College Essay Hell Freezes Over Till Hell Freezes Over Essay Essay About Helping Others Essay About Helen Keller Essay About Hell Essay About Helping Essay About Helping People Essay About Helping A Friend Essay About Helping The Elderly Essay About Helicopter Parents Hell Essay Response Essay Answer Hell Exothermic College Essay About Hell Freezing Over College Essay Answer About Hell College Essay Hell Endothermic Funny Essay About Hell Freezing Over Funny College Essay About Hell Essay Hell Exothermic Or Endothermic Hell Exothermic Essay Snopes Best Essay Ever Hell Best Essay Answer Ever Hell Hell Expanding Essay Hell Essay Funny Heaven And Hell Essay Funny Hell Freezes Over Funny Essay Hell Freezing Essay Hell Freezing Over Essay Lahiri Hell Heaven Essay Jhumpa Lahiri Hell Heaven Essays Funny Heaven Hell Essay Essay Hell Is Exothermic College Essay Is Hell Exothermic Essay On Hell Freezing Over Essay On Helping Others Essay On Helping Poor People Essay On Helping The Community Essay On Helen Keller Essay On Helping People In Need Essay On Helicopter Parents Essay On Helping Essay On Hela Cells Essay On Helping The Homeless College Essay Hell Exothermic Funny Essay On Hell Funny Essay Answers Hell Freezes Over Descriptive Essay On Hell Essay Answer Hell Freezes Over Essay Answer Is Hell Endothermic Or Exothermic Essay Hell Prompt 2 Hell Essay Paper Hell Essay Question Hell Essay Answer University Essay Hell Essay Heading Chicago Style Essay Title Format Apa Essay Title Page Format Apa Essay Heading Apa Essay Header Apa Essay Title Apa Essay Title Apa Format Essay Title Page Apa Format College Application Essay Heading Format Example College Admissions Essay Format Heading Example College Essay Application Heading Heading An Essay Heading An Essay In College Heading For An Essay Paper Heading For An Essay For A Scholarship Heading Of An Essay Apa Heading An Admissions Essay Sub Heading In An Essay Proper Heading For An Essay Mla Application Essay Heading Admission Essay Heading College Application Essay Heading Scholarship Application Essay Heading Application Essay Format Heading Ap Essay Heading Ap Essay Header Ap Style Essay Heading Academic Essay Headings Academic Essay Header Academic Essay Title Academic Essay Title Page Academic Essay Title Formulation Academic Essay Heading Format Argumentative Essay Headings Argumentative Essay Title Argumentative Essay Title Page Argumentative Essay Title Generator College Essay Heading Common App Correct Essay Heading Correct Format For Essay Heading College Essay Title Page Example College Application Essay Heading Format College Essay Format Mla Scholarship Essay Heading Examples College Essay Heading Format Example College Essay Title Examples College Application Essay Title Examples Apa Heading Paper Example English Essay Header Expository Essay Heading Expository Essay Header Expository Essay Title Expository Essay Title Page Essay Heading Format Essay Heading Layout Extended Essay Header And Footer Mla Essay Header Formatting Essay Title Page Format Mla Essay Title Mla Style Formal Essay Heading Formal Essay Title Page Formal Essay Title Graduate Essay Title Graduate School Essay Heading Graduate Admissions Essay Heading Graduate School Admissions Essay Heading Graduate School Application Essay Heading Good Essay Heading Proper Essay Heading Good Paper Heading German Essay Heading Does Essay Have Headings Do Essay Have Headings Does Essay Need Headings Does An Academic Essay Have Headings Does An Essay Have Subheadings Harvard Essay Title Page Harvard Essay Title Harvard Style Essay Headings Sub Heading In Essay Using Heading In Essays Heading In An Essay Mla Apa Heading In Essay Heading Essay College Heading In A Essay Paper Heading And Subheading In Essay Ib Essay Heading Ib Extended Essay Heading Ib Essay Title Page Informal Essay Heading Informal Essay Title Page Informal Essay Title Essay Title Layout Mba Essay Header Mba Essay Title Narrative Essay Heading Narrative Essay Title Narrative Essay Title Ideas Nhs Essay Title Essay Header Outline Heading Of Essay Paper Heading Of Essay For College Heading Of Scholarship Essay Heading Of An Essay Example Heading Of College Application Essay Heading Of An Application Essay Heading Of Essay Mla Heading Of An Mla Style Essay Owl Essay Header Owl Essay Title Purdue Owl Essay Heading Official Essay Heading Official Essay Header Essay Page Header College Essay Proper Heading Proper College Essay Heading Format Proper College Application Essay Heading Proper Essay Heading Mla Common App Personal Essay Heading Argumentative Essay Heading Persuasive Essay Header Persuasive Essay Title Persuasive Essay Title Ideas Persuasive Essay Title Page Essay Paper Heading College Essay Paper Heading Professional Essay Header Research Essay Headings Research Essay Header Reflective Essay Headings Reflective Essay Title Reflective Essay Title Ideas Essay Heading Style Essay Section Headings Essay Subheadings Example Essay Subheadings Essay Writing Subheadings College Essay Heading Sample College Application Essay Heading Example Standard Essay Heading Scholarship Essay Title Examples College Essay Title Heading Tok Essay Title Tok Essay Title 2012 Tok Essay Title 2011 Tok Essay Title 2013 Tok Essay Title 5 Tok Essay Title 2010 Tok Essay Title 8 Tok Essay Title 1 Turabian Essay Title Page Heading To Essay Heading To College Essay Heading To An Essay Paper Heading Essay Mla Heading Essay Example Sample Essay Heading University Essay Heading Essay Header Word 2010 Essay With Headings Essay With Headings Example Essay With Headings And Subheadings Essay With Headings Sample Essay With Section Headings Apa Essay With Headings Mla Essay With Headings Essay With Sub Headings Corruption Essay With Headings Essay Hooks About Evil Good Essay Hook Ideas Expository Essay Hook Ideas Essay Hooks About Movies Good Essay Hooks Best College Essay Hooks Bad Essay Hooks Beowulf Essay Hooks Bullying Essay Hooks College Essay Hook Sentences Good College Essay Hooks College Application Essay Hooks College Level Essay Hooks Creative Essay Hooks Catchy Essay Hooks Crucible Essay Hooks Argumentative Essay Hook Examples Argumentative Paper Introduction Examples Good Argumentative Essay Introduction Examples Argumentative Essay Introduction Paragraph Examples Essay Hooks For Essay Hook For Power Essay Format Hook Thesis Hooks For Essay Examples Hook For Nuclear Power Essay Good Essay Hooks Examples Great Essay Hooks Good Essay Hook Sentences Really Good Essay Hooks Great Essay Hooks Examples Best Essay Hooks Great College Essay Hooks Great Gatsby Essay Hooks History Essay Hooks Hamlet Essay Hooks Hero Essay Hooks Essay Hook Lines Essay Introduction Lines Essay Intro Lines Essay Hook Lesson Essay Introduction Lesson Plan Essay Introduction Lesson Essay Introduction Love Essay Introduction Methods Essay Hooks On Racism Essay Opening Hook Essay Hooks Ppt Good Personal Essay Hooks Essay Reverse Hook Reflective Essay Hooks Essay Hook Strategies Essay Introduction Strategies Essay Outline Hook Sample Essay Hooks Persuasive Essay Hook Sentence Persuasive Essay Topic Sentence Persuasive Essay Topic Sentence Examples Persuasive Essay Conclusion Sentence Persuasive Essay Thesis Sentence Persuasive Essay Intro Sentence Argumentative Essay Topic Sentence Persuasive Speech Topic Sentence Persuasive Essay Thesis Statement Examples Good Essay Conclusion Sentences Good Essay Topic Sentences Essay Hook Techniques Essay Conclusion Techniques Essay The Hook Essay Writing The Hook Essay Hook Examples Essay Hook Ideas Essay Hook About Love Essay Transitional Hook Unique Essay Hooks Essay Helper Online Essay Writing Online Course Essay Writing Online Jobs Practice Essay Writing Online Free Essay Helper App

Subscribe

Wind Power Model – avail of 50% discount now

August 5th, 2011 Posted in renewable energy

Wind Power Model- avail of 50% discount now

As promised in my previous blog, I will now deal with the cost of renewable energy technologies (feed-in-tariff). I will be making a special offer for the purchase of the following RE technologies:

1) Biomass Power Model (Direct Combustion, Cogeneration, Gasification of MSW)

2) Mini-Hydro Power Model

3) Ocean Thermal Energy Conversion (OTEC) Model

4) Solar PV Power Model

5) Wind Power Model

6) Renewable Energy Resource Assessment Model (Wind, Solar PV, Mini-Hydro) – Converts wind speed measurement, solar radiation and rainfall data into hourly power output, annual power generation and annual capacity factor)

The Wind Power Model is a project finance model for calculating the feed-in-tariff to be paid to all biomass energy developers and generators. It will be paid by the TRANSCO operator now NGCP (National Grid Corporation of the Philippines) who in turn collects the entire amount from all end-users and private generators of electricity in the country.

The Renewable Charge (RC) is like the Universal Levy that is calculated by dividing the total renewable energy payment to developers and generators by the total electricity sales in the country, thus spreading the burden uniformly thru all citizens, including all tax payers and non-tax payers and foreigners who are using electricity in the country.

Because of its universal application, the burden is small and equally shared by all citizens and foreigners alike, making a modest contribution to promoting renewable energy use, sustainable development by using inexhaustible renewable energy to conserve and prolong the lifetimes of fossil fuels (oil, coal, natural gas, LNG).

My biomass power model for feed-in-tariff (FiT) calculation has input and assumptions and result summary sheet that is easy to understand. It also has other worksheets for construction period and operating period calculations of capital cost, generation, revenues and operating costs. Standard financial reports are then prepared for income statement, balance sheet, cash flow statement and calculation of equity IRR and project IRR.

The special price of the Wind Power FIT Model is US$1,200 with sample data and simple instructions.

To purchase, you may send payment thru PayPal by clicking the DONATE button in this blog found at the lower right hand side, or confirm your order via email and I will email back to you my bank account where you can remit payment via bank/wire transfer.

The control panel of the model is shown below:

———– Special price at 50% discount = US$600

 

 

Project Site Name & Location

Sagada

Renewable Energy Source

Wind

Hours per Year

8760

   
Timing  
  Construction Period (from FC) (months)

12

  Operating Period (Yrs from COD)

20

  Yrs from base year CPI & Forex (2009) for FIT

3

  Yrs from base year CPI (2011) for CAPEX

1

  Yrs from base year CPI (2011) for OPEX

2

   
Construction Sources and Uses of Funds, $000  
  Uses of Fund:  
    EPC (Equipment, Balance of Plant, Transport, Access Roads)

$57,844

    Transmission Line Interconnection Facility

$2,186

    Sub-Station Facility

$3,640

    Development & Other Costs

$1,955

    Construction Contingency

$4,964

    Value Added Tax

$5,675

    Financing Costs

$3,891

    Initial Working Capital

$587

  Total Uses of Fund

$80,742

   
  Sources of Fund:  
    Debt

$56,519

    Equity

$24,223

  Total Sources of Fund

$80,742

   
  Construction Unit Costs (US$/kW):  
    EPC Cost

$1,928

    Plant Cost (Excluding VAT, Financing, Working Capital)

$2,353

    All-in Project Cost

$2,691

   
   
Model Check:  
Balance Sheet

OK

Foreign Debt Amorization

OK

Local Debt Amortization

OK

Depreciation

OK

Sources and Uses of Funds

OK

Debt-to-Equity Ratio

OK

   
Base Years  
  Base year CPI & Forex for FiT

2009

  Base year CPI for CAPEX

2011

  Base year CPI for OPEX

2011

   
Commercial Operating Date

2012

   

 

 

 

 

Technical and EPC Assumptions    
Unit Capacity of Plant (MW/unit)

2.000

 
No. of Units (unit)

15.0

 
Gross Installed Capacity (MW)

30.00

 
     
Plant Availability Factor, %

27.10%

 
Guaranteed Efficiency Factor, %

95.00%

 
Allowance for losses & own use, %

3.00%

 
Net Capacity Factor after losses & own use, %

24.97%

 
Net Electrical Output (MWh in 1st Year)

65,628

 
Plant Degration, % p.a. (1-20 Yrs)

0.20%

 
   

% LC

Equipment Cost ex BOP, Transport ($000/MW)

$1,335.00

0.0%

Insurance, Ocean Freight, Local Transport

10.0%

100.0%

Balance of Plant (BOP), % of Equipment Cost

31.0%

66.0%

Transmission Line Distance (km)

25.00

 
T/L Cost per km, 69 kV ($000/km)

$84.09

100.0%

Switchyard & Transformers ($000)

$3,500.00

100.0%

Access Roads ($000/km)

$50.00

100.0%

Distance of Access Road (km)

15.00

 
Dev’t & Other Costs (land, permits, etc) (% of EPC)

2.0%

100.0%

VAT on importation (70% recoverable)

12%

100.0%

Initial Working Capital (% of EPC)

1.00%

100.0%

Contingency (% of Total Cost)

7.5%

75.0%

     
Operating Assumptions  

Equitty IRR

  Feed-in-Tariff (PhP/kWh)

11.36

21.3%

  Duration of FiT (Yrs)

20

Project IRR

  Tariff post FiT period (PhP/kWh)

7.00

16.5%

  FiT using Asset Base Methodology (PhP/kWh)

11.38

 
  Annual CER Volume (tCO2e/year) and $/tCO2e                -  

$5.00

     
  O&M Cost ($000/unit/year)

$100.00

 
  Spare Parts, Tools & Equipment ($000/MW/yr)

$25.00

 
  O&M + Spares as % of EPC, T/L, S/S

3.52%

 
  Refurbishment Cost (% of EPC)

0%

 
  Timing of Refurbishment (Year from COD)

0

 
  G&A ($000/year)

$600

 
  Fuel Cost (switch for Biomass: 1=yes, 0=no)

0

 
    Average Fuel Cost (PhP/mt)                -    
    Fuel Rate (kWh/mt)                -    
    Average Fuel Consumption (mt/year)                  -  
    Average Unit Cost of Fuel (PhP/kWh)               -     
     
  Days Receivable & Payable

30

30

  VAT Recovery

70%

 
  Timing of VAT recovery (Yrs after COD)

5

 
     

 

 

 

Debt and Equity Assumptions  
Local/Foreign Capital Mix:  
  Local Capital

39.2%

  Foreign Capital

60.8%

   
Debt:  
  Local & Foreign Upfront & Financing Fees

2.00%

  Local & Foreign Commitment Fees

0.50%

  Local All-in Interest Rate excluding tax

10.00%

  Local Debt Payment Period (from end of GP) (Yrs)

10

  Foreign All-in Interest Rate excluding tax

8.00%

  Foreign Debt Payment Period (from end of GP) (Yrs)

10

  Local and Foreign Grace Period from COD (months)

6

  Local and Foreign debt Service Reserve (months)

6

  Debt Ratio

70%

  Total Local Debt ($000) – 30%

$7,417

  Total Foreign Debt ($000) – 70%

$49,102

    Total Debt Amount ($000)

$56,519

   
Equity:  
  Equity Ratio

30%

  Equit Investment

$24,223

  Cost of Equity (Onshore Equity IRR) – Nominal

21.3%

  Cost of Equity (Onshore Equity IRR) – Real

16.6%

   
WACC pre-tax

12.9%

WACC after-tax

11.6%

   
Tax Assumptions  
  Income Tax Holiday (Yrs)

7

  Income Tax Rate % (after ITH)

10%

  Property tax (from COD)

1.5%

  Property tax valuation rate (% of NBV)

80%

  Local Business Tax

1.0%

  Government Share (from COD)

0.0%

  ER 1-94 Contribution (PhP/kWh)

0.01

  Withholding Tax on Interest (Foreign Currency) – WHT

10%

  Gross Receipts Tax on Interest (Local Currency) – GRT

5%

   
Economic Assumptions  
  Base Foreign Exchange Rate (PhP/US$) – 2009

47.8125

  Forward Fixed Exchange Rate (2011)

44.0000

  Base Local CPI – 2009

160.00

  Annual Local CPI

4.0%

  Annual US CPI

2.0%

  Annual Peso Depreciation Rate

2.0%

   
   

One Response to “Wind Power Model – avail of 50% discount now”

  1. Gregory Says:

    Wonderful blog! I found it while searching on Yahoo News.
    Do you have any suggestions on how to get listed
    in Yahoo News? I’ve been trying for a while but I never seem
    to get there! Cheers



Leave a Reply

XHTML: You can use these tags: <a href="" title=""> <abbr title=""> <acronym title=""> <b> <blockquote cite=""> <cite> <code> <del datetime=""> <em> <i> <q cite=""> <strike> <strong>