
04/30/13 | 30 | 30.0000 | 21,600.0000 | 2.7778 | |
05/31/13 | 31 | 20.0000 | 14,880.0000 | 4.0323 | |
06/30/13 | 30 | 20.0000 | 14,400.0000 | 4.1667 | |
07/31/13 | 31 | 20.0000 | 14,880.0000 | 4.0323 | |
08/31/13 | 31 | 20.0000 | 14,880.0000 | 4.0323 | |
09/30/13 | 30 | 30.0000 | 21,600.0000 | 2.7778 | |
10/31/13 | 31 | 30.0000 | 22,320.0000 | 2.6882 | |
11/30/13 | 30 | 20.0000 | 14,400.0000 | 4.1667 | |
12/31/13 | 31 | 30.0000 | 22,320.0000 | 2.6882 | |
01/31/14 | 31 | 30.0000 | 22,320.0000 | 3.1362 | |
02/28/14 | 28 | 30.0000 | 20,160.0000 | 3.4722 | |
03/31/14 | 31 | 30.0000 | 22,320.0000 | 3.1362 | |
04/30/14 | 30 | 30.0000 | 21,600.0000 | 3.2407 | |
05/31/14 | 31 | 20.0000 | 14,880.0000 | 4.7043 | |
06/30/14 | 30 | 20.0000 | 14,400.0000 | 4.8611 | |
07/31/14 | 31 | 20.0000 | 14,880.0000 | 4.7043 | |
08/31/14 | 31 | 20.0000 | 14,880.0000 | 4.7043 | |
09/30/14 | 30 | 30.0000 | 21,600.0000 | 3.2407 | |
10/31/14 | 31 | 30.0000 | 22,320.0000 | 3.1362 | |
11/30/14 | 30 | 20.0000 | 14,400.0000 | 4.8611 | |
12/31/14 | 31 | 30.0000 | 22,320.0000 | 3.1362 | |
01/31/15 | 31 | 30.0000 | 22,320.0000 | 3.1362 | |
02/28/15 | 28 | 30.0000 | 20,160.0000 | 3.4722 | |
03/31/15 | 31 | 30.0000 | 22,320.0000 | 3.1362 | |
04/30/15 | 30 | 30.0000 | 21,600.0000 | 3.2407 | |
05/31/15 | 31 | 20.0000 | 14,880.0000 | 4.7043 | |
06/30/15 | 30 | 20.0000 | 14,400.0000 | 4.8611 | |
07/31/15 | 31 | 20.0000 | 14,880.0000 | 4.7043 | |
08/31/15 | 31 | 20.0000 | 14,880.0000 | 4.7043 | |
09/30/15 | 30 | 30.0000 | 21,600.0000 | 3.2407 | |
10/31/15 | 31 | 30.0000 | 22,320.0000 | 3.1362 | |
11/30/15 | 30 | 20.0000 | 14,400.0000 | 4.8611 | |
12/31/15 | 31 | 30.0000 | 22,320.0000 | 3.1362 | |
01/31/16 | 31 | 30.0000 | 22,320.0000 | (1.3441 | ) |
02/29/16 | 29 | 30.0000 | 20,880.0000 | (1.4368 | ) |
03/31/16 | 31 | 30.0000 | 22,320.0000 | (1.3441 | ) |
04/30/16 | 30 | 30.0000 | 21,600.0000 | (1.3889 | ) |
05/31/16 | 31 | 20.0000 | 14,880.0000 | (2.0161 | ) |
06/30/16 | 30 | 20.0000 | 14,400.0000 | (2.0833 | ) |
07/31/16 | 31 | 20.0000 | 14,880.0000 | (2.0161 | ) |
08/31/16 | 31 | 20.0000 | 14,880.0000 | (2.0161 | ) |
09/30/16 | 15 | 30.0000 | 10,800.0000 | (1.3889 | ) |
SCHEDULE 4.1(c) |
|
|
SCHEDULE 6.2(g) |
|
|
AMENDED AND RESTATED POWER PURCHASE AGREEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IN WITNESS WHEREOF, each of CECO and NEA has caused this Agreement to be duly executed on its behalf as of the date first above written. | ||
| ||
|
| |
|
| |
| ||
| ||
| ||
|
| |
Authorized Representative | ||
Nathan E. Hanson |
EXHIBIT A |
|
|
|
SCHEDULE 3.3 | ||
| ||
Month | MWh/h | |
January | 20.0000 | |
February | 20.0000 | |
March | 20.0000 | |
Apri | 20.0000 | |
May | 20.0000 | |
June | 20.0000 | |
July | 20.0000 | |
August | 20.0000 | |
September | 20.0000 | |
October | 20.0000 | |
Novembe | 20.0000 | |
December | 20.0000 |
SCHEDULE 4.1(a) | |||||
Month | No. of | MWh/hr | MWhs | Monthly Support | |
04/30/04 | 30 | 20.0000 | 14,400.0000 | 86.1111 | |
05/31/04 | 31 | 20.0000 | 14,880.0000 | 83.3333 | |
06/30/04 | 30 | 20.0000 | 14,400.0000 | 86.1111 | |
07/31/04 | 31 | 20.0000 | 14,880.0000 | 83.3333 | |
08/31/04 | 31 | 20.0000 | 14,880.0000 | 83.3333 | |
09/30/04 | 30 | 20.0000 | 14,400.0000 | 86.1111 | |
10/31/04 | 31 | 20.0000 | 14,880.0000 | 83.3333 | |
11/30/04 | 30 | 20.0000 | 14,400.0000 | 86.1111 | |
12/31/04 | 31 | 20.0000 | 14,880.0000 | 83.3333 | |
01/31/05 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
02/28/05 | 28 | 20.0000 | 13,440.0000 | 76.6369 | |
03/31/05 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
04/30/05 | 30 | 20.0000 | 14,400.0000 | 71.5278 | |
05/31/05 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
06/30/05 | 30 | 20.0000 | 14,400.0000 | 71.5278 | |
07/31/05 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
08/31/05 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
09/30/05 | 30 | 20.0000 | 14,400.0000 | 71.5278 | |
10/31/05 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
11/30/05 | 30 | 20.0000 | 14,400.0000 | 71.5278 | |
12/31/05 | 31 | 20.0000 | 14,880.0000 | 69.2204 | |
01/31/06 | 31 | 20.0000 | 14,880.0000 | 79.3011 | |
02/28/06 | 28 | 20.0000 | 13,440.0000 | 87.7976 | |
03/31/06 | 31 | 20.0000 | 14,880.0000 | 79.3011 | |
04/30/06 | 30 | 20.0000 | 14,400.0000 | 81.9444 | |
05/31/06 | 31 | 20.0000 | 14,880.0000 | 79.3011 | |
06/30/06 | 30 | 20.0000 | 14,400.0000 | 81.9444 | |
07/31/06 | 31 | 20.0000 | 14,880.0000 | 79.3011 | |
08/31/06 | 31 | 20.0000 | 14,880.0000 | 79.3011 | |
09/30/06 | 30 | 20.0000 | 14,400.0000 | 81.9444 | |
10/31/06 | 31 | 20.0000 | 14,880.0000 | 79.3011 | |
11/30/06 | 30 | 20.0000 | 14,400.0000 | 81.9444 | |
12/31/06 | 31 | 20.0000 | 14,880.0000 | 79.3011 | |
01/31/07 | 31 | 20.0000 | 14,880.0000 | 89.3817 | |
02/28/07 | 28 | 20.0000 | 13,440.0000 | 98.9583 | |
03/31/07 | 31 | 20.0000 | 14,880.0000 | 89.3817 | |
04/30/07 | 30 | 20.0000 | 14,400.0000 | 92.3611 | |
05/31/07 | 31 | 20.0000 | 14,880.0000 | 89.3817 | |
06/30/07 | 30 | 20.0000 | 14,400.0000 | 92.3611 | |
07/31/07 | 31 | 20.0000 | 14,880.0000 | 89.3817 | |
08/31/07 | 31 | 20.0000 | 14,880.0000 | 89.3817 | |
09/30/07 | 30 | 20.0000 | 14,400.0000 | 92.3611 | |
10/31/07 | 31 | 20.0000 | 14,880.0000 | 89.3817 | |
11/30/07 | 30 | 20.0000 | 14,400.0000 | 92.3611 | |
12/31/07 | 31 | 20.0000 | 14,880.0000 | 89.3817 | |
01/31/08 | 31 | 20.0000 | 14,880.0000 | 96.1022 | |
02/29/08 | 29 | 20.0000 | 13,920.0000 | 102.7299 | |
03/31/08 | 31 | 20.0000 | 14,880.0000 | 96.1022 | |
04/30/08 | 30 | 20.0000 | 14,400.0000 | 99.3056 | |
05/31/08 | 31 | 20.0000 | 14,880.0000 | 96.1022 | |
06/30/08 | 30 | 20.0000 | 14,400.0000 | 99.3056 |
Month | No. of | MWh/hr | MWhs | Monthly Support | |
07/31/08 | 31 | 20.0000 | 14,880.0000 | 96.1022 | |
08/31/08 | 31 | 20.0000 | 14,880.0000 | 96.1022 | |
09/30/08 | 30 | 20.0000 | 14,400.0000 | 99.3056 | |
10/31/08 | 31 | 20.0000 | 14,880.0000 | 96.1022 | |
11/30/08 | 30 | 20.0000 | 14,400.0000 | 99.3056 | |
12/31/08 | 31 | 20.0000 | 14,880.0000 | 96.1022 | |
01/31/09 | 31 | 20.0000 | 14,880.0000 | 103.4946 | |
02/28/09 | 28 | 20.0000 | 13,440.0000 | 114.5833 | |
03/31/09 | 31 | 20.0000 | 14,880.0000 | 103.4946 | |
04/30/09 | 30 | 20.0000 | 14,400.0000 | 106.9444 | |
05/31/09 | 31 | 20.0000 | 14,880.0000 | 103.4946 | |
06/30/09 | 30 | 20.0000 | 14,400.0000 | 106.9444 | |
07/31/09 | 31 | 20.0000 | 14,880.0000 | 103.4946 | |
08/31/09 | 31 | 20.0000 | 14,880.0000 | 103.4946 | |
09/30/09 | 30 | 20.0000 | 14,400.0000 | 106.9444 | |
10/31/09 | 31 | 20.0000 | 14,880.0000 | 103.4946 | |
11/30/09 | 30 | 20.0000 | 14,400.0000 | 106.9444 | |
12/31/09 | 31 | 20.0000 | 14,880.0000 | 103.4946 | |
01/31/10 | 31 | 20.0000 | 14,880.0000 | 111.5591 | |
02/28/10 | 28 | 20.0000 | 13,440.0000 | 123.5119 | |
03/31/10 | 31 | 20.0000 | 14,880.0000 | 111.5591 | |
04/30/10 | 30 | 20.0000 | 14,400.0000 | 115.2778 | |
05/31/10 | 31 | 20.0000 | 14,880.0000 | 111.5591 | |
06/30/10 | 30 | 20.0000 | 14,400.0000 | 115.2778 | |
07/31/10 | 31 | 20.0000 | 14,880.0000 | 111.5591 | |
08/31/10 | 31 | 20.0000 | 14,880.0000 | 111.5591 | |
09/30/10 | 30 | 20.0000 | 14,400.0000 | 115.2778 | |
10/31/10 | 31 | 20.0000 | 14,880.0000 | 111.5591 | |
11/30/10 | 30 | 20.0000 | 14,400.0000 | 115.2778 | |
12/31/10 | 31 | 20.0000 | 14,880.0000 | 111.5591 | |
01/31/11 | 31 | 20.0000 | 14,880.0000 | 120.2957 | |
02/28/11 | 28 | 20.0000 | 13,440.0000 | 133.1845 | |
03/31/11 | 31 | 20.0000 | 14,880.0000 | 120.2957 | |
04/30/11 | 30 | 20.0000 | 14,400.0000 | 124.3056 | |
05/31/11 | 31 | 20.0000 | 14,880.0000 | 120.2957 | |
06/30/11 | 30 | 20.0000 | 14,400.0000 | 124.3056 | |
07/31/11 | 31 | 20.0000 | 14,880.0000 | 120.2957 | |
08/31/11 | 31 | 20.0000 | 14,880.0000 | 120.2957 | |
09/30/11 | 30 | 20.0000 | 14,400.0000 | 124.3056 | |
10/31/11 | 31 | 20.0000 | 14,880.0000 | 120.2957 | |
11/30/11 | 30 | 20.0000 | 14,400.0000 | 124.3056 | |
12/31/11 | 31 | 20.0000 | 14,880.0000 | 120.2957 | |
01/31/12 | 31 | 20.0000 | 14,880.0000 | 127.6882 | |
02/29/12 | 29 | 20.0000 | 13,920.0000 | 136.4943 | |
03/31/12 | 31 | 20.0000 | 14,880.0000 | 127.6882 | |
04/30/12 | 30 | 20.0000 | 14,400.0000 | 131.9444 | |
05/31/12 | 31 | 20.0000 | 14,880.0000 | 127.6882 | |
06/30/12 | 30 | 20.0000 | 14,400.0000 | 131.9444 | |
07/31/12 | 31 | 20.0000 | 14,880.0000 | 127.6882 | |
08/31/12 | 31 | 20.0000 | 14,880.0000 | 127.6882 | |
09/30/12 | 30 | 20.0000 | 14,400.0000 | 131.9444 |
Month | No. of | MWh/hr | MWhs | Monthly Support | |
10/31/12 | 31 | 20.0000 | 14,880.0000 | 127.6882 | |
11/30/12 | 30 | 20.0000 | 14,400.0000 | 131.9444 | |
12/31/12 | 31 | 20.0000 | 14,880.0000 | 127.6882 | |
01/31/13 | 31 | 20.0000 | 14,880.0000 | 137.0968 | |
02/28/13 | 28 | 20.0000 | 13,440.0000 | 151.7857 | |
03/31/13 | 31 | 20.0000 | 14,880.0000 | 137.0968 | |
04/30/13 | 30 | 20.0000 | 14,400.0000 | 141.6667 | |
05/31/13 | 31 | 20.0000 | 14,880.0000 | 137.0968 | |
06/30/13 | 30 | 20.0000 | 14,400.0000 | 141.6667 | |
07/31/13 | 31 | 20.0000 | 14,880.0000 | 137.0968 | |
08/31/13 | 31 | 20.0000 | 14,880.0000 | 137.0968 | |
09/30/13 | 30 | 20.0000 | 14,400.0000 | 141.6667 | |
10/31/13 | 31 | 20.0000 | 14,880.0000 | 137.0968 | |
11/30/13 | 30 | 20.0000 | 14,400.0000 | 141.6667 | |
12/31/13 | 31 | 20.0000 | 14,880.0000 | 137.0968 | |
01/31/14 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
02/28/14 | 28 | 20.0000 | 13,440.0000 | 168.8988 | |
03/31/14 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
04/30/14 | 30 | 20.0000 | 14,400.0000 | 157.6389 | |
05/31/14 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
06/30/14 | 30 | 20.0000 | 14,400.0000 | 157.6389 | |
07/31/14 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
08/31/14 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
09/30/14 | 30 | 20.0000 | 14,400.0000 | 157.6389 | |
10/31/14 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
11/30/14 | 30 | 20.0000 | 14,400.0000 | 157.6389 | |
12/31/14 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
01/31/15 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
02/28/15 | 28 | 20.0000 | 13,440.0000 | 168.8988 | |
03/31/15 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
04/30/15 | 30 | 20.0000 | 14,400.0000 | 157.6389 | |
05/31/15 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
06/30/15 | 30 | 20.0000 | 14,400.0000 | 157.6389 | |
07/31/15 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
08/31/15 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
09/30/15 | 30 | 20.0000 | 14,400.0000 | 157.6389 | |
10/31/15 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
11/30/15 | 30 | 20.0000 | 14,400.0000 | 157.6389 | |
12/31/15 | 31 | 20.0000 | 14,880.0000 | 152.5538 | |
01/31/16 | 31 | 20.0000 | 14,880.0000 | 109.5430 | |
02/29/16 | 29 | 20.0000 | 13,920.0000 | 117.0977 | |
03/31/16 | 31 | 20.0000 | 14,880.0000 | 109.5430 | |
04/30/16 | 30 | 20.0000 | 14,400.0000 | 113.1944 | |
05/31/16 | 31 | 20.0000 | 14,880.0000 | 109.5430 | |
06/30/16 | 30 | 20.0000 | 14,400.0000 | 113.1944 | |
07/31/16 | 31 | 20.0000 | 14,880.0000 | 109.5430 | |
08/31/16 | 31 | 20.0000 | 14,880.0000 | 109.5430 | |
09/30/16 | 15 | 20.0000 | 7,200.0000 | 113.1944 |
SCHEDULE 4.1(c) |
|
|
SCHEDULE 6.2(g) |
|
|
SCHEDULE G | |
|
|
|
|
|
|
|
|
SCHEDULE 1 |
|
|
| ||
Peak Heat Rate (MMBtu/MWh) | 8.60 | ||
Discount Rate | 8.10% | ||
|
| *Asterik indicates an assumption that will be inserted at Calculation Date or a numeric value that will change as a result of that Calculation Date insertion | |
Start of Adjuster Period* | 02/01/05 | ||
|
| ||
Bid Date On Peak Energy Cost* | $273,886,759.99 | ||
Calculation Date On-Peak Energy Cost* | $293,296,029.90 | ||
Adjusted Bid Price Amount | -$31,975,722.91 |
Month | Discount | On-Peak MWhs | Bid Date | Bid Date | Bid Date | Forward | Calculation | Calculation | |||||||
BECo 1 | BECo 2 | CECo | Total | ||||||||||||
12/1/2003 | 12/1/2003 | 12/1/2003 | Example | Example | Example | ||||||||||
4/1/2004 | 8.10% | 273,886,759.9900 | 293,296,029.9000 | ||||||||||||
4/30/04 | 0.9938 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
5/31/04 | 0.9873 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
6/30/04 | 0.9810 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
7/31/04 | 0.9745 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
8/31/04 | 0.9681 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
9/30/04 | 0.9619 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
10/31/04 | 0.9556 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
11/30/04 | 0.9495 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
12/31/04 | 0.9432 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
1/31/05 | 0.9370 | 0.0000 | 0.0000 | 0.0000 | 0.0000 | 0.000 | $0.0000 | 0.0000 | 0.000 | 0.0000 | 0.0000 | ||||
2/28/05 | 0.9314 | 46,300.7725 | 28,245.0787 | 15,618.0022 | 90,163.8534 | 5.125 | $44.0750 | 3,973,971.8386 | 7.065 | 60.7590 | 5,478,265.5687 | ||||
3/31/05 | 0.9253 | 50,186.2826 | 30,970.6616 | 16,928.6568 | 98,085.6010 | 4.980 | $42.8280 | 4,200,810.1196 | 6.900 | 59.3400 | 5,820,399.5633 | ||||
4/30/05 | 0.9194 | 47,049.4440 | 29,842.9036 | 15,870.5372 | 92,762.8848 | 4.605 | $39.6030 | 3,673,688.5267 | 6.128 | 52.7008 | 4,888,678.2393 | ||||
5/31/05 | 0.9133 | 33,795.2519 | 22,252.8709 | 11,399.6840 | 67,447.8068 | 4.533 | $38.9838 | 2,629,371.8107 | 5.943 | 51.1098 | 3,447,243.9160 | ||||
6/30/05 | 0.9075 | 41,733.3989 | 21,049.6621 | 14,077.3621 | 76,860.4231 | 4.550 | $39.1300 | 3,007,548.3559 | 5.943 | 51.1098 | 3,928,320.8526 | ||||
7/31/05 | 0.9015 | 45,954.4043 | 23,303.2777 | 15,501.2014 | 84,758.8834 | 4.567 | $39.2762 | 3,329,006.8562 | 5.973 | 51.3678 | 4,353,877.3707 | ||||
8/31/05 | 0.8955 | 45,597.7310 | 23,399.0905 | 15,380.8203 | 84,377.6418 | 4.589 | $39.4654 | 3,329,997.3847 | 5.978 | 51.4108 | 4,337,922.0671 | ||||
9/30/05 | 0.8898 | 43,080.5019 | 23,624.9558 | 15,951.6900 | 82,657.1477 | 4.577 | $39.3622 | 3,253,567.1792 | 5.948 | 51.1528 | 4,228,144.5449 | ||||
10/31/05 | 0.8840 | 45,304.2284 | 32,341.4956 | 16,755.9165 | 94,401.6405 | 4.602 | $39.5772 | 3,736,152.6064 | 5.961 | 51.2646 | 4,839,462.3396 | ||||
11/30/05 | 0.8783 | 37,869.7542 | 26,629.1520 | 14,302.2090 | 78,801.1152 | 4.772 | $41.0392 | 3,233,934.7269 | 6.126 | 52.6836 | 4,151,526.4328 | ||||
12/31/05 | 0.8725 | 47,527.4329 | 29,132.6489 | 16,031.7585 | 92,691.8403 | 4.952 | $42.5872 | 3,947,485.9412 | 6.291 | 54.1026 | 5,014,869.5590 | ||||
1/31/06 | 0.8668 | 51,990.4402 | 31,595.1950 | 17,537.2157 | 101,122.8509 | 5.053 | $43.4558 | 4,394,374.3841 | 6.406 | 55.0916 | 5,571,019.6526 | ||||
2/28/06 | 0.8616 | 46,300.7725 | 28,245.0787 | 15,618.0022 | 90,163.8534 | 5.018 | $43.1548 | 3,891,003.0607 | 6.361 | 54.7046 | 4,932,377.5347 | ||||
3/31/06 | 0.8559 | 50,186.2826 | 30,970.6616 | 16,928.6568 | 98,085.6010 | 4.873 | $41.9078 | 4,110,551.7496 | 6.171 | 53.0706 | 5,205,461.6964 | ||||
4/30/06 | 0.8505 | 47,049.4440 | 29,842.9036 | 15,870.5372 | 92,762.8848 | 4.573 | $39.3278 | 3,648,160.1808 | 5.511 | 47.3946 | 4,396,459.8199 | ||||
5/31/06 | 0.8449 | 33,795.2519 | 22,252.8709 | 11,399.6840 | 67,447.8068 | 4.513 | $38.8118 | 2,617,770.7880 | 5.346 | 45.9756 | 3,100,953.3863 | ||||
6/30/06 | 0.8395 | 41,733.3989 | 21,049.6621 | 14,077.3621 | 76,860.4231 | 4.513 | $38.8118 | 2,983,091.3693 | 5.351 | 46.0186 | 3,537,009.0665 | ||||
7/31/06 | 0.8339 | 45,954.4043 | 23,303.2777 | 15,501.2014 | 84,758.8834 | 4.528 | $38.9408 | 3,300,578.7267 | 5.371 | 46.1906 | 3,915,063.6796 | ||||
8/31/06 | 0.8284 | 45,597.7310 | 23,399.0905 | 15,380.8203 | 84,377.6418 | 4.544 | $39.0784 | 3,297,343.2373 | 5.389 | 46.3454 | 3,910,515.5603 | ||||
9/30/06 | 0.8232 | 43,080.5019 | 23,624.9558 | 15,951.6900 | 82,657.1477 | 4.544 | $39.0784 | 3,230,109.0807 | 5.359 | 46.0874 | 3,809,453.0289 | ||||
10/31/06 | 0.8177 | 45,304.2284 | 32,341.4956 | 16,755.9165 | 94,401.6405 | 4.589 | $39.4654 | 3,725,598.5030 | 5.371 | 46.1906 | 4,360,468.4157 | ||||
11/30/06 | 0.8125 | 37,869.7542 | 26,629.1520 | 14,302.2090 | 78,801.1152 | 4.770 | $41.0220 | 3,232,579.3477 | 5.541 | 47.6526 | 3,755,078.0222 | ||||
12/31/06 | 0.8072 | 47,527.4329 | 29,132.6489 | 16,031.7585 | 92,691.8403 | 4.940 | $42.4840 | 3,937,920.1433 | 5.706 | 49.0716 | 4,548,536.9105 | ||||
1/31/07 | 0.8018 | 51,990.4402 | 31,595.1950 | 17,537.2157 | 101,122.8509 | 5.049 | $43.4214 | 4,390,895.7581 | 5.806 | 49.9316 | 5,049,225.7420 | ||||
2/28/07 | 0.7971 | 46,300.7725 | 28,245.0787 | 15,618.0022 | 90,163.8534 | 5.009 | $43.0774 | 3,884,024.3785 | 5.756 | 49.5016 | 4,463,255.0055 | ||||
3/31/07 | 0.7918 | 50,186.2826 | 30,970.6616 | 16,928.6568 | 98,085.6010 | 4.869 | $41.8734 | 4,107,177.6049 | 5.556 | 47.7816 | 4,686,686.9527 | ||||
4/30/07 | 0.7867 | 47,049.4440 | 29,842.9036 | 15,870.5372 | 92,762.8848 | 4.614 | $39.6804 | 3,680,868.3740 | 5.081 | 43.6966 | 4,053,422.6720 | ||||
5/31/07 | 0.7816 | 33,795.2519 | 22,252.8709 | 11,399.6840 | 67,447.8068 | 4.579 | $39.3794 | 2,656,054.1631 | 4.921 | 42.3206 | 2,854,431.6525 | ||||
6/30/07 | 0.7766 | 41,733.3989 | 21,049.6621 | 14,077.3621 | 76,860.4231 | 4.588 | $39.4568 | 3,032,666.3422 | 4.923 | 42.3378 | 3,254,101.2211 | ||||
7/31/07 | 0.7715 | 45,954.4043 | 23,303.2777 | 15,501.2014 | 84,758.8834 | 4.608 | $39.6288 | 3,358,892.8385 | 4.933 | 42.4238 | 3,595,793.9176 | ||||
8/31/07 | 0.7664 | 45,597.7310 | 23,399.0905 | 15,380.8203 | 84,377.6418 | 4.623 | $39.7578 | 3,354,669.4072 | 4.946 | 42.5356 | 3,589,053.6205 | ||||
9/30/07 | 0.7615 | 43,080.5019 | 23,624.9558 | 15,951.6900 | 82,657.1477 | 4.608 | $39.6288 | 3,275,603.5748 | 4.909 | 42.2174 | 3,489,569.8673 | ||||
10/31/07 | 0.7565 | 45,304.2284 | 32,341.4956 | 16,755.9165 | 94,401.6405 | 4.598 | $39.5428 | 3,732,905.1900 | 4.922 | 42.3292 | 3,995,945.9211 | ||||
11/30/07 | 0.7516 | 37,869.7542 | 26,629.1520 | 14,302.2090 | 78,801.1152 | 4.728 | $40.6608 | 3,204,116.3849 | 5.086 | 43.7396 | 3,446,729.2584 | ||||
12/31/07 | 0.7467 | 47,527.4329 | 29,132.6489 | 16,031.7585 | 92,691.8403 | 4.858 | $41.7788 | 3,872,553.8575 | 5.251 | 45.1586 | 4,185,833.7394 | ||||
1/31/08 | 0.7418 | 51,990.4402 | 31,595.1950 | 17,537.2157 | 101,122.8509 | 4.953 | $42.5958 | 4,307,408.7324 | 5.351 | 46.0186 | 4,653,532.0264 | ||||
2/29/08 | 0.7372 | 47,954.3715 | 29,253.8315 | 16,175.7880 | 93,383.9910 | 4.893 | $42.0798 | 3,929,579.6645 | 5.316 | 45.7176 | 4,269,291.9469 | ||||
3/31/08 | 0.7323 | 50,186.2826 | 30,970.6616 | 16,928.6568 | 98,085.6010 | 4.803 | $41.3058 | 4,051,504.2178 | 5.136 | 44.1696 | 4,332,401.7619 | ||||
4/30/08 | 0.7276 | 47,049.4440 | 29,842.9036 | 15,870.5372 | 92,762.8848 | 4.613 | $39.6718 | 3,680,070.6132 | 4.726 | 40.6436 | 3,770,217.5847 | ||||
5/31/08 | 0.7228 | 33,795.2519 | 22,252.8709 | 11,399.6840 | 67,447.8068 | 4.613 | $39.6718 | 2,675,775.9018 | 4.673 | 40.1878 | 2,710,578.9701 | ||||
6/30/08 | 0.7182 | 41,733.3989 | 21,049.6621 | 14,077.3621 | 76,860.4231 | 4.613 | $39.6718 | 3,049,191.3331 | 4.673 | 40.1878 | 3,088,851.3115 | ||||
7/31/08 | 0.7135 | 45,954.4043 | 23,303.2777 | 15,501.2014 | 84,758.8834 | 4.643 | $39.9298 | 3,384,405.2624 | 4.698 | 40.4028 | 3,424,496.2142 | ||||
8/31/08 | 0.7088 | 45,597.7310 | 23,399.0905 | 15,380.8203 | 84,377.6418 | 4.673 | $40.1878 | 3,390,951.7931 | 4.723 | 40.6178 | 3,427,234.1791 | ||||
9/30/08 | 0.7043 | 43,080.5019 | 23,624.9558 | 15,951.6900 | 82,657.1477 | 4.683 | $40.2738 | 3,328,917.7350 | 4.703 | 40.4458 | 3,343,134.4644 | ||||
10/31/08 | 0.6996 | 45,304.2284 | 32,341.4956 | 16,755.9165 | 94,401.6405 | 4.673 | $40.1878 | 3,793,794.2481 | 4.708 | 40.4888 | 3,822,209.1419 | ||||
11/30/08 | 0.6952 | 37,869.7542 | 26,629.1520 | 14,302.2090 | 78,801.1152 | 4.773 | $41.0478 | 3,234,612.4165 | 4.853 | 41.7358 | 3,288,827.5838 | ||||
12/31/08 | 0.6906 | 47,527.4329 | 29,132.6489 | 16,031.7585 | 92,691.8403 | 4.873 | $41.9078 | 3,884,511.1049 | 5.008 | 43.0688 | 3,992,126.3315 | ||||
1/31/09 | 0.6860 | 51,990.4402 | 31,595.1950 | 17,537.2157 | 101,122.8509 | 4.943 | $42.5098 | 4,298,712.1672 | 5.113 | 43.9718 | 4,446,553.7752 | ||||
2/28/09 | 0.6819 | 46,300.7725 | 28,245.0787 | 15,618.0022 | 90,163.8534 | 4.893 | $42.0798 | 3,794,076.9183 | 5.073 | 43.6278 | 3,933,650.5634 | ||||
3/31/09 | 0.6774 | 50,186.2826 | 30,970.6616 | 16,928.6568 | 98,085.6010 | 4.833 | $41.5638 | 4,076,810.3028 | 4.923 | 42.3378 | 4,152,728.5580 | ||||
4/30/09 | 0.6731 | 47,049.4440 | 29,842.9036 | 15,870.5372 | 92,762.8848 | 4.678 | $40.2308 | 3,731,925.0658 | 4.583 | 39.4138 | 3,656,137.7889 | ||||
5/31/09 | 0.6687 | 33,795.2519 | 22,252.8709 | 11,399.6840 | 67,447.8068 | 4.678 | $40.2308 | 2,713,479.2258 | 4.538 | 39.0268 | 2,632,272.0664 | ||||
6/30/09 | 0.6644 | 41,733.3989 | 21,049.6621 | 14,077.3621 | 76,860.4231 | 4.678 | $40.2308 | 3,092,156.3097 | 4.548 | 39.1128 | 3,006,226.3566 | ||||
7/31/09 | 0.6600 | 45,954.4043 | 23,303.2777 | 15,501.2014 | 84,758.8834 | 4.678 | $40.2308 | 3,409,917.6863 | 4.558 | 39.1988 | 3,332,446.5186 | ||||
8/31/09 | 0.6557 | 45,597.7310 | 23,299.0905 | 15,380.8203 | 84,377.6418 | 4.683 | $40.2738 | 3,398,208.2703 | 4.568 | 39.2848 | 3,314,758.7826 | ||||
9/30/09 | 0.6515 | 43,080.5019 | 23,624.9558 | 15,951.6900 | 82,657.1477 | 4.683 | $40.2738 | 3,328,917.4350 | 4.568 | 39.2848 | 3,247,169.5160 | ||||
10/31/09 | 0.6472 | 45,304.2284 | 32,341.4956 | 16,755.9165 | 94,401.6405 | 4.683 | $40.2738 | 3,801,912.7892 | 4.578 | 39.3708 | 3,716,668.1078 | ||||
11/30/09 | 0.6431 | 37,869.7542 | 26,629.1520 | 14,302.2090 | 78,801.1152 | 4.758 | $40.9188 | 3,224,447.0726 | 4.688 | 40.3168 | 3,177,008.8013 | ||||
12/31/09 | 0.6388 | 47,527.4329 | 29,132.6489 | 16,031.7585 | 92,691.8403 | 4.893 | $42.0798 | 3,900,454.1015 | 4.808 | 41.3488 | 3,832,696.3662 | ||||
1/31/10 | 0.6346 | 51,990.4402 | 31,595.1950 | 17,537.2157 | 101,122.8509 | 4.943 | $42.5098 | 4,298,712.1672 | 4.903 | 42.1658 | 4,263,925.9065 | ||||
2/28/10 | 0.6308 | 46,300.7725 | 28,245.0787 | 15,618.0022 | 90,163.8534 | 4.893 | $42.0798 | 3,794,076.9183 | 4.863 | 41.8218 | 3,770,814.6441 | ||||
3/31/10 | 0.6267 | 50,186.2826 | 30,970.6616 | 16,928.6568 | 98,085.6010 | 4.833 | $41.5638 | 4,076,810.3028 | 4.783 | 41.1338 | 4,034,633.4944 | ||||
4/30/10 | 0.6227 | 47,049.4440 | 29,842.9036 | 15,870.5372 | 92,762.8848 | 4.678 | $40.2308 | 3,731,925.0658 | 4.433 | 38.1238 | 3,536,473.6675 | ||||
5/31/10 | 0.6186 | 33,795.2519 | 22,252.8709 | 11,399.6840 | 67,447.8068 | 4.678 | $40.2308 | 2,713,479.2258 | 4.393 | 37.7798 | 2,548,164.6513 | ||||
6/30/10 | 0.6146 | 41,733.3989 | 21,049.6621 | 14,077.3621 | 76,860.4231 | 4.678 | $40.2308 | 3,092,156.3097 | 4.393 | 37.7798 | 2,903,771.4126 | ||||
7/31/10 | 0.6106 | 45,954.4043 | 23,303.2777 | 15,501.2014 | 84,758.8834 | 4.678 | $40.2308 | 3,409,914.6863 | 4.558 | 39.1988 | 3,322,446.5186 | ||||
8/31/10 | 0.6066 | 45,597.7310 | 23,399.0905 | 15,380.8203 | 84,377.6418 | 4.683 | $40.2738 | 3,398,208.2703 | 4.568 | 39.2848 | 3,314,758.7826 | ||||
9/30/10 | 0.6027 | 43,080.5019 | 23,624.9558 | 15,951.6900 | 82,657.1477 | 4.683 | $40.2738 | 3,328,917.4350 | 4.568 | 39.2848 | 3,247,169.5160 | ||||
10/31/10 | 0.5987 | 45,304.2284 | 32,341.4956 | 16,755.9165 | 94,401.6405 | 4.683 | $40.2738 | 3,801,912.7892 | 4.578 | 39.3708 | 3,716,668.1078 | ||||
11/30/10 | 0.5949 | 37,869.7542 | 26,629.1520 | 14,302.2090 | 78,801.1152 | 4.758 | $40.9188 | 3,224,447.0726 | 4.688 | 40.3168 | 3,177,008.8013 | ||||
12/31/10 | 0.5910 | 47,527.4329 | 29,132.6489 | 16,031.7585 | 92,691.8403 | 4.893 | $42.0798 | 3,900,454.1015 | 4.808 | 41.3488 | 3,832,696.3662 | ||||
1/31/11 | 0.5871 | 51,990.4402 | 31,595.1950 | 17,537.2157 | 101,122.8509 | 4.943 | $42.5098 | 4,298,712.1672 | 4.903 | 42.1658 | 4,263,925.9065 | ||||
2/28/11 | 0.5836 | 46,300.7725 | 28,245.0787 | 15,618.0022 | 90,163.8534 | 4.893 | $42.0798 | 3,794,076.9183 | 4.863 | 41.8218 | 3,770,814.6441 | ||||
3/31/11 | 0.5797 | 50,186.2826 | 30,970.6616 | 16,928.6568 | 98,085.6010 | 4.833 | $41.5638 | 4,076,810.3028 | 4.783 | 41.1338 | 4,034,633.4944 | ||||
4/30/11 | 0.5760 | 47,049.4440 | 29,842.9036 | 15,870.5372 | 9,2762.8848 | 4.678 | $40.2308 | 3,731,925.0658 | 4.433 | 38.1238 | 3,536,473.6675 | ||||
5/31/11 | 0.5722 | 33,795.2519 | 22,252.8709 | 11,399.6840 | 67,447.8068 | 4.678 | $40.2308 | 2,713,479.2258 | 4.393 | 37.7798 | 2,548,164.6513 | ||||
6/30/11 | 0.5686 | 41,733.3989 | 21,049.6621 | 14,077.3621 | 76,860.4231 | 4.678 | $40.2308 | 3,092,156.3097 | 4.393 | 37.7798 | 2,903,771.4126 | ||||
7/31/11 | 0.5648 | 45,954.4043 | 23,303.2777 | 15,501.2014 | 84,758.8834 | 4.678 | $40.2308 | 3,409,917.6863 | 4.558 | 39.1988 | 3,322,446.5186 | ||||
8/31/11 | 0.5611 | 45,597.7310 | 23,399.0905 | 15,380.8203 | 84,377.6418 | 4.683 | $40.2738 | 3,398,208.2703 | 4.568 | 39.2848 | 3,314,758.7826 | ||||
9/30/11 | 0.5575 | 43,080.5019 | 11,024.9771 | 15,951.6900 | 70,057.1690 | 4.683 | $40.2738 | 2,821,468.4129 | 4.568 | 39.2848 | 2,752,181.8727 | ||||
10/31/11 | 0.5538 | 45,304.2284 | 0.0000 | 16,755.9165 | 62,060.1449 | 4.683 | $40.2738 | 2,499,397.8637 | 4.578 | 39.3708 | 2,443,357.5528 | ||||
11/30/11 | 0.5503 | 37,869.7542 | 0.0000 | 14,302.2090 | 52,171.9632 | 4.758 | $40.9188 | 2,134,814.1278 | 4.688 | 40.3168 | 2,103,406.6059 | ||||
12/31/11 | 0.5467 | 47,527.4329 | 0.0000 | 16,031.7585 | 63,559.1914 | 4.893 | $42.0798 | 2,674,558.0623 | 4.808 | 41.3488 | 2,628,096.2934 | ||||
1/31/12 | 0.5431 | 51,990.4402 | 0.0000 | 17,537.2157 | 69,527.6559 | 4.943 | $42.5098 | 2,955,606.7468 | 4.903 | 42.1658 | 2,931,689.2331 | ||||
2/29/12 | 0.5397 | 47,954.3715 | 0.0000 | 16,175.7880 | 64,130.1595 | 4.893 | $42.0798 | 2,698,584.2857 | 4.863 | 41.8218 | 2,682,038.7046 | ||||
3/31/12 | 0.5362 | 50,186.2826 | 0.0000 | 16,928.6568 | 67,144.9394 | 4.833 | $41.5638 | 2,789,551.9182 | 4.783 | 41.1338 | 2,760,692.4943 | ||||
4/30/12 | 0.5327 | 47,049.4440 | 0.0000 | 15,870.5372 | 62,919.9812 | 4.678 | $40.2308 | 2,531,321.1797 | 4.433 | 38.1238 | 2,398,748.7793 | ||||
5/31/12 | 0.5292 | 33,795.2519 | 0.0000 | 11,399.6840 | 45,194.9359 | 4.678 | $40.2308 | 1,818,228.4272 | 4.393 | 37.7798 | 1,707,455.6393 | ||||
6/30/12 | 0.5259 | 41,733.3989 | 0.0000 | 14,077.3621 | 55,810.7610 | 4.678 | $40.2308 | 2,245,311.5636 | 4.393 | 37.7798 | 2,108,519.3884 | ||||
7/31/12 | 0.5224 | 45,954.4043 | 0.0000 | 15,501.2014 | 61,455.6057 | 4.678 | $40.2308 | 2,472,408.1818 | 4.558 | 39.1988 | 2,408,985.9967 | ||||
8/31/12 | 0.5189 | 45,597.7310 | 0.0000 | 15,380.8203 | 60,978.5513 | 4.683 | $40.2738 | 2,455,837.9793 | 4.568 | 39.2848 | 2,395,530.1921 | ||||
9/30/12 | 0.5156 | 43,080.5019 | 0.0000 | 15,951.6900 | 59,032.1919 | 4.683 | $40.2738 | 2,377,450.6901 | 4.568 | 39.2848 | 2,319,067.8524 | ||||
10/31/12 | 0.5122 | 45,304.2284 | 0.0000 | 16,755.9165 | 62,060.1449 | 4.683 | $40.2738 | 2,499,397.8637 | 4.578 | 39.3708 | 2,443,357.5528 | ||||
11/30/12 | 0.5090 | 37,869.7542 | 0.0000 | 14,302.2090 | 52,171.9632 | 4.758 | $40.9188 | 2,134,814.1278 | 4.688 | 40.3168 | 2,103,406.6059 | ||||
12/31/12 | 0.5056 | 47,527.4329 | 0.0000 | 16,031.7585 | 63,559.1914 | 4.893 | $42.0798 | 2,674,558.0623 | 4.808 | 41.3488 | 2,628,096.2934 | ||||
1/31/13 | 0.5023 | 51,990.4402 | 0.0000 | 17,537.2157 | 69,527.6559 | 4.943 | $42.5098 | 2,955,606.7468 | 4.903 | 42.1658 | 2,931,689.2331 | ||||
2/28/13 | 0.4993 | 46,300.7725 | 0.0000 | 15,618.0022 | 61,918.7747 | 4.893 | $42.0798 | 2,605,529.6556 | 4.863 | 41.8218 | 2,589,554.6117 | ||||
3/31/13 | 0.4960 | 50,186.2826 | 0.0000 | 16,928.6568 | 67,114.9394 | 4.833 | $41.5638 | 2,789,551.9182 | 4.783 | 41.1338 | 2,760,692.4943 | ||||
4/30/13 | 0.4928 | 47,049.4440 | 0.0000 | 15,870.5372 | 62,919.9812 | 4.678 | $40.2308 | 2,531,321.1797 | 4.433 | 38.1238 | 2,398,748.7793 | ||||
5/31/13 | 0.4896 | 33,795.2519 | 0.0000 | 11,399.6840 | 45,194.9359 | 4.678 | $40.2308 | 1,818,228.4272 | 4.393 | 37.7798 | 1,707,455.6393 | ||||
6/30/13 | 0.4865 | 41,733.3989 | 0.0000 | 14,077.3621 | 55,810.7610 | 4.678 | $40.2308 | 2,245,311.5636 | 4.393 | 37.7798 | 2,108,519.3884 | ||||
7/31/13 | 0.4832 | 45,954.4043 | 0.0000 | 15,501.2014 | 61,455.6057 | 4.678 | $40.2308 | 2,472,408.1818 | 4.558 | 39.1988 | 2,408,985.9967 | ||||
8/31/13 | 0.4801 | 45,597.7310 | 0.0000 | 15,380.8203 | 60,978.5513 | 4.683 | $40.2738 | 2,455,837.9793 | 4.568 | 39.2848 | 2,395,530.1921 | ||||
9/30/13 | 0.4770 | 43,080.5019 | 0.0000 | 15,951.6900 | 59,032.1919 | 4.683 | $40.2738 | 2,377,450.6901 | 4.568 | 39.2848 | 2,319,067.8524 | ||||
10/31/13 | 0.4739 | 45,304.2284 | 0.0000 | 16,755.9165 | 62,060.1449 | 4.683 | $40.2738 | 2,499,397.8637 | 4.578 | 39.3708 | 2,443,357.5528 | ||||
11/30/13 | 0.4708 | 37,869.7542 | 0.0000 | 14,302.2090 | 52,171.9632 | 4.758 | $40.9188 | 2,134,814.1278 | 4.688 | 40.3168 | 2,103,406.6059 | ||||
12/31/13 | 0.4677 | 47,527.4329 | 0.0000 | 16,031.7585 | 63,559.1914 | 4.893 | $42.0798 | 2,674,558.0623 | 4.808 | 41.3488 | 2,628,096.2934 | ||||
1/31/14 | 0.4646 | 51,990.4402 | 0.0000 | 17,537.2157 | 69,527.6559 | 4.943 | $42.5098 | 2,955,606.7468 | 4.903 | 42.1658 | 2,931,689.2331 | ||||
2/28/14 | 0.4619 | 46,300.7725 | 0.0000 | 15,618.0022 | 61,918.7747 | 4.893 | $42.0798 | 2,605,529.6556 | 4.863 | 41.8218 | 2,589,554.6117 | ||||
3/31/14 | 0.4588 | 50,186.2826 | 0.0000 | 16,928.6568 | 67,114.9394 | 4.833 | $41.5638 | 2,789,551.9182 | 4.783 | 41.1338 | 2,760,692.4943 | ||||
4/30/14 | 0.4559 | 47,049.4440 | 0.0000 | 15,870.5372 | 62,919.9812 | 4.678 | $40.2308 | 2,531,321.1797 | 4.433 | 38.1238 | 2,398,748.7793 | ||||
5/31/14 | 0.4529 | 33,795.2519 | 0.0000 | 11,399.6840 | 45,194.9359 | 4.678 | $40.2308 | 1,818,228.4272 | 4.393 | 37.7798 | 1,707,455.6393 | ||||
6/30/14 | 0.4500 | 41,733.3989 | 0.0000 | 14,077.3621 | 55,810.7610 | 4.678 | $40.2308 | 2,245,311.5636 | 4.393 | 37.7798 | 2,108,519.3884 | ||||
7/31/14 | 0.4470 | 45,954.4043 | 0.0000 | 15,501.2014 | 61,455.6057 | 4.678 | $40.2308 | 2,472,408.1818 | 4.558 | 39.1988 | 2,408,985.9967 | ||||
8/31/14 | 0.4441 | 45,597.7310 | 0.0000 | 15,380.8203 | 60,978.5513 | 4.683 | $40.2738 | 2,455,837.9793 | 4.568 | 39.2848 | 2,395,530.1921 | ||||
9/30/14 | 0.4413 | 43,080.5019 | 0.0000 | 15,951.6900 | 59,032.1919 | 4.683 | $40.2738 | 2,377,450.6901 | 4.568 | 39.2848 | 2,319,067.8524 | ||||
10/31/14 | 0.4383 | 45,304.2284 | 0.0000 | 16,755.9165 | 62,060.1449 | 4.683 | $40.2738 | 2,499,397.8637 | 4.578 | 39.3708 | 2,443,357.5528 | ||||
11/30/14 | 0.4356 | 37,869.7542 | 0.0000 | 14,302.2090 | 52,171.9632 | 4.758 | $40.9188 | 2,134,814.1278 | 4.688 | 40.3168 | 2,103,406.6059 | ||||
12/31/14 | 0.4327 | 47,527.4329 | 0.0000 | 16,031.7585 | 63,559.1914 | 4.893 | $42.0798 | 2,674,558.0623 | 4.808 | 41.3488 | 2,628,096.2934 | ||||
1/31/15 | 0.4298 | 51,990.4402 | 0.0000 | 17,537.2157 | 69,527.6559 | 4.943 | $42.5098 | 2,955,606.7468 | 4.903 | 42.1658 | 2,931,689.2331 | ||||
2/28/15 | 0.4273 | 46,300.7725 | 0.0000 | 15,618.0022 | 61,918.7747 | 4.893 | $42.0798 | 2,605,529.6556 | 4.863 | 41.8218 | 2,589,554.6117 | ||||
3/31/15 | 0.4244 | 50,186.2826 | 0.0000 | 16,928.6268 | 67,114.9394 | 4.833 | $41.5638 | 2,789,551.9182 | 4.783 | 41.1338 | 2,760,692.4943 | ||||
4/30/15 | 0.4217 | 47,049.4440 | 0.0000 | 15,870.5372 | 62,919.9812 | 4.678 | $40.2308 | 2,531,321.1797 | 4.433 | 38.1238 | 2,398,748.7793 | ||||
5/31/15 | 0.4190 | 33,795.2519 | 0.0000 | 11,399.6840 | 45,194.9359 | 4.678 | $40.2308 | 1,818,228.4272 | 4.393 | 37.7798 | 1,707,455.6393 | ||||
6/30/15 | 0.4163 | 41,733.3989 | 0.0000 | 14,077.3621 | 55,810.7610 | 4.678 | $40.2308 | 2,245,311.5636 | 4.393 | 37.7798 | 2,108,519.3884 | ||||
7/31/15 | 0.4135 | 45,954.4043 | 0.0000 | 15,501.2014 | 61,455.6057 | 4.678 | $40.2308 | 2,472,408.1818 | 4.558 | 39.1988 | 2,408,985.9967 | ||||
8/31/15 | 0.4108 | 45,597.7310 | 0.0000 | 15,380.8203 | 60,978.5513 | 4.683 | $40.2738 | 2,455,837.9793 | 4.568 | 39.2848 | 2,395,530.1921 | ||||
9/30/15 | 0.4082 | 43,080.5019 | 0.0000 | 15,951.6900 | 59,032.1919 | 4.683 | $40.2738 | 2,377,450.6901 | 4.568 | 39.2848 | 2,319,067.8524 | ||||
10/31/15 | 0.4055 | 45,304.2284 | 0.0000 | 16,755.9165 | 62,060.1449 | 4.683 | $40.2738 | 2,499,397.8637 | 4.578 | 39.3708 | 2,443,357.5528 | ||||
11/30/15 | 0.4029 | 37,869.7542 | 0.0000 | 14,302.2090 | 52,171.9632 | 4.758 | $40.9188 | 2,134,814.1278 | 4.688 | 40.3168 | 2,103,406.6059 | ||||
12/31/15 | 0.4003 | 47,527.4329 | 0.0000 | 16,031.7585 | 63,559.1914 | 4.893 | $42.0798 | 2,674,558.0623 | 4.808 | 41.3488 | 2,628,096.2934 | ||||
1/31/16 | 0.3976 | 51,990.4402 | 0.0000 | 17,537.2157 | 69,527.6559 | 4.943 | $42.5098 | 2,955,606.7468 | 4.903 | 42.1658 | 2,931,689.2331 | ||||
2/29/16 | 0.3952 | 47,954.3715 | 0.0000 | 16,175.7880 | 64,130.1595 | 4.893 | $42.0798 | 2,698,584.2857 | 4.863 | 41.8218 | 2,682,038.7046 | ||||
3/31/16 | 0.3926 | 50,186.2826 | 0.0000 | 16,928.6568 | 67,114.9394 | 4.833 | $41.5638 | 2,789,551.9182 | 4.783 | 41.1338 | 2,760,692.4943 | ||||
4/30/16 | 0.3901 | 47,049.4440 | 0.0000 | 15,870.5372 | 62,919.9812 | 4.678 | $40.2308 | 2,531,321.1797 | 4.433 | 38.1238 | 2,398,748.7793 | ||||
5/31/16 | 0.3875 | 33,795.2519 | 0.0000 | 11,399.6840 | 45,194.9359 | 4.678 | $40.2308 | 1,818,228.4272 | 4.393 | 37.7798 | 1,707,455.6393 | ||||
6/30/16 | 0.3850 | 41,733.3989 | 0.0000 | 14,077.3621 | 55,810.7610 | 4.678 | $40.2308 | 2,245,311.5636 | 4.393 | 37.7798 | 2,108,519.3884 | ||||
7/31/16 | 0.3825 | 45,954.4043 | 0.0000 | 15,501.2014 | 61,455.6057 | 4.678 | $40.2308 | 2,472,408.1818 | 4.558 | 39.1988 | 2,408,985.9967 | ||||
8/31/16 | 0.3800 | 45,597.7310 | 0.0000 | 15,380.8203 | 60,978.5513 | 4.683 | $40.2738 | 2,455,837.9793 | 4.568 | 39.2848 | 2,395,530.1921 | ||||
9/30/16 | 0.3775 | 21,011.8422 | 0.0000 | 8,507.5680 | 29,519.4102 | 4.683 | $40.2738 | 1,188,858.8225 | 4.568 | 39.2848 | 1,159,664.1258 |
SCHEDULE 1.5 |
SCHEDULE 2.2(b)(iii) |
AFFIRMATION OF CONSENT | |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
| |||
Name: | |||
Title: | |||
| |||
| |||
| |||
| |||
| |||
| |||
Authorized Representative |
SCHEDULE 2.2(b)(iv) |
Schedule 2.2(b)(iv) to Execution Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IN WITNESS WHEREOF, each Party has caused this Release to be executed by its duly authorized officer or representative, as applicable, as of the date first above written. | ||
| ||
| ||
Name: | ||
Title: | ||
| ||
| ||
| ||
| ||
Authorized Representative | ||
SCHEDULE 3.5 |
|
SCHEDULE 4.5 |
|
SCHEDULE 5.3 |
|
|
Interim Period Delivery Point | Medway 115 | Bellingham Bus 132 | Sandwich 115 | Sandwich 115 | ||||
Power Purchase Agreement | BECo A | BECo B | CECo 1 | CECo 2 | ||||
| ||||||||
Month | Medway 115 | Bellingham Bus 132 | Sandwich 115 | |||||
April-04 | 45.1646 | 43.9375 | 43.7705 | |||||
May-04 | 48.8666 | 47.5389 | 47.3583 | |||||
June-04 | 50.8410 | 49.4597 | 49.2718 | |||||
July-04 | 58.7387 | 57.1427 | 56.9258 | |||||
August-04 | 58.7387 | 57.1427 | 56.9256 | |||||
September-04 | 48.8666 | 47.5389 | 47.3583 | |||||
October-04 | 47.8794 | 46.5785 | 46.4016 | |||||
November-04 | 47.8794 | 46.5785 | 46.4016 | |||||
December-04 | 49.8538 | 48.4993 | 48.3150 | |||||
January-05 | 57.4232 | 55.8630 | 55.6508 | |||||
February-05 | 55.5739 | 54.0639 | 53.8585 | |||||
March-05 | 48.4982 | 47.1805 | 47.0012 | |||||
| ||||||||
Interim Period On-Peak Delivery Quantities (MWh) | ||||||||
Month | BECo A | BECo B | CECo 1 | CECo 2 | Total | |||
April-04 | 50,896.2705 | 31,677.9430 | 9,333.6964 | 7,840.3180 | 99,748.2279 | |||
May-04 | 13,650.7412 | 8,496.2493 | 2,503.3637 | 2,102.8289 | 26,753.1831 | |||
June-04 | 46,327.9168 | 23,363.4368 | 8,493.0208 | 7,134.1248 | 85,318.4992 | |||
July-04 | 43,115.7552 | 22,301.4624 | 7,904.1648 | 6,639.4944 | 79,960.8768 | |||
August-04 | 45,486.1792 | 23,363.4368 | 8,338.7040 | 7,004.5184 | 84,192.8384 | |||
September-04 | 40,388.3088 | 22,301.4624 | 8,176.6944 | 6,868.4112 | 77,734.8768 | |||
October-04 | 38,288.8128 | 27,726.0816 | 7,794.8640 | 6,547.6992 | 80,357.4576 | |||
November-04 | 43,433.1744 | 30,172.5984 | 8,793.1536 | 7,386.2208 | 89,785.1472 | |||
December-04 | 53,802.4832 | 33,046.1792 | 9,863.2832 | 8,285.1520 | 104,997.0976 | |||
January-05 | 50,412.0288 | 30,635,9760 | 9,241.7472 | 7,763.0448 | 98,052.7968 | |||
February-05 | 47,338.3680 | 28,878.0480 | 8,678.2720 | 7,289.7280 | 92,184.4160 | |||
March-05 | 53,297.1824 | 32,890.4416 | 9,770.6576 | 8,207.3568 | 104,165.6384 | |||
| ||||||||
Interim Period Off-Peak Delivery Quantities (MWh) | ||||||||
Month | BECo A | BECo B | CECo 1 | CECo 2 | Total | |||
April-04 | 53,209.7373 | 33,114.8495 | 9,757.9553 | 8,196.6960 | 104,282.2381 | |||
May-04 | 18,087.2321 | 11,257.5303 | 3,316.9568 | 2,786.2484 | 35,447.9676 | |||
June-04 | 48,433.7312 | 24,425.4112 | 8,879.0672 | 7,458.4032 | 89,196.6128 | |||
July-04 | 52,354.8456 | 27,080.3472 | 9,597.9144 | 8,062.2432 | 97,095.3504 | |||
August-04 | 50,655.0632 | 26,018.3728 | 9,286.2840 | 7,800.4864 | 93,760.2064 | |||
September-04 | 46,158.0672 | 25,487.3856 | 9,344.7936 | 7,849.6128 | 88,839.8592 | |||
October-04 | 46,493.5584 | 33,667.3848 | 9,465.1920 | 7,950.7776 | 97,576.9128 | |||
November-04 | 49,637.9136 | 34,482.9696 | 10,049.3184 | 8,441.3952 | 102,611.5968 | |||
December-04 | 54,972.1024 | 33,764.5744 | 10,077.7024 | 8,465.2640 | 107,279.6432 | |||
January-05 | 61,214.6064 | 37,200.8280 | 11,222.1216 | 9,426.5544 | 119,064.1104 | |||
February-05 | 52,072.2048 | 31,765.8528 | 9,546.0992 | 8,018.7008 | 101,402.8576 | |||
March-05 | 54,455.8168 | 33,605.4512 | 9,983.0632 | 8,385.7776 | 106,430.1088 | |||
| ||||||||
Interim Period Delivery Schedule MWh/h | ||||||||
Month | BECo A | BECo B | CECo 1 | CECo 2 | Total | |||
April-04 | 144.5917 | 89.9942 | 26.5162 | 22.2736 | 283.3757 | |||
May-04 | 42.6586 | 26.5508 | 7.8230 | 6.5713 | 83.6037 | |||
June-04 | 131.6134 | 66.3734 | 24.1279 | 20.2674 | 242.3821 | |||
July-04 | 128.3207 | 66.3734 | 23.5243 | 19.7604 | 237.9788 | |||
August-04 | 129.2221 | 66.3734 | 23.6895 | 19.8992 | 239.1842 | |||
September-04 | 120.2033 | 66.3734 | 24.3354 | 20.4417 | 231.3538 | |||
October-04 | 113.9548 | 82.5181 | 23.1990 | 19.4872 | 239.1591 | |||
November-04 | 129.2654 | 89.7994 | 26.1701 | 21.9828 | 267.2177 | |||
December-04 | 146.2024 | 89.7994 | 26.8024 | 22.5140 | 285.3182 | |||
January-05 | 150.0358 | 91.1785 | 27.5052 | 23.1043 | 291.8238 | |||
February-05 | 147.9324 | 90.2439 | 27.1196 | 22.7804 | 288.0763 | |||
March-05 | 144.8293 | 89.3762 | 26.5507 | 22.3026 | 283.0588 | |||
| ||||||||
Interim Period Support Payment Rate ($/MWh) | ||||||||
Month | BECo A | BECo B | CECo 1 | CECo 2 | ||||
April-04 | 28.5286 | 87.9687 | 53.9503 | 77.3211 | ||||
May-04 | 93.5788 | 288.5524 | 176.9662 | 253.6266 | ||||
June-04 | 31.3418 | 119.2747 | 59.2905 | 84.9750 | ||||
July-04 | 31.1091 | 115.4271 | 58.8502 | 84.3438 | ||||
August-04 | 30.8920 | 115.4271 | 58.4398 | 83.7555 | ||||
September-04 | 34.3169 | 119.2747 | 58.7850 | 84.2504 | ||||
October-04 | 35.0309 | 92.8438 | 59.6754 | 85.5262 | ||||
November-04 | 31.9111 | 88.1595 | 54.6637 | 78.3441 | ||||
December-04 | 27.3042 | 85.3156 | 51.6524 | 74.0280 | ||||
January-05 | 19.2606 | 70.4632 | 31.7633 | 59.9200 | ||||
February-05 | 21.6275 | 78.8208 | 35.6665 | 67.2832 | ||||
March-05 | 19.9530 | 71.8841 | 32.9052 | 62.0739 | ||||