Parameter | unit | Value |
Financials parameters · Fuel indexation rate · Inflation rate · Discount rate · Re-investment rate · Project lifetime |
% % % % Year |
3 2 9 9 20 |
Finanacing · Incentives and subsidies · Debt ratio · project debt · Equity capital invested · Interest rate on the debt · Duration of the loan · Payment of the debt |
$ % $ $ % Year $/Year |
70 19,902,889 8,529,809 7 15 2,185,230 |
Investment costs · Power generation system · Heat production system · Related and miscellaneous infrastructure Total investment costs |
$ $ $ $ |
3,701,760 20,455,704 4,275,234 28,432,698 |
Annual fees and debt payment · Operation and maintenance · Fuel costs proposed case · Debt payment - 15 years Total annual costs |
$ $ $ $ |
13,200 2,173,603 2,185,230 4,375,033 |
Savings and annual income · Fuel cost-reference case · Electricity export income · Revenue for GHG reduction Total savings and annual revenues Cash flow and annual income |
$ $ $ $ $ |
4,891,496 4,625,260 0 9,516,756 5,141,723 |
Financial viability Simple return Return on equity Net Present Value (NPV) Annual savings over the lifetime Benefit-cost ratio Cost of GHG reduction |
year year $ $/year
$/t CO2 |
3.9 1.6 54,827,799 6,006,192 7.4 −307 |