Wind Energy Feasibility Study - Town Of Orleans

More documents

Recommendations

Info

Pro Forma Economic ResultsBase CaseLow <strong>Wind</strong> Case
Pro Forma Economic Results: BaseSummary Statement of Cash FlowsCaseTotal Revenue& Avoided Cost Total O&M* Debt Service Annual Net Savings Cumulative SavingsYear 0 $75,000 $75,000 $75,000Year 1 $746,000 ($104,000) ($140,000) $502,000 $577,000Year 2 $719,000 ($107,000) ($326,000) $286,000 $863,000Year 3 $726,000 ($110,000) ($381,000) $235,000 $1,098,000Year 4 $730,000 ($112,000) ($381,000) $237,000 $1,335,000Year 5 $723,000 ($115,000) ($381,000) $227,000 $1,562,000Year 6 $579,000 ($118,000) ($381,000) $80,000 $1,642,000Year 7 $569,000 ($121,000) ($381,000) $67,000 $1,709,000Year 8 $575,000 ($123,000) ($381,000) $71,000 $1,780,000Year 9 $583,000 ($127,000) ($381,000) $75,000 $1,855,000Year 10 $620,000 ($130,000) ($381,000) $109,000 $1,964,000Year 11 $624,000 ($190,000) ($381,000) $53,000 $2,017,000Year 12 $624,000 ($193,000) ($381,000) $50,000 $2,067,000Year 13 $626,000 ($196,000) ($381,000) $49,000 $2,116,000Year 14 $628,000 ($199,000) ($381,000) $48,000 $2,164,000Year 15 $631,000 ($175,000) ($381,000) $75,000 $2,239,000Year 16 $632,000 ($150,000) ($381,000) $101,000 $2,340,000Year 17 $669,000 ($295,000) ($199,000) $175,000 $2,515,000Year 18 $683,000 ($214,000) $0 $469,000 $2,984,000Year 19 $713,000 ($219,000) $0 $494,000 $3,478,000Year 20 $711,000 ($166,000) $0 $545,000 $4,023,000Cumulative Net Cash Flow to <strong>Town</strong>: $4,023,000Net Present Value of Cumulative Net Cash Flow @ 5%: $2,525,000* Includes contributions to decommissioning reserve in applicable years
Page 1:
proposalTown ofMASSACHUSETTSFebruar
Page 4:
Wind Energy Facility Economic Analy
Page 7 and 8:
Page 9 and 10:
Page 11 and 12:
Page 13 and 14:
Page 15 and 16:
Page 17 and 18:
Page 19 and 20:
Page 21 and 22:
Page 23 and 24:
Page 25:
Page 28 and 29:
Page 30 and 31: Wind Energy Facility Economic Analy
Page 32 and 33: Wind Energy Facility Economic Analy
Page 34 and 35: NSTAR ELECTRICaccount no. site bill
Page 40 and 41: Bill Detail Page I of 2ffirumrHome
Page 42 and 43: ELECON - TURBOWINDSDESIGN AND SUPPL
Page 44 and 45: 1 GENERAL DESCRIPTIONThe T600 is de
Page 46 and 47: ManufacturerLMType and model 23.3PL
Page 48 and 49: 8 stepsNet power factor after compe
Page 50 and 51: 2 MECHANICAL2.1 RotorThe rotor asse
Page 52 and 53: 2.4 Yawing SystemA yaw system is pr
Page 54: 4 ELECTRICALThe electrical installa
Page 57 and 58: 4.4 Power Transformers ( For refere
Page 59 and 60: 5 CONTROLS & INSTRUMENTATION5.1 Con
Page 61 and 62: Display lay outs:Screen 1:RPM BLADE
Page 63 and 64: 6 TOWERThe wind generator support s
Page 65 and 66: Project:Orleans, MA Wind FSDescript
Page 73 and 74: APPENDIX DMUNICIPAL OWNERSHIP MODEL
Page 75 and 76: Project Summary• Single 1.65 MW V
Page 77 and 78: Project Ownership & Financing• Ow
Page 79: Pro Forma Economic ResultsBase Case
Page 83 and 84: APPENDIX EECONOMIC CALCULATIONSANDP
Page 85 and 86: ECONOMIC SUMMARYWind Turbine Instal
Page 87 and 88: Wind Turbine Pro FormaOrleans, MAB
show all

Wind Energy Feasibility Study - Town Of Orleans

Create successful ePaper yourself

Delete template?

Save as template?