Projected Income
Projected Income
Projected Income
RE Mechanisms
Sharing Experiences on
RE Promotion
27 February 2012
Pete H. Maniego, Jr.
Chairman
Provides
substantial fiscal
and non-fiscal
incentives
Fiscal Incentives
Renewable
Portfolio Std
Non-Fiscal Incentives
FIT Scheme
NetMetering
Green Energy
Option
Summary of Incentives
Incentives
RE Developers
RE Commercialization
Yes
Yes
Yes
Yes
Yes
Yes
Accelerated Depreciation
Yes
Yes
Yes
Yes
Yes
Yes
6
Yes
Yes
RE Developers
Incentives
Renewable Portfolio Standards
Yes
Yes
Electricity
Suppliers
End -users
Yes
Yes
Yes
Net Metering
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Major Challenge
How to balance:
Attracting and promoting
investment in Renewable
Energy
-WhileMinimizing the burden to
the end-users
NREB Challenges
Feed-In Tariff which would:
Allow RE developers to recover their investments and
provide them with internationally acceptable ROI's
during the FIT period,
Accelerate the development of competitive RE
technologies, and
Not unduly burden the consumers with heavy pass-on
charges.
13
NREB Challenges
Installation Targets which are:
In compliance with the Renewable Portfolio Standards;
and
Consistent with Philippine Energy Plan and the
National Renewable Energy Program
Renewable Energy Portfolio Standards which would:
Promote the diversification of energy supply,
Help reduce GHG emissions; and
Ensure compliance from the mandated participants
14
NREB Challenges
Green Energy Option which would:
Provide End-users the option of choosing RE Resources
as their source of energy
Net Metering which would:
Give incentives to End-users to generate electricity
from eligible on-site RE generating facility and
delivered to the local generation grid;
Generate employment for installers of solar panels,
micro wind turbines and other building-installed RE
equipment
15
Purpose
Coverage
Types of RE
Resources
Annual Minimum
Incremental %
RPS Rules
Yearly minimum
RPS requirement
Definition
Regulatory
Framework
Mandated
Parties
Information to
End-Users
Net Metering
Elements
Purpose
Definition
Mandate
Qualified EndUsers
RE Certificates
Purpose
Market
Framework
REM Rules
Renewable
Energy
Registrar
RE Certificates
Off-Grid Development
Elements
Purpose
Mandated
Entities
NPC-SPUG, DUs, and/or qualified third parties in OffGrid areas in pursuance of mandate to provide
missionary electrification
Obligation of
Mandated
Entities
Guidelines
RE Certificates
20
Feed-in Tariff
Elements
Payment
Coverage
Mandated duration
Connection to Grid
Dispatch
Consultation
and Evaluation
In accordance with the ERC FIT
Rules
Obtained comments from third
party consultants of the DOE
Applied uniform financial model
for all technologies
NREB conducted consultation and
verification as follows:
Met with developers from
January 2009 to April 2011
Verified the figures from project
submissions by developers to the
DOE
Verified from actual cases and
decisions by the ERC
Applied international and
historical benchmarking on
project costs, O&M, and
technical assumptions
Recommendations
In conformity with
ERC Rules of
Practice &
Procedure on Rulemaking.
Representative
project
Single rate for each
technology initially.
Differentiated FITs
per technology to be
submitted as a
supplement to the
initial Petition
FIT Application with
ERC was submitted
on 16 May 2011
The FIT calculation was conducted using a discounted cash flow (DCF) financial
model in Microsoft Excel
The Financial Model computes for the Net Cash Flow, which is defined as annual
revenues less principal repayment, interest expense, O&M and G&A cost, and
income tax
The Net Cash Flow is then used to compute the Equity IRR based on the
assumed equity investment
The Financial Model then calculates the Weighted Average Cost of Capital
(WACC) based on assumed cost of debt and the computed equity Internal Rate
of Return (IRR)
Using the goal seek function of Excel, the Base FIT was derived such that the
Target Equity IRR or WACC is achieved
23
Debt
Equity
Production volume
FIT (?)
Revenues
Construction
period
Less
O&M and G&A costs
Net Capacity Factor
and Installed Capacity
Operating
period
Proposed by RE
Developers
NREB Approved
June
2010
Oct.
2010
Nov.
2010
April
2011
April
2011
Degression Rates
Biomass1/
9.84
11.48
9.94
8.22
7.00
Run-of-River
Hydro2/
7.80
7.44
7.40
6.56
6.15
Solar3/
22.64
23.81
20.55
19.11
17.95
Wind
11.23
11.92
11.85
11.29
10.37
Ocean
18.52
18.52
18.52
18.52
17.65
None
1/
Biomass
Solar
Wind
Ocean
6.0
8.3
10.0
30.0
16.2
3,565
3,039
3,400
2,758
12,637
2,341
1,982
2,647
1,983
9,752
47.0
72.0
16.0
25.0
60.0
400
1,115
530
100
25
N.A.
1,297
N.A.
N.A.
N.A.
N.A.
700
N.A.
N.A.
N.A.
17.0
18.5
16.0
17.0
17.0
10.6
10.9
9.9
10.3
10.1
6.15
7.00
17.95
10.37
17.65
Particulars
26
Installation Targets
In proposing the initial FITs, NREB, in
consultation with RE Developers and the DOE,
considered the expected capacity for each RE
resource and the completion dates as initial
installation targets.
The initial installation targets, subsequently
revised and certified by the DOE based on
NGCP Grid Impact Study, shall be achieved
within three (3) years from effectivity of the
FITs.
Installation Targets
The initial installation targets are not limits
or caps.
Rather, these targets would be the basis in
reviewing and re-adjusting the FIT rates in
accordance with Section 7 of the FIT Rules.
Installation Targets
in MW
Proposed by RE
Developers
Technology
DOE
NREB
Approved
(April 2011)
DOE
Certification
to ERC
(July 2011)
June
2010
November
2010
Biomass
357
416
233
250
250
Run-of-River
Hydro
131
131
170
250
250
Solar
235
542
20
100
50
Wind
710
710
220
220
200
Ocean
10
10
10
10
10
1,443
1,809
653
830
760
TOTAL
29
Proposed
(MW)
NREB Approved
(MW)
Increase
/(Decrease)
Solar
235
50
(78%)
Wind
710
200
(72%)
Hydro
131
250
90%
Biomass
357
250
(30%)
Ocean
10
10
1,443 MW
760 MW
(47%)
TOTAL
Beyond this, a diverse mix of technologies is critical to the power systems reliability (e.g.
Mindanao's energy mix is highly dependent on hydro; sustainability of biomass for fuel over 20
years).
30
Thailand
Germany
Spain
Biomass
7.00
5.91
3.31 to
3.45
3.74 to 4.00
---
---
Run-ofRiver
Hydro
6.15
3.32
3.31 to
5.04
4.40 to 5.32
---
---
Solar
17.95
12.66
12.23 to
18.28
13.82
19.57 to
26.35
14.09 to
26.95
Wind
10.37
7.51
---
7.92 to 9.24
5.64
4.47
Ocean
17.65
12.59
---
---
---
---
1/ Assumed
Technology
RE Generation
(GWh)
(A)
FIT
Avoided
Rate Impact
Payments
Cost
of the FIT
(Php million) (Php million) (Php million)
(B)
(C)
(B) (C)
Rate Impact
of the FIT
(Php/kWh)
(D)
Biomass
1,577
10,982
8,301
2,682
0.0412
Run-of-River Hydro
1,029
6,299
5,419
880
0.0135
Solar
70
1,112
369
743
0.0114
Wind
438
4,519
2,306
2,214
0.0340
Ocean
26
464
138
325
0.0050
TOTAL
3,140
23,376
16,533
6,843
0.1050
Notes: 1. Rate impact of the FIT after three years of effectivity of the FITs
2. Avoided cost based on the average WESM price of Php 4.50 / kWh (2010)
3. Applying respective degression in the FITs
Technology
RE Generation
(GWh)
(A)
FIT
Avoided
Rate Impact
Payments
Cost
of the FIT
(Php million) (Php million) (Php million)
(B)
(C)
(B) (C)
Rate Impact
of the FIT
(Php/kWh)
(D)
Biomass
1,577
10,982
10,282
700
0.0106
Run-of-River Hydro
1,029
6,299
6,709
(410)
(0.00624)
Solar
70
1,112
456
656
0.0010
Wind
438
4,519
2,856
1,663
0.0253
Ocean
26
464
170
294
0.0045
TOTAL
3,140
23,376
20,473
2,903
0.0442
Notes: 1. Rate impact of the FIT after three years of effectivity of the FITs
2. Avoided cost based on the average DU Generation Cost of Php 5.25 / kWh (2011)
3. Applying respective degression in the FITs
Under the FIT Rules, the installation targets set by NREB for the
initial FIT period of 3 years would serve as a governor or trigger
mechanism to adjust the FITs downwards or upwards.
As part of the FIT submission, degression rates were also included.
6% reduction for Solar One year after FIT rates apply
0.5% reduction for all others Two years after FIT rates apply
34
Agency
Target Date
ERC
NREB
ERC
ERC
ERC
Done
May 16, 2011
Ongoing
DOE
NREB
DOE
DOE
NREB
ERC
ERC
ERC
PEMC
DOE
DOE
PEMC
Study is on-going
ERC/NPC-SPUG
ERC
NPC-SPUG
42
Power
price
P/kWh
Consumers
are hedged
against
future price
increases
RE FIT price increases
with CPI and FOREX
only
Innovative Models
Global Energy Transfer Feed-in Tariff (GET FiT)
Developed by Deutsche Bank in response to
request from the UN Secretary General
Advanced FiT provides supporting payments for
above market premiums
Light house PPAs as pre-FIT regulatory
mechanisms
Mini-grids or Off-Grid performance based FiT
design for decentralized multi-user energy
generation in rural areas
Innovative Models
Indonesia FiT Fund
Developed by FMO and NL Agency of the
Netherlands to support geothermal development
in Indonesia
Payments are structured to close the gap
between PPA contracts awarded to the generators
and the rates needed to meet ROI expectations
Indexed to fossil fuel prices
As fuel prices rises over time, the payment to the
generator would eventually exceed the fixed flat
amount guaranteed by the fund.
Innovative Models
Green Africa Power (GAP)
Utilize official development funds to provide
guarantees and payments to close the gap for
RE projects in exchange for CERS
Notes:
1. None of these models are operational
2. No longer classified as an LDC, CERs of Philippine
CDM projects registered post 2012 will not be
eligible in EU anymore. Extension is highly
recommended
Thank
You!
51