Wasabi Energy One2One Investor Presentation - Proactive Investors
Wasabi Energy One2One Investor Presentation - Proactive Investors
Wasabi Energy One2One Investor Presentation - Proactive Investors
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Kalina Cycle ® illustrative Economics<br />
Pro-forma simplified ROC analysis<br />
Power Plant Capacity<br />
Capital Cost (power plant only)<br />
Market Price – Electricity<br />
Kilowatt hours produced per annum<br />
Operating costs<br />
Revenue from electricity sales<br />
Gross Profit<br />
Payback<br />
10 Megawatt<br />
US$15 - $20 million<br />
11 cents / kW hour<br />
78.8 million kW hours @ 90% efficiency<br />
1 cent / kW hour (waste heat source is free)<br />
US$8.7 million pa<br />
US$7.9 million pa<br />
2.5 years<br />
Return on Capital (ROC) 39%<br />
NPV (@ US$20m capital, 8% discount rate, 2.5% inflation<br />
over 20 years)<br />
US$65.6m<br />
The above economics are based on certain assumptions and should not be considered forecasts for the Group’s potential profitability.<br />
October 2011<br />
Corporate <strong>Presentation</strong> Australia | Europe | North America<br />
20
Change language