Page 335 - Fluid Power Engineering

Backleveraged
Source: LBL. Harper, J. P. Karcher, M. D., Bolinger, M. Wind Project Financing Structures: A Review & Comparative Analysis, Ernest Orlando Lawrence
−10.08%
$183
6.7%
years
1,600
6.5%
$1,783
$0.053
11.91%
7.12%
15
Leveraged
30.58%
9%
$0.05
years
6.7%
9%
9.29%
$1,815
1,600
$215
15
Cash
-As-You-Go
7.02%
5.75%
n/a
1,600
$183
$0.059
$1,783
6.5%
11.52%
Flip
$0.053
0
10.44%
1,600
n/a
7.12%
$183
$1,783
6.5%
Institutional
Various Projects Wind in Used Structures Financing
Flip n/a of
Strategic 1,600 $183 $1,783 6.5% 7.02% 6.5% 37.44% $0.061 Performance
Corporate $1,600 $125 $1,725 n/a n/a n/a 6.64% 10% $0.063 Financial
return return Berkeley National Laboratory, Berkeley, CA, 2007. LBNL-63434. and
tax IRR Computed tax kWh Assumptions
cost
assumptions cost installed after investor Target IRR, assumptions rate after IRR IRR per LCOE
Cost Hard cost Soft Total Tax 10-year 20-year Debt Interest Maturity Developer 10-year 20-year 20-year 13-12 TABLE
296