Project characteristics

Option 1

Net head (m)

147.600

Design flow (m3/s)

35.000

Design time of operation (%)

100.000

Power production (kW)

48,144.537

Energy production (kWh/year)

210,873,072,060.000

Energy revenue (EUR/year)

22,795,379,090.000

Emission reduction (tCO2/year-Coal)

126,523,843.000

Emission reduction (tCO2/year-Gas)

42,174.614

Emission reduction (tCO2/year-Fuel)

67,479.383

Carbon market (EUR/year)-Mean

787,259.467

Investment cost (EUR)

49,625,200.139

Investment cost /kW (EUR/kW)

1030.755

Investment cost/kWh (EUR/kWh)

0.235

O & M Cost (EUR/year)

595,502.402

NVP: Net Present Value (EUR)

606,777,525.321

IRR: Internal Rate of Return (%)

46.000

Payback period (Years)

2.235

Amortization plan (Yearly)

1,787,867.910

Suggested turbine type

Pelton/Turgo

Exchange rate (31.12.2015), 1 EUR

1.000000 EUR