Asset Sizing (Co-Located)
Co-located Capacity
230 MW
Onshore Wind (MW)
100
Solar PV (MW)
100
BESS Power (MW)
30
BESS Strategy
Evening Peak
Avg Price Solar (€/MWh)
40.0
Avg Price Onshore Wind (€/MWh)
40.0
Avg Price Batteries (€/MWh)
70.0
Weather Distribution (% Days/Yr)
Automatically balanced to 100% total
Sunny & Windy
10%
Sunny & No Wind
25%
Cloudy & Windy
30%
Cloudy & No Wind
35%
DevEx
DevEx Term (Yrs)
2
DevEx Spend (€M/yr)
3
CapEx
CapEx Lead Time (Yrs)
2
Total CapEx (€M)
200
Lifespan (Yrs)
30
Govt Support
Grant (€M)
0
Govt Support Cap (€M)
No Cap
Subsidy Draw Cap (€M/yr)
0
CfD/PPA Term (Yrs)
0
CfD/PPA Strike (€/MWh)
0.0
Contracted Share (%)
0
Revenue & OpEx
Availability (%)
96
Merchant Growth (%/yr)
0.5
Maintenance Cost (€M/yr)
1.0
Maintenance/OpEx Cost Increase p.a. (%)
1.0
Insurance (€M/yr)
0.2
Annual Degrad. (%)
0.5
Degrad. Start (Yr)
15
Decom. Cost (€M)
15
Financing
Gearing (%)
70
Repayment Period (Yrs)
30
Interest Only Period (Yrs)
2
Cost of Debt (%)
5.0
Cost of Equity (%)
10.0
Corp Tax (%)
20.0
Valuation & Timelines
Valuation Year (Yr)
10
Project IRR
–
After-Tax WACC
–
NPV
–
Asset Value (Yr 10)
–
LCOE
–
Avg Rev / Yr
–
Debt at COD
–
Company Equity
–