Waste Heat Recovery
Waste Heat Recovery
Waste Heat Recovery
several years. It has a current capacity of more than 2,000,000 tonnes of cement production
annually and has more than 1000 employees.
Summary of the financials
The company is a large cement production enterprise, with a
capital of RMB450 miillion. In 2005, its sales income was RMB600million, with the profits of RMB
60 million.
Type of the project
Greenhouse gases targeted
CO2
Type of activities
Abatement
Field of activities
a. Energy supply
Improving energy efficiency by replacing existing equipment
Location of the project
Region
East Asia & Pacific
Country
The Peoples Republic of China
City
Shijiazhuang
Brief description of the location of the project
The project is located within the Qizhai Cement Works Co. Ltd. The site is at distance of 15 km
west of Shijiazhuang, the capital city of Hebei Province.
Expected schedule
Earliest project start date
January 1st, 2007
Estimate of time required before becoming operational after approval of the PIN Time required
for financial commitments: 2 months
Time required for legal matters: 1 months
Time required for negotiations: 2 months
Time required for construction: 7 months
Expected first year of verified Emission Reduction or CER / ERU delivery
2007
Project lifetime
20 years
Current status or phase of the project Feasibility Study report has finished
Equipment will be used has decided
Current status of the acceptance of the Host Country
Letter of No Objection is under discussion.
The position of the Host Country with regard to the Kyoto Protocol
The Host Country
d. is a Party to the Kyoto Protocol
B. Expected environmental and social benefits
Estimate of Greenhouse Gases abated / CO2 Sequestered (in metric tons of CO2equivalent)
Annual: 54,191 tCO2-equivalent
Up to and including 2012: 325,146 tCO2-equivalent
Up to a period of 10 years: 541,910tCO2-equivalent
Up to a period of 7 years: 379,337 tCO2-equivalent
Up to a period of 14 years: 758,674 tCO2-equivalent
Baseline scenario
In the absence of the Project Activity, the waste heat from the cement production lines would
continue to be mainly vented to atmosphere. To meet the needs for cement production, the power
supply might come from the North China Power Grid as currently.
Baseline scenario:
Continuation of equivalent import of electricity from the North China Power Grid is the baseline
scenario as it faces no prohibitive barrier and is also economically attractive.
Specific global & local environmental benefits
Which guidelines will be applied?
No
Local benefits
Significantly reduce harmful emissions (including SOx, NOx and floating particles), and thus
improve the local environment.
Lead to a reduction in the temperature of the vented hot air from over 200 to 90 and also
reduce the volume of water that is consumed by the humidifying pump in the cooling tower and
thereby save water resources in local dry area.
Increase small fraction of employment for semi-skilled and skilled labour and professionals in
the region by providing direct and indirect employment.
Global benefits
The proposed project activities will abate GHG emissions, which is benefit to mitigate global
climate change.
Socio-economic aspects
What social and economic effects can be attributed to the project and which would not have
occurred in a comparable situation without that project?
Indicate the communities and the number of people that will benefit from this project.
Lead to an increase in local staff employed.
Local people near the cement Ltd. will benefit from this project as a result of the improvement of
environment.
A major share of the regions electricity is generated from fossil fuel sources, mostly from coal
based thermal power plants. The project activity would be able to displace/replace electricity
generated by grid -connected power plant thus saving further exploitation and depletion of natural
resources-coal, or else increasing its availability to other important process.
Which guidelines will be applied?
No
What are the possible direct effects (e.g., employment creation, capital required, foreign
exchange effects)?
Lead to an increase in local staff employed.
Obtain extra fund from CER buyer and increase the IRR of this project.
What are the possible other effects? For example:
Encourage other cement works to use waste heat for saving energy in Hebei Province
Environmental strategy/ priorities of the Host Country
The Chinese government has outlined the circular economy ideas. The basis of the circular
economy is the highly efficient use and recycling of resources.
C. Finance
Total project cost estimate
Development costs
5.15 US$million
Installed costs
2.10US$million
Other costs
1.50 US$million
Total project costs
8.75US$million
Sources of finance to be sought or already identified
Equity
4.25 US$ million
Debt Long-term
4.5 US$ million
Debt - Short term
no
Not identified
Carbon finance contribution sought
Carbon finance contribution in advance payments. (The quantum of upfront payment will depend
on the assessed risk of the project by the World Bank.)
Sources of carbon finance
Indicative CER/ERU or vER Price (subject to negotiation )
8 US$/ tCO2e
Total Emission Reduction Purchase Agreement (ERPA) Value
A period until 2012 (end of the first budget period)
2,601,168 US$.
A period of 10 years
4,335,280 US$.
A period of 7 years
A period of 14 years (2 * 7 years)
3,034,696 US$.
6,069,392 US$.
If financial analysis is available for the proposed CDM activity, provide the forecast financial
internal rate of return for the project with and without the CER revenues. Provide the financial rate
of return at the expected CER price above and US$3/ tCO 2e. DO NOT assume any up-front
payment from the PCF in the financial analysis that includes PCF revenue stream.
Please provide a spreadsheet to support these calculations.
No