RE: Revised Geysers PPASorry I screwed that up. With the 30% Treasury grant, there would only be $80 million of the $114 to pay back. $80 million financed at 7% over 25 years requires a yearly loan payback of 6.7 million.
*
With 21 million in revenue, and 16 million in EBITDA, that would be around 9.3 million in free cash flow from Geysers. The Treasury grant makes a big difference obviously.