| | 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 operation per hour | $ 49,443.75 | | Benefit delivered annually | $ 123,804,026 | | Net Present Value of the benefit | $ 1,053,943,697 | | Net Present Value of operation and maintenance cost | $ 437,751,230 | | Accumulated Net Present Value of all the cost | $ 833,301,230 | | Net Present Value of the project | $ 220,642,467 | | Benefit Cost Ratio | 1.265 | | Payback period of investment | 10.14 years | | Internal rate of return | 17.55 | | Selling price of kWh of gasification electricity generated | $ 0.727 | | Annual revenue from the sale of electricity | $ 41,666,511 |
|
|
