Profit to china
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
How much profit does Hinkley make for China?
3
4
Overnight cost18000000000£18bn is figure EDF quote
5
6
Strike price/£92.5in 2012 money
7
8
DECC O&M per MWh/£21see p18 DECC generation costs report https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/269888/131217_Electricity_Generation_costs_report_December_2013_Final.pdf
9
10
Revenue per MWh minus O&M71.5
11
12
13
14
MWh per year25228800Assumes the full 3.2GW is producing 90% of the time
15
16
Revenue per year after O&M1803859200
17
18
China contribution0.335China contribution of capital costs6.03E+09French contribution0.665French contribution of capital costs11970000000
19
20
China revenue after O&M604292832French revenue after O&M1.20E+09
21
22
china simple payback/years9.978605869French simple payback/year9.978606
23
24
Total China revenue for 35yr contract21150249120Total France revenue for 35yr contract41984822880
25
26
China simple 'Profit' after payback15120249120French 'Profit' after payback30014822880
27
28
29
Rate of return/%10.02144
30
31
32
Total
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...