WEC and Instalation usd 6000000 euro

Mooring Sistem 10% WECs cost

Mooring Instalation € 50,000.00 day 5
Cable Instalation € 2.07 m 10000
Electrical substation
Underwater cable 10% CAPEX

Pre-operating cost 10% CAPEX

Licences and permisions 2% WECc cost

O & M tasks 1.50% 5% CAPEX

Revision and Time off 10% CAPEX
Spares 90% CAPEX
Public Services € 3.50 Mwh
Renting 2.50% CAPEX
Insurance Cost 0.8% - 2% CAPEX
€ 14,672,028.00 € 6,000.00
€ 1,467,202.80
day € 250,000.00
m € 20,700.00
€ 1,200,000.00
€ 294,390.28

€ 294,390.28
€ 293,440.56

CAPEX € 3,826,123.92

€ 191,306.20
€ 382,612.39
€ 3,443,511.53
€ 0.0035
€ 95,653.10
€ 76,522.48
OPEX € 4,189,605.70

AEP 12000000000
r 10