Repository navigation
Expand file tree
/
Copy pathexample_SAM-single-owner-PPA-2.out
More file actions
436 lines (369 loc) · 57 KB
/
Copy pathexample_SAM-single-owner-PPA-2.out
File metadata and controls
436 lines (369 loc) · 57 KB
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
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
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
*****************
***CASE REPORT***
*****************
Simulation Metadata
----------------------
GEOPHIRES Version: 3.19.0
Simulation Date: 2026-10-16
Simulation Time: 16:42
Calculation Time: 3.505 sec
***SUMMARY OF RESULTS***
End-Use Option: Electricity
Average Net Electricity Production: 404.31 MW
Electricity breakeven price: 7.66 cents/kWh
Total CAPEX: 1609.42 MUSD
Total CAPEX ($/kW): 3972 USD/kW
Number of production wells: 39
Number of injection wells: 39
Flowrate per production well: 120.0 kg/sec
Well depth: 2.6 kilometer
Geothermal gradient: 74 degC/km
***ECONOMIC PARAMETERS***
Economic Model = SAM Single Owner PPA
Real Discount Rate: 7.00 %
Nominal Discount Rate: 9.14 %
WACC: 6.41 %
Investment Tax Credit: 482.83 MUSD
Project lifetime: 20 yr
Capacity factor: 90.0 %
Project NPV: 2794.80 MUSD
After-tax IRR: 59.73 %
Project VIR=PI=PIR: 4.47
Project MOIC: 9.00
Project Payback Period: 2.13 yr
Estimated Jobs Created: 976
***ENGINEERING PARAMETERS***
Number of Production Wells: 39
Number of Injection Wells: 39
Well depth: 2.6 kilometer
Water loss rate: 5.0 %
Pump efficiency: 80.0 %
Injection temperature: 56.7 degC
Production Wellbore heat transmission calculated with Ramey's model
Average production well temperature drop: 1.7 degC
Flowrate per production well: 120.0 kg/sec
Injection well casing ID: 7.000 in
Production well casing ID: 7.000 in
Number of times redrilling: 0
Power plant type: Supercritical ORC
***RESOURCE CHARACTERISTICS***
Maximum reservoir temperature: 500.0 degC
Number of segments: 1
Geothermal gradient: 74 degC/km
***RESERVOIR PARAMETERS***
Reservoir Model = Multiple Parallel Fractures Model (Gringarten)
Bottom-hole temperature: 201.72 degC
Fracture model = Rectangular
Well separation: fracture height: 2000.00 meter
Fracture width: 10000.00 meter
Fracture area: 20000000.00 m**2
Reservoir volume calculated with fracture separation and number of fractures as input
Number of fractures: 149
Fracture separation: 30.00 meter
Reservoir volume: 88800000000 m**3
Reservoir impedance: 0.0010 GPa.s/m**3
Reservoir density: 2800.00 kg/m**3
Reservoir thermal conductivity: 3.05 W/m/K
Reservoir heat capacity: 790.00 J/kg/K
***RESERVOIR SIMULATION RESULTS***
Maximum Production Temperature: 200.2 degC
Average Production Temperature: 200.0 degC
Minimum Production Temperature: 199.0 degC
Initial Production Temperature: 199.0 degC
Average Reservoir Heat Extraction: 2808.85 MW
Production Wellbore Heat Transmission Model = Ramey Model
Average Production Well Temperature Drop: 1.7 degC
Total Average Pressure Drop: 8681.5 kPa
Average Injection Well Pressure Drop: 3287.7 kPa
Average Reservoir Pressure Drop: 4914.3 kPa
Average Production Well Pressure Drop: 3331.1 kPa
Average Buoyancy Pressure Drop: -2851.6 kPa
***CAPITAL COSTS (M$)***
Exploration costs: 30.00 MUSD
Drilling and completion costs: 299.52 MUSD
Drilling and completion costs per well: 3.84 MUSD
Stimulation costs: 234.00 MUSD
Surface power plant costs: 898.83 MUSD
Field gathering system costs: 70.43 MUSD
Total surface equipment costs: 969.26 MUSD
Overnight Capital Cost: 1532.78 MUSD
Inflation costs during construction: 76.64 MUSD
Total CAPEX: 1609.42 MUSD
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
Wellfield maintenance costs: 4.61 MUSD/yr
Power plant maintenance costs: 16.21 MUSD/yr
Water costs: 6.14 MUSD/yr
Total operating and maintenance costs: 26.96 MUSD/yr
***SURFACE EQUIPMENT SIMULATION RESULTS***
Initial geofluid availability: 0.19 MW/(kg/s)
Maximum Total Electricity Generation: 458.92 MW
Average Total Electricity Generation: 458.05 MW
Minimum Total Electricity Generation: 452.22 MW
Initial Total Electricity Generation: 452.22 MW
Maximum Net Electricity Generation: 405.19 MW
Average Net Electricity Generation: 404.31 MW
Minimum Net Electricity Generation: 398.45 MW
Initial Net Electricity Generation: 398.45 MW
Average Annual Total Electricity Generation: 3611.36 GWh
Average Annual Net Electricity Generation: 3187.72 GWh
Initial pumping power/net installed power: 13.50 %
Average Pumping Power: 53.73 MW
Heat to Power Conversion Efficiency: 14.39 %
************************************************************
* HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
************************************************************
YEAR THERMAL GEOFLUID PUMP NET FIRST LAW
DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY
(degC) (MW) (MW) (%)
1 1.0000 198.97 53.7719 398.4508 14.2890
2 1.0035 199.66 53.7468 402.3356 14.3589
3 1.0042 199.80 53.7416 403.1518 14.3735
4 1.0046 199.88 53.7388 403.5785 14.3811
5 1.0048 199.93 53.7370 403.8614 14.3862
6 1.0050 199.97 53.7356 404.0705 14.3899
7 1.0051 200.00 53.7346 404.2351 14.3928
8 1.0053 200.02 53.7337 404.3701 14.3952
9 1.0054 200.04 53.7330 404.4840 14.3973
10 1.0055 200.06 53.7323 404.5823 14.3990
11 1.0055 200.07 53.7318 404.6685 14.4006
12 1.0056 200.09 53.7313 404.7451 14.4019
13 1.0057 200.10 53.7309 404.8140 14.4032
14 1.0057 200.11 53.7304 404.8764 14.4043
15 1.0058 200.12 53.7301 404.9335 14.4053
16 1.0058 200.13 53.7297 404.9860 14.4062
17 1.0059 200.14 53.7294 405.0346 14.4071
18 1.0059 200.14 53.7291 405.0797 14.4079
19 1.0059 200.15 53.7289 405.1219 14.4086
20 1.0060 200.16 53.7286 405.1614 14.4093
*******************************************************************
* ANNUAL HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
*******************************************************************
YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF
PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED
(GWh/year) (GWh/year) (10^15 J) (%)
1 3161.1 22053.0 27168.61 0.29
2 3175.7 22103.7 27089.04 0.58
3 3180.3 22119.6 27009.41 0.88
4 3183.0 22129.0 26929.74 1.17
5 3184.9 22135.7 26850.05 1.46
6 3186.4 22140.7 26770.35 1.75
7 3187.5 22144.8 26690.63 2.05
8 3188.5 22148.2 26610.89 2.34
9 3189.3 22151.1 26531.15 2.63
10 3190.1 22153.6 26451.40 2.92
11 3190.7 22155.8 26371.64 3.22
12 3191.3 22157.8 26291.87 3.51
13 3191.8 22159.6 26212.09 3.80
14 3192.3 22161.2 26132.31 4.09
15 3192.7 22162.7 26052.53 4.39
16 3193.1 22164.1 25972.74 4.68
17 3193.5 22165.4 25892.94 4.97
18 3193.8 22166.6 25813.14 5.27
19 3194.1 22167.7 25733.34 5.56
20 3194.4 22168.7 25653.53 5.85
***************************
* SAM CASH FLOW PROFILE *
***************************
-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20
CONSTRUCTION
Capital expenditure schedule [construction] (%) 100.0
Overnight capital expenditure [construction] ($) -1,532,782,686
plus:
Inflation cost [construction] ($) -76,639,134
plus:
Royalty supplemental payments [construction] ($) 0
equals:
Nominal capital expenditure [construction] ($) -1,609,421,820
Issuance of equity [construction] ($) 804,710,910
Issuance of debt [construction] ($) 804,710,910
Debt balance [construction] ($) 804,710,910
Debt interest payment [construction] ($) 0
Installed cost [construction] ($) -1,609,421,820
After-tax net cash flow [construction] ($) -804,710,910
ENERGY
Electricity to grid (kWh) 0.0 3,161,197,316 3,175,786,856 3,180,379,788 3,183,105,655 3,185,018,384 3,186,478,581 3,187,652,210 3,188,628,989 3,189,462,709 3,190,188,061 3,190,828,668 3,191,401,306 3,191,918,303 3,192,388,967 3,192,820,492 3,193,218,548 3,193,587,678 3,193,931,576 3,194,253,285 3,194,540,808
Electricity from grid (kWh) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Electricity to grid net (kWh) 0.0 3,161,197,316 3,175,786,856 3,180,379,788 3,183,105,655 3,185,018,384 3,186,478,581 3,187,652,210 3,188,628,989 3,189,462,709 3,190,188,061 3,190,828,668 3,191,401,306 3,191,918,303 3,192,388,967 3,192,820,492 3,193,218,548 3,193,587,678 3,193,931,576 3,194,253,285 3,194,540,808
REVENUE
PPA price (cents/kWh) 0.0 15.0 15.0 15.41 15.81 16.22 16.62 17.03 17.43 17.84 18.24 18.65 19.05 19.46 19.86 20.27 20.67 21.08 21.49 21.89 22.30
PPA revenue ($) 0 474,179,597 476,368,028 489,947,757 503,269,522 516,481,527 529,633,820 542,749,158 555,839,694 568,912,632 581,972,558 595,022,561 608,064,808 621,100,869 634,131,918 647,158,849 660,182,358 673,202,997 686,221,207 699,237,348 712,248,474
Curtailment payment revenue ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Capacity payment revenue ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Salvage value ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 160,942,182
Total revenue ($) 0 474,179,597 476,368,028 489,947,757 503,269,522 516,481,527 529,633,820 542,749,158 555,839,694 568,912,632 581,972,558 595,022,561 608,064,808 621,100,869 634,131,918 647,158,849 660,182,358 673,202,997 686,221,207 699,237,348 873,190,656
Property tax net assessed value ($) 0 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820 1,609,421,820
OPERATING EXPENSES
O&M fixed expense ($) 0 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846
O&M production-based expense ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
O&M capacity-based expense ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Fuel expense ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Electricity purchase ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Property tax expense ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Insurance expense ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total operating expenses ($) 0 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846 26,961,846
EBITDA ($) 0 447,217,752 449,406,183 462,985,911 476,307,677 489,519,681 502,671,975 515,787,312 528,877,849 541,950,786 555,010,713 568,060,716 581,102,962 594,139,023 607,170,072 620,197,003 633,220,513 646,241,151 659,259,362 672,275,502 846,228,811
OPERATING ACTIVITIES
EBITDA ($) 0 447,217,752 449,406,183 462,985,911 476,307,677 489,519,681 502,671,975 515,787,312 528,877,849 541,950,786 555,010,713 568,060,716 581,102,962 594,139,023 607,170,072 620,197,003 633,220,513 646,241,151 659,259,362 672,275,502 846,228,811
Interest earned on reserves ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
plus PBI if not available for debt service:
Federal PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Utility PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Debt interest payment ($) 0 40,235,545 39,018,719 37,741,050 36,399,498 34,990,869 33,511,808 31,958,794 30,328,130 28,615,932 26,818,124 24,930,426 22,948,343 20,867,156 18,681,910 16,387,401 13,978,167 11,448,471 8,792,290 6,003,300 3,074,861
Cash flow from operating activities ($) 0 406,982,206 410,387,464 425,244,861 439,908,178 454,528,812 469,160,166 483,828,518 498,549,719 513,334,854 528,192,588 543,130,289 558,154,619 573,271,867 588,488,162 603,809,602 619,242,346 634,792,680 650,467,071 666,272,202 843,153,949
INVESTING ACTIVITIES
Total installed cost ($) -1,609,421,820
Debt closing costs ($) 0
Debt up-front fee ($) 0
minus:
Total IBI income ($) 0
Total CBI income ($) 0
equals:
Purchase of property ($) -1,609,421,820
plus:
Reserve (increase)/decrease debt service ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserve (increase)/decrease working capital ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserve (increase)/decrease receivables ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserve (increase)/decrease major equipment 1 ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserve (increase)/decrease major equipment 2 ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserve (increase)/decrease major equipment 3 ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserve capital spending major equipment 1 ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserve capital spending major equipment 2 ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserve capital spending major equipment 3 ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
equals:
Cash flow from investing activities ($) -1,609,421,820 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
FINANCING ACTIVITIES
Issuance of equity ($) 804,710,910
Size of debt ($) 804,710,910
minus:
Debt principal payment ($) 0 24,336,540 25,553,367 26,831,035 28,172,587 29,581,216 31,060,277 32,613,291 34,243,956 35,956,153 37,753,961 39,641,659 41,623,742 43,704,929 45,890,176 48,184,684 50,593,918 53,123,614 55,779,795 58,568,785 61,497,224
equals:
Cash flow from financing activities ($) 1,609,421,820 -24,336,540 -25,553,367 -26,831,035 -28,172,587 -29,581,216 -31,060,277 -32,613,291 -34,243,956 -35,956,153 -37,753,961 -39,641,659 -41,623,742 -43,704,929 -45,890,176 -48,184,684 -50,593,918 -53,123,614 -55,779,795 -58,568,785 -61,497,224
PROJECT RETURNS
Pre-tax Cash Flow:
Cash flow from operating activities ($) 0 406,982,206 410,387,464 425,244,861 439,908,178 454,528,812 469,160,166 483,828,518 498,549,719 513,334,854 528,192,588 543,130,289 558,154,619 573,271,867 588,488,162 603,809,602 619,242,346 634,792,680 650,467,071 666,272,202 843,153,949
Cash flow from investing activities ($) -1,609,421,820 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash flow from financing activities ($) 1,609,421,820 -24,336,540 -25,553,367 -26,831,035 -28,172,587 -29,581,216 -31,060,277 -32,613,291 -34,243,956 -35,956,153 -37,753,961 -39,641,659 -41,623,742 -43,704,929 -45,890,176 -48,184,684 -50,593,918 -53,123,614 -55,779,795 -58,568,785 -61,497,224
Total pre-tax cash flow ($) 0 382,645,666 384,834,097 398,413,826 411,735,591 424,947,596 438,099,889 451,215,227 464,305,764 477,378,701 490,438,627 503,488,630 516,530,877 529,566,938 542,597,987 555,624,918 568,648,427 581,669,066 594,687,276 607,703,417 781,656,725
Pre-tax Returns:
Issuance of equity ($) 804,710,910
Total pre-tax cash flow ($) 0 382,645,666 384,834,097 398,413,826 411,735,591 424,947,596 438,099,889 451,215,227 464,305,764 477,378,701 490,438,627 503,488,630 516,530,877 529,566,938 542,597,987 555,624,918 568,648,427 581,669,066 594,687,276 607,703,417 781,656,725
Total pre-tax returns ($) -804,710,910 382,645,666 384,834,097 398,413,826 411,735,591 424,947,596 438,099,889 451,215,227 464,305,764 477,378,701 490,438,627 503,488,630 516,530,877 529,566,938 542,597,987 555,624,918 568,648,427 581,669,066 594,687,276 607,703,417 781,656,725
After-tax Returns:
Total pre-tax returns ($) -804,710,910 382,645,666 384,834,097 398,413,826 411,735,591 424,947,596 438,099,889 451,215,227 464,305,764 477,378,701 490,438,627 503,488,630 516,530,877 529,566,938 542,597,987 555,624,918 568,648,427 581,669,066 594,687,276 607,703,417 781,656,725
Federal ITC total income ($) 0 482,826,546 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Federal PTC income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Federal tax benefit (liability) ($) 0 -72,804,323 -66,790,068 -69,691,718 -72,555,464 -75,410,874 -78,268,377 -81,133,106 -84,008,157 -86,895,694 -89,797,409 -92,714,742 -95,648,994 -98,601,392 -101,573,135 -104,565,412 -107,579,427 -110,616,407 -113,677,616 -116,764,358 -151,309,363
State ITC total income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State PTC income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State tax benefit (liability) ($) 0 -26,094,739 -23,939,093 -24,979,110 -26,005,543 -27,028,987 -28,053,182 -29,079,966 -30,110,450 -31,145,410 -32,185,451 -33,231,090 -34,282,793 -35,341,001 -36,406,141 -37,478,642 -38,558,934 -39,647,458 -40,744,665 -41,851,024 -54,232,747
Total after-tax returns ($) -804,710,910 766,573,150 294,104,937 303,742,997 313,174,585 322,507,735 331,778,331 341,002,154 350,187,156 359,337,597 368,455,767 377,542,798 386,599,090 395,624,545 404,618,711 413,580,864 422,510,066 431,405,201 440,264,996 449,088,035 576,114,616
After-tax net cash flow ($) -804,710,910 766,573,150 294,104,937 303,742,997 313,174,585 322,507,735 331,778,331 341,002,154 350,187,156 359,337,597 368,455,767 377,542,798 386,599,090 395,624,545 404,618,711 413,580,864 422,510,066 431,405,201 440,264,996 449,088,035 576,114,616
After-tax cumulative IRR (%) NaN -4.74 24.59 40.43 48.73 53.26 55.83 57.34 58.25 58.80 59.15 59.36 59.50 59.58 59.64 59.67 59.69 59.71 59.72 59.72 59.73
After-tax cumulative NPV ($) -804,710,910 -102,334,925 144,572,651 378,216,539 598,941,126 807,208,091 1,003,518,949 1,188,390,241 1,362,341,917 1,525,890,624 1,679,545,329 1,823,804,273 1,959,152,768 2,086,061,612 2,204,985,930 2,316,364,386 2,420,618,660 2,518,153,154 2,609,354,882 2,694,593,509 2,794,784,785
AFTER-TAX LCOE AND PPA PRICE
Annual costs ($) -804,710,910 292,393,552 -182,263,092 -186,204,759 -190,094,937 -193,973,792 -197,855,490 -201,747,003 -205,652,538 -209,575,034 -213,516,791 -217,479,763 -221,465,718 -225,476,324 -229,513,207 -233,577,985 -237,672,292 -241,797,796 -245,956,212 -250,149,313 -136,133,858
PPA revenue ($) 0 474,179,597 476,368,028 489,947,757 503,269,522 516,481,527 529,633,820 542,749,158 555,839,694 568,912,632 581,972,558 595,022,561 608,064,808 621,100,869 634,131,918 647,158,849 660,182,358 673,202,997 686,221,207 699,237,348 712,248,474
Electricity to grid (kWh) 0 3,161,197,316 3,175,786,856 3,180,379,788 3,183,105,655 3,185,018,384 3,186,478,581 3,187,652,210 3,188,628,989 3,189,462,709 3,190,188,061 3,190,828,668 3,191,401,306 3,191,918,303 3,192,388,967 3,192,820,492 3,193,218,548 3,193,587,678 3,193,931,576 3,194,253,285 3,194,540,808
Present value of annual costs ($) 2,204,059,887
Present value of annual energy costs ($) 2,204,059,887
Present value of annual energy nominal (kWh) 28,780,754,350
LCOE Levelized cost of energy nominal (cents/kWh) 7.66
Present value of PPA revenue ($) 4,998,844,671
Present value of annual energy nominal (kWh) 28,780,754,350
LPPA Levelized PPA price nominal (cents/kWh) 17.37
PROJECT STATE INCOME TAXES
EBITDA ($) 0 447,217,752 449,406,183 462,985,911 476,307,677 489,519,681 502,671,975 515,787,312 528,877,849 541,950,786 555,010,713 568,060,716 581,102,962 594,139,023 607,170,072 620,197,003 633,220,513 646,241,151 659,259,362 672,275,502 846,228,811
State taxable PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest earned on reserves ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State taxable IBI income ($) 0
State taxable CBI income ($) 0
minus:
Debt interest payment ($) 0 40,235,545 39,018,719 37,741,050 36,399,498 34,990,869 33,511,808 31,958,794 30,328,130 28,615,932 26,818,124 24,930,426 22,948,343 20,867,156 18,681,910 16,387,401 13,978,167 11,448,471 8,792,290 6,003,300 3,074,861
Total state tax depreciation ($) 0 34,200,214 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427
equals:
State taxable income ($) 0 372,781,993 341,987,037 356,844,434 371,507,751 386,128,385 400,759,739 415,428,090 430,149,292 444,934,427 459,792,161 474,729,862 489,754,191 504,871,440 520,087,735 535,409,175 550,841,918 566,392,253 582,066,644 597,871,774 774,753,522
State income tax rate (frac) 0.0 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07
State tax benefit (liability) ($) 0 -26,094,739 -23,939,093 -24,979,110 -26,005,543 -27,028,987 -28,053,182 -29,079,966 -30,110,450 -31,145,410 -32,185,451 -33,231,090 -34,282,793 -35,341,001 -36,406,141 -37,478,642 -38,558,934 -39,647,458 -40,744,665 -41,851,024 -54,232,747
PROJECT FEDERAL INCOME TAXES
EBITDA ($) 0 447,217,752 449,406,183 462,985,911 476,307,677 489,519,681 502,671,975 515,787,312 528,877,849 541,950,786 555,010,713 568,060,716 581,102,962 594,139,023 607,170,072 620,197,003 633,220,513 646,241,151 659,259,362 672,275,502 846,228,811
Interest earned on reserves ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State tax benefit (liability) ($) 0 -26,094,739 -23,939,093 -24,979,110 -26,005,543 -27,028,987 -28,053,182 -29,079,966 -30,110,450 -31,145,410 -32,185,451 -33,231,090 -34,282,793 -35,341,001 -36,406,141 -37,478,642 -38,558,934 -39,647,458 -40,744,665 -41,851,024 -54,232,747
State ITC total income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State PTC income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Federal taxable IBI income ($) 0
Federal taxable CBI income ($) 0
Federal taxable PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
minus:
Debt interest payment ($) 0 40,235,545 39,018,719 37,741,050 36,399,498 34,990,869 33,511,808 31,958,794 30,328,130 28,615,932 26,818,124 24,930,426 22,948,343 20,867,156 18,681,910 16,387,401 13,978,167 11,448,471 8,792,290 6,003,300 3,074,861
Total federal tax depreciation ($) 0 34,200,214 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427 68,400,427
equals:
Federal taxable income ($) 0 346,687,253 318,047,944 331,865,323 345,502,208 359,099,398 372,706,557 386,348,124 400,038,841 413,789,017 427,606,710 441,498,772 455,471,398 469,530,439 483,681,593 497,930,532 512,282,984 526,744,795 541,321,979 556,020,750 720,520,775
Federal income tax rate (frac) 0.0 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.21
Federal tax benefit (liability) ($) 0 -72,804,323 -66,790,068 -69,691,718 -72,555,464 -75,410,874 -78,268,377 -81,133,106 -84,008,157 -86,895,694 -89,797,409 -92,714,742 -95,648,994 -98,601,392 -101,573,135 -104,565,412 -107,579,427 -110,616,407 -113,677,616 -116,764,358 -151,309,363
CASH INCENTIVES
Federal IBI income ($) 0
State IBI income ($) 0
Utility IBI income ($) 0
Other IBI income ($) 0
Total IBI income ($) 0
Federal CBI income ($) 0
State CBI income ($) 0
Utility CBI income ($) 0
Other CBI income ($) 0
Total CBI income ($) 0
Federal PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Utility PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total PBI income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
TAX CREDITS
Federal PTC income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State PTC income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Federal ITC amount income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Federal ITC percent income ($) 0 482,826,546 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Federal ITC total income ($) 0 482,826,546 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State ITC amount income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State ITC percent income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
State ITC total income ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
DEBT REPAYMENT
Debt balance ($) 804,710,910 780,374,370 754,821,003 727,989,968 699,817,381 670,236,165 639,175,888 606,562,597 572,318,641 536,362,488 498,608,527 458,966,868 417,343,126 373,638,197 327,748,021 279,563,337 228,969,419 175,845,804 120,066,009 61,497,224 0
Debt interest payment ($) 0 40,235,545 39,018,719 37,741,050 36,399,498 34,990,869 33,511,808 31,958,794 30,328,130 28,615,932 26,818,124 24,930,426 22,948,343 20,867,156 18,681,910 16,387,401 13,978,167 11,448,471 8,792,290 6,003,300 3,074,861
Debt principal payment ($) 0 24,336,540 25,553,367 26,831,035 28,172,587 29,581,216 31,060,277 32,613,291 34,243,956 35,956,153 37,753,961 39,641,659 41,623,742 43,704,929 45,890,176 48,184,684 50,593,918 53,123,614 55,779,795 58,568,785 61,497,224
Debt total payment ($) 0 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085
DSCR (DEBT FRACTION)
EBITDA ($) 0 447,217,752 449,406,183 462,985,911 476,307,677 489,519,681 502,671,975 515,787,312 528,877,849 541,950,786 555,010,713 568,060,716 581,102,962 594,139,023 607,170,072 620,197,003 633,220,513 646,241,151 659,259,362 672,275,502 846,228,811
minus:
Reserves major equipment 1 funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 2 funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 3 funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves receivables funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
equals:
Cash available for debt service (CAFDS) ($) 0 447,217,752 449,406,183 462,985,911 476,307,677 489,519,681 502,671,975 515,787,312 528,877,849 541,950,786 555,010,713 568,060,716 581,102,962 594,139,023 607,170,072 620,197,003 633,220,513 646,241,151 659,259,362 672,275,502 846,228,811
Debt total payment ($) 0 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085 64,572,085
DSCR (pre-tax) 0.0 6.93 6.96 7.17 7.38 7.58 7.78 7.99 8.19 8.39 8.60 8.80 9.0 9.20 9.40 9.60 9.81 10.01 10.21 10.41 13.11
RESERVES
Reserves working capital funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves working capital disbursement ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves working capital balance ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves debt service funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves debt service disbursement ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves debt service balance ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves receivables funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves receivables disbursement ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves receivables balance ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 1 funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 1 disbursement ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 1 balance ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 2 funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 2 disbursement ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 2 balance ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 3 funding ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 3 disbursement ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves major equipment 3 balance ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Reserves total reserves balance ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest on reserves (%/year) 1.75
Interest earned on reserves ($) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------