Mini Hydro Power Plant Dominanga

INVESTMENT SNAPSHOT Investment Required Installed Power Annual Energy Output Offer Exit Strategy Investment term NPV IRR : IDR 59.3 Billion : 3.8 MW : 22,982 mWh : Equity (seat capital) or / Loan Financing : Shares buy back at year 5 and or full repayment : 5 years : IDR 2.2 Billion (17%) : 19 % INVESTMENT THESIS Strong case in green energy output in harmony with local nature and value Establish in most deficit supply of electricity region under a off take agreement of Power Purchase Agreement by PLN, Indonesian power producer company Significant return with 19% IRR, and yield positive NPV Minimum investment risks with shares buyback option at year 5 for a fixed price of share Positive social impact on local community is expected to occur FINANCIAL HIGHLIGHTS
(all in IDR Billion)

Mini Hydro Power Plant with a run of river method will be over Dominanga river in Bolaang Mongondo, North Sulawesi. Head Water debit Water way Distance to grid Est. PPA Province Population Local Population Current Capacity Renewable Energy Power INDUSTRY ANALYSIS : 90 m : 3.60 m3 per min : 2.9 km : 2 km : IDR 787/kwh : 2,012,098 : 24,044 : 224 MW : 37 MW / 16.5 %


Investment Revenue COGS NIAT Net Margin(%)

Year 1 59.3 20.6 0.6 14.8 72

Year 5 20.6 0.9 14.5 70

The growth of domestic electricity supply is not proportional to the population and economy growth. Electricity supply has been critically underdeveloped despite roles of private sector through Independent Power Producer (IPP). The demand remains high to support 7% economy growth in the coming years. Hydropower has the highest potential energy resources but has not been effectively harnessed. Hydropower potential in Indonesia is estimated at 76,174 MW, but current total installed capacity is only 4,286 MW, or around 5,6% of its total Indonesia potential capacity. Similar to other Renewable Energy (RE) resources, much of the hydropower resource suffers from the economics of investment by distance to its load centre. The technology is well developed and broadly available and therefore can be expected to play a significant role in meeting the rapidly growing rural electricity demand. In the province of North Sulawesi itself the electricity deficits reach up to 30 MW. PLN (Indonesian Power Company) with the issuance of Ministerial Decree No 31 Th 2009 is obliged to buy the electricity generated from RE by the private sector with a fixed rate at non negotiable price, this strategy is to encourage strong participation of private sector. The PLN has outlook that RE would take around 17% of the total power supplied by year 2025. ICE oversees that this opportunity is not just commercially feasible but also it would produce significant social impact on the development of local economy and GDP per capita. Yet it is also to prove to the vision on green energy. PT. Indonesia Clean Energy Mega Plaza, 12th Floor Tel : +62 21 521 29 66 Jl. HR Rasuna Said Kav C-3 Fax: +62 21 527 3319 Jakarta 12920 – Indonesia Yayan Cahyana Norman Nugroho

Further Info


Sign up to vote on this title
UsefulNot useful