Professional Documents
Culture Documents
Sutton Bridge Power Project Calculations
Sutton Bridge Power Project Calculations
15 years
Maintenance Min Max Maximum Contract Volume Summer (April-Sept) Winter (Oct-May)
357.50 per half-hr 2 Half hour periods (per each event) 15000 Half hour periods 5,362,500.00
12 Days 30 Days
700 MW 735 MW
Off-take Instructions By 8 AM # of Half hour periods and contractual volume for each period # of shutdowns 1 shutdown 4 Half hour periods Total startups per 3 years 600 Contractual Heat Rate Min Max
Assumptions/Input Gas Price Electricity Price Heat Rate Gas Transportation Cost Average Capacity Spark Spread
1.25 per MMBtu 25.00 per MWh 7.20 MMBtu/MWh 10% 717.5 MW
Year 1
16.00 per MWh Year 2-15 15000 5381250 MWh 15000 5381250 134,531,250.00 0 68,800,000.00 68,800,000.00
Annual Operating Half hr Periods Annual Power Generation Revenue from Power Gen Fixed Costs
Variable Costs Gas Amount Gas cost Delivery costs - 5,362,500.00 38,745,000.00 MMBtu 48,431,250.00 3,874,500.00 57,668,250.00 937,000.00 5,362,500.00 38,745,000.00 48,431,250.00 3,874,500.00 57,668,250.00 8,063,000.00
Operating Income
MWh
MMBtu
Exhibit 5 Day year From Exhibit A6, daily gas price volatility
2.0797
3.330357 GBP/MMBtu
15 years
Maintenance Min Max Maximum Contract Volume Summer (April-Sept) Winter (Oct-May)
357.50 per half-hr 2 Half hour periods (per each event) 15000 Half hour periods 5,362,500.00
12 Days 30 Days
700 MW 735 MW
Off-take Instructions By 8 AM # of Half hour periods and contractual volume for each period # of shutdowns 1 shutdown 4 Half hour periods Total startups per 3 years 600 Contractual Heat Rate Min Max Assumed Gas Price Case 1 Case 2 Electricity Price Case 1 Case 2 Spark Spread Case 1 Case 2