Texas - Industrial Bravo project location
Scenarios
L M H C

Industrial Bravo Project

Matagorda County, Texas
  • Scenario inputs for the Bravo finance model
  • Low, Mid, High, and Custom assumptions flow through the workbook.
MW DC93.1
MW AC51.6
COD12/31/2026

Opinion / View Selector

Opinion controls (Ion's Opinion, Save Ion's Opinion, Jim's Opinion, Save Jim's Opinion, Open) live in the header above. Selecting Ion's Opinion loads the Low scenario with Ion's saved setpoints; selecting Jim's Opinion loads the Custom scenario with Jim's saved setpoints. Save buttons capture the current builder state as that person's preset (this browser only). IE generation band, COD slip, and terminal merchant value do not have direct fields here, so the seed presets use the closest modeled controls.

Universal

Global Scenario Controls
Universal Settings
These apply across Low / Mid / High / Custom. Edit once, applies everywhere.

PPA

PPA Phasing — Active Scenario
per PPA 2nd Amendment (2026-04-30)
Y1Y5Y10Y15Y20Y25Y30Y35
PPA1 ($45.50) PPA2 ($47.25) PPA3 ($48.00) PPA4 ($50.00) Merch ($85.00 flat Y31–35; Jim decision pending)
⚡ SUPPORTING DATA View Revenue Detail → Annual MWh + P50/P90 over 20 yrs 🔧 SUPPORTING DATA View OpEx Detail → Annual O&M cost schedule

Tax

Financing