Laserfiche WebLink
Purpose <br />Test <br />S.C. <br />14-14-0015 <br />Potential Fair Market Sales Value of FMPA Generation Assets <br />Price per kW <br />2014 <br />The purpose of this workbook is to use sensitivity analysis to test the potential value of <br />the equity positions of the 20 member -owner cities in the FMPA. <br />By inputting various possible sale price values (below in yellow) that a 3rd party willing <br />buyer might pay for the generation assets held at the FMPA, the user of this workbook <br />can follow the effect of these generation asset prices on FMPA member equity. Again, <br />these values would be the possible realistic fair market value of FMPA generation assets <br />if these FMPA generation assets were sold on the open market to ANY willing electric <br />utility buyer. <br />Test various FMPA equity positions by changing the sales value per kW of generation, by <br />fuel source, in the variable boxes shown in YELLOW below then follow the effect on <br />equity in the proceeding worksheets contained in this workbook. As the user inputs <br />different sale prices per kW, the amount will flow to each proceeding worksheet testing <br />and demonstrating the effect on FMPA member -owner equity. <br />FMPA Project <br />St Lucie <br />Stanton I <br />Stanton II <br />Tri City <br />ARP <br />ARP <br />VARIABLE <br />Fuel Source $ per kW <br />Nuclear $ 2,246.00 <br />Coal $ 450.00 <br />Coal $ 450.00 <br />Coal $ 450.00 <br />Gas $ 600.00 <br />Oil $ 50.00 <br />Notes: <br />St Lucie - Nuclear <br />Stanton I - Coal <br />Stanton 11 - Coal <br />Tri City - Coal <br />ARP - Gas <br />ARP - Oil <br />Sale Price <br />required to <br />Break Even <br />1,028.59 <br />504.02 <br />1,010.39 <br />556.03 <br />647.67 <br />647.67 <br />