|
Pro forma Prospectives
<br /> University of North Carolina at Chapel Hill and Orange County Landfill Gas Project
<br /> Projected Cash Flow to County by Project Senario
<br /> Scenario 1-Optimistic° scenario 2-Realistic° scenario 3-Delayed° Senario 4-Flare..Onlv° $enario S-Flare(Worst Case)°
<br /> %of Energy REC Total %of Energy REC Total %of Energy REC Total %of Energy REC Total %of Energy REC Total
<br /> Date (S) (Si (5) (5) (5) ($) (S) (5) (5) (5) (5) (S) (S) (5). (5)
<br /> 2/1/2009 $ - $ • $ - $ $ - $ - $ $ - $ $ - $ - $ - $ $ - $
<br /> 7/1/2010 $ 43,689 $ - 5 43,689 $ 24,272 5 • $ 24,272 5 24,272 $ - $ 24,272 $ 24,272 5 - $ 24,272 $ • $ $ -
<br /> 7/1/2011 $ 105,694 $ 23,459 $ 129,153 $ 64,294 $ 3,351 $ 67,646 $ 57,394 $ $ 57,394 $ 57,394 $ - $ 57,394 $ - $ • $
<br /> 7/1/2012 $ 138,302 $ 40,303 $ 178,604 $ 138;302 $ 40,303 $ 178,604 $ 114,225 5 - $ 114,225 $ 53,250 $ - $ 53,250 5 - $ - $
<br /> 7/1/2013 $ 137,282 5 40,917 $ 178,198 $ 1.37,282 $ 40,917 5 178,198 $ 110,671 $ - $ 110,671 $ 51,290 $ $ 51,290 $ - $ - $
<br /> $ 11337;270576 $ 117604528701 , $ , $ ,51 164,209 $ 164,209 5 48,640 $ $ 48,640 $ - $ $ -
<br /> 7/1/2015 7/1/2014 $ 5$ 3243'808144$ , $$ 137137,707 256 $ 2334,884 014 $ 160172,270 9 $$ 159,637 $$ $ 159,637 $ 47,280 $ 5 47,280 $ - $ • $
<br /> 7/1/2016 $ 136,949 $ 22,141 $ 159,089 $ 136,949 $ 22,141 $ 159,089 $ 155,295 $ - $ 155,295 $ 46,000 $ - $ 46,000 $ - $ -
<br /> 7/1/2017 $ 136,864 $ 21,291 $ 158,155 $ 136,864 $ 21,291 $ 158,155 $ 151,260 $ - $ 151,260 $ 44,800 $ - 5 44,800 $ - $ -. $ -
<br /> 7/1/2018 5 136,664 $ 20,466 $ .157,129 $ 136,664. $ 20,466 $ 157,129 $ 147,153 $ $ 147,153 5 43,590 $ - $ 43,590 $ - $ - $
<br /> 7/1/2019 $ 136,719 5 19,665 $ 156,384 $ 136,719 5 19,665 $ 156,384 $ 143,373 $ - $ 143,373 $ 42,470 $ - $ 42,470 $ • 5 - $
<br /> 7/1/2020 $ 133,706 $ 18,231 $ 151,938 $ 133,706 $ 18,231 $ 151,938 $ 139,789 $ - 5 139,789 $ 41,410 $ - $ 41,410 $ - $ - $ _
<br /> 7/1/2021 $ 131,017 $ 16,296 $ 147,313 $ 131,017 $ 16,296 $ 147,313 $ 136,978 $ - 5 136,978 $ 40,570 $ - $ 40,570 $ - $ - $
<br /> 7/1/2022 $ 128,382 $ 14,509 $ 142,891 $ 128,382 $ 14,509 $ 142,891 $ 134,223 $ - 5 134,223 $ 39,760 $ - $ 39,760 $ - 5 $
<br /> 7/1/2023 5 125,801 $ 12,859 $ 138,660 $ 125,801 S 12,859 $ 138,660 $ 131,524 $ - $ 131,524 $ 38,960 5 - $ 38,960 $ $ - $
<br /> 7/1/2024 $ 123,272 $ 11,338 5 134,610 $ 123,272 $ 11,338 $ 134,610 S 128,880 $ $ 128,880 $ 38,170 $ - $ 38,170 $ - $ - $ •
<br /> 7/1/2025 $ 120,793 $ 9,940 5 130,733 $ 120,793 $ 9,940 $ 130,733 $ 126,289 $ - $ 126,289 $ 37,410 $ - $ 37,410 $ - $ - $ •
<br /> 7/1/2026 $ 118,365 $ 8,133 $ 126,498 $ 118,365 $ 8,133 $ 126,498 $ 123,750 $ - $ 123,750 $ 36,650 $ - S 36,650 $ - $ - $
<br /> 7/1/2027 $ 115,986 $ 6,474 5 122,460 $ 115,986 5 6,474 $ 122,460 $ 121,263 $ - $ 121,263 $ 35,920 $ $ 35,920 $ - $ - $
<br /> 7/1/2028 $ 113,655 $ 4,953 $ 118,608 $ 113,655 $ 4,953 :5 118,608 $ 118,826 $ $ 118,826 $ 35,200 $ - $ 35,200 $ - $ $ .
<br /> 7/1/2029 $ 111,371 $ 3,562 $ 114,933 $ 111,371 $ 3,562 $ 114,933 $ 116,438 $ - $ 116,438 $ 34,490 $ $ 34,490 $ - $ - $ -
<br /> NPV $1,477,979 $ 236,045 $1,714,025 $1,423,190 $ 218,222 51,641,412 $1,470,044 $ - $1,470,044 $ 503,445 $ $ 503,445 $ • $ - $ -
<br /> Notes:
<br /> Senario 1- Optimistic-Flare operational within 14 months of the Effective Date of Contract,and Energy Conversion withing 28 months.°
<br /> Senario 2- Realistic-Flare operational within 18 months of the Effective Date of Contract,and Energy Conversion withing 34 months.° n
<br /> Senario 3- Delayed-Flare operational within 18 months of the Effective Date of the Contract,and Energy Conversion delayed beyond 60 months of the Effective Date. 3-
<br /> (Flare percentage Increases to 10.95%starting in the 35th month and 16.6%after five years.)ili 3
<br /> Senarle 4- Flare,Only;Flare is operational within 18 months of the Effective Date of the Contract,but UNC Is unable to obtain all required approvals for the Energy Conversion System and the Pipeline° N
<br /> Senario 5-Worst Case UNC is unable to obtain all required permits for Energy Conversion System and the Pipeline,and UNC does not implement the Collection and Flaring System
<br /> (1)Prepared by Energy Strategies,LLC
<br /> (2)Prepared by Diver Inc 1/20/09
<br /> Revised 1/26/2009
<br /> tom)
<br />
|