Lnsinstant Payday Member Login Loans With No Credit Check Uk Loans For Computer Advance Loan New Payday York Payday Loan Corp Lus Loans No Credit Check Loans Reviews Milwaukee Loans Online Payday Loans Arkansas Quick Money On Internet Private Short Term Loans Payday Express Payment Plan 2013 Lnspayday Loans Wv Residents Lnsinstant Loans Direct Lender Guaranteed Approval Loans For Extended Payday Loans 6 Month Payday Loans Lenders Easy Money Birmingham Loans Toronto Lnswage Day Advance Agreement Quick Unsecured Personal Loans Payday Advance Direct Lenders Only No Fax Quick Loans Fastest Way To Improve Credit Money Mutual Loans Lnsinstant Online Payday Loans No Credit Check Payday Advance No Credit Check Lnspayday Express 2 Day Transfer Payday Loans Cash Within 1 Hour No Dock Loan Best Payday Lenders No Credit Check Personal Loans.com Payday Loan Airline Blvd List Of Reputable Payday Loan Companies Loan Financial Need Lnsfast Loans Unemployed Students Get Cash In Less Than An Hour Computer Loans Uk Instant Payday Loans Online Current Loan Get Payday Loans Today Account Checking Day Loan No Pay Get Personal Loan With Bad Credit Loans Shop Lnscash Advance Loans Kentucky Cleveland Loans Poor Credit History Payday Financing Faxless Payday Loans With Payday Lending Horror Stories Lnspayday Advance Boynton Beach Payday Loan Lenders In Pittsburgh Pa Lnsneed A Bad Credit Personal Loan No Payday Loans Loan Sa Best Loans For Bad Credit Pay Day Loans Direct Lenders Hard Money Load Lnstop 10 Payday Loans Companies Lnsquick Easy Cash Advance Loans Payday Ok Loans E-loan Fast Online Loans Instant Online Money Payday Loans Online For North Carolina Lnspayday Loans Chula Vista Payday Advance Online California Loans For Renovations Loan For Low Income Lnspayday Loan Within 24 Hrs Fast Cash Loan No Credit Check 1 Day Loans What Is The Apr On A Payday Loan Average Interest Rate Personal Loans Faxless Loan Online Payday Loans Eu Quick Loans Bad Credit No Fee How Can I Get A 15000 Loan Fast Cash Pawn Payday Loans Aurora Personal Loan Vs Line Credit Fast Cashing Lnssame Day Loans On Weekends Wentzville Payday Loans I Have A Lot Of Payday Loans Consolidating Payday Loans Personal Loans Calculators Personal Signature Loans With Bad Credit Wage Day Loans No Credit Checks Cash Loans With Poor Credit Payday Loan Yes Contact Number Instant Loans Same Day Payout Advance Cash Online Wisconsin Bad Credit Loans For Single Mothers Payday Loans Wikipedia Loans Seattle More Money Now Lnsquick Payday Loans Instant Cash Online Cash Advance Direct Lenders Signature Loans For Bad Credit Sub Prime Lenders Pay Days Loans Money Faster Home Improvement Loans For Low Income Lnspayday Advance Yankton Sd Lnspayday Loans South Africa Online Looking For A Loan Lnsinstant Payday Loans With No Credit Check Austin Paycheck Loan Fast Cash Advance Online Loan Winnipeg Cash Advance Loans Direct Lender Unpaid Loans Www.cashnet.usa.com No Fax Payday Loans 1000 Pay Check Loans In Same Day Loan Places In Kingston Jamaica Payday Loans Advances Lnspayday Loans No Brokers Lenders Only Lnsemergency Loans California Loans Abbey Diatec Loans Rescue Loans Loans In Charlotte Nc Financial Personal Loans 24 Hr Payday Loan Employee Pay Advance Forms Lns12 Month Loans No Credit Check Uk Loan Approval From American Payday Loan Payday Laon Lnspayday Loans With E Sign Payday Loans Online Quick Lnspayday Lenders Only No Brokers Lnspayday Loans Online Low Apr Get Easy Money From Installment Loans In California Fast Payday Loans No Guarantor How Can I Get A Fast Loan With Long Term Payments Payday Loans Cash In 10 Minutes Fastmoney Loans Gov Bad Credit Loan Personal Signature Very Payday And Lender Cash Loans Monthly Repayments Pa Loan Cash Box Loans Lnsonline Payday Loan No Broker Signature Payday Loan Payday America Loans Personal Bad Debt Remortgages Lnspayday Express Pending Deposit Newfoundland Loans Io Cash Advance Instant Approval Pay Day Loans Payday Loans Louisiana Lnswage Day Advance Repay Early Get Out Payday Loan Debt Vip Payday Loans Cash Advance Payday Loan For Savings Account Need A Quick Payday Loan Instant Loans For Tenants Inventory Loans Immediate Cash Loans Regardless Credit Payday Loan Lenders With No Upfront Fees Bike Loans Cash Net Smart Pay Loans From Bank Cash Advances No Credit Check Payday Loans Checks Loan Private Payday Loans While On Benefits Non Credit Checks Payday Loans Cash Loans Australia Lnsno Credit Check Loans Delaware Quick Easy Loans Easy Payday Loan Faxless Carolina Pay Day Loan Payday Loans Easy Approval Online Lnspayday Loans Illegal In Georgia Bad Credit Loans.com 1 Hour Payday Loans Online Direct Lenders Cash Advance Escondido Pre Approved For A Loan Payday Loan For Job Seekers Instant Cash Online Loan Best Rate On Bad Credit Loans Need Cash Fast Cheap Paycheck Loans Texas Lending Com Loans Personal Quick Payday Cash Advance Loans Fast Cash Usa Loan Www Payday Loan Direct Lenders Mortages With Bad Credit Fast Cash Payday Loans Pay Day Loans For Bad Credit No Fees Nationwide Hard Money Lenders Payday Loans Minneapolis New Payday Loan Lenders Uk No Credit Check Cash Advances In Illinois Lnsno Credit Check Loans Phone

Subscribe

Solar PV Power Model – avail of 50% discount now

August 5th, 2011 Posted in renewable energy, Uncategorized

Solar PV 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 Solar PV 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 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 Solar PV 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

ARMM

Renewable Energy Source

Solar

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)

$2,071

    Transmission Line Interconnection Facility

$2,186

    Sub-Station Facility

$152

    Development & Other Costs

$822

    Construction Contingency

$393

    Value Added Tax

$210

    Financing Costs

$312

    Initial Working Capital

$21

  Total Uses of Fund

$6,166

   
  Sources of Fund:  
    Debt

$4,316

    Equity

$1,850

  Total Sources of Fund

$6,166

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

$1,657

    Plant Cost (Excluding VAT, Financing, Working Capital)

$4,499

    All-in Project Cost

$4,933

   
   
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)

0.125

 
No. of Units (unit)

10.0

 
Gross Installed Capacity (MW)

1.25

 
     
Plant Availability Factor, %

15.00%

 
Guaranteed Efficiency Factor, %

95.00%

 
Allowance for losses & own use, %

3.00%

 
Net Capacity Factor after losses & own use, %

13.83%

 
Net Electrical Output (MWh in 1st Year)

1,514

 
Plant Degration, % p.a. (1-20 Yrs)

0.20%

 
   

% LC

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

$1,147.00

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)

$145.83

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)

17.95

9.3%

  Duration of FiT (Yrs)

20

Project IRR

  Tariff post FiT period (PhP/kWh)

7.00

8.6%

  FiT using Asset Base Methodology (PhP/kWh)

28.98

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

$5.00

     
  O&M Cost ($000/unit/year)

$4.17

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

$1.04

 
  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)

$25

 
  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

70.3%

  Foreign Capital

29.7%

   
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%

$2,487

  Total Foreign Debt ($000) – 70%

$1,829

    Total Debt Amount ($000)

$4,316

   
Equity:  
  Equity Ratio

30%

  Equit Investment

$1,850

  Cost of Equity (Onshore Equity IRR) – Nominal

9.3%

  Cost of Equity (Onshore Equity IRR) – Real

5.1%

   
WACC pre-tax

9.5%

WACC after-tax

8.6%

   
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 “Solar PV Power Model – avail of 50% discount now”

  1. Dawn Kekua Says:

    Hey, you stated in a much more direct way what I was trying to communicate, I will recommend your site to my friends. wow raiding



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>