BELLINGHAM EXECUTION AGREEMENT
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: Xxxxx X. Xxxxxx |
||
|
||
|
|
|
Name: Xxxxx X. Xxxxxx |
||
|
||
|
|
|
|
|
|
|
|
|
Authorized Representative |
||
Xxxxxx X. Xxxxxx |
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 |
||
Xxxxxx X. Xxxxxx |
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 |
||
Xxxxxx X. Xxxxxx |
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 |
||
Xxxxxx X. Xxxxxx |
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 |
||
Xxxxxx X. Xxxxxx |
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 000 |
Xxxxxxxxxx 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 |
||||