SFS EF AM Base Case Study: Opco Term Loan

Improved Essays
In November 2012, SFS EF AM committed $10 million to the Borrower’s $25 million, senior, secured term loan (the “Term Loan”). The 17-year Term Loan will fully amortize by 2030 with a 3-year PPA tail. The SFS EF AM’s share of the Term Loan balance, at the end of February 2016, was about $9.02 million. SFS EF AM did not participate in the Operating Company’s senior secured operating company loan (the “OpCo Term Loan”). The Term Loan is subordinated to the OpCo Term Loan. The OpCo Term Loan is a 10-year $129.1 million institutional note. The operating performance, since the last rating review (completed on March 18, 2015), was adversely affected by the low wind speed. The actual wind speed factor in 2015 was lower than the wind speed noted in the last rating review as well as the forecasted wind speed in the SFS EF AM Base Case. The main reason for the decline in the wind speed was the “Wake Effect” – the construction of additional wind farms adjacent to the Project or in the Project’s wind path adversely affecting the wind velocity for the Project’s WTGs. The average wind speed of 5.52 m/s was recorded in 2015- a 15.5% decline from the SFS EF AM forecast (6.53 m/s) and about 9.7% lower than the 2014 (6.11 m/s) wind speed. This phenomenon has materially affected the Project’s energy production capability. …show more content…
The total energy output in 2015 was 292.5 GWhs, about 16.4% lower than the SFS EF AM Base Case forecast of 350 GWhs. The 2015 plant availability factor was strong, 98.2%. The SFS EF AM Base Case availability factor was 94.2%. Since the commercially operating date (“COD”), the project availability factor has been higher than the SFS EF AM Base Case forecast. Decline in the energy output lowered 2015 revenues by about 16% over the SFS EF AM Base Case. The 2015 maintenance expenses were slightly higher than the SFS EF AM forecast (~4.1%), due to the higher WTGs and the balance-of-plant maintenance related costs. The 2015 increase in the maintenance costs was offset by the lower insurance premiums, land lease costs, and the property taxes. The net change was about a 3% positive variance over the SFS EF AM Base Case operating costs. Total revenues for 2015 were about $20.1 million and the total O&M costs were $5.2 million. The 2015 net operating revenues were down by about 20% over the SFS EF AM Base Case forecast. At the end of 2015, the Project’s risk profile was raised to yellow by the SFS Portfolio Management due to the ongoing problem with the WTG foundations. At the end of 2013, the Borrower noticed cracks in the WTG foundations. The Borrower hired Aero Solutions, LLC (“AERO”) to undertake a supplementary root cause analysis (the “RCA”) after the initial RCA prepared by its contractor, Aubrey Silvey (the Contractor”), was rejected by the Borrower. Aero concluded that Collar Cracks, Grout Cracks and Slurry Cracks represent the risk of deterioration in the foundation due to the water ingress. In addition, the analysis further revealed that some WTG foundations had inadequate stiffness. The RCA was reviewed by the Independent Engineer (“the IE” or “Leidos”) and the IE noted potential risks to the Project during operations. The potential risks include, increased maintenance costs for

Related Documents

  • Improved Essays

    FASB issued an update to the guidance for reporting on discontinued operations that requires the disclosure of disposals of components of an entity. In April 2014, FASB published ASU 2014-08 that revised the definition of a discontinued operation found in FASB ASC 205-20. The ASU 2014-08 also highlighted the need for additional disclosures about disposal transactions that do not fall under the criteria for discontinued operations. Therefore, any entity that follows U.S. GAAP is affected by the modified guidance and is expected to change its identification and disclosures about disposal transactions.…

    • 612 Words
    • 3 Pages
    Improved Essays
  • Improved Essays

    Background Florabama, the only power plant producers that resides in the southwestern of the United States having two investors in Meyers Inc and Saban company. These two investors share a stake of 60% and 40% respectively. Both investing companies contributes cash to the venture in parallel to their ownership percentage in Florabama, also the amount of loss and profits are split accordingly. Florabama is setup in a unique way that has its primary purpose equipped with its risks, pass-through to its interest holders and with the primary beneficiary taking on most of the responsibilities of the company led by the CEO of Florabama. Issues Primary Purpose.…

    • 861 Words
    • 4 Pages
    Improved Essays
  • Decent Essays

    Eyfs Case Study

    • 166 Words
    • 1 Pages

    What does the EYFS state about working in partnerships? It states that there should be partnerships between practitioners, parents and other agencies. What is a CAF?…

    • 166 Words
    • 1 Pages
    Decent Essays
  • Improved Essays

    Summary: Northwest Canadian Forest Products Limited owns and operates five sawmills in BC and Alberta. They produce high quality lumber for use in the manufacture of window frames, doors and moldings internationally and lower quality commodity type lumber for use in the Canadian construction industry. The president of the company is trying to decide whether or not to invest money into Jackson Sawmill for new plant and equipment, since it hasn’t been upgraded for twenty years. The alternative would be to reinvest and downsize by reducing production capacity and permanently laying off half of the 200 workforce and build a new mill in Alberta. To build the new plant would be more expensive but the president is also considering the fact that Jackson…

    • 808 Words
    • 4 Pages
    Improved Essays
  • Great Essays

    At the time Bradley offered to borrow $175,000 on a term loan basis from the bank to repay an existing term loan from Commercial Mortgages. The bank agreed to the proposal, but increased the rate on the operating loan from prime plus one-half per cent to prime plus three-quarters per cent. The bank held receivables and inventory as security for the operating line and a mortgage on the property for the term loan. In addition, there were covenants that RLBS had to maintain a working capital amount of $330 thousand and stockholder’s equity of $275…

    • 4596 Words
    • 19 Pages
    Great Essays
  • Great Essays

    First, a capital outlay – $300,000 plus $50,000 each year for the next five years is substantial. This could amount to approximately $550,000 over a 5-year period once the equipment is installed and running. If the Mihocko plant does not have the capacity to increase production, they may not be able to produce enough of their current products to recover new equipment and operating costs. Per the information provided, one would estimate that the only available time to make-up production is during the scheduled yearly shutdowns, which would instead be used to install the new equipment at the start of the first year.…

    • 1267 Words
    • 6 Pages
    Great Essays
  • Decent Essays

    Dear : all president subject :cost mounth planning budget year 2017 The planning department we regret to inform about company cost mounth planning detail because all department cost mounth planning budget year 2017 have a High expenses more than sales amounut therefore, The planning department have to reduce costs for get the desired profit Detailed costs for each category. Please find attached my report. I would be grateful if you could reduce costs for cost not does not exceed planned Thank you for your help.…

    • 84 Words
    • 1 Pages
    Decent Essays
  • Decent Essays

    There were three project proposals that needed to be considered for review as Project Manager, which consists of Juniper, Palomino, and Stargazer. Piper Industries needed the Project Manager to select one of the proposals that had the ability to generate revenue in the next 12 months. The first proposal was Juniper, which wanted to enhance a current widget that was being offered by Piper Industries. The risk of completion for Juniper was low, which is not very promising and unfamiliar.…

    • 614 Words
    • 3 Pages
    Decent Essays
  • Improved Essays

    Motomart Case Study

    • 815 Words
    • 4 Pages

    This event was followed by a sharp decline that was presented the following year. Additionally, the S-F expenses continued to increase each year, and both the trends in net variable revenues and total fixed expenses continued to increase, with the exception of the year 1987. Step 2 When looking at Table 4, I observed…

    • 815 Words
    • 4 Pages
    Improved Essays
  • Great Essays

    Swot Analysis Of Capsim

    • 4542 Words
    • 19 Pages

    Dividends Paid | | Sales of Common Stock | 13,700 | Purchase of Common Stock | | Cash from long term debt | 18994 | Retirement of long term debt | | Change in current debt (net) | 20341 | | Net change in cash position | 24600 | | Starting cash position | 3,434 |…

    • 4542 Words
    • 19 Pages
    Great Essays
  • Improved Essays

    Firstly, privatization is one of the chief executive officer (CEO) John Swatridge’s primary concerns. Regardless, it is an opportunity for the company to exploit, versus a threat to mitigate. As a result, pursuing privatization would grant HUS the ability to procure power from cost effective sources, which would then be funnelled down to their customers (Vandenbroucke & Templer, 2006, p.7). In addition, privatization will increase HUS’s generated revenue, while providing an opportunity to reduce costs (Vandenbroucke & Templer, 2006, p.10). This will then in turn, increase outsourcing and give HUS a competitive advantage (Vandenbroucke & Templer, 2006, p.8).…

    • 991 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    (1) Sun Spots case (10 points). Refer to the case on p. 254 in Daft 6th edition and answer these questions: • What specific steps would you take if you were a senior manager in this situation? Explain why for each step. • Do you consider it motivational and equitable when a substantial part of an employee’s pay is bonus based on company results in a highly uncertain environment? Why?…

    • 1839 Words
    • 8 Pages
    Improved Essays
  • Improved Essays

    Staff Analysis Statement of the Problem In July 2011, Pacific Grove Spice Company (Pacific Grove) is experiencing a major problem regarding the large amount of debt it has accumulated in the following years. Debra Peterson, CEO of Pacific Grove, is envisioning on solutions to "reduce interest-bearing debt to less than 55% of total assets and the equity multiplier to be less than 2.7 times by June 30, 2012" (Pacific Grove Spice Company Case, p. 3). Currently, Pacific Grove has a total debt of $37.172 million, equal to 62% of total assets and 216% of owners' equity.…

    • 1379 Words
    • 6 Pages
    Improved Essays
  • Improved Essays

    Cineplex Case Study

    • 5563 Words
    • 23 Pages

    Lewthwaite would need to prove that it was a worthy financial investment. Finally, the committee needed to consider the length of time required to establish a new database because most committee members believed that conclusive information on customer behavior could be drawn only from a minimum of 500,000 members. Further, although they thought that an investment in such a program could be largely beneficial for Cineplex, if implemented poorly, the organization’s image and its ability to deliver customer value could suffer widespread harm. Lewthwaite knew that although the following partner options might not meet all the committee’s criteria, she had to evaluate the most important considerations.…

    • 5563 Words
    • 23 Pages
    Improved Essays
  • Great Essays

    1. Personal understanding of “renewable energy engineering and management” (one sentence). Renewable energy is energy generated from natural resource such as sunlight, wind, rain, tides and geothermal heat. 2.…

    • 1249 Words
    • 5 Pages
    Great Essays