Alstrom IPPs Financial Model

Embed Size (px)

Citation preview

  • 7/28/2019 Alstrom IPPs Financial Model

    1/50

    Power Plant Economics

    Carl BozzutoALSTOM 2006. We reserve all rights in this document and in the information contained therein.

    Reproduction, use or disclosure to thirdparties withoutexpress authority is strictlyforbidden

  • 7/28/2019 Alstrom IPPs Financial Model

    2/50

    2

    Overview

    z Economic Terms

    z Economic Methodologies

    z Cost Models

    z Pitfalls

    z Cost Studies

    z Results

    z Some words about CO2

    z Conclusions

  • 7/28/2019 Alstrom IPPs Financial Model

    3/50

    3

    Economic Terms

    z Return on Sales = Net after tax/Sales revenue

    z Asset turnover = Sales revenue/Assets

    z Leverage = Assets/Equity

    z PE Ratio = Stock Market Price (per share)/Net after tax (per share)

    z Market/Book Ratio = Stock Market Price (per share)/Equity (per share)

    z Return on Assets = Net/Assets

    z

    Return on Equity = Net/Equityz Discount Rate = Time value of Money

    z Net Present Value = Present Value of Future Returns @ Discount Rate

    z Internal Rate of Return = Discount Rate which yields an NPV of zero

  • 7/28/2019 Alstrom IPPs Financial Model

    4/504

    Why do we care?

    z ROS x Turnover x Leverage x PE = Market/Book

    Listed firms want to increase stock price (shareholder value)

    z The Discount Rate considers risk as well interest rates and inflation The discount rate is often a project hurdle rate

    z Many firms use IRR for project evaluation

    z Return on Equity is a key consideration for any investment

  • 7/28/2019 Alstrom IPPs Financial Model

    5/505

    Economic Methodologies

    z A Power Plant is a long lived asset that is capital intensive.

    z It also takes a long time to acquire the asset.

    Construction times range from 2 years for a combined cycle plant to 3 4years for a coal plant to 10 years for a nuclear plant.

    z A key issue is treating the time value of money.

    z Depreciation is a key consideration.

    z Different entities treat these considerations differently.

  • 7/28/2019 Alstrom IPPs Financial Model

    6/506

    Plant Cost

    z Plant Cost is exceptionally site specific.

    Labor costs

    Shipping and material costs Environmental costs

    Site preparation costs

    Site impacts on performance Fuel costs

    Cooling water type and availability

    Connection costs

    z Today, we really dont know what the final cost of a plant wil l be.

    Raw material escalation

    Shipping costs Labor costs

  • 7/28/2019 Alstrom IPPs Financial Model

    7/507

    Plant Cost Terminology

    z There are numerous ways to talk about plant cost. Engineered, Procured, and Constructed (EPC cost)

    Most commonly used today

    Fits best with Merchant Plant model

    Does not included Owners Costs Land, A/E costs, Owners Labor, Interconnection, Site Permits, PR, etc.

    Can often be obtained as a fixed price contract for proven technology

    Equipment Cost Generally the cost to fabricate, deliver, and construct the plant equipment

    Overnight Cost

    Either the equipment cost or the EPC cost with the NPV of interest during

    construction. This was used in the 70s and 80s to compare coal plantswith nuclear plants due to the difference in construction times.

    Total Installed Cost (TIC)

    The total cost of the equipment and engineering including interest during

    construction in present day dollars. This is the cost that a utility wouldrecord on its books without the cost of land and other home office costs.

    Total Plant Cost (TPC) includes all costs

  • 7/28/2019 Alstrom IPPs Financial Model

    8/508

    Economic Methodologies

    z Simple payback The number of years it takes to pay back the original investment

    z Return on Equity

    For regulated utilities, the ROE is set by the regulatory body. The equity is determinedby the total plant cost being allowed in the rate base. The equity portion is determined bythe leverage of the company. The ROE is applied to the equity and added to the cost indetermining the cost of electricity and thus the rate to be charged to the customer.

    z Capital Charge Rate

    This is the rate to be charged on the capital cost of the plant in order to convert capitalcosts (ie investment) into operating costs (or annual costs). This rate can be estimated

    in a number of ways. This rate generally includes most of our ignorance about the future(ie interest rates, ROE, inflation, taxes, etc.)

    z Discounted Cash Flow Analysis

    This method is preferred by economists and developers. A spreadsheet is set up toestimate the cash flows over the life of the project. An IRR can be calculated if anelectricity price is known (or estimated).

  • 7/28/2019 Alstrom IPPs Financial Model

    9/509

    Economic Methodologies

    z All of these methods can be made equivalent to one another forany given set of assumptions.

    A simple payback time can be selected to give the same cost of electricity

    (COE) as the other methods. A return on equity can be selected to give the same COE.

    A capital charge rate can be selected to give the same COE.

    The Discounted Cash Flow method is considered the most accurate. However,there are still a considerable number of assumptions that go into such a modelsuch as the discount rate, inflation rate, tax rate, interest rates, fuel prices,capacity factors, etc. that the accuracy is typically less in reality.

    z The Independent Power Producer pioneered the use of the DCFmodel for smaller power projects.

    In this model, the developer attempted to fix as many costs as possible byobtaining fixed price contracts for all of the major cost contributors. These

    included the EPC price, the fuel contract, the Operations & MaintenanceContract (O&M), and the Power Purchase Agreement.

  • 7/28/2019 Alstrom IPPs Financial Model

    10/5010

    Cost Models

    z Capital Charge Rate Model

    The goal is to select a capital charge rate that typically covers most of thefuture unknowns. This rate is applied to the EPC cost in order to provide anannual cost that will provide the desired return on equity.

    In its simplest form, one can use the following:

    Interest rate on debt - 8 - 10% for utility debt

    ROE - 10 12 % for most utilities

    Inflation rate - 3 4% Depreciation - 2 4%

    Taxes and Insurance - 3 5%

    Risk - ? (typically 3% for mature technologies, higher for others)

    Another approach would be to run a number of DCF cases with differentassumptions and then assess a capital charge rate that is consistent.

    A reasonable number for a regulated utility is 20% (one significant figure)

  • 7/28/2019 Alstrom IPPs Financial Model

    11/5011

    Discounted Cash Flow Model

    z The goal is to estimate the cash flows of the project over the life of theplant. A significant number of variables are involved and must beestimated or assumed in order to make the spread sheet work.

    Input variables include net output, capacity factor, availability, net plant heat rate(HHV), degradation, EPC price, construction period, insurance, initialspares/consumables, fixed O&M, variable O&M, fuel price, fuel heating value (HHV),financial closing date, reference date, depreciation, analysis horizon, ownerscontingency, development costs, permitting costs, advisory/legal fees, start up fuel, fuel

    storage, inflation rates, interest rates, debt level, taxes, construction cash flow,discount rate, and ROE.

    A detailed cash flow analysis is set up for each year of the project. For shorter termprojects, these estimated cash flows are more realistic. For longer term projects, the

    accuracy is debatable. Since the cash generation may be variable, it is often desirable to perform some kind of

    levelizingfunction to generate an average that is understandable. There are risksassociated with this step.

    The most common application is to assume a market price for electricity and then try tomaximize the IRR for the project.

  • 7/28/2019 Alstrom IPPs Financial Model

    12/50

    12

    Discounted Cash Flow Model

    z The model assumes that we know a lot about the project and thenumber of variables. What if we dont know very much about the futureproject? For example, what if we dont know where the plant will belocated? What if we dont know which technology we will use for theplant? What if we want to compare technologies on a consistent basis?

    z One approach is to run the DCF model backwards . In this approach,we stipulate a required return and calculate an average cost ofelectricity needed to generate that return. We stil l need to make a lot ofassumptions, but at least we can be consistent.

    z One advantage of having such spread sheet programs is that a wide

    range of scenarios and assumptions can be tested. This approachgives us a little more insight into the decision making process andhelps us understand why some entities might chose one technologyover another.

  • 7/28/2019 Alstrom IPPs Financial Model

    13/50

    13

    Typical Construction Period w/Cash Drawdown

    1. Cumulative Drawdown

    -600,000

    -500,000

    -400,000

    -300,000

    -200,000

    -100,000

    01 3 5 7 9

    1

    1

    1

    3

    1

    5

    1

    7

    1

    9

    2

    1

    2

    3

    2

    5

    2

    7

    2

    9

    3

    1

    3

    3

    3

    5

    3

    7

    3

    9

    4

    1

    4

    3

    4

    5

    4

    7

  • 7/28/2019 Alstrom IPPs Financial Model

    14/50

    14

    Typical Levelized Cash Flow

    4. Ending Equity Cashflow

    (350,000)

    (300,000)

    (250,000)

    (200,000)

    (150,000)

    (100,000)

    (50,000)

    0

    50,000

    1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41

  • 7/28/2019 Alstrom IPPs Financial Model

    15/50

    15

    Pitfalls

    z The biggest pitfall is thinking that these numbers are real . They areonly indicative. Just because a computer can calculate numbers to thepenny does not mean that the numbers are accurate. There is a lot ofuncertainty due to the number of assumptions that have to be made.

    z It is important to understand what the goal and/or objective of theanalysis is. In the following study, the goal was to comparetechnologies that might be used in the future. This goal is different

    from looking at a near term project where the site, technology, fuel,customer, and vendors have already been selected.

    z There is no substitute for sound management judgement.

    z The analysis itself does not identify the risks. The analyzer mustconsider the risks and ask the appropriate what if questions. In thefollowing study, over 3,000 spread sheet runs were made in order to

    analyze the comparisons effectively.z Avoid the Swiss Watch mentality.

  • 7/28/2019 Alstrom IPPs Financial Model

    16/50

  • 7/28/2019 Alstrom IPPs Financial Model

    17/50

    17

    Baseline Economic Inputs 1997 400 MW Class

    Subcritical Su ercritical P800 PFBC IGCC

    Size(MW)

    400 400 400 400

    Ca ital Cost($/ kW)

    1,000 1,050 1,100 1,380

    Heat Rat

    (Btu/ kWh)

    9,374 8,385 8,405 8,700

    Availabilit(%)

    80 80 80 80

    C cle Time(months)

    36 36 48 48

    Fixed O&M($/ kW)

    31.14 32.11 33.69 39.08

    Variable O&M(mills/ kWh)

    0.7 0.69 1.01 0.42

    Source: Market Market ABB GE

  • 7/28/2019 Alstrom IPPs Financial Model

    18/50

    18

    Baseline Economic Inputs 1997 100 MW Class

    CFB P200 PFBC NGCC

    Size(MW) 100 100 270Capital Cost($/ kW)

    1,000 1,200 500

    Heat Rate

    (Btu/ kWh)

    10,035 8,815 6,640

    Availability(%)

    80 80 80

    Cycle Time(months)

    30 32 24

    Fixed O&M($/ kW)

    44.13 55. 41 16.92

    Variable O&M(mills/ kWh)

    1.18 1.06 0.01

    Source: Market ABB PGT

  • 7/28/2019 Alstrom IPPs Financial Model

    19/50

    19

    Baseline Economic Inputs - 2005 400 MW Class

    Subcritical Su ercritical P800 PFBC IGCC

    Siz(MW)

    400 400 400 400

    Ca ital Cost($/ kW)

    750 750 750 1,100

    Heat Rate

    (Btu/ kWh)

    8,750 8,125 8,030 7,800

    Availabilit(%)

    80 80 80 80

    C cle Tim(months)

    24 24 30 36

    Fixed O&M($/ kW)

    26.33 26.33 26.95 33.69

    Variable O&M(mills/ kWh)

    0.81 0.75 1.05 0.37

    Source: BA Plan BA Plan SECAR GE

  • 7/28/2019 Alstrom IPPs Financial Model

    20/50

    20

    Baseline Economic Inputs 2005 100 MW Class

    CFB P200 PFBC NGCC

    Size(MW) 100 100 270

    Capital Cost($/ kW)

    725 850 325

    Heat Rate

    (Btu/ kWh)

    9,350 8,530 6195

    Availability(%)

    80 80 80

    Cycle Time(months)

    18 22 18

    Fixed O&M($/ kW)

    38.84 48.67 16.44

    Variable O&M(mills/ kWh)

    1.15 1.12 0.01

    Source: BA Plan SECAR PGT

  • 7/28/2019 Alstrom IPPs Financial Model

    21/50

    21

    Financing Scenario Summary

    Loan structur Munici al Utilit IPP 1 IPP 2 Industrial

    Horizon ( ears) 40 30 15 15 10

    Interest rate (%) 5.75 7.75 8.75 8.75 8.25

    Loan term ( ears) 40 30 9 9 10

    De reciation ears 40 30 15 15 10E uit % 0 50 30 50 75

    Debt % 100 50 70 50 25

    ROE % n/ 10 20 20 23

    Taxes % 0 20 30 30 30

  • 7/28/2019 Alstrom IPPs Financial Model

    22/50

    22

    Comparison of Financing Scenarios400 MW Subcri tical PC Fired Plant

    0.0

    1.0

    2.0

    3.0

    4.0

    5.0

    6.0

    7.0

    8.0

    9.0

    10.0

    Municipal Utility IPP-1 IPP-2 Industrial

    Financing Arrangement

    Levelized

    Tariff,c/kWh

    Financial

    Fixed O&M

    Variable O&M

    FuelFinancial

    costshave

    majorinfluenceonCOE

  • 7/28/2019 Alstrom IPPs Financial Model

    23/50

    23

    Comparison of TechnologiesMunicipal Financing - 1997

    (80% CF, $1.20 coal and $3.00 gas)

    0.0

    0.5

    1.0

    1.5

    2.0

    2.5

    3.0

    3.5

    4.0

    SubcritPC(400 MW)

    Super PC(400 MW)

    P-800(400 MW)

    IGCC(400 MW)

    P-200(100 MW)

    CFB(100 MW)

    NGCC(270 MW)

    LevelizedTariff,c/kWh

    Financial

    Fixed O&M

    Variable O&M

    Fuel

  • 7/28/2019 Alstrom IPPs Financial Model

    24/50

    24

    Comparison of TechnologiesUtility Financing - 1997

    (80% CF, $1.20 coal and $3.00 gas)

    0.0

    0.5

    1.0

    1.5

    2.0

    2.5

    3.0

    3.5

    4.0

    4.5

    5.0

    SubcritPC(400 MW)

    Super PC(400 MW)

    P-800(400 MW)

    IGCC(400 MW)

    P-200(100 MW)

    CFB(100 MW)

    NGCC(270 MW)

    LevelizedTariff,c/kWh

    Financial

    Fixed O&M

    Variable O&M

    Fuel

    Higherfinancialco

    st

    increasesinfluence

    on

    COE

    NGCClooksbetterontotalCOE,but worseondispatchbasis.

  • 7/28/2019 Alstrom IPPs Financial Model

    25/50

    25

    Comparison of TechnologiesIPP(1) Financing - 1997

    (80% CF, $1.20 coal and $3.00 gas)

    0.0

    1.0

    2.0

    3.0

    4.0

    5.0

    6.0

    7.0

    8.0

    SubcritPC(400 MW)

    Super PC(400 MW)

    P-800(400 MW)

    IGCC(400 MW)

    P-200(100 MW)

    CFB(100 MW)

    NGCC(270 MW)

    LevelizedTariff,c/kWh

    Financial

    Fixed O&M

    Variable O&M

    Fuel

  • 7/28/2019 Alstrom IPPs Financial Model

    26/50

    26

    Comparison of TechnologiesIPP(2) Financing - 1997

    (80% CF, $1.20 coal and $3.00 gas)

    0.0

    1.0

    2.0

    3.0

    4.0

    5.0

    6.0

    7.0

    8.0

    9.0

    SubcritPC(400 MW)

    Super PC(400 MW)

    P-800(400 MW)

    IGCC(400 MW)

    P-200(100 MW)

    CFB(100 MW)

    NGCC(270 MW)

    LevelizedTariff,c/kWh

    Financial

    Fixed O&M

    Variable O&M

    Fuel

  • 7/28/2019 Alstrom IPPs Financial Model

    27/50

    27

    Comparison of TechnologiesIndustrial Financing - 1997

    (80% CF, $1.20 coal and $3.00 gas)

    0.0

    2.0

    4.0

    6.0

    8.0

    10.0

    12.0

    14.0

    16.0

    SubcritPC(400 MW)

    Super PC(400 MW)

    P-800(400 MW)

    IGCC(400 MW)

    P-200(100 MW)

    CFB(100 MW)

    NGCC(270 MW)

    LevelizedTariff,c/kWh

    Financial

    Fixed O&M

    Variable O&M

    Fuel

    Capacity Factor Effect on COE

  • 7/28/2019 Alstrom IPPs Financial Model

    28/50

    28

    Capacity Factor Effect on COE

    Municipal Financing - 1997($1.20 coal and $3.00 gas)

    2.0

    3.0

    4.0

    5.0

    6.0

    7.0

    8.0

    20% 30% 40% 50% 60% 70% 80% 90% 100%

    LevelizedT

    ariff,

    (c/kWh)

    Capacity Factor, (%)

    SubcritPC

    SupercritPC

    P-800

    IGCC

    P-200

    CFB

    NGCC

    Dispatchrateand/orcapacityfactor

    havemajorinfluenceonCOE

  • 7/28/2019 Alstrom IPPs Financial Model

    29/50

    29

    Impact of Availability on COEMunicipal Financing - 1997

    ($1.20 coal)

    2.5

    2.6

    2.7

    2.8

    2.9

    3.0

    3.1

    3.2

    3.3

    3.4

    3.5

    6,500 6,600 6,700 6,800 6,900 7,000 7,100 7,200 7,300 7,400 7,500

    Capacity, (hrs/ year)

    LevelizedT

    ariff,

    (c/kWh)

    Subcrit PC

    Supercrit PC

    ~5 days

    5 days lost availabil ity makes

    sub and supercritical equal.

  • 7/28/2019 Alstrom IPPs Financial Model

    30/50

    30

    Sensitivity AnalysisSubcritical PC

    1997 IPP1 Financing - $1.20 coal

    -20%

    -15%

    -10%

    -5%

    0%

    5%

    10%

    15%

    20%

    -20% -15% -10% -5% 0% 5% 10% 15% 20%

    Percent Variable Change

    Change

    inCOE,

    (%)

    Availability

    EPC pricePlant heat rate

    Fixed O&M

    Cycle time

    Var O&M

    In%, changeinav

    ailabilityand

    EPCpricehavehi

    ghestinfluenceon

    COE

  • 7/28/2019 Alstrom IPPs Financial Model

    31/50

    31

    Sensitivity AnalysisNGCC

    1997 IPP1 Financing - $3.00 gas

    -20%

    -15%

    -10%

    -5%

    0%

    5%

    10%

    15%

    20%

    -20% -15% -10% -5% 0% 5% 10% 15% 20%

    Percent Variable Change

    Change

    inCOE,

    (%)

    Availability

    EPC price

    Plant heat rate

    Fixed O&M

    Cycle time

    Var O&M

    ForNGCC%, chan

    geinavailabilitya

    nd

    efficiencyhavehig

    hestinfluenceonC

    OE

  • 7/28/2019 Alstrom IPPs Financial Model

    32/50

    32

    Comparison of TechnologiesChina 1997 Municipal Financing Conditions

    ($1.80 coal and $5.00 LNG)

    0.0

    0.5

    1.0

    1.5

    2.0

    2.5

    3.0

    3.5

    4.0

    SubcritPC

    SupercritPC

    P-800 IGCC P-200 CFB NGCC

    LevelizedTariff,

    (c/kWh)

    Financial

    Fixed O&M

    Variable O&M

    Fuel

    Firstcostlessimp

    ortant

    fuelsensitivedue

    tohighcost

    NGCChigh

    duetofuel

    cost

    C i f T h l i

  • 7/28/2019 Alstrom IPPs Financial Model

    33/50

    33

    Comparison of TechnologiesChina 1997 IPP Financing Condit ions

    ($1.80 coal and $5.00 LNG)

    0.00

    1.00

    2.00

    3.00

    4.00

    5.00

    6.00

    7.00

    SubcritPC

    SupercritPC

    P-800 IGCC P-200 CFB NGCC

    LevelizedTariff,

    (c/kWh)

    Financial

    Fixed O&M

    Variable O&M

    Fuel

    Comparison of Technologies

  • 7/28/2019 Alstrom IPPs Financial Model

    34/50

    34

    Japan Market Conditions - 1997($2.90 coal and $5.00 LNG)

    0.0

    0.5

    1.0

    1.5

    2.0

    2.5

    3.0

    3.5

    4.0

    4.5

    5.0

    SubcritPC(400 MW)

    Super PC(400 MW)

    P-800(400 MW)

    IGCC(400 MW)

    P-200(100 MW)

    CFB(100 MW)

    NGCC(270 MW)

    Levelized

    Tariff,c/kWh

    Financial

    Fixed O&M

    Variable O&MFuel

    Firstcostlessimp

    ortant

    fuelsensitive

    duetohighcost

  • 7/28/2019 Alstrom IPPs Financial Model

    35/50

    35

    Net Plant Heat Rate Summary

    9,3

    75

    8,3

    85

    8,4

    05

    8,7

    00

    8,8

    15

    10

    ,035

    6,6

    40

    8,7

    50

    8,1

    25

    8,0

    30

    7,8

    00 8

    ,530 9

    ,35

    0

    6,1

    95

    7%

    3%

    4%

    10%

    3%

    7% 7%

    0

    2,000

    4,000

    6,000

    8,000

    10,000

    12,000

    Subcrit PC

    (400 MW)

    Super PC

    (400 MW)

    PFBC-P800

    (400 MW)

    IGCC

    (400 MW)

    PFBC-P200

    (100 MW)

    CFB

    (100 MW)

    NGCC

    (270 MW)

    NetPlantH

    eatRate(Btu/kW)

    0%

    2%

    4%

    6%

    8%

    10%

    12%

    NPHRImprove

    ment(%)

    19972005Improvement

  • 7/28/2019 Alstrom IPPs Financial Model

    36/50

    36

    Summary of EPC Prices

    $1

    ,0

    00

    $1

    ,05

    0

    $1

    ,100

    $1

    ,38

    0

    $1

    ,200

    $1

    ,0

    00

    $35

    0

    $75

    0

    $75

    0

    $75

    0

    $1

    ,100

    $85

    0

    $7

    25

    $325

    25%

    29%

    32%

    20%

    29%

    28%

    7%

    $0

    $200

    $400

    $600

    $800

    $1,000

    $1,200

    $1,400

    $1,600

    Subcrit PC

    (400 MW)

    Super PC

    (400 MW)

    PFBC-P800

    (400 MW)

    IGCC

    (400 MW)

    PFBC-P200

    (100 MW)

    CFB

    (100 MW)

    NGCC

    (270 MW)

    EPCPr

    ice($/kW,net)

    0%

    5%

    10%

    15%

    20%

    25%

    30%

    35%

    40%

    EPCDecrea

    se(%)

    19972005

    % Decrease

  • 7/28/2019 Alstrom IPPs Financial Model

    37/50

    37

    Coal Technology Cost TrendsExtrapolated to 2005

    0

    200

    400

    600

    800

    1,000

    1,200

    1,400

    1,600

    1,800

    2,000

    1989 1991 1993 1995 1997 1999 2001 2003 2005

    Year

    EPCPrice($/kW,net)

    Subcritical PCSupercritical PCP800P200

    all400MWtechnologies

    havethesamemidtermtarget

    Market Trends

  • 7/28/2019 Alstrom IPPs Financial Model

    38/50

    38

    Carbon Steel Price Trends

    Market Trends

    175

    150

    125

    100

    IndexBas

    e1982

    01/02 01/03 01/04 01/05 01/06

    Month

    Market Trends

  • 7/28/2019 Alstrom IPPs Financial Model

    39/50

    39

    Nickel Trend : 2000 - 2006

    1.80

    2.202.60

    3.00

    3.40

    3.80

    4.20

    4.60

    5.00

    5.40

    5.80

    6.20

    6.60

    7.00

    7.40

    7.80

    8.20

    8.60

    9.00

    9.40

    9.80

    10.20

    10.60

    11.00

    11.40

    11.80

    12.20

    12.60

    13.0013.40

    13.80

    14.20

    14.60

    15.00

    15.40

    15.80

    16.20

    January

    February

    March

    April

    May

    JuneJuly

    August

    September

    October

    November

    December

    January

    February

    March

    April

    May

    JuneJuly

    August

    September

    October

    November

    December

    January

    February

    March

    April

    May

    JuneJuly

    August

    September

    October

    November

    December

    January

    February

    March

    April

    May

    JuneJuly

    August

    September

    October

    November

    December

    January

    February

    March

    April

    May

    JuneJuly

    August

    September

    October

    November

    December

    January

    February

    March

    April

    May

    JuneJuly

    August

    September

    October

    November

    December

    January

    February

    March

    April

    May

    JuneJuly

    August

    September

    October

    November

    December

    2000 2001 2002 2003 2004 2005 2006

    Month / Year

    S

    potNickel

    Low Ni Avg. Spot Ni High Ni

    Todays Costs (Estimated)

  • 7/28/2019 Alstrom IPPs Financial Model

    40/50

    40

    y ( )

    z Todays debate centers around conventional pulverized coal plants(PC) and integrated gasification combined cycle plants (IGCC).

    z As we have seen, the current level of development for IGCC makes it

    uncompetit ive with PC, which explains why very few have been built.z The claim for the future is that the cost of capture of CO2 to mitigate

    greenhouse gas concentrations in the atmosphere wil l be more

    expensive for PC than for IGCC. Further, as IGCC develops, its costswil l come down (learning curve).

    z As we are in a state of flux with regard to present day costs for plants,the best we can assume (to one significant figure) is that costs haveescalated from their 1997 level to about double. That is, a PC plant isnow about $2000/Kw and an IGCC is about $3000/Kw (EPC). Recallthat the forecast in 1997 was for PC to be $750/Kw and the IGCC to be

    $1100/Kw. Unfortunately, that is one of the dangers of forecasting.

    Todays Costs (Estimated)

  • 7/28/2019 Alstrom IPPs Financial Model

    41/50

    41

    y ( )

    z Fuel costs have also escalated. Recent data for fuel costs delivered tonew plants is about $1.75/MMBTU for coal and $6.50/MMBTU for gas.

    z We can input these new costs into the spread sheet model and get an

    estimate for the COE for a utili ty trying to make a decision today. Under these conditions, with no CO2 capture, the COE for the PC plant would be 6.55

    cents/Kwhr and the IGCC plant would be 9.41 cents/Kwhr.

    The natural gas plant would again look competitive at 6.3 cents/Kwhr with an 80%capacity factor. However, at a more typical 40% capacity factor, the COE is 8.30cents/Kwhr.

    As a result, we see a lot of utilities considering supercritical pulverized coal plants.

    z What about the argument for CO2 capture? This is a subject of intense debate/argument. IGCC costs are expected to increase by

    15 - 20% for CO2 capture. The range for PC is considerable. Old technology couldincrease by as much as 50%. Current technology ranges from 20 30%. New

    technology is estimated between 10 15%. Whos right?

    Efficiency Critical to emissions strategy

  • 7/28/2019 Alstrom IPPs Financial Model

    42/50

    42

    Critical to emissions strategy

    Coal w/ 10%

    co-firing biomass

    100% Coal

    Existing US coal

    fleet @ avg 33%

    CommercialSupercritical/

    First of kind IGCC

    Net Plant Efficiency (HHV), %

    Source: National Coal Counci lFrom EPRI study

    Meeting the Goals forCoal Based Power - Efficiency

  • 7/28/2019 Alstrom IPPs Financial Model

    43/50

    43

    0

    10

    20

    30

    40

    50

    POLK/WABASH

    IGCC

    Target for New

    IGCC*

    SCPC Today USC Target Next Gen IGCCPlant

    Efficiency

    %(

    HHVB

    asis)

    Coal Based Power - Efficiency

    CO2 Mitigation Options for Coal Based Power

  • 7/28/2019 Alstrom IPPs Financial Model

    44/50

    44

    for Coal Based Power

    9Increaseefficiency

    Maximize MWs per lb of carbon processed

    9Fuel switch with biomass

    Partial replacement of fossil fuels =proportional reduction in CO2

    9Then, and only then .Capture remaining CO2for EOR/Sequestration

    = Logical path to lowest cost of carbon reduction

    CO2 Capture Post Combustion

  • 7/28/2019 Alstrom IPPs Financial Model

    45/50

    45

    Technology Status

    CO2 Scrubbing options ammonia based

    Demonstration in 2006. Advantage of lower costs than Amines.

    Applicable for retrofit & new applications

    CO2 Frosting Uses Refrigeration Principle to Capture CO2 from Flue Gas.

    Process Being Developed by Ecole de Mines de Paris, France, with ALSTOM Support

    CO2 Wheel Use Regenerative Air-Heater-Like Device with Solid Absorbent Material to Capture ~ 60% CO2

    from Flue Gas.

    Being Developed by Toshiba, with Support from ALSTOM

    CO2Adsorption with Solids Being Developed by the University of Oslo & SINTEF Materials & Chemistry (Oslo, Norway),in Cooperation with ALSTOM

    Advanced Amine Scrubbing Further Improvements in Solvents, Thermal Integration, and Application of MembranesTechnologies Focused on Reducing Cost and Power Usage Multiple suppliers drivinginnovations

    Technology Validation & Demonstration

    p

    Post Combustion CO2 CaptureChilled Ammonia

  • 7/28/2019 Alstrom IPPs Financial Model

    46/50

    46

    Chilled Ammonia

    Without CO2Removal

    MEA-Fluor Dan.Proc.

    NH3

    Total power plant cost, M$ 528 652 648

    Net power output, MWe 462 329 421

    Levelized cost of power, c/KWh 5.15 8.56 6.21

    CO2 Emission, lb/kwh 1.71 0.24 0.19

    Avoided Cost, $/ton CO2 Base 51.1 19.7

    Going Down The Experience Curve forPost Combustion CO2 Capture

  • 7/28/2019 Alstrom IPPs Financial Model

    47/50

    47

    0

    500

    1000

    1500

    2000

    2500

    3000

    1990 1995 2000 2005 2010 2015 2020

    HeatofReaction(BTU/lb)

    Post Combustion CO2 Capture

    1995 2000 2005 2010 2015

    2001 ParsonsStudy (Fluor)

    ABBLumnus

    ProcessOptimization

    AdvancedAmines

    ProcessInnovations

    ALSTOMsChilled

    AmmoniaProcess

    Significant Improvements Are Being Achieved

    Values FromCurrent

    Projects

    1,350 BTU/lb

    Multiple Paths to CO2 ReductionInnovations for the Future

  • 7/28/2019 Alstrom IPPs Financial Model

    48/50

    48

    0

    2

    4

    6

    8

    10

    SCPC

    IGCC

    SCPC

    w/ME

    A

    Oxyfiring

    wCO2

    SCPC

    adv

    amine

    s

    IGCC

    Fturbin

    e

    SCPC

    NH

    3

    USCPCadvCO

    2

    IGCCH

    turbinewadvCO

    2

    Levelized

    COEcents/Kw

    hr

    Innovations for the Future

    No CO2 Capture ------------------------------With CO2 Capture---------------------------

    Note: Costs include compression , but do not include sequestration equal for all technologies

    Technology Choices Reduce Risk and Lower Costs

    Hatched Range reflects cost variation from fuels and uncertainty

    Economic ComparisonCost of Electricity (common basis)

  • 7/28/2019 Alstrom IPPs Financial Model

    49/50

    49

    Cost of Electricity (common basis)

    4.00

    4.50

    5.00

    5.50

    6.00

    6.50

    7.00

    7.50

    8.00

    8.50

    9.00

    0 10 20 30 40 50

    CO2 Allowance Price ($/Ton CO2 Emitted)

    (Cents

    /kWhr)

    Ref Air fired CFB w/ocapture

    Ref IGCC 7FA w/ capture spare

    O2 fired PC w/capture

    O2 fired CFB w/ capture

    Ammonia scrubbing

    Chemical Looping

    Conclusions

  • 7/28/2019 Alstrom IPPs Financial Model

    50/50

    50

    New coal fired power plants shall be designed for highestefficiency to minimize CO2 and other emissions

    Lower cost, higher performance technologies for postcombustion CO2 captureare actively being developed, andmore are emerging

    There is no single technology answer to suit all fuels and allapplications

    The industry is best served by a portfolio approachto drivedevelopment of competitive coal power with carbon capture

    technology