Cost and benefits analysis
| (1) | (2) | (3) | (4) | (5) | (6) | |
|---|---|---|---|---|---|---|
| Installation costs (R$) | Program interest (10%) | Energy production capacity | Inputs annual costs | Annual generation revenue | 20-Year cash flow | |
| Biomass plant A | 20 million | 2 million | 5 MW | 576,000 | 3.360.000 | 24533671.81 |
| Biomass plant B | 200 million | 20 million | 50 MW | 5,760,000 | 33,600,000 | 245336718.13 |
| Biomass plant C | 400 million | 40 million | 100 MW | 11,520,000 | 67,200,000 | 490673436.27 |
| Biomass plant D | 2 billion | 200 million | 500 MW | 57,600,000 | 336,000,000 | 2453367181.33 |
| (1) | (2) | (3) | (4) | (5) | (6) | |
|---|---|---|---|---|---|---|
| Installation costs (R$) | Program interest (10%) | Energy production capacity | Inputs annual costs | Annual generation revenue | 20-Year cash flow | |
| Biomass plant A | 20 million | 2 million | 5 MW | 576,000 | 3.360.000 | 24533671.81 |
| Biomass plant B | 200 million | 20 million | 50 MW | 5,760,000 | 33,600,000 | 245336718.13 |
| Biomass plant C | 400 million | 40 million | 100 MW | 11,520,000 | 67,200,000 | 490673436.27 |
| Biomass plant D | 2 billion | 200 million | 500 MW | 57,600,000 | 336,000,000 | 2453367181.33 |
Note(s): This table reports projections of costs and revenues for biomass plant installation
Sharing content requires targeting cookies to be enabled. Please update your cookie preferences to use this feature.