CAPEX ESTIMATION (KUSD)

% CAPEX OF WIND TURBINE

USD = 1000; Pwt = 400; dp = 30; Nwt = 50; Lcc = 10620; Acc = 6691; Loffs = 10; Lonsh = 2;

CAPwt = 1497.9 * Pwt^0.87; T = 20; WACC = 0.10;

% CAPEX OF BUILDING

CAbui = (0.9181 * dp^2 - 31.43 * dp + 747.4) * 1.09 * Pwt;

% CAPEX OF PROJECT MANAGEMENT

CApm = 130.82 * Pwt;

% CAPEX OF SUPERVISORY CONTROL AND DATA ACQUISITION

CAscda = 555.1 * Nwt;

% CAPEX OF ACQUISITION OF WIND POWER CONNECTION CABLES

CAawpc = ((4.26 * 10^-4 * Acc) + (2.324 * 10^-1)) * 1.09 * Lcc;

% INSTALLATION OF WIND POWER CONNECTION CABLES

CAiwpc = ((-2.2684 * 10^-3 * Nwt) + (3.8018 * 10^-1)) * 1.09 * Lcc;

% ACQUISITION OF OFFSHORE TRANSMISSION CABLES

CAaotc = ((3.3565 * 10^-3 * Pwt) + (8.3872 * 10^-2)) * Loffs * 1.09;

% CAPEX OF INSTALLATION OF OFFSHORE TRANSMISSION CABLES

CAiotc = ((-6.318 * 10^-4 * Pwt) + (3.8125 * 10^-1)) * 1.09 * Loffs;

% CAPEX OF ACQUISITION OF ONSHORE TRANSMISSION CABLES

CAaontc = ((-3.3565 * 10^-3 * Pwt) + (8.3872 * 10^-2)) * 0.27 * Lonsh;

% CAPEX OF INSTALLATION OF ONSHORE TRANSMISSION CABLES

CAiontc = 0.578 * Lonsh;

% Total CAPEX

CApexT = (CAPwt + CAbui + CApm + CAscda + CAawpc + CAiwpc + CAaotc + CAiotc + CAaontc + CAiontc);

CAXNEW = CApexT - 0.2 * CApexT;

% OPEX

Dexex = 0.003 * CApexT;

% TOTAL CAPEX IN NAIRA

CApexTN = CApexT * USD * 10^3;

% TOTAL OPEX AND DEXEX IN NAIRA

DexexN = Dexex * USD * 10^3;

Opex = 0.035 * CApexT;

OpexN = Opex * USD * 10^3;

n = 20; Rb = 10; AEPv = 28298304; Civ = 668860000; Cdex = 2006600; Cpex = 23410000;

% Calculate LCOE

AEP = 28298304;

lcoe = calculate_lcoe(CAXNEW, Opex, WACC, AEP, T);

% Display the LCOE

disp(['The LCOE is ', num2str(lcoe), ' currency units per kWh']);

% Function definition

function lcoe = calculate_lcoe(CAXNEW, Opex, WACC, AEP, T)

% Calculate the numerator of the LCOE formula

numerator = CAXNEW;

for t = 1:T

numerator = numerator + Opex / (1 + WACC)^t;

end

% Calculate the denominator of the LCOE formula

denominator = 0;

for t = 1:T

denominator = denominator + AEP / (1 + WACC)^t;

end

% Calculate the LCOE

lcoe = numerator / denominator;

end

More Wasiu OLALEKAN Idris's questions See All
Similar questions and discussions