Loading...
HomeMy WebLinkAboutKotzebue Vanadium Red-Ox Flow Battery Storage Project AppKotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 1 of 52 Kotzebue Electric Association October 7th 2008 Proposal for Renewable Energy Fund Alaska Energy Authority Grant Vanadium Red-Ox Flow Battery Energy Storage Project The purpose of this proposed project is to successfully install and integrate a 1.08MWh Vanadium Red-Ox Flow Battery energy storage system thereby achieving a fifteen percent reduction in diesel based peak power. This energy storage system will act as a grid stabilizer allowing for a larger amount of distributed generation on Kotzebue’s grid system without affecting grid stability and reliability. The National Renewable Energy Laboratory’s HOMER software modeled and optimized a system for Kotzebue showing that a VRFB could displace 137,821 gallons a year of diesel fuel and reduces CO2 emissions by 3,013,797 kg/yr. A fifteen percent reduction in diesel based peak power will directly lower the cost of electricity generation while allowing for a higher level of wind penetration. As a hub to the Northwest Arctic Borough, the entire region will benefit from knowledge gained by the city of Kotzebue as the region works to resolve the current energy crisis. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 2 of 52 Table of Contents 1. Applicant Information...........................................................................................................4 1.1. Applicant Point of Contact..................................................................................................4 1.2. Applicant Minimum Requirement.......................................................................................5 2. Project Summary....................................................................................................................6 2.1. Project Type............................................................................................................................6 2.2. Project Description ................................................................................................................6 2.3. Project Budget Overview .....................................................................................................6 2.4. Project Benefit......................................................................................................................11 2.5. Project Cost & Benefit Summary .......................................................................................12 3. Project Management Plan.................................................................................................13 3.1. Project Manager..................................................................................................................13 3.2. Project Schedule..................................................................................................................17 3.3. Project Milestones................................................................................................................20 3.4. Project Resources ................................................................................................................21 3.5. Project Communications....................................................................................................25 3.6. Project Risk............................................................................................................................25 4.1. Proposed Energy Resource................................................................................................27 4.2. Existing Energy System.........................................................................................................30 4.3. Proposed System..................................................................................................................33 4.4. Proposed New System Costs..............................................................................................41 5. Project Benefit......................................................................................................................49 6. Grant Budget........................................................................................................................50 7. Additional Documentation and Certification.................................................................51 Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 3 of 52 Table of Figures Figure 1: Project Cost Estimate ......................................................................................................7 Figure 2: Project Cost Share ...........................................................................................................8 Figure 3: Notice of Capital Budget Funding................................................................................9 Figure 4: Notice of DOE Award....................................................................................................10 Figure 5: Kotzebue Vanadium Red-Ox Flow Battery Schedule..............................................18 Figure 6: VRB Power Systems Deliverables Schedule ...............................................................19 Figure 7: Vanadium Red-Ox Flow Battery Schematic..............................................................28 Figure 8: KEA Power Plant One Line............................................................................................32 Figure 9: VRFB Plant Layout ..........................................................................................................34 Figure 10: VRFB Elevation...............................................................................................................34 Figure 11: General Notes for Design ...........................................................................................35 Figure 12: Power Plant Layout- Proposed Energy Storage Facility.........................................36 Figure 13: Economic Analysis of VRB with existing wind system .............................................39 Figure 14: Economic Analysis of VRB with increased wind capacity ....................................39 Figure 15: Budget Information......................................................................................................50 Figure 16: KEA Board Resolution ..................................................................................................51 Figure 17: Northwest Arctic Borough Resolution.......................................................................52 Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 4 of 52 1. Applicant Information Kotzebue Electric Association Po Box 44 Kotzebue, Alaska 99752 Phone: (907) 442-3491 Fax: (907) 442-2482 1.1. Applicant Point of Contact Katherine Keith Project Manager Po Box 44 Kotzebue, Alaska 99752 k_keith@kea.coop Work: (907) 442-3491 Cell: (651) 332-0584 Fax: (907) 442-2482 Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 5 of 52 1.2. Applicant Minimum Requirement 1.2.1. As an Applicant, we are an electric utility holding a certificate of public convenience and necessity under AS 42.05 1.2.2. Attached to this application is formal approval and endorsement for its project by its board of directors, executive management, or other governing authority. If a collaborative grouping, a formal approval from each participants governing authority is necessary. 1.2.3. As an applicant, we have administrative and financial management systems and follow procurement standards that comply with the standards set forth in the grant agreement. 1.2.4. If awarded the grant, we can comply with all terms and conditions of the attached grant form. (Any exceptions should be clearly noted and submitted with the application.) Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 6 of 52 2. Project Summary 2.1. Project Type This is an energy storage project which will capture wind energy and allow for an increased efficiency in operating diesels. 2.2. Project Description Kotzebue Electric Association’s Cost of Energy Reduction Program will achieve a 25% reduction is diesel based power by installing, in part, a Vanadium Red-Ox Flow Battery Energy Storage System (VRFB) which will be able to provide 600 kW of power for three hours. This battery bank will increase voltage stability, increase the efficiencies of operating diesel generators, and capture excess wind energy during off-peak hours. While this installation will serve Kotzebue, the demonstrated technology could offer significant benefits to other villages as more wind energy is harnessed. The VRFB will benefit the KEA existing system in three specific ways. Diesel turbines run most efficiently when operating to the fullest capacity. Charging the battery, when the generator would otherwise operate below ideal conditions, will increase overall system efficiency. Secondly, KEA runs one EMD year round and supplements this with a second CAT generator when the load demands it. Instead of starting the second generator, the VRFB will supply the electricity. Normally, the CAT gen set is run approximately 3,200 hrs per year. This will be reduced less than 350 hrs per year with the VRFB online. This results to a direct reduction in diesel consumption. Thirdly, in order to realize the benefits of increasing the level of wind penetration in Kotzebue, energy storage MUST be utilized. The simple payback for the VRFB is under three years. 2.3. Project Budget Overview As detailed in Figure 1 and Figure 2 below, the total project cost is $3,930,399. Currently, Kotzebue Electric Association is able to show a 20% match in the amount of $786,000. The project costs include the material and installation cost of the VRFB, Energy Storage Facility, and the associated engineering and administrative fees. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 7 of 52 Excavation Work $80,000 included $80,000 Foundation Materials and Slab Work $175,000 included $175,000 Pre‐Fabricated Steel Building $50,000 included $50,000 Building Erection $40,000 included $40,000 Interior Modifications $80,000 $80,000 Civil Design $30,000 $30,000 SUBTOTAL $3,402,943  10%$340,294 $340,294  5%$187,162 $187,162  $3,930,399TOTAL PROJECT COST Engineering & Administration Contingency Kotzebue Electric Association, Inc.                                                                    Vanadium Redox Flow Battery Energy Strorage System                                                 Equipment  Site Civil Work VRB Energy Storage System                          *Includes  all equipment necessary for install*$2,907,943 $40,000 $2,947,943 Item Cost TotalFreight Figure 1: Project Cost Estimate Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 8 of 52 State of Alaska KEA has been awarded a state earmark for  the Flow Battery Project.  The specific  objective is to begin installation. Cash $200,000 Kotzebue Electric Association Materials Cash $161,600 Kotzebue Electric Association Administration and Engineering In Kind $276,800 COST SHARE TOTAL $786,000 Total Project Cost:  $3,930,399 Cost Share Total:  $786,000 Percentage Cost Share:   20% Kotzebue Electric Association, Inc.                                                                              Vanadium Redox Flow Battery Energy Strorage System                              Organization Cost Share Item Type Amount Department of Energy KEA has been awarded a federal earmark for  the Flow Battery Project from the Golden  Field Office ‐ Department of Energy.  The  specific objective of this award is to complete  initial engineering work.  Cash $147,600 Figure 2: Project Cost Share Letters indicating the above cost share funding are provided below. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 9 of 52 Figure 3: Notice of Capital Budget Funding Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 10 of 52 Figure 4: Notice of DOE Award Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 11 of 52 2.4. Project Benefit Installation of the VRFB will benefit Kotzebue financially, economically, and environmentally. Financially this installation has a simple payback of 3.24 years. This stems from a greater system efficiency caused by running the operating diesel at a preferred load and by using the VRFB during peak periods instead of a second Caterpillar gen-set. The installation of energy storage onto Kotzebue’s grid will allow for an increased wind penetration. KEA is proposing to increase the capacity of the wind plant from 1.14 MW to 4.39 MW which currently exceeds the electrical needs of the community but will open up a non-diesel based method of procuring thermal energy for residential and commercial heating. Environmentally, by reducing diesel consumption, the VRFB will reduce the power plant’s greenhouse gas emissions. Many communities in rural Alaska have excellent to superb wind resource potential. Several communities already have or are planning to install wind farms which will help to offset the high cost of diesel. High penetration wind plants without any energy storage are not fully optimized. Energy storage allows excess power to be absorbed and then released during peak loads or used for thermal applications. General benefits of a Vanadium Red-Ox Flow Battery in rural Alaska include: • Lower electricity generation costs • Low environmental risks and damage • Energy security • Increased energy independence and reliance on renewable local energy resources. • Power quality and reliability improvement for electric customers • Overall improvement of electrical distribution infrastructure asset utilization and load factor • Constant voltage regulation and VAR support. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 12 of 52 2.5. Project Cost & Benefit Summary 2.5.1. Total Project Cost: $3,930,399 2.5.2. Grant Funds Requested in this Application: $3,144,399 2.5.3. Other Funds To Be Provided: $786,000 2.5.4. Total Grant Costs (Sum of 2.5.2 and 2.5.3): $3,930,399 2.5.5. Estimated Benefit (Savings): 2.5.5.1. $907,374 with current wind plant 2.5.5.2. Ultimately, with increased wind on the system, the battery will enable KEA to save the community $2,210,194 a year. Without this energy storage, the increase wind capacity’s benefits would be limited, in order to maintain a stable grid system, and would save $1,324,747 a year. 2.5.6. Public Benefits: The cost of NOT installing an energy storage system can be calculated by the financial risk of increased fuel prices. Costs have increased exponentially in the past few years and this trend is not expected to end. It is not unreasonable to assume that the region will have to pay $10.00/gallon for diesel as some communities already are paying this amount. If so, the cost of energy will increase from $.52/kWh to $.91/kWh. Using HOMER to model the scenarios, the cost of not doing anything will be over $4,000,000 per year. The public can not afford to sit still. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 13 of 52 3. Project Management Plan 3.1. Project Manager KEA will be responsible for producing and maintaining all project schedules and budgets and handling all major procurements. Brad Reeve, KEA General Manager, and Katherine Keith, KEA Project Engineer, will oversee all engineering, procurement and construction and will coordinate all system installations and integration. Once systems are installed, KEA will ensure that operations and maintenance training is provided to personnel. KEA has a staff of 15 full time employees including the General Manager, a mechanical engineer, power plant operators, diesel mechanics, electrical technicians, trained linemen, and administrative staff. Brad Reeve, KEA General Manager since 1988, has extensive business, construction, and management experience of projects and programs in rural Alaska. Mr. Reeve has overseen the installation of major power generation units as well as power distribution upgrades. He has also managed the installation multiple wind turbine generators and their integration into the KEA utility power grid. Katherine Keith, KEA Project Manager, has extensive background in Renewable Energy Engineering. In the application of wind energy technology, KEA has become a regional center of engineering and technical expertise and often provides other small village utilities with support and training. The vitae of key personnel are included below. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 17 of 52 3.2. Project Schedule 3.2.1. Overall Schedule. The first Gantt chart displays the overall project schedule. The project will be completed one year later on 9/15/09. During that time the battery will be constructed, delivered, and installed in Kotzebue. While modeling is expected to continue for 2 years, KEA wants to see the immediate benefit as soon as possible. 3.2.2. VRB Design and Engineering Schedule. For the first phase of engineering VRB has provided KEA with a detailed schedule of deliverables up until completion of the final report on 12/05/08. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 18 of 52 Figure 5: Kotzebue Vanadium Red-Ox Flow Battery Schedule Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 19 of 52 Figure 6: VRB Power Systems Deliverables Schedule Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 20 of 52 3.3. Project Milestones 3.3.1. Task One: Design and Procurement 3.3.1.1. KEA has contracted with VRB Power Systems to complete the preliminary design and engineering of the Vanadium Red-Ox Flow Battery. This work was begun 9/8/08 and will be completed on 12/05/09. Their Scope of Work is detailed in Figure 3.3.2. Task Two: Modeling 3.3.2.1. In order to determine exactly how the VRB will stabilize the grid, KEA will complete a detailed model which will be available for other communities as wind-diesel power plants begin to include energy storage. KEA will increase the intensity of the existing SCADA system’s data collection in order to capture dynamic response. KEA will model Kotzebue’s existing wind-diesel hybrid power plant using Simulink. 3.3.3. Task Three: Battery Construction 3.3.3.1. VRB will build the VRFB in accordance with the guidelines discussed with KEA. The VRFB will be built at the VRB Energy Systems factory then shipped up to be installed in Kotzebue. This includes the engineering and supply of the cell stacks, electrolyte storage tanks, pumps and pump modules, instrumentation, power conversion system, and process control system hardware. 3.3.4. Task Four: Site Work 3.3.4.1. While the VRFB is being constructed, KEA will begin the design, and engineering of the Energy Storage Facility which will be constructed to house the battery system. The foundation work will require that the soil be replaced with non-frost susceptible material with thermo-siphons placed at 8 foot intervals. A concrete slab will be poured on grade with radiant heat (supplied by power plant’s waste heat) and will support a 30’ by 60’ pre-fabricated steel building. The building will be specifically designed to meet the needs of the VRFB. This will include measures for electrolyte containment and proper ventilation. The process area will need to be curbed to act as a containment area and sloped toward the tank area, sealed off with a suitable coating, and contain a sump. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 21 of 52 3.3.5. Task Five: Battery Delivery 3.3.5.1. The battery will be delivered ten months after the contract has been signed. 3.3.6. Task Six: Battery Installation 3.3.6.1. VRB Power Systems will be responsible for the actual installation of the battery in Kotzebue. They will remain on site until after initial commissioning to help optimize system performance and ensure proper operation. 3.3.7. Task Seven: Reporting 3.3.7.1. The periodic, topical, and final reports will be submitted in accordance with the Alaska Energy Authority’s specifications. KEA will also be responsible for journal publications which will report on all aspects of the VRFB, how it pertains to the Kotzebue grid system, and how it could benefit other remote communities. 3.4. Project Resources 3.4.1. Personnel/Partners Thompson Engineering KEA also has long-time associations with contracting firms who provide engineering, legal, and financial services to KEA. One such company is Thompson Engineering Co., Inc. Thompson Engineering has been KEA’s engineers of record since 1989. Thompson Engineering has extensive experience in power generation, transmission, and distribution; power studies and electric utility planning; industrial/commercial power distribution and control; pipelines; oil and fuel facilities; waste heat recovery; generators; construction management in Arctic environments; contract engineering management; etc. Thompson Engineering has a staff of three employees including two professional electrical engineers, and one administrative/technical assistant. Thompson Engineering is located at 721 Sesame St. Suite 2B, Anchorage, Alaska 99503, Phone: 907-562- 1552, Fax: 907-562-1530. VRB Power Systems Resumes are listed below. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 25 of 52 3.5. Project Communications KEA will schedule monthly meetings between VRB and KEA to ensure proper communication. KEA will work closely with all subcontractors to ensure that the project schedule is followed and a high quality product is delivered. KEA will provide quarterly reports, and any additionally requested reports to the Alaska Energy Authority (AEA). KEA will submit reports directly to AEA. In addition, public presentations on project progress will be given at city meetings and possibly conferences. Informational brochures and other publications will be produced for the general public. 3.6. Project Risk Any aggressive risk management process begins with the identification of any uncertain future events which might impact the success of the project. These risks need to be assessed to determine the level of threat that is posed to the project. There are two categories in which risks are evaluated. The first determines how likely it is that a risk could happen. The second determines how significant such an impact could have on the success of a project. Highly probable risks with a large impact need to be acted upon. The risk evaluation for this project surveyed management risks, technology risks, resource risks, timing risks, and political risks. The question asked is weather the risk poses a large enough threat to the project in order to warrant further action. The following list details such risks that need to be addressed. 3.6.1. Technology Risk: 3.6.1.1. While VRB is now commercially producing Vanadium Red-ox Flow Batteries, delays could be caused in trying to integrate the battery onto KEA’s grid system. VRB Power Systems Inc. has proven themselves to be very responsive to problems with the VRFB installed at the University of Alaska, Fairbanks Arctic Energy Technology and Development Lab. The way to avoid allowing this risk to interfere with project success is by forecasting where technological challenges could delay the project and by having a strong networked team who is capable of properly managing and maintaining the system. 3.6.1.2. The newer technology will limit the availability of field experts. Same as above. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 26 of 52 3.6.1.3. In trying to make a cost effective commercial product, cheaper components are used which could lead to more delays and down time where there is a product failure. This is a known problem with the VRFB at the University of Alaska, Fairbanks. For example, they have experienced pump failure and leakage in the cell stacks due to corrosion. This is partially due to trying to find a balance between economic viability and technical feasibility. Once Kotzebue Electric Association enters into negotiations with VRB Power Systems, this issue can be discussed in greater detail so as to avoid this risk while remaining within our projected budget. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 27 of 52 4. Project Description and Tasks 4.1. Proposed Energy Resource Energy storage techniques are quickly becoming very critical to the economic viability of rural communities. As the nation begins to restructure the utility industry and incorporate larger amounts of distributed generation (DG) in the form of wind, solar, and geothermal power, utility scale energy storage technologies will be needed in the electrical transmission and distribution system. Renewable technologies cannot be actively controlled to match the load and therefore can cause fluctuations in voltage and frequency which leads to grid system instability [4]. Properly placed energy storage systems could provide peak power to remote areas, reduced voltage loss and flicker, while providing voltage and frequency regulation as well as a spinning reserve [2] Over time various electrical, mechanical, and electrochemical storage techniques have been used including, but not limited to, flow batteries, fuel cells, flywheels, hydroelectric, solar thermal, hydrogen, hydrocarbon fuels, and bio-fuels. The most common energy storage application is pumped hydroelectric storage with over 80GW of installed capacity globally [2]. However, hydroelectric storage is very site specific. A flow battery is an electrochemical method of storing energy. Meaning that energy is stored by chemical changes in an electrolyte solution which contain one or more dissolved electroactive species [3]. This solution is pumped through a fuel cell to either electrically discharge or charge the system. The typical proton exchange membrane (PEM) fuel cell converts the chemical energy to electrical by dissociating the protons and electrons from the electrolyte solution. The protons move through the existing membrane while the electrons travel along an external circuit which then supplies power. The VRFB is an electrical energy storage system based on the patented vanadium- based red-ox regenerative fuel cell. Energy is stored chemically in different ionic forms of vanadium in a dilute sulphuric acid electrolyte. One plastic storage tank contains vanadium (45/VV++) vanadium and the other is vanadium (23/VV++). They are then pumped through a PEM where one solution is electrochemically oxidized and the other is electrochemically reduced. The reaction takes place on inert carbon polymer composite electrodes. As vanadium ions are the only species used the risk of cross contamination of ions through the PEM, which was a previous problem with flow batteries, is eliminated [1]. The picture below provides a basic picture of flow battery operation [5]. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 28 of 52 Figure 7: Vanadium Red-Ox Flow Battery Schematic \ The critical feature of the VRFB is that the reaction is reversible and can be charged and discharged continually with no loss of efficiency or damage to the system. The system is also very modular and can be designed to meet specific power and storage needs as they are independent of each other. The system power is controlled by the number of cells in the stack and the size of the electrodes while the storage capacity is determined by the concentration and volume of the electrode. The system’s storage capacity can be increased by simply adding more electrolyte solution. The technology to confidently rely on distributed generation is still new. Utilizing an energy storage device, such as a Vanadium Red-Ox Flow Battery (VRFB), would enable an irregular energy source such as wind power, to be stored and then supplied during periods of peak power. Batteries offer power stabilization, load leveling from renewable energy, and could manage power transmission line loads. The Kotzebue installation will reduce peak power load by fifteen percent and by installing high speed data acquisition systems we will be able to thoroughly understand the system dynamics and responsiveness of a wind-battery-diesel hybrid power plant. VRB Power Systems Inc. (VRB) of Vancouver, BC, Canada has this technology currently in a pre-commercial state. From their experience they find many advantages of a VRFB energy storage system. They are listed verbatim [1]: Layout & Design • Rapid design and construction including environmental since no appreciable air, waste or sound emissions are produced. Balance of plant items such as piping, tanks, wiring and inverter are all off-the-shelf and are readily available, enabling rapid construction and commissioning. Expected time from order to commissioning for a multi-megawatt facility is in the 12 – 16 month range. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 29 of 52 • Existing systems can be readily upgraded - additional storage capacity can be added (at low incremental costs) by increasing the volume of electrolyte (liters) and/or output power can be increased by adding additional cell stacks. Operations & Maintenance • Low operating temperatures and minimal sensitivity to ambient temperature variations. • SCADA interface via internet or dial up modem. • Use of advanced multi-quadrant power flow control allowing phase control of outputs, voltage sag/dip compensation, low harmonic distortion, reactive power flow compensation, high short term and instantaneous overload capacity – ideal for stability enhancement. Multi-layer, encrypted password access to the control PLC. • Designed for unattended (remote) operation with very low maintenance costs. Performance • Availability of greater than 98%. • No degradation from repeated deep charges and discharges. The VRB-ESS membrane has been charged and discharged more than 13,000 times in a laboratory setting without deterioration of system efficiencies. • System round-trip efficiencies of 65 - 75%. • Charge/discharge ratio of 1:1 – a significantly higher charge rate than other battery systems and ideal for wind generation applications. Electrolyte • Cross mixing of electrolytes does not lead to the contamination of electrolytes. • Indefinite life of electrolyte - no disposal or contamination issues and high residual values at the end of plant life. • Low self-discharge. Environmental • Characterized by the lowest ecological impact of all energy storage technologies and unlike most conventional energy storage systems, does not rely on toxic substances such as lead, zinc or cadmium. • An assessment of the environmental impact of both VRB-ESS and lead-acid batteries for use in stationary applications indicates that the VRB-ESS produces 75 - 93% fewer emissions of key environmentally damaging components (CO2, SO2, CO, CH4, NOx) during its life cycle. VRFB’s have been successfully installed in many locations and applications since 2001, including but not limited to: • 6 MWh installation at Hokkaido Island in January 2005. • 2 MWh installation at Castle Valley, Utah in February 2004. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 30 of 52 • .8 MWh installation at King Island, Australia in November 2003. • .52 MWh installation at Stellenbosch, South Africa • 1 MWh installation for Hydro Tasmania, Australia The Castle Valley installation was done for PacifiCorp who needed to secure and stabilize their energy supply to remote locations in southeast Utah. This was the first large-scale commercial VRFB in North America and is still remains a successful project. The Kind Island installation was developed in order to improve power supply and quality to a rural community with a high wind penetration wind-diesel system. King Island has an approximate installed wind capacity of 2.5 MW with four 1.5 MW diesel generators. 4.2. Existing Energy System 4.2.1. Basic Configuration of Existing Energy System The diesel generator plant is located about 4.5 miles from the wind turbine site, with an existing feeder line (voltage 12.5 kV, 3 phase) capable of carrying up to 2.5 MW. Power for the KEA grid is generated by the diesel generators at 4,160V and stepped up through transformers to 12,500 VAC, three-phase, three-wire for distribution throughout the town. The existing power grid has the following electrical characteristics: Grid Voltage: 12.5 kV Frequency: 60 Hz ± 0.5 Hz Efficiency: 14.5 kWh/gal Power Factor: 0.92 lagging Average load: 2500 kW Maximum Load: 3700 kW Minimum Load : 1700 kW Diesel Powered Generators: Unit 10: 3080 kW EMD 710 series (20 cylinder) Unit 9: 2600 kW EMD 645 series (16 cylinder) Unit 14: 2800 kW EMD 710 series (16 cylinder) Unit 7: 1025 kW 3516 series Cat (16 cylinder, 1200 rpm)- Unit 11: 1025 kW 3512 series Cat (12 cylinder, 1800 rpm) Unit 12: 1025 kW 3512 series Cat (12 cylinder, 1800 rpm) Wind Turbines 15 Atlantic Orient Corporation (AOC) Turbines: 65kW each 1 North Wind 100: 100kW each 1 Vestas: 65 kW each Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 31 of 52 The generating plant one line diagram is provided below. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 32 of 52 Figure 8: KEA Power Plant One Line Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 33 of 52 4.3. Proposed System 4.3.1. System Design Kotzebue Electric Association has been working closely with VRB Power Systems to determine the appropriately sized system for Kotzebue’s existing wind-diesel hybrid system. The results of the first phase of engineering, due to be completed on 12/05/08, indicate that the most optimum size for the KEA system will have a power capacity of 600kW with a storage capacity of 1800kWh. The optimum size for KEA, once the wind plant has an increased capacity, is actually closer to 900kW with 2400 kWh storage. However the higher capital cost of that installation causes KEA to consider that sizing after additional turbines are installed. The most recent plan drawings are provided below. More current and specific plans are being currently generated, but at the time of this submission are not completed. The single-line, elevation, and plan view are therefore, not construction ready, but only to provide a conceptual sketch. A plant layout is also provided to show where the proposed construction site is for the Energy Storage Facility. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 34 of 52 Figure 9: VRFB Plant Layout Figure 10: VRFB Elevation Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 35 of 52 Figure 11: General Notes for Design Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 36 of 52 Figure 12: Power Plant Layout- Proposed Energy Storage Facility Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 37 of 52 Figure 13: Proposed Energy Storage Facility Dimensions Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 38 of 52 National Renewable Energy Laboratory produced an analytical software tool titled HOMER. HOMER has been used to model existing systems and proposed diesel hybrid and renewable systems to help determine the economic viability of projects. HOMER is able to sort through a wide variety of inputs and variables to determine what configuration has the most promising economics. It is also able to calculate and quantify other benefits such as greenhouse gas emissions. To model Kotzebue Electric Associations existing system, as well as establish the base case for proposed projects, HOMER requires slight system simplifications. The system architecture is as follows: Wind Turbines: 19 Entegrity eW15 This differs in the fact that the wind plant has only 15 Entegrity turbines, 1 Northwind, and 1 Vestas. EMD 710: 2865 kW Cat 36512: 900 kW Cat 3516: 1000 kW This differs in the fact that KEA has six turbines. However, this accurately represents what is running at any one time according to the existing load. In order to set up a basis for comparison the fuel, load, economic settings include: Diesel price: $1.3/L Lower heating value: 43.2 MJ/kg Annual real interest rate: 5.25% Project lifetime: 20 years Scaled annual average load: 63,000 kW/d Scaled peak load: 3,588 kW Load factor: .732 Annual average thermal load: 15,000 kWh/d O&M Entegrity Turbines: 250 $/kW/yr O&M EMD 710 2865 kW: 332 $/hr O &M Cat 3512 900 kW: 72 $/hr O&M Cat 3516 1000 kW: 104 $/hr The same inputs were used as above in the base case. However, now a VRB-ESS battery and a converter were added. Battery power: 600 kW Battery storage: 1800 kWh Converter: 600 kW Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 39 of 52 Dispatch strategy: Cycle Charging As a rule of thumb, a battery should be approximately 20% of wind capacity as a minimum just to stabilize power. This would suggest that a VRFB for KEA’s existing wind system should be 238 kW. Two factors encourage a larger sizing. KEA will use the VRFB during peak periods instead of turning on a second diesel turbine. The typical power requirement for this is between 300-700 kW causing 600 kW to be an ideal size. Additionally, as KEA begins to expand the wind plant, larger capacity will be required. A payback is shown below on a system with KEAs current wind capacity 3.1 years. Metric Value Present Worth $8,615,789 Annual Worth $706,084/yr Return on Investment 33.10% Internal Rate of Return 31.80% Simple Payback 3.12 yrs Discounted Payback 3.50 yrs 600 kW x 3 hr with Current Wind Figure 14: Economic Analysis of VRB with existing wind system A payback is shown below on a system with INCREASED WIND capacity in less than 1.5 year. Metric Value Present Worth $12,661,682 Annual Worth 613,802/yr Return on Investment 82.90% Internal Rate of Return 81.10% Simple Payback 1.23 yrs Discounted Payback 1.31 yrs 600 kW x 3 hr with Increased Wind Figure 15: Economic Analysis of VRB with increased wind capacity Another benefit that it not listed in the above table is the increased system stability. This energy storage will allow KEA to put on additional wind turbines and other distributed generation that otherwise wouldn’t be possible. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 40 of 52 4.3.2. Land Ownership The land sited for the Vanadium Red-ox Flow Battery is owned by Kotzebue Electric Association and will not be the cause for any conflict, delay, or additional expense. 4.3.3. Permits No permitting issues will cause a problem or increased cost to this project. The only permit requirements that will be required are those with regards to building a facility to house the battery. This will include a city building permit and a fire permit. 4.3.4. Environmental There are no associated environmental obstacles seen with this technology. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 41 of 52 4.4. Proposed New System Costs 4.4.1. Project Development Cost 4.4.1.1. Total anticipated project cost: $3,930,399 4.4.1.2. Requested grant funding: $3,144,399 4.4.1.3. Applicant matching funds: $786,000 4.4.1.4. Identification of other funding sources: KEA will also pursue funding through USDA’s Rural Energy Grants. 4.4.2. Project Operating and Maintenance Costs 4.4.3. Power Purchase/Sale Not Applicable 4.4.4. Cost Worksheet Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 42 of 52 1. Renewable Energy Source The Applicant should demonstrate that the renewable energy resource is available on a sustainable basis. Annual average resource availability. N/A for Energy Storage Unit depends on project type (e.g. windspeed, hydropower output, biomasss fuel) 2. Existing Energy Generation a) Basic configuration (if system is part of the railbelt grid, leave this section blank) i. Number of generators/boilers/other 6 ii. Rated capacity of generators/boilers/other (#7-1,135 kW); (#15-2,865 kW); (#10-3,080 kW) (#11-1,000 kW); (#12-850 kW); (#14-2,865 kW) iii. Generator/boilers/other type (#7-CAT 3516); (#15-EMD 16-710); (#10-EMD 20-710) (#11-CAT 3512); (#12-CAT 3512); (#14-EMD 16-710) iv. Age of generators/boilers/other (#7-1987); (#15-1983); (#10-1992) (#11-1992); (#12-1992); (#14-1994) v. Efficiency of generators/boilers/other 14.5 kWh/gallon b) Annual O&M cost i. Annual O&M cost for labor $36,390 in ’07 ii. Annual O&M cost for non-labor $43,142 in ’07 c) Annual electricity production and fuel usage (fill in as applicable) i. Electricity [kWh] 21,000,000 kWh per year ii. Fuel usage (if system is part of the Railbelt grid, leave this section blank Diesel [gal] 1,400,000 gallons per year Other iii. Peak Load 3700 kW iv. Average Load 2500 kW v. Minimum Load 1700 kW vi. Efficiency 14.5 kW/gallon vii. Future trends d) Annual heating fuel usage (fill in as applicable) i. Diesel [gal or MMBtu] n/a ii. Electricity [kWh] n/a iii. Propane [gal or MMBtu] n/a iv. Coal [tons or MMBtu] n/a v. Wood [cords, green tons, dry tons] n/a vi. Other n/a Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 43 of 52 3. Proposed System Design a) Installed capacity 600 kW/1800 kWh b) Annual renewable electricity generation i. Diesel [gal or MMBtu] ii. Electricity [kWh] iii. Propane [gal or MMBtu] iv. Coal [tons or MMBtu] v. Wood [cords, green tons, dry tons] 4. Project Cost a) Total capital cost of new system $3,402,943 b) Development cost $527,456 c) Annual O&M cost of new system $91,669 d) Annual fuel cost n/a 5. Project Benefits a) Amount of fuel displaced for i. Electricity Being very conservative 137,821 gallons ii. Heat iii. Transportation b) Price of displaced fuel At $4.25 this is $585,739. c) Other economic benefits Ability to increase wind capacity: d) Amount of Alaska public benefits 6. Power Purchase/Sales Price a) Price for power purchase/sale n/a 7. Project Analysis a) Basic Economic Analysis Project benefit/cost ratio Total 20 year NPC Existing System $158,117,824 / NPC Proposed 149,502,048 = 1.05. Payback 3.12 years Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 44 of 52 4.4.5. Business Plan Kotzebue Electric Association is a known wind industry leader whose knowledge has been relied upon for operations and maintenance on renewable energy systems. KEA already has in place standard protocols for operations and maintenance which have been successful in Kotzebue. To further guarantee optimum performance KEA will create a business plan using templates created by the Alaska Department of Commerce and Economic Development. VRB Power Systems has developed operations and maintenance manuals for their Energy Storage Systems and KEA will receive from them a manual specific to the Kotzebue installation. KEA will also send the in house operators/engineers to VRB Power Systems headquarters to receive in-depth training. This training will enable the local operator to have detailed discussions with many of the lead engineers, programmers, and operations personnel. This will be done before project commissioning. A manufacturer’s representative will also be on-site post installation to review and refine operating procedures. 4.4.6. Analysis and Recommendations Kotzebue Electric Association has created a Cost of Energy Reduction Plan , CERP, which collectively addresses many aspects of our current energy crisis. The CERP is detailed here to provide a more complete picture of how the proposed project fits into KEAs ‘big picture’. 4.4.6.1. Increased Wind Capacity 4.4.6.1.1. Objective Kotzebue Electric Association’s current wind plant has an installed capacity of 1.14MW which provides the city of Kotzebue with 1.2 million kilowatt-hours. This meets roughly 8% of the community’s electrical demand and displaces an average of 140,000 gallons per year. KEA is planning to increase the installed capacity to 4.59 MW by fall of 2010 in order to further reduce diesel dependency. 4.4.6.1.2. Benefits There is no doubt of the urgency to reduce diesel dependency. Kotzebue’s current load averages 2.7 MW. A 4.59 MW wind plant will exceed the electrical demand of Kotzebue. In addition to electricity, Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 45 of 52 thermal energy needs also to be addressed. When the wind allows the turbines to operate near capacity excess electricity, will be ‘dumped’ into thermal loads which can then be used for space and water heating in the homes and businesses of Kotzebue. The overall goal will be to drastically reduce diesel consumption both for electric and thermal generation. 4.4.6.1.3. Scope of Work: Adding 3.25 MW of wind will be done by installing five Furlander 650kW turbines. This will be done in conjunction with the utilities of Nome and Unalakleet. Larger turbines need to be purchased in batches of ten or more. Combining efforts with these utilities will reduce the overall cost of shipping, of both the necessary crane and turbines. KEA would like to begin construction and foundation work in the summer of 2009. The wind turbines have a lead time of 12 months, allowing for turbine erection in the spring of 2010. 4.4.6.1.4. Challenges: At most KEA currently has 50% wind energy on the grid system at any one time. This allows for a stable and reliable grid. A system which has over 100% wind energy can not function without considerable creative measures. One of which is the installation of a VRB Flow Battery which is designed to absorb any surges caused by wind gusts and provide the needed frequency control. These design issues are being addressed. 4.4.6.2. Vanadium Red-Ox Flow Battery 4.4.6.2.1. Objective The installation of a Vanadium Red-Ox Flow Battery Energy Storage System (VRFB) will increase voltage stability, increase the efficiencies of operating diesel generators, and capture excess wind energy during off-peak hours. 4.4.6.2.2. Benefits The VRFB will benefit KEA’s existing system in three specific ways. Diesel turbines run most efficiently when operating to the fullest capacity. Charging the battery, when the generator would otherwise operate below ideal conditions, will increase overall system efficiency. Secondly, KEA runs one EMD year round and supplements this with a second CAT generator when the load demands it. Instead of starting the second generator, the VRFB will supply the electricity. Normally, the CAT gen set is run approximately 3,200 hrs per year. This will be reduced less than 350 hrs per year with the VRFB online. This results to a direct reduction in diesel consumption. Thirdly, in order to realize the benefits of increasing the level Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 46 of 52 of wind penetration in Kotzebue, energy storage MUST be utilized. The simple payback for the VRFB is under three years. 4.4.6.2.3. Scope of Work Phase one, Initial Design and Engineering, of this system has been funded and will be completed on October 31st, 2008. Phase Two, summer 2009, will consist of the construction of an Energy Storage Facility and the installation of a 600kW/1800kWh system. Phase Three will continue in 2010 and will be sized for the increased wind capacity. The sizing of this system will most likely be 900kW/1800kWh although the modeling is part of Phase One which is currently being completed. 4.4.6.2.4. Challenges KEA doesn’t expect any major obstacles. However, any newer technology will have issues to resolves. VRB’s history of proactive O & M with the University of Alaska, Fairbanks Arctic Energy Technology and Development Laboratory enables KEA to be confident in VRB’s commitment to a project in Kotzebue. Communication lines are very open between project partners and this will continue as construction proceeds. 4.4.6.3. Waste Heat Recovery and Power 4.4.6.3.1. Objective The installation of a stack heat recovery unit and an ammonia absorption cycle waste heat power plant will allow KEA to fully utilize diesel fuel whenever the diesel turbines are in operation. Only one third of a fuel’s energy content is used for electricity generation. The remaining two thirds are turned into thermal energy or ‘waste heat’. KEA currently utilizes one third in its district heating system, water heating for the city’s water line, and in the absorption chiller which generates ice for the commercial fishing industry. The remaining third exits the exhaust stack. A heat exchanger can be installed in the stack heat to capture this thermal energy. Energy Concepts has designed a turbine which will generate 150kW from that ‘waste heat’. 4.4.6.3.2. Benefits The capital cost of this equipment is low relative to the benefits it provides. The simple payback for a waste heat project of this scope is under 2 years. This technology could be of great benefit to any village using diesel turbines. 4.4.6.4. Scope of Work Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 47 of 52 Only one third of a fuel’s energy content is used for electricity generation. The remaining two thirds are turned into thermal energy or ‘waste heat’. KEA currently utilizes one third of that ‘waste heat’ in its district heating system, water heating for the city’s water line, and in an absorption chiller (designed by Energy Concepts) which generates ice for the commercial fishing industry. The remaining third exits the exhaust stack. A heat exchanger can be installed in the stack heat to capture this thermal energy. Energy Concepts has designed a turbine which will generate 150kW from that ‘waste heat’. This turbine will be installed in the summer of 2009. The existing Absorption Chiller consists of outdated technology. Energy Concepts will simultaneously update this system while installing the turbine. 4.4.6.5. Challenges Stack heat recovery has not been met with much success in Alaska. There are challenges which need to be addressed but the technology has evolved to the point where these are not insurmountable, but only need to be discussed and properly engineered. Waste heat power generation is also not new technology. Chena Hot Springs Resort has had very much success with their Organic Rankine Cycle turbine which gets its heat source from a geothermal reservoir. 4.4.6.6. Solar Thermal 4.4.6.6.1. Objective In an effort to mitigate the rising costs of home heating KEA will investigate the success of solar thermal systems. Partnering with NIHA, KEA will install a total of nine systems spread out in Kotzebue, Deering, Ambler, and Buckland. 4.4.6.6.2. Benefits Modeling done in Ret Screen has shown that the Northwest Arctic Region can obtain a 50% solar fraction on a properly designed system. Meaning solar energy can reduce their current energy use by half. The payback for solar averages out to be 6-8 years depending on system design and current energy methods and costs. 4.4.6.6.3. Scope of Work: Of the nine installed systems, two will consist of evacuated tubes and these will need to be located in Kotzebue. These tubes have the potential to be more troublesome, but more advantageous, than their flat panel counterparts. The tank less water heats (two using propane and two using Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 48 of 52 electricity). The remaining 3/7 will have storage tanks. Half of the systems will use an antifreeze looped system and the others will utilize a drain back system. This combination of techniques will allow NIHA and KEA to determine what type of system will be most beneficial to residents will being simple to maintain and operate. 4.4.6.6.4. Challenges Not many people have experimented with solar thermal in the Arctic. Cold Climate Housing Research Center has recently installed both an evacuated tube space heating solar thermal system and a glazed panel water heating solar thermal system in Fairbanks. Each system has its advantages and disadvantages. The challenge will be in maintaining the systems and retrieving data. However, the partnership between KEA and NIHA will ensure this success. There are unique design issues when above the Arctic Circle. Systems which are perfect in Arizona will not necessarily be a good match in the Arctic. This study will obtain much needed data, provide the training and education for potential installers, increase awareness of solar thermal, and prepare the community for more installations to follow. 4.4.6.7. Conclusion By increasing wind capacity, introducing energy storage, and capturing waste heat for power generation KEA will effectively combat that trends of rising fuel costs. The projects will require significant capital for development but when combined these projects will save over 700,000 gallons of diesel every year. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 49 of 52 5. Project Benefit 5.1.1. Environmental Benefits Environmental benefits and impacts of the project, based on reduction of hydrocarbon use, include reduced potential for fuel spills/contamination episodes in transport, storage, or use (thus protecting vital water and subsistence food sources), improved air quality, decreased contribution to global climate change from fossil fuel use, decreased coastal erosion due to climate change. 5.1.2. Financial Benefits The avoided costs in Kotzebue for 2008 would have been $760,622 based on the cost of fuel being $4.25/gallon. However, the cost of diesel has been increasing exponentially and the future avoided costs will be much greater. 5.1.3. Non-Income Benefits Faced with the challenges of high costs, limited local employment options and the need to support their families, rural Alaskans are being faced with the choice of leaving village life behind in order to relocate to larger cities in search of employment and affordable living. In such small communities, each household is important to the well-being of the entire community. With more affordable energy available in the villages, more of our region’s households will be able to afford to stay in their communities, promoting community stability and wellness and helping to stem the tide of rural migration. The proposed energy storage system will help stabilize energy costs and allowing the increased level of wind penetration. Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 50 of 52 6. Grant Budget The total project cost for the Vanadium Red-Ox Flow Battery is $3,930,400, of which $3,144,399 is requested in grant funds. The remaining $786,000 will be matched with a federal earmark from the Department of Energy for $147,600, a state earmark for $200,000, and $438,400 from in-kind and cash contributions from Kotzebue Electric Association. • Project engineering, design, modeling, and reporting will cost $185,500. • The construction of the Energy Storage Facility will cost $455,000. • The capital cost of the battery, including shipping, is $2,947,943. • The battery installation and balance of plant will cost $114,795 On the total project budget is added a 5% contingency to allow for increase in material and shipping costs in FY09 and any other unknown externalities. BUDGET INFORMATION‐Kotzebue Electric Association  BUDGET SUMMARY: Milestone or Task Federal  Funds State Funds Local Match  Funds (Cash) Local  Match  Funds (In‐ Kind) Other  Funds TOTALS 1 Design and Procurement $95,000 $40,000 $135,000 2 Modeling $2,700 $27,800 $30,500 3 Battery Construction $10,000 $2,898,943 $39,000 $2,947,943 4 Site Work $233,400 $161,600 $60,000 $455,000 5 Battery Delivery $15,000 $25,000 $40,000 6 Battery Installation $39,900 $9,895 $65,000 $114,795 7 Reporting $20,000 $20,000 $147,600 $3,157,238 $161,600 $276,800 $0 $3,743,238 Milestone # or Task # BUDGET CATAGORIES:1234567TOTALS Direct Labor and Benefits $33,000 $25,000 $80,000 $20,000 $65,000 $20,000 $243,000 Travel, Meals, or Per Diem $7,000 $2,000 $5,000 $14,000 Equipment $3,500 $2,907,943 $250,000 $49,795 $3,211,238 Supplies $0 Contractual Services $95,000 $80,000 $20,000 $195,000 Construction Services $40,000 $40,000 $80,000 Other Direct Costs $0 TOTAL DIRECT CHARGES $135,000 $30,500 $2,947,943 $455,000 $40,000 $114,795 $20,000 $3,743,238 $187,162 TOTAL $3,930,400 5% Contingency Figure 16: Budget Information Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 51 of 52 7. Additional Documentation and Certification Figure 17: KEA Board Resolution Kotzebue Electric Association Vanadium Red-Ox Flow Battery Energy Storage Project Renewable Energy Fund Grant October 8th 2008 Page 52 of 52 Figure 18: Northwest Arctic Borough Resolution