Spreadsheet: benjamin_rogers__1060__Development
Sheet: Assumptions

ASSUMPTION
Generic FPL Project
Capacity |  | 500 | MW
Capital Cost |  | 550 | $/kW
Total Capital Cost
Equity Percentage |  | 0.4
Interest Rate |  | 0.08
Aftertax Interest Rate
CT Timeline |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
Project Milestones |  |  |  |  |  |  |  |  |  |  |  | Bk Grd |  |  |  |  |  |  |  |  | CT del |  |  |  |  |  |  |  |  |  |  | COD
Project Timeline |  |  | -29
EPC Payment % |  |  | 0.003317597315287987 | 0.00025360706072204 | 0.000329360573442402 | 0.009325730541495781 | 0.0008564262620702782 | 0.001013716422748603 | 0.05584202387750784 | 0.032594604399296 | 0.02178510728208159 | 0.02343891808413845 | 0.04265307383028243 | 0.01866009088575574 | 0.02219034773254788 | 0.02910305649069309 | 0.03851719844237249 | 0.04937883949698516 | 0.03253711397300836 | 0.05767170701648704 | 0.04449617508144751 | 0.05177359534994992 | 0.1020213522799475 | 0.04692586686542281 | 0.03910135159628039 | 0.04743578684475901 | 0.03768132224305883 | 0.0455430867439425 | 0.03729571497937396 | 0.03084281341929255
EPC Cash Flow
[NAME]
Capacity |  | 231 | MW
Capital Cost |  | 750 | $/kW
Total Capital Cost
Equity Percentage |  | 0.4
Interest Rate |  | 0.08
Aftertax Interest Rate
CT Timeline |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
Project Milestones |  |  |  |  |  |  |  |  |  |  |  | Break Grd |  |  |  |  |  |  |  |  | CT del |  |  |  |  |  |  |  |  |  |  | COD
Project Timeline |  |  | -29
EPC Payment % |  |  | 0.003317597315287987 | 0.00025360706072204 | 0.000329360573442402 | 0.009325730541495781 | 0.0008564262620702782 | 0.001013716422748603 | 0.05584202387750784 | 0.032594604399296 | 0.02178510728208159 | 0.02343891808413845 | 0.04265307383028243 | 0.01866009088575574 | 0.02219034773254788 | 0.02910305649069309 | 0.03851719844237249 | 0.04937883949698516 | 0.03253711397300836 | 0.05767170701648704 | 0.04449617508144751 | 0.05177359534994992 | 0.1020213522799475 | 0.04692586686542281 | 0.03910135159628039 | 0.04743578684475901 | 0.03768132224305883 | 0.0455430867439425 | 0.03729571497937396 | 0.03084281341929255
EPC Cash Flow
Pastoria
Capacity |  | 750 | MW
Capital Cost |  | 750 | $/kW
Total Capital Cost
Equity Percentage |  | 0.4
Interest Rate |  | 0.08
Aftertax Interest Rate
CT Timeline |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
Project Milestones |  |  |  |  |  |  |  |  |  |  |  | Break Grd |  |  |  |  |  |  |  |  | CT del |  |  |  |  |  |  |  |  |  |  | COD
Project Timeline |  |  | -29
EPC Payment % |  |  | 0.003317597315287987 | 0.00025360706072204 | 0.000329360573442402 | 0.009325730541495781 | 0.0008564262620702782 | 0.001013716422748603 | 0.05584202387750784 | 0.032594604399296 | 0.02178510728208159 | 0.02343891808413845 | 0.04265307383028243 | 0.01866009088575574 | 0.02219034773254788 | 0.02910305649069309 | 0.03851719844237249 | 0.04937883949698516 | 0.03253711397300836 | 0.05767170701648704 | 0.04449617508144751 | 0.05177359534994992 | 0.1020213522799475 | 0.04692586686542281 | 0.03910135159628039 | 0.04743578684475901 | 0.03768132224305883 | 0.0455430867439425 | 0.03729571497937396 | 0.03084281341929255
EPC Cash Flow
Moore Power
Capacity |  | 437 | MW
Capital Cost |  | 425 | $/kW
Total Capital Cost
Equity Percentage |  | 0.4
Interest Rate |  | 0.08
Aftertax Interest Rate
CT Timeline |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
Project Milestones |  |  |  |  |  |  |  |  |  |  |  | Break Grd |  |  |  |  |  |  |  |  | CT del |  |  |  |  |  |  |  |  |  |  | COD
Project Timeline |  |  | -29
EPC Payment % |  |  | 0.003317597315287987 | 0.00025360706072204 | 0.000329360573442402 | 0.009325730541495781 | 0.0008564262620702782 | 0.001013716422748603 | 0.05584202387750784 | 0.032594604399296 | 0.02178510728208159 | 0.02343891808413845 | 0.04265307383028243 | 0.01866009088575574 | 0.02219034773254788 | 0.02910305649069309 | 0.03851719844237249 | 0.04937883949698516 | 0.03253711397300836 | 0.05767170701648704 | 0.04449617508144751 | 0.05177359534994992 | 0.1020213522799475 | 0.04692586686542281 | 0.03910135159628039 | 0.04743578684475901 | 0.03768132224305883 | 0.0455430867439425 | 0.03729571497937396 | 0.03084281341929255
EPC Cash Flow
Assumes IDC is included in the capital cost.
Two month lag; delivery v. ship date
Assumes no escalation on capital cost
Assume Year 1 is half-year