WindEcon — Wind Power Economics for Screening & Validation

v1.2

Scenario

NPV —

PI —

IRR —

StW —

Payback —

Payback yrs —

Capacity —

Capacity factor —

Lifetime —

Market Rev. (PV)

—

CfD / CPPA Rev. (PV)

—

DEVEX (PV)

—

CAPEX (PV)

—

OPEX (PV)

—

ABEX (PV)

—

Tax (PV)

—

LCOE

—

Annual Output

—

Scenarios ▼

Input	Live inputs

Results Log ▼

No results logged yet. Click "Log results" in the toolbar to capture a snapshot.

Cash Flow

Cumulative

Value Bridge

Summary

Tax

Sensitivity

Market Rev. DEVEX CAPEX OPEX ABEX Tax NWC FCF

Inputs

Project

Revenue

Costs

NWC

Discounting

Macro

Tax

Currency

Sensitivity

Capacity & Generation

Start year

CapacityMW

Capacity factor%

Operational lifeyrs

Power Price

Market price (real)£/MWh

CfD Mechanism

Enable two-sided CfD

Strike price (real, base yr) £/MWh

Indexation base year

Indexation base year linked to first operational year

CfD duration yrs

CPPA

Enable CPPA

CPPA price (real, base yr) £/MWh

Indexation base year

Indexation base year linked to first operational year

Price escalation %/yr

CPPA duration yrs

Generation covered %

DEVEX

DEVEX / MW (real)£k

Spend duration (max 5 yrs)yrs

Spend profile

CAPEX

CAPEX / MW (real)£k

Build duration (max 5 yrs)yrs

Spend profile

OPEX

Annual OPEX, % CAPEX (real)%

ABEX

ABEX, % CAPEX (real)%

% in last operational year%

% in last operational year + 1%

Revenue (receivable days)

Market revenuedays

CfD settlementdays

CPPA revenuedays

Costs (payable days)

DEVEXdays

CAPEXdays

OPEXdays

ABEXdays

Taxdays

Macroeconomic

Inflation%

Discounting

WACC (discount rate)%

Convention yr

Base year

Taxation

Tax rate%

Depreciation method (SL = straight line, DB = declining balance)

Tax depreciationyrs

Loss relief cap%

Display Currency

Currency

Sensitivity Variables

Select up to 3 variables and set ±% shift. Results shown in the Sensitivity chart.

Output metric (delta to baseline)

Variable 1

Variable

Sensitivity ±%

Variable 2

Variable

Sensitivity ±%

Variable 3

Variable

Sensitivity ±%

Outputs

Summary

Revenue

Costs

Tax

LCOE

Generation

Value

NPV—

Profitability index (PI)—

IRR—

WACC (discount rate)—

Spread to WACC (bps)—

Payback year—

Payback years—

Discounted payback year—

Discounted payback years—

Exposure

Max. exposure (nominal)—

Max. exposure (discounted)—

Market Revenue

Real—

Nominal—

PV—

CfD Settlement

Strike price—

Real—

Nominal—

PV (receipts)—

PV (paybacks)—

Net PV—

CPPA

CPPA price (base yr)—

Generation covered—

Real—

Nominal—

PV—

DEVEX

Real—

Nominal—

PV—

CAPEX

Real—

Nominal—

PV—

OPEX

Real—

Nominal—

PV—

ABEX

Real—

Nominal—

PV—

Tax

Tax paid (nominal)—

Tax paid (PV)—

Annual depreciation—

Peak loss c/fwd—

Levelised Cost of Energy

LCOE (post-tax)—

Cost Components (PV / MWh)

CAPEX—

DEVEX—

OPEX—

ABEX—

Tax—

Output

Annual P50—

Lifetime output—

Equiv. full-load hrs—

Log limit reached

Scenario limit reached

Clear all log entries

Delete log entry

Restore inputs