Cash Advance 8 Mile And Gratiot Pay Day Loans For Bad Credit No Fees Payday Loans Uk No Credit Check Cash Advance Loans Direct Lender Uk Payday Loans High Acceptance Uk Payday Loans Uk Direct Lender No Credit Check Same Day Loans Online Direct Lenders Payday Loan Lenders Uk Bad Credit Fast Loans Online No Credit Check Online Payday Lenders Canada No Credit Check Payday Loans Lenders Only Australia Payday Loans Monthly Repayments Same Day Loans For Bad Credit Same Day Cash Loans For Bad Credit South Africa Same Day Loans Guaranteed Acceptance Guaranteed Payday Loans No Processing Fee Payday Advances With No Bank Account New Direct Payday Lenders No Credit Check Online Loans Direct Lenders Bad Credit Payday Express 2 Day Transfer Online Payday Loans San Antonio Instant Online Payday Loans Payday 2 Xbox 360 Uk Release Date Payday Uk Account Management Pay Day Loans For Self Employed Cash Advance Rate Definition Payday Loans Online Not A Lender Payday Loan Lenders California Payday Loan Operations Manual 6 Month Payday Loans In Canada Same Day Quick Loans Bad Credit No Credit Check Loans Springfield Il Fast Quick Loans For The Unemployed Payday Loans Online Cape Town Instant Cash Loans Columbia South Carolina 100 Short Term Loan No Credit Check No Credit Check Loans For Military Instant Payday Loans 50 500 Student Loans With No Credit Check Instant Cash Isa Comparison Payday Loan With Prepaid Debit Card Payday Loan Lenders Uk No Debit Card Payday Loans Online Bad Credit Payday Loans Same Day Funding Same Day Deposit Payday Loans Direct Lender Payday Loans Online Vancouver No Credit Check Loans With No Fees Payday Loans What Happens If Don T Pay Mortgage Loans 100 Financing Instant Cash Loans Johannesburg 1 Month Payday Loans Canada New Payday Loans Companies In Canada Payday Loans For Terrible Credit Instant Loan Direct Lender Uk Payday Loan Lenders Guaranteed Instant Carolina Cash 5 Scratch Off Loans 24 Hours 7 Days A Week Payday Loans Online With No Credit Check Loans To Help People With Bad Credit Payday Loans For New York Residents Cash Advance Zanesville Ohio Payday Loans Multiple Payments Fast Auto Payday Loans Tulare Money Saving Expert Same Day Loans No Credit Check Payday Lenders No Brokers Same Day Payday Loans Savings Account Fast Payday Loans Without Direct Deposit Payday Lender Collection Tactics Payday Loan Places In Houston Tx Easy Payday Loans Online Direct Lenders Pay Day Loans Without A Checking Account Cash Advance Loans For Small Business Pay Day Loans Harrisburg Pa Cash Account Vs Margin Account Online Cash Loans Without Bank Account Instant Payday Loans No Guarantor Payday Loans Blacklisted South Africa Best Payday Lenders No Credit Check Get Payday Loans Written Off Instant Cash Loan No Credit Check Australia Payday Loan Customer Service No Credit Check Loans Unemployed Australia No Credit Check Payday Loans Uk Same Day Payday Loans For Unemployed Payday Loan Lenders Only No Brokers Uk Quick Loans With Low Interest Rates Instant Cash On Broad River Online Payday Loans 100 Approval Payday Loan Lender No Teletrack Payday Loan Bloomington Indiana Bad Credit Home Loan 50 Down Instant Loans No Phone Calls Payday Loans Online Up To 2500 All Direct Payday Loan Lenders Uk Long Term Loans For Bad Credit No Guarantor Payday Loans For Arkansas Residents Instant Cash Loans No Employment Payday Advance Jacksonville Florida Same Day 3 Month Payday Loans Instant Cash Loans Two Notch Rd Uk Payday Loan Lenders Reviews Online Payday Loans Indiana Payday Loan Lenders By Phone Online Loans That You Can Get With Unemployment Payday Lender Uk No Credit Check Payday Loans Online Georgia Residents Payday Loans Out Of Business Quick Cash Loans Kansas City Instant Loans For Unemployed Bad Credit 12 Month Loans For Bad Credit Payday Loans Without Home Phone Instant Payday Loans For Unemployed Personal Loan Bad Credit Jackson Tn No Credit Check Loans Austin Tx Payday Loan Employment Insurance Payday Advance Lexington Ky Quick Online Payday Loans Uk Payday Advance Brentwood Ca 10 Dollar Payday Loans Online Same Day Cash Loans For Unemployed Payday Lenders Bad Credit Direct Lender No Credit Check Payday Lenders Online Payday Loan Prepaid Debit Card Fast Loans Today Unemployed Cash Advance Loans Phone Number New Payday Loan Lenders Direct Payday Lending In Victoria A Research Report Instant Loans For Unemployed Canada Fast Easy Loans For Unemployed Pay Day Advance No Bank Account Payday Loans Evansville Indiana Cash Advance Loan No Employment Verification Payday Loans Greeley Colorado Payday Loan Uk Direct Lenders Only Online Payday Loans Lenders University Of Oregon Short Term Loans Cash Advance Loan In California Uk Payday Loans Online No Credit Check No Credit Check Loans El Paso Tx Payday Loans Uk No Processing Fee No Credit Check Loans 5 Years Wage Day Advance Terms And Conditions Payday Loans Kansas City Troost Loan Application Fee Calculator No Credit Check Loans Guaranteed Australia Long Term Borrowing Cash Flow Payday Loans Gonzales Louisiana Cash Advance Loans No Bank Account No Credit Check Loans Charleston Sc Instant Online Loan Approval No Credit Check Online Payday Loans For Georgia No Credit Check Loans Dayton Ohio Payday Loans Uk Same Day No Credit Check Cash Loans Online No Credit Check Need A Cash Advance From A Direct Lender No Credit Check Same Day Loans Instant Cash Needs Payday Loans Online That Are Safe Instant No Credit Payday Lenders Bad Credit Payday Loans Direct Lenders Uk Cash Advance Loans Kennesaw Ga Payday Loans Centrelink Customers No Credit Check Loans Online Direct Lender 10 Minute Payday Loan Round Lake Il Fast Auto Payday Loans Modesto Practice Cash Register Online Instant Cash 4 Clothes Ashton In Makerfield Payday Loans For Unemployed And Bad Credit Payday Loans Everyone Approved Fast Payday Loans Fort Myers Fl Payday Loans Ohio Legislation Cash Advance Loans New York Payday Loan Warrant For Arrest Same Day Payday Loans Ontario Instant Loans No Credit Check No Faxing Guaranteed Loans No Credit Check Uk Payday Loans At Cash Crusaders Same Day Payout Loans No Credit Check In South Africa Payday Loans Even On A Sunday Payday Loan Lenders Direct Only Instant Cash Sweepstakes Legit Same Day Cash Loans In South Africa Long Term Borrowing In Balance Sheet Guaranteed Military Payday Loans Loans Payback In Installments Wage Day Advance Ltd Keighley Payday Loans Prince Kuhio Plaza No Credit Check 30 Day Loans Online Payday Loan Garnish Wages Cash Advance Interest Calculator Guaranteed Payday Loans Bad Credit Consolidation Loans Up To 500 000 Bad Credit Auto Loan 50 Down Payday Loan Lenders Comparison Reputable Payday Loan Companies In Maryland Instant Payday Loan Reviews Payday Loan No Direct Deposit No Employer Verification Same Day Loans Fredericksburg Va Instant Uk Sms Payday Loans Www Loans Went Bed Credit No Checking Account Instant Loans Online South Africa

Subscribe

Ocean Thermal Energy Conversion (OTEC) Model – avail of 50% discount now

August 4th, 2011 Posted in Uncategorized

Ocean Thermal Energy Conversion (OTEC) 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 Ocean Thermal Energy Conversion (OTEC) 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 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 Ocean Thermal 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:

———– price at 50% discount – US$600

 

 

Project Site Name & Location

Zambales

Renewable Energy Source

Ocean Thermal

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)

$180,687

    Transmission Line Interconnection Facility

$875

    Sub-Station Facility

$1,941

    Development & Other Costs

$4,189

    Construction Contingency

$14,216

    Value Added Tax

$17,687

    Financing Costs

$11,119

    Initial Working Capital

$1,835

  Total Uses of Fund

$232,548

   
  Sources of Fund:  
    Debt

$162,784

    Equity

$69,765

  Total Sources of Fund

$232,548

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

$11,293

    Plant Cost (Excluding VAT, Financing, Working Capital)

$12,619

    All-in Project Cost

$14,534

   
   
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)

16.000

 
No. of Units (unit)

1.0

 
Gross Installed Capacity (MW)

16.00

 
     
Plant Availability Factor, %

96.90%

 
Guaranteed Efficiency Factor, %

95.00%

 
Allowance for losses & own use, %

36.00%

 
Net Capacity Factor after losses & own use, %

58.91%

 
Net Electrical Output (MWh in 1st Year)

82,574

 
Plant Degration, % p.a. (1-20 Yrs)

0.20%

 
   

% LC

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

$7,819.00

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)

10.00

 
T/L Cost per km, 69 kV ($000/km)

$84.09

100.0%

Switchyard & Transformers ($000)

$1,866.67

100.0%

Access Roads ($000/km)

$50.00

100.0%

Distance of Access Road (km)

10.00

 
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)

17.65

15.3%

  Duration of FiT (Yrs)

20

Project IRR

  Tariff post FiT period (PhP/kWh)

7.00

12.9%

  FiT using Asset Base Methodology (PhP/kWh)

18.97

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

$5.00

     
  O&M Cost ($000/unit/year)

$53.33

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

$13.33

 
  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

34.3%

  Foreign Capital

65.7%

   
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%

$9,946

  Total Foreign Debt ($000) – 70%

$152,838

    Total Debt Amount ($000)

$162,784

   
Equity:  
  Equity Ratio

30%

  Equit Investment

$69,765

  Cost of Equity (Onshore Equity IRR) – Nominal

15.3%

  Cost of Equity (Onshore Equity IRR) – Real

10.8%

   
WACC pre-tax

10.8%

WACC after-tax

9.7%

   
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 “Ocean Thermal Energy Conversion (OTEC) Model – avail of 50% discount now”

  1. sexshop online Says:

    sexshop online…

    [...]Ocean Thermal Energy Conversion (OTEC) Model | Energy Technology Expert[...]…



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>