part 1: overview of cogeneration and its status in asia - Fire
part 1: overview of cogeneration and its status in asia - Fire
part 1: overview of cogeneration and its status in asia - Fire
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
128 Part3: Summary <strong>of</strong> country studies – Bangladesh <strong>and</strong> Viet Nam<br />
SENSITIVITY ANALYSIS<br />
STTM Steam Turb<strong>in</strong>e, Thermal Match, Heat Be<strong>in</strong>g Met: 5000 kg/hr<br />
REPM Reciprocat<strong>in</strong>g Eng<strong>in</strong>e, Power Match. Power Be<strong>in</strong>g Met: 1500 kW<br />
Sensitivity Analysis 1: What-If the Investment Cost (IC) Increases?<br />
Increment Step 2.50%<br />
% Increase 0.0% 2.5% 5.0% 7.5% 10.0% 12.5% 15.0%<br />
STTM IC(Peso) 12222440 12528001 12833562 13139123 13444684 13750245 14055806<br />
IRR(STTM) 24.3% 23.7% 23.1% 22.6% 22.1% 21.5% 21.1%<br />
REPM IC(Peso) 48376832 49586253 50795674 52005095 53214516 54423936 55633357<br />
IRR(REPM) 19.6% 19.0% 18.5% 18.0% 17.6% 17.1% 16.7%<br />
Sensitivity Analysis 2: What-If the Fuel Price Increases?<br />
STTM<br />
REPM<br />
IRR<br />
28%<br />
25%<br />
23%<br />
20%<br />
18%<br />
15%<br />
13%<br />
10%<br />
Increment Step 1.00%<br />
IRR vs. Investment Cost<br />
IRR(STTM)<br />
IRR(REPM)<br />
0% 5% 10% 15% 20%<br />
% <strong>of</strong> Investment Increase<br />
Escalation Rate 5.0% 6.0% 7.0% 8.0% 9.0% 10.0% 11.0% 12.0% 13.0%<br />
IRR(STTM) 24.3% 24.0% 23.6% 23.2% 22.7% 22.2% 21.7% 21.0% 20.3%<br />
IRR(REPM) 19.6% 19.1% 18.6% 18.1% 17.4% 16.7% 15.9% 14.9% 13.8%<br />
IRR<br />
30%<br />
25%<br />
20%<br />
15%<br />
10%<br />
5%<br />
IRR vs. Escalation Rate <strong>of</strong> Fuel Price<br />
IRR(STTM)<br />
IRR(REPM)<br />
5% 7% 9% 11% 13% 15%<br />
Escalation Rate <strong>of</strong> Fuel Price
Change language