| Installed capacity of the Biomass Gasification plant | 60 MW | Annual Hour of Operation | 8,000 | Life in Years of plant | 20 | Biomass in tons dry mass/year | 400,000 |
| Biomass Gasification System Capital Investment | $ 270,000,000 | Interest on value of the machinery and equipment | $ 25,650,000 | Depreciation | $ 51,300,000 | Annual Labour cost | $ 27,000,000 | Annual repair and maintenance cost | $ 8,100,000 | Insurance and taxes | $ 2,700,000 | Total Biomass cost/year | $ 10,800,000 |
| Total Cost | $ 395,550,000 | Annual Electricity production from the plant | 170,294,000 kWh | Cost of kWh of Biomass gasification electricity generated | $ 0.21 | Cost of operation per hour | $ 49,443.75 | Benefit delivered annually | $ 35,761,824 | Net Present Value of the benefit | $ 304,440,408 | Net Present Value of operation and maintenance cost | $ 347,751,230 | Accumulated Net Present Value of all the cost | $ 833,301,230 | Net Present Value of the benefit | $ 528,860,822 | Benefit Cost Ratio | 0.365 |
|
|