Manuscript - Financing Modeling of Renewable Energy Projects
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
MODELING
VALUATION &
FINANCING IN
RENEWABLE
PROJECTS
Nuzulul Haq
Explorerealoptions.id
TABLE OF CONTENT
1. Characteristic of Renewable Projects
04
2. Key Performance Indicator
10
3. Valuation and Financing Term
15
4. Valuation and Financing Modeling
19
5. Probabilistic and Optimization Modeling
80
6. Closing and References
98
2
Introduction
Alhamdulillah, finally I can finish this book. The discussion in this book begins
with [1] characteristic of renewable project, [2] Its Key Performance Indicator
and [3] Its economics and financing terms in renewable projects. The source
of these chapters is taken from the course material of project finance in
renewable energy by Prof. Ed Bodmer (www.edbodmer.com).
After we discuss the overview of renewable energy projects, we continue to
modeling [4] the economics and financing of renewable projects (wind
onshore/offshore, solar and hydro). The reference of this chapter is taken
from material course of Project finance modeling for Renewable energy by
Greg Ahuy CFA (www.financialmodelonline.com).
After we have a complete financing model in deterministic approach, we
extend this model with [5] probabilistic approach to improve the risk analysis
using SIPmath modeler tools. This software is available free from
www.probabilitiymanagement.org. In this chapter, we also discuss how to
integrate price optimization into deterministic and probabilistic model.
At the end of this book we wrap-up some conclusion and list of references of
this book [6].
Hopefully, this book can help practitioners in better investment analysis of
renewable energy projects especially for recognizing the uncertainty of
resource assessment that would affects capacity factor estimates.
I would like to thank Prof. Ed Bodmer for giving me the permission to use
some notes from his course material. I also thank to Greg Ahuy for your
course note in how to develop the financial modeling in renewable energy,
and also Dr. Sam Savage as founder of probability management for giving us
a free SIPmath software to run probability modeling.
Finally, I would like to thank to my wonderful mother Watini, my beloved wife
Tuning Indraswari, my dear sons and daughters Fira, Haykal, Zildan, Briya
and all those who have provided opportunities and assistance in the process
of making this book.
Nothing is perfect. The author apologizes if there are still many shortcomings
of this book.
Jakarta, 20 – 12 - 2020
Nuzulul Haq
3
CHAPTER 01
Characteristics
of Renewable Projects
“
A
transition to clean energy is about making an
investment in our future
- Gloria Reuben -
4
Characteristic of Renewable Projects
What makes renewable projects different than other electric generation
• More Capital Intensive, economics driven majorly by the cost of capital
• Low capacity factor – risk Driven by resource Assessment
• Need a subsidy through Feed in Tariffs (exposure to changes in volume)
• Problem for financiers is the confidence in the capacity factor estimates
Three types of renewable projects discussed in this book
1. Hydro Power
2. Solar Power
5
• Basic design element of hydro facility.
• water at one elevation, and a dam or
reservoir to hold it there
• A lower elevation to which the water
output can be directed
• A hydraulic turbine, connected to a
generator
• These plants convert the potential
energy of the water to kinetic energy as
it changes elevation, then to
mechanical energy as it passes through
the turbine, then into electrical energy
• Very flexible operation
• Change operations quickly
• Large range of operations
• Good resource for ancillary service
• No fuel required
• Very low production costs
• Zero air emissions
• The solar resource assessment depends on
the latitude of the location on the earth as
well as the cloudiness or clearness. It also
depends on the temperature.
• The step by step process (used by
rescreen) includes:
• Compute the declination angle that
depends on the day of the year
• Compute the sunset angle and the hours
of sunlight that depend on the latitude of
the location.
• Compute the sunlight radiation from the
clearness index
3. Wind Power (On-shore/Off-shore)
• Wind is a form of solar energy
• Uneven heating of the atmosphere
• Irregulates in the earth’s surface
• Rotation of the earth
• Wind power turns in the wind into
mechanical and electrical power
• Power available in the wind is
proportional to the cube of its speed
Comparison between Renewable Projects
- High degree of certainty
- On site data measurement not needed,
interpolated ground based and satellite
data can be used
- Long term data sets available
SOLAR vs WIND
1. Resource
2. Energy Output
- Less certainty on resource estimation
- On site data measurement needed for a
period of 1 year
- Correlation against regional measurement
have been challenging
- Low capacity factors (18-26% on P50
depending on tracking equipment)
- Higher capacity factors (32-38% on P50)
3. Construction/Equipment
- Minimal construction risk, rating
agencies refer to “deployment risk”
- Off the shelf components, can be
packed into standard sea containers
- Inverters need to replaced during the
life of the projects
- Towers needs substantial foundation
structures
- Equipment difficult to move and
install on site (large cranes needed)
HYDRO vs WIND
1
2
3
Water flow
Limits on Amount of Water
Requires Sizing of Turbine and
Tradeoff Between Capacity Amount
and the Capacity Factor
Linear Relationship for Hydro
Wind Speed
No Limits on Amount of Air
Cubic Power Curve for Wind Speed
versus Wind Power
6
More volatility in water flow
4 Less volatility in wind speed
Less Uncertainty From Other Factors
Like Shear, Correlations, Wake, Icing,
Measurement
Specific Characteristics – 1
Solar
• Solar Power Involves Debt Structuring and Sizing more than Risk Analysis
• High Capital Cost
• Low construction, resource, O&M and pricing risk
• EPC Contracts with low premium
• Low Standard Deviation of Resource from Year to Year Solar Power
Involves Debt Structuring and Sizing
• Feed-in Tariffs Long Term
• Risk of Off-taker
• Objective to optimize debt structure to maximize the rate of return
• Analysis is more structuring and less risk analysis
Hydro
• Hydro power may sell power at merchant prices
• Risk analysis depends on electricity prices
• Storage Hydro – on peak prices
• Run of River – all hour prices
• Financing is affected by outlook for prices
• Break-even analysis of prices and marginal cost analysis
• Construction Over-run Risk
• High fixed costs
• Expensive to build
• Maintain dam, reservoir, & plant
• Environmental concerns
• Effect operations and economics
• Limited energy source
• Cannot always operate at full capacity
• Uncertainty
7
Specific Characteristics - 2
Wind in general
• Problems in accurately measuring capacity factor with P50, P75, P90, etc.
• Long-term trends in Wind Speed and Global Warming
• Performance of P50 studies
• Difference between 1-year P75 and 10-year P75
• Technology risks of technology evolution
• Costs of Grid Connection
Difficulties in connecting wind turbines to the grid can contribute significantly to
the risks and costs of a project.
Off-Shore Wind in specific
• The potential for offshore wind is enormous, but the technical challenges are also
great. The capital costs are higher than onshore, the risks are greater, the
project sizes are greater and the costs of mistakes are greater.
• Methods of installation and operation are already very different from onshore
wind generation, with great attention being given to reliability and access.
• Off-shore can have high construction risks, revenuer risks (from partial
merchant), scheduling risks, wind risks (from wake effect estimation) and O&M
risks (need for helicopters and ship hotels).
• Cabling from Off-shore may be subject to regulated risks
• Costs of Grid Connection for Off-Shore
Depending on the location of the project, cable must be laid over many of hostile
and inaccessible environment and, usually, ploughed into the sea bed. As a
result, costs for grid connection kilometers can constitute a very large share of
the total investment in an offshore project, easily 40%. This contrasts sharply
with onshore where, for most projects, costs for grid connection account for
around 10% of total project cost.
8
Financing Issues
Wind
• Project Financing
• Construction Over-run Facilities
• Higher Debt Service Coverage Requirement
• Shorter Tenor of Debt
• Cash Sweep
• Implications
• Measurement of Value from IRR
• Problems with Equity IRR due to Re-financing
• Improvements as Technology is Confirmed
Solar
• Solar Power Involves Debt Structuring and Sizing more than Risk Analysis
• High Capital Cost
• Low construction, resource, O&M and pricing risk
• EPC Contracts with low premium
• Low Standard Deviation of Resource from Year to Year
• Feed-in Tariffs Long Term
• Risk of Off-taker (Spain)
• Objective to optimize debt structure to maximize the rate of return
• Analysis is more structuring and less risk analysis
• Small Risks such as Variation in Losses Become Big Risks
Hydro Issues
• Hydro power may sell power at merchant prices
• Risk analysis depends on electricity prices
• Storage Hydro – on peak prices
• Run of River – all hour prices
• Financing is affected by outlook for prices
• Re-financing and cash sweeps
• Break-even analysis of prices and marginal cost analysis
• Construction Over-run Risk
9
CHAPTER 02
Key Performance
Indicator (KPI)
“
Birds are indicators of the environment. If they
are in trouble, we know we'll soon be in trouble.
- Roger Tory Peterson -
10
KPI of Renewable Projects - 1
1. Electricity Prices
• Costs of renewable technology are generally higher than prices of conventional
technology because of high capital cost and low capacity factors
• For most places in the world, renewable technologies need a subsidy in order to
be developed
• In Europe this has been a fixed power contract that has a higher price than the
cost of producing electricity
• In the U.S. this has been accomplished with tax breaks and government grants
• Where the price of electricity is very high (such as the Caribbean) and wind or
solar resources are good, renewable technologies can be competitive
• Renewable costs should include cost of back-up power
2. Investment Cost per kW
• High cost of renewable technology relative to conventional technology
• Cost of natural gas price plant is about US$1,000/kW
• Cost of on-shore wind from non-Chinese producer is about US$2,000/kW
• Cost of off-shore is about US$4,000/kW
• Cost of PV solar ranges from US$2,500/kW to US$4,500/kW
• Costs depend on base cost and balance of system (BOS) cost
• Lower cost per kW of Chinese solar and wind projects
• Because of high capital cost, the cost of capital is important
• With declining capital cost per kW for solar and wind as well as low cost of
capital, the electricity prices from renewable technologies can be competitive
11
KPI of Renewable Projects - 2
3. Capacity Factor
• The major risk of renewable projects after they are built is the question of how
much they will operate or what is the capacity factor
• For conventional projects known as IPP’s capacity factor is not a big risk because
the capacity factor is controlled by the entity that buys the power. Since the
entity controls the power, it must take the capacity factor risk.
• For wind projects, consultants make estimates of the capacity factor which have
sometimes not been very good. Consultants make forecasts of the probability
that the capacity factor will be lower than a given number. For example if the
probability that the capacity factor will be above 20% is 90%, this capacity factor
is called the P90 capacity factor.
• For solar projects, the capacity factor is less of a risk because there is less
variability for changes in sunlight and there is less fluctuation in the amount of
power that comes from the sun.
Energy yield measurement
the result of an energy yield prediction in term of an Annual Energy Production (AEP) is called
the P50. The probability of reaching a higher or lower AEP is 50:50. P75 is the AEP which is
reached with a probability of 75%. The risk that an AEP of P90 is not reached is 10%. The P90
value is currently being used in analysis of these projects.
12
KPI of Renewable Projects - 3
4. Operation and Maintenance Cost
• Relative to capital cost, the year by year operating cost is a minor item.
• The total price to cover the capital cost is in the range of US$ 70/MWH - US$
300/MWH depending on the technology, the cost per kW and the capacity factor.
• By comparison to the total price, the operation and maintenance cost is relatively
small – ranging from US$15/MWH to US$35/MWH which is generally covered by
a fixed contract.
• Given the importance of capital cost relative to operating cost, cost of capital
issues are important relative to operating cost.
• As the capital cost has come down for renewable costs, the operating cost has
become relatively more important.
5. Financing Considerations
• Project Finance is used for financing many renewable projects and has been the
most common form of financing in Europe where government feed in tariffs are
paid to private investors.
• A major problem for financiers is confidence in the capacity factor estimates for
projects that have not yet been constructed.
• When investing and financing a new renewable project, project financing analysis is
generally used which is driven by the equity IRR and the DSCR.
• The equity IRR which drives the investment from equity investors
• DSCR which is the ratio that lenders use to determine the amount of debt a
project can support.
• DSCR’s and the tenor of debt drive the amount of debt in a project which in turn
has a large influence on the equity IRR. The DSCR and the tenor of the debt
depend on the type of the project.
• Solar may have a DSCR of 1.20 while on-shore wind may have a DSCR of 1.40.
• The tenor of debt may be as long as 18 years or as low as 10 years.
• The required Equity IRR on a project may range from 7% to 12% depending on
the project and the area where the project is being developed.
• Repayment of debt generally uses sculpting which means that the repayment is
customized so that the DSCR remains constant over the tenor of the debt.
13
KPI of Renewable Projects - 4
6. Valuation Considerations
• Economic analysis of capital investments whose value is directly or indirectly related
to volatile energy prices
• Contract with Independent power producers (energy charge versus capacity charge;
no volume risk)
• Importance of cost of capital and risk measurement for capital intensive technologies
• Statistical assessment of resources
• Risk analysis of long-term investments
• Contract structures to manage and transfer risk including Feed-in tariffs, PPA tariffs,
EPC contacts, maintenance contracts, availability and power curve guarantees
• In valuing projects that have an operating history, the risks and required return are
less because there is less dependence on uncertain consulting studies. DCF models
of equity or free cash flow can be used in valuing exiting projects with some of the
following considerations:
• Models should extend for the life of the project as growth rates are zero and the
projects do not produce cash flow after retirement.
• Equity cash flow can be used as investors normally consider a required rate of
return from 7% to 12%.
• The discount rate declines after the project has about four years of operating
history because of lower uncertainty in the capacity factor.
14
CHAPTER 03
Valuation and
Financing terms
“
Renewable
energy is proven technology, the price is
dropping, the rest of the world is going that way,
that's where our investment should be going as well.
- Bob Brown -
15
Valuation Terms in Renewable Projects
Detailed Terms for Renewable Projects
• P50, P90, P99 etc.
• Measures the chances that the capacity factor of a project will be below or equal
to the stated level. P99 will be a lower capacity factor than P50.
• 10 Year P50 versus 10 Year P75
• Feed-in Tariff
• A fixed price offered by the government for specific types of renewable capacity
over a given term. Can be related to market prices and/or have inflation.
• Merchant Prices
• LMRC or SRMC - Long/Short Run Marginal Cost
• The amount by which renewable technologies should be less than in order to be
economic. Could be long-term or short-term.
• Grid Parity
• LCOE – Levelized cost of electricity
• Debt Capacity
16
Financing Terms in Renewable Projects - 1
Debt Service Coverage Ratio (DSCR) for Renewable Projects
• Typically, a bank will base the financial model on the ‘exceedance cases’
provided within the energy assessment for the project.
• The mean estimated production of the project (P50) may be used to decide
on the size of the loan, or in some cases a value lower than the mean (for
example P75 or P90).
• This depends on the level of additional cash cushioning that is available to
cover costs and production variation over and above the money that is
needed to make the debt payments.
• The debt service cover ratio (DSCR) and is the ratio of cash available at the
payment date to the debt service costs at that date.
• For example, if €1.4 million is available to make a debt payment (repayment
and interest) of €1 million, the DSCR is 1.4:1.
Deb Sizing
• Banks loan money depending on the difference between the cash flow and
the amount of the debt service – this is the debt service coverage ratio
• The higher the risk the higher the debt service coverage ratio, because
banks need a margin.
• A project with a lot of risk may have a debt service coverage ratio of 1.8
whilst a project with little risk may have a DSCR of 1.2. (Look at graphs
on the next chart)
• Once you have the DSCR, you can find the level of gearing from the
DSCR (using the goal seek).
• The equity IRR which is the main thing that the sponsors are concerned
about depends on the debt terms
• It is better to have longer tenor
• It is better to have level debt service instead of declining debt service
(annuity payments)
• It is better to have lower DSCR
17
Statistical Analysis Used in Sizing Debt
• Computation of deviation in wind from period to period
• Distribution of wind
• Difference between risks
• New Technology and Consulting or Scientific Study
• Statistical Properties of Prices
• Mean Reversion of Weather
• Standard terms of debt define value and cost of capital
• Optimization of Capital Cost and Operating Cost
• Tax Incentives
Financing Terms for Renewable Projects - 2
Use of Probability Estimates in Debt Sizing and DSCR
• Financier’s models often size debt on the P90 10-year energy case, even if the main
‘base case’ uses the P50 over the long term.
• So, the lower the P90 relative to the P50, the lower the size of the loan
• The selection of either the P50 or P90 may not be critical, as the Debt Service
Coverage Ratio changes with each energy case.
• Europe
• Loan based on P50 with 1.4 DSCR vs Loan based on P90 (10 year) with 1.2 DSCR
• North America
• Loan based on P99 (1 Year) with 1.0 DSCR
DSCR criteria
1. On-Shore Wind
• DSCR 1.40 for P50 10 year (base case)
• DSCR 1.25 for P75 10 year (low case)
2. Off-Shore Wind
• DSCR 1.5 for P50
• DSCR 1.3 for P90 10 years
• Use of cash sweep facilities for
cost over-runs
• Debt tenor 12-14 years
• Sweep for Availability, Wake
Effect of other Farms
• Credit Spread 2.75% increasing
• Cost of Project 3,500 GBP per kW
• Merchant Price Risk with Band
3. Solar
• 1.20 DSCR
• Sculpted
• 1-2 year tail
4. Hydro
• DSCR Target: 1.8 or more
• Credit Spread: 2%
• Tenor: 10 Years
• Cash Sweep
18
CHAPTER 04
Valuation and
Financing Modeling
“
The
best financial models are simple enough for
anyone to understand, yet dynamic enough to
handle complex situations.”
- Tim Vipond -
19
Case Study
FINANCING IN RENEWABLE ENERGY PROJECT
Background
You have been instructed to build a financial model to handle renewable projects
such as wind, solar and hydro. The objective is to come up with the PPA energy
price, which results in an equity return of 10%, which will be used in negotiations
with PLN.
The financial model has to be capable to generate the construction debt size based
on the project’s cash flows.
You have recently met with a possible lender, which can arrange the financing to
the project, and received an indicative term sheet for construction and O&M
proposals.
For your analysis, you should assume the financial close date and construction
start date of December 31, 2019. The construction shall be complete in 12
months, at which time operations shall start. The model shall be based on
quarterly periods.
The case sample that will be explained in this book is on-shore wind.
The key assumptions of on-shore wind project are as follows:
20
Modular Development
“
The
development of a financial model may initially seem daunting.
Breaking the modelling task into self contained segments is one
approach – this is known as modular development
Each module will be represented as a sheet in the model
Cover sheet will explained the model description and the consensus term regarding
the cell formatting key. For example: the data that will be exported to other sheet
(export data) will be colored with red, meanwhile the data that imported from other
sheet (import data) will be colored with green. Other info in cover sheet is some
constant that will be used in the model related with unit and timing. We can format
the cell using Cell Styles (Alt+H+J)
21
Financial Model Structure
“
A
financial model developer should be aware that modules can have
precedents and dependents.
The final goal of the financial model: To provide three financial statements
Steps to Build the Model
Starting with Input sheet, we will develop sheet by sheet using the above process flow
until the final sheet (dashboard). Sometimes, we should export/import data to/from
other sheets.
Below is the detail for each sheet, i.e.:
1. Input: all detail assumption and scenario will be put in this sheet
2. OPS (Operation): temporary calculation to convert from single unit assumption to
quarterly input assumption
3. C&F (Capex & Funding): to determine the leverage ratio and breakdown of the
sources and uses of funds in monthly bases and will be convert to quarterly base
4. Debt: to determine the debt size and schedule of interest payment and principal
repayments
5. a. D&T (Depreciation and Tax): to calculate depreciation and tax expense included
tax paid
b. FS (Financial Statement): to provide the 3 statements (Income, Balance sheet
and Cash Flow) in quarterly base
6. a. Macro: calculation to mitigate the circular reference using VBA macro
b. Check: to check the modeling and ratio compliance is calculated correctly
7. Equity: temporary calculation for equity investment through shareholder capital
and loan
8. VAL (Valuation): to calculate IRR project/equity and equity NPV
9. AFS (Annual Financial Statement): to provide the 3 statements (Income, Balance
sheet and Cash Flow) in yearly base
23
10. Dashboard: to provide result summary of operation/debt stats, valuation and to
control scenario selection
The chronology of model building
based on the scheme of capex funding
Scheme of Capex Funding
First, the debt model is built by a static debt size which is based on a portion of
construction cost. Second, the debt model is built by a dynamic debt size which is
based on the project cash flow. Since project cash flow is influenced by the tax
deductibility of interest charged on the debt size, there will be a circular reference. VBA
macro is created to mitigate this circular reference. In the second scheme, DSRA will be
introduced and this is will affect to the total of financing cost. Third, shareholder loan
will be included in the model and now the project cash flow will be influenced by the tax
deductibility of interest charged on debt size and also shareholder loan.
Below is the list of 6 files to describe the chronology of the step by step how to build the
financial model.
I. Static Debt size (Debt size based on a portion of Construction Cost)
→ File Reference: 1. Static Debt start.xlsx and 2. Static Debt end.xlsx
II.
Dynamic Debt size (Debt size based on project cash flow that influenced by the
tax deductibility of interest charged on debt size)
→ File Reference: 3. Dynamic Debt start.xlsx and 4. Dynamic Debt + DSRA.xlsx
III. Dynamic Debt size + Shareholder loan (Debt size based on project cash flow
that influenced by the tax deductibility of interest charged on debt size and
shareholder loan)
→ File Reference: 5. Dynamic Debt+DSRA+SHL.xlsx and 6. Dynamic Debt end.xlsx
24
25
I. Static Debt Size
Reference File
1. Static Debt start.xlsx
In this file, we will focus first on sheets:
Input, Timing, OPS, C&Ftime, C&F, Debt
Timing
(quarterly)
INPUT
OPS
C&F
(Debt
Static)
Debt
CFtime
(monthly)
26
MODULE - INPUT
File: 1. Static Debt start
1
1
2
3
4
5
6
Detail of each input category
4
1
2
5
3
6
27
MODULE - TIMING
File: 1. Static Debt start
Content
Module Timing
is used to set quarterly time and would be a benchmark for timing in other sheets
except sheet C&F
Binary flags (either 1 or 0)
1 - if something is happening
0 - if something is not happening
→ we use combination “IF” and “Date” functions to model flags
1
28
MODULE - OPS
File: 1. Static Debt start
Content
OPS-Prod
OPS-Rev
OPS-Opex
OPS-WC
Maps
Module Operation (OPS)
This sheet will be a temporary calculation to convert from single unit assumption to
quarterly input assumption
29
Production
OPS-Prod
File: 1. Static Debt start
Sheet: OPS
Curtailment Reduction
reduction in the energy output on involuntary basis, can be compensable or noncompensable
• non-compensable curtailment: grid non-availability due to maintenance
• compensable curtailment: off-taker requirement to reduce power generation for any
reason
Degradation factor
Energy losses due to blade degradation in wind turbine (dust build-up on the blades)
1
30
Revenue
OPS-Rev
File: 1. Static Debt start
Sheet: OPS
PPA (Power Purchase Agreement)
a long-term power purchase agreement between the power seller (independent power
producer) and the buyer (utility)
Merchant Market (spot electricity market)
energy sales after the expiry of the PPA “merchant tale”
1
31
Operating Cost
OPS-Opex
File: 1. Static Debt start
Sheet: OPS
Variable costs
O&M variable costs, land royalty and insurance during operations
Fixed costs
OO&M fixed costs, and administration costs
1
OPS-Prod
OPS-Rev
32
Working Capital
OPS-WC
File: 1. Static Deb start
Sheet: OPS
Accounts Receivable
right to collect money from a customer at specified time in future, which is reported as
accounts receivable on the balance sheet.
Accounts Payable
are bills for materials, equipment or services bought on credit, that the company must
pay soon.
1
OPS-Rev
OPS-Opex
33
File: 1. Static Deb start
MODULE – C&Ftime
Labels Input Units
Financial period end date 31-Dec-18 31-Mar-19 30-Jun-19 3
Timeline - Quarterly Pre-FC FC / Construction Construction Constr
Financial year 2018 2019 2019
Timeline - quarterly
Pre-financial close date flag Flag 1 - -
Financial close date flag Flag - 1 -
Construction period flag Flag - 1 1
Operations period flag Flag - - -
Post operations period flag Flag - - -
Binary flags (either 1 or 0)
1 - if something is happening
0 - if something is not happening
we will use “IF” and “Date” functions to model flags
Capex & Funding (C&F) timing .
will be set as monthly base due to the interest charge is calculated based on the
monthly base.
34
MODULE – C&F
File: 1. Static Debt start
Content
Map
Module Capex & Funding (C&F)
This sheet will calculate detail capital expenditure (capex), leverage ratio, the source
and use of funds
35
Static Debt Size
File: 1. Static Debt start
Sheet: C&F
C&F-ConsDebt
Static Debt Size
Debt size is a portion of Construction Cost. The portion will be static since the
construction cost is fixed
1
Construction debt = 70% x 57,750 = 40,425
36
Financing cost
C&F-Fincost
File: 1. Static Debt start
Sheet: C&F
1
C&F-Consdebt
Breakdown of financing cost
• Upfront fee (arranging fee, origination fee): 0.5 - 1.5%, paid at the financial close
• Commitment Fee: 40 – 80 bsp p.a on the undrawn debt balance, paid during the
construction period
• IDC (Interest During Construction): interest expense during the construction period
• Agent bank fee: lump sum amount, paid at the financial close
37
Source and Uses of funds
File: 1. Static Debt start
Sheet: C&F
1
C&F-Fincost
Note:
Source and uses of funds should be balance
38
Timing Conversion
File: 1. Static Debt start
Sheet: C&F
1
Monthly to Quarterly timeframe
Sum-up the monthly data to quarterly data so that it can be exported to other sheets
that based on quarterly base
39
MODULE - DEBT
File: 1. Static Debt start
Content
Map
Module Debt
This sheet will calculate term loan, interest payment and principal repayment
40
Project Risk in financiers’ point of view
Financiers point of view
• Risky project → High DSCR and Interest rate
• Less Risky project → Low DSCR and Interest rate
DSCR across industries
DSCR
• Mining 3 – 4
• Telecommunication, Renewable (Merchant) 1.7 – 2.5
• Renewable (PPA) 1.2 – 1.4
• Toll Road (Revenue Huartanteed 1.1 – 1.2
High Risk
LowRisk
41
Debt Service
Debt-DSCR
File: 1. Static Debt.xlsx
Sheet: Debt
DSCR =
DSCR =
CFADS
Debt Service
CFADS
Principal repayment + Interest Payment
Principal repayment + Interest Payment = CFADS
DSCR
Principal repayment = CFADS
DSCR
− Interest Payment
Target DSCR P50 = 1.40
→ Debt service for P50 scenario is CFDAS / 1.40
1
OPS-Rev
OPS-Opex
OPS-WC
42
File Reference
2. Static Debt end.xlsx
In this file, we will add P75 Cash flow and Debt ratio in sheet Debt
and continue to discuss new sheets: FS, D&T, and Equity
43
Debt service - update
Debt-DSCR
File: 2. Static Debt end
Sheet: Debt
P50 CFADS
P50 DSCR
P50 Debt Service
P75 CFADS
P75 DSCR
P99 Debt Service
Debt Service for Debt Sizing =Minimum of P50 and P99 debt services
Debt sizing
In renewable energy projects, debt is sized based on two scenarios. P50 scenario –
base case, and P75 is conservative scenario
• 10 year P75 capacity factor– means the most conservative, worst - case scenario
energy production profile.
• 10 year P50 capacity factor – means the base - case energy production profile.
Therefore, there are two types of DSCRs in a term sheet: P50 DSCR and P75 DSCR.
• P50 DSCR is typically in the range of 1.20x - 1.40x for the renewable projects
based on the PPA
• P75 DSCR is set to 1.25x
2
44
Financial covenants
Debt ratio
File: 2. Static Debt end
Sheet: Debt
Covenant
an undertaking or promise by the borrower to the lender to do something or refrain
from doing something.
Financial Covenant
• Debt service coverage ratio (DSCR)
• Loan life coverage ratio (LLCR)
• Project life coverage ratio
• Reserve coverage ratio
Lock-up
an undertaking or promise by the borrower to the lender to do something or refrain
from doing something.
Default
an undertaking or promise by the borrower to the lender to do something or refrain
from doing something.
2
45
MODULE – D&T
File: 2. Static Debt end
Content
DEPRECIATION
PP&E balance for accounting book
Book Depreciation
TAX
PP&E balance for tax
Tax Depreciation
Tax Depreciation For Project IRR Calculation
Map
Module Depreciation and Tax (D&T)
This module will calculate the depreciation expense for book and tax purpose. This will
also calculate the tax expense and tax paid.
46
Depreciation
D&T- BookDep
File: 2. Static Debt end
Sheet: D&T
PPE (Property, Plant and Equipment)
is a total capex including financing cost . This cost is money spent on tangible (physical)
assets that will be used for more than one year in the operations of a business.
Depreciation Expense
allocation of the cost of physical asset over its projected life on the income statement,
therefore, depreciation expense is a non-cash expense.
Book Depreciation
Depreciation for book reporting. PPE will be depreciated by straight line depreciation
2
47
Tax Depreciation
D&T-TaxDep
File: 2. Static Debt end
Sheet: D&T
Tax depreciation (Accelerated)
Book depreciation (Straight line)
$
time
Tax Depreciation
Depreciaiton for tax calculation. It’s differennt than book depreciation, i.e. on schedule
and cost category. Tax depreciation will use accelerated depreciation method
2
48
Tax Expense vs Paid
D&T-TaxExp
File: 2. Static Debt end
Sheet: D&T
Tax Calculation
Tax expense will be calculated based on accounting principle amd will be
booked in Income Statement. It’s different than what we pay (Tax paid)
because tax office has own tax calculation
2
D&T-TaxDep
49
Deferred Tax
D&T-DefTax
File: 2. Static Debt end
Sheet: D&T
Deferred tax liability (taxes to be paid in future)
Deferred Tax Assets & Liabilities arise from timing differences; typically from
differences in accounting versus tax approaches to items such as depreciation
2
D&T-TaxExp
50
MODULE – EQUITY
File: 2. Static Debt end
Content
PAID IN CAPITAL
RETAINED CASH BALANCE
RETAINED EARNINGS BALANCE
Map
Module Equity
This module will calculate the equity investment through paid in capital. For loan
provided by shareholder will be discussed later in other files
51
Shareholder Capital
Equity-SHcapital
File: 2. Static Debt end
Sheet: Equity
Equity Investment
initial funds raised from sponsors that goes into the paid-in capital account. It is also
include subsequent equity investments into the project (Paid-in capital = par value +
additional paid-in capital)
2
52
Dividend payment
Equity-Div
File: 2. Static Debt end
Sheet: Equity
Retained Earnings
is accumulated net income / loss since the project’s inception. Dividends have to be
subtracted from the retained earnings balance. Typically, dividends are allowed to be
paid out if project meets the lender’s DSCR and DSRA covenants. If the DSCR covenant
is not met, the dividends may be locked-up. DSCR covenant is lower than DSCR we use
for debt sizing (margin of safety)
2
53
MODULE – FS
File: 2. Static Debt end
Content
INCOME STATEMENT
BALANCE SHEET
CASH FLOW (CF)
Map
Module Financial Statement (FS)
This module will calculate 3 financial statements (Income Statement, Balance sheet,
Cash Flow)
54
Financial Statement
FS – IS/BS/CF
File: 2. Static Debt end
Sheet: FS
Income
Statement
Net Profit
After Tax
Equity
Retained
Earnings
Balance Sheet
Cash Flow
Statement
Net Cash Flow
Current
Asset
Cash
55
File: 2. Static Debt end
MODULE – CHECK
Checks for Integrity
A system of checks will make a financial model more robust and will communicate to
the user areas of the model that require attention.
There are three key checks categories:
• Error Checks (e.g. the Balance Sheet balances)
• Alert Checks (e.g. a covenant breach)
• Sensitivity Checks (i.e. to alert the model user to the fact that a sensitivity case is
active)
56
57
II. Dynamic Debt Size
File Reference
3. Dynamic Debt start.xlsx
We will update sheets: C&F and Debt and adding
new sheet Debt to mitigate circular reference
58
Debt Dynamic
C&F-leverage
File: 3. Dynamic Debt start
Sheet: C&F
Debt size is calculated based on the CFADS where the size is the percentage portion
of total capex (leverage) included financing cost. It will be a circular reference
3
59
Debt Sizing
Debt-debt sizing
File: 3. Dynamic Debt start
Sheet: Debt
Construction debt size is based on the project’s cash flows
If project costs increases, this will be covered mostly by equity funding.
If the project cost increases, this will slightly increase debt size, through the effect of
deprecation on the CFADS.
3
60
MODULE – MACRO
File: 3. Dynamic Debt start
Sheet: Macro
Visual Basic
Sub Global_macro()
Do
Application.Calculation = xlCalculationSemiautomatic
Range("Leverage_paste").Value = Range("Leverage_live").Value
Range("cdebt_paste").Value = Range("cdebt_live").Value
Application.CalculateFull
Loop Until Range("Leverage_check").Value = 0 And Range("cdebt_check").Value = 0
Application.Calculation = xlCalculationAutomatic
End Sub
3
61
File Reference
4. Dynamic Debt + DSRA.xlsx
We will update sheet Debt with adding Debt
Service Reserve Account (DSRA)
62
DSRA
Debt-DSRA
File: 4. Dynamic Debt+DSRA
Sheet: Debt
uses of funds
sources of funds
Construction
Cost
Debt
DSRA
Financing
Cost
Equity
Debt Service Reserve Account (DSRA)
• a bank account withdrawals from which are controlled by the lenders
• Next periods debt services (Interest + Principal)
• a part of financing cost and would be sum up as total capex
4
63
Debt Dynamic (+DSRA)
File: 4. Dynamic Debt+DSRA
Sheet: C&F
C&F-leverage
DSRA will add to the financing cost. This will affect the CFADS and create new
leverage ratio.
4
64
DSRA Macro
Macro-DSRA
File: 4. Dynamic Debt+DSRA
Sheet: Macro
Update VBA Script
Sub Global_macro()
Do
Application.Calculation = xlCalculationSemiautomatic
Range("Leverage_paste").Value = Range("Leverage_live").Value
Range("cdebt_paste").Value = Range("cdebt_live").Value
Range(“dsra_paste").Value = Range(“dsra_live").Value
Application.CalculateFull
Loop Until Range("Leverage_check").Value = 0 And Range("cdebt_check").Value = 0
And Range(“dsra_check").Value = 0
Application.Calculation = xlCalculationAutomatic
End Sub
4
DSRA_check
65
III. Dynamic Debt Size
+ shareholder loan
66
File Reference
5. Dynamic Debt+DSRA+SHL.xlsx
We will update sheet Debt with adding Debt Service
Reserve Account (DSRA)
67
Debt Dynamic (+SHL)
File: 5. Dynamic Debt DSRA SHL
Sheet: C&F
C&F-SHL
Shareholder Loan
Loan from project sponsors to project company, subordinated to construction loan and
is subject to tax authorities interpretation. Interest rate charged is at market level and
will affect the CFADS
5
68
Shareholder loan
File: 5. Dynamic Debt DSRA SHL
Sheet: Equity
Equity-SHL
Shareholder Loan Repayment
5
69
SHL Macro
File: 5. Dynamic Debt DSRA SHL
Sheet: Macro
Macro-SHL
Visual Basic
Sub Global_macro()
Do
Application.Calculation = xlCalculationSemiautomatic
Range("Leverage_paste").Value = Range("Leverage_live").Value
Range("cdebt_paste").Value = Range("cdebt_live").Value
Range(“dsra_paste").Value = Range(“dsra_live").Value
Range(“SHL_paste").Value = Range(“SHL_live").Value
Application.CalculateFull
Loop Until Range("Leverage_check").Value = 0 And Range("cdebt_check").Value = 0
And Range(“dsra_check").Value = 0 And Range(“SHL_check").Value = 0
Application.Calculation = xlCalculationAutomatic
End Sub
5
70
File Reference
6. Dynamic Debt end.xlsx
This file will focus how to generate sheet VAL, AFS
and Dashboard
71
MODULE – VAL
Content
Map
VALUATION
Discounted cash flows
Free Cash flow to Equity (FCFE)
Free Cashflow to Firm (FCFF)
Multiples method
Enterprise value
Equity value
Summary
Module Valuation (VAL)
This module will value of the project based on the project/equity IRR and equity NPV
72
IRR
VAL-IRR
File: 6. Dynamic Debt end
Sheet: VAL
Internal Rate of Return
is the Discount Rate at which NPV becomes zero
Project IRR : IRR at project level
Equity IRR : IRR at shareholder level after debt financing
Formula:
CF = Net Cash Flow
6
73
Equity NPV
VAL-NPV
File: 6. Dynamic Debt end
Sheet: VAL
Formula:
NPV(rate [1] ,value1,value2, [2] …)
[1] Rate is the rate of discount over the length of one period
[2] Value1, value2, … are representing cash flow
6
74
MODULE – AFS
Content
FINANCIAL STATEMENTS
Cashflow waterfall
Profit and Loss
Balance sheet
Cashflow statement (Direct method)
DATA FOR CHARTS (ANNUALLY)
Payable Metal
Debt
Cost ($/oz)
Gold Price vs Cash Cost ($/oz)
Map
ANNUALLY
FINANCIAL
STATEMENTS
(AFS)
QUARTERLY
FINANCIAL
STATEMENTS
(QFS)
Module Annual Financial Statement (AFS)
This module will summarize Quarterly Financial Statement into Annual Financial
Statement.
75
Financial Statement
FS
File: 6. Dynamic Debt end
Sheet: AFS
6
76
MODULE – DASHBOARD
Content
Dashboard Report
• Key Input Assumption
• Result Summary
• Chart
Map
ANNUALLY
FINANCIAL
STATEMENTS
(AFS)
DASHBOARD
VALUATION
(VAL)
Module Dashboard
This module will summarize the key input and result in one page including charts and
scenario control
77
Dashboard
File: 6. Dynamic Debt end
2
3
1
5
4
6
Module Dashboard
This module will summarize the key output and charts for selected scenario. The detail
is as follows:
1. Scenario Selected
2. Every time the scenario is selected, we should press the “global macro” button, and
wait until the calculation process finished
3. Key parameter ouput i.e. Valuation summary, operation and Debt stats
4. Key chart output i.e. operation cash flows, debt cash flows vs DSCR, cash flow per
unit, debt balance vs Debt ratio
5. Key Input assumption i.e.
6. Source & Uses of Funds
78
File Reference
7. Deterministic model.xlsx
This file is a complete model for deterministic approach.
This file will be used as a base for probabilistic model
that would be discussed in the next chapter.
79
CHAPTER 05
Probabilistic and
Optimization modeling
80
“ Monte
Carlo Simulation is a powerful risk analysis and
mitigation tool seldom used by Energy sector.
Companies generally perform some type of sensitivity
analysis but all that does is tell them under what
circumstances their project might fail. It does not tell
them what the probability of failure is.
(The Senior Gold book, HSBC Global research)
Monte Carlo Simulation (Probabilistic)
Probabilistic Model
• These are models that incorporate random variables and probability distributions
• Random variables represent the potential outcomes of an uncertain event
• Probability distributions assign probabilities to the various potential outcomes
• We use probabilistic models in practice because realistic decision making often
necessitates recognizing uncertainty (in the inputs and outputs of a process)
Key Features
• By incorporating uncertainty explicitly in the model we can measure the
uncertainty associated with the outputs, for example by giving a range to a
forecast, which is a more realistic goal
• In a business setting incorporating uncertainty is synonymous with
understanding and quantifying the risk in a business process, and ideally leads to
better management decisions
Key parameter
• Mean, median and mode measures centrality
• Skewness measures asymmetry
• Standard deviation and coefficient of variation measures of spread
• Correlation measures the joint variability of two variables
• Type of Distributions:
Normal Distribution
• Mean = median
• infinity – and infinity +
Lognormal Distribution
• Mean ≠ median
• Only infinity +
Triangular Distribution
• Low, most likely, high
81
SIPmath Simulation Software
SIPmath
Add-in Excel that simplifies spreadsheet simulation
Free download in : http://www.probabilitymanagement/tools.html
It provides:
• Dialogs & functions for generating random numbers
• Commands for running simulations
• Graphical & statistical summaries of simulation data.
Schematic Process
Chart Output
82
SIPmath Installation
Instruction
1. Download SIPmath software from the link that will be shared by your organizer, Or
you can download directly from the website by register first from:
https://www.probabilitymanagement.org/tools
2. Install SIPmath. You will run the SlPmath files which will walk you through the
installation. Make sure you close Microsoft Excel® before you begin the installation.
3. Ensure your laptop is not banned for new software installation. Some companies
have restriction on this especially for company laptoo. Please contact your IT admin
to get a permission.
4. After completing the installation, please check your add-ins in excel by click the tab :
File>options>add-Ins, as shown below.
5. And the click “Go”, the below picture will
be shown up.
Please check the add-ins for Analysis
ToolPak, Analysis ToolPak – VBA and
Solver Add-in as seen in the right picture
83
File Reference
8. Probabilistic Model.xlsx
This file will focus how to develop the probabilistic
model in our case study using SIPmath software
84
Probabilistic Model
File: 8. Probabilistic Model
Sheet: Dashboard
Setting Input and Output
• Capacity factor ss set as input assumption
• Equity/Project IRR and EV/MW is set as output assumption
Other
variables are
assumed as
single point
estimate
We will create an additional table to list input and target
output in sheet dashboard
85
Module Dashboard-update
File: 8. Probabilistic Model
Sheet: Dashboard
Module Dashboard - Update
We add some key parameter and chart to
describe the probabilistic analysis.
The detail is as follows:
1. Key Probabilistic Input (capacity factor)
2. Set target output (IRR & EV/MW)
3. Cummlative IRR distribution chart
2
1
3
86
Steps to build probabilistic Model - 1
1. Create senario options (determinstic/probabilistic) using
data validation function (sheet dashboard (cell E118)
by put the cursor in cell E118 and click tab: Data > Data Validation > combo box
2. Setting up the uncertain variable (sheet dashboard cell V9)
Define “Capacity Factor” as input variable with normal distribution
The mean input value is referred to the assumption used in the deterministic
model. The standard deviation will be assumed here is 7%. This input numbers
will be simulated as normal distribution using SIPmath. The first iteration result of
this simulation is 22.8%. There will be 99 numbers behind this number since we
iterate 100 scenario
next page.
The steps how to generate this result will be detailed in the
87
Steps to build probabilistic Model - 2
2a. click tab : SIPmath Modeler Tools > Initialize
set Number of Trials : 100 and Start Var ID : 1
2b. click tab generate input > normal
There will be an update formula in cell E13 sheet Debt to choose capacity
assumption between determnistic and probabilistic approach
=IF(Dashboard!$E$18="Deterministic",Dashboard!AE9,Dashboard!AD9)
88
Steps to build probabilistic Model - 3
3. Setting up the target output
3a. CFADS (sheet Debt , array J18:CU18)
Goal: Find the P50 and P75 CFADS as a base calculation of debt size
click tab : SIPmath Modeler Tools > Define Outputs
There will be an update formula in array E23:CU23 and E24:CU24 sheet
Debt to choose CFADS between determnistic and probabilistic approach
- CFADS P50:
=IF(Dashboard!$E$18="Deterministic",S19*S22,S22*PERCENTILE.EXC(CF_10,0.5))
- CFADS P50:
=IF(Dashboard!$E$18="Deterministic",S22*S20,S22*PERCENTILE.EXC(CF_10,0.25))
3b. Equity IRR and EV/MW (sheet dashboard array V12:W12)
Goal: Define “Equity IRR and EV/MW ” as target output
click tab : SIPmath Modeler Tools > Define Outputs
89
Steps to build probabilistic Model - 4
3c. calculate the statistical result with excel formula as
seen the below table
4. Create graph
4a. Create cumulative IRR graph
Put cursor in cell V12 click tab: Graphs and fill in column
“cumulative chart starting location” with AA7
Once we click “OK”, it will produce a graph
90
Steps to build probabilistic Model - 5
4b. Add dynamic dashed line
i) in sheet "SIPmath Chart Data", we should add calculation to produce
the probability for each value using index match
• Cell D322 (point x1) =INDEX( 'SIPmath Chart Data'!B325:B424, MATCH(
Dashboard!AH7, 'SIPmath Chart Data'!C325:C424, 0),0)
• Cell E323 (point y2) =INDEX( 'SIPmath Chart Data'!A325:A424, MATCH(
Dashboard!AH7, 'SIPmath Chart Data'!C325:C424, 0),0)
ii) on the cumulative IRR chart, add data chart with x-y type
91
Steps to build probabilistic Model - 6
iii) create scroll bar to determine the probability for each NPV, by
click tab: Developer > Insert > Scroll bar
iv) by click right on the scroll bar, then click format control, then
link cell AH7
92
Steps to build probabilistic Model - 7
4c. Add shaded area
i) same as the dashed line, we should add calculation to produce two
areas, i.e. : left tail and right tail area. For example:
• Left tail → Cell H325 =IF(B325<=$D$323,B325,NA())
• Right tail → Cell I325 =IF(B325>=$D$323,B325,NA())
ii) Click data series of right tail and use Error Bar by click:
Design>Add chart element>Error Bars>more error bar options
iii) For left tail area, we use the same procedure as step ii.
93
File Reference
9. Optimization Model.xlsx
This file will focus how to find the optimal price that
meet the target of shareholder required of return.
We divide this optimization into two parts, i.e:
a. Deterministic approach
b. Probabilistic approach
94
Price Optimization
a. Deterministic Model
File: 9A. Optimization Model
Sheet: Dashboard
Objective
• To find the optimal price that meet the equity return (in this case is 10%)
Procedure
• First, we set analysis type as deterministic
• then change the formula PPA price in table of commercial assumptions that link to
sheet macro instead of sheet input
Change the reference sheet from sheet Input to sheet Macro
• In sheet Macro, there will be additional calculation that would be linked to VBA
script as shown the next page
• Any change in assumption and scenario selected should press button “Global
Optimize” and wait the calculation process until modelling error and compliance
checks indicate “OK”.
• The result of statistic output is the same (10%) due to deterministic model
95
Optimization Macro
Macro-OPT
File: 9A. Optimization Model
Sheet: Macro
Adding VBA Script
Sub Price_optimization()
' Price_optimization Macro
Range("IRR_check").GoalSeek Goal:=0, ChangingCell:=Range("PPA_price")
Application.CalculateFull
End Sub
9
IRR check for finding the optimum price to meet IRR target
96
Price Optimization
b. Probabilistic Model
File: 9B. Optimization Model
Sheet: Dashboard
Objective
• To find the optimal price that meet the mean equity return (in this case is 10%)
Procedure
• Change the analysis type as probabilistic
• Then press button “Global Optimize” and wait the calculation process until
modelling error and compliance checks indicate “OK”. It takes more time than the
previous one (in deterministic model). It could be 5 – 10 minutes due to every
calculation would be repeated 100 times according to the number of iterations.
• Since the target of IRR in the probabilistic model at the mean value. The result of
mean equity IRR does not yet reached 10% as seen below table.
• The difference between mean and the first iteration of equity IRR is around 4.3%
(14.3%-10%). We solve it using trial and error by deducting the shareholder
required rate of return of 10% with a certain percentage (sheet “dashboard” cell
E22), and then press again button “Global Optimize” and wait the calculation
process until modelling error and compliance checks indicate “OK”.
• After conduct some trials, we found that by setting the target of shareholder
required rate of return at 6.6%, the mean of equity IRR is 10.00% with PPA price
at $80.4/MWh as shown below.
97
CHAPTER 06
Closing and References
98
WRAP - UP
1. Renewable Project Characteristic
• Need capital intensive and economics driven majorly by the cost of capital
• Low capacity factor due to risk on resource Assessment
• Need a subsidy from government through Feed in Tariffs scheme
• Financiers concerned about the confidence in the capacity factor estimates
2. Key value driver of Renewable Projects
• Electricity Prices, Investment cost per KW, Capacity factor, operating and
maintenance cost, financing scheme and target shareholder required rate of return
3. Key financing parameter of Renewable Projects
• Debt Service Coverage ratio (DSCR) and Debt Sizing
• Use of probability estimates in Debt sizing and DSCR
4. Financial Modeling of Renewable Projects
• Breaking the modeling task into self contained segments is known as modular
development.
• The modules that is built in the case study are: Input, Operation (OPS), Capex &
Funding (C&F), Debt, Depreciation & Tax (D&T), Financial Statement (FS), Equity,
Valuation (VAL), Annual Financial Statement (AFS) Dashboard, Macro and Check
• The chronology of model building based on the capex funding scheme, i.e.:
1. Static Debt size (no circular reference)
2. Dynamic Debt size (circular reference)
3. Dynamic Debt size included share holder loan (circular reference)
5. Probabilistic Risk Analysis
• The use of SIPmath software to run probability analysis on the impact of uncertain
capacity factor to the debt size and project economics
• Comparison between deterministic and probabilistic approach on the result of
equity IRR and other parameter.
6. Price Optimization modeling
• Set the target of equity IRR by finding the optimum electricity price
• Compare the optimization result between deterministic and probabilistic approach
99
REFERENCES
• Prof Edward Bodmer, Project Finance and Renewable Energy,
www.edbodmer.com
• Greg Ahuy CFA , Project Finance Modeling for Renewable Energy,
www.financialmodelonline.com
• SIPmath software, www.probabilitymanagement.org
CONVENTION
Convention
OPS-Prod
1
Meaning
Index for a specific topic (e.g. Production/PROD) and sheet
name reference in the excel file (e.g. Operation/OPS)
Excel File number (e.g. excel file no 1)
Reference Excel File
100
Modeling valuation and financing in renewable projects
Discusses the deficiencies that exist in conventional assessment techniques as well as the emergence of
modern valuation techniques to improve the conventional approach from a deterministic-static model to a
probabilistic-dynamic in accordance with the characteristics of the renewable project which has a high
uncertainty in capacity factor. Using the free SIPmath Monte Carlo software from probabilitymanagement.org
and the spreadsheet template that accompanies this book, it is hoped that probabilistic approach will be
easier to implement in assisting investment decisions on renewable projects.
List of Chapter:
1. Characteristic of Renewable Projects
2. Key Performance Indicator
3. Valuation and Financing Term
4. Valuation and Financing Modeling
5. Probabilistic and Optimization Modeling
6. Closing and References
Explorerealoptions.id
Author Biography
N u z u l u l H a q , is a p r a c t i t i o n e r in p r o j e c t e c o n o m i c s f o r 20 y e a r s
w i t h the l a t e s t p o s i t i o n as M a n a g e r of C o r p o r a t e P l a n n i n g a n d
I n v e s t m e n t d e p a r t m e n t in M e d c o E n e r g y I n t e r n a s i o n a l T b k .
He w a s g r a d u a t e d f r o m B a n d u n g I n s t i t u t e of T e c h n o l o g y ( I T B ) in
1996. H i s c a r e e r s t a r t e d as p r o c e s s e n g i n e e r in N e w m o n t a n d
N e w c r e s t . A f t e r he c o m p l e t e d a m a s t e r d e g r e e in f i n a n c i a l
m a n a g e m e n t in F a c u l t y of E c o n o m i c s , U n i v e r s i t y of I n d o n e s i a in
2001, he s t a r t e d a c a r e e r as a P l a n n i n g a n d E c o n o m i c a n a l y s t .
H i s e x p e r t i s e f o c u s on p r o j e c t e c o n o m i c s , v a l u a t i o n m o d e l i n g ,
e c o n o m e t r i c f o r e c a s t i n g , r i s k a n a l y s i s , r e a l o p t i o n s / m a r k e t b a s e d
v a l u a t i o n , a n d a s s e t p o r t f o l i o m a n a g e m e n t .
H i s t e c h n i c a l p a p e r s h a d b e e n p r e s e n t e d in I n t e r n a t i o n a l C o n f e r e n c e
s u c h as I n t e r n a t i o n a l E n e r g y E c o n o m i c s C o n f e r e n c e in P e r t h ( 2008),
B e r l i n ( 2006) a n d Z u r i c h ( 2004) .
He is a c r e a t o r of e x p l o r e r e a l o p t i o n s . id to p r o m o t e p r o b a b i l i s t i c
a n d R e a l O p t i o n s A n a l y s i s f o r b e t t e r p r o j e c t i n v e s t m e n t d e c i s i o n .
He h a s a l s o p u b l i s h e d s o m e b o o k s as l i s t e d b e l o w :
2018 M o d e l i n g V a l u a t i o n D e c i s i o n a n d R i s k in M i n i n g P r o j e c t s
2017 M o d e l i n g V a l u a t i o n D e c i s i o n a n d R i s k in O i l a n d G a s P r o j e c t s
2009 A N e w E r a of P r o j e c t E c o n o m i c s ( c o n v e n t i o n a l to m o d e r n