These cases assume annual network growth.
Equivalent to:
Year | Annual Growth rate on amount added | kWh Added/year | Total kWh/year | Added $/year | Total $/year | Admin fee | Total annual payout |
2024 | 300,000 | $0 | $132,750 | 25% | $99,562.50 | ||
2025 | 100% | 300,000 | 600,000 | $132,750 | $265,500 | 15% | $225,675.00 |
2026 | 100% | 300,000 | 900,000 | $132,750 | $398,250 | 15% | $338,512.50 |
2027 | 100% | 300,000 | 1,200,000 | $132,750 | $531,000 | 15% | $451,350.00 |
2028 | 100% | 300,000 | 1,500,000 | $132,750 | $663,750 | 15% | $564,187.50 |
2029 | 100% | 300,000 | 1,800,000 | $132,750 | $796,500 | 15% | $677,025.00 |
2030 | 100% | 300,000 | 2,100,000 | $132,750 | $929,250 | 15% | $789,862.50 |
2031 | 100% | 300,000 | 2,400,000 | $132,750 | $1,062,000 | 15% | $902,700.00 |
2032 | 100% | 300,000 | 2,700,000 | $132,750 | $1,194,750 | 15% | $1,015,537.50 |
2033 | 100% | 300,000 | 3,000,000 | $132,750 | $1,327,500 | 15% | $1,128,375.00 |