21.01.2014 Views

OES Annual Report 2012 - Ocean Energy Systems

OES Annual Report 2012 - Ocean Energy Systems

OES Annual Report 2012 - Ocean Energy Systems

SHOW MORE
SHOW LESS

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>

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!