Академический Документы
Профессиональный Документы
Культура Документы
I N TE L L I G E N C E
B U S I N E SS
I N T E L L I G E N C E
Disclaimer
The information and opinions in this report were prepared by CSP Today (FC Business
Intelligence) and its partners. FC Business Intelligence has no obligation to tell you
when opinions or information in this report change. CSP Today makes every eort to use
reliable, comprehensive information, but we make no representation that it is accurate or
complete. In no event shall CSP Today (FC Business Intelligence) and its partners be liable
for any damages, losses, expenses, loss of data, or loss of opportunity or prot caused by
the use of the material or contents of this report.
No part of this document may be distributed, resold, copied or adapted without CSP
Todays prior written permission.
Author
Groupe Reaction Inc.
Research Manager
Kerry Chamberlain
INTELLIGENCE
| 2
Thought leadership
B U S I N E SS
I N T E L L I G E N C E
| 3
Welcome
B U S I N E SS
I N T E L L I G E N C E
Welcome
Parabolic trough technology currently accounts for 95% of the global installed CSP share, totaling
2657 MW across 13 markets. Whilst the global project pipeline indicates that parabolic trough
will retain market dominance (with 70% of the MW capacity under construction and 55% of the
MW capacity under development), crucially, the spread of market activity is set to proliferate; the
collective reach of parabolic trough plants in operation, under construction and under development
will permeate 19 markets.
Indeed, the internationalization of CSP along with the more enduring pursuits to secure cost
reduction and performance optimization has widely been tipped as a key route to navigating the
challenges currently besetting the traditional CSP markets and to ultimately secure CSPs position as
a globally viable and competitive power generation source. Yet, for the CSP industry, the success of
the internationalization of parabolic trough technology alongside the growth of the technology in
established markets will be highly contingent upon a greater degree of transparency surrounding
market specific cost data from CAPEX to OPEX, and performance characteristics and capabilities.
For CSP industry stakeholders, a greater degree of cost and performance transparency is critical to
assessing market activity, strategizing commercial trajectories and optimizing profitability from the
most bankable of CSP technologies.
Through industry-validated cost information, localized techno-economic analysis and inter-market
benchmarking, this report brings unprecedented clarity on parabolic trough technology across
eight global markets, enabling you to separate the fact from the hype.
I hope you find this report and its insights valuable.
Best Regards,
Kerry Chamberlain
Business Research Manager | CSP Today
uk.linkedin.com/in/kerrychamberlain
kerry@fcbusinessintelligence.com
| 4
Thought leadersip
B U S I N E SS
I N T E L L I G E N C E
Thought Leadership
CSP Todays Business Intelligence Portfolio:
CSP Today Global Tracker
Access current CSP market, policy, and project and supplier data at your fingertips.
| 5
CONTENTS
B U S I N E SS
I N T E L L I G E N C E
Contents
About CSP Today . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Welcome . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Thought Leadership . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
List of Figures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
List of Tables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11
Abbreviations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
Methodology . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
Executive Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
1. Parabolic Trough & Thermal Energy Storage Overview . . . . . . . . . . . . . . . . . . . 20
1.1. Parabolic Trough Technology . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
1.2. Thermal energy storage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20
1.3. Market Status . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22
1.3.1. Parabolic Trough Plants Under Operation . . . . . . . . . . . . . . . . . . . 25
1.3.2. Parabolic Trough Plants Under Construction . . . . . . . . . . . . . . . . . . 26
1.3.3. Parabolic Trough Plants Under Development . . . . . . . . . . . . . . . . . . 26
1.4. Thermal Energy Storage: Market Status . . . . . . . . . . . . . . . . . . . . . . . 27
1.4.1. TES Market share . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29
1.5. Industry Drivers and Barriers . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
1.6. Technical Pros and Cons . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30
2. Parabolic Trough Technology . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33
2.1. Key Parameters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33
2.2. Key components . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 35
2.2.1. Solar Collector Assembly . . . . . . . . . . . . . . . . . . . . . . . . . 36
2.2.2. Heat Transfer Fluid (HTF) . . . . . . . . . . . . . . . . . . . . . . . . . 42
3. Thermal Energy Storage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43
3.1. Two-Tank Direct System . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43
3.2. Two-Tank Indirect System . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46
3.3. Single-Tank Thermocline . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47
4. Cost and Performance Modeling . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
4.1. Methodology . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50
4.1.1. STEP 1: Plant Configuration . . . . . . . . . . . . . . . . . . . . . . . . 51
4.1.2. STEP 2: CAPEX and OPEX . . . . . . . . . . . . . . . . . . . . . . . . . 54
4.1.3. STEP 3: Energy Yield Simulation . . . . . . . . . . . . . . . . . . . . . . . 57
4.1.4. STEP 4: Financial model . . . . . . . . . . . . . . . . . . . . . . . . . . 57
4.1.5. STEP 5: Techno-Economic Optimal Plant Configuration . . . . . . . . . . . . . . 62
4.2. Cost and performance by market . . . . . . . . . . . . . . . . . . . . . . . . . 62
4.2.1. Chile . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62
4.2.2. India . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 68
4.2.3. Morocco . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 75
4.2.4. Saudi Arabia . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81
| 6
Contents
B U S I N E SS
5.
6.
7.
I N T E L L I G E N C E
4.2.5. South Africa . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 88
4.2.6. Spain . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 95
4.2.7. UAE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 99
4.2.8. USA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 109
4.3. Market comparison . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 113
Trends and Developments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 118
5.1. Power Block . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 118
5.2. Collector Design . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120
5.2.1. Manufacturing . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120
5.2.2. Installation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 123
5.2.3. Maintenance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 124
5.3. Heat Transfer Fluids . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 125
5.3.1. Compressed Gas . . . . . . . . . . . . . . . . . . . . . . . . . . . . 126
5.3.2. Direct Steam Generation (DSG) . . . . . . . . . . . . . . . . . . . . . . 126
5.3.3. Molten Salt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 127
5.3.4. Oil . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 127
5.4. Storage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 127
5.4.1. Graphite . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 130
5.4.2. Phase Change Materials (PCM) . . . . . . . . . . . . . . . . . . . . . . . 131
5.4.3. Solid TES materials . . . . . . . . . . . . . . . . . . . . . . . . . . . 131
5.4.4. Nanofluids and nanoparticles . . . . . . . . . . . . . . . . . . . . . . . 132
5.4.5. Molten Salt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 132
5.4.6. Saturated Steam . . . . . . . . . . . . . . . . . . . . . . . . . . . . 133
5.4.7. Thermochemical storage . . . . . . . . . . . . . . . . . . . . . . . . . 133
5.4.8. Ammonia and hydrogen . . . . . . . . . . . . . . . . . . . . . . . . . 134
5.4.9. Compressed Air Energy Storage (CAES) . . . . . . . . . . . . . . . . . . . 134
5.4.10. HOTTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 135
5.4.11. Predictions for TES in CSP . . . . . . . . . . . . . . . . . . . . . . . . . 135
5.5. Plant Layout . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 136
5.6. Cooling . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 136
Conclusions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 137
References . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 140
APPENDIX A List of parabolic trough plants . . . . . . . . . . . . . . . . . . . . . . 142
APPENDIX B Chiles reference Plant CAPEX Breakdown () . . . . . . . . . . . . . . . . . 149
APPENDIX C Chiles reference Plant OPEX Breakdown () . . . . . . . . . . . . . . . . . 153
APPENDIX D Indias reference Plant CAPEX Breakdown () . . . . . . . . . . . . . . . . . 154
APPENDIX E Indias reference Plant OPEX Breakdown () . . . . . . . . . . . . . . . . . 158
APPENDIX F Moroccos reference Plant CAPEX Breakdown () . . . . . . . . . . . . . . . 159
APPENDIX G Moroccos reference Plant OPEX Breakdown () . . . . . . . . . . . . . . . . 163
APPENDIX H Saudi Arabias reference Plant CAPEX Breakdown () . . . . . . . . . . . . . . 164
APPENDIX I Saudi Arabias reference Plant OPEX Breakdown () . . . . . . . . . . . . . . . 168
APPENDIX J South Africas reference Plant CAPEX Breakdown () . . . . . . . . . . . . . . 169
APPENDIX K South Africas reference Plant OPEX Breakdown () . . . . . . . . . . . . . . 173
APPENDIX L Spains reference Plant CAPEX Breakdown () . . . . . . . . . . . . . . . . . 174
APPENDIX M Spains reference Plant OPEX Breakdown () . . . . . . . . . . . . . . . . . 178
APPENDIX N UAEs reference Plant CAPEX Breakdown () . . . . . . . . . . . . . . . . . 179
APPENDIX O UAEs reference Plant OPEX Breakdown () . . . . . . . . . . . . . . . . . . 183
APPENDIX P USAs reference Plant CAPEX Breakdown () . . . . . . . . . . . . . . . . . 184
APPENDIX Q USAs reference Plant OPEX Breakdown () . . . . . . . . . . . . . . . . . . 188
| 7
List of Figures
B U S I N E SS
I N T E L L I G E N C E
List of Figures
Figure 1:
Figure 2:
Figure 3:
Figure 4:
24
Figure 5:
Figure 6:
Figure 7:
Figure 8:
Figure 9:
Market share of installed capacity of Parabolic Trough Power Plants under construction . . . . 26
25
Figure 10: Market share of expected installed capacity in MW of parabolic trough plants by the end of 2014
(plants under operation and construction) . . . . . . . . . . . . . . . . . . . . . 26
Figure 11: Distribution of Parabolic Trough Power Plants under development . . . . . . . . . . . . 27
Figure 12: Expected market share of parabolic trough in the next 5 years (plants under operation + under
construction + under development) . . . . . . . . . . . . . . . . . . . . . . . 27
Figure 13: Share of Number of Operating Parabolic Trough Plants with and without TES . . . . . . . . 28
Figure 14: Share of Installed capacity in MW of Operating Parabolic Trough Plants with and without TES .
40
Figure 15: Share of Number of Parabolic Trough Plants Under Construction with and without TES . . . . 29
Figure 16: Share of Installed capacity in MWs of Parabolic Trough Plants Under
Construction with and without TES . . . . . . . . . . . . . . . . . . . . . . . . 29
Figure 17: Share of Number of Parabolic Trough Plants Under Development with and without TES . . . . 29
Figure 18: Share of Installed capacity in MWs of Parabolic Trough Plants Under Development with TES . . 29
Figure 19: Future Applications of CSP . . . . . . . . . . . . . . . . . . . . . . . . . . . 31
Figure 20: Annual DNI (kWh/m2/day) . . . . . . . . . . . . . . . . . . . . . . . . . . .
34
38
45
Figure 28: Methodology to determine the PPALCOE of the optimal parabolic trough power plant
configuration . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 51
Figure 29: Example of the optimization process . . . . . . . . . . . . . . . . . . . . . . . 60
Figure 30: Chiles plant optimization . . . . . . . . . . . . . . . . . . . . . . . . . . . . 64
Figure 31: Chiles optimal plant PPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . 66
Figure 32: Chiles CAPEX and OPEX sensitivity . . . . . . . . . . . . . . . . . . . . . . . . 67
Figure 33: Chiles CAPEX structure sensitivity . . . . . . . . . . . . . . . . . . . . . . . .
67
68
68
| 8
List of Figures
B U S I N E SS
I N T E L L I G E N C E
74
74
75
79
87
87
87
95
| 9
List of Figures
B U S I N E SS
I N T E L L I G E N C E
| 10
List of Tables
B U S I N E SS
I N T E L L I G E N C E
List of Tables
Table 1:
Table 2:
Current and future installed capacity (in MW) of parabolic trough plants . . . . . . . . . . 24
Table 3:
Table 4:
Table 5:
Table 6:
Table 7:
Table 8:
35
Table 9:
Mirror Characteristics . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41
Table 10:
Table 11:
42
Table 12:
Table 13:
Table 14:
Table 15:
Table 16:
Table 17:
Table 18:
56
Table 19:
Table 20:
Table 21:
Table 22:
Table 23:
Table 24:
Table 25:
Table 26:
Table 27:
Table 28:
Table 29:
Table 30:
Table 31:
Table 32:
Table 33:
Table 34:
Table 35:
Table 36:
Table 37:
Table 38:
Table 39:
61
69
71
75
78
| 11
List of Tables
B U S I N E SS
I N T E L L I G E N C E
Table 40:
Table 41:
Table 42:
Table 43:
Table 44:
Table 45:
84
Table 46:
Table 47:
Table 48:
Table 49:
Table 50:
Table 51:
Table 52:
Table 53:
Table 54:
92
Table 55:
94
88
Table 56:
Table 57:
Table 58:
Table 59:
Table 60:
Table 61:
Table 62:
Table 63:
Table 64:
Table 65:
Table 66:
Table 67:
Table 68:
Table 69:
Table 70:
Table 71:
Table 72:
Table 73:
Table 74:
Table 75:
Table 76:
Table 77:
Table 78:
Table 79:
Table 80:
97
| 12
Abreviations
B U S I N E SS
I N T E L L I G E N C E
Abreviations
AUD
Australian Dollar
MENA
BOP
Balance of Plant
mm
Millimeter
BOOT
m/s
BLM
MW
Megawatt
BSRN
MWe
Megawatt Equivalent
CAES
MWh
Megawatt-hour
CAPEX
Capital Expenditures
MWth
Megawatt-hour Thermal
CCGT
N/A
Not Available
CSP
N/D
Not Disclosed
COD
NPV
DCF
NREL
DNI
DoE
NSM
DSG
O&M
EIA
OPEX
Operating Expenditures
EPC
PCM
PFD
EUR
Euro ()
PPA
FOA
PV
Photovoltaic
FIT
Feed-in Tariff
R&D
GW
Gigawatt
RE
Renewable Energy
Ha
Hectare
REIPPPP
HCA
HEX
Heat Exchanger
HTF
SAM
HOTTS
SCA
SEGS
IPO
TBD
To Be Decided
IRR
TCES
ISCC
TES
kg
Kilogram
TMY
kWh
Kilowatt-hour
TWh
Terawatt-hour
kWhth
Kilowatt-hour Thermal
UAE
LCOE
USD
US Dollar ($)
Meter
Watt
m2
Square meter
WACC
m3
Cubic meter
WMO
MATS
Multi-Purpose Applications by
Thermodynamic Solar
| 13
definitions
B U S I N E SS
I N T E L L I G E N C E
Definitions
Project status:
This refers to the stage of completion of a CSP project. In this report projects have been classified into four
categories: Announced/Planned, Under Development, Under Construction, and Under Operation.
Announced/Planned:
For a project to be considered as announced or planned, it must be in a developers current pipeline. Any
government announcements or plans are not included in this category since they are considered merely as
deployment intentions.
Under Development:
For a project to be considered as under development, it must have been approved, or its environmental impact
assessment (EIA) must be under review by the relevant authority.
Under Construction:
A plant is under construction from when site preparation starts to the commissioning stage, during which the plant
is tested before starting commercial operation.
Operating:
A plant is listed as operating when it is connected to the grid or is fulfilling any other function for which it was built
(e.g. thermal energy generation (steam) for enhanced oil recovery, mining process, desalination, etc.).
CAPEX:
Capital expenditures (CAPEX) include all the expenses incurred during a project from the moment it is proposed
until a plants commercial operation date (COD), including the financial costs.
OPEX:
Operating expenditures (OPEX) include all a plants annual operation and maintenance expenses, including
insurance premiums.
| 14
Methodology
B U S I N E SS
I N T E L L I G E N C E
Methodology
CSP Todays Parabolic Trough Report 2014: Cost, Performance and Thermal Storage responds to the
most critical needs of the CSP industry, representing 5 months of research (primary and secondary)
and culminating in over 200 pages of high-quality data and analysis, 95 figures and 80 tables.
Industry Research:
Identifying gaps in knowledge, defining focus
and refining content
At the crux of CSP Todays research process are the
25+ in-depth industry interviews conducted with a
cross-section of industry executives to identify:
Report Production
Methodological Approaches
The methodological approaches adopted over
the course of this report have been framed by the
pursuit to meet the information needs outlined in the
original 25+ in-depth industry interviews and 300+
survey responses.
Quantitative Analysis:
Market and Project Data: Over 7800 pieces of the
latest, industry verified markets and project data
extracted from the CSP Today Global Tracker to provide
the most comprehensive and digestible facts and
| 15
Methodology
B U S I N E SS
I N T E L L I G E N C E
Qualitative Analysis:
Industry interviews and case studies: Interviews
with the leading thermal storage and heat transfer
companies providing unique insights into the
potential and commercial status of the latest research
endeavors tipped to reduce the cost and optimize
performance of Parabolic Trough technology.
Secondary Sources: Additional analysis includes
secondary research conducted by our expert analysts.
A comprehensive review of industry and academic
journals, conference presentations, online publications, news articles, government policy documents,
company press releases, and proprietary literature
and materials providing a strong foundation from
which to contextualize the report findings and
highlight points of corroboration and departure.
Where applicable, all secondary research resources
are appropriately cited within the report.
Expert Analysis: This report has been researched and
written by a team of highly-qualified and impartial
industry experts ensuring that only the highest
quality, most relevant and digestible analysis is
published.
| 16
Executive Summary
B U S I N E SS
I N T E L L I G E N C E
Executive Summary
| 17
Executive Summary
B U S I N E SS
I N T E L L I G E N C E
| 18
Executive Summary
B U S I N E SS
I N T E L L I G E N C E
| 19
B U S I N E SS
I N T E L L I G E N C E
1.
Parabolic trough and thermal energy storage
overview
| 20
B U S I N E SS
I N T E L L I G E N C E
Synthetic Oil
PTC
PTC
Molten Salt
PTC
PTC
PTC
PTC
PTC
PTC
Cooling Towers
Condensator
Steam Generator
Oil
Salt
Hex
Warm Tank
Deaerator
Reheater
PTC
PTC
Cold Tank
| 21
B U S I N E SS
I N T E L L I G E N C E
3000
500
2500
400
2000
300
1500
200
1000
100
500
n Installed MW
n Accumulated MW
2012
2011
2010
2009
2008
2007
2005
2000
1995
1990
1989
1988
1987
1986
Q2 2013
1985
1984
1983
| 22
B U S I N E SS
I N T E L L I G E N C E
Fresnel (MW)
Operating
2657
95%
98
3%
54
2%
Under construction
1852
70%
603
23%
172
7%
Under development
1088
55%
871
44%
17
1%
Fresnel 2%
| 23
B U S I N E SS
I N T E L L I G E N C E
Table 2: Current and future installed capacity (in MW) of parabolic trough
plants
Fresnel 7%
Under operation
Solar
Tower
23%
Under
construction
Under
development
Algeria
25
Argentina
20
Brazil
Canada
Chile
14*
China
1.88
202.5
150
Egypt
21.33*
100
India
53
161
200
Iran
0.25
17
Israel
290
Italy
5.35
30
Kuwait
50
Mexico
12
Morocco
20
160
Oman
7*
1.2*
Qatar
South Africa
100
150
1872.5
400
UAE
100
USA
532.16
815
100
Total
2657.47
1852.7
1088.0
Fresnel 1%
Solar Tower
44%
Parabolic
Trough 55%
Spain
Thailand
| 24
B U S I N E SS
I N T E L L I G E N C E
Italy 0.2%
India 2%
Morocco 0.8%
Oman 0.3%
Spain 70.5%
Thailand 0.2%
Electricity 85.0%
Electricity 94.5%
Steam 1.0%
Steam 9.0%
Hybrid 4.4%
N.A. 0.1%
Hybrid 4.0%
N.A. 2.0%
| 25
B U S I N E SS
I N T E L L I G E N C E
Brazil 0.1%
China 10.9%
India 8.7%
Mexico 0.6%
Morocco 8.6%
USA 44.0%
Spain 21.6%
Source: CSP Today 2013
Figure 10: Market share of expected installed capacity in MW of parabolic trough plants by the end of 2014
(plants under operation and construction)
UAE 2.5%
Algeria 0.6%
USA 20.6%
Chile 0.1%
Other 1.9%
Egypt 0.5%
China 5.2%
Italy 0.1%
India 5.4%
Mexico 0.3%
Spain 57.4%
Morocco 4.5%
South Africa 2.5%
Thailand 0.1%
| 26
B U S I N E SS
I N T E L L I G E N C E
USA 9.2%
Canada 0.1%
China 13.8%
Kuwait 4.6%
Italy 2.8%
India 18.4%
Israel 26.7%
Iran 1.6%
Figure 12: Expected market share of parabolic trough in the next 5 years (plants under operation + under
construction + under development)
UAE 1.98%
USA 18.12%
Algeria 0.50%
Brazil 0.02%
Chile 0.07%
Canada 0.02%
Israel 5.74%
Spain 45.01%
Italy 0.69%
Other 3.0%
Mexico 0.24%
China 7%
Egypt 2.4%
India 8.2%
Oman 0.03%
Thailand 0.10%
Iran 0.34%
Kuwait 0.99%
| 27
B U S I N E SS
I N T E L L I G E N C E
MW
MW
899.3
34
22
32.8
1758
66
45
67.2
Under construction
965
52
12
43
887.7
48
16
57
Under development
560
51
41
528
49
10
59
Operating
| 28
B U S I N E SS
I N T E L L I G E N C E
| 29
B U S I N E SS
I N T E L L I G E N C E
Emerging markets
Dispatchability
New applications
Technological advancements
| 30
B U S I N E SS
I N T E L L I G E N C E
Food processing
Manufacturing
Pulp and paper
Textile
Desalination
| 31
B U S I N E SS
I N T E L L I G E N C E
Automated assembly
Design for manufacturing
Collector design simplification
Component standardization
Improved quality control
Waste reduction
Logistics
Cons
| 32
B U S I N E SS
I N T E L L I G E N C E
2.
Parabolic trough technology
This chapter analyzes the performance characteristics of parabolic trough technology, comparing
it with other forms of renewable energy, followed
by a discussion regarding the key components of
a parabolic trough plant. The aim is to provide a
comprehensive picture of the technology and its
main components. Finally, the parabolic trough plant
design concepts that are currently available at a
commercial or pilot level will be introduced showing
the different possibilities available to a developer
when planning a parabolic trough plant.
Value
Required DNI
>1,700 kWh/m2/annum
Capacity factor
20-40%1
Peak/annual efficiency2
25%/15%
Land use
2.5-4 Ha/MW3
CAPEX
3-6/MWh4
OPEX
15-40 MWh4
PPA tariff
1 Depending on solar resource and storage size. It can increase up to 60-70% if large storage systems are implemented
2 Efficiency defined as incident energy to electricity generated
3 Depending on solar resource and storage size
4 Depending on plant and storage size as well as local content in labor force and component suppliers. A more detailed description of these economic metrics
is shown in section 4 of this report
Source: CSP Today 2013
| 33
B U S I N E SS
I N T E L L I G E N C E
Water use:
Fresh water usage is an important requirement that
must be considered when planning a parabolic
trough project. The needs for water consumption are
associated with:
Land use:
Land use is one of the main issues affecting CSP applications. The extensive area necessary to collect sufficient
radiation to produce profitable amounts of energy can,
in some cases, be a limiting factor. In addition, parabolic
trough technology requires flat terrains with minimal
slope of no more than 1-2%. Land usage is very project
specific, depending highly on the solar resource and
rated thermal capacity of the TES employed. As a rule of
thumb, land use of 2.5 to 4.5 Ha/MW is a good reference
range for current parabolic trough projects. The low end
| 34
B U S I N E SS
I N T E L L I G E N C E
Plant efficiency:
Plant efficiency is calculated as the ratio of electricity
Wind farms
10-20
0.0
15-40
Geothermal
5.3
70-80
3-5
0.1
10-25
2.5-4
3.5-4
20-40
3.5-6
3-3.5
25-50
0.0
2.3
85-95
0.4-2
0.7
80-90
0.4-2
1.9
75-85
Solar photovoltaic
Nuclear
| 35
B U S I N E SS
I N T E L L I G E N C E
Ball joint
Collector
structure
Reflector panel
Collector structure
Reflector panels (mirrors)
Linear absorber tube, also referred to as an HCE
HCE support
| 36
B U S I N E SS
I N T E L L I G E N C E
Value
Focal distance
1.71m
Aperture width
5.77m
Length of an SCA
150m
817.5m2
36
336
93.5-94%
80-82
78-81%
4 m/s
| 37
B U S I N E SS
I N T E L L I G E N C E
Collector pylon
Support arm
Mirror facet
Space-frame:
The Space-frame collector was first introduced in the
SEGS plants under the acronym of LS-2. Several years
later, when deployment of parabolic trough power
plants was reignited, the American company Solargenix
Energy developed a collector inspired by this design,
with the objective of reducing costs and improving
performance.
This collector uses a Space-frame that is designed to be
field assembled, which in turn facilitates transportation
logistics. A corollary effect is to reduce manufacturing
and commissioning costs.
By using an extruded aluminum profile, improved
material usage may be achieved. It uses a unique
truss-like structure, originally developed for buildings
and bridges, and is superior in terms of shipping and
handling. Other advantages are its manufacturing
simplicity, convenience of field installation and
corrosion resistance. The main benefits offered by this
design are listed below (National Renewable Energy
Laboratory, 2010):
| 38
B U S I N E SS
I N T E L L I G E N C E
Mirror facet
Torque-tube
Collector pylon
Improved assembly
No field alignment required
| 39
B U S I N E SS
I N T E L L I G E N C E
SENER
Trough
ASTR
Flagsol
Sener
Abengoa Solar
Acciona Solar
Power
ENEA &
Archimedes
Solar Energy
Gossamer
Space Frame
Support Structure
Torque-Box
Torque-Tube
Torque-Tube
Space-Frame
Torque-Tube
Space-Frame Space-Frame
Material
Galvanized
Steel
Steel Tube,
Stamped Steel
Galvanized
Steel
Aluminum or
Steel Struts
Galvanized
Steel
Aluminum
SCA Length
150m
150m
150m
100m
100m
Collector Module
Length
12m
12m
12m
8m
Model
Company
Drive
Wind Speed Design
Basis
33 m/s
ENEA
LAT-73
SkyTrough
Albiasa
Trough
Flagsol
Albiasa
Torque-Tube
Torque-Box
Torque-Tube
Aluminum
Galvanized
Steel
Galvanized
Steel
Galvanized
Steel
200-250m
115m
150m
12.5m
12-16m
14m
12m
19.1m
12m
Hydraulic
Drive
Hydraulic
Drive
Hydraulic
Drive (SunLock Drive)
Rotary
Hydraulic
actuator
Hydraulic
Drive
Hydraulic
Drive
Hydraulic
Drive
33 m/s
33 m/s
59m/s
37.5m/s
50m/s
N/A
N/A
82
N/A
75-80
100
75
N/A
N/A
N/A
35.8 m/s
SkyFuel
SunField
HelioTrough
6.1
Siemens
Hydraulic
Hydraulic Drive Hydraulic Drive Drive/ Linear
Actuator
31.5 m/s
SGX 1-2
150m
Geometric
Concentration
82
Focal Length
1.71m
1.7m
1.7m
1.8m
1.8 m
1.7m
1.71m
2.17m
N/A
2.11m
Aperture Width
5.77m
5.76m
5.77m
5m
5.76m
7.3m
6m
5.77m
6.77m
5.77m
Aperture Area
817.5m2
817.5m2
430m2
470m2
540m2
N/A
656m2
817.5m2
1263m2
817.5 m2
12
12
12
12
N/A
N/A
12
10
12
Absorber Tubes
per SCA
36
36
36
24
24
N/A
24
36
40
24
Weight per m2 of
Aperture
33kg
N/A
17kg/m2
22kg/m2
N/A
N/A
N/A
N/A
N/A
N/A
Erection Method
Jig
Jig
Jig
In Situ
Assembly
In Situ
Assembly
In Situ
Assembly
N/A
Jig
Jig
Jig
Reference plants
Andasol 1,
2, and 3,
Astexol, /
Puertollano
Extresol 1,
2, and 3,
Manchasol 1
and 2, Valle 1
and 2, etc.
ENEA test
loop
Lebrija,
Arenales and
Borges
80
Nevada Solar
One, La Risca,
Solnova I, III
Palma del rio
and IV
1 and 2 and
Majadas
High durability
Abrasion resistant
Resistant to outdoor weather conditions
Lightweight
Low cost
Currently there are two main reflective panel technologies available on the market: regular mirror panels 3 to
4mm thick, and adhesive mirror film composed of thin
layers of aluminum or polymers. Most parabolic trough
projects developed worldwide use conventional mirror
panels, which have so far been the solution preferred
CSP Today Parabolic Trough Report
| 40
B U S I N E SS
I N T E L L I G E N C E
Value
336
Shape
Parabolic
Thickness
3-4mm
1700mm x 1641mm
1700mm x 1501mm
High absorptivity
Reduced thermal losses
Resistant to high temperatures (up to 400C) and
high pressure (up to 40 bar)
High durability
High accuracy in terms of dimensions
High mechanical strength
Average reflectivity
93.5%-94%
Evacuation
nozzle
Vacuum between
glass envelope
and metal tube
Glass envelope
Glass to
metal seal
Chemical sponges
(Getters) to maintain and
indicate status of vacuum
Bellows
| 41
B U S I N E SS
I N T E L L I G E N C E
Aperture length
Value
Approximately
4060mm (20C)
>96% of the bulk
length at working
temperature
70mm
Emissivity factor
Outer diameter of glass
envelope
0.094 (400-C)
110-125mm
38-40 bar
Maximum operating
temperature
400-C
Vacuum pressure
Weight
103 mbar
Approx. 25kg
Maximum operating
pressure
Anti-freeze
requirements
Synthetic oil
400-C
40 bar1
Medium
Water/steam
500-C1
100 bar
Low
Molten salts
560-C1
N/A
High
HTF type
1 These values should be taken as a reference of what manufacturer and technology developers claim could be achieved
Source: CSP Today 2013
| 42
B U S I N E SS
I N T E L L I G E N C E
3.
Thermal energy storage
During the charge mode of the TES, some hot HTF mass
flow leaving the solar field is sent to the TES where it
| 43
B U S I N E SS
I N T E L L I G E N C E
| 44
B U S I N E SS
I N T E L L I G E N C E
Figure 26: Schematic of parabolic trough CSP plant with a two-tank indirect TES system
Grid
Reheater
Hot tank
Superheater
Generator
Turbine
Storage
Vaporizer
Condenser
Solar collector field
Cold tank
Cooling tower
Economizer
HTF pump
Feedwater
pump
TC
Hot pump
Cold pump
Thermocline
tank
TC
TC
Drain sump
| 45
B U S I N E SS
I N T E L L I G E N C E
3.2.2. Concrete
The German Aerospace Center (DLR) is exploring the
performance, durability and cost of using solid, thermal
energy storage media (high-temperature concrete or
castable ceramic materials) in parabolic trough power
plants using standard heat transfer media that passes
through pipes located within the solid storage material.
As previously stated, solid media provide considerable
saving potential, but also have issues which include
maintaining good contact between the concrete and
piping, and lower to the heat transfer rates into and out
of the solid medium.
At the Almeria Solar Platform in Southern Spain, Ciemat
and DLR performed initial testing to demonstrate that
both castable ceramics and high-temperature concrete
are suitable as solid media for sensible heat storage
systems. That said, the high-temperature concrete
would be preferable for its lower costs, higher material
strength, and easier handling as well as longevity.
CSP Today Parabolic Trough Report
| 46
B U S I N E SS
I N T E L L I G E N C E
Energy
Matching with energy schedules as per the grid needs (for example to fit with
peak and off peak hours)
Flexibility in the energy dispatch up to subhourly level
Capacity to compensate fluctuation and ramps events
Regulation
10-minute spinning reserves
Operating reserves on greater than 10 minute frames from Synchronized
Voltage control
Frequency response
Blackstart
Capacity
| 47
B U S I N E SS
I N T E L L I G E N C E
Capacity:
One of the most important economic benefits of solar
energy is the correlation of its production with both
daily peak demands and annual peak demands. In
comparison with other renewable energy technologies,
CSP without storage gets a similar or perhaps higher
capacity credit compared to tracking PV, whereas CSP
with storage obtains the highest capacity credit of any
solar resource (and any renewable energy technology)
as a function of location and storage capacity.
This capacity value is measured as the avoided cost of
alternative capacity, whether procured from existing
or new electricity generation sources (for example, in
the USA, the capacity value is typically based on the
avoided costs of combustion turbine generation) [13].
Integration and curtailment costs:
As renewable energy generation sources are variable
(such as wind and solar), which means that electricity
is only produced when the resource is available, the
forecast error could be very high in comparison with
conventional sources. These technologies normally
cannot be actively controlled or dispatched by system
operators without the loss of electricity production,
which is often called curtailment. As a result, additional
CSP Today Parabolic Trough Report
| 48
B U S I N E SS
I N T E L L I G E N C E
4.
Cost and performance modeling
| 49
B U S I N E SS
I N T E L L I G E N C E
4.1. Methodology
For each of the eight markets, a reference parabolic
trough plant was defined and the optimal plant
configuration determined using a techno-economic
optimization where the configuration with the lowest
cost of delivering electricity to the grid was identified.
In order to perform this assessment in each market,
a complex process that involves five main tasks was
adopted as follows:
1. STEP 1: Definition of the plant configuration (turbine
gross power, TES capacity and cooling system type),
financing conditions, local impact and TMY.
2. STEP 2: Determination of CAPEX (including all the
costs from project development to commissioning
of the plant) and OPEX.
3. STEP 3: Expected energy yield calculation for a
specific set of solar radiation and ambient conditions
data. A typical meteorological year (TMY) representative of each market was used for this undertaking.
4. STEP 4: Economic performance calculation of the
plant using a financial model. Although LCOE is
usually the reference metric used to determine
the cost of the electricity generated, the Power
Purchase Agreement (PPA) price was used along this
study since it represent the ultimate electricity cost
that is negotiated and signed between the plant
owner that sells the electricity and the utility or final
consumer that buys it.
5. STEP 5: Identification of the optimal technoeconomic plant configuration and sensitivity
analysis.
Figure 28 shows a flow chart of the methodology used
in this report to determine the PPA of the optimal
parabolic trough power plant configuration as well as
the sensitivities studies for each market.
An important feature of the methodology used in
this report is that the optimal plant configuration
yielding the lowest PPA is always sought, and
therefore all the results correspond to optimized
plant designs where the number of loops and other
parameters, such as row distance between loops and
HTF, mass were optimized. This was very time- and
CSP Today Parabolic Trough Report
| 50
B U S I N E SS
I N T E L L I G E N C E
Figure 28: Methodology to determine the PPALCOE of the optimal parabolic trough power plant configuration
TMY
Plant technical
parameters
Component and
labor cost data
Local impact
Financial
assumptions
STEP 1
SAM
(System Advisor Model)
STEP 3
Hourly energy results
Financial model
STEP 4
Economic metrics
(PPA, LCOE, NPV)
Optimization tool
STEP 5
Optimal plant
Sensitivities
Source: CSP Today 2013
| 51
I N T E L L I G E N C E
B U S I N E SS
TMY
Technical parameters
Component and labor cost data
Local cost impact
Financial assumptions
4.1.1.1. TMY
Hourly data on irradiation and ambient conditions are
needed as a main input for the model. Time series of
DNI, temperature, wind speed, wind direction, relative
humidity and atmospheric pressure are essential input
data to the simulation tool used in order to evaluate the
performance of the plant design considered.
The available solar resource, especially DNI, varies
considerably from one country to another and even
from one region to another in the same country. Under
such situations, CSP plants are generally built in regions
of a country where highest DNI resources are available.
However, it may not be possible to build CSP plants at
places with the highest DNI because they are inaccessible or protected areas, natural reserves, etc. Moreover,
solar resource is just one factor that leads to site selection
for the development of CSP plants. Other factors, such as
availability of infrastructure, the state of the transmission
grid and vicinity to load centers also affect CSP plant site
selection. For this report, sites have been chosen so as to
represent as closely as possible the solar resource of sites
where CSP plants are actually being developed in various
countries. Once the most representative sites had been
identified, weather data consisting of solar radiation and
other meteorological parameters were selected.
The input weather data used in this report are mainly
obtained from high quality ground measurements, i.e.
3,205
India
1,679
Morocco
2,515
Saudi Arabia
2,566
South Africa
2,760
Spain
2,080
UAE
1,978
USA
2,636
| 52
B U S I N E SS
I N T E L L I G E N C E
Turbine efficiency
TES capacity
(hours)
Cooling system
(wet/dry)
Chile
100
38.80%
10.5
Dry
India
110
40.26%
Wet
Morocco
220
41.00%
Wet
Saudi Arabia
115
38.90%
Dry
South Africa
115
38.90%
Dry
Spain
55
39.50%
Wet
UAE
115
38.90%
Dry
USA
170
39.25%
Dry
| 53
B U S I N E SS
I N T E L L I G E N C E
Chile
India
Morocco
Saudi
Arabia
South
Africa
Spain
UAE
USA
Plant Manager
74,000
29,000
76,000
104,000
79,000
68,000
101,000
84,000
Administration Manager
20,000
8,000
12,000
39,500
15,000
23,000
38,500
35,000
Security guard
12,000
4,100
6,300
12,800
5,800
19,000
12,000
26,000
Maintenance Manager/
construction manager
35,500
15,000
32,500
61,600
37,300
47,000
60,500
54,000
Operations Manager
33,000
13,300
30,000
59,000
34,200
42,000
58,000
50,000
35,000
15,000
32,500
61,600
34,500
46,000
60,500
56,000
Unskilled labor
11,000
4,000
6,000
12,300
5,500
18,000
11,600
23,000
Chile
India
Morocco
Saudi
Arabia
South
Africa
Spain
UAE
USA
1.50
0.57
0.64
1.20
1.00
0.70
1.00
0.35
115
79
90
55
110
130
50
110
0.60
0.12
0.22
0.06
0.32
0.45
0.07
0.10
| 54
B U S I N E SS
I N T E L L I G E N C E
Construction
period
(months)
13.0%
18.5%
24
12
18.0%
30.0%
22
10.5%
15
14.0%
30.0%
30
10.0%
9.5%
14
14.5%
20.0%
26
1.0%
12.0%
11.5%
16
16.0%
28.0%
25
1.0%
0.5%
9.0%
8.5%
18
12.5%
30.0%
23
1.5%
1.0%
0.5%
8.0%
7.5%
18
12.0%
0.0%
25
3.0%
1.0%
0.5%
8.5%
8.0%
19
13.0%
35.0%
28
Inflation
Up-front
fee
Commitment
fee
IDC1
IDO2
Chile
3.0%
1.5%
1.0%
10.5%
10.0%
15
India
8.0%
1.5%
1.0%
12.5%
12.0%
Morocco
3.0%
1.5%
1.0%
11.0%
Saudi Arabia
4.5%
1.5%
1.0%
South Africa
6.0%
1.5%
Spain
2.5%
UAE
USA
4.1.2.1. CAPEX
Initial cost estimates were calculated using internal
experience and know-how combined with available
data from the market. A detailed cost breakdown
of CAPEX was proposed based on equipment costs
(including manufacturing expenses, transportation
and on-site erection costs), rather than the widely-used
general cost metrics per square meter of solar field or
per MW. By doing so, a more realistic cost breakdown
was obtained, making it possible to quantify the cost
of specific components. This approach allowed the
cost data to be more thoroughly validated by looking
at the price of individual components. This signals an
important improvement in the way cost estimates are
usually performed in studies of this nature.
| 55
B U S I N E SS
I N T E L L I G E N C E
In this years report, assumed project finance conditions for each market were applied in order to provide
a good comparison between each of the markets.
As mentioned above, the financing parameters used
include: different bank interest rates and tenors, as well
as expected equity IRR and corporate taxes.
4.1.2.2. OPEX
A similar detailed approach as for the CAPEX was
followed to determine the OPEX of the plant as shown
CSP Today Parabolic Trough Report
| 56
B U S I N E SS
I N T E L L I G E N C E
| 57
B U S I N E SS
I N T E L L I G E N C E
Tariff:
This represents the selling price of electricity generated,
in EUR/kWh, required by the developer in order to meet
a specific equity IRR on the project. There are different
formulae to calculate the LCOE depending on the
The cost per installed capacity (EUR/W) is also a
cost items that are considered and the way the cost
very common parameter used to compare different
data and energy yield are discounted over time. The
technologies and projects. However, great attention is
approach used in this report is based on discounted
needed when comparing the cost per installed capacity
cash flow (DCF) analysis where all the financial flows
since this parameter does not account for the differover a projects lifetime are discounted to present value
ences in energy yield (or capacity factor), influencing
taking into consideration the time value of money.
the viability of a project, and configurations with
This is performed on a yearly basis. However, for the
higher EUR/W costs can result in lower LOCE/PPA tariffs.
construction period, a monthly cash flow is used.
Therefore, cost per installed capacity (EUR/W) should
Since the typical financing structure of a parabolic
not be used for comparison purposes, since it does
are project
discounted
present
value taking
into
consideration
the time value of money. This i
trough
is a to
project
finance
scheme
with
a
not include the whole picture and could put parabolic lifetime
lifetime are discounted to present value taking into consideration the time value of money. This is
performed
on
a
yearly
basis.
combination
of equity
and bank
theofweighted
trough technology in an unrealistically
lifetime are disadvantageous
discounted
to on
present
value
taking into
consideration
the loan(s),
time value
money. This is
performed
a yearly
basis.
performed
on a yearly basis. Since
average
costfinancing
of capital
(WACC)ofisaused
as the
discount
position compared with other
technologies.
the typical
structure
parabolic
trough
project is a project finance scheme with
Since the typical financing structure of a parabolic trough project is a project finance scheme with a
combination
of
equity
and
bank
loan(s),
the
weighted
average
cost of capital (WACC) is used as th
rate according to the following formula:
Since the typical
financing structure
a parabolic
trough
project
is a project
with a is used as the
combination
of equityofand
bank loan(s),
the
weighted
averagefinance
cost ofscheme
capital (WACC)
discount
rate
according
to
the
following
formula:
The economic approach used
in this study
is based
on
combination
ofdiscount
equity
and
bank
loan(s),tothe
rate
according
theweighted
followingaverage
formula:cost of capital (WACC) is used as the
two metrics:
discount rate according to the following formula:
The assumptions taken for the WACC calculation must be carefully evaluated since it can influenc
LCOE:
The assumptions taken for the WACC calculation must be carefully evaluated since it can influence
the investor decision towards one option or another.
Thecost
assumptions
taken
the WACC
calculation
must be
investor
towards
one option
or carefully
another. evaluated since it can influence
This represents the equivalent
of eachthe
unit
of for decision
the
investor
decision
towards
one
option
or
another.
The
formula
used
for
calculating
the LCOE
is:LCOE is:
The formula used for calculating
the
energy (in this case electricity) generated during the
The formula used for calculating the LCOE is:
lifetime of a project taking into
the initial
Theaccount
formula used
for calculating the LCOE is:
Where,
producing electricity where revenues would
equal
Where,
Where,costs) excluding tax
Where,
costs (CAPEX, OPEX and financing
CAPEX in the initial investment
CAPEX in the initial investment
CAPEX
is the initial investment
payments. Therefore, the LCOE is notCAPEX
the selling
price
in the initial investment OPEXt is the O&M costs in year t
is
the
O&M
costs
year
t costs in year t
OPEX
t
OPEXt is in
the
O&M
that a developer aims at achieving in PPA negotiations,
OPEXt is the O&M costs in year tn is the lifetime of the project in years
costsinrepresent
the interest on loan
since it does not include tax payments and the equity
n is the lifetimeFinancing
of the project
years
n
is
the
lifetime
of
the
project
in
years
is
the
electricity
generated
in year t
E
t
repayments
IRR expected by the developer. Apart from taking
B U S I N E SS
I N T E L L I G E N C E
The assumptions taken for the WACC calculation must be carefully evaluated since it can influence
the investor decision towards one option or another.
The formula used for calculating the LCOE is:
| 59
Since the typical financing structure of a parabolic trough project is a project finance scheme with a
combination of equity and bank loan(s), the weighted average cost of capital (WACC) is used as the
discount rate according to the following formula:
B U S I N E SS
I N T E L L I G E N C E
Furthermore, as a general rule, all the economic calculations performed in this report are based on real 2013
Euro rates where inflation was taken into account. All
15.9
15.8
15.7
Optimal
configuration
15.6
15.5
15.4
15.3
400
420
440
460
480
500
520
540
560
580
600
Number of loops
Source: CSP Today 2013
| 60
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
36
336
36
817.5
m2
Interception factor
97%
99.5%
94%
96.5%
95.5%
96.4%
97.5%
98.5%
297
393
55
Molten salts
Km
0.1%/year
97%
Tracking error
Mirror reflectivity
HTF fluid
HTF fluid type
TES
TES fluid
Configuration
ELECTRICAL
High-voltage line to connect to grid
GENERAL*
Plant annual degradation
Plant availability
*Not allowed the use of gas for electricity generation purpose
Source: CSP Today 2013
| 61
B U S I N E SS
I N T E L L I G E N C E
3300 kWh/m2/year
Population
17.2 million
USD $ 17,211
17.6 GW
60 TWh
100 TWh by 2020
13 GW renewable by 2020
4.2.1. Chile
According to different measurement sources, satellite
estimations, and weather simulation models, northern
Chiles Atacama Desert is the best solar irradiated
place in the world with accumulated DNI values above
3,300 kWh/m2/year. Such high levels of solar radiation
and clearness indices place Chile in a prime position
to accommodate CSP plants. The potential of CSP in
Chile is further supported by the presence of strong
mining activity in the Atacama Desert consuming large
amounts of energy (both electricity and heat) which
currently represent around 80% of northern Chiles
electricity demand with an expected annual growth of
5% in the coming years.
As can be seen in Figure 30, a range of 280-300 loops
was identified as the optimal configuration for the
reference plant with 100 MW gross capacity and 10.5
hours of storage. Due to the excellent solar resource
found in Chile, small solar fields are required compared
with other CSP locations.
| 62
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
METEOROLOGICAL CONDITIONS
Accumulated annual DNI
3205
kWh/m2/year
18.6
2.4
m/s
948,300
m2
Number of loops
290
Row spacing
16.8
HTF mass
5,123
tons
10.6
MWe
50
Equivalent hours
10.5
hours
Energy capacity
2,761
MWh-t
81,587
tons
Number of tanks
4 (2 cold + 2 hot)
Tank diameter
44.19
Tank height
14.00
360.6
MWth
Gross power
100
MWe
Net Power
90
MWe
38.8%
10%
Cooling system
Dry
10
MWth
Land requirement
359
Ha
Construction period
24
months
SOLAR FIELD
Aperture area
Number of pumps
HTF-molten salt HEXs thermal power
POWER BLOCK
GENERAL
1) Auxiliary fuel is only use for safety operation purposes and to speed up daily plant start-up. Therefore, auxiliary fuel is not used for electricity generation
purposes
Source: CSP Today 2013
| 63
B U S I N E SS
I N T E L L I G E N C E
13.6
13.4
13.2
13.0
Optimal
configuration
12.8
12.6
12.4
240
260
280
300
320
340
360
380
Number of loops
Source: CSP Today 2013
GWh/Year
2,948.6
1,642.7
773.0
1,589.9
25.1(0.9% of incident)
607.2
65.04 (10.7% of gross)
542.1
1.5
| 64
B U S I N E SS
I N T E L L I G E N C E
6,629
5,421
Capacity factor
61.89%
18.39%
EPC cost
475,495,542
86.8%
415,969,500
75.9%
Civil works
50,526,529
9.2%
Solar field
122,132,037
22.3%
48,964,373
8.9%
BOP
8,629,344
1.6%
HTF system
63,336,195
11.6%
TES
94,204,417
17.2%
Electric installation
12,675,258
2.3%
DCS
1,931,238
0.4%
Miscellaneous
13,570,109
2.5%
59,526,042
10.9%
Developer cost
23,021,587
4.2%
Financing cost
49,346,743
9.0%
TOTAL CAPEX
547,863,872
100.0%
| 65
B U S I N E SS
I N T E L L I G E N C E
Labor cost
1,456,000
21.3%
Utilities
1,231,379
18.0%
Electricity
176,751
2.6%
Backup fuel
644,786
9.4%
Water
409,842
6.0%
412,667
6.0%
1,534,620
22.5%
Insurance
2,191,456
32.1%
TOTAL OPEX
6,826,122
100.0%
Service contracts
2%
14
EUR cent/kWh
12
2%
8%
10%
4%
n
n
n
n
n
n
10%
10
8
3%
7%
36%
35%
6
4
2
0
Developer cost
Equity returns
Tax
OPEX
Financing cost
EPC cost
42%
41%
| 66
B U S I N E SS
I N T E L L I G E N C E
100%
90%
80%
70%
n CAPEX
n OPEX
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
100%
90%
80%
70%
n EPC cost
n Developer cost
n Financing cost
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
| 67
B U S I N E SS
I N T E L L I G E N C E
105%
100%
95%
n
n
n
n
n
n
n
90%
85%
80%
-50%
-40%
-30%
-20%
-10%
0%
Civil works
Solar field
Power block
BOP
HTF system
TES
Engineering
10%
20%
102%
100%
98%
n
n
n
n
n
n
96%
94%
92%
-50%
-40%
-30%
-20%
-10%
0%
Absorber tube
Mirror
Collector structure
Turbine
HTF
Molten salts
10%
20%
4.2.2. India
With the second highest population in the world and
continuous economic growth, India has seen steadily
escalating energy demand. While India does not have the
| 68
B U S I N E SS
I N T E L L I G E N C E
4.5%
5.5%
6.5%
40%
-4.5%
-3.1%
-1.6%
-0.1%
1.5%
50%
-8.1%
-6.3%
-4.4%
-2.5%
60%
-11.8%
-9.6%
-7.3%
70%
-15.6%
-13.0%
80%
-19.5%
90%
-23.4%
10.0%
10.5%
11.5%
3.1%
3.9%
4.7%
6.4%
-0.5%
1.5%
2.6%
3.6%
5.8%
-5.0%
-2.6%
-0.1%
1.2%
2.5%
5.2%
-10.3%
-7.5%
-4.6%
-1.5%
0.0%
1.6%
4.7%
-16.4%
-13.2%
-9.9%
-6.5%
-2.9%
-1.1%
0.7%
4.4%
-19.8%
-16.1%
-12.3%
-8.3%
-4.3%
-2.2%
-0.1%
4.2%
Debt
Population
1210 million
USD $ 3,693
174 GW
724 TWh
2000 TWh by 2020
20 GW solar by 2022
| 69
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
METEOROLOGICAL CONDITIONS
Accumulated annual DNI
1679
kWh/m2/year
26.6
2.9
m/s
1,242,600
m2
Number of loops
380
Row spacing
17
5,348
tons
7.8
MWe
50
Equivalent hours
hours
Energy capacity
1,115
MWh-t
31,981
tons
Number of tanks
2 (1 cold + 1 hot)
Tank diameter
40.74
Tank height
13.44
278.8
MWth
Gross power
110
MWe
Net Power
100
MWe
40.26%
10%
Cooling system
Wet
10
MWth
Land requirement
475
Ha
Construction period
22
months
SOLAR FIELD
Aperture area
HTF mass
TES
Number of pumps
HTF-molten salt HEXs thermal power
POWER BLOCK
1) Auxiliary fuel is only use for safety operation purposes and to speed up daily plant start-up. Therefore, auxiliary fuel is not used for electricity generation purposes
Source: CSP Today 2013
| 70
B U S I N E SS
I N T E L L I G E N C E
18.4
18.2
18.0
17.8
Optimal
configuration
17.6
17.4
17.2
17.0
280
300
320
340
360
380
400
420
440
460
480
500
520
540
Number of loops
Source: CSP Today 2013
GWh/Year
2,024.3
956.7
233.6
904.5
Dumped energy
Gross energy
358.8
Online parasitics
Net energy
328.5
Offline parasitics
3.6
Annual performance
Total operating hours
3,725
2,987
Capacity factor
34.09%
Solar-to-electricity efficiency
16.23%
| 71
B U S I N E SS
I N T E L L I G E N C E
EPC cost
376,771,459
86.2%
328,294,031
75.1%
Civil works
34,814,574
8.0%
Solar field
121,387,598
27.8%
34,267,876
7.8%
BOP
10,411,545
2.4%
HTF system
60,496,255
13.8%
TES
42,241,508
9.7%
Electric installation
11,672,529
2.7%
2,149,014
0.5%
10,853,131
2.5%
48,477,428
11.1%
Developer cost
18,606,932
4.3%
Financing cost
41,775,401
9.6%
TOTAL CAPEX
437,153,792
100.0%
DCS
Miscellaneous
580,500
11.5%
1,016,516
20.1%
285,904
5.7%
76,201
1.5%
Water
654,411
12.9%
Service contracts
173,551
3.4%
1,317,536
26.1%
Insurance
1,967,192
38.9%
5,055,29
100.0%
Labor cost
Utilities
Electricity
Backup fuel
TOTAL OPEX
Source: CSP Today 2013
| 72
B U S I N E SS
I N T E L L I G E N C E
1%
9%
25
EUR cent/kWh
14%
20
2%
9%
15
10
2%
n
n
n
n
n
n
33%
15%
Developer cost
Equity returns
OPEX
Tax
Financing cost
EPC cost
32%
40%
5
39%
0
100%
90%
80%
70%
n CAPEX
n OPEX
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
| 73
B U S I N E SS
I N T E L L I G E N C E
100%
90%
80%
70%
n EPC cost
n Developer cost
n Financing cost
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
105%
100%
95%
n
n
n
n
n
n
n
90%
85%
80%
-50%
-40%
-30%
-20%
-10%
0%
Civil works
Solar field
Power block
BOP
HTF system
TES
Engineering
10%
20%
| 74
B U S I N E SS
I N T E L L I G E N C E
100%
99%
98%
n
n
n
n
n
n
97%
96%
95%
Absorber tube
Mirror
Collector structure
Turbine
HTF
Molten salts
94%
93%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
4.5%
5.5%
6.5%
9.5%
10.5%
11.5%
12.0%
40%
0.6%
1.6%
2.6%
3.6%
4.6%
5.7%
6.8%
7.9%
8.5%
50%
-4.5%
-3.3%
-2.0%
-0.7%
0.6%
1.9%
3.3%
4.8%
5.5%
60%
-9.8%
-8.3%
-6.8%
-5.2%
-3.6%
-1.9%
-0.2%
1.7%
2.7%
70%
-15.2%
-13.4%
-11.6%
-9.7%
-7.6%
-5.5%
-3.4%
-1.1%
0.0%
80%
-20.8%
-18.7%
-16.4%
-14.0%
-11.6%
-9.1%
-6.4%
-3.7%
-2.4%
90%
-26.3%
-23.8%
-21.1%
-18.3%
-15.4%
-12.4%
-9.4%
-6.3%
-4.7%
Debt
4.2.3. Morocco
Morocco has one of the best solar resources in the North
of Africa, with regions of the interior reaching maximum
DNI values of 2,800 kWh/m2 per year. With almost no
fossil-fuel production capacity, Morocco is forced to import
all of its fuel requirements and is therefore vulnerable
to the fluctuating prices of these commodities. In order
to mitigate this, Moroccos government launched the
Moroccan Solar Plan, with the objective of pushing the
deployment of solar technologies. The result has been
intense CSP activity in the country, and the first parabolic
trough plant is currently under construction.
Population
31.9 million
USD 4,794
6.3 GW
23.7 TWh
46.6 TWh by 2020
2 GW solar by 2022
| 75
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
METEOROLOGICAL CONDITIONS
Accumulated annual DNI
2515
kWh/m2/year
15.2
3.3
m/s
1,635,000
m2
Number of loops
500
Row spacing
17
10,775
tons
17.7
MWe
50
Equivalent hours
hours
Energy capacity
2,190
MWh-t
65,397
tons
Number of tanks
4 (2 cold + 2 hot)
Tank diameter
39.7
Tank height
13.9
547.5
MWth
Gross power
220
MWe
Net Power
200
MWe
41%
10%
Cooling system
Wet
20
MWth
Land requirement
621
Ha
Construction period
30
months
SOLAR FIELD
Aperture area
HTF mass
Total HTF pumping power
Freeze protection temperature
TES
Number of pumps
HTF-molten salt HEXs thermal power
POWER BLOCK
1) Auxiliary fuel is only use for safety operation purposes and to speed up daily plant start-up. Therefore, auxiliary fuel is not used for electricity generation purposes
Source: CSP Today 2013
| 76
B U S I N E SS
I N T E L L I G E N C E
The performance results for the optimal plant configuration found for Morocco (220 MW gross capacity with
4 hours of TES, wet cooling and 500 loops) are shown in
Table 37 and Table 38.
GWh/Year
3,993.2
1,971.6
445.6
1,875.4
Dumped energy
Gross energy
744.9
Online parasitics
Net energy
678.8
Offline parasitics
6.6
15.9
15.8
15.7
Optimal
configuration
15.6
15.5
15.4
15.3
400
420
440
460
480
500
520
540
560
580
600
Number of loops
Source: CSP Today 2013
| 77
B U S I N E SS
I N T E L L I G E N C E
4,000
3,086
Capacity factor
35.22%
Solar-to-electricity efficiency
17.00%
EPC cost
635,744,680
84.8%
560,275,691
74.7%
Civil works
60,078,683
8.0%
Solar field
186,112,268
24.8%
63,176,896
8.4%
BOP
19,511,392
2.6%
106,572,567
14.2%
TES
82,290,144
11.0%
Electric installation
20,924,478
2.8%
3,258,733
0.4%
18,350,890
2.4%
75,468,989
10.1%
Developer cost
28,745,620
3.8%
Financing cost
85,524,440
11.4%
TOTAL CAPEX
750,014,740
100.0%
HTF system
DCS
Miscellaneous
| 78
B U S I N E SS
I N T E L L I G E N C E
975,500
10.8%
2,404,834
26.7%
Electricity
589,258
6.5%
Backup fuel
290,045
3.2%
Water
1,525,531
16.9%
Service contracts
516,737
5.7%
2,106,162
23.4%
Insurance
3,000,060
33.3%
TOTAL OPEX
9,003,293
100.0%
Labor cost
Utilities
18
16
EUR cent/kWh
14
2%
7%
13%
9%
12
n
n
n
n
n
n
14%
10
8
5%
9%
35%
34%
Developer cost
Equity returns
OPEX
Tax
Financing cost
EPC cost
6
4
2
0
36%
35%
| 79
B U S I N E SS
I N T E L L I G E N C E
100%
90%
80%
70%
n CAPEX
n OPEX
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
100%
90%
80%
70%
n EPC cost
n Developer cost
n Financing cost
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
| 80
B U S I N E SS
I N T E L L I G E N C E
105%
100%
95%
n
n
n
n
n
n
n
90%
85%
80%
-50%
-40%
-30%
-20%
-10%
0%
Civil works
Solar field
Power block
BOP
HTF system
TES
Engineering
10%
20%
100%
99%
98%
n
n
n
n
n
n
97%
96%
95%
Absorber tube
Mirror
Collector structure
Turbine
HTF
Molten salts
94%
93%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
| 81
B U S I N E SS
I N T E L L I G E N C E
4.5%
5.5%
6.5%
9.5%
10.5%
11.5%
40%
-1.7%
-0.4%
0.8%
2.2%
3.5%
4.9%
6.4%
7.9%
50%
-5.9%
-4.4%
-2.8%
-1.1%
0.7%
2.5%
4.3%
6.2%
60%
-10.4%
-8.5%
-6.5%
-4.4%
-2.3%
-0.1%
2.1%
4.5%
70%
-15.0%
-12.7%
-10.4%
-7.9%
-5.4%
-2.8%
0.0%
2.9%
80%
-19.8%
-17.1%
-14.4%
-11.4%
-8.3%
-5.1%
-1.9%
1.5%
90%
-24.8%
-21.5%
-18.2%
-14.8%
-11.1%
-7.3%
-3.5%
0.5%
Debt
Population
27.1 million
USD $ 27,052
51.2 GW
231.3 TWh
383 TWh by 2020
25 GW solar by 2032
| 82
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
METEOROLOGICAL CONDITIONS
Accumulated annual DNI
2,567
kWh/m2/year
23
3.4
m/s
948,300
m2
Number of loops
290
Row spacing
17
4,875
tons
9.6
MWe
50
Equivalent hours
hours
Energy capacity
1,810
MWh-t
54,154
tons
Number of tanks
4 (2 cold + 2 hot)
Tank diameter
37.2
Tank height
13.0
301.6
MWth
Gross power
115
MWe
Net Power
100
MWe
38.9%
10%
Cooling system
Dry
10
MWth
Land requirement
364
Ha
Construction period
26
months
SOLAR FIELD
Aperture area
HTF mass
TES
Number of pumps
HTF-molten salt HEXs thermal power
POWER BLOCK
GENERAL
1) Auxiliary fuel is only use for safety operation purposes and to speed up daily plant start-up. Therefore, auxiliary fuel is not used for electricity generation purposes
Source: CSP Today 2013
| 83
B U S I N E SS
I N T E L L I G E N C E
15.5
15.4
15.3
15.2
Optimal
configuration
15.1
15.0
14.9
14.8
240
260
280
300
320
340
360
380
Number of loops
Source: CSP Today 2013
GWh/Year
2,362.3
1,243.7
362.1
1,173.0
44.7 (1.9% of incident)
Gross energy
452.1
Online parasitics
Net energy
403.3
Offline parasitics
3.1
4,480
3,507
Capacity factor
44.04%
Solar-to-electricity efficiency
17.07%
| 84
B U S I N E SS
I N T E L L I G E N C E
EPC cost
427,219,609
86.3%
373,112,386
75.3%
Civil works
44,592,524
9.0%
Solar field
110,577,765
22.3%
52,443,082
10.6%
8,240,812
1.7%
HTF system
61,076,008
12.3%
TES
68,052,910
13.7%
Electric installation
14,000,016
2.8%
2,119,059
0.4%
12,010,210
2.4%
54,107,223
10.9%
Developer cost
21,814,610
4.4%
Financing cost
46,167,480
9.3%
TOTAL CAPEX
495,201,699
100.0%
DCS
Miscellaneous
2,033,600
31.0%
464,572
7.1%
172,417
2.6%
48,012
0.7%
Water
244,143
3.7%
Service contracts
700,544
10.7%
1,384,591
21.1%
Insurance
1,980,807
30.2%
TOTAL OPEX
6,564,114
100.0%
Labor cost
Utilities
Electricity
Backup fuel
| 85
B U S I N E SS
I N T E L L I G E N C E
2%
18
9%
16
EUR cent/kWh
12%
2%
14
3%
5%
9%
12
n
n
n
n
n
n
32%
11%
10
8
31%
Developer cost
Equity returns
OPEX
Tax
Financing cost
EPC cost
6
42%
4
41%
2
0
100%
90%
80%
70%
n CAPEX
n OPEX
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
| 86
B U S I N E SS
I N T E L L I G E N C E
100%
90%
80%
70%
n EPC cost
n Developer cost
n Financing cost
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
105%
100%
95%
n
n
n
n
n
n
n
90%
85%
80%
-50%
-40%
-30%
-20%
-10%
0%
Civil works
Solar field
Power block
BOP
HTF system
TES
Engineering
10%
20%
101%
100%
99%
n
n
n
n
n
n
98%
97%
96%
Absorber tube
Mirror
Collector structure
Turbine
HTF
Molten salts
95%
94%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
| 87
B U S I N E SS
I N T E L L I G E N C E
Table 48: Saudi Arabias loan conditions sensitivity (PPA tariff reduction)
Loan interest rate
7.5%
8.5%
4.5%
5.5%
6.5%
9.5%
10.5%
11.5%
40%
-0.5%
0.9%
2.2%
3.6%
5.0%
6.5%
8.0%
9.6%
50%
-4.5%
-2.8%
-1.1%
0.6%
2.5%
4.3%
6.3%
8.2%
60%
-8.7%
-6.7%
-4.6%
-2.4%
-0.2%
2.1%
4.5%
6.9%
70%
-13.0%
-10.6%
-8.1%
-5.5%
-2.8%
0.0%
2.9%
5.8%
80%
-17.4%
-14.5%
-11.6%
-8.5%
-5.4%
-2.0%
1.3%
4.8%
90%
-21.8%
-18.5%
-15.1%
-11.5%
-7.8%
-4.0%
-0.1%
3.9%
Debt
Population
50.5 million
USD $ 10,973
44.1 GW
240.5 TWh
375 TWh by 2020
1200MW GW of CSP by 2020
| 88
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
METEOROLOGICAL CONDITIONS
Accumulated annual DNI
2,760
kWh/m2/year
19.8
3.7
m/s
882,900
m2
Number of loops
270
Row spacing
17
4,733
tons
9.7
MWe
50
Equivalent hours
hours
Energy capacity
1207
MWh-t
34,480
tons
Number of tanks
4 (2 cold + 2 hot)
41.5
14
301.6
MWth
Gross power
115
MWe
Net Power
100
MWe
38.9%
10%
Cooling system
Dry
10
MWth
Land requirement
344
Ha
Construction period
25
months
SOLAR FIELD
Aperture area
HTF mass
TES
Tank diameter
Tank height
Number of pumps
HTF-molten salt HEXs thermal power
POWER BLOCK
GENERAL
1) Auxiliary fuel is only use for safety operation purposes and to speed up daily plant start-up. Therefore, auxiliary fuel is not used for electricity generation purposes
Source: CSP Today 2013
| 89
B U S I N E SS
I N T E L L I G E N C E
16.6
16.5
16.4
16.3
Optimal
configuration
16.2
16.1
16.0
15.9
200
220
240
260
280
300
320
340
Number of loops
Source: CSP Today 2013
GWh/Year
2,364.1
1,180.3
262.0
1,084.4
Dumped energy
Gross energy
411.5
Online parasitics
Net energy
368.2
Offline parasitics
3.3
4,077
3,202
Capacity factor
36.55%
Solar-to-electricity efficiency
15.57%
| 90
B U S I N E SS
I N T E L L I G E N C E
EPC cost
398,915,116
85.3%
347,643,986
74.3%
Civil works
40,725,950
8.7%
Solar field
109,385,901
23.4%
53,199,796
11.4%
8,771,750
1.9%
HTF system
60,191,755
12.9%
TES
48,447,069
10.4%
Electric installation
13,594,069
2.9%
1,974,926
0.4%
11,352,770
2.4%
51,271,130
11.0%
Developer cost
20,142,241
4.3%
Financing cost
48,580,633
10.4%
TOTAL CAPEX
467,637,990
100.0%
DCS
Miscellaneous
| 91
B U S I N E SS
I N T E L L I G E N C E
Labor cost
969,000
17.4%
Utilities
784,293
14.1%
Electricity
366,018
6.6%
Backup fuel
233,083
4.2%
Water
185,192
3.3%
Service contracts
408,636
7.3%
1,305,485
23.4%
Insurance
2,104,371
37.8%
TOTAL OPEX
5,571,785
100.0%
2%
10%
22
2%
20
11%
EUR cent/kWh
18
16
14
2%
10%
12%
12
n
n
n
n
n
n
3%
37%
10
8
36%
Developer cost
Equity returns
OPEX
Tax
EPC cost
Financing cost
6
39%
4
2
38%
| 92
B U S I N E SS
I N T E L L I G E N C E
100%
90%
80%
70%
n CAPEX
n OPEX
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
100%
90%
80%
70%
n EPC cost
n Developer cost
n Financing cost
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
| 93
B U S I N E SS
I N T E L L I G E N C E
105%
100%
95%
n
n
n
n
n
n
n
90%
85%
80%
-50%
-40%
-30%
-20%
-10%
0%
Civil works
Solar field
Power block
BOP
HTF system
TES
Engineering
10%
20%
101%
100%
99%
n
n
n
n
n
n
98%
97%
96%
Absorber tube
Mirror
Collector structure
Turbine
HTF
Molten salts
95%
94%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
Table 55: South Africas loan conditions sensitivity (PPA tariff reduction)
Debt
4.5%
5.5%
6.5%
9.5%
10.5%
11.5%
40%
-1.3%
-0.1%
1.2%
2.4%
3.8%
5.1%
6.6%
8.0%
50%
-6.6%
-5.0%
-3.5%
-1.9%
-0.2%
1.6%
3.4%
5.2%
60%
-12.0%
-10.2%
-8.3%
-6.3%
-4.2%
-2.1%
0.1%
2.5%
70%
-17.7%
-15.5%
-13.2%
-10.8%
-8.2%
-5.5%
-2.8%
0.0%
80%
-23.5%
-20.8%
-18.0%
-15.1%
-12.0%
-8.8%
-5.6%
-2.2%
90%
-29.2%
-26.1%
-22.7%
-19.3%
-15.7%
-12.1%
-8.2%
-4.3%
| 94
B U S I N E SS
I N T E L L I G E N C E
4.2.6. Spain
Solar Resource
Population
46.2 million
USD $ 30,626
106.3 GW
270.4 TWh
24.0
23.9
23.8
23.7
23.6
23.5
Optimal
configuration
23.4
23.3
23.2
150
170
190
210
230
Number of loops
Source: CSP Today 2013
| 95
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
METEOROLOGICAL CONDITIONS
Accumulated annual DNI
2080
kWh/m2/year
14.3
m/s
621,300
m2
Number of loops
190
Row spacing
17.5
HTF mass
2,533
tons
4.8
MWe
50
Equivalent hours
hours
Energy capacity
1,279
MWh-t
36,257
tons
Number of tanks
2 (1 cold + 1 hot)
Tank diameter
42.6
Tank height
14.0
202.7
MWth
Gross power
55
MWe
Net Power
50
MWe
39.5%
10%
Cooling system
Wet
MWth
Land requirement
247
Ha
Construction period
23
months
TES
Number of pumps
HTF-molten salt HEXs thermal power
POWER BLOCK
1) Auxiliary fuel is only use for safety operation purposes and to speed up daily plant start-up. Therefore, auxiliary fuel is not used for electricity generation purposes
Source: CSP Today 2013
| 96
B U S I N E SS
I N T E L L I G E N C E
GWh/Year
1,258.6
559.3
212.3
521.3
Dumped energy
Gross energy
199.5
Online parasitics
Net energy
181.6
Offline parasitics
1.9
4,089
3,301
Capacity factor
37.69%
Solar-to-electricity efficiency
14.43%
| 97
B U S I N E SS
I N T E L L I G E N C E
EPC cost
292,507,195
87.9%
252,094,102
75.8%
Civil works
34,553,052
10.4%
Solar field
81,086,173
24.4%
23,523,700
7.1%
9,344,768
2.8%
HTF system
36,367,723
10.9%
TES
48,941,784
14.7%
Electric installation
8,801,104
2.6%
DCS
1,309,293
0.4%
Miscellaneous
8,166,505
2.5%
40,413,093
12.1%
Developer cost
16,940,285
5.1%
Financing cost
23,267,087
7.0%
TOTAL CAPEX
332,714,565
100.0%
BOP
1,668,000
35.6%
858,502
18.3%
Electricity
252,598
5.4%
Backup fuel
158,928
3.4%
Water
446,976
9.5%
Service contracts
300,000
6.4%
1,029,251
22.0%
831,786
17.7%
4,687,539
100.0%
Labor cost
Utilities
| 98
B U S I N E SS
I N T E L L I G E N C E
EUR cent/kWh
2%
20
6%
12%
7%
13%
11%
13%
15
31%
30%
n
n
n
n
n
n
Developer cost
Equity returns
OPEX
Tax
Financing cost
EPC cost
10
5
37%
36%
100%
90%
80%
70%
n CAPEX
n OPEX
60%
50%
-50%
Source: CSP Today 2013
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
4.2.7. UAE
With the recent inauguration of the first utility scale
CSP plant in the country, UAE represents a very
promising market for CSP deployment. The economic
and demographic growth has led to a rapid increase in
CSP Today Parabolic Trough Report
| 99
B U S I N E SS
I N T E L L I G E N C E
100%
90%
80%
70%
n EPC cost
n Developer cost
n Financing cost
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
105%
100%
95%
n
n
n
n
n
n
n
90%
85%
80%
-50%
-40%
-30%
-20%
-10%
0%
Civil works
Solar field
Power block
BOP
HTF system
TES
Engineering
10%
20%
101%
100%
99%
n
n
n
n
n
n
98%
97%
96%
Absorber tube
Mirror
Collector structure
Turbine
HTF
Molten salts
95%
94%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
| 100
B U S I N E SS
I N T E L L I G E N C E
4.5%
5.5%
6.5%
9.5%
10.5%
11.5%
40%
4.3%
5.8%
7.4%
9.0%
10.7%
12.5%
14.3%
16.1%
50%
-0.9%
1.0%
3.0%
5.1%
7.2%
9.4%
11.7%
14.1%
60%
-6.2%
-3.9%
-1.5%
1.0%
3.6%
6.3%
9.1%
12.0%
70%
-11.6%
-8.9%
-6.0%
-3.1%
0.0%
3.3%
6.7%
10.2%
80%
-17.1%
-14.0%
-10.6%
-7.0%
-3.3%
0.5%
4.5%
8.7%
90%
-22.6%
-18.8%
-14.9%
-10.7%
-6.4%
-1.9%
2.6%
7.4%
Debt
2000 kWh/m2/year
Population
8.2 million
USD $48,500
18.5 GW
34.6 TWh
Targets
7% renewables by 2020
15.0
14.8
14.6
14.4
Optimal
configuration
14.2
14.0
320
340
360
380
400
420
440
460
480
500
520
Number of loops
Source: CSP Today 2013
| 101
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
METEOROLOGICAL CONDITIONS
Accumulated annual DNI
1978
kWh/m2/year
28.2
3.4
m/s
1,373,400
m2
Number of loops
420
Row spacing
17
6,258
tons
9.3
MWe
50
Equivalent hours
hours
Energy capacity
1,810
MWh-t
54,178
tons
Number of tanks
4 (2 cold + 2 hot)
Tank diameter
37.2
Tank height
13.0
315.9
MWth
Gross power
115
MWe
Net Power
100
MWe
38.9%
10%
Cooling system
Dry
10
MWth
Land requirement
524
Ha
Construction period
25
months
SOLAR FIELD
Aperture area
HTF mass
TES
Number of pumps
HTF-molten salt HEXs thermal power
POWER BLOCK
GENERAL
1) Auxiliary fuel is only use for safety operation purposes and to speed up daily plant start-up. Therefore, auxiliary fuel is not used for electricity generation purposes
Source: CSP Today 2013
| 102
B U S I N E SS
I N T E L L I G E N C E
GWh/Year
2,635.1
1,355.4
462.7
1,293.0
Dumped energy
Gross energy
501.1
Online parasitics
Net energy
448.7
Offline parasitics
3.1
4,813
3,902
Capacity factor
44.54%
Solar-to-electricity efficiency
17.03%
| 103
B U S I N E SS
I N T E L L I G E N C E
EPC cost
506,551,346
88.8%
444,585,731
77.9%
Civil works
59,235,476
10.4%
Solar field
154,785,106
27.1%
52,268,515
9.2%
8,632,136
1.5%
HTF system
70,439,589
12.3%
TES
68,352,716
12.0%
Electric installation
14,095,539
2.5%
2,451,383
0.4%
14,325,271
2.5%
61,965,615
10.9%
Developer cost
24,919,057
4.4%
Financing cost
38,912,824
6.8%
TOTAL CAPEX
570,383,227
100.0%
DCS
Miscellaneous
EUR cent/kWh
16
2%
14
2%
12
12%
7%
6%
12%
34%
10
33%
8
n
n
n
n
n
Developer cost
Equity returns
OPEX
Financing cost
EPC cost
6
4
46%
46%
2
0
| 104
B U S I N E SS
I N T E L L I G E N C E
2,013,300
28.5%
441,450
6.2%
153,897
2.2%
62,078
0.9%
Water
225,475
3.2%
Service contracts
682,983
9.7%
1,655,013
23.4%
Insurance
2,281,533
32.3%
TOTAL OPEX
7,074,279
100.0%
Labor cost
Utilities
Electricity
Backup fuel
100%
90%
80%
70%
n CAPEX
n OPEX
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
| 105
B U S I N E SS
I N T E L L I G E N C E
100%
90%
80%
70%
n EPC cost
n Developer cost
n Financing cost
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
105%
100%
95%
n
n
n
n
n
n
n
90%
85%
80%
-50%
-40%
-30%
-20%
-10%
0%
Civil works
Solar field
Power block
BOP
HTF system
TES
Engineering
10%
20%
| 106
B U S I N E SS
I N T E L L I G E N C E
100%
99%
98%
n
n
n
n
n
n
97%
96%
95%
Absorber tube
Mirror
Collector structure
Turbine
HTF
Molten salts
94%
93%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
4.5%
5.5%
6.5%
9.5%
10.5%
11.5%
40%
-1.0%
1.0%
3.1%
5.2%
7.5%
9.8%
12.1%
14.6%
50%
-4.4%
-1.9%
0.8%
3.5%
6.4%
9.3%
12.2%
15.3%
60%
-7.8%
-4.7%
-1.5%
1.8%
5.2%
8.7%
12.3%
16.0%
70%
-11.3%
-7.7%
-3.9%
0.0%
4.0%
8.2%
12.4%
16.8%
80%
-14.9%
-10.7%
-6.3%
-1.8%
2.8%
7.6%
12.6%
17.6%
90%
-18.6%
-13.8%
-8.8%
-3.7%
1.6%
7.1%
12.7%
18.4%
Debt
Solar Resource
Population
312.9 million
USD $ 48,387
1,139 GW
Targets
4,125 TWh
4,700 TWh by 2020
13 GW renewable by 2020
| 107
B U S I N E SS
I N T E L L I G E N C E
Value
Unit
METEOROLOGICAL CONDITIONS
Accumulated annual DNI
2636
kWh/m2/year
24.3
3.5
m/s
1,438,800
m2
Number of loops
440
Row spacing
17.4
HTF mass
8,995
tons
16.3
MWe
50
Equivalent hours
hours
Energy capacity
2,651
MWh-t
78,628
tons
Number of tanks
4 (2 cold + 2 hot)
Tank diameter
43.4
Tank height
14.0
466.1
MWth
Gross power
170
MWe
Net Power
150
MWe
39.25%
10%
Cooling system
Wet
15
MWth
Land requirement
561
Ha
Construction period
28
months
SOLAR FIELD
Aperture area
Number of pumps
HTF-molten salt HEXs thermal power
POWER BLOCK
1) Auxiliary fuel is only use for safety operation purposes and to speed up daily plant start-up. Therefore, auxiliary fuel is not used for electricity generation purposes
Source: CSP Today 2013
| 108
B U S I N E SS
I N T E L L I G E N C E
GWh/Year
3,680.1
1,792.1
532.7
1,726.2
Dumped energy
Gross energy
675.7
Online parasitics
Net energy
604.6
Offline parasitics
4.9
Annual performance
4.2.8. USA
With more than 1 GW of CSP capacity currently under
4,457
3,557
Capacity factor
40.60%
Solar-to-electricity efficiency
16.43%
15.6
15.5
15.4
15.3
15.2
Optimal
configuration
15.1
15.0
14.9
14.8
360
380
400
420
440
460
480
500
520
540
Number of loops
Source: CSP Today 2013
| 109
B U S I N E SS
I N T E L L I G E N C E
The performance results for the optimal plant configuration found for USA (170 MW gross capacity with 6
hours of TES, dry cooling and 440 loops) are shown in
Table 72 and Table 73.
EPC cost
649,010,423
87.9%
572,052,086
77.5%
Civil works
66,525,499
9.0%
Solar field
184,456,660
25.0%
75,271,656
10.2%
BOP
12,344,269
1.7%
HTF system
97,785,108
13.2%
TES
95,105,899
12.9%
Electric installation
19,196,813
2.6%
2,929,514
0.4%
18,436,668
2.5%
76,958,337
10.4%
Developer cost
30,356,321
4.1%
Financing cost
58,662,406
7.9%
TOTAL CAPEX
738,029,150
100.0%
DCS
Miscellaneous
| 110
B U S I N E SS
I N T E L L I G E N C E
2%
16
10%
2%
EUR cent/kWh
14
8%
9%
12
16%
16%
10
8
7%
31%
29%
n
n
n
n
n
n
Developer cost
Equity returns
OPEX
Tax
Financing cost
EPC cost
6
4
36%
35%
2
0
100%
90%
80%
70%
n CAPEX
n OPEX
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
| 111
B U S I N E SS
I N T E L L I G E N C E
2,138,000
26.7%
736,778
9.2%
Electricity
510,766
6.4%
Backup fuel
119,591
1.5%
Water
106,421
1.3%
Service contracts
858,334
10.7%
2,057,811
25.7%
Insurance
2,214,087
27.7%
TOTAL OPEX
8,005,010
100.0%
Labor cost
Utilities
100%
90%
80%
70%
n EPC cost
n Developer cost
n Financing cost
60%
50%
-50%
-40%
-30%
-20%
-10%
Relative change of component
0%
10%
20%
| 112
B U S I N E SS
I N T E L L I G E N C E
105%
100%
95%
n
n
n
n
n
n
n
90%
85%
80%
-50%
-40%
-30%
-20%
-10%
0%
Civil works
Solar field
Power block
BOP
HTF system
TES
Engineering
10%
20%
100%
99%
98%
n
n
n
n
n
n
97%
96%
95%
Absorber tube
Mirror
Collector structure
Turbine
HTF
Molten salts
94%
93%
-50%
-40%
-30%
-20%
-10%
0%
10%
20%
| 113
B U S I N E SS
I N T E L L I G E N C E
4.5%
5.5%
6.5%
9.5%
10.5%
11.5%
40%
9.1%
10.6%
12.1%
13.8%
14.6%
15.5%
17.3%
19.1%
21.0%
50%
2.8%
4.7%
6.7%
8.8%
9.9%
11.0%
13.2%
15.5%
17.9%
60%
-3.6%
-1.3%
1.2%
3.7%
5.0%
6.3%
9.1%
11.9%
14.8%
70%
-10.1%
-7.4%
-4.5%
-1.5%
0.0%
1.6%
5.0%
8.5%
12.1%
80%
-16.8%
-13.6%
-10.1%
-6.5%
-4.6%
-2.7%
1.3%
5.5%
9.8%
90%
-23.4%
-19.5%
-15.4%
-11.1%
-8.9%
-6.6%
-2.0%
2.8%
7.8%
Debt
The higher the DNI, the lower the solar field area
required for a same gross power and TES capacity.
However, this can be affected by low local costs
where increasing the solar field can be the best
economical approach.
The capacity factor depends mainly on the TES
capacity and also on the solar resource. High
capacity factors in the range of 60% can be found for
large TES sizes and good DNI, such as the case with
Chile.
The impact of the type of cooling system used is
somehow hidden in the net energy figures. However,
lower online parasitics in the range of 8-9% of gross
annual energy are estimated with wet cooling system
compared with 10-11% for dry cooling systems which
leads to higher relative net energy outputs in cases
where wet cooling towers are implemented.
Solar-to-electricity efficiency is not only related with
the solar resource, but mainly with the solar field
sizes derived from the economical optimization.
This is the case for the examples of South Africa and
India, where the notably higher DNI values found in
South Africa (approx 65% higher in than India) are
CSP Today Parabolic Trough Report
| 114
B U S I N E SS
I N T E L L I G E N C E
Chile
UAE
Saudi
Arabia
USA
Morocco
South
Africa
India
Spain
Number of loops
290
420
440
290
500
270
380
190
Gross power
100
115
170
115
220
115
110
55
10.5
542.1
448.7
604.6
403.3
678.8
368.2
358.8
199.5
Capacity factor
61.9%
44.5%
40.6%
44.0%
35.2%
36.6%
34.1%
37.7%
Online parasitics
10.7%
10.5%
10.5%
10.8%
8.9%
10.5%
8.4%
9.0%
Solar-to-electricity
efficiency
18.4%
17.0%
16.4%
17.1%
17.0%
15.6%
16.2%
14.4%
| 115
B U S I N E SS
I N T E L L I G E N C E
Chile
UAE
USA
Saudi
Arabia
Morocco
South
Africa
India
Spain
CAPEX (M EUR)
547.9
570.4
738.0
495.2
750.0
467.6
437.2
332.7
CAPEX (EUR/W)
5.48
4.96
4.34
4.31
3.41
4.07
3.97
6.05
6.8
7.1
8.0
6.6
9.0
5.6
5.1
4.7
12.63
14.11
14.87
14.93
15.42
15.98
17.16
23.24
3%
1.5%
3%
4.5%
3%
6%
8%
2.5%
35-40%
35-40%
80-90%
35-40%
40-45%
40-45%
45-50%
70-80%
OPEX (M EUR)
PPA (EUR cent/kWh)
PPA escalation
Estimated local content
Source: CSP Today 2013
3500
n PPA indexed with inflation
n PPA w/o escalation
n DNI
25
3000
2000
15
1500
10
2500
20
1000
500
Chile
UAE
USA
Saudi Arabia
Morocco
South Africa
India
Spain
| 116
B U S I N E SS
I N T E L L I G E N C E
n
n
n
n
n
n
n
n
25
20
Chile
UAE
USA
Saudi Arabia
Morocco
South Africa
India
Spain
15
10
5
0%
2%
4%
6%
8%
10%
PPA escalation
Source: CSP Today 2013
| 117
B U S I N E SS
I N T E L L I G E N C E
5.
Trends and developments
Dish-Stirling STE
Biomass gasification
Wave
Tidal & river
turbines
Concentrating PV
Thin film PV
Offshore wind
Silicon PV
Cofired biomass
Direct-fired biomass
Nano structured PV
Research
Source: CSP Today 2013
Development
Demonstration
Deployment
Onshore wind
Hydro
Mature technology
Time
CSP Today Parabolic Trough Report
| 118
B U S I N E SS
I N T E L L I G E N C E
Theoretical Carnot
Thermal conversion efficiency
70%
75% Carnot
60%
air-Brayton
combined
Ericsson
50%
Stirling
Power
tower
40%
Parabolic
trough
30%
300
Source: CSP Today 2013
400
500
600
S-steam
S-CO2
700
800
900
Temperature (C)
1000
1100
1200
1300
1400
| 119
B U S I N E SS
I N T E L L I G E N C E
Reflectivity: 94.5%
Hemispherical reflectance: >93% after 14 years
5.2.1. Manufacturing
For parabolic trough costs to fall, not only must they
provide cutting-edge performance with increased
efficiency, but they must also utilize material and local
labor resources efficiently. A lean approach to manufacturing is therefore essential in meeting this objective,
CSP Today Parabolic Trough Report
| 120
B U S I N E SS
I N T E L L I G E N C E
5.2.1.1.Ultimate Trough:
Transportation
Inventory
Lead time
Over-processing
Over-production
Quality
Eurotrough
Ultimate Trough
Saving
18,960
7,080
37%
1,580
708
45%
19,750
7,788
39%
3,160
1,416
45%
395
177
45%
| 121
B U S I N E SS
I N T E L L I G E N C E
Figure 82: Evolution of parabolic trough collector sizes over 3 development cycles at sbp (Eurotrough,
HelioTrough, Ultimate Trough)
| 122
B U S I N E SS
I N T E L L I G E N C E
5.2.2. Installation
As previously mentioned, collector assembly is a key
element to streamlining construction on site, and would
greatly benefit from an automated assembly process
SkyTrough
SkyTrough DSP
Aperture width
Maximum operating temperature
Heat transfer fluid
6m
~8m
400C
500C
Thermal oil
ReflecTech PLUS
advanced construction with:
Integrated abrasion resistant and
antisoiling coating
Increased specular and hemispherical
reflectance
Reduced cost
CSP Today Parabolic Trough Report
| 123
B U S I N E SS
I N T E L L I G E N C E
5.2.3. Maintenance
As is the case for most renewable energy technologies,
the cost of free energy comes in the form of high CAPEX
and annual O&M costs (OPEX). Indeed, as mentioned in
chapter 3C4, the contribution of OPEX to the lifetime
cost of a parabolic trough plant can be in the range of
13% - a share which should be far from neglected. As
a result, it is critical to improve component and system
level reliability not only to avoid repair expenditures,
but also to ensure high plant availability, and therefore
maximum plant energy yield.
Reliability constitutes a quintessential power plant
characteristic as it reflects directly upon availability,
and thus on the capacity factor. The critical nature of
reliability is well exemplified by the case of leakages in
the steam generator, which can result in half of a solar
field being shut down (as per current plant configurations where two 50% steam generation trains are
used) while the maintenance tasks are completed and
tubes plugged or gaskets replaced. With an estimated
mean repair time of four days, production losses can
n Scenario 1
n Scenario 2
n Scenario 3
n Scenario 4
n Coll type
100
US$ (million)
80
60
40
20
10
15
20
25
Years
| 124
B U S I N E SS
I N T E L L I G E N C E
Balance of
plant
North
1b
1a
0b
0a
10
11
12
| 125
I N T E L L I G E N C E
B U S I N E SS
| 126
I N T E L L I G E N C E
B U S I N E SS
Assessment of technology
Testing of enhanced performance
Validation of numerical models
Strategic planning of commercial application
5.4. Storage
As discussed already in this report, the incorporation of
energy storage into CSP plants gives solar thermal technologies a unique advantage over other renewable energy
technologies and in particular over solar PV at a time when
the latter is able to deliver highly-attractive LCOE values.
5.3.4. Oil
For the last two decades, synthetic oil has been the
HTF of choice in the CSP industry, all the way back
to the 1980s SEGS plant. With a maximum operating
| 127
B U S I N E SS
I N T E L L I G E N C E
Figure 89: Oil and Molten Salt HTF Parabolic Trough Schematic
Oil
-390C
-375C
380C
Steam
turbine
Thermal
energy
storage
Heat
exchanger
Solar field
Steam
generator
290C
Condenser
Molten Salts
-550C
535C
550C
Steam
turbine
Solar field
Thermal
energy
storage
Auxiliary
Heater
Steam
generator
290C
Condenser
Source: CSP Today 2013
| 128
B U S I N E SS
I N T E L L I G E N C E
Sensible
Latent
Thermochemical
Salts
Metal oxide
Concrete thermocline
Metal alloys
Ammonia decomposition
Sulfur cycles
n Curtailed PV
n Usable PV
n Wind
50
n Conventionals
n Load
n PV
Generation (GW)
40
30
20
10
12
18
24
30
36
42
48
Hour
54
60
66
72
78
84
90
96
| 129
B U S I N E SS
I N T E L L I G E N C E
5.4.1. Graphite
Graphite energy storage has been investigated by Graphite
Energy of Australia, and Spains SENER. Graphite has the
following advantages as an energy storage medium:
n Curtailed PV
n Usable PV
n Wind
n Conventionals
n Load
n Dispatched CSP
n Non-dispatched CSP
50
Generation (GW)
40
30
20
10
12
18
24
30
36
42
48
Hour
54
60
66
72
78
84
90
96
| 130
B U S I N E SS
I N T E L L I G E N C E
| 131
B U S I N E SS
I N T E L L I G E N C E
Major innovations
n Concrete frame
n Pneumatic mirror and enclosure
n High-temperature (>600C) air receiver
n Packed-bed thermal energy storage
| 132
B U S I N E SS
I N T E L L I G E N C E
Binary
307 to 500
Ternary
276 to 460
Quaternary
330 to 430
| 133
B U S I N E SS
I N T E L L I G E N C E
BA
H < 0
Heat
exchangers
Power
generation
A
Storage
B
Source: CSP Today, 2013
| 134
B U S I N E SS
I N T E L L I G E N C E
5.4.10. HOTTS
The Research Triangle Solar Fuels Institute is currently
working on a patent-pending system called Highest
Operating Temperature Transfer and Storage (HOTTS).
Dr Jim Trainham, Executive Director of the Institute, says
this sensible heat storage system has demonstrated
material stability at 1100C so far, and he thinks it can
go higher. The company now wants to build a larger,
higher-temperature pilot facility, and has teamed up
| 135
B U S I N E SS
I N T E L L I G E N C E
system, for superheating steam, rather than in a standalone CSP power plant. Whether graphite could be used
for power generation only remains to be seen, however.
Meanwhile, the current interest that the US DoE has in
thermochemical processes may be an indication of one
direction energy storage may be headed in, although it
is too early to be certain.
Furthermore, if CSP starts operating at extremely high
temperatures, then exotic processes such as thermolytic production of hydrogen may become possible,
paving the way for either hydrogen or ammonia as an
energy storage product. This is highly speculative at
the moment, though, as is the idea that a hydrogen or
ammonia economy will gain widespread political and
corporate support, with the necessary funds to back it.
What is clear overall, however, is that there has never
been so much attention focused on the research and
development of TES. And while molten salt can be
expected to dominate the market for the foreseeable
future, there are significant drivers for the implementation of new, higher-temperature technologies. A
widening of the options for TES can only be a good
thing for the industry.
5.6. Cooling
Because the MENA region, Australia, South Africa and
other countries with ambitious solar power roadmaps
have limited fresh water supplies, the use of alternative
cooling methods over traditional evaporative watercooling could prove critical. Dry cooling has revealed
itself as a potential solution to reject the heat produced
in the steam cycle without the need for intensive
water usage. Nevertheless, its cost remains higher than
traditional wet cooling.
Although the water-saving potential of dry cooling
is impressive, allowing water use to be slashed by
80 to 90%, it does have its drawbacks with regards
to annual energy yield and capital investment. Air
cooled condensers are approximately four times more
expensive than traditional wet towers, which augments
CAPEX by 3 to 5%.
Incidentally, the use of larger fans increases parasitic
consumption notably. This, together with the thermodynamic limitations of this cooling technology, tends to
increase the condenser temperature and therefore the
turbine backpressure, leading to a 6 to 7% reduction
in a plants electricity output. However, the savings
associated with a lower water requirement outweigh
the intrinsic drawbacks, decreasing O&M costs.
Taking all these contradictory effects into account,
dry cooling gives rise to an increase in the LCOE in the
range of 4 to 8%, depending on local ambient conditions at the site.
| 136
Conclusions
B U S I N E SS
I N T E L L I G E N C E
6.
Conclusions
| 137
Conclusions
B U S I N E SS
I N T E L L I G E N C E
| 138
Conclusions
B U S I N E SS
I N T E L L I G E N C E
LCOE forecast
With strong support from new emerging CSP
markets worldwide, if parabolic trough technology
can befurther improved in LCOE terms, to regain
competitiveness with other solar or CSP alternatives,
considerable new installed capacity will be rolled out
over the next decade.
To conclude, while parabolic trough technology is
facing hurdles to remain a leading CSP solution for
utility-scale power generation, it is also well positioned
to regain its dominance if leverage from its proven track
record can be combined with new technical solutions
offering added value for investors. Ultimately, as defined
by the SunShot Initiative, an incentive-free, low LCOE
is the answer to securing a strong market share at a
time when renewable energies are once again being
threatened by low gas prices. If this is achieved over
the next decade, never-before-seen deployments of
parabolic trough capacity will be witnessed in the
MENA region, Australia, South Africa and Asia.
| 139
References
B U S I N E SS
I N T E L L I G E N C E
References
Groupe Reaction Inc. for CSP Today-FC Business Intelligence. 2012. CSP Parabolic Trough Report: Cost, Performance and Key Trends.
Denholm, P., Wan, Y. and Mehos, M. 2013. Analysis of Concentrating Solar Power with Thermal Energy Storage in a California 33%
Renewable Scenario. [e-book] Golden, Colorado, USA: Department of Energy. Available at: http://www.nrel.gov/docs/fy13osti/58186.
pdf [Accessed: 14 July 2013].
CSP Today Global Tracker. 2012. Market Tracker Overview | CSP Today. [online] Available at: http://social.csptoday.com/tracker/projects
[Accessed: 6 June 2013].
Unknown. 2013. Proposed Competitive Procurement Process for the Renewable Energy Program. [e-book] Saudi Arabia: King Abdullah
City for Atomic and Renewable Energy. p. 6. Available at: http://www.kacare.gov.sa/cpp/sites/default/files/K.A.CARE%20Proposed%20
Competitive%20Procurement%20Process%20for%20the%20Renewable%20Energy%20Program%20-%202013.pdf [Accessed: 14 July
2013].
CORFO - Chile. 2013. Concurso Planta de Concentracin Solar de Potencia (CSP) | Corfo. [online] Available at: http://www.corfo.cl/
programas-y-concursos/programas/concurso-planta-de-concentracion-solar-de-potencia-csp [Accessed: 14 July 2013].
Groupe Reaction Inc. for CSP Today FC Business Intelligence. (2012). CSP Markets Report 2012-13.
Halotechnics. (2012). Thermal Storage for the Next Generation of CSP. Available at: www.halotechnics.com/ technology/thermal_
storage.html. csp [Accessed: July 2012].
Solar-Institut Julich. (2012). Solar Thermal System. Available at: www.fh-aachen.de/en/research/solar-institut- juelich/solarthermischesysteme/. csp [Accessed: July 2012].
Turchi, C., Mehos, M., Ho, C.K., Kolb, G.J. (2010). Current and Future Costs for Parabolic Trough and Power Tower Systems in the US
Market. Available at: www.nrel.gov/docs/fy11osti/49303.pdf. [Accessed: July 2012].
Department of Energy: Energy Efficiency and Renewable Energy. 1985. Energy Basics: Thermal Storage Systems for Concentrating Solar
Power. [online] Available at: http://www.eere.energy.gov/basics/renewable_energy/thermal_storage.html [Accessed: 14 July 2013].
10
NREL. 2010. NREL: TroughNet - Parabolic Trough Thermal Energy Storage Technology. [online] Available at: http://www.nrel.gov/csp/
troughnet/thermal_energy_storage.html?print [Accessed: 14 July 2013].
11
The Energy library. 2002. Solar thermal energy storage | The Energy Library. [online] Available at: http://www.theenergylibrary.com/
node/440 [Accessed: 14 July 2013].
12
Helman, U. 2012. The Economic and Reliability Benefits of CSP with Thermal Energy Storage: Recent Studies and Research Needs.
[e-book] CSP Alliance. Available at: CSP alliance http://www.csp-alliance.org/cspa-report/ [Accessed: 14 July 2013].
13
14
Renewables made in Germany. 2010. ULTIMATE TROUGH - The next generation collector for parabolic trough power plants. [online]
Available at: http://www.renewables-made-in-germany.com/en/corporate-news/detail/article/ultimate-troughR-the-next-generationcollector-for-parabolic-trough-power-plants-first-demonstra.html [Accessed: 14 July 2013].
15
CSP World. 2012. SkyTroughDSP the largest trough for baseload low-cost CSP generation | CSP World | Concentrated Solar Power
News. [online] Available at: http://www.csp-world.com/news/20121102/00571/skytrough-dsp-largest-trough-baseload-low-cost-cspgeneration [Accessed: 14 July 2013].
16
Hoste, G. 2013. Development of an Advanced, Low - Cost Parabolic Trough Collector for Baseload Operation. [e-book] Phoenix, Arizona:
SkyFuel. Available at: http://www1.eere.energy.gov/solar/sunshot/pdfs/csp_review_meeting_042413_hoste.pdf [Accessed: 14 July
2013].
17
| 140
References
B U S I N E SS
I N T E L L I G E N C E
Aalborg CSP A/S. (-). Making CSP bankable through reducing leaks, tube plugging and related production loss. Available at: www.
AalborgCSP.com. Last accessed July 2012.
18
Stone, M., Deign, J. 2013. New directions in HTF and TES. Energy Storage Report. <www.energystoragereport.info>[Accessed: 14 July
2013].
19
SunShot Program. (2012). SunShot Research and Development Awards. Available at: www1.eere.energy.gov/ solar/sunshot/
csp_sunshotrnd.html. [Accessed: July 2012].
20
Muirhead, J. (2012). Revolutionary cost reductions for CSP Technology can NREL provide the solution? Available at: http://social.
csptoday.com/technology/revolutionary-cost-reductions-csp-technology- %E2%80%93-can-nrel-provide-solution. [Accessed: July
2012].
21
Jaques, N. and Stancich, R. (2010). Direct steam generation: Full steam ahead for grid parity. Available at: http:// social.csptoday.com/
technology/direct-steam-generation-full-steam-ahead-grid-parity. [Accessed: July 2012].
22
Leitner, A., 2013. Understanding the energy density of thermal storage. CSP Today, 8 April [online]. Available at: <http://social.csptoday.
com/technology/understanding-energy-density-thermal-storage> [Accessed: 7 June 2013].
23
Plataforma Solar de Almera, Centro de Investigaciones Energticas, Medioambientales y Tecnolgicas, 2013. Inauguracin de
nuevas instalaciones en la Plataforma Solar de Almera. 6 June. [Press release] Available at: <http://www.ciemat.es/recursos/notasPrensa/1972462909_66201314315.pdf> [Accessed: 7 June 2013].
24
US Department of Energy. High-Efficiency Thermal Storage System for Solar Plants. [Online] Available at: <http://www1.eere.energy.
gov/solar/sunshot/csp_baseload_sener.html> [Accessed: 11 June 2013].
25
Deign, J., 2012. CSP storage: Phase-change materials quest continues. CSP Today, 27 April [online]. Available at <http://social.csptoday.
com/technology/csp-storage-phase-change-materials-quest-continues> [Accessed: 11 June 2013].
26
Ibid.
27
Koll, G., Schwarzbzl, P., Hennecke, K., Hartz, T., Schmitz, M., Hoffschmidt, B., 2009. The Solar Tower Jlich - A Research and
Demonstration Plant for Central Receiver Systems [Online] Available at: <http://elib.dlr.de/60306/> [Accessed: 11 June 2013].
28
Deign, J., 2013. Tracking graphite storages progress. CSP Today, 4 April [online]. Available at: <http://social.csptoday.com/technology/
tracking-graphite-storage%E2%80%99s-progress> [Accessed: 11 June 2013].
29
Energy Storage Report, 2013. US funds thermochemical storage research [online] Available at: <http://energystoragereport.info/
us-funds-thermochemical-storage-research/> [Accessed: 11 June 2013].
30
Deign, J., 2011. Running on solar: When will CSP fill your petrol tank? CSP Today, 16 December [online]. Available at: <http://social.
csptoday.com/technology/running-solar-when-will-csp-fill-your-petrol-tank> [Accessed 11 June 2013].
31
Energy Storage Report, 2012. Bill Gates and Peter Thiel back energy storage [online] Available at: <http://energystoragereport.info/
bill-gates-and-peter-thiel-back-energy-storage/> [Accessed: 11 June 2013].
32
Alright Energy. 2010. AIRLIGHT ENERGY - Products. [online] Available at: http://www.airlightenergy.com/Cms?path=products
[Accessed: 15 July 2013].
33
Powell, K., Edgar, T. Modeling and control of a solar thermal power plant with thermal energy storage. Department of Chemical
Engineering at the University of Texas at Austin. USA. 2012 Sciencedirect
34
| 141
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix
Appendix A List of Parabolic Trough Plants
Title
Country
MWe
State/Region
Developer
Storage
Capacity
Cooling
HTF
Wet
Synthetic Oil
USA
280
Arizona
Abengoa
SEGS VIII
USA
89
Luz International
Wet
Synthetic Oil
SEGS VII
USA
33
Luz International
Wet
Synthetic Oil
SEGS VI
USA
33
Luz International
Wet
Synthetic Oil
SEGS V
USA
33
Luz International
Wet
Synthetic Oil
SEGS IX
USA
89
Luz International
Wet
Synthetic Oil
SEGS IV
USA
33
Luz International
Wet
Synthetic Oil
SEGS III
USA
33
Luz International
Wet
Synthetic Oil
SEGS II
USA
33
Daggett, California
Luz International
Wet
Synthetic Oil
SEGS I
USA
14
Daggett, California
Luz International
Wet
Synthetic Oil
USA
1.16
Arizona
Wet
Synthetic Oil
USA
64
Nevada
Acciona
Wet
Synthetic Oil
75
Florida
USA
Hawaii
Sopogy
Shams 1
UAE
100
Madinat Zayed
Abengoa
Kanchanaburi
Thailand
Kanchanaburi
Valle 2
Spain
50
Cdiz
Masdar
7.5
Wet
Synthetic Oil
Valle 1
Spain
50
Cdiz
Masdar
7.5
Wet
Synthetic Oil
Termosol 2
Spain
50
Badajoz
Wet
Synthetic Oil
Termosol 1
Spain
50
Badajoz
Wet
Synthetic Oil
Soluz Guzman
Spain
50
Crdoba
Abantia
Wet
Synthetic Oil
Solnova 4
Spain
50
Sevilla
Abengoa
Wet
Synthetic Oil
0.5
Synthetic Oil
2
Synthetic Oil
Dry
Synthetic Oil
Synthetic Oil
| 142
Appendix
B U S I N E SS
I N T E L L I G E N C E
Title
Country
MWe
State/Region
Developer
Storage
Capacity
Cooling
HTF
Spain
50
Sevilla
Abengoa
Wet
Synthetic Oil
Solnova 1
Spain
50
Sevilla
Abengoa
Wet
Synthetic Oil
Solacor 2
Spain
50
Crdoba
Abengoa
Wet
Synthetic Oil
Solacor 1
Spain
50
Crdoba
Abengoa
Wet
Synthetic Oil
Solaben III
Spain
50
Cceres
Abengoa
Wet
Synthetic Oil
Solaben II
Spain
50
Cceres
Abengoa
Wet
Synthetic Oil
Solaben I
Spain
50
Cceres
Abengoa
Wet
Synthetic Oil
Solaben 6
Spain
50
Cceres
Abengoa
Wet
Synthetic Oil
Puertollano Ibersol
Spain
50
Ciudad Real
Iberdrola Renovables
Wet
Synthetic Oil
Spain
50
Crdoba
Acciona
Wet
Synthetic Oil
Spain
50
Crdoba
Acciona
Wet
Synthetic Oil
Olivenza I
Spain
50
Badajoz
Iberelica Solar
Wet
Synthetic Oil
Morn
Spain
50
Sevilla
Iberelica Solar
Wet
Synthetic Oil
Manchasol 2
Spain
50
Ciudad Real
Cobra
7.5
Wet
Synthetic Oil
Manchasol 1
Spain
50
Ciudad Real
Cobra
7.5
Wet
Synthetic Oil
Majadas
Spain
50
Cceres
Acciona
Wet
Synthetic Oil
Lebrija 1
Spain
50
Sevilla
Siemens
Wet
Synthetic Oil
La Risca
Spain
50
Badajoz
Acciona
Wet
Synthetic Oil
La Florida
Spain
50
Badajoz
SAMCA Renovables
7.5
Wet
Synthetic Oil
La Dehesa
Spain
50
Badajoz
SAMCA Renovables
7.5
Wet
Synthetic Oil
La Africana
Spain
50
Crdoba
Grupo Magtel
7.5
Wet
Synthetic Oil
Helios 2
Spain
50
Ciudad Real
Abengoa
Wet
Synthetic Oil
Helios 1
Spain
50
Ciudad Real
Abengoa
Wet
Synthetic Oil
HelioEnergy 2
Spain
50
Sevilla
Abengoa
Wet
Synthetic Oil
HelioEnergy 1
Spain
50
Sevilla
Abengoa
Wet
Synthetic Oil
| 143
Appendix
B U S I N E SS
I N T E L L I G E N C E
Title
Country
MWe
State/Region
Developer
Storage
Capacity
Cooling
HTF
Spain
50
Badajoz
Cobra
7.5
Wet
Synthetic Oil
Extresol 2
Spain
50
Badajoz
Cobra
7.5
Wet
Synthetic Oil
Extresol 1
Spain
50
Badajoz
Cobra
7.5
Wet
Synthetic Oil
Consol Orellana
Spain
50
Badajoz
Acciona
Wet
Synthetic Oil
Borges
Spain
22.5
Lleida
Abantia
Wet
Synthetic Oil
Astexol-2
Spain
50
Badajoz
Aries
7.5
Wet
Synthetic Oil
ASTE - 1B
Spain
50
Ciudad Real
Aries
Wet
Synthetic Oil
ASTE - 1A
Spain
50
Ciudad Real
Aries
Wet
Synthetic Oil
Andasol 3
Spain
50
Granada
Ferrostaal
7.5
Wet
Synthetic Oil
Andasol 2
Spain
50
Granada
Cobra
7.5
Wet
Synthetic Oil
Andasol 1
Spain
50
Granada
ANTIN
7.5
Wet
Synthetic Oil
Qatar
Doha
Qafco
Petroleum Development
Oman CSP EOR Project
Oman
Ain-Beni-Mathar ISCC
Morocco
20
Oujda, Oriental
Abener
Wet
Synthetic Oil
Archimede
Italy
ENEL
Wet
Molten Salt
Indian Institute of
Technology CSP Project
India
Haryana
Abengoa
Wet
Synthetic Oil
Godawari
India
50
Rajasthan
HIRA Industries
Wet
Synthetic Oil
Kuraymat ISCC
Egypt
20
Kuraymat
Minera el Tesoro
Chile
14
Atacama Desert
Abengoa
Wet
Water
Hassi-R'mel
Algeria
25
Hassi-R'mel
Abener
Dry
Synthetic Oil
Title
Country
MWe
State/Region
Developer
Cooling
HTF
Wet
Synthetic Oil
Synthetic Oil
Storage
Capacity
Spain
50
Alicante
FCC
Casablanca
Spain
50
Cceres
Cobra
7.5
Wet
Synthetic Oil
Arenales PS
Spain
50
Sevilla
STEAG
Wet
Synthetic Oil
| 144
Appendix
B U S I N E SS
I N T E L L I G E N C E
Title
Country
MWe
State/Region
Developer
Storage
Capacity
Cooling
HTF
Wet
Synthetic Oil
USA
280
California
Abengoa
USA
Hawaii, Oahu
Sopogy
Genesis Solar 2
USA
125
California
Genesis Solar 1
USA
125
California
Cceres
Spain
50
Cceres
Cobra
South Africa
100
Bokpoort
Abengoa
Bokpoort
South Africa
50
Papua New
Guinea
1.2
Morobe Province
Sopogy
Noor I
Morocco
160
Acciona
Agua Prieta II
Mexico
12
Sonora
Abengoa
India
Megha
India
50
Andhra Pradesh
India
25
Kutch, Gujarat
50
Rajasthan
China
10
Gansu
Boading Tianwei
Corporation
Title
Country
MWe
State/Region
Developer
Synthetic Oil
NextEra Energy
Resources
NextEra Energy
Resources
Dry
Synthetic Oil
Dry
Synthetic Oil
7.5
Wet
Synthetic Oil
2.5
Dry
Synthetic Oil
Wet
Synthetic Oil
Water
Dry
Synthetic Oil
Wet
Synthetic Oil
Wet
Synthetic Oil
Wet
Synthetic Oil
Wet
Synthetic Oil
Synthetic Oil
Storage
Capacity
Cooling
HTF
Iran
17
Luth Desert
MAPNA Group
Synthetic Oil
USA
50
California
Synthetic Oil
Israel
60
Synthetic Oil
Shneur
Israel
120
Synthetic Oil
Shagaya Renewable
Energy Complex Project
Kuwait
50
Safat
KISR
10
Dry
Qinghai Delingha
China
50
Delingha Qinghaai
China Guangdong
Nuclear Power Group
Dry
50
California
City of Palmdale
Wet
Synthetic Oil
| 145
Appendix
B U S I N E SS
I N T E L L I G E N C E
MWe
State/Region
Developer
Storage
Capacity
Cooling
HTF
100
Askandra, Rajasthan
Wet
Synthetic Oil
100
Kom Ombo
Egypt
100
Aswan
Ilanga
South Africa
100
Upington
FG Emvelo
Helioterm
Brazil
Petrolina
CEPEL
Gansu, Jinta
China
50
Gansu
China Huadian
Wet
Erdos Project
China
50
Inner Mongolia
China Guangdong
Nuclear Power Group
Dry
Synthetic Oil
Diwakar
India
100
Jaisalmer, Rajasthan
Lanco Solar
Wet
Synthetic Oil
Canada
Alberta
Wet
Synthetic Oil
Ashalim Plot A
Israel
110
Ashalim, Negev
Abengoa
Wet
Synthetic Oil
Archetype SW550
Italy
30
Catania, Sicily
ENEL
Molten Salt
Ain-Beni-Mathar ISCC 2
Morocco
125
Oujda, Oriental
ONE
Synthetic Oil
Title
Country
MWe
State/Region
Developer
Title
Country
India
Synthetic Oil
Dry
Storage
Capacity
Cooling
HTF
Wet
Synthetic Oil
Wet
Synthetic Oil
Lebanon
2.8
Bsarma El Koura
Argentina
20
Valles Calchaquies
100
Rajasthan
Reliance Power
India
10
Johdpur, Rajasthan
Entegra
Qinghai Golmud
China
10
Qinghai
Qatar
Brazil
1.4
Feira de Santana
Chile
90
Antofagasta
Iberelica Solar
10.5
Chile
90
Antofagasta
Iberelica Solar
10.5
| 146
Appendix
B U S I N E SS
I N T E L L I G E N C E
Title
Country
MWe
State/Region
Developer
Storage
Capacity
90
Antofagasta
Iberelica Solar
10.5
Synthetic Oil
90
Antofagasta
Iberelica Solar
10.5
Synthetic Oil
Cooling
HTF
Morocco
200
Nama
Algeria
70
Naama
Synthetic Oil
Meghaer
Algeria
70
El M'Ghair
Synthetic Oil
Marsa Alam
Egypt
30
Red Sea
Canal Distribution
Company
Island Renewable
Portugal
Evora
USA
125
Arizona
USA
200
Arizona
Hassi-R'mel II
Algeria
70
Hassi-R'mel
India
28
Kutch, Gujarat
Gansu Wuwei
China
50
Gansu
Gansu SETC
China
100
Gansu
China
50
Gansu
China Guangdong
Nuclear Power Group
Gansu Jiuquan
China
10
Gansu
Datang Corporation
160
Antofagasta
EnerStar
160
Maria Elena
EnerStar
Tunisia
100
Chabei Project
China
64
Hebei
Beijing Guotoujunan
Investment Management
Company
India
50
Andhra Pradesh
NTPC
Kuwait
60
Al Abdaliyah, west
Kuwait
Akarit
Tunisia
50
Gabs
STEG
Acquasol 1 Desalination
Project
Australia
30
Acquasol Infrastructure
Ltd.
Synthetic Oil
Synthetic Oil
9
Wet
STEG
Synthetic Oil
Synthetic Oil
Wet
Synthetic Oil
| 147
Appendix
B U S I N E SS
I N T E L L I G E N C E
Title
Country
MWe
State/Region
Storage
Capacity
Developer
Cooling
HTF
Wet
Synthetic Oil
India
35
Rajasthan
Huludao
China
50
Huludao
Synthetic Oil
Coremas
Brazil
50
Coremas
Brax Energy
Synthetic Oil
Title
Country
MWe
State/Region
Developer
Storage
Capacity
Cooling
HTF
Arizona
Synthetic Oil
Suphanburi
Project
Thailand
10
Suphan Buri
Solarlite
Synthetic Oil
Puertollano 7
Spain
12.4
Ciudad Real
Renovalia
Wet
Synthetic Oil
Puertollano 6
Spain
10
Ciudad Real
Renovalia
Wet
Synthetic Oil
Puertollano 5
Spain
10
Ciudad Real
Renovalia
Wet
Synthetic Oil
Extremasol 1
Spain
50
Extremadura
ExtremaSol Kraftwerks
Wet
Synthetic Oil
El Reboso III
Spain
50
Sevilla
Bogaris
Wet
Synthetic Oil
El Reboso II
Spain
50
Sevilla
Bogaris
Wet
Synthetic Oil
Anta
India
15
Baran, Rajasthan
NTPC
Wet
Synthetic Oil
Andasol 4
Spain
50
Granada
Cobra
Wet
Synthetic Oil
7.5
7.5
| 148
Appendix
B U S I N E SS
I N T E L L I G E N C E
Site assembly
& erection
EPC COST
Procurement and construction
TOTAL
475,495,542
389,016,718
26,952,782
415,969,500
45,231,889
5,294,641
50,526,530
1,737,084
202,418
1,939,502
10,422,505
2,024,182
12,446,687
Collector foundations
17,586,025
693,413
18,279,438
1,360,208
156,105
1,516,313
2,723,866
416,809
3,140,675
Temporary facilities
2,605,823
870,943
3,476,766
5,737,360
678,668
6,416,028
1,354,205
155,416
1,509,621
Evaporation ponds
376,168
43,171
419,339
294,863
12,146
307,008
1,033,783
41,369
1,075,152
114,768,725
7,363,311
122,132,037
Collector structure
39,646,451
4,573,852
44,220,303
Mirrors
20,417,267
20,417,267
Absorber tubes
22,940,749
529,492
23,470,241
1,372,182
105,058
1,477,240
Solar field
Ball joints
Headers (Piping, Insulation, Valves, & Fittings)
16,500,829
637,866
17,138,695
5,346,267
413,337
5,759,605
1,261,441
147,738
1,409,179
Electrical
4,424,827
518,227
4,943,054
2,858,712
437,741
3,296,453
44,706,126
4,258,249
48,964,373
17,740,175
739,803
18,479,977
7,954,941
922,533
8,877,474
Feedwater system
830,839
65,506
896,345
Condensate system
498,504
39,304
537,807
1,102,773
129,155
1,231,928
Blowdown system
| 149
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Cooling system
Site assembly
& erection
TOTAL
12,819,213
2,001,816
14,821,029
1,495,511
114,500
1,610,011
Gland steam
232,635
17,811
250,446
Deareator
249,252
19,083
268,335
1,782,284
208,738
1,991,021
7,786,059
843,286
8,629,344
133,607
10,229
143,837
1,689,004
130,582
1,819,586
1,643,366
251,641
1,895,007
404,401
61,924
466,325
Chemical dosage
134,280
5,140
139,421
Sampling system
348,548
13,343
361,891
HVAC
248,963
28,592
277,554
Compressed air
153,704
5,884
159,588
1,229,633
141,216
1,370,849
351,775
26,933
378,707
Water collection
258,817
29,724
288,540
Water disposal
404,401
46,443
450,844
161,760
18,577
180,338
623,799
73,058
696,857
60,838,096
2,498,100
63,336,195
Steam generator
7,669,718
630,941
8,300,660
2,969,893
459,224
3,429,118
HTF pumps
5,752,526
453,547
6,206,073
127,127
4,867
131,993
4,251,394
650,996
4,902,390
965,279
114,158
1,079,437
Auxiliary boiler
568,449
44,818
613,267
37,826,733
56,748
37,883,481
706,976
82,800
789,776
89,902,184
4,302,231
94,204,417
Pumps
3,700,799
308,662
4,009,462
2,599,315
401,923
3,001,238
Tanks
6,753,022
1,331,074
8,084,096
493,833
98,293
592,125
LP/HP Preheaters
HTF system
HTF filter
Expansion and overflow system
HTF
Instrumentation & controls
TES
Tanks insulation
| 150
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Tank foundation
Site assembly
& erection
TOTAL
2,893,842
581,694
3,475,537
61,558,178
452,870
62,011,048
6,470,683
539,682
7,010,366
HEXs structure
1,104,026
92,080
1,196,107
880,125
98,066
978,191
3,125,161
358,906
3,484,067
323,200
38,980
362,180
11,098,077
1,577,181
12,675,258
531,907
79,797
611,704
1,163,175
91,708
1,254,884
493,664
19,083
512,747
1,305,525
201,869
1,507,394
477,296
35,802
513,099
3,044,267
713,077
3,757,345
493,091
152,490
645,581
2,248,735
175,578
2,424,314
VFDs
1,340,416
107,775
1,448,191
1,643,939
287,300
1,931,238
1,643,939
287,300
1,931,238
Miscellaneous
13,041,623
528,486
13,570,109
Spares
5,522,121
5,522,121
Contingency
7,519,502
528,486
8,047,988
59,526,042
Engineering
4,693,923
4,975,134
Commissioning / start-up/training
4,100,340
EPC profit
45,756,645
Molten salts
Electric Heaters
Melting station for commissioning
Instrumentation & Controls
Electric installation
Lighting
Main transformer
Auxiliary transformer
Medium-voltage cells
Auxiliary diesel generator
Switchgear
High-voltage line
Engineering
DEVELOPER COST
23,021,587
1,280,742
Owner's engineering
3,201,856
1,215,131
Insurance
4,754,955
973,476
Owners contingency
7,132,433
| 151
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
2,307,012
Land
2,155,982
FINANCING COST
49,346,743
39,352,331
Commitment fee
4,241,841
Upfront fee
5,752,571
547,863,872
TOTAL CAPEX
| 152
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix C
1,456,000
74,000
20,000
Security (5)
60,000
Maintenance
Maintenance manger (1)
35,500
116,000
58,000
87,000
Warehouse (1)
24,000
35,000
Operations
165,000
290,000
435,000
35,500
21,000
Utilities
1,231,379
Electricity
176,751
Auxiliary fuel
644,786
Water
409,842
Contract services
412,667
Spare parts
1,534,620
Civil works
151,580
Solar Field
488,528
BOP
34,517
HTF
316,681
TES
282,613
Electric installation
Turbine
Insurance
TOTAL
50,701
210,000
2,191,456
6,826,122
| 153
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix D
Site assembly
& erection
EPC COST
Procurement and construction
TOTAL
376,771,459
317,142,586
11,151,439
328,294,031
33,148,377
1,666,196
34,814,574
1,533,189
78,528
1,611,717
4,292,929
366,463
4,659,393
16,558,967
311,406
16,870,373
1,085,488
49,954
1,135,442
2,149,608
131,899
2,281,507
Temporary facilities
2,363,651
486,684
2,850,334
2,759,675
155,694
2,915,370
735,686
33,856
769,542
Evaporation ponds
653,943
30,094
684,037
221,125
5,308
226,433
794,116
16,310
810,427
117,181,726
4,205,872
121,387,598
Collector structure
34,662,641
2,858,495
37,521,136
Mirrors
25,947,287
25,947,287
Absorber tubes
29,154,255
320,940
29,475,194
1,743,838
63,678
1,807,516
Collector foundations
Solar field
Ball joints
Headers (Piping, Insulation, Valves, & Fittings)
11,888,073
219,182
12,107,255
4,680,936
172,606
4,853,542
1,603,103
89,548
1,692,651
Electrical
3,868,598
216,096
4,084,695
3,632,995
265,327
3,898,322
32,977,400
1,290,475
34,267,876
19,054,713
540,265
19,594,977
5,728,261
316,838
6,045,100
Feedwater system
896,667
38,778
935,445
Condensate system
538,000
23,267
561,267
Blowdown system
794,094
44,357
838,452
| 154
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
Cooling system
1,880,406
140,050
2,020,456
LP/HP Preheaters
1,614,001
58,937
1,672,938
Gland steam
251,067
9,168
260,235
Deareator
269,000
9,823
278,823
1,951,191
108,992
2,060,183
9,839,874
571,668
10,411,545
89,146
3,255
92,401
1,227,880
45,277
1,273,157
3,722,440
271,859
3,994,299
770,504
56,272
826,776
Chemical dosage
187,936
3,431
191,368
Sampling system
232,559
4,246
236,806
HVAC
166,114
9,099
175,213
Compressed air
123,916
2,262
126,178
991,327
54,299
1,045,627
360,961
13,181
374,142
Water collection
513,670
28,136
541,806
Water disposal
642,087
35,170
677,257
128,417
7,034
135,451
682,917
38,147
721,064
59,342,545
1,153,709
60,496,255
Steam generator
8,198,876
437,341
8,636,217
2,084,117
153,701
2,237,818
HTF pumps
4,515,033
195,259
4,710,292
83,219
1,519
84,738
2,910,707
212,576
3,123,284
986,239
63,977
1,050,216
Auxiliary boiler
568,449
24,583
593,032
39,259,476
23,617
39,283,093
736,429
41,136
777,565
41,169,757
1,071,750
42,241,508
2,470,421
140,089
2,610,510
762,476
56,232
818,708
1,969,020
212,883
2,181,903
143,281
15,643
158,924
HTF system
HTF filter
Expansion and overflow system
HTF
Instrumentation & controls
TES
Pumps
Piping, Insulation, Valves, & Fittings
Tanks
Tanks insulation
| 155
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Tank foundation
Site assembly
& erection
TOTAL
794,530
87,602
882,132
26,445,762
78,014
26,523,776
5,404,135
306,450
5,710,586
HEXs structure
615,215
34,887
650,102
Electric Heaters
235,863
10,538
246,401
2,167,454
118,721
2,286,175
161,600
10,691
172,291
10,945,615
726,915
11,672,529
372,224
22,392
394,615
1,255,334
54,289
1,309,623
532,777
9,823
542,600
1,294,684
95,481
1,390,165
343,696
10,338
354,033
2,990,351
334,076
3,324,427
329,002
48,527
377,529
2,450,145
91,242
2,541,387
VFDs
1,377,402
60,747
1,438,150
1,902,817
246,195
2,149,014
1,902,817
246,198
2,149,014
Miscellaneous
1,643,939
218,656
10,853,131
Spares
4,504,313
4,504,313
Contingency
6,130,162
218,656
6,348,818
48,477,428
Engineering
4,105,917
4,733,827
Commissioning / start-up/training
3,525,341
EPC profit
36,112,343
Molten salts
HEX (Heat Exchangers)
Engineering
DEVELOPER COST
18,606,932
1,128,916
Owner's engineering
2,822,291
1,122,430
Insurance
3,767,715
716,082
Owners contingency
5,651,572
| 156
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
2,209,596
2,209,596
Land
1,188,330
1,188,330
FINANCING COST
41,775,401
34,043,630
Commitment fee
3,141,656
Upfront fee
4,590,115
437,153,792
TOTAL CAPEX
| 157
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix E
580,500
30,000
8,000
Security (5)
20,500
Maintenance
Maintenance manger (1)
15,000
48,000
24,000
48,000
Warehouse (1)
11,000
14,000
60,000
Operations
110,000
165,000
15,000
12,000
Utilities
1,016,516
Electricity
Auxiliary fuel
Water
Contract services
654,411
1,317,536
Civil works
104,444
Solar Field
485,550
BOP
41,646
HTF
302,481
TES
126,725
Electric installation
Turbine
TOTAL
76,201
173,551
Spare parts
Insurance
285,904
46,690
210,000
1,967,192
5,055,295
| 158
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix F
Site assembly
& erection
EPC COST
Procurement and construction
TOTAL
635,744,680
528,991,971
31,284,083
560,275,691
55,026,593
5,052,091
60,078,683
2,421,660
241,061
2,662,722
10,655,305
1,767,783
12,423,088
Collector foundations
25,357,160
863,829
26,220,989
1,582,333
153,309
1,735,642
3,050,600
394,090
3,444,689
Temporary facilities
2,776,442
835,315
3,611,757
4,785,928
489,119
5,275,047
1,309,052
126,832
1,435,883
Evaporation ponds
1,163,602
112,739
1,276,341
423,147
15,539
438,686
1,501,364
52,475
1,553,839
175,537,251
10,575,016
186,112,268
Collector structure
55,123,499
6,813,293
61,936,792
Mirrors
32,726,478
32,726,478
Absorber tubes
36,771,323
733,270
37,504,593
2,199,446
145,490
2,344,936
Solar field
Ball joints
Headers (Piping, Insulation, Valves, & Fittings)
28,516,182
952,398
29,468,579
7,444,026
497,239
7,941,264
2,021,942
204,595
2,226,538
Electrical
6,152,176
622,523
6,774,700
4,582,179
606,208
5,188,388
59,296,022
3,880,874
63,176,896
32,046,079
1,225,145
33,271,224
12,054,121
1,207,768
13,261,889
1,561,188
108,637
1,669,825
936,713
65,182
1,001,895
1,671,032
169,088
1,840,120
Feedwater system
Condensate system
Blowdown system
| 159
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
Cooling system
3,541,808
477,849
4,019,658
LP/HP Preheaters
2,810,139
185,886
2,996,025
Gland steam
437,133
28,916
466,048
Deareator
468,356
30,981
499,337
3,769,453
381,422
4,150,875
17,661,226
1,850,166
19,511,392
152,372
10,079
162,451
2,769,310
184,982
2,954,291
6,318,974
835,981
7,154,956
1,543,226
204,164
1,747,390
Chemical dosage
321,229
10,624
331,853
Sampling system
281,075
9,296
290,372
HVAC
200,768
19,921
220,689
Compressed air
181,487
6,003
187,490
1,451,899
144,061
1,595,960
549,535
36,351
585,886
Water collection
1,028,817
102,082
1,130,899
Water disposal
1,286,021
127,603
1,413,624
257,204
25,521
282,725
1,319,309
133,498
1,452,806
103,282,732
3,289,835
106,573,567
13,319,113
995,505
14,314,618
3,991,161
533,195
4,524,356
HTF pumps
8,663,006
602,825
9,265,831
110,276
3,647
113,923
5,355,782
708,554
6,064,336
1,399,895
146,120
1,546,015
989,727
68,871
1,058,598
68,021,103
86,150
68,107,253
1,432,669
144,968
1,577,637
78,915,822
3,374,322
82,290,144
Pumps
5,009,877
383,062
5,392,940
2,582,885
345,058
2,927,943
Tanks
4,707,465
818,936
5,526,401
340,156
59,755
399,911
HTF filter
Auxiliary boiler
HTF
Instrumentation & controls
TES
Tanks insulation
| 160
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Tank foundation
Site assembly
& erection
TOTAL
1,916,220
339,957
2,256,177
50,888,534
316,058
51,204,591
8,667,826
662,754
9,330,580
HEXs structure
1,192,614
91,189
1,283,803
581,637
54,712
636,349
2,705,408
268,438
2,973,846
323,200
34,403
357,603
18,732,749
2,191,729
20,924,478
636,220
80,578
716,798
2,185,663
152,092
2,337,755
927,619
30,981
958,600
2,337,402
312,263
2,649,665
723,247
45,800
769,047
5,037,193
1,019,402
6,056,595
397,638
106,244
503,882
4,572,132
308,428
4,880,560
VFDs
1,915,635
135,941
2,051,576
2,802,099
456,637
3,258,373
2,802,099
456,637
3,258,373
Miscellaneous
17,737,477
613,413
18,350,890
Spares
7,512,387
7,512,387
10,225,090
613,413
10,838,503
74,468,989
Engineering
4,827,726
4,834,761
Commissioning / start-up/training
4,176,136
EPC profit
61,630,366
Molten salts
Electric Heaters
Melting station for commissioning
Instrumentation & Controls
Electric installation
Lighting
Main transformer
Auxiliary transformer
Medium-voltage cells
Auxiliary diesel generator
Switchgear
High-voltage line
Contingency
Engineering
DEVELOPER COST
28,745,620
1,394,493
Owner's engineering
3,486,233
1,337,767
Insurance
6,357,450
823,745
Owners contingency
9,536,176
| 161
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
2,703,796
Land
3,105,960
FINANCING COST
85,542,440
70,495,159
Commitment fee
7,154,122
Upfront fee
7,875,159
TOTAL CAPEX
750,014,740
| 162
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix G
975,500
76,000
12,000
Security (5)
31,500
Maintenance
Maintenance manger (1)
32,500
85,000
34,000
85,000
Warehouse (1)
14,000
30,000
Operations
100,000
170,000
255,000
32,500
18,000
Utilities
2,404,834
Electricity
589,258
Auxiliary fuel
290,045
Water
Contract services
516,737
Spare parts
2,106,162
Civil works
180,236
Solar Field
744,449
BOP
78,046
HTF
532,863
TES
246,870
Electric installation
Turbine
Insurance
TOTAL
1,525,531
83,698
240,000
3,000,060
9,003,323
| 163
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix H
Site assembly
& erection
EPC COST
Procurement and construction
TOTAL
427,219,609
337,226,593
35,885,788
373,112,386
37,736,482
6,856,043
44,592,524
1,376,140
247,833
1,623,973
9,632,978
2,891,385
12,524,363
14,360,552
854,496
15,215,048
1,072,713
194,887
1,267,599
2,147,931
520,305
2,668,236
Temporary facilities
2,328,001
1,068,855
3,396,856
4,349,830
776,484
5,126,314
998,206
181,351
1,179,557
Evaporation ponds
277,279
50,375
327,655
261,913
15,170
277,082
930,939
54,902
985,841
100,006,353
10,571,410
110,577,765
Collector structure
31,047,623
6,902,350
37,949,973
Mirrors
20,417,267
20,417,267
Absorber tubes
22,940,749
799,050
23,739,799
1,372,182
158,542
1,530,724
Collector foundations
Solar field
Ball joints
Headers (Piping, Insulation, Valves, & Fittings)
12,450,489
726,315
13,176,804
4,192,754
489,180
4,681,934
1,261,441
222,949
1,484,391
Electrical
3,465,136
612,434
4,077,570
2,858,712
660,590
3,519,303
46,173,606
6,269,475
52,443,082
19,700,683
1,077,519
20,778,202
6,966,574
1,219,212
8,185,786
Feedwater system
929,128
105,446
1,034,574
Condensate system
557,477
63,268
620,744
Blowdown system
965,758
170,690
1,136,448
| 164
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Cooling system
Site assembly
& erection
TOTAL
12,807,309
3,018,113
15,825,423
1,672,430
193,232
1,865,662
Gland steam
260,156
30,058
290,214
Deareator
278,738
32,205
310,944
2,035,353
359,732
2,395,085
7,068,093
1,172,721
8,240,812
104,630
12,089
116,718
1,499,971
175,005
1,674,976
1,607,778
371,525
1,979,303
374,308
86,495
460,803
Chemical dosage
112,768
6,515
119,283
Sampling system
272,952
15,768
288,720
HVAC
194,966
33,789
228,755
Compressed air
120,368
6,954
127,321
962,941
166,887
1,129,828
341,449
39,451
380,900
Water collection
239,557
41,518
281,074
Water disposal
374,308
64,871
439,179
149,723
25,948
175,672
712,374
125,906
838,280
57,822,835
3,253,171
61,076,008
Steam generator
8,458,004
933,883
9,391,888
2,260,603
527,501
2,788,104
HTF pumps
5,371,712
609,633
5,981,345
92,964
5,371
98,335
3,231,591
746,755
3,978,346
941,608
160,294
1,101,903
Auxiliary boiler
568,449
64,513
632,962
36,223,503
86,026
36,309,529
674,401
119,195
793,596
63,794,810
4,258,097
68,052,910
Pumps
3,164,205
346,129
3,510,334
1,861,758
434,432
2,296,191
Tanks
4,007,914
1,137,141
5,145,056
289,607
82,974
372,581
LP/HP Preheaters
HTF system
HTF filter
Expansion and overflow system
HTF
Instrumentation & controls
TES
Tanks insulation
| 165
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Tank foundation
Site assembly
& erection
TOTAL
1,597,388
462,192
2,059,580
43,028,174
501,104
43,529,278
5,710,666
624,684
6,335,350
HEXs structure
763,027
83,467
846,494
Electric Heaters
476,625
84,070
560,695
2,572,246
445,795
3,018,042
323,200
56,109
379,309
11,579,387
2,420,629
14,000,016
446,693
106,083
552,776
1,300,779
147,625
1,448,403
552,064
32,205
584,270
1,382,791
322,668
1,705,459
417,994
49,634
467,628
3,179,687
1,123,966
4,303,653
386,146
180,210
566,356
2,550,154
300,479
2,850,633
VFDs
1,363,079
157,759
1,520,838
1,738,460
380,599
2,119,059
1,738,460
380,599
2,119,059
Miscellaneous
11,306,567
703,643
12,010,210
Spares
4,788,167
4,788,167
Contingency
6,518,400
703,643
7,222,043
54,107,223
Engineering
4,424,419
4,817,861
Commissioning / start-up/training
3,822,581
EPC profit
41,042,362
Molten salts
HEX (Heat Exchangers)
Engineering
DEVELOPER COST
21,814,610
1,229,895
Owner's engineering
3,074,737
1,191,046
Insurance
4,272,196
805,719
Owners contingency
6,408,294
| 166
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
2,288,181
Land
2,544,542
FINANCING COST
46,167,480
36,853,817
Commitment fee
4,114,045
Upfront fee
5,199,618
TOTAL CAPEX
495,201,699
| 167
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix I
2,033,600
104,000
39,000
Security (5)
64,000
Maintenance
Maintenance manger (1)
61,000
164,000
82,000
164,000
Warehouse (1)
36,000
59,000
Operations
225,000
380,000
570,000
61,000
24,600
Utilities
464,572
Electricity
Auxiliary fuel
Water
Contract services
244,143
1,384,591
Civil works
133,778
Solar Field
442,311
BOP
32,963
HTF
305,380
TES
204,159
Electric installation
Turbine
TOTAL
48,012
700,544
Spare parts
Insurance
172,417
56,000
210,000
1,980,807
6,564,114
| 168
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix J
Site assembly
& erection
EPC COST
Procurement and construction
TOTAL
398,915,116
325,545,544
22,098,435
347,643,986
36,886,047
3,839,902
40,725,950
1,562,924
169,070
1,731,994
6,251,697
1,127,135
7,378,832
15,537,986
571,678
16,109,664
1,245,168
131,956
1,377,124
2,493,720
352,360
2,846,080
Temporary facilities
2,474,925
786,577
3,261,502
4,563,022
503,652
5,066,675
1,069,943
113,386
1,183,329
Evaporation ponds
297,206
31,496
328,703
307,576
11,993
319,569
1,081,880
40,599
1,122,478
103,077,533
6,308,369
109,385,901
Collector structure
34,685,616
3,973,568
38,659,184
Mirrors
19,136,501
19,136,501
Absorber tubes
21,501,687
463,081
21,964,768
1,286,106
91,881
1,377,987
Collector foundations
Solar field
Ball joints
Headers (Piping, Insulation, Valves, & Fittings)
14,050,722
506,822
14,557,543
4,684,039
337,915
5,021,954
1,182,312
129,208
1,311,520
Electrical
3,871,163
423,056
4,294,219
2,679,387
382,838
3,062,225
48,862,833
4,336,965
53,199,796
19,700,683
787,929
20,488,612
8,359,389
904,592
9,263,981
Feedwater system
929,128
69,026
998,153
Condensate system
557,477
41,415
598,892
1,158,841
126,643
1,285,484
Blowdown system
| 169
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Cooling system
Site assembly
& erection
TOTAL
13,910,638
2,026,948
15,937,585
1,672,430
119,481
1,791,910
Gland steam
260,156
18,586
278,742
Deareator
278,738
19,913
298,652
2,035,353
222,432
2,257,785
7,961,672
810,080
8,771,750
125,548
8,969
134,517
1,799,857
129,845
1,929,702
1,746,286
249,514
1,995,800
430,567
61,521
492,087
Chemical dosage
135,313
4,833
140,147
Sampling system
327,523
11,699
339,222
HVAC
233,945
25,070
259,015
Compressed air
137,385
4,908
142,293
1,099,084
117,780
1,216,864
335,433
23,964
359,396
Water collection
275,563
29,530
305,092
Water disposal
430,567
46,140
476,707
172,227
18,456
190,683
712,374
77,851
790,225
57,921,428
2,270,328
60,191,755
Steam generator
8,458,004
664,505
9,122,510
2,712,562
391,378
3,103,940
HTF pumps
5,384,156
399,994
5,784,150
111,809
3,994
115,803
3,809,357
544,291
4,353,648
927,763
103,387
1,031,149
Auxiliary boiler
568,449
42,231
610,679
35,293,644
48,892
35,342,536
655,684
71,656
727,340
46,212,012
2,235,057
48,447,069
Pumps
2,691,725
215,311
2,907,036
1,116,988
161,163
1,278,151
Tanks
2,924,340
543,130
3,467,469
212,255
39,808
252,063
LP/HP Preheaters
HTF system
HTF filter
Expansion and overflow system
HTF
Instrumentation & controls
TES
Tanks insulation
| 170
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Tank foundation
Site assembly
& erection
TOTAL
1,184,201
224,294
1,408,495
28,386,569
192,836
28,579,406
5,710,666
456,796
6,167,462
HEXs structure
915,578
73,237
988,815
Electric Heaters
355,448
36,571
392,019
2,552,642
273,546
2,826,188
161,600
18,365
179,965
12,015,089
1,578,978
13,594,069
535,999
74,251
610,250
1,300,779
96,636
1,397,415
552,064
19,913
571,978
1,438,504
207,552
1,646,056
501,563
34,740
536,304
3,307,796
722,979
4,030,775
463,347
133,707
597,054
2,550,154
185,794
2,735,948
VFDs
1,364,883
103,406
1,468,289
1,689,472
285,453
1,974,926
1,689,472
285,453
1,974,926
Miscellaneous
10,919,468
433,303
11,352,770
Spares
4,626,946
4,626,946
Contingency
6,292,522
433,303
6,725,824
51,271,130
Engineering
4,328,781
4,931,393
Commissioning / start-up/training
3,770,118
EPC profit
38,240,838
Molten salts
HEX (Heat Exchangers)
Engineering
DEVELOPER COST
20,142,241
1,149,368
Owner's engineering
2,873,420
1,138,473
Insurance
3,989,151
926,819
Owners contingency
5,983,727
| 171
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
2,360,993
Land
1,720,290
FINANCING COST
48,580,633
39,903,190
Commitment fee
3,767,244
Upfront fee
4,910,199
TOTAL CAPEX
467,637,990
| 172
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix K
969,000
79,000
15,000
Security (5)
29,000
Maintenance
Maintenance manger (1)
37,300
54,000
36,000
72,000
Warehouse (1)
12,000
34,200
Operations
105,000
180,000
270,000
34,500
11,000
Utilities
784,293
Electricity
366,018
Auxiliary fuel
233,083
Water
185,192
Contract services
408,636
Spare parts
1,305,485
Civil works
122,178
Solar Field
437,544
BOP
35,087
HTF
300,959
TES
145,341
Electric installation
Turbine
Insurance
TOTAL
54,376
210,000
2,104,371
5,571,785
| 173
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix L
Site assembly
& erection
EPC COST
Procurement and construction
TOTAL
293,560,274
231,528,359
21,618,822
253,147,181
30,099,459
4,453,594
34,553,052
1,234,090
185,114
1,419,204
5,183,178
1,295,795
6,478,973
11,856,000
592,800
12,448,800
1,139,340
170,901
1,310,241
2,248,840
449,768
2,698,607
Temporary facilities
2,334,057
933,623
3,267,679
3,398,501
509,775
3,908,276
955,828
143,374
1,099,203
Evaporation ponds
849,625
127,444
977,069
200,000
10,000
210,000
700,000
35,000
735,000
75,023,225
6,062,947
81,086,173
Collector structure
26,866,000
3,800,000
30,666,000
Mirrors
13,824,815
13,824,815
Absorber tubes
15,533,500
454,639
15,988,139
929,123
90,206
1,019,330
8,453,478
414,386
8,867,865
3,628,057
355,692
3,983,749
854,140
126,852
980,992
Electrical
2,998,438
445,313
3,443,750
1,935,674
375,859
2,311,533
21,509,700
2,014,000
23,523,700
11,330,000
550,000
11,880,000
5,100,000
750,000
5,850,000
Feedwater system
515,000
50,000
565,000
Condensate system
309,000
30,000
339,000
Blowdown system
707,000
105,000
812,000
Collector foundations
Solar Field
Ball joints
| 174
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Cooling system
Site assembly
& erection
TOTAL
1,313,000
260,000
1,573,000
LP/HP Preheaters
927,000
90,000
1,017,000
Gland steam
144,200
14,000
158,200
Deareator
154,500
15,000
169,500
1,010,000
150,000
1,160,000
8,121,904
1,222,864
9,344,768
97,714
9,487
107,201
1,020,000
100,000
1,120,000
2,884,000
560,000
3,444,000
618,000
120,000
738,000
Chemical dosage
206,000
10,000
216,000
Sampling system
360,500
17,500
378,000
HVAC
257,500
37,500
295,000
Compressed air
118,244
5,740
123,984
945,949
137,759
1,083,708
230,497
22,378
252,875
Water collection
412,000
60,000
472,000
Water disposal
515,000
75,000
590,000
103,000
15,000
118,000
353,500
52,500
406,000
34,416,723
1,951,000
36,367,723
Steam generator
5,047,000
490,000
5,537,000
1,830,211
358,865
2,189,075
HTF pumps
3,227,135
313,314
3,540,449
122,938
5,968
128,906
2,881,212
559,459
3,440,671
678,662
98,834
777,496
Auxiliary boiler
326,488
31,698
358,186
19,941,079
39,100
19,980,180
361,998
53,762
415,760
46,085,658
2,856,126
48,941,784
Pumps
2,029,399
197,029
2,226,428
1,007,981
197,643
1,205,624
Tanks
3,326,438
807,388
4,133,826
242,169
59,355
301,524
HTF systems
HTF filter
Expansion and overflow system
HTF
Instrumentation & controls
TES
Tanks insulation
| 175
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Tank foundation
Site assembly
& erection
TOTAL
1,363,746
337,561
1,701,307
29,755,484
286,110
30,041,595
4,324,367
419,841
4,744,209
HEXs structure
763,124
74,090
837,213
Electric Heaters
409,338
59,612
468,950
2,702,012
393,497
3,095,508
161,600
24,000
185,600
7,415,554
2,438,629
9,854,183
Lighting
408,000
197,029
605,029
Main transformer
721,000
197,643
918,643
Auxiliary transformer
306,000
807,388
1,113,388
Medium-voltage cells
816,000
59,355
875,355
306,000
337,561
643,561
2,020,000
286,110
2,306,110
510,000
419,841
929,841
1,313,000
74,090
1,387,090
VFDs
1,015,554
59,612
1,075,166
1,092,881
216,412
1,309,293
1,092,881
216,412
1,309,293
Miscellaneous
7,763,255
403,250
8,166,505
Spares
3,287,953
3,287,953
Contingency
4,475,302
403,250
4,878,552
40,413,093
Engineering
4,097,462
5,000,000
Commissioning / start-up/training
3,585,280
EPC profit
27,730,351
Molten salts
HEX (Heat Exchangers)
Switchgear
High-voltage line
Engineering
DEVELOPER COST
16,940,285
1,036,770
Owner's engineering
2,591,925
1,024,366
Insurance
2,925,072
1,000,000
Owners contingency
4,387,608
| 176
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
2,000,000
Land
1,974,544
FINANCING COST
23,267,087
19,703,735
Commitment fee
1,234,350
Upfront fee
2,329,002
TOTAL CAPEX
332,714,567
| 177
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix M
1,668,000
68,000
23,000
Security (5)
95,000
Maintenance
Maintenance manger (1)
47,000
105,000
70,000
70,000
Warehouse (1)
30,000
42,000
Operations
190,000
340,000
510,000
40,000
38,000
Utilities
858,502
Electricity
252,598
Auxiliary fuel
158,928
Water
446,976
Contract services
300,000
Spare parts
1,029,251
Civil works
103,659
Solar Field
324,345
BOP
37,379
HTF
181,839
TES
146,825
Electric installation
Turbine
Insurance
TOTAL
35,204
200,000
831,786
4,687,539
| 178
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix N
Site assembly
& erection
EPC COST
Procurement and construction
TOTAL
506,551,346
402,480,317
42,105,413
444,585,731
50,414,233
8,821,244
59,235,476
1,978,823
347,810
2,326,633
14,247,524
4,173,723
18,421,246
Collector foundations
20,757,870
1,206,794
21,964,665
1,358,307
240,586
1,598,893
2,668,411
630,180
3,298,591
Temporary facilities
2,598,918
1,171,146
3,770,064
4,341,280
757,163
5,098,443
995,940
176,403
1,172,343
Evaporation ponds
276,650
49,001
325,651
261,369
14,841
276,209
929,141
53,597
982,738
140,034,050
14,751,055
154,785,106
Collector structure
44,858,431
9,766,967
54,625,398
Mirrors
28,282,467
28,282,467
Absorber tubes
31,778,053
1,081,447
32,859,500
1,900,778
214,573
2,115,351
Solar field
Ball joints
Headers (Piping, Insulation, Valves, & Fittings)
16,442,665
937,179
17,379,844
6,057,803
690,550
6,748,354
1,747,378
301,743
2,049,121
Electrical
5,006,521
864,543
5,871,064
3,959,954
894,053
4,854,007
46,141,571
6,126,943
52,268,515
19,700,683
1,060,097
20,760,780
6,949,982
1,188,380
8,138,362
Feedwater system
929,128
103,255
1,032,383
Condensate system
557,477
61,953
619,430
Blowdown system
963,458
166,373
1,129,831
| 179
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Cooling system
Site assembly
& erection
TOTAL
12,794,166
2,945,785
15,739,951
1,672,430
188,795
1,861,225
Gland steam
260,156
29,368
289,524
Deareator
278,738
31,466
310,204
2,035,353
351,471
2,386,825
7,431,685
1,200,450
8,632,136
104,380
11,783
116,164
1,496,398
170,580
1,666,978
1,606,128
362,621
1,968,750
373,638
84,357
457,995
Chemical dosage
112,499
6,350
118,849
Sampling system
272,302
15,370
287,672
HVAC
194,501
32,935
227,436
Compressed air
155,622
8,784
164,405
1,244,973
210,812
1,455,784
396,649
44,776
441,426
Water collection
239,128
40,492
279,620
Water disposal
373,638
63,268
436,906
149,455
25,307
174,762
712,374
123,015
835,389
67,083,128
3,356,458
70,439,589
Steam generator
8,458,004
917,677
9,375,682
2,311,083
526,897
2,837,980
HTF pumps
5,107,446
567,597
5,675,043
110,225
6,221
116,447
3,745,089
845,542
4,590,632
1,066,854
177,841
1,244,695
568,449
63,172
631,621
44,860,983
103,868
44,964,851
854,995
147,643
1,002,638
64,144,312
4,208,406
68,352,716
Pumps
3,261,307
350,983
3,612,290
1,900,850
433,369
2,334,219
Tanks
3,999,611
1,111,205
5,110,815
289,007
81,081
370,088
LP/HP Preheaters
HTF systems
HTF filter
Auxiliary boiler
HTF
Instrumentation & controls
TES
Tanks insulation
| 180
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Tank foundation
Site assembly
& erection
TOTAL
1,594,159
451,673
2,045,832
43,045,462
488,738
43,534,200
5,898,898
634,841
6,533,739
HEXs structure
786,301
84,622
870,922
Electric Heaters
475,681
81,800
557,481
2,569,836
435,151
3,004,987
323,200
54,943
378,143
11,715,594
2,379,947
14,095,539
445,629
103,178
548,806
1,300,779
144,557
1,445,336
552,064
31,466
583,530
1,382,128
315,107
1,697,235
416,999
48,274
465,273
3,178,161
1,097,630
4,275,791
385,226
175,653
560,879
2,550,154
293,579
2,843,733
VFDs
1,504,454
170,503
1,674,956
2,016,069
435,314
2,451,383
2,016,069
435,314
2,451,383
Miscellaneous
13,499,675
825,596
14,325,271
Spares
5,720,062
5,720,062
Contingency
7,779,613
825,596
8,605,209
61,965,615
Engineering
4,423,374
4,816,509
Commissioning / start-up/training
3,821,302
EPC profit
48,904,430
Molten salts
HEX (Heat Exchangers)
Engineering
DEVELOPER COST
24,919,057
1,229,977
Owner's engineering
3,074,943
1,191,100
Insurance
5,065,513
804,276
Owners contingency
7,598,270
| 181
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
2,287,314
Land
3,667,664
FINANCING COST
38,912,824
32,634,384
Commitment fee
2,285,757
Upfront fee
3,992,683
TOTAL CAPEX
570,383,227
| 182
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix O
2,013,300
101,000
38,500
Security (5)
60,000
Maintenance
Maintenance manger (1)
60,500
200,000
80,000
160,000
Warehouse (1)
35,000
58,000
Operations
225,000
360,000
540,000
60,500
34,800
Utilities
441,450
Electricity
Auxiliary fuel
Water
Contract services
225,475
1,655,013
Civil works
177,706
Solar Field
619,140
BOP
34,529
HTF
352,198
TES
205,058
Electric installation
Turbine
TOTAL
62,078
682,983
Spare parts
Insurance
153,897
56,382
210,000
2,281,533
7,074,279
| 183
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix P
Site assembly
& erection
EPC COST
Procurement and construction
TOTAL
649,010,423
518,382,733
53,669,358
572,052,086
56,984,745
9,540,755
66,525,499
2,495,759
452,799
2,948,558
11,979,641
3,622,394
15,602,035
Collector foundations
24,884,577
1,491,195
26,375,772
1,678,418
307,287
1,985,705
3,274,855
799,421
4,074,276
Temporary facilities
2,837,336
1,310,146
4,147,482
6,189,240
1,112,661
7,301,900
1,447,943
265,092
1,713,035
Evaporation ponds
402,206
73,637
475,843
396,950
23,130
420,080
1,397,820
82,993
1,480,813
167,602,313
16,854,349
184,456,660
Collector structure
55,360,811
10,546,707
65,907,517
Mirrors
29,421,763
29,421,763
Absorber tubes
33,058,161
1,159,606
34,217,767
1,977,346
230,080
2,207,427
Solar field
Ball joints
Headers (Piping, Insulation, Valves, & Fittings)
28,170,765
1,655,018
29,825,783
7,497,566
880,956
8,378,522
1,817,767
323,551
2,141,318
Electrical
6,178,662
1,099,762
7,278,423
4,119,472
958,669
5,078,140
65,992,891
9,278,766
75,271,656
26,411,592
1,451,774
27,863,366
11,192,820
1,972,717
13,165,537
1,270,212
145,080
1,415,292
762,127
87,048
849,175
1,551,632
276,180
1,827,812
Feedwater system
Condensate system
Blowdown system
| 184
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Cooling system
Site assembly
& erection
TOTAL
18,830,851
4,469,025
23,299,876
2,286,382
266,039
2,552,421
Gland steam
355,659
41,384
397,043
Deareator
381,064
44,340
425,403
2,950,552
525,179
3,475,731
10,587,833
1,756,434
12,344,269
150,598
17,523
168,121
2,505,983
294,450
2,800,433
2,229,336
518,803
2,748,139
579,123
134,771
713,895
Chemical dosage
161,132
9,374
170,506
Sampling system
320,779
18,663
339,441
HVAC
229,128
39,991
269,119
Compressed air
189,394
11,019
200,413
1,515,156
264,451
1,779,607
493,100
57,376
550,477
Water collection
370,639
64,690
435,329
Water disposal
579,123
101,079
680,202
231,649
40,431
272,081
1,032,693
183,813
1,216,506
92,584,940
5,200,170
97,785,108
11,119,715
1,234,346
12,354,061
4,608,626
1,083,017
5,691,643
HTF pumps
8,165,679
932,659
9,098,338
118,628
6,902
125,529
5,484,611
1,276,359
6,760,969
1,279,024
219,129
1,498,153
786,256
89,804
876,060
59,815,605
143,152
59,958,757
1,206,796
214,802
1,421,598
88,966,580
6,139,318
95,105,899
Pumps
4,449,885
489,196
4,939,081
2,719,757
639,137
3,358,895
Tanks
6,065,537
1,731,968
7,797,505
442,566
127,610
570,177
LP/HP Preheaters
HTF filter
Auxiliary boiler
HTF
Instrumentation & controls
TES
Tanks insulation
| 185
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Tank foundation
Site assembly
& erection
TOTAL
2,576,189
750,178
3,326,366
59,665,174
700,230
60,365,404
7,744,068
851,341
8,595,409
HEXs structure
1,216,023
133,683
1,349,706
783,517
139,269
922,786
2,980,664
520,237
3,500,901
323,200
56,469
379,669
15,877,578
3,319,237
19,196,813
638,269
152,752
791,021
1,778,297
203,112
1,981,409
754,728
44,340
799,068
1,957,169
459,931
2,417,099
671,569
80,361
751,930
4,327,936
1,540,689
5,868,625
453,806
213,287
667,093
3,625,287
430,185
4,055,471
VFDs
1,670,517
194,580
1,865,097
2,401,525
527,989
2,929,514
2,401,525
527,989
2,929,514
Miscellaneous
17,384,328
1,052,340
18,436,668
Spares
7,364,360
7,364,360
10,019,968
1,052,340
11,072,308
76,958,337
Engineering
4,874,206
4,917,362
Commissioning / start-up/training
4,241,039
EPC profit
62,925,730
Molten salts
Electric Heaters
Melting station for commissioning
Instrumentation & Controls
Electric installation
Lighting
Main transformer
Auxiliary transformer
Medium-voltage cells
Auxiliary diesel generator
Switchgear
High-voltage line
Contingency
Engineering
DEVELOPER COST
30,356,321
1,379,185
Owner's engineering
3,447,963
1,310,950
Insurance
6,490,104
911,853
Owners contingency
9,735,156
| 186
Appendix
B U S I N E SS
I N T E L L I G E N C E
Manufacturing &
transportation
Site assembly
& erection
TOTAL
2,593,427
Land
4,487,683
FINANCING COST
58,662,406
50,207,062
Commitment fee
3,289,140
Upfront fee
5,166,204
TOTAL CAPEX
738,029,150
| 187
Appendix
B U S I N E SS
I N T E L L I G E N C E
Appendix Q
2,138,000
84,000
35,000
Security (5)
135,000
Maintenance
Maintenance manger (1)
54,000
205,000
82,000
164,000
Warehouse (1)
36,000
50,000
Operations
215,000
380,000
570,000
56,000
72,000
Utilities
736,778
Electricity
510,766
Auxiliary fuel
119,591
Water
106,421
Contract services
858,334
Spare parts
2,057,811
Civil works
199,576
Solar Field
737,827
BOP
49,377
HTF
488,926
TES
285,318
Electric installation
Turbine
Insurance
TOTAL
76,787
220,000
2,214,087
8,005,010
| 188