ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Name
Share Size(kW)
%Entitlement(kW)
%Ownership($)
K-1 figGMP Acct$ to PGReserve$$ for hdwr
Rebate Amt
SSNLast Name2Address1Town
State
Zip
2
Thomas F Blakely5.624.66%5.16%5.16%13256283576$19,603 $4,215 $15,388 $4,001 $19,817 $3,526
042-46-8248
Blakely218 Elm St Bennington VT 05201
3
Patrick Chaloux (Rick)4.33.56%3.96%3.96%97479200004$15,038 $3,225 $11,813 $3,071 $15,192 $3,533 008-32-3185Chaloux69 Grandview St Shaftsbury VT 05262
4
Mike and Lynn Dolan11.149.23%10.26%10.26%48257417724$38,988 $8,355 $30,633 $7,965 $39,378 $3,535 137-50-1625Dolan225 Kinni Kinnic Ln Poultney VT 05764
5
Thomas Fenton/Mary Heffron3.52.90%3.22%3.22%65032831649$12,245 $2,625 $9,620 $2,501 $12,369 $3,534 078-34-1023Fenton/Heffron111 Hildur HillBennington VT 05201
6
Susan Bonthron6.6845.54%6.16%6.16%55162300002$23,403 $5,013 $18,390 $4,781 $23,635 $3,536 142-38-7367Bonthron108 Belden Hill Rd Guilford VT
05301-8238
7
Gilbert Ruff4.4563.69%4.10%4.10%93582300005$15,601 $3,342 $12,259 $3,187 $15,756 $3,536 142-36-5897Ruff108 Belden Hill Rd Guilford VT
05301-8238
8
William Hoyt7.015.81%6.46%6.46%7428720000$24,552 $5,258 $19,295 $5,017 $24,793 $3,537 125-32-7115Hoyt
369 Dale Rd, POB 156,
Weston VT 05161
9
Kristen Jemiolo7.035.82%6.47%6.47%9697236728$24,597 $5,273 $19,325 $5,024 $24,845 $3,534 011-38-9134Jemiolo1377 North Rd Sunderland VT 05250
10
Peter Marinelli8.216.80%7.56%7.56%30756081441$28,733 $6,158 $22,576 $5,870 $29,021 $3,535 098-38-0108Marinelli40 West Rd Bennington VT 05201
11
Eric Richard7.3156.06%6.74%13.47%2197648461$51,208 $5,486 $45,722 $11,888 $44,807 $6,125 562-79-4208Richard
15 Slippery Fox Road
Winhall VT 05340
12
Eric Richard7.3156.06%6.74%6.74%$5,486
13
Robin Renne & Jerry Byrd6.185.12%9.14%9.14%23560300008$34,750 $4,635 $30,115 $7,830 $31,555 $5,106 507-60-1730Renne/Byrd160 Brambley Ln Bennington VT 05201
14
Eric Seyferth5.294.38%4.87%4.87%49369200008$18,528 $3,968 $14,561 $3,786 $18,710 $3,537 027-50-0625Seyferth
895 Mount Anthony Rd
Bennington VT 05201
15
Nancy & Stephen Detra8.587.11%5.60%5.60%94362300009$21,280 $6,435 $14,845 $3,860 $23,855 $2,780 049-44-4620Detra1118 Green River Rd Guilford VT 05301
16
Vermont Mill Properties Inc. (Jon and Jan Goodrich)
8.376.93%7.71%7.71%37740300001$29,295 $6,278 $23,018 $5,985 $29,588 $3,535
03-0362269
Goodrich2166 Monument AveBennington VT 05201
17
Stevensville Woods3.032.51%1.64%1.64%3576660219$6,243 $2,273 $3,971 $1,032 $7,483 $2,470
46-4400607
Wheeler37 Foster Road,
Essex Junction
 VT 05452
18
Timothy Wheeler & BC Condon4.63.81%4.24%4.24%4683224859$16,112 $3,450 $12,662 $3,292 $16,270 $3,537 070-38-1835Wheeler/Condon321 Crescent Blvd Bennington VT 05201
19
Totals:108.6390.00%100.00%106.74%$380,176 $81,473 $304,190 $79,089 $382,559 $3,522
20
Lease commitment12.0710.00%
21
Installed Array Size120.7100.00%
Ave cost per kW:
$3,518
22
23
Notes:
Cost factor in Aug '23:
0.8800
24
Vermont Mill: 10% is for rent; 6.93% purchased by VT Mill for $35,000
Cost of 1kW in Aug '23:
$3,096
25
$ to PG is the Amt paid to Power Guru = $3.50 / Watt
26
$ for hrdwr is the amt eligible for 26% fed rebate
27
Reserve $ is $0.75 per kwh for maintenance of array for 25 year life of project
28
Rebate Amt is 26% of $ paid for hardware. This is the expected rebate amt from the IRS.
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100