Power Supply Modeller

Thermal Plant Inputs

Plant Configuration

Customer's Load (kW)

Load Factor (%)

N-1 Requirement

Computed Capacity

Plant Capacity (kW)

Reserve Capacity (kW)

Total Installed (kW)

Energy Req. (GWh/yr)

Capital

Capital Cost (USD/kW)

Operational Cost (% of CC)

Financing & Tax

Debt (%)

Interest (%)

Tenor (Yrs)

Duration (Yrs)

Corp Tax (%)

Demand Growth (%/yr)

Fuel & Operations

Fuel Eff. (L/kWh)

Fuel Cost (USD/L)

Fuel Cost Esc. (%/yr)

Fuel Covered by Client

Revenue

Cap. Charge (USD/kW-yr)

Energy Charge (USD/kWh)

Total CAPEX

—

Debt / Equity

—

Avg DSCR

—

Project IRR

—

Equity IRR

—

Year 1 EBITDA

—