10/28/2026 | Press release | Distributed by Public on 10/28/2026 08:03
|
Company
|
Energea Portfolio 5 LATAM LP
|
|
Borrower
|
Klima Invest S.A.S. (Medellín, Colombia)
|
|
Guarantor
|
Solenium S.A.S.
|
|
Sponsor
|
Unergy Energía Digital S.A.S. E.S.P. (not an obligor)
|
|
Facility
|
Master Loan Agreement executed July 16, 2026 (dated as of July 15, 2026)
|
|
Aggregate Cap
|
COP equivalent of USD 10,000,000 (uncommitted)
|
|
Interest Rate
|
18.00% a year, fixed, all-in, in COP
|
|
Tenor
|
Twenty years from each disbursement, monthly debt service
|
|
Loans Outstanding
|
Two PLAs, COP 9,159,999,993 in total
|
|
Financed Capacity
|
1.98 MW AC / 2.64 MWp DC (two Projects)
|
|
Eligible Assets
|
Colombian DG solar Projects of about 1 MW AC, operating or under construction
|
|
Currency
|
COP; foreign-exchange risk borne by the Company
|
|
Status
|
Two PLAs funded; platform security perfection in progress; new Advances paused
|
|
Company
|
Energea Portfolio 5 LATAM LP
|
|
Borrower
|
Klima Invest S.A.S.
|
|
Guarantor and Sole Shareholder
|
Solenium S.A.S.
|
|
EPC and O&M Contractor
|
Solenium S.A.S.
|
|
Sponsor and Commercial Representative
|
Unergy Energía Digital S.A.S. E.S.P.
|
|
Trustee
|
Fiduciaria Davivienda (P.A. Farallones)
|
|
Account Bank
|
DAVIbank
|
|
Foreign-Exchange Intermediary
|
Bancolombia
|
|
Wholesale Market Operator
|
XM
|
|
General Partner and Loan Manager
|
Energea Global LLC
|
|
Loan
|
Project
|
Capacity
|
Principal
|
Funded
|
|
PLA No. 1
|
Sabana de Torres, Santander
|
0.99 MW AC /
1.32 MWp DC
|
COP 4,579,999,993
|
August 10, 2026
|
|
PLA No. 2
|
Merecumbé, Cesar
|
0.99 MW AC /
1.32 MWp DC
|
COP 4,580,000,000
|
August 14, 2026
|
|
Total
|
1.98 MW AC /
2.64 MWp DC
|
COP 9,159,999,993
|
|
Entity
|
Role
|
Ownership
|
Obligor
|
|
Klima Invest S.A.S.
|
Borrower; owns the financed Projects
|
100% Solenium
|
Yes
|
|
Solenium S.A.S.
|
Guarantor; EPC and O&M contractor
|
Eduardo Ospina 76%
|
Yes (guarantee)
|
|
Unergy Energía Digital S.A.S. E.S.P.
|
Sponsor; commercial representative and revenue collector
|
100% Unergy Inc; founder group 64.84% of Unergy Inc, institutional investors 34.01%, other individuals 1.16%
|
No
|
|
Instrument
|
Status
|
|
Pagarés in blank with letters of instruction (Klima and Solenium)
|
Executed and notarized August 5, 2026; held for the Company
|
|
Corporate Guarantee (Solenium)
|
In force; full recourse during the interim period. Registration in the movable-collateral registry (RGM) to be waived, as counsel advises a personal guarantee is not registrable
|
|
All-assets garantía mobiliaria over Klima
|
Executed October 2, 2026; the Company was approved as secured creditor in the RGM on October 16, 2026; RGM registration in progress
|
|
Controlled Account Agreement
|
Executed September 24, 2026; Klima's special banking power was registered on October 14, 2026 and the bank's conditions letter was signed and delivered on
|
|
October 19, 2026; DAVIbank accounts not yet operating, pending the bank's confirmation
|
|
|
Representation Contract with Unergy
|
Executed September 22, 2026; pledge notice and payment instruction to Unergy follow RGM registration
|
|
Step-in power of attorney and conditional assignment of contractual positions
|
Executed October 8, 2026 by Klima, Unergy and the Company
|
|
Cession of the P.A. Farallones beneficial rights to Klima
|
Reported signed October 7, 2026; signed original not yet on file and corrections requested; effective on the trustee's authorization
|
|
Pledge over the P.A. Farallones beneficial rights
|
Not yet executed; follows the cession, the Company's registration with the trustee and an amendment to the trust (Otrosí No. 3)
|
|
2023
|
2024
|
2025
|
H1 2026
|
|
|
Revenue
|
22.50
|
48.33
|
71.07
|
8.27
|
|
EBITDA (H1 2026: operating profit)
|
0.12
|
3.72
|
1.28
|
1.25
|
|
Net Income
|
0.39
|
2.00
|
0.88
|
0.13
|
|
Total Equity
|
2.80
|
4.80
|
5.68
|
6.28
|
|
Total Liabilities
|
14.64
|
34.22
|
82.22
|
124.56
|
|
Financial Debt
|
2.20
|
4.26
|
16.87
|
12.76
|
|
Cash
|
2.62
|
0.36
|
4.70
|
0.26
|
|
Operating Cash Flow
|
3.58
|
(0.64)
|
(1.53)
|
n/a
|
|
Area
|
On File
|
Open
|
|
Corporate
|
Registry certificates and by-laws for Klima, Solenium and Unergy; shareholder records for Solenium and Unergy; Klima's shareholding certified by its legal representative (100% Solenium, July 23, 2026); Unergy Inc's shareholder register; Unergy's XM registration
|
Klima's beneficial-ownership filing (to be confirmed); Klima's shareholder register or statutory auditor certificate
|
|
Financial
|
Klima's 2024 and 2025 statements (as Unergo), August 2026 statements and tax returns; Solenium's three years of audited statements, June 2026 interim statements, tax filings, bank-debt schedule and bank guarantees
|
Unergy's financial statements
|
|
Legal and Compliance
|
Solenium's litigation schedule and compliance confirmations
|
Klima's litigation and compliance confirmations
|
|
Insurance
|
-
|
Corporate insurance for all three entities
|
|
Projects
|
Presented in each PLA Memo
|
-
|
|
Exception
|
Rationale and Mitigation
|
|
Conditions precedent converted to conditions subsequent
|
Allows operating Projects to be acquired on the sponsor's timetable; accepted against a full-recourse guarantee and both pagarés until the security is perfected. Status: perfection in
|
|
progress; new dates to be set in the waiver-and-extension
letter
|
|
|
No RGM registration of the Corporate Guarantee
|
Counsel advises a personal guarantee is not registrable; to be waived specifically in the waiver-and-extension letter. Status:
letter in preparation
|
|
Merecumbé funded before energization
|
The Project was built and its RETIE inspections approved when the Advance was funded; energization awaits the utility's final interconnection approval. Debt service is paid from Klima's pooled cash flow, backed by the Solenium guarantee. Status: awaiting the utility's approval
|
|
Merecumbé prior-consultation coverage under confirmation
|
The Sponsor is confirming that the Ministry of the Interior determination on file covers the Project and, if it does not, is to obtain one. Status: under confirmation with the Sponsor
|
|
Level-payment invoicing ahead of signed supplements
|
PLA No. 1 and PLA No. 2 provide for linear amortization; the
Company invoices both loans on the level-payment profile of
Schedule A Supplements No. 1 and No. 2, circulated to the
Borrower for signature. Status: signature pending
|
|
No executed O&M agreement
|
Solenium operates and maintains both Projects; the Energea Colombia O&M form, with the Company's cure, assignment and step-in rights, is to be signed for each Project. Status: in preparation
|
|
Risk
|
Description
|
Mitigation
|
|
Counterparty
|
Klima is newly formed with almost no equity; the credit rests on the Projects it holds and on a founder group
|
Klima's only business is holding the Projects, and it cannot borrow, pledge, distribute or deal with Affiliates without consent. Solenium guarantees debt service, with full recourse until perfection. The founder group has an institutional track record through the FMO-financed 40-plant portfolio
|
|
Concentration and related parties
|
One founder group controls Solenium, holds a majority of Unergy Inc and originates, builds, operates, sells and guarantees every Project
|
Affiliate transactions must be arm's length, disclosed and documented, and the waterfall pays operating costs before any distribution. The facility is uncommitted, so the Company may decline further exposure to the group at any time
|
|
Collateral and perfection
|
Platform security over the trust rights is not perfected; the trustchain conditions are past due and the trust's term is short
|
Until perfection the guarantee is full recourse and both pagarés are directly enforceable. The all-assets garantía mobiliaria, Controlled Account Agreement, step-in power and conditional assignment are executed. A missed condition subsequent is an Event of Default with mandatory prepayment; new Advances are paused; open items are being consolidated into one waiver-and-extension letter
|
|
Revenue and collection
|
Revenue is uncontracted spot sales collected by Unergy, a nonobligor; buyer defaults in the wholesale market are shared among sellers
|
The Representation Contract makes the remittance instruction irrevocable, prohibits cross-application of Project revenue, provides a per-Project breakdown, a quarterly audit right and cure rights, and pre-consents to the pledge of Klima's rights. The DSRA and DSCR covenant signal deterioration early and lock distributions
|
|
Guarantor
|
Solenium's balance sheet is thin relative to its growth, with negative operating cash flow and high leverage
|
The guarantee is sized as a bridge to perfected security and seasoned cash flow and is released only on demonstrated portfolio performance. Solenium reports audited annual and unaudited quarterly statements
|
|
Technical
|
Projects are small, new and operated by a related party; live monitoring is not yet reaching Energea
|
Technical Director sign-off gates every Advance, and new builds draw only against certified milestones with an inbalance test. Monthly production reporting is a covenant. Project-level technical risk is assessed in each PLA Memo
|
|
Foreign exchange and
interest rate
|
The Company bears the peso, and the coupon is fixed for twenty years in a currency with 6.29% inflation
|
The coupon is priced near the market average for commercial credit. Because the facility is uncommitted, the duration of new exposure is the Company's choice
|
|
Legal, regulatory and tax
|
Delaware-law loan documents with Colombian-law security; BanRep external-debt filings; FNCE and UPME incentives;
usury ceiling on default interest
|
Each Advance is registered with BanRep before funding. Colombian counsel advises on every security instrument and delivers perfection opinions. Default interest is capped at the legal maximum, and Klima must preserve each Project's FNCE and
UPME status
|
|
Contract
|
Master Loan Agreement executed July 16, 2026, dated as of July
15, 2026; each Project is added through a Project Loan Agreement
|
|
Parties
|
Energea Portfolio 5 LATAM LP (the Company) as lender; Klima Invest S.A.S. as Borrower; Solenium S.A.S. as Guarantor
|
|
Aggregate Cap
|
COP equivalent of USD 10,000,000 at the official exchange rate on the measurement date; a ceiling, not a commitment, which the Company may raise at its discretion
|
|
Commitment
|
Uncommitted; the Company signs each PLA only after diligence and Investment Committee review and may decline any Project
|
|
Interest
|
18.00% a year, fixed, all-in, in COP, for the full term; 30/360; payable monthly in arrears; no fees to the Borrower
|
|
Tenor and Amortization
|
Twenty years from disbursement, monthly. The contractual default is linear, with the Company's option to sculpt; both outstanding loans are set on a level-payment profile by Schedule A Supplements circulated for signature, on which the Company invoices
|
|
Construction Loans
|
Drawn against certified milestones under a Construction Rider; interest only until commercial operation; drawing stops on a failed in-balance test or a construction suspension of more than 30 days
|
|
Prepayment Premium
|
8% in years 1-5, 5% in years 6-10, 3% in years 11-15 and 1% thereafter; none on insurance or condemnation proceeds
|
|
Advance Rate
|
68% of the Borrowing Base, or more at the Company's sole discretion
|
|
Debt Service Reserve
|
Six months of scheduled debt service, funded from operating cash flow
|
|
Financial Covenant
|
DSCR of at least 1.30x on a trailing nine-month portfolio basis, tested quarterly
|
|
Cash Management
|
Revenue paid into Company-controlled COP accounts; fixed waterfall of operating costs, debt service, DSRA, clawback and then distributions, subject to the Distribution Conditions
|
|
Cross-Default
|
The MLA, the PLAs and the security documents form a single agreement; a default under one PLA is a default under all
|
|
Withholding and Currency
|
Interest paid net of Colombian withholding tax with no gross-up; the Company bears all foreign-exchange risk; each Advance registered with BanRep as external debt
|
|
Hard-Locked Terms
|
Rate, Aggregate Cap, Advance Rate, cash management, guarantee, Events of Default, security and governing law; changed only by amendment to the MLA
|
|
Governing Law
|
Delaware law for the MLA and PLAs; Colombian law for the creation, perfection and enforcement of security over Colombian assets
|
|
Guarantor
|
Solenium S.A.S.
|
|
Scope
|
Scheduled principal and interest on each Payment Date, as primary obligor; until the conditions subsequent are satisfied, also repayment of all outstanding Advances on acceleration
|
|
Release
|
Automatic, and only, when the portfolio has sustained a DSCR of at least 1.30x over nine months on energy revenue alone, the DSRA is fully funded, no Event of Default is continuing and reporting is current; no calendar-based release
|
|
Subsequent Projects
|
Projects added after release carry their own project guarantee
|
|
Supporting Instruments
|
Blank pagaré of Solenium with letter of instruction, executed August 5, 2026
|
|
Reporting
|
Audited annual and unaudited quarterly financial statements
|
|
Contract
|
Contrato de Mandato para la Representación de la Frontera Comercial y Servicio de Centro de Gestión de Medida
|
|
Parties
|
Klima Invest S.A.S.; Unergy Energía Digital S.A.S. E.S.P. as commercial representative
|
|
Execution Date
|
September 22, 2026
|
|
Object
|
Representation of each Project in the wholesale market, metering services and collection of Project revenue from XM
|
|
Projects Covered
|
Sabana de Torres and Merecumbé (Annex 1 of the contract); Galapa I to be added by an updated Annex 1
|
|
Term
|
Initial three years, renewing automatically; termination subject to the Company's consent
|
|
Fees
|
Phase 1: COP 6/kWh representation plus COP 6/kWh metering management, CPI-indexed, with a COP 500,000 monthly minimum across all covered Projects. Phase 2: 10% of gross energy revenue if a Project joins an energy community, with the Company's prior written consent
|
|
Settlement
|
Monthly invoicing within 15 calendar days; Unergy does not guarantee buyer payment; penalty of 20% of annual fees on wrongful termination
|
|
Remittance
|
Net of representation and metering fees, per Project, to Klima's DAVIbank collection account within three business days of collection, with a breakdown copied to the Company; no crossapplication of one Project's revenue to another
|
|
Company Protections
|
Remittance instruction irrevocable while any loan is outstanding; no termination, assignment or change of account without the Company's written consent; quarterly audit right; cure rights before any termination; pre-consent to the pledge of Klima's rights
|
|
Energy Communities and Bilateral Sales
|
Energy-community contracting requires the Company's prior consent; the Company may require bilateral buyers to pay Klima's collection account directly
|
|
Compliance
|
Anti-money-laundering clause
|
|
Year
|
PLA No. 1 Debt Service
|
PLA No. 2 Debt Service
|
Total Principal
|
Total Interest
|
Total Debt Service
|
Ending Balance
|
|
2026
|
275,675,049
|
266,265,516
|
15,571,706
|
526,368,859
|
541,940,565
|
9,144,428,287
|
|
2027
|
848,230,919
|
848,279,520
|
54,895,210
|
1,641,615,229
|
1,696,510,439
|
9,089,533,077
|
|
2028
|
848,230,920
|
848,279,520
|
65,633,022
|
1,630,877,418
|
1,696,510,440
|
9,023,900,055
|
|
2029
|
848,230,915
|
848,279,520
|
78,470,290
|
1,618,040,145
|
1,696,510,435
|
8,945,429,765
|
|
2030
|
845,874,722
|
845,923,188
|
93,539,005
|
1,598,258,905
|
1,691,797,910
|
8,851,890,760
|
|
2031
|
845,874,723
|
845,923,188
|
111,779,693
|
1,580,018,218
|
1,691,797,911
|
8,740,111,067
|
|
2032
|
852,943,312
|
852,992,184
|
134,792,309
|
1,571,143,187
|
1,705,935,496
|
8,605,318,758
|
|
2033
|
848,230,918
|
848,279,520
|
160,353,035
|
1,536,157,403
|
1,696,510,438
|
8,444,965,723
|
|
2034
|
848,230,919
|
848,279,520
|
191,712,772
|
1,504,797,667
|
1,696,510,439
|
8,253,252,951
|
|
2035
|
848,230,918
|
848,279,520
|
229,215,135
|
1,467,295,303
|
1,696,510,438
|
8,024,037,816
|
|
2036
|
843,518,525
|
843,566,856
|
272,404,922
|
1,414,680,459
|
1,687,085,381
|
7,751,632,894
|
|
2037
|
852,943,310
|
852,992,184
|
329,310,447
|
1,376,625,047
|
1,705,935,494
|
7,422,322,447
|
|
2038
|
848,230,920
|
848,279,520
|
391,763,910
|
1,304,746,530
|
1,696,510,440
|
7,030,558,537
|
|
2039
|
848,230,919
|
848,279,520
|
468,385,370
|
1,228,125,069
|
1,696,510,439
|
6,562,173,167
|
|
2040
|
848,230,919
|
848,279,520
|
560,003,210
|
1,136,507,229
|
1,696,510,439
|
6,002,169,957
|
|
2041
|
845,874,722
|
845,923,188
|
667,545,238
|
1,024,252,672
|
1,691,797,910
|
5,334,624,719
|
|
2042
|
845,874,722
|
845,923,188
|
797,718,318
|
894,079,592
|
1,691,797,910
|
4,536,906,401
|
|
2043
|
852,943,313
|
852,992,184
|
961,942,304
|
743,993,193
|
1,705,935,497
|
3,574,964,097
|
|
2044
|
848,230,917
|
848,279,520
|
1,144,352,417
|
552,158,020
|
1,696,510,437
|
2,430,611,680
|
|
2045
|
848,230,919
|
848,279,520
|
1,368,161,679
|
328,348,760
|
1,696,510,439
|
1,062,450,001
|
|
2046
|
567,872,426
|
567,878,272
|
1,062,450,001
|
73,300,697
|
1,135,750,698
|
0
|
|
Total
|
16,959,934,927
|
16,951,454,668
|
9,159,999,993
|
24,751,389,602
|
33,911,389,595
|
|
Borrower
|
Klima Invest S.A.S. (NIT 901.859.924-6)
|
|
Project Location
|
Finca La Reserva, Sabana de Torres, Santander, Colombia
|
|
Coordinates
|
7°23'28.3"N 73°31'46.6"W
|
|
Technology
|
Ground Mounted PV with single-axis tracker
|
|
System Size
|
0.99 MW AC / 1.321 MWp DC
|
|
Grid Connection
|
ESSA 13.8 kV distribution circuit 57502 (Sabana de Torres substation)
|
|
Estimated Year-1 Generation
|
1,967 MWh
|
|
Project Status
|
Operational
|
|
Commercial Operation Date ("COD")
|
June 18, 2026
|
|
Useful Equipment Life
|
25 years
|
|
Facility Documents
|
MLA executed on July 16, 2026; PLA No. 1 executed July 31, 2026, effective August 6, 2026
|
|
EPC Contractor
|
Solenium S.A.S. (NIT 901.097.244-5) ("Solenium")
|
|
O&M Contractor
|
Solenium
|
|
Landowners
|
Mauricio Estrada Arbeláez and Sandra Estrada Arbeláez
|
|
Loan Amount
|
COP 4,579,999,993, the amount received by the Borrower (single drawdown on August 10, 2026 of USD 1,467,478 converted at 3,121 COP/USD)
|
|
Tenor / Amortization
|
Twenty (20) years, monthly. PLA No. 1 provides for linear amortization; Schedule A Supplement No. 1 moves the loan to a level-payment profile from September 8, 2026 and is not yet signed, although invoices are already issued on that basis (see Annex 1).
|
|
Use of Proceeds
|
Purchase of the remaining 75% interest in the Project.
|
|
Other Terms
|
As set out in the Master Loan Agreement and summarized in the Klima Borrower Memo.
|
|
Component Name
|
Manufacturer and Model
|
Unit Quantity
|
Energea Notes
|
|
Modules
|
LONGi
|
2,032
|
Tier 1 module manufacturer based in China
|
|
Inverters
|
Huawei SUN2000-
330/249/50/40KTL
|
5
|
Huawei is a BloombergNEF Tier 1 manufacturer based in China. They have been in business for over 40 years and operate in more than 170 countries.
|
|
Racking
|
Zentrack 1P single-axis tracker
|
26
|
26 tracker units identified in the July 24, 2026 site assessment.
|
|
Permit
|
Description
|
Status
|
|
Construction License
|
Construction License LC-0124-011, issued July 9, 2024, authorizes construction of the Project.
|
Complete
|
|
National Environmental License (ANLA)
|
Determines whether the Project is subject to Colombia's national environmental licensing process.
|
Not Required
(below 10MW)
|
|
Regional Environmental
Determinants Clearance
(CAS)
|
CAS screening reports no mapped drainage, forest-reserve or protected-area overlap. Physical drainage findings are addressed under Minimum Technical Requirements and Safety.
|
Complete
|
|
Protected Areas
Clearance (PNNC)
|
PNNC screening reports no overlap with national parks, SINAP protected areas, civil society nature reserves or proposed expansions.
|
Complete
|
|
Archeology Review (ICANH)
|
The Seller's screening identifies overlap with a general preventive archaeology program area. A project-specific ICANH determination remains to be substantiated.
|
Seller considers exempt; formal determination unconfirmed
|
|
Mining Rights Screening (ANM)
|
Identifies existing mining titles or pending mining concession applications that could overlap with the site footprint.
|
Complete
|
|
Hydrocarbon Rights Verification (ANH)
|
ANH's August 29, 2024 response places the submitted La Reserva area within E&P VMM 53 and refers to operational coexistence guidelines; project-specific applicability requires resolution.
|
Complete
|
|
Ethnic / Collective Land Clearance (ANT)
|
ANT screening reports no overlap with indigenous reserves or collective ethnic community territories.
|
Complete
|
|
Parameter
|
Phase 1 - MEM
|
Phase 2 - Community Solar
|
|
Mechanism
|
Merchant sales settled by XM at bolsa price
|
Collective Self-Generation (AGRC) / Collective Distributed Generation (GDC)
|
|
Modeled Term
|
Model: June 18, 2026 through December 2026
|
Model: January 2027 through May 2046
|
|
Modeled Price
|
~COP 363/kWh (model assumption)
|
COP 500/kWh (modeled fixed rate)
|
|
Indexation
|
Market Price Index Projection (hydrology-driven)
|
Estimated rate after Subscriber discount from conventional rate (readjusted annually at CPI)
|
|
Commercialization Fee
|
COP 12/kWh (representation and metering), CPI-indexed
|
10% of gross energy revenue
|
|
Counterparty
|
XM settlement via Unergy as commercializer
|
Diversified Subscriber base; collections via Unergy; revenues mandated to Controlled Accounts
|
|
Description
|
Cost per Year (COP)
|
|
Operations & Maintenance
|
86,948,400
|
|
Utilities
|
18,561,600
|
|
Entity Expenses
|
3,506,080
|
|
Land Rental
|
16,086,720
|
|
Insurance
|
9,579,886
|
|
Regulatory Fees
|
2,051,870
|
|
Commercialization Fees
|
94,596,127
|
|
Taxes (ICA and GMF)
|
14,048,321
|
|
Contract
|
Contrato de Arrendamiento de Terrenos para Desarrollo y Construcción de un Proyecto de Energía Renovable
|
|
Lessor
|
Mauricio Estrada Arbeláez and Sandra Estrada Arbeláez
|
|
Lessee
|
Unergy Energía Digital S.A.S. E.S.P. under this agreement; the lease registered on the title (deed 3006 of August 27, 2025, clarified by deed 4120) names Solenium and Santa Fe
|
|
Lease Date
|
December 22, 2024
|
|
Object
|
Lease of a 2.25 ha portion (Leased Area, may vary up to 10%) of a 20.854 ha rural property ("La Reserva"), Sabana de Torres, Santander (Matrícula No. 303-97524), for development, construction and operation of a solar energy project, plus a power-line easement
|
|
Leased Area
|
2.25 hectares
|
|
Lease Term
|
32 years from the Operation Start Date, renewable by mutual agreement thereafter
|
|
Extension Options
|
At the end of the 32-year initial term, the lease may be renewed by mutual agreement of the parties. There is no pre-determined renewal period or automatic extension.
|
|
Monthly Base Rent
|
COP 2,437,500 a month for the full leased area; individual projects pay pro rata by occupied hectares.
|
|
Rent Escalation
|
Annually, CPI (DANE)
|
|
Rent Payment
|
Monthly, in advance, within the first 15 days of each month, by bank transfer
|
|
Decommissioning
|
Lessee must return the leased area within a maximum of 3 months and remove all movable property belonging to the Project.
|
|
Assignment
|
The Lease is in the process of being assigned to Klima.
|
|
Termination
|
By Lessor: only for nonpayment exceeding 3 consecutive months, subject to notice/cure procedure
By Lessee: broad no-indemnity grounds (permitting infeasibility, environmental contamination, force majeure, OFAC listing, title defects)
By either Party: inclusion on OFAC/AML lists
|
|
Governing Law / Disputes
|
Colombia; arbitration at the Medellín Chamber of Commerce
|
|
Contract
|
Colombia O&M form, Energea Legal Library v1.1, September 4, 2026. The following summarizes proposed terms; project-specific details and bracketed figures remain unfinalized.
|
|
Signature Date
|
Not stated; the supplied form has blank signature blocks.
|
|
Parties
|
Owner and Contractor; their legal names and identifiers are blank in the supplied form.
|
|
Object
|
Project monitoring, preventive and corrective maintenance, warranty administration, reporting and spare-parts custody. Contractor retains technical, administrative and financial autonomy. Module cleaning and vegetation/site maintenance require express election.
|
|
Term
|
Commences on the Effective Date and ends at the selected anniversary of the Service Start Date; duration is blank. Extension requires written agreement, with negotiations at least 180 days before expiry.
|
|
Contract Price
|
Fixed annual COP price, excluding IVA, to be completed in Exhibit 2. Adjusted annually on the Service Start Date anniversary by DANE IPC for the preceding 12 months.
|
|
Payment
|
Equal semiannual or quarterly installments, in advance or arrears; both elections remain open. Proper invoices payable within 30 days, subject to proportionate withholding.
Undisputed late amounts accrue maximum lawful default interest.
|
|
Performance SLA
|
Proposed annual availability: 98.0%, subject to specified exclusions, including grid outages not caused by Contractor. Service-credit formula and limits remain unfinalized. Proposed notification / on-site response: Urgent 2h / 24h (or shorter Exhibit 2 election); High 4h / 48h; Normal 24h / 5 Business Days; Low 48h / 7 calendar days.
|
|
Key Carve-Outs
|
Corrective-maintenance labor is included. Owner pays approved non-warranty replacement equipment and spares unless caused by Contractor breach, negligence or failure to perform. Proposed aggregate liability cap: twice the annual
Price; indemnities and specified other claims remain uncapped.
|
|
Termination
|
Owner may terminate for Contractor default under applicable cure periods or for convenience on 30 days' notice. Contractor has no convenience right. Nonpayment: 60-day cure after notice, plus Company cure protection. Mutual termination requires Company consent while Financing is outstanding. Force majeure exceeding 90 consecutive days permits termination on 30 days' notice.
|
|
Insurance
|
Contractor maintains liability, labor-risk, vehicle and custody/tool coverages, plus performance, labor and servicequality guarantees. Bracketed amounts and optional professional liability remain unfinalized. Owner maintains
Project property all-risk and business-interruption insurance.
|
|
Company Protections
|
Preconsented security assignment and step-in; default notices and additional cure rights; prior consent for specified amendments, termination and price changes; information and site access. Company has no obligation to step in.
|
|
Governing Law
|
Republic of Colombia; Bogotá Chamber of Commerce arbitration in Spanish after 15 Business Days of direct negotiation. Spanish text prevails.
|
|
Year
|
Payment Dates
|
Scheduled Principal
|
Scheduled Interest
|
Total Debt Service
|
Ending Balance
|
|
2026
|
4
|
7,916,436
|
267,758,613
|
275,675,049
|
4,572,083,557
|
|
2027
|
12
|
27,446,741
|
820,784,178
|
848,230,919
|
4,544,636,816
|
|
2028
|
12
|
32,815,479
|
815,415,441
|
848,230,920
|
4,511,821,337
|
|
2029
|
12
|
39,233,908
|
808,997,007
|
848,230,915
|
4,472,587,429
|
|
2030
|
12
|
46,768,030
|
799,106,692
|
845,874,722
|
4,425,819,399
|
|
2031
|
12
|
55,888,086
|
789,986,637
|
845,874,723
|
4,369,931,313
|
|
2032
|
12
|
67,394,033
|
785,549,279
|
852,943,312
|
4,302,537,280
|
|
2033
|
12
|
80,173,994
|
768,056,924
|
848,230,918
|
4,222,363,286
|
|
2034
|
12
|
95,853,369
|
752,377,550
|
848,230,919
|
4,126,509,917
|
|
2035
|
12
|
114,603,960
|
733,626,958
|
848,230,918
|
4,011,905,957
|
|
2036
|
12
|
136,198,174
|
707,320,351
|
843,518,525
|
3,875,707,783
|
|
2037
|
12
|
164,650,039
|
688,293,271
|
852,943,310
|
3,711,057,744
|
|
2038
|
12
|
195,875,788
|
652,355,132
|
848,230,920
|
3,515,181,956
|
|
2039
|
12
|
234,185,314
|
614,045,605
|
848,230,919
|
3,280,996,642
|
|
2040
|
12
|
279,992,791
|
568,238,128
|
848,230,919
|
3,001,003,851
|
|
2041
|
12
|
333,762,112
|
512,112,610
|
845,874,722
|
2,667,241,739
|
|
2042
|
12
|
398,846,603
|
447,028,119
|
845,874,722
|
2,268,395,136
|
|
2043
|
12
|
480,956,011
|
371,987,302
|
852,943,313
|
1,787,439,125
|
|
2044
|
12
|
572,158,197
|
276,072,720
|
848,230,917
|
1,215,280,928
|
|
2045
|
12
|
684,059,305
|
164,171,614
|
848,230,919
|
531,221,623
|
|
2046
|
8
|
531,221,623
|
36,650,803
|
567,872,426
|
0
|
|
Total
|
240
|
4,579,999,993
|
12,379,934,934
|
16,959,934,927
|
|
Borrower
|
Klima Invest S.A.S. (NIT 901.859.924-6)
|
|
Project Location
|
Lot N7 Jericó, Valledupar, Cesar, Colombia
|
|
Coordinates
|
10.419374, -73.246754
|
|
Technology
|
Ground-mounted PV, fixed tilt
|
|
System Size
|
0.99 MW AC / 1.32 MWp DC
|
|
Grid Connection
|
Caribemar de la Costa (Afinia) 13.8 kV, Salguero 2 circuit (Salguero substation)
|
|
Estimated Year-1 Generation
|
2,045 MWh
|
|
Project Status
|
Constructed; awaiting final interconnection approval
|
|
Commercial Operation Date ("COD")
|
Following final interconnection approval (PLA No. 2 originally expected August 15, 2026)
|
|
Useful Equipment Life
|
30 years
|
|
Facility Documents
|
Master Loan Agreement executed July 16, 2026; PLA No. 2 executed July 31, 2026, effective August 13, 2026
|
|
EPC Contractor
|
Solenium S.A.S. (NIT 901.097.244-5)
|
|
O&M Contractor
|
Solenium S.A.S. (Energea O&M form, to be signed at COD)
|
|
Landowner
|
Armando Jesús Pavajeau Urbina
|
|
Loan Amount
|
COP 4,580,000,000 (single drawdown)
|
|
Disbursement
|
August 14, 2026; USD 1,473,616 converted at 3,108 COP/USD; registered with Banco de la República as external debt no.
007C159620
|
|
Tenor and Amortization
|
Twenty years, monthly. PLA No. 2 provides for linear amortization; Schedule A Supplement No. 2 moves the loan to a level-payment profile from September 8, 2026 and is not yet signed, although invoices are already issued on that basis (see Annex 1)
|
|
Use of Proceeds
|
Purchase of the Project from Solenium under the EPC contract of
July 21, 2026, as amended by Otrosí No. 1 of September 22, 2026
|
|
Advance Rate
|
Above the platform's 68%, approved for this Advance only in the Company's sole discretion (Confirmation Letter of August 13, 2026)
|
|
Additional Collateral
|
Klima's 50% interest in the Galapa I Project, contributed to Klima by Acta No. 10 of October 19, 2026 and covered by the all-assets garantía mobiliaria on its registration, with no new loan. It secures every loan under the Master Loan Agreement and was taken as additional credit support when this Advance was approved above the Advance Rate. Galapa is presented in Exhibit C
|
|
Other Terms
|
As set out in the Master Loan Agreement and summarized in the Klima Borrower Memo
|
|
Item
|
Deadline
|
Status
|
|
Statement of EPC payments (A-1)
|
5 Business Days
|
In progress; revised statement delivered September 7, 2026
|
|
Acknowledgment that Klima holds the Project (A-2)
|
10 Business Days
|
Not yet executed
|
|
Shareholder register or statutory auditor certificate for Klima (A-5)
|
5 Business Days
|
In progress; only a legal representative certification delivered
|
|
Trust and security sequence (B-1)
|
20 Business Days
(September 15, 2026)
|
Overdue; covered by the
platform waiver-and-extension letter
|
|
Copy and assignment of the site lease to Klima, or Unergy undertaking (B-2)
|
60 Business Days
(November 13, 2026)
|
Not started; lease held by
Unergy
|
|
Transfer of title and FNCE and UPME certification to Klima, with monthly reporting (B-3)
|
120 days (December
2026)
|
Not started
|
|
Component Name
|
Manufacturer and Model
|
Unit Quantity
|
Energea Notes
|
|
Modules
|
LONGi LR7-72HYD-
650M (bifacial)
|
2,032
|
LONGi is a BloombergNEF Tier 1 module manufacturer based in China
|
|
Inverters
|
Huawei SUN2000-
330KTL-H1 (3), SUN2000-50KTL-M3 (1)
|
5
|
Huawei is a BloombergNEF Tier 1 manufacturer based in China; the 330 kW units are limited to 300 kW
|
|
and SUN2000-40KTL-M3 (1)
|
|||
|
Racking
|
Gonvarri fixed-tilt structure
|
28 tables
|
Fixed tilt of 15° recorded in the July 22, 2026 site assessment
|
|
Transformer
|
Zentrack SCB-1250, 1,250 kVA dry-type, 13.8/0.8 kV
|
1
|
Zentrack is an affiliate of Solenium
|
|
Permit
|
Description
|
Status
|
|
Construction License
|
Valledupar Planning Office OAPM-39362024 (December 10, 2024): no construction license required for fencing on rural or expansion land
|
Not Required
|
|
Land Use (Valledupar Planning Office)
|
OAPM-4283-2024 (December 12, 2024) confirms land-use viability on urbanexpansion land, subject to the airport
|
Complete
|
|
approach cone and water-body protection
strips
|
||
|
National Environmental License (ANLA)
|
ANLA confirmed on February 27, 2024 that projects below 10 MW do not require an environmental license
|
Not Required
(below 10 MW)
|
|
Forest Use Permit (Corpocesar)
|
Resolution 0642 of December 5, 2024 authorizes the single forest-use permit for the Jericó solar plants
|
Complete
|
|
Protected Areas
Clearance (PNNC)
|
August 2, 2024: no overlap with national protected areas
|
Complete
|
|
Archaeology Review (ICANH)
|
October 27, 2025: no preventive archaeology program required; chance-finds protocol applies
|
Complete
|
|
Mining Rights
Screening (ANM)
|
No mining titles over the site
|
Complete
|
|
Hydrocarbon Rights Verification (ANH)
|
July 31, 2024: available area with no wells within 2.5 km
|
Complete
|
|
Ethnic / Collective Land Clearance (ANT)
|
December 2, 2024: overlap with the Línea Negra sacred-sites system
|
Overlap reported
|
|
Prior Consultation
(Ministry of the Interior)
|
Resolution ST-0321 of March 22, 2024: prior consultation not required
|
Coverage under confirmation
|
|
Parameter
|
Phase 1 - MEM
|
Phase 2 - Community Solar
|
|
Mechanism
|
Merchant sales settled by XM at the spot price
|
Collective self-generation or collective distributed generation
|
|
Modeled Term
|
From COD through January 2027
|
February 2027 through June 2046
|
|
Modeled Price
|
Approximately COP 589/kWh
|
COP 500/kWh (fixed, indexed)
|
|
Indexation
|
Market price projection
|
Annually at CPI
|
|
Commercialization Fee
|
COP 12/kWh (representation and metering), CPI-indexed
|
10% of gross energy revenue
|
|
Counterparty
|
XM settlement through Unergy as commercializer
|
Diversified Subscriber base; collections through Unergy into the controlled accounts
|
|
Description
|
Cost per Year (COP)
|
|
Operations & Maintenance
|
85,965,600
|
|
Utilities
|
18,351,000
|
|
Entity Expenses
|
3,466,300
|
|
Land Rental
|
15,904,200
|
|
Insurance
|
9,515,935
|
|
Regulatory Fees
|
5,952,721
|
|
Commercialization Fees
|
90,446,847
|
|
Taxes (ICA and GMF)
|
14,369,831
|
|
Contract
|
Land Lease Agreement No. 8 (Project 8)
|
|
Lessor
|
Armando Jesús Pavajeau Urbina
|
|
Lessee
|
Unergy Energía Digital S.A.S. E.S.P.
|
|
Lease Date
|
Signed by the lessor on March 4, 2025 and by the lessee on October 30, 2025
|
|
Object
|
Lease of approximately 1.5 hectares (±10%) of the rural property registered under folio 190-46133 for the development, construction and operation of a solar project
|
|
Lease Term
|
Feasibility phase, construction phase (up to four months, extendable by three) and 32 years of operation; renewable by mutual agreement
|
|
Monthly Base Rent
|
COP 650,000 per hectare per month from the start of construction (COP 65,000 per hectare per month during feasibility)
|
|
Rent Escalation
|
Annually by CPI
|
|
Rent Payment
|
Monthly in advance, within the first 15 days of each month
|
|
Decommissioning
|
Lessee must return the site within three months and remove its equipment
|
|
Assignment
|
Unergy may assign only to the project investor or a vehicle it designates; assignment to Klima not yet completed, and the lease is not yet registered on the title
|
|
Termination
|
By the lessor only for more than three months of non-payment after two notices; by the lessee for lessor breach or unsuitability of the site; penalty of 180 months' rent
|
|
Governing Law / Disputes
|
Colombian law; arbitration at the Medellín Chamber of Commerce
|
|
Contract
|
Energea Colombia O&M form, to be signed at COD
|
|
Contractor
|
Solenium S.A.S.
|
|
Object
|
Monitoring, preventive and corrective maintenance, warranty administration, reporting and spare-parts custody
|
|
Performance
|
Annual availability of 98.0%, excluding grid outages not caused by the contractor
|
|
Termination
|
Owner may terminate for contractor default or for convenience on 30 days' notice; mutual termination requires the Company's consent while the loan is outstanding
|
|
Company Protections
|
Pre-consented security assignment and step-in; default notices and additional cure rights; consent over specified amendments, termination and price changes; information and site access
|
|
Year
|
Payment Dates
|
Scheduled Principal
|
Scheduled Interest
|
Total Debt Service
|
Ending Balance
|
|
2026
|
4
|
7,655,270
|
258,610,246
|
266,265,516
|
4,572,344,730
|
|
2027
|
12
|
27,448,469
|
820,831,051
|
848,279,520
|
4,544,896,261
|
|
2028
|
12
|
32,817,543
|
815,461,977
|
848,279,520
|
4,512,078,718
|
|
2029
|
12
|
39,236,382
|
809,043,138
|
848,279,520
|
4,472,842,336
|
|
2030
|
12
|
46,770,975
|
799,152,213
|
845,923,188
|
4,426,071,361
|
|
2031
|
12
|
55,891,607
|
790,031,581
|
845,923,188
|
4,370,179,754
|
|
2032
|
12
|
67,398,276
|
785,593,908
|
852,992,184
|
4,302,781,478
|
|
2033
|
12
|
80,179,041
|
768,100,479
|
848,279,520
|
4,222,602,437
|
|
2034
|
12
|
95,859,403
|
752,420,117
|
848,279,520
|
4,126,743,034
|
|
2035
|
12
|
114,611,175
|
733,668,345
|
848,279,520
|
4,012,131,859
|
|
2036
|
12
|
136,206,748
|
707,360,108
|
843,566,856
|
3,875,925,111
|
|
2037
|
12
|
164,660,408
|
688,331,776
|
852,992,184
|
3,711,264,703
|
|
2038
|
12
|
195,888,122
|
652,391,398
|
848,279,520
|
3,515,376,581
|
|
2039
|
12
|
234,200,056
|
614,079,464
|
848,279,520
|
3,281,176,525
|
|
2040
|
12
|
280,010,419
|
568,269,101
|
848,279,520
|
3,001,166,106
|
|
2041
|
12
|
333,783,126
|
512,140,062
|
845,923,188
|
2,667,382,980
|
|
2042
|
12
|
398,871,715
|
447,051,473
|
845,923,188
|
2,268,511,265
|
|
2043
|
12
|
480,986,293
|
372,005,891
|
852,992,184
|
1,787,524,972
|
|
2044
|
12
|
572,194,220
|
276,085,300
|
848,279,520
|
1,215,330,752
|
|
2045
|
12
|
684,102,374
|
164,177,146
|
848,279,520
|
531,228,378
|
|
2046
|
8
|
531,228,378
|
36,649,894
|
567,878,272
|
0
|
|
Total
|
240
|
4,580,000,000
|
12,371,454,668
|
16,951,454,668
|
|
Owners
|
Klima Invest S.A.S. (50%); Servicios Integrales del Atlántico SIA S.A.S. (50%)
|
|
Project Location
|
Parcela 3, Sector D Puerto Grande, Galapa, Atlántico, Colombia
|
|
Coordinates
|
10.9134, -74.8591
|
|
Technology
|
Ground-mounted PV, single-axis tracker
|
|
System Size
|
0.99 MW AC / 1.32 MWp DC
|
|
Grid Connection
|
Air-e 13.8 kV, Galapa circuit (Cordialidad substation)
|
|
Estimated Year-1 Generation
|
2,398 MWh (100% of the Project)
|
|
Project Status
|
Under construction
|
|
Commercial Operation Date ("COD")
|
Expected in January 2027 (construction schedule)
|
|
Useful Equipment Life
|
25 years
|
|
Borrower and Owner
|
Klima Invest S.A.S. (NIT 901.859.924-6), 50%
|
|
Co-Owner
|
Servicios Integrales del Atlántico SIA S.A.S. (NIT 802.024.140-6), 50%
|
|
EPC Contractor
|
Solenium S.A.S. (NIT 901.097.244-5)
|
|
O&M Contractor
|
Solenium S.A.S. (Energea O&M form, to be signed at COD)
|
|
Landowner
|
Rafael Saul Jaraba del Castillo
|
|
Lessee
|
Unergy Energía Digital S.A.S. E.S.P.
|
|
Grid Operator
|
Air-e S.A.S. E.S.P.
|
|
Interest
|
50% of the Project, held by Klima for the long term
|
|
Value
|
COP 2,128,432,497, the price at which Solenium contributed the interest to Klima (Acta No. 10 of October 19, 2026); the Company's Borrowing Base value is to be determined
|
|
Role in the Facility
|
No Project Loan Agreement; Klima's share of Project cash flow supports the Borrower's debt service under all loans
|
|
Security
|
Covered by the all-assets garantía mobiliaria over Klima in favor of the Company
|
|
Klima's Share of Cash Flow
|
Approximately COP 393 million of EBITDA in 2028, the first full year under contract, a little under a quarter of the scheduled debt service on both loans of approximately COP 1.70 billion a year
|
|
Revenue Routing
|
Galapa to be added to Annex 1 of the Representation Contract with Unergy, so that Klima's share of revenue is collected in its controlled accounts (see Table 12 of the Borrower Memo)
|
|
Documentation
|
Klima's 50% interest was contributed to Klima by Acta No. 10 of October 19, 2026 and is covered by the all-assets garantía mobiliaria over Klima on its registration
|
|
Component Name
|
Manufacturer and Model
|
Unit Quantity
|
Energea Notes
|
|
Modules
|
LONGi LR8-66HYD-
650M (bifacial, 650 Wp)
|
2,028
|
LONGi is a BloombergNEF Tier
1 module manufacturer based in China; 12-year product and 30year power warranty
|
|
Inverters
|
Huawei SUN2000 string inverters, 249 kW each
|
4
|
Huawei is a BloombergNEF Tier 1 manufacturer based in China
|
|
Racking
|
Zentrack 1P single-axis tracker
|
28
|
Horizontal single-axis tracker with backtracking (22 × 1P78 and 6 × 1P52)
|
|
Substation
|
Zentrack prefabricated substation, 13.8/0.8 kV
|
1
|
To be replaced with the MTRcompliant model used at
Merecumbé and Sabana de
Torres
|
|
Permit
|
Description
|
Status
|
|
Land Use (Municipality of Galapa)
|
Rural agricultural land (ZA3) under the 2016 land-use plan
|
Complete
|
|
National Environmental License (ANLA)
|
ANLA confirmed on February 27, 2024 that projects below 10 MW do not require an environmental license
|
Not Required
(below 10 MW)
|
|
Forest Use Permit (CRA)
|
Resolution 0557 of June 9, 2026 authorizes the removal of 28 trees on 2.03 hectares, with compensation measures
|
Complete
|
|
Environmental Determinants (CRA)
|
December 1, 2025 characterization of the site; medium to high flood susceptibility
|
Complete
|
|
Prior Consultation
(Ministry of the Interior)
|
Resolution ST-1786 of October 30, 2025
|
Complete
|
|
Mining Rights Screening (ANM)
|
January 20, 2026: no mining titles or applications over the site
|
Complete
|
|
Hydrocarbon Rights Verification (ANH)
|
October 16, 2025: site within the Carnaval evaluation area of the Perdices contract; no wells in the area
|
Complete
|
|
RETIE Certification
|
Certification of the electrical installation
|
Scheduled for December 2026
|
|
FNCE and UPME Certification
|
Renewable-energy tax incentive certification
|
Scheduled for November 2026
|
|
Parameter
|
Phase 1 - MEM
|
Phase 2 - Community Solar
|
|
Mechanism
|
Merchant sales settled by XM at the spot price
|
Collective self-generation or collective distributed generation
|
|
Modeled Term
|
From COD (modeled
December 2026) through May 2027
|
June 2027 through October 2046
|
|
Modeled Price
|
Approximately COP 284/kWh on average (monthly projection)
|
COP 500/kWh (fixed, indexed)
|
|
Indexation
|
Market price projection
|
Annually at CPI
|
|
Commercialization Fee
|
COP 12/kWh (representation and metering), CPI-indexed
|
10% of gross energy revenue
|
|
Counterparty
|
XM settlement through Unergy as commercializer
|
Diversified Subscriber base; collections through Unergy
|
|
Description
|
Cost per Year (COP)
|
|
Operations & Maintenance
|
89,645,858
|
|
Utilities
|
19,136,341
|
|
Entity Expenses
|
3,614,642
|
|
Land Rental
|
16,584,829
|
|
Insurance
|
9,329,262
|
|
Commercialization Fees
|
126,704,603
|
|
Total
|
265,015,537
|
|
Contract
|
Lease Agreement No. 1 for Land for Development and Construction of a Renewable Energy Project
|
|
Lessor
|
Rafael Saul Jaraba del Castillo
|
|
Lessee
|
Unergy Energía Digital S.A.S. E.S.P.
|
|
Lease Date
|
Signed August 25 and 28, 2025
|
|
Object
|
Lease of approximately 2.5 hectares (±10%) of the rural property registered under folio 040-279297, with a permanent electrical easement included in the rent
|
|
Lease Term
|
Feasibility phase, construction phase (up to four months, extendable by three) and 32 years of operation; renewable by mutual agreement
|
|
Monthly Base Rent
|
COP 3,541,667 per month from the start of construction (10% of that amount during feasibility, rising 5% a quarter)
|
|
Rent Escalation
|
Annually by CPI (DANE)
|
|
Rent Payment
|
Monthly in advance, within the first 15 days of each month
|
|
Decommissioning
|
Lessee must return the site within three months and remove its equipment
|
|
Assignment
|
Unergy may assign only to the project investor or a vehicle it designates; assignment to the Project's owners not yet completed, and the lease is not yet registered on the title
|
|
Termination
|
By the lessor only for more than three months of non-payment after two notices; by the lessee for lessor breach, permitting, title defects or force majeure; penalty of 280 months' rent
|
|
Governing Law / Disputes
|
Colombian law; arbitration at the Medellín Chamber of Commerce
|
|
Contract
|
Energea Colombia O&M form, to be signed at COD
|
|
Contractor
|
Solenium S.A.S.
|
|
Object
|
Monitoring, preventive and corrective maintenance, warranty administration, reporting and spare-parts custody
|
|
Performance
|
Annual availability of 98.0%, excluding grid outages not caused by the contractor
|
|
Termination
|
Owner may terminate for contractor default or for convenience on
30 days' notice; mutual termination requires the Company's consent
|
|
Company Protections
|
Pre-consented security assignment and step-in; default notices and additional cure rights; consent over specified amendments, termination and price changes; information and site access
|
|
Year
|
Gross Revenue
|
Taxes and Levies
|
Operating Expenses
|
Distributions (100%)
|
Klima's 50% Share
|
PLA No. 2 Debt Service
|
|
2027
|
944,801,920
|
(155,878,606)
|
(222,028,524)
|
564,967,394
|
282,483,697
|
848,279,520
|
|
2028
|
1,267,046,030
|
(215,591,655)
|
(265,015,537)
|
783,592,142
|
391,796,071
|
848,279,520
|
|
2029
|
1,319,712,065
|
(224,408,168)
|
(276,755,092)
|
815,589,575
|
407,794,787
|
848,279,520
|
|
2030
|
1,374,567,217
|
(233,584,373)
|
(289,016,493)
|
848,890,180
|
424,445,090
|
845,923,188
|
|
2031
|
1,431,702,478
|
(243,134,903)
|
(301,823,016)
|
883,546,869
|
441,773,435
|
845,923,188
|
|
2032
|
1,491,212,623
|
(253,074,987)
|
(315,198,980)
|
919,614,694
|
459,807,347
|
852,992,184
|
|
2033
|
1,553,196,367
|
(263,420,468)
|
(329,169,792)
|
957,150,936
|
478,575,468
|
848,279,520
|
|
2034
|
1,617,756,527
|
(274,187,835)
|
(343,761,995)
|
996,215,188
|
498,107,594
|
848,279,520
|
|
2035
|
1,685,000,195
|
(285,394,241)
|
(359,003,323)
|
1,036,869,457
|
518,434,729
|
848,279,520
|
|
2036
|
1,755,038,913
|
(297,057,539)
|
(374,922,749)
|
1,079,178,255
|
539,589,128
|
843,566,856
|
|
2037
|
1,827,988,861
|
(309,196,301)
|
(391,550,546)
|
1,123,208,702
|
561,604,351
|
852,992,184
|
|
2038
|
1,903,971,046
|
(321,829,854)
|
(408,918,343)
|
1,169,030,630
|
584,515,315
|
848,279,520
|
|
2039
|
1,983,111,506
|
(334,978,307)
|
(427,059,183)
|
1,216,716,693
|
608,358,346
|
848,279,520
|
|
2040
|
2,065,541,519
|
(348,662,585)
|
(446,007,592)
|
1,266,342,480
|
633,171,240
|
848,279,520
|
|
2041
|
2,151,397,818
|
(362,904,458)
|
(465,799,643)
|
1,317,986,635
|
658,993,317
|
845,923,188
|
|
2042
|
2,240,822,820
|
(377,726,580)
|
(486,473,024)
|
1,371,730,974
|
685,865,487
|
845,923,188
|
|
2043
|
2,333,964,861
|
(393,152,518)
|
(508,067,115)
|
1,427,660,622
|
713,830,311
|
852,992,184
|
|
2044
|
2,430,978,444
|
(409,206,798)
|
(530,623,059)
|
1,485,864,136
|
742,932,068
|
848,279,520
|
|
2045
|
2,532,024,494
|
(425,914,936)
|
(554,183,844)
|
1,546,433,649
|
773,216,825
|
848,279,520
|
|
2046
|
2,429,798,159
|
(432,661,685)
|
(494,152,501)
|
1,577,547,507
|
788,773,754
|
567,878,272
|
|
Total
|
36,339,633,867
|
(6,161,966,798)
|
(7,789,530,351)
|
22,388,136,718
|
11,194,068,359
|
16,685,189,152
|