Download presentation

Presentation is loading. Please wait.

1
Financial Model

2
**Economic Analysis of CHP System for DIA - Contents**

Information Sources and Basic Assumptions Plant data DIA Usage data Rate data Gas Price data Model Layout Status Quo Usage and Cost Status Quo Usage Components Natural Gas Purchases in CHP Case for Electricity Natural Gas Purchases for Supplemental Firing Standby Costs in CHP Case Financial Model, Inflation, Rate of Return Analysis of Alternative Plant Configurations Analysis of Standby Rates Alternative Gas and Electricity Prices

3
Model Assumptions

4
**Economic Analysis of CHP System for DIA – Basic Assumptions**

Information Sources and Basic Assumptions Plant data DIA Usage data Rate data Gas Price data

5
**Economic Analysis of CHP System for DIA – Plant Assumptions**

Plant Information Sources is Detailed Analysis Provided by Solar Turbines Adjustments included for altitude (reduces electricity output)

6
**Economic Analysis of CHP System for DIA – Plant Data**

Focus on Two Cases Simple Cycle Combined Cycle Primary Issue is Tradeoff Between Heat Rate and Surplus Steam Available Tradeoff between heat rate and steam available

7
**Economic Analysis of CHP System for DIA – Usage Data**

Electricity Data – 2003 Billing Only include metered load; Only include accounts with positive revenue; peak load is 46,000 kW. Natural Gas Data – From Discussion with Don Clarke Air Conditioning Load – 11.2% of Electricity Usage

8
**Economic Analysis of CHP System for DIA – Rate Data**

Electricity Rates – PSCo Rate Book including commodity adjustment factor of $ per kWh. Natural Gas Rates – From Discussion with Don Clarke Natural Gas Commodity Price – From Futures Markets Analysis Transport Charge is .417 per MMBTU. Model assumes same inflation as electricity rates

9
**Economic Analysis of CHP System for DIA – Natural Gas Prices**

Current Price is about $7/MMBTU; Average next twelve month price is $6.75/MMBTU Forward prices decline significantly in future years .

10
**Economic Analysis of CHP System for DIA - Analysis**

Analysis of alternative plant configurations (combined cycle versus simple cycle) Analysis of standby rates versus purchasing redundant capacity Analysis of alternative electricity price inflation, given current gas and electricity prices Analysis of different gas price assumptions with alternative inflation rates

11
**Plant Configuration Analysis**

12
**Base Case Assumptions Assumptions**

Simple cycle and combined cycle configuration Base case electricity and gas use Gas prices from futures markets 3.5% electricity price inflation (consistent with high natural gas cost) No Standby purchased Firm gas prices

13
**Plant Configuration Case Results**

Simple Cycle Case ROI 3.0% Payback 17.1 yrs Combined Cycle Case ROI 8.3% Payback 12.3 yrs Negative Cash Flow in Early Years for Both Cases

14
**Plant Configuration Case Results**

Combined Cycle improves performance Surplus steam does not add much value because of limited use at the airport Analysis includes altitude adjustments with reduces electricity output by about 20% but does not reduce capital cost or natural gas requirements Payback period is long because of gas price assumptions and forward rates

15
Standby Case The next cases compare the performance of the configurations assuming that standby capacity is purchased instead of purchasing redundant capacity. The standby cases assume enough standby capacity is purchased to cover the capacity of one unit. Inflation rates on standby are the same as the overall inflation rate for electricity prices (3.5% in the base case). Standby versus redundant capacity is presented for both the combined cycle configuration and for the simple cycle configuration. A 2% random outage rate is assumed for the system causing energy and daily demand purchases.

16
**Standby Case Results – Simple Cycle**

Simple Cycle Case without Standby ROI 3.0% Payback 17.5 yrs Simple Cycle Case with Standby ROI 2.7% Payback 16.8 yrs

17
**Standby Case Results – Combined Cycle**

Combined Cycle Case without Standby ROI 8.3% Payback 12.3 yrs Combined Cycle Case with Standby ROI 8.2% Payback 11.8 yrs

18
**Standby Case Results The standby case slightly worsens performance.**

Payback is somewhat improved because of smaller investment in plant. Analysis depends on the amount of standby capacity purchased and the outage rate of plants.

19
**Alternative Electric Inflation Case**

The base case assumes the electricity inflation is somewhat higher than the overall rate of inflation. This is consistent with the high energy costs implied by forward gas markets – PSCo will at some point have to increase rates with more natural gas usage or it will have to incur high capital costs for new clean coal or other capacity. The electricity inflation rate (also applied to natural gas transportation) has an important effect on the economics of the project, so we show how high or low the inflation rate becomes before the CHP becomes uneconomic. Electric Inflation rates – 4.5%, 4%, 3.5% (base), 3%, 2.5%, 2%, 1%, 0% (All cases use the combined cycle case)

20
**Sensitivity Case – Electricity and Natural Gas Inflation**

Base Case – 3.5% Electricity Inflation Lower Electricity Inflation – 2%

21
**Sensitivity Analysis – Combined Cycle Case; Electricity Inflation**

Combined Cycle Case 4.5% Inflation ROI 10.5% Payback 10.4 yrs Combined Cycle Case with 4% Inflation ROI 9.4% Payback 11.3 yrs

22
**Sensitivity Analysis – Combined Cycle Case; Electricity Inflation**

Combined Cycle Case 3.5% Inflation ROI 8.3% Payback 12.3 yrs Combined Cycle Case with 3% Inflation ROI 7.1% Payback 13.6 yrs

23
**Sensitivity Analysis – Combined Cycle Case; Electricity Inflation**

Combined Cycle Case 2.5% Inflation ROI 5.7% Payback 14.3 yrs Combined Cycle Case with 2% Inflation ROI 4.2% Payback 16.5 yrs

24
**Sensitivity Analysis – Combined Cycle Case; Electricity Inflation**

Combined Cycle Case 1% Inflation ROI 0.3% Payback NA Combined Cycle Case with 0% Inflation ROI NA

25
**Sensitivity Case – Future Natural Gas Prices**

Base Case – Flat Natural Gas Prices Increased Future Natural Gas Prices

26
**Sensitivity Case Results – Higher Future Natural Gas Prices**

Combined Cycle Case without Standby ROI 8.3% Payback 12.3 yrs Combined Cycle Case with higher future gas prices ROI 7.4% Payback 12.9 yrs

27
**Alternative Natural Gas Cases**

Currently, natural gas prices – both spot prices and forward prices – are very high relative to history. If the decision to invest is delayed until the prices come down, the economics can change significantly. In cases with alternative gas prices, the rate of inflation that is applied to gas and electricity is assumed to be the same. The most likely case is where 2.5% inflation is assumed. Alternative cases assume zero inflation and 3.5% inflation. The alternative cases are run for both the combined cycle case and the standby case. Alternative gas prices (wellhead prices) include $2.0/MMBTU; $3.0/MMBTU; $4.0/MMBTU; and $5.0/MMBTU.

28
**Sensitivity Case Results – Alternative Natural Gas Prices**

Historic Natural Gas Prices Low Natural Gas Case

29
**Alternative Natural Gas Prices; Combined Cycle – 2.5% Inflation**

Combined Cycle Case -- $2.00 Gas Prices ROI 13.7% Payback 8.1 yrs Combined Cycle Case with $3.00 Gas Prices prices ROI 9.7% Payback 11.2 yrs

30
**Alternative Natural Gas Prices; Combined Cycle – 2.5% Inflation**

Combined Cycle Case -- $4.00 Gas Prices ROI 5% Payback 17.8 yrs Combined Cycle Case with $5.00 Gas Prices prices ROI NA Payback NA

31
**Alternative Natural Gas Prices; Combined Cycle – 3.5% Inflation**

Combined Cycle Case -- $2.00 Gas Prices ROI 15.1% Payback 7.7 yrs Combined Cycle Case with $3.00 Gas Prices prices ROI 10.4% Payback 11.1 yrs

32
**Alternative Natural Gas Prices; Combined Cycle – 3.5% Inflation**

Combined Cycle Case -- $4.00 Gas Prices ROI 6.5% Payback 15.9 yrs Combined Cycle Case with $5.00 Gas Prices prices ROI .2% Payback NA

33
**Alternative Natural Gas Prices; Combined Cycle – 0% Inflation**

Combined Cycle Case -- $4.00 Gas Prices ROI .1% Payback NA Combined Cycle Case with $5.00 Gas Prices prices ROI NA

34
**Alternative Natural Gas Prices; Combined Cycle – 0% Inflation**

Combined Cycle Case -- $2.00 Gas Prices ROI 9.9% Payback 9.5 yrs Combined Cycle Case with $3.00 Gas Prices prices ROI 5.6% Payback 14.4 yrs

35
**Alternative Natural Gas Prices; Simple Cycle – 2.5% Inflation**

Simple Cycle Case -- $2.00 Gas Prices ROI 8.1% Payback 12.8 yrs Combined Cycle Case with $3.00 Gas Prices prices ROI 2.2% Payback 23.7 yrs

36
**Alternative Natural Gas Prices; Simple Cycle – 2.5% Inflation**

Simple Cycle Case -- $4.00 Gas Prices ROI NA Payback NA Combined Cycle Case with $5.00 Gas Prices prices

37
Appendix - Inputs

38
**Assumptions – Alternative Configurations**

39
**Assumptions – Natural Gas Prices and Rates**

40
**Assumptions – DIA Energy Use**

41
**Assumptions – PSCO Electricity Rates**

42
**Assumptions – PSCO Electricity Rates**

43
**Assumptions – Alternative Configurations**

44
**Assumptions – Alternative Configurations**

45
Model Structure

46
**Economic Analysis of CHP System for DIA - Contents**

Model Layout Status Quo Usage and Cost Status Quo Usage Components Natural Gas Purchases in CHP Case for Electricity Natural Gas Purchases for Supplemental Firing Standby Costs in CHP Case Financial Model, Inflation, Rate of Return

47
**Model Layout – Status Quo Usage and Costs**

48
**Model Layout – Components of Energy Usage**

49
**Model Layout – Components of Energy Usage**

50
**Model Layout – Natural Gas for Electricity of CHP**

51
**Model Layout – Supplemental Natural Gas Purchases**

52
**Model Layout – Standby Costs**

Similar presentations

OK

October 8, 2013 Eric Fox and Mike Russo. AGENDA »Recent Sales and Customer Trends »Preliminary State Sales and Demand Forecast »Building a No DSM Forecast.

October 8, 2013 Eric Fox and Mike Russo. AGENDA »Recent Sales and Customer Trends »Preliminary State Sales and Demand Forecast »Building a No DSM Forecast.

© 2017 SlidePlayer.com Inc.

All rights reserved.

Ads by Google

Ppt on 555 timer monostable Ppt on renewable energy resources in india Ppt on teachers day greetings Pdf convert to ppt online Ppt on computer science projects Ppt on adding and subtracting matrices Ppt on happy new year 2013 Ppt on main bodies of uno rules Ppt on marine pollution prevention and control Ppt on rbi reforms define