SLIDE 3 5/22/2013 3
Project Revenues & Costs
- Project Revenues per MWh
- PPA agreement in place
- Electricity
- ‘Levy Exemption Certs’
- ROCs
- Project Costs
- Admin, Insurance etc
- O&M
- Land Rent
Illustrative Project Cashflows
All figures in £ Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Receipts 65,148 199,994 219,943 225,442 231,078 236,855 242,776 248,846 Outgoings (21,394) (51,345) (58,043) (64,074) (67,499) (71,117) (74,947) (79,007) Loan Repayments (-) (106,592) (159,888) (106,592) (106,592) (106,592) (106,592) (106,592) Net Cashflow 43,754 42,057 2,012
54,776
56,987 59,146 61,237 63,247 Cumulative Cashflows 43,754 85,812 87,825
142,600 199,588
258,734 319,972 383,219