1 / 6

Kamen- dent d.o.o. Mostar Bosnia and Herzegovina

Kamen- dent d.o.o. Mostar Bosnia and Herzegovina. Wind farm project “Pakline – Ljubusa – Kupres”. Sarajevo, 15 March 2011 . Location : Bosnia and Herzegovina Tomislavgrad and Kupres municipality. WF Kupres2. WF Kupres1. WF Pakline. WF Ljubusa. Basic site information :.

race
Download Presentation

Kamen- dent d.o.o. Mostar Bosnia and Herzegovina

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Kamen-dent d.o.o. MostarBosniaandHerzegovina Windfarm project “Pakline – Ljubusa – Kupres” • Sarajevo, 15 March 2011.

  2. Location:BosniaandHerzegovinaTomislavgrad and Kupres municipality WF Kupres2 WF Kupres1 WF Pakline WF Ljubusa

  3. Basic site information: • altitude 1100-1300m • good terrain configuration • main road and 110 kV line crossing the location • WF Pakline - central most windy part, 20km2 • WF Ljubusa - south part, 14km2 • WF Kupres- north part, two separate areas, 25km2 Windmeasurement: • two 50m masts, one-year measurement during 2007. • average wind speed 7m/s (50m) • three new 60m mastsinstalledat January 2011 (according to IEC 61400-12-1 standard, withprofessional calibratedequipment)

  4. Preliminarydesignand energy yield: • Wind turbine class: (2)-3MW • Total power planned: 350MW • For 1st phase: 102MW • Capacityfactorwithoutlosses (average): 32% • Moderateturbulence (WT class IIA) Status ofapprovals: • concession contract signed with county (Hercegbosanskazupanija) • contract with Tomislavgrad municipality for land use • preliminary measurement done • preliminary layout done • preliminary grid connection solution proposed • environmental approval issued • preliminary designalmostfinished (1st phase) • locationpermitexpecting for 1-2 months (1st phase)

  5. Costs • Project /equityvaluation (profitability) • CAPEX: • 1.308.000 €/MW • Total (350MW): 437.5 M€ • First phase (102 MW): 133.5 M€ • OPEX: • First phase: 4.700.000 €/annual • Primarydepending on feed-intariff (notknownyet) • Assumed: • 90 €/MWh for 1st year • incerasedwithinflation rate, duration 12 years • after 12th years, marketpricesassumed • First phase (102 MW): • Net energy: 271800 MWh/annual • Income: 25.800.000 €/annual (1st year) • Project valuation (WACC = 10%): • Project IRR: 13.95% • Project NPV: 367.200 €/MW (total 37.455.000 €) • Payback time (from project free cash flow): 11 years • Equityreturn (70/30 debt/equity, interest rate 6%, upfrontfee 3%, loanduration 12 years, discount rate 12%): • Equity IRR: 23.1% • Equity NPV: 380.300 €/MW (total 38.800.000 €) • Payback time (fromequityfree cash flow): 7 years

  6. Financing • Contacts: • Project financing • Equity: • 20-25% • Developer’s costsandfee: 1/3 ofequity • Strategic partner: 2/3 ofequity • Debt: • 70-80% • Contracitngresponsibility: strategic partner • Owner/Developer: • Kamen – dent d.o.o., • Mostar, BosniaandHerzegovina • Email: jure.krtalic@tel.net.ba • Tel: 00387 63 82 01 68 • vjetropark.kamen-dent.com • Technicalsupport: • Fractal d.o.o., • Split, Croatia • Email: fractal@fractal.hr • Tel: 00385 98 286 314 • www.fractal.hr

More Related