year annual net income Wind farm capacity (MW)

1 $ 7,249,000.000 Capital investmen (€)

2 $ 7,249,000.000 Period of operation (years)
3 $ 7,249,000.000 Decommissioning costs (€)
4 $ 7,249,000.000 O&M costs (€/kWh)
5 $ 7,249,000.000 Annual energy production (kWh)
6 $ 7,249,000.000 Electricity selling price, tariff (€/kWh)
7 $ 7,249,000.000 Annual discount rate (%)
8 $ 7,249,000.000

9 $ 7,249,000.000

10 $ 7,249,000.000

11 $ 7,249,000.000
12 $ 7,249,000.000

13 $ 7,249,000.000
14 $ 7,249,000.000
15 $ 7,249,000.000
16 $ 7,249,000.000
17 $ 7,249,000.000
18 $ 7,249,000.000
19 $ 7,249,000.000
20 $ 4,249,000.000
NPV $ 5,528,105.93

O&M cost
year O&M cost pv
1 $ (1,001,000.000) $ (643,644.62)
2 $ (1,001,000.000)
3 $ (1,001,000.000) -643644.62221217
4 $ (1,001,000.000)
5 $ (1,001,000.000)
6 $ (1,001,000.000)
7 $ (1,001,000.000)
8 $ (1,001,000.000)
9 $ (1,001,000.000)
10 $ (1,001,000.000)
11 $ (1,001,000.000)
 12 $ (1,001,000.000)
13 $ (1,001,000.000)
14 $ (1,001,000.000)
15 $ (1,001,000.000)
16 $ (1,001,000.000)
17 $ (1,001,000.000)
18 $ (1,001,000.000)
19 $ (1,001,000.000)
20 $ (1,001,000.000)
NPV $ (9,827,965.55)

23020000
 50 Questions
$ 65,000,000.00 1
$ 20.00 2
$ 3,000,000.00 3
$ 0.0091 4
110000000
$ 0.075
8%
Questions

3
4

5
6
NVP questions
O&M Cost each year $ 1,001,000
What is annual revenue from selling the electricity (€/year)? $ 8,250,000
What is the annual net income (€/year)? $ 7,249,000
What is the net present value of this wind farm project(€)?  $ 5,528,106

LCOE questions

what is the present value of all the maintenance costs for

the 20 -9827965.5548567
What is the present value of the payment cost made to
decommission the wind farm -643645
Finally, add these two together with the initial capital cost to
give the present value of all the costs (€). $ (75,471,610.18)
hat is the levellised annual cost (€/year)? $ 7,686,950.20
What is the levellised cost of energy (LCoE) for the wind
farm (€/kWh)? $ 0.070
What is this in €c/kWh? $ 6.99
 20020000

643645 (COP643,644.62)

$ 85,663,644.62
(COP8,725,031.42)

$ 0.0698813655