Comparison against coal technology

In a recent U. S. regional power plan discussion document (North West Council, 2002) the cost of a 400 MWe pulverised coal plant was found to be $1468/kWe in the North West USA. This plant is used as a coal cost baseline for comparison costings against two CLFR/cavern scenarios, one with 54% capacity factor and one with 68%. In Table 1, the coal plant is given an 80% capacity factor, within the normal range for capacity factors in the USA. David and Herzog (2003), for example, use 75% in a study of carbon sequestration. The coal plant IRR was held to 14%, assumed as a reasonable payback for solar plants in NREL (2003), by adjusting the wholesale price for electricity. premium charged for peaking sales, because as the capacity factor is reduced, there is a greater opportunity to indulge in ‘peak lopping’, giving a higher return per kWhe. The IRR for such trading can only be determined using a complex grid pricing model not available to the authors.

Annual Output MW(th)

14,038,462

3,620,800

4,526,000

Thermal to Electrical efficiency

39.0%

31.5%

31.5%

Online Status

0.98

0.98

0.98

Total Annual Equivalent MWH Output

2,522,880

1,117,741

1,397,176

Annual Gross Plant Revenue US$

111,315,773

45,291,605

56,614,506

Coal cost 0.71 MMBTU

42,

522

644

Reflector Array Cleaning

3,

587,

,143

4,

483

929

Operations and Maintenance

15,

646

080

2,

022,

,019

3,

,159

,404

Debt Payment

28,

,146,

027

20,

522,

963

24,

359

,041

Annual Gross Costs of Service US$

58,

,168,

724

26,

,132,

,125

32,

О

о

го

373

Annual Net Plant Revenue US$ 53,147,049 19,159,481 24,612,133

Net Present Revenue per MWh

$43.05

$43.05

$43.05

Net present cost per MWh

-$28.97

-$24.43

-$23.84

Net present profit per MWh

$14.07

$18.61

$19.21

CPI

2.5%

2.5%

2.5%

Debt cost

7.2%

7.2%

7.2%

Debt ratio

50%

50%

50%

25YR IRR

14.00%

13.87%

14.76%

2nd Year Example Revenue Sheet400 MWe Coal

CLFR/Cavern

CLFR/Cavern

Capacity Factor

0.80

0.54

0.68

Electricity Sale $/MWH

45.23

45.23

45.23

Environmental Support $/MWH

0.00

0.00

Total Revenue $ per MWh

45.23

45.23

45.23

Collector Area m2

0

3,188,571

3,985,714

Array related cost $/kWe

0

1435

1744

Storage Cost $/kWe

0

68

92

Power block and BOP cost $/kWe

1468

281

281

Total Cost $ per kWe

1468

1784

2117

Table 1. Costs and IRR of coal and CLFR systems

The solar plants were then evaluated on this selling price and it was found that their IRR is comparable to coal; slightly higher than coal for the 68% capacity factor plant and slightly lower for the 54% plant. The optimal capacity factor depends upon the

In Fig. 2, the capacity factor of new pulverized coal plant is now varied to produce a range of electricity wholesale prices which meet the desired IRR of 14%. This is compared to the 68% CF CLFR/cavern storage solar plant which is also held to an IRR of 14%. The graph shows that the coal fired plant is more costly up to about a CF of 82%, and even at a CF of 90% is only $5 per MWhe less expensive than the 68% CF solar plant. This suggests that minimal measures such as low priced carbon trading

Wholesale Price of Electricity for 14% IRR

Coal Plant Capacity Factor

Fig. 2. Cost of electricity in the second project year required to produce a 14% IRR in high CF Coal and Solar scenarios. The Coal CF is allowed to vary while the CLFR storage plant is held at a 68% CF, close to the higher range of solar CFs possible using daily storage in mid-latitudes such as NSW and California.

would be sufficient to provide solar competitiveness against the cheapest baselaod coal fired plant.