OES Annual Report 2012 - Ocean Energy Systems
OES Annual Report 2012 - Ocean Energy Systems
OES Annual Report 2012 - Ocean Energy Systems
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
120<br />
PHASE 1: AFFORDABLE INVESTMENT COSTS FOR GENERATION PROJECTS<br />
OPEX €m/MW/annum<br />
CAPEX €m/MW<br />
CAPACITY FACTOR<br />
20%<br />
25%<br />
30%<br />
35%<br />
40%<br />
45%<br />
ANNUAL OPEX AS % OF CAPEX<br />
2.0% 4.0% 6.0% 8.0%<br />
OPEX 0.07 0.13 0.17 0.20<br />
CAPEX 3.60 3.17 2.83 2.55<br />
OPEX 0.09 0.16 0.21 0.26<br />
CAPEX 4.50 3.96 3.53 3.19<br />
OPEX 0.11 0.19 0.25 0.31<br />
CAPEX 5.40 4.75 4.24 3.83<br />
OPEX 0.13 0.22 0.30 0.36<br />
CAPEX 6.30 5.54 4.95 4.47<br />
OPEX 0.14 0.25 0.34 0.41<br />
CAPEX 7.21 6.34 5.65 5.11<br />
OPEX 0.16 0.29 0.38 0.46<br />
CAPEX 8.11 7.13 6.36 5.74<br />
to yield a 7% IRR for a 12 year project life where a tariff of €300.00/MWh is payable<br />
PHASE 1: AFFORDABLE INVESTMENT COSTS INCLUDING A GRANT FACILITY<br />
OPEX €m/MW/annum<br />
CAPEX €m/MW<br />
CAPACITY FACTOR<br />
20%<br />
25%<br />
30%<br />
35%<br />
40%<br />
45%<br />
ANNUAL OPEX AS % OF CAPEX<br />
2.0% 4.0% 6.0% 8.0%<br />
OPEX 0.12 0.20 0.26 0.29<br />
CAPEX 6.19 5.11 4.27 3.68<br />
OPEX 0.14 0.25 0.32 0.37<br />
CAPEX 7.09 6.24 5.34 4.60<br />
OPEX 0.16 0.28 0.38 0.44<br />
CAPEX 7.99 7.03 6.27 5.52<br />
OPEX 0.18 0.31 0.42 0.50<br />
CAPEX 8.89 7.82 6.98 6.30<br />
OPEX 0.20 0.34 0.46 0.56<br />
CAPEX 9.79 8.61 7.69 6.94<br />
OPEX 0.21 0.38 0.50 0.61<br />
CAPEX 10.69 9.41 8.39 7.58<br />
to yield a 7% IRR for a 12 year project life where a tariff of €300.00/MWh is payable<br />
and a grant of €3m/MW is available up to matched funding level<br />
a)<br />
b)<br />
used in table 7<br />
TABLE 1: Phase 1 project<br />
affordable investment costs<br />
without grant (a) and with<br />
matched funding grant up to<br />
a maximum of €3m/MW (b)<br />
PHASE 2: AFFORDABLE INVESTMENT COSTS FOR GENERATION PROJECTS<br />
OPEX €m/MW/annum<br />
CAPEX €m/MW<br />
CAPACITY FACTOR<br />
20%<br />
25%<br />
30%<br />
35%<br />
40%<br />
45%<br />
ANNUAL OPEX AS % OF CAPEX<br />
2.0% 4.0% 6.0% 8.0%<br />
OPEX 0.08 0.13 0.18 0.21<br />
CAPEX 3.82 3.34 2.96 2.66<br />
OPEX 0.10 0.17 0.22 0.27<br />
CAPEX 4.78 4.17 3.70 3.33<br />
OPEX 0.11 0.20 0.27 0.32<br />
CAPEX 5.74 5.01 4.44 3.99<br />
OPEX 0.13 0.23 0.31 0.37<br />
CAPEX 6.69 5.84 5.18 4.66<br />
OPEX 0.15 0.27 0.36 0.43<br />
CAPEX 7.65 6.68 5.92 5.32<br />
OPEX 0.17 0.30 0.40 0.48<br />
CAPEX 8.60 7.51 6.66 5.99<br />
to yield a 10% IRR for a 20 year project life where a tariff of €300.00/MWh is payable<br />
used in table 7<br />
TABLE 2: Phase 2 Affordable<br />
capital investment for<br />
commercial projects >25MW<br />
ANNUAL<br />
REPORT <strong>2012</strong>