investor days 2016 - bpiebpie.eu/wp-content/uploads/2016/03/investordays2016_panel2_feb23_all.pdficp...
TRANSCRIPT
MAKING MONEY FLOW – STRATEGIES TO INCREASE ENERGY INVESTMENTS IN THE
EUROPEAN BUILDING SECTOR
F E B R U A R Y 2 2 - 2 3 R E P R E S E N T A T I O N O F T H E S T A T E O F N O R T H R H I N E - W E S T P H A L I A T O
T H E E U
P A N E L 2 - E M E R G I N G S O L U T I O N S – M A R K E T B E S T - P R A C T I C E S D E V E L O P E D T O R E S P O N D T O I N V E S T O R N E E D S A N D I M P R O V E
D E A L F L O W M o d e r a t i o n : R ü d i g e r L o h s e ( I E A - E B C A n n e x 6 1 )
A d r i e n B u l l i e r ( E A S M E ) , P a n a m a B a r t h o l o m y ( I n v e s t o r C o n f i d e n c e P r o j e c t ) , J a n B l e y l ( E n e r g e t i c S o l u t i o n s / I E A - E B C A n n e x 6 1 ) ,
E l i s e S t e y a e r t ( C l i m a t e A l l i a n c e ) a n d M i g u e l C a s a s ( E n e r g I n v e s t ) f o r C I T Y n v e s t
Investor Days 2016
Adrien BULLIER Senior Project Advisor Intelligent Energy Europe and Horizon 2020 programmes European Commission, Executive Agency for Small and Medium-Sized Enterprises (EASME) Investors Day, Brussels 23 February 2016
EU support to improving the deal flow on energy efficiency
Intelligent Energy Europe programme
and Horizon 2020 Energy Efficiency call
2
Financial sector
Project developers
???
Adapted from C. MILIN, ECEEE 2013
Risk-sharing schemes
Equity provision
Dedicated credit lines
EU structural funds
Intelligent Energy Europe
& Horizon 2020
Benchmark investments
Awareness of investors
Organise dialogue
Capacity building
European Fund for Strategic
investments
Project dvpt assistance
Energy performance contracts
Local financing schemes
We’ve got money, but… we’re looking
for projects!
We’ve got projects, but…
we’re looking for money!
Green bonds market forecast at
USD 66bn for 2015 (CBI)
“Investment project” for the
financial sector: • technical black box
• standardized product
• cash-flows, IRR, NPV
• predictability of risks
• transaction costs
“Investment project” for many project developers: • technical design tailored to
physical constraints • state-of-the-art technology • energy payback times • “no financing” = “no
subsidy”?
Finance and sustainable energy:
filling the gap through EU programmes
• MLEI / PDA (EASME): investments of €7-50m
• ELENA EIB: investment >€30m
• Over 80 projects expected to trigger
• >€4 billion investments in EE/RES
EU Project Development Assistance facilities
3
EASME projects
EIB ELENA projects
• Energy performance contracts on public buildings and street lighting:
Italy: PARIDE (Teramo), MARTE (Marche), 2020TOGETHER (Turin), FESTA (Matera), LEMON (Emilia
Romagna), ENERSHIFT (Liguria)
Spain: Accelerate (Huelva), BEENERGI (Giron)
Portugal: GLEE AM (Alto Minho)
• Private housing:
PadovaFIT (IT), PSEE Alsace (FR), Efidistrict (ES)
• Investment funds, citizen financing:
Cambridge, Oxford (UK)
• Forfaiting fund for EPC on condominiums:
SUNSHINE (LV)
• District heating:
GeoKec (HU), Energy4flexibility (NL)
• Complete list: http://ec.europa.eu/energy/intelligent/files/mlei-projects-2011-12.pdf
PDA projects with direct investment opportunities
4
• EPC facilitation services: developing an EPC pipeline with public authorities EESI 2020: Antwerp, Barcelona, Berlin, Dublin, Graz,
Prague, Oslo, Sofia or Zagreb
Streetlight EPC: 10 regions in DE, AT, CZ, HR, PL, UK, SE, SI, FYROM, ES
• SEAF, led by Joule Assets: IT based framework for valuation and benchmarking of
small-sized projects (EE, RES, demand response)
• TrustEE, led by AEE (AT): Investment fund focused on energy efficiency in industrial
process heat
Other projects with direct investment opportunities
5
• Capacity building / development of innovative financing schemes: Infinite Solutions: municipal internal performance contracting and home
renovation loans in PT, HR, DK, IT, DE, BE, FR, LV
CITYnvest: building renovation programmes in BE, ES, BG, analysis of best
practices
• National sustainable energy financing platforms: SEFIPA (Austria), ENERINVEST (Spain), BUILDINTEREST (Netherlands,
France, Italy), RESFARM (Spain, renewables)
• Sustainable Energy Investment forums (service contract, starting 2nd semester of 2016) Kick-starting a dialogue with the financial sector at national level on
sustainable energy finance
Capacity building on innovative financing and project development
Building capacity and mobilising stakeholders
6
• Standardisation and improving confidence: Transparense: European code of conduct for EPC
Trust EPC South: certification for EPC on tertiary buildings (IT, ES, FR, HR, GR, PT)
Investor Confidence Project: standardisation of building retrofits
• Raising awareness of institutional investors SEI Metrics (led by 2 Degrees Investing): benchmarking the
climate performance of investment portfolios
ET RISK (led by 2 Degrees Investing): integrating energy transition risk in asset rating methodologies
Structuring the market for energy efficiency finance
7
• EE-22:Project Development Assistance
• EE-24:Making the energy efficiency market investible
• EE-25:Development and roll-out of innovative energy efficiency services
• All information on the energy efficiency call: bit.ly/1oWPNoX
• We are looking for experts to help us evaluate proposals! Please register on http://ec.europa.eu/research/participants/portal/desktop/en/experts/index.html
Next call for proposals: deadline 15 September 2016
8
For all questions on the Energy efficiency call, please contact:
[email protected] or contact your National Contact Point: http://ec.europa.eu/research/participants/portal/desktop/en/support/national_contact_points.html
Thanks for your attention
9
Increasing capacities in Cities for
innovating financing in energy
efficiency
A review of local authority innovative large scale
retrofit financing and operational models
February, 2016
Miguel A. Casas – Elise Steyaert
EnergInvest – Climate Alliance
2
How to accelerate investments?
No need for reinventing the wheel
Catalyst role for LRA – reflected in current EU directives, but
some remaining challenges
The rationale for CITYnvest
Financiers
- predictability of risks
- standardization
- cash flows (IRR, NPV)
- transaction costs
Local EE projects
- capacity constraints (no core business)
- Bankability mentality
- ESA Accounting rules
- bundling needs
3
1. Analysing successful examples with track records (24 cases)
2. Understanding their business models, key success factors and
replicability
3. Wide-scale capacity-building & Testing/implementation in 3 pilot
regions (BG, ES, BE)
10 focus countries: mobilizing the
whole chain of stakeholders
1. Political commitment: setting
targets
2. From plan to bankable project
3. Align the financing and
operational structure (pooling)
5. Sustain/enlarge scope
Impact:
Building capacities of 650 local
authorities, 10 national
representatives and 300 key
stakeholders
Impact:
Mobilise € 73,3 million
Save 58,6GWh
1,246 sustainable job created
Approach of CITYnvest
4
Analysed 24 existing models that address large scale and deep energy efficiency retrofit programs (including RES) involving public authorities across Europe (11 countries)
• Level of ambition (aimed % of energy reduction, investment intensity, contract duration)?
• Implementation methodology (technically and operationally) used?
• Which operational services are provided to the beneficiaries?
• Which financing schemes have been used?
Provided a benchmark/comparison of the models along the following themes: • Their operational schemes (Facilitation, Integration and Aggregation)
• Their implementation model (Separate Contractor Based (SCB) and EPC/ESC)
• Their financial schemes (financing by Financial Institutions, by the ESCOs, by the Program Delivery Unit, by Investment Funds, by Citizens)
• Attractiveness and risks
• Impact on public balance sheet, staff requirements, scalability, development maturity, challenges and other
Provided guidance material to support local authorities in their search for financing of their EE and RES programs (Recommendation and Decisions matrix)
What have we done?
5
Models involving facilitation are mainly financed via Financial Institutions or ESCOs while
models using integration are mainly financed through the Program Delivery Unit (PDU) or
an investment fund.
6
The great majority of the models target Perimeter 1 or “standard market practice”, though factor 2
(50% savings) models gain in attention, factor 4 (75% savings) remain marginal.
7
The attractiveness of the integrator model is very high (especially if it integrates
financing) but comes along with higher risks for the integrator.
8
The success of the models often seem correlated with the
existence of a well-functioning Program Delivery Unit, and…
A clear leadership role of the public partner (ambition and
willingness to invest)
EPC/ESC implemented models are very fit for perimeter 1
energy efficiency ambition levels (<35% savings), mostly
driven by facilitation models
Factor 2 (50% savings) and factor 4 (75% savings) energy
efficiency ambition levels are very often “integration” driven,
both technically as financially.
High energy efficiency ambition levels (factor 2 and factor 4)
do not focus on short to medium pay-back terms
Conclusions
This project has received funding from the European
Union’s Horizon 2020 research and innovation
programme under grant agreement No 649730.
Thank You
Miguel A. Casas
Energinvest
Elise Steyaert
Climate Alliance
Investor Confidence Project
Panama Bartholomy, Europe Director
Investor Days 2016
Brussels
February 23, 2016
Why are we here?
Energy Efficiency – the first fuel for the EU Economy
Top Demand and Supply Drivers of Energy Efficiency Investment:
Standardisation
Clear Business Case
Increased Investor Confidence & Change in Risk Perception
Transaction costs / simplicity
Measurement, Reporting & Verification (MRV) and Quality Assurance
Lack of Standardisation = Greater Risk
EEFIG Recommendations February 26, 2015
..EU-wide…common set of procedures
and standards for energy efficiency and
building renovation underwriting.
…standards should be “open source” and
establish a common vocabulary across Europe
ICP Funding
This project has received funding from the European Union’s Horizon 2020 research and innovation programme under grant agreement No 649836
The sole responsibility for the content of this presentation lies with the authors. It does not necessarily reflect the opinion of the European Union. Neither the EASME nor the European Commission are responsible for any use that may be
made of the information contained therein.
European Commission
Horizon 2020 Programme
Private Foundations
What Owners and Investors Want
• Clear and transparent renovation project plan based on industry best practices
• Evidence of the qualification of professionals
• Third-party measurement and verification
• Consistent documentation
• A project label that
represents these
components and can
live with the project
Lack of Standardisation = Greater Risk
Investor Confidence Project Protocols Standardising the Energy Renovation
BASELINING
• Existing Building
• Drawings
• Weather File
• Energy Usage
• Energy Rates
• Occupancy
SAVINGS
• Model File
• Calibration Data
• Bid Packages
• Certifications
COMMISSION
• Cx Plan
• Cx Authority
• Test Procedures
• Facilities Req.
OPERATIONS
• BMS Points
• Fault Plan
• Maintenance
Plan
MEASUREME
• M&V Model
• Regression
Model
• Adjustments
• Impact
• Baseline
Adjustments
Cx
Standardising the Energy Renovation for the Financial Sector
Pre-financing
Term Sheet
Loan Signing
and Draw
Inspection Servicing
Protocol Building Types
Large
Standard
Targeted
Whole building retrofit,
dynamic modeling
Whole building retrofit, no
dynamic modeling
Single or limited number
of EE measures
Google: ICP Europe Protocols
Apartment Tertiary
What Owners and Investors Want
• Clear and transparent renovation project plan based on industry best practices
• Evidence of the qualification of professionals
• Third-party measurement and verification
• Consistent documentation
• A project label that
represents these
components and can
live with the project
Investor Ready Energy EfficiencyTM
Third-Party
Verification
Project
Development
IREE™ Workflow - Origination
IREE™ Workflow – Project Development
IREE™ Workflow – Certification
IREE™ Workflow – Investment
IREE™ Workflow – Performance
Pan-European Initiative
Investor Ready Energy Efficiency Project
Best Practices
and Standards
Certified
Professional
Third-Party
Quality Assurance
Consistent
Documentation
ICP Europe Network Members
europe.eeperformance.org/join-icp-
europe
ICP Investor Network
Summing Up
Timeline
• February
– All six European Protocols done
• March
– Investor Network
• May
– Project Developer and Quality Assurance Training
• June
– First IREE Projects
Near-Term: Increase Deal-Flow
• Increase Confidence in Savings
• Reduce Transaction Costs
• Streamline Origination Process
• Standardized Performance Data
• Project Finance Underwriting
• Enable Portfolios and Securitization
Long-Term: Market Transformation
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 1
in co-operation
with:
Energetic Solutions
Jan W. Bleyl Task 16 ”Energy Services” www.ieadsm.org
16
Investor Confidence Day, 23 Feb. 2016, Brussels
From ‚NWh‘ to Cash Flows: 1. Pre-feasibility and
2. Bankable Life Cycle Analyses of Building ‚Deep Retrofit‘ Projects
Jan W. Bleyl, Energetic Solutions & IEA-DSM Task 16
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 2
Economic Pre-Feasibility Check: Life-Cycle Cost, -Savings & Opportunity Cost
An Economic Approach to Project Pre-Assessment and Development
Economic Model and Case Study Taking ‚Deep Retrofit‘ as example
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 3
Goals and questions to be answered
1. Awareness raising and visualization for building owners: ð How much do you currently pay for energy? ð And how might energy cost develop (scenarios)? ð What if X% (min. – max.) could be saved? ð And how much does it cost to wait?
2. Estimation of life-cycle cost saving potentials ð What is the net present value of a future savings cash flow? ð How do NPVs compare to investment needs => (co)-financing?
3. Easy to communicate with decision makers: No technicalities; figures, little text => Cash flows and KPIs
Ø Build cash flow scenarios and KPIs with easily accessibly input data to communicate with building owners & decision makers
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 4
0
10.000
20.000
30.000
40.000
50.000
60.000
70.000
80.000
90.000
2015
20
17
2019
20
21
2023
20
25
2027
20
29
2031
20
33
2035
20
37
Energy costs without measures Energy costs with savings Min. Energy costs with savings Max.
815.670
613.587
0
100.000
200.000
300.000
400.000
500.000
600.000
700.000
800.000
900.000
Sc3 accumulated savings Sc7 accumulated savings
NPV of savings [EUR]
Impl
emen
tatio
n of
mea
sure
s
Total OPEX [EUR/a]
815.670
613.587
0
100.000
200.000
300.000
400.000
500.000
600.000
700.000
800.000
900.000
Sc3 accumulated savings Sc7 accumulated savings
NPV of savings [EUR]
Sour
ce: [
Bley
l 201
4]
Economic Pre-feasibility check: Baseline, savings scenario ➯ NPV of Savings-CF
0
10.000
20.000
30.000
40.000
50.000
60.000
70.000
80.000
90.000
2015
20
17
2019
20
21
2023
20
25
2027
20
29
2031
20
33
2035
20
37
Energy costs without measures Energy costs with savings Min. Energy costs with savings Max.
815.670
613.587
0
100.000
200.000
300.000
400.000
500.000
600.000
700.000
800.000
900.000
Sc3 accumulated savings Sc7 accumulated savings
NPV of savings [EUR]
Impl
emen
tatio
n of
mea
sure
s
Total OPEX [EUR/a]
815.670
613.587
0
100.000
200.000
300.000
400.000
500.000
600.000
700.000
800.000
900.000
Sc3 accumulated savings Sc7 accumulated savings
NPV of savings [EUR]
Sour
ce: [
Bley
l 201
4]
975.000 Invest. Passive house (Max.)
727.000 Invest. Low energy (Min.)
=> OpCo Min.: 0,029 - Max.: 0,038 Mio EUR/a
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 5
Summary and discussion
1. Few data inputs needed for LCC pre-feasibility analyses. Can be estimates, benchmarks or from detailed assessments
2. Economic parameters are not given but chosen (e.g. project term, price development …)
3. Which of the questions are answered by the pre-feasibility model? What is still missing in your views?
4. Financial (vs. technical) approach: Which one first? Suitable to inform and convince building owners?
5. Opportunitiy cost: It costs to wait! 6. Modernization/savings is (often) not a stand alone business
case => How to factor in multiple / co-benefits?
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 6
Investment-grade Life Cycle Cost & Revenue Analyses
of a Building 'Deep Retrofit' Case
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 7
Case study office building: Deep Retrofit to Passive House standard
Key figures: ð Floor area: 1.680 m2 ð Energy cost baseline: 39,000 EUR/a => price developm.: 2%/a (1,5%/a) ð CAPEX (energy retrofit only): 560,000 EUR (330 EUR/m2)
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 8
Goals and questions to be answered
Detailed technical, economic and financial analyses of a Deep Retrofit business case: Ø Economic viability and sensitivity analyses? Ø Finance: Reporting, financial engineering, & due diligence Ø How to communicate with decision makers?
Other applications: Ø Economic and technical project management and risk
asessment over life cycle => e.g. sensitive parameters Ø ESCos: Proposal calculation Ø Support policy design, e.g. subsidy or funding demand
calculations (amount and timing)
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 9
Baseline-, revenue development of heat energy savings (84 EUR/MWh, 2%/a)
0
10.000
20.000
30.000
40.000
50.000
60.000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
remaining costs
revenues Investor/ESCo
revenues customers
baseline
EUR/
a
Sour
ce: [
Bley
l 201
6]
baseline + revenue development heat savings
Totals over project cycle: - baseline: 1,23 Mio EUR
- revenues customers: 0,05 Mio EUR - revenues Investor/ESCo: 1 Mio EUR
- remaining costs: 0,19 Mio EUR
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 10
Spec. revenue-, cost structure developm.; MWh heat savings/a; LCoH
0
50
100
150
200
250
300
350
0
20
40
60
80
100
120
140
160
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
MW
h/a
EUR/
MW
h
Specific costs + revenue development MWh/year heat savings + LCoH-Savings
Specific revenues Investor/ESCo specific production costs CAPEX specific production costs OPEX heating savings
Sour
ce: [
Bley
l 201
6]
Levelized cost of heat savings (LCoH) incl. subsidies: 69,4 EUR/MWh Levelized cost of heat savings (LCoH) without subsidies: 75,4 EUR/MWh
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 11
Cash Flow table
unit cumulative average (mean) 1 2 3 4 5 6 7
investment
equity capital EUR 82.165 - 82.165 0 0 0 0 0 0
investment costs EUR 547.765 - 547.765 0 0 0 0 0 0
subsidies/construction cost grants EUR 54.776 - 54.776 0 0 0 0 0 0
loan disbursement EUR 410.824 - 410.824 0 0 0 0 0 0
interest + principal payment (debt capital) EUR 548.621 18.287 10.271 14.679 27.628 27.186 26.744 26.302 25.861
loan repayment EUR 410.824 13.694 0 4.417 17.670 17.670 17.670 17.670 17.670
interest on debt capital EUR 137.797 4.593 10.271 10.261 9.958 9.516 9.074 8.632 8.191
sum of sales revenues from regular operation EUR 1.054.128 35.138 0 14.381 29.338 29.925 30.523 29.658 30.251
electricity savings EUR 57.567 1.919 0 752 1.533 1.564 1.595 1.627 1.660
heating savings EUR 996.561 33.219 0 13.630 27.804 28.360 28.928 28.031 28.592
water savings EUR 0 0 0 0 0 0 0 0 0
heat sale EUR 0 0 0 0 0 0 0 0 0
cooling sales EUR 0 0 0 0 0 0 0 0 0
sale of electricity to customers EUR 0 0 0 0 0 0 0 0 0
sale of electricity to electric supply companies EUR 0 0 0 0 0 0 0 0 0
misc. revenues EUR 0 0 0 0 0 0 0 0 0
sum of costs from regular operation EUR 190.211 6.340 15.000 1.800 3.635 3.671 3.708 3.745 3.782
purchasing of final energy EUR 0 0 0 0 0 0 0 0 0
internal staff costs EUR 79.856 2.662 15.000 914 1.854 1.882 1.910 1.939 1.968
misc. operating costs (external) EUR 110.355 3.678 0 886 1.781 1.789 1.797 1.806 1.814
misc. costs EUR 0 0 0 0 0 0 0 0 0
project cash-flow (P-CF) EUR 370.929 12.364 -507.988 12.581 25.703 26.253 26.815 25.913 26.469
equity cash-flow (E-CF) EUR 233.132 7.771 -107.435 -2.097 -1.925 -932 71 -389 608
cumulative project cash-flow EUR - - -507.988 -495.407 -469.704 -443.451 -416.635 -390.722 -364.253
cumulative equity cash-flow EUR - - -107.435 -109.533 -111.458 -112.390 -112.318 -112.707 -112.099
Cash Flow Available for Debt Service EUR 863.917 28.797 -15.000 12.581 25.703 26.253 26.815 25.913 26.469
Debt Service Coverage Ratio - - - -1,5 0,9 0,9 1,0 1,0 1,0 1,0
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 12
Net Project-, Equity- & Debt- Cash Flows; annual profit (annual, cummulative)
-600.000
-500.000
-400.000
-300.000
-200.000
-100.000
0
100.000
200.000
300.000
400.000
500.000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 EUR
net cash flows (annual and cumulative) + annual profit
Annual profit (EBT) project cash-flow (P-CF) equity cash-flow (E-CF) debt cash flow cumulative equity cash-flow cumulative project cash-flow cumulative annual profit
�
Sour
ce: [
Bley
l 201
6]
key figures: - IRR: P-CF: 3,7%, E-CF: 5,2%
- NPV: P-CF: 0,06 Mio. EUR, E-CF: 0,02 Mio. EUR - PBT: P-CF: 19,4 years, E-CF: 21,9 years
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 13
Summary and key figures
project cash-flow equity cash-flow
years
EUR
EUR - 82.165
EUR - 410.824
% 2,9% (WACC) 4,5% (equity interest rate)
EUR 59.847 17.930
% 3,7% 5,2%
years 19,4 21,9
years 17,1 7,8
- 1,3 -
internal rate of return (IRR)
payback period (static)
Loan Life Cover Ratio
invested debt capital
interest rate for discounting
key figures from cash flow
invested equity
net present value
payback period (dynamic)
project duration 30,0
total investment 562.765
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 14
Profit & Loss figure
0
10.000
20.000
30.000
40.000
50.000
60.000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
EUR profits and losses
revenues from savings capitalized internally produced assets activated construction grants internal staff costs depreciations interest costs misc. costs
Sour
ce: [
Bley
l 201
6]
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 15
Debt Services; Cash Flow Available for Debt Service; Debt Service- & Loan Life Cover Ratios
-2,0
-1,5
-1,0
-0,5
0,0
0,5
1,0
1,5
2,0
2,5
-15.000
-5.000
5.000
15.000
25.000
35.000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
EUR Debt Services, Cash Flow Available for Debt Service (CFADS) and Debt Service Cover Ratio (DSCR)
principal payments interest payment Cash Flow Available for Debt Service Debt Service Coverage Ratio
Sour
ce: [
Bley
l 201
4]
key figures: - effective interest rate debt capital: 2,53 % - loan sum: 0,41 Mio.EUR - interest sum: 0,14 Mio.EUR - Loan Life Cover Ratio: 1,3 - minimal DSCR: -1,5
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 16
Financing: Debt services and remaining obligations
0
50.000
100.000
150.000
200.000
250.000
300.000
350.000
400.000
450.000
0
5.000
10.000
15.000
20.000
25.000
30.000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
EUR Debt Services and Remaining Obligations
principal payments interest payment remaining obligations
Sour
ce: [
Bley
l 201
6]
key figures: - effective interest rate debt capital: 2,53 % - loan sum: 0,41 Mio.EUR - interest sum: 0,14 Mio.EUR - maximum debt: 0,4 Mio. EUR - maximum debt in year: 1
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 17
Sensitivity analyses project IRR
0%
1%
2%
3%
4%
5%
6%
7%
70% 80% 90% 100% 110% 120% 130%
inte
rnal
rate
of r
etur
n pr
ojec
t cas
h flo
w
change in comparison to the initial value
sensitivity analysis energy saving projects IRR
investment costs (CAPEX)
subsidies/construction cost grants operating costs (OPEX)
project duration
saving revenues
price increase factor baseline
equity interest rate
WACC
Sour
ce: [
Bley
l 201
6]
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 18
Sensitivity analyses project NPV
-200.000
-150.000
-100.000
-50.000
0
50.000
100.000
150.000
200.000
250.000
300.000
70% 80% 90% 100% 110% 120% 130%
net p
rese
nt v
alue
equ
ity c
ash
flow
change in comparison to the initial value
sensitivity analysis energy saving projects NPV
investment costs (CAPEX)
subsidies/construction cost grants interest on debt capital
operating costs (OPEX)
project duration
saving revenues
price increase factor baseline
Sour
ce: [
Bley
l 201
6]
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 19
Summary and conclusions
Ø Cost structure: High CAPEX, low OPEX shares Ø Project-Cash flow: 20+ years payback, IRR: 2-4%,
Equity-Cash flow: 20+ years payback, IRR: 4-6% Ø Low cost of financing needed: Debt: 2,5%, equity <5% Ø High sensitivity of CAPEX, project duration, price
development scenario Ø Cash flow risks are low: Savings cash flows are very
steady Ø Levelized cost of heat savings (LCoH): 70-75 EUR/MWh Ø Long-term perspectives needed: 25-30 years
=> dynamic Life Cycles Cost & revenue assessment
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 20
Outlook and discussion => Challenges and opportunities
Ø Is Deep retrofit a stand alone business case? Ø Or an opportunity to (substantially) co-finance
investments? Ø How to factor in 'Multiple Benefits'? Ø How to do 25-30 years contracts (regulatory, business
risk …)? Ø Investors appetite for Deep retrofit projects?
Ø ... your questions and remarks?
© Jan W. Bleyl – Energetic Solutions ⏐ For requests: [email protected] ⏐ IEA DSM Task 16 „Energy Services“ ⏐ 24-Feb-16⏐ Slide 21
in co-operation
with:
Energetic Solutions
Jan W. Bleyl Task 16 ”Energy Services” www.ieadsm.org
16
Thank you!
Questions and remarks welcome!
What can we do together?
Get in touch: Jan W. Bleyl, Energetic Solutions & IEA-DSM Task 16
Phone: +43 650 7992820, [email protected]