+ All Categories
Home > Documents > System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost...

System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost...

Date post: 02-Feb-2020
Category:

Documents
Upload: others
View: 0 times
Download: 0 times
Download Report this document
Share this document with a friend
79
System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline Actual What-if (c) What-if (o) Fixed: 7319681 7593375 7593375 - [Euro] Variable: 1570440 202669 202669 - [Euro] Total: 8890122 7796044 7796044 - [Euro] Cost per system/installation, per period Period: 2005 - 1 Production Present worth factor: 100.00% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 408681 401460 401460 - [Euro] Fixed Cost: 408681 401460 401460 - [Euro] Variable Cost: 0 0 0 - [Euro] 1001 CONTROL SYSTEM 1 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 1002 GENERATOR 1 15827 14521 14521 - [Euro] Fixed Cost: 15827 14521 14521 - [Euro] Variable Cost: 0 0 0 - [Euro] 1003 INVERTER SYSTEM 1 23741 21781 21781 - [Euro] Fixed Cost: 23741 21781 21781 - [Euro] Variable Cost: 0 0 0 - [Euro] 1004 NACELLE SYSTEM 1 19784 19784 19784 - [Euro] Fixed Cost: 19784 19784 19784 - [Euro] Variable Cost: 0 0 0 - [Euro] 1005 PARKING BRAKE 1 1583 1583 1583 - [Euro] Fixed Cost: 1583 1583 1583 - [Euro] Variable Cost: 0 0 0 - [Euro] 1006 ROTOR BLADES 1 11871 11871 11871 - [Euro] Fixed Cost: 11871 11871 11871 - [Euro] Variable Cost: 0 0 0 - [Euro] 1007 TOWER 1 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 1008 TOWER FOUNDATION 1 1978 1815 1815 - [Euro] Fixed Cost: 1978 1815 1815 - [Euro] Variable Cost: 0 0 0 - [Euro]
Transcript
Page 1: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 1/79

Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline Actual What-if (c) What-if (o) Fixed: 7319681 7593375 7593375 - [Euro] Variable: 1570440 202669 202669 - [Euro] Total: 8890122 7796044 7796044 - [Euro] Cost per system/installation, per period Period: 2005 - 1 Production Present worth factor: 100.00% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 408681 401460 401460 - [Euro] Fixed Cost: 408681 401460 401460 - [Euro] Variable Cost: 0 0 0 - [Euro] 1001 CONTROL SYSTEM 1 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 1002 GENERATOR 1 15827 14521 14521 - [Euro] Fixed Cost: 15827 14521 14521 - [Euro] Variable Cost: 0 0 0 - [Euro] 1003 INVERTER SYSTEM 1 23741 21781 21781 - [Euro] Fixed Cost: 23741 21781 21781 - [Euro] Variable Cost: 0 0 0 - [Euro] 1004 NACELLE SYSTEM 1 19784 19784 19784 - [Euro] Fixed Cost: 19784 19784 19784 - [Euro] Variable Cost: 0 0 0 - [Euro] 1005 PARKING BRAKE 1 1583 1583 1583 - [Euro] Fixed Cost: 1583 1583 1583 - [Euro] Variable Cost: 0 0 0 - [Euro] 1006 ROTOR BLADES 1 11871 11871 11871 - [Euro] Fixed Cost: 11871 11871 11871 - [Euro] Variable Cost: 0 0 0 - [Euro] 1007 TOWER 1 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 1008 TOWER FOUNDATION 1 1978 1815 1815 - [Euro] Fixed Cost: 1978 1815 1815 - [Euro] Variable Cost: 0 0 0 - [Euro]

Page 2: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 2/79

1009 WEATHER STATION 1 1583 1583 1583 - [Euro] Fixed Cost: 1583 1583 1583 - [Euro] Variable Cost: 0 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 1200 SCADA SYSTEM 3165 3165 3165 - [Euro] Fixed Cost: 3165 3165 3165 - [Euro] Variable Cost: 0 0 0 - [Euro] 1300 SUB- STATION 23741 23741 23741 - [Euro] Fixed Cost: 23741 23741 23741 - [Euro] Variable Cost: 0 0 0 - [Euro] 2001 CONTROL SYSTEM 2 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 2002 GENERATOR 2 15827 15827 15827 - [Euro] Fixed Cost: 15827 15827 15827 - [Euro] Variable Cost: 0 0 0 - [Euro] 2003 INVERTER SYSTEM 2 23741 23741 23741 - [Euro] Fixed Cost: 23741 23741 23741 - [Euro] Variable Cost: 0 0 0 - [Euro] 2004 NACELLE SYSTEM 2 19784 19784 19784 - [Euro] Fixed Cost: 19784 19784 19784 - [Euro] Variable Cost: 0 0 0 - [Euro] 2005 PARKING BRAKE 2 1583 1583 1583 - [Euro] Fixed Cost: 1583 1583 1583 - [Euro] Variable Cost: 0 0 0 - [Euro] 2006 ROTOR BLADES 2 11871 11871 11871 - [Euro] Fixed Cost: 11871 11871 11871 - [Euro] Variable Cost: 0 0 0 - [Euro] 2007 TOWER 2 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 2008 TOWER FOUNDATION 2 1978 1978 1978 - [Euro] Fixed Cost: 1978 1978 1978 - [Euro] Variable Cost: 0 0 0 - [Euro] 2009 WEATHER STATION 2 1583 1583 1583 - [Euro] Fixed Cost: 1583 1583 1583 - [Euro] Variable Cost: 0 0 0 - [Euro] 3001 CONTROL SYSTEM 3 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro]

Page 3: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 3/79

Variable Cost: 0 0 0 - [Euro] 3002 GENERATOR 3 15827 15827 15827 - [Euro] Fixed Cost: 15827 15827 15827 - [Euro] Variable Cost: 0 0 0 - [Euro] 3003 INVERTER SYSTEM 3 23741 23741 23741 - [Euro] Fixed Cost: 23741 23741 23741 - [Euro] Variable Cost: 0 0 0 - [Euro] 3004 NACELLE SYSTEM 3 19784 19784 19784 - [Euro] Fixed Cost: 19784 19784 19784 - [Euro] Variable Cost: 0 0 0 - [Euro] 3005 PARKING BRAKE 3 3035 3035 3035 - [Euro] Fixed Cost: 3035 3035 3035 - [Euro] Variable Cost: 0 0 0 - [Euro] 3006 ROTOR BLADES 3 11871 11544 11544 - [Euro] Fixed Cost: 11871 11544 11544 - [Euro] Variable Cost: 0 0 0 - [Euro] 3007 TOWER 3 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 3008 TOWER FOUNDATION 3 5609 1978 1978 - [Euro] Fixed Cost: 5609 1978 1978 - [Euro] Variable Cost: 0 0 0 - [Euro] 3009 WEATHER STATION 3 1583 1583 1583 - [Euro] Fixed Cost: 1583 1583 1583 - [Euro] Variable Cost: 0 0 0 - [Euro] 4001 CONTROL SYSTEM 4 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 4002 GENERATOR 4 15827 15827 15827 - [Euro] Fixed Cost: 15827 15827 15827 - [Euro] Variable Cost: 0 0 0 - [Euro] 4003 INVERTER SYSTEM 4 23741 23741 23741 - [Euro] Fixed Cost: 23741 23741 23741 - [Euro] Variable Cost: 0 0 0 - [Euro] 4004 NACELLE SYSTEM 4 19784 19784 19784 - [Euro] Fixed Cost: 19784 19784 19784 - [Euro] Variable Cost: 0 0 0 - [Euro] 4005 PARKING BRAKE 4 1583 1583 1583 - [Euro] Fixed Cost: 1583 1583 1583 - [Euro] Variable Cost: 0 0 0 - [Euro] 4006 ROTOR BLADES 4 11871 11675 11675 - [Euro]

Page 4: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 4/79

Fixed Cost: 11871 11675 11675 - [Euro] Variable Cost: 0 0 0 - [Euro] 4007 TOWER 4 7914 7914 7914 - [Euro] Fixed Cost: 7914 7914 7914 - [Euro] Variable Cost: 0 0 0 - [Euro] 4008 TOWER FOUNDATION 4 1978 2341 2341 - [Euro] Fixed Cost: 1978 2341 2341 - [Euro] Variable Cost: 0 0 0 - [Euro] 4009 WEATHER STATION 4 1583 1583 1583 - [Euro] Fixed Cost: 1583 1583 1583 - [Euro] Variable Cost: 0 0 0 - [Euro] Period: 2005 - 2 Install Present worth factor: 100.00% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 732219 151495 151495 - [Euro] Fixed Cost: 154219 151495 151495 - [Euro] Variable Cost: 578000 0 0 - [Euro] 0000 Install Activities 578000 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 578000 0 0 - [Euro] 1001 CONTROL SYSTEM 1 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro] 1002 GENERATOR 1 5973 5479 5479 - [Euro] Fixed Cost: 5973 5479 5479 - [Euro] Variable Cost: 0 0 0 - [Euro] 1003 INVERTER SYSTEM 1 8959 8219 8219 - [Euro] Fixed Cost: 8959 8219 8219 - [Euro] Variable Cost: 0 0 0 - [Euro] 1004 NACELLE SYSTEM 1 7466 7466 7466 - [Euro] Fixed Cost: 7466 7466 7466 - [Euro] Variable Cost: 0 0 0 - [Euro] 1005 PARKING BRAKE 1 597 597 597 - [Euro] Fixed Cost: 597 597 597 - [Euro] Variable Cost: 0 0 0 - [Euro] 1006 ROTOR BLADES 1 4479 4479 4479 - [Euro] Fixed Cost: 4479 4479 4479 - [Euro] Variable Cost: 0 0 0 - [Euro] 1007 TOWER 1 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro]

Page 5: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 5/79

1008 TOWER FOUNDATION 1 747 685 685 - [Euro] Fixed Cost: 747 685 685 - [Euro] Variable Cost: 0 0 0 - [Euro] 1009 WEATHER STATION 1 597 597 597 - [Euro] Fixed Cost: 597 597 597 - [Euro] Variable Cost: 0 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro] 1200 SCADA SYSTEM 1195 1195 1195 - [Euro] Fixed Cost: 1195 1195 1195 - [Euro] Variable Cost: 0 0 0 - [Euro] 1300 SUB- STATION 8959 8959 8959 - [Euro] Fixed Cost: 8959 8959 8959 - [Euro] Variable Cost: 0 0 0 - [Euro] 2001 CONTROL SYSTEM 2 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro] 2002 GENERATOR 2 5973 5973 5973 - [Euro] Fixed Cost: 5973 5973 5973 - [Euro] Variable Cost: 0 0 0 - [Euro] 2003 INVERTER SYSTEM 2 8959 8959 8959 - [Euro] Fixed Cost: 8959 8959 8959 - [Euro] Variable Cost: 0 0 0 - [Euro] 2004 NACELLE SYSTEM 2 7466 7466 7466 - [Euro] Fixed Cost: 7466 7466 7466 - [Euro] Variable Cost: 0 0 0 - [Euro] 2005 PARKING BRAKE 2 597 597 597 - [Euro] Fixed Cost: 597 597 597 - [Euro] Variable Cost: 0 0 0 - [Euro] 2006 ROTOR BLADES 2 4479 4479 4479 - [Euro] Fixed Cost: 4479 4479 4479 - [Euro] Variable Cost: 0 0 0 - [Euro] 2007 TOWER 2 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro] 2008 TOWER FOUNDATION 2 747 747 747 - [Euro] Fixed Cost: 747 747 747 - [Euro] Variable Cost: 0 0 0 - [Euro] 2009 WEATHER STATION 2 597 597 597 - [Euro] Fixed Cost: 597 597 597 - [Euro]

Page 6: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 6/79

Variable Cost: 0 0 0 - [Euro] 3001 CONTROL SYSTEM 3 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro] 3002 GENERATOR 3 5973 5973 5973 - [Euro] Fixed Cost: 5973 5973 5973 - [Euro] Variable Cost: 0 0 0 - [Euro] 3003 INVERTER SYSTEM 3 8959 8959 8959 - [Euro] Fixed Cost: 8959 8959 8959 - [Euro] Variable Cost: 0 0 0 - [Euro] 3004 NACELLE SYSTEM 3 7466 7466 7466 - [Euro] Fixed Cost: 7466 7466 7466 - [Euro] Variable Cost: 0 0 0 - [Euro] 3005 PARKING BRAKE 3 1145 1145 1145 - [Euro] Fixed Cost: 1145 1145 1145 - [Euro] Variable Cost: 0 0 0 - [Euro] 3006 ROTOR BLADES 3 4479 4356 4356 - [Euro] Fixed Cost: 4479 4356 4356 - [Euro] Variable Cost: 0 0 0 - [Euro] 3007 TOWER 3 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro] 3008 TOWER FOUNDATION 3 2116 747 747 - [Euro] Fixed Cost: 2116 747 747 - [Euro] Variable Cost: 0 0 0 - [Euro] 3009 WEATHER STATION 3 597 597 597 - [Euro] Fixed Cost: 597 597 597 - [Euro] Variable Cost: 0 0 0 - [Euro] 4001 CONTROL SYSTEM 4 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro] 4002 GENERATOR 4 5973 5973 5973 - [Euro] Fixed Cost: 5973 5973 5973 - [Euro] Variable Cost: 0 0 0 - [Euro] 4003 INVERTER SYSTEM 4 8959 8959 8959 - [Euro] Fixed Cost: 8959 8959 8959 - [Euro] Variable Cost: 0 0 0 - [Euro] 4004 NACELLE SYSTEM 4 7466 7466 7466 - [Euro] Fixed Cost: 7466 7466 7466 - [Euro] Variable Cost: 0 0 0 - [Euro] 4005 PARKING BRAKE 4 597 597 597 - [Euro]

Page 7: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 7/79

Fixed Cost: 597 597 597 - [Euro] Variable Cost: 0 0 0 - [Euro] 4006 ROTOR BLADES 4 4479 4405 4405 - [Euro] Fixed Cost: 4479 4405 4405 - [Euro] Variable Cost: 0 0 0 - [Euro] 4007 TOWER 4 2986 2986 2986 - [Euro] Fixed Cost: 2986 2986 2986 - [Euro] Variable Cost: 0 0 0 - [Euro] 4008 TOWER FOUNDATION 4 747 884 884 - [Euro] Fixed Cost: 747 884 884 - [Euro] Variable Cost: 0 0 0 - [Euro] 4009 WEATHER STATION 4 597 597 597 - [Euro] Fixed Cost: 597 597 597 - [Euro] Variable Cost: 0 0 0 - [Euro] Period: 2006 - 1 Active Service Present worth factor: 96.15% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 594288 531687 531687 - [Euro] Fixed Cost: 541250 531687 531687 - [Euro] Variable Cost: 53038 0 0 - [Euro] 1001 CONTROL SYSTEM 1 11827 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 1346 0 0 - [Euro] 1002 GENERATOR 1 22500 19231 19231 - [Euro] Fixed Cost: 20962 19231 19231 - [Euro] Variable Cost: 1538 0 0 - [Euro] 1003 INVERTER SYSTEM 1 34519 28846 28846 - [Euro] Fixed Cost: 31442 28846 28846 - [Euro] Variable Cost: 3077 0 0 - [Euro] 1004 NACELLE SYSTEM 1 27740 26202 26202 - [Euro] Fixed Cost: 26202 26202 26202 - [Euro] Variable Cost: 1538 0 0 - [Euro] 1005 PARKING BRAKE 1 2404 2096 2096 - [Euro] Fixed Cost: 2096 2096 2096 - [Euro] Variable Cost: 308 0 0 - [Euro] 1006 ROTOR BLADES 1 17260 15721 15721 - [Euro] Fixed Cost: 15721 15721 15721 - [Euro] Variable Cost: 1538 0 0 - [Euro] 1007 TOWER 1 12019 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 1538 0 0 - [Euro]

Page 8: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 8/79

1008 TOWER FOUNDATION 1 2774 2404 2404 - [Euro] Fixed Cost: 2620 2404 2404 - [Euro] Variable Cost: 154 0 0 - [Euro] 1009 WEATHER STATION 1 2250 2096 2096 - [Euro] Fixed Cost: 2096 2096 2096 - [Euro] Variable Cost: 154 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 13558 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 3077 0 0 - [Euro] 1200 SCADA SYSTEM 4500 4192 4192 - [Euro] Fixed Cost: 4192 4192 4192 - [Euro] Variable Cost: 308 0 0 - [Euro] 1300 SUB- STATION 36058 31442 31442 - [Euro] Fixed Cost: 31442 31442 31442 - [Euro] Variable Cost: 4615 0 0 - [Euro] 2001 CONTROL SYSTEM 2 12019 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 1538 0 0 - [Euro] 2002 GENERATOR 2 22500 20962 20962 - [Euro] Fixed Cost: 20962 20962 20962 - [Euro] Variable Cost: 1538 0 0 - [Euro] 2003 INVERTER SYSTEM 2 34519 31442 31442 - [Euro] Fixed Cost: 31442 31442 31442 - [Euro] Variable Cost: 3077 0 0 - [Euro] 2004 NACELLE SYSTEM 2 27740 26202 26202 - [Euro] Fixed Cost: 26202 26202 26202 - [Euro] Variable Cost: 1538 0 0 - [Euro] 2005 PARKING BRAKE 2 2404 2096 2096 - [Euro] Fixed Cost: 2096 2096 2096 - [Euro] Variable Cost: 308 0 0 - [Euro] 2006 ROTOR BLADES 2 17260 15721 15721 - [Euro] Fixed Cost: 15721 15721 15721 - [Euro] Variable Cost: 1538 0 0 - [Euro] 2007 TOWER 2 12019 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 1538 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2774 2620 2620 - [Euro] Fixed Cost: 2620 2620 2620 - [Euro] Variable Cost: 154 0 0 - [Euro] 2009 WEATHER STATION 2 2250 2096 2096 - [Euro] Fixed Cost: 2096 2096 2096 - [Euro]

Page 9: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 9/79

Variable Cost: 154 0 0 - [Euro] 3001 CONTROL SYSTEM 3 12019 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 1538 0 0 - [Euro] 3002 GENERATOR 3 22500 20962 20962 - [Euro] Fixed Cost: 20962 20962 20962 - [Euro] Variable Cost: 1538 0 0 - [Euro] 3003 INVERTER SYSTEM 3 34519 31442 31442 - [Euro] Fixed Cost: 31442 31442 31442 - [Euro] Variable Cost: 3077 0 0 - [Euro] 3004 NACELLE SYSTEM 3 27740 26202 26202 - [Euro] Fixed Cost: 26202 26202 26202 - [Euro] Variable Cost: 1538 0 0 - [Euro] 3005 PARKING BRAKE 3 5558 4019 4019 - [Euro] Fixed Cost: 4019 4019 4019 - [Euro] Variable Cost: 1538 0 0 - [Euro] 3006 ROTOR BLADES 3 17260 15288 15288 - [Euro] Fixed Cost: 15721 15288 15288 - [Euro] Variable Cost: 1538 0 0 - [Euro] 3007 TOWER 3 12019 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 1538 0 0 - [Euro] 3008 TOWER FOUNDATION 3 7582 2620 2620 - [Euro] Fixed Cost: 7428 2620 2620 - [Euro] Variable Cost: 154 0 0 - [Euro] 3009 WEATHER STATION 3 2250 2096 2096 - [Euro] Fixed Cost: 2096 2096 2096 - [Euro] Variable Cost: 154 0 0 - [Euro] 4001 CONTROL SYSTEM 4 12019 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 1538 0 0 - [Euro] 4002 GENERATOR 4 22500 20962 20962 - [Euro] Fixed Cost: 20962 20962 20962 - [Euro] Variable Cost: 1538 0 0 - [Euro] 4003 INVERTER SYSTEM 4 34519 31442 31442 - [Euro] Fixed Cost: 31442 31442 31442 - [Euro] Variable Cost: 3077 0 0 - [Euro] 4004 NACELLE SYSTEM 4 27163 26202 26202 - [Euro] Fixed Cost: 26202 26202 26202 - [Euro] Variable Cost: 962 0 0 - [Euro] 4005 PARKING BRAKE 4 2404 2096 2096 - [Euro]

Page 10: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 10/79

Fixed Cost: 2096 2096 2096 - [Euro] Variable Cost: 308 0 0 - [Euro] 4006 ROTOR BLADES 4 17260 15462 15462 - [Euro] Fixed Cost: 15721 15462 15462 - [Euro] Variable Cost: 1538 0 0 - [Euro] 4007 TOWER 4 11058 10481 10481 - [Euro] Fixed Cost: 10481 10481 10481 - [Euro] Variable Cost: 577 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2774 3101 3101 - [Euro] Fixed Cost: 2620 3101 3101 - [Euro] Variable Cost: 154 0 0 - [Euro] 4009 WEATHER STATION 4 2250 2096 2096 - [Euro] Fixed Cost: 2096 2096 2096 - [Euro] Variable Cost: 154 0 0 - [Euro] Period: 2007 - 1 Active Service Present worth factor: 92.46% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 571431 511238 511238 - [Euro] Fixed Cost: 520433 511238 511238 - [Euro] Variable Cost: 50999 0 0 - [Euro] 1001 CONTROL SYSTEM 1 11372 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 1294 0 0 - [Euro] 1002 GENERATOR 1 21635 18491 18491 - [Euro] Fixed Cost: 20155 18491 18491 - [Euro] Variable Cost: 1479 0 0 - [Euro] 1003 INVERTER SYSTEM 1 33192 27737 27737 - [Euro] Fixed Cost: 30233 27737 27737 - [Euro] Variable Cost: 2959 0 0 - [Euro] 1004 NACELLE SYSTEM 1 26673 25194 25194 - [Euro] Fixed Cost: 25194 25194 25194 - [Euro] Variable Cost: 1479 0 0 - [Euro] 1005 PARKING BRAKE 1 2311 2016 2016 - [Euro] Fixed Cost: 2016 2016 2016 - [Euro] Variable Cost: 296 0 0 - [Euro] 1006 ROTOR BLADES 1 16596 15116 15116 - [Euro] Fixed Cost: 15116 15116 15116 - [Euro] Variable Cost: 1479 0 0 - [Euro] 1007 TOWER 1 11557 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 1479 0 0 - [Euro]

Page 11: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 11/79

1008 TOWER FOUNDATION 1 2667 2311 2311 - [Euro] Fixed Cost: 2519 2311 2311 - [Euro] Variable Cost: 148 0 0 - [Euro] 1009 WEATHER STATION 1 2163 2016 2016 - [Euro] Fixed Cost: 2016 2016 2016 - [Euro] Variable Cost: 148 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 13036 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 2959 0 0 - [Euro] 1200 SCADA SYSTEM 4327 4031 4031 - [Euro] Fixed Cost: 4031 4031 4031 - [Euro] Variable Cost: 296 0 0 - [Euro] 1300 SUB- STATION 34671 30233 30233 - [Euro] Fixed Cost: 30233 30233 30233 - [Euro] Variable Cost: 4438 0 0 - [Euro] 2001 CONTROL SYSTEM 2 11557 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 1479 0 0 - [Euro] 2002 GENERATOR 2 21635 20155 20155 - [Euro] Fixed Cost: 20155 20155 20155 - [Euro] Variable Cost: 1479 0 0 - [Euro] 2003 INVERTER SYSTEM 2 33192 30233 30233 - [Euro] Fixed Cost: 30233 30233 30233 - [Euro] Variable Cost: 2959 0 0 - [Euro] 2004 NACELLE SYSTEM 2 26673 25194 25194 - [Euro] Fixed Cost: 25194 25194 25194 - [Euro] Variable Cost: 1479 0 0 - [Euro] 2005 PARKING BRAKE 2 2311 2016 2016 - [Euro] Fixed Cost: 2016 2016 2016 - [Euro] Variable Cost: 296 0 0 - [Euro] 2006 ROTOR BLADES 2 16596 15116 15116 - [Euro] Fixed Cost: 15116 15116 15116 - [Euro] Variable Cost: 1479 0 0 - [Euro] 2007 TOWER 2 11557 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 1479 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2667 2519 2519 - [Euro] Fixed Cost: 2519 2519 2519 - [Euro] Variable Cost: 148 0 0 - [Euro] 2009 WEATHER STATION 2 2163 2016 2016 - [Euro] Fixed Cost: 2016 2016 2016 - [Euro]

Page 12: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 12/79

Variable Cost: 148 0 0 - [Euro] 3001 CONTROL SYSTEM 3 11557 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 1479 0 0 - [Euro] 3002 GENERATOR 3 21635 20155 20155 - [Euro] Fixed Cost: 20155 20155 20155 - [Euro] Variable Cost: 1479 0 0 - [Euro] 3003 INVERTER SYSTEM 3 33192 30233 30233 - [Euro] Fixed Cost: 30233 30233 30233 - [Euro] Variable Cost: 2959 0 0 - [Euro] 3004 NACELLE SYSTEM 3 26673 25194 25194 - [Euro] Fixed Cost: 25194 25194 25194 - [Euro] Variable Cost: 1479 0 0 - [Euro] 3005 PARKING BRAKE 3 5344 3865 3865 - [Euro] Fixed Cost: 3865 3865 3865 - [Euro] Variable Cost: 1479 0 0 - [Euro] 3006 ROTOR BLADES 3 16596 14700 14700 - [Euro] Fixed Cost: 15116 14700 14700 - [Euro] Variable Cost: 1479 0 0 - [Euro] 3007 TOWER 3 11557 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 1479 0 0 - [Euro] 3008 TOWER FOUNDATION 3 7290 2519 2519 - [Euro] Fixed Cost: 7142 2519 2519 - [Euro] Variable Cost: 148 0 0 - [Euro] 3009 WEATHER STATION 3 2163 2016 2016 - [Euro] Fixed Cost: 2016 2016 2016 - [Euro] Variable Cost: 148 0 0 - [Euro] 4001 CONTROL SYSTEM 4 11557 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 1479 0 0 - [Euro] 4002 GENERATOR 4 21635 20155 20155 - [Euro] Fixed Cost: 20155 20155 20155 - [Euro] Variable Cost: 1479 0 0 - [Euro] 4003 INVERTER SYSTEM 4 33192 30233 30233 - [Euro] Fixed Cost: 30233 30233 30233 - [Euro] Variable Cost: 2959 0 0 - [Euro] 4004 NACELLE SYSTEM 4 26119 25194 25194 - [Euro] Fixed Cost: 25194 25194 25194 - [Euro] Variable Cost: 925 0 0 - [Euro] 4005 PARKING BRAKE 4 2311 2016 2016 - [Euro]

Page 13: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 13/79

Fixed Cost: 2016 2016 2016 - [Euro] Variable Cost: 296 0 0 - [Euro] 4006 ROTOR BLADES 4 16596 14867 14867 - [Euro] Fixed Cost: 15116 14867 14867 - [Euro] Variable Cost: 1479 0 0 - [Euro] 4007 TOWER 4 10632 10078 10078 - [Euro] Fixed Cost: 10078 10078 10078 - [Euro] Variable Cost: 555 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2667 2982 2982 - [Euro] Fixed Cost: 2519 2982 2982 - [Euro] Variable Cost: 148 0 0 - [Euro] 4009 WEATHER STATION 4 2163 2016 2016 - [Euro] Fixed Cost: 2016 2016 2016 - [Euro] Variable Cost: 148 0 0 - [Euro] Period: 2008 - 1 Active Service Present worth factor: 88.90% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 549453 491575 491575 - [Euro] Fixed Cost: 500416 491575 491575 - [Euro] Variable Cost: 49037 0 0 - [Euro] 1001 CONTROL SYSTEM 1 10935 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 1245 0 0 - [Euro] 1002 GENERATOR 1 20803 17780 17780 - [Euro] Fixed Cost: 19380 17780 17780 - [Euro] Variable Cost: 1422 0 0 - [Euro] 1003 INVERTER SYSTEM 1 31915 26670 26670 - [Euro] Fixed Cost: 29070 26670 26670 - [Euro] Variable Cost: 2845 0 0 - [Euro] 1004 NACELLE SYSTEM 1 25648 24225 24225 - [Euro] Fixed Cost: 24225 24225 24225 - [Euro] Variable Cost: 1422 0 0 - [Euro] 1005 PARKING BRAKE 1 2222 1938 1938 - [Euro] Fixed Cost: 1938 1938 1938 - [Euro] Variable Cost: 284 0 0 - [Euro] 1006 ROTOR BLADES 1 15957 14535 14535 - [Euro] Fixed Cost: 14535 14535 14535 - [Euro] Variable Cost: 1422 0 0 - [Euro] 1007 TOWER 1 11112 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 1422 0 0 - [Euro]

Page 14: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 14/79

1008 TOWER FOUNDATION 1 2565 2222 2222 - [Euro] Fixed Cost: 2423 2222 2222 - [Euro] Variable Cost: 142 0 0 - [Euro] 1009 WEATHER STATION 1 2080 1938 1938 - [Euro] Fixed Cost: 1938 1938 1938 - [Euro] Variable Cost: 142 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 12535 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 2845 0 0 - [Euro] 1200 SCADA SYSTEM 4161 3876 3876 - [Euro] Fixed Cost: 3876 3876 3876 - [Euro] Variable Cost: 284 0 0 - [Euro] 1300 SUB- STATION 33337 29070 29070 - [Euro] Fixed Cost: 29070 29070 29070 - [Euro] Variable Cost: 4267 0 0 - [Euro] 2001 CONTROL SYSTEM 2 11112 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 1422 0 0 - [Euro] 2002 GENERATOR 2 20803 19380 19380 - [Euro] Fixed Cost: 19380 19380 19380 - [Euro] Variable Cost: 1422 0 0 - [Euro] 2003 INVERTER SYSTEM 2 31915 29070 29070 - [Euro] Fixed Cost: 29070 29070 29070 - [Euro] Variable Cost: 2845 0 0 - [Euro] 2004 NACELLE SYSTEM 2 25648 24225 24225 - [Euro] Fixed Cost: 24225 24225 24225 - [Euro] Variable Cost: 1422 0 0 - [Euro] 2005 PARKING BRAKE 2 2222 1938 1938 - [Euro] Fixed Cost: 1938 1938 1938 - [Euro] Variable Cost: 284 0 0 - [Euro] 2006 ROTOR BLADES 2 15957 14535 14535 - [Euro] Fixed Cost: 14535 14535 14535 - [Euro] Variable Cost: 1422 0 0 - [Euro] 2007 TOWER 2 11112 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 1422 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2565 2423 2423 - [Euro] Fixed Cost: 2423 2423 2423 - [Euro] Variable Cost: 142 0 0 - [Euro] 2009 WEATHER STATION 2 2080 1938 1938 - [Euro] Fixed Cost: 1938 1938 1938 - [Euro]

Page 15: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 15/79

Variable Cost: 142 0 0 - [Euro] 3001 CONTROL SYSTEM 3 11112 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 1422 0 0 - [Euro] 3002 GENERATOR 3 20803 19380 19380 - [Euro] Fixed Cost: 19380 19380 19380 - [Euro] Variable Cost: 1422 0 0 - [Euro] 3003 INVERTER SYSTEM 3 31915 29070 29070 - [Euro] Fixed Cost: 29070 29070 29070 - [Euro] Variable Cost: 2845 0 0 - [Euro] 3004 NACELLE SYSTEM 3 25648 24225 24225 - [Euro] Fixed Cost: 24225 24225 24225 - [Euro] Variable Cost: 1422 0 0 - [Euro] 3005 PARKING BRAKE 3 5138 3716 3716 - [Euro] Fixed Cost: 3716 3716 3716 - [Euro] Variable Cost: 1422 0 0 - [Euro] 3006 ROTOR BLADES 3 15957 14135 14135 - [Euro] Fixed Cost: 14535 14135 14135 - [Euro] Variable Cost: 1422 0 0 - [Euro] 3007 TOWER 3 11112 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 1422 0 0 - [Euro] 3008 TOWER FOUNDATION 3 7010 2423 2423 - [Euro] Fixed Cost: 6867 2423 2423 - [Euro] Variable Cost: 142 0 0 - [Euro] 3009 WEATHER STATION 3 2080 1938 1938 - [Euro] Fixed Cost: 1938 1938 1938 - [Euro] Variable Cost: 142 0 0 - [Euro] 4001 CONTROL SYSTEM 4 11112 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 1422 0 0 - [Euro] 4002 GENERATOR 4 20803 19380 19380 - [Euro] Fixed Cost: 19380 19380 19380 - [Euro] Variable Cost: 1422 0 0 - [Euro] 4003 INVERTER SYSTEM 4 31915 29070 29070 - [Euro] Fixed Cost: 29070 29070 29070 - [Euro] Variable Cost: 2845 0 0 - [Euro] 4004 NACELLE SYSTEM 4 25114 24225 24225 - [Euro] Fixed Cost: 24225 24225 24225 - [Euro] Variable Cost: 889 0 0 - [Euro] 4005 PARKING BRAKE 4 2222 1938 1938 - [Euro]

Page 16: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 16/79

Fixed Cost: 1938 1938 1938 - [Euro] Variable Cost: 284 0 0 - [Euro] 4006 ROTOR BLADES 4 15957 14295 14295 - [Euro] Fixed Cost: 14535 14295 14295 - [Euro] Variable Cost: 1422 0 0 - [Euro] 4007 TOWER 4 10223 9690 9690 - [Euro] Fixed Cost: 9690 9690 9690 - [Euro] Variable Cost: 533 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2565 2867 2867 - [Euro] Fixed Cost: 2423 2867 2867 - [Euro] Variable Cost: 142 0 0 - [Euro] 4009 WEATHER STATION 4 2080 1938 1938 - [Euro] Fixed Cost: 1938 1938 1938 - [Euro] Variable Cost: 142 0 0 - [Euro] Period: 2009 - 1 Active Service Present worth factor: 85.48% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 528320 472668 472668 - [Euro] Fixed Cost: 481169 472668 472668 - [Euro] Variable Cost: 47151 0 0 - [Euro] 1001 CONTROL SYSTEM 1 10514 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 1197 0 0 - [Euro] 1002 GENERATOR 1 20002 17096 17096 - [Euro] Fixed Cost: 18635 17096 17096 - [Euro] Variable Cost: 1368 0 0 - [Euro] 1003 INVERTER SYSTEM 1 30687 25644 25644 - [Euro] Fixed Cost: 27952 25644 25644 - [Euro] Variable Cost: 2735 0 0 - [Euro] 1004 NACELLE SYSTEM 1 24661 23293 23293 - [Euro] Fixed Cost: 23293 23293 23293 - [Euro] Variable Cost: 1368 0 0 - [Euro] 1005 PARKING BRAKE 1 2137 1863 1863 - [Euro] Fixed Cost: 1863 1863 1863 - [Euro] Variable Cost: 274 0 0 - [Euro] 1006 ROTOR BLADES 1 15344 13976 13976 - [Euro] Fixed Cost: 13976 13976 13976 - [Euro] Variable Cost: 1368 0 0 - [Euro] 1007 TOWER 1 10685 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 1368 0 0 - [Euro]

Page 17: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 17/79

1008 TOWER FOUNDATION 1 2466 2137 2137 - [Euro] Fixed Cost: 2329 2137 2137 - [Euro] Variable Cost: 137 0 0 - [Euro] 1009 WEATHER STATION 1 2000 1863 1863 - [Euro] Fixed Cost: 1863 1863 1863 - [Euro] Variable Cost: 137 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 12053 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 2735 0 0 - [Euro] 1200 SCADA SYSTEM 4000 3727 3727 - [Euro] Fixed Cost: 3727 3727 3727 - [Euro] Variable Cost: 274 0 0 - [Euro] 1300 SUB- STATION 32055 27952 27952 - [Euro] Fixed Cost: 27952 27952 27952 - [Euro] Variable Cost: 4103 0 0 - [Euro] 2001 CONTROL SYSTEM 2 10685 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 1368 0 0 - [Euro] 2002 GENERATOR 2 20002 18635 18635 - [Euro] Fixed Cost: 18635 18635 18635 - [Euro] Variable Cost: 1368 0 0 - [Euro] 2003 INVERTER SYSTEM 2 30687 27952 27952 - [Euro] Fixed Cost: 27952 27952 27952 - [Euro] Variable Cost: 2735 0 0 - [Euro] 2004 NACELLE SYSTEM 2 24661 23293 23293 - [Euro] Fixed Cost: 23293 23293 23293 - [Euro] Variable Cost: 1368 0 0 - [Euro] 2005 PARKING BRAKE 2 2137 1863 1863 - [Euro] Fixed Cost: 1863 1863 1863 - [Euro] Variable Cost: 274 0 0 - [Euro] 2006 ROTOR BLADES 2 15344 13976 13976 - [Euro] Fixed Cost: 13976 13976 13976 - [Euro] Variable Cost: 1368 0 0 - [Euro] 2007 TOWER 2 10685 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 1368 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2466 2329 2329 - [Euro] Fixed Cost: 2329 2329 2329 - [Euro] Variable Cost: 137 0 0 - [Euro] 2009 WEATHER STATION 2 2000 1863 1863 - [Euro] Fixed Cost: 1863 1863 1863 - [Euro]

Page 18: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 18/79

Variable Cost: 137 0 0 - [Euro] 3001 CONTROL SYSTEM 3 10685 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 1368 0 0 - [Euro] 3002 GENERATOR 3 20002 18635 18635 - [Euro] Fixed Cost: 18635 18635 18635 - [Euro] Variable Cost: 1368 0 0 - [Euro] 3003 INVERTER SYSTEM 3 30687 27952 27952 - [Euro] Fixed Cost: 27952 27952 27952 - [Euro] Variable Cost: 2735 0 0 - [Euro] 3004 NACELLE SYSTEM 3 24661 23293 23293 - [Euro] Fixed Cost: 23293 23293 23293 - [Euro] Variable Cost: 1368 0 0 - [Euro] 3005 PARKING BRAKE 3 4941 3573 3573 - [Euro] Fixed Cost: 3573 3573 3573 - [Euro] Variable Cost: 1368 0 0 - [Euro] 3006 ROTOR BLADES 3 15344 13591 13591 - [Euro] Fixed Cost: 13976 13591 13591 - [Euro] Variable Cost: 1368 0 0 - [Euro] 3007 TOWER 3 10685 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 1368 0 0 - [Euro] 3008 TOWER FOUNDATION 3 6740 2329 2329 - [Euro] Fixed Cost: 6603 2329 2329 - [Euro] Variable Cost: 137 0 0 - [Euro] 3009 WEATHER STATION 3 2000 1863 1863 - [Euro] Fixed Cost: 1863 1863 1863 - [Euro] Variable Cost: 137 0 0 - [Euro] 4001 CONTROL SYSTEM 4 10685 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 1368 0 0 - [Euro] 4002 GENERATOR 4 20002 18635 18635 - [Euro] Fixed Cost: 18635 18635 18635 - [Euro] Variable Cost: 1368 0 0 - [Euro] 4003 INVERTER SYSTEM 4 30687 27952 27952 - [Euro] Fixed Cost: 27952 27952 27952 - [Euro] Variable Cost: 2735 0 0 - [Euro] 4004 NACELLE SYSTEM 4 24148 23293 23293 - [Euro] Fixed Cost: 23293 23293 23293 - [Euro] Variable Cost: 855 0 0 - [Euro] 4005 PARKING BRAKE 4 2137 1863 1863 - [Euro]

Page 19: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 19/79

Fixed Cost: 1863 1863 1863 - [Euro] Variable Cost: 274 0 0 - [Euro] 4006 ROTOR BLADES 4 15344 13745 13745 - [Euro] Fixed Cost: 13976 13745 13745 - [Euro] Variable Cost: 1368 0 0 - [Euro] 4007 TOWER 4 9830 9317 9317 - [Euro] Fixed Cost: 9317 9317 9317 - [Euro] Variable Cost: 513 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2466 2757 2757 - [Euro] Fixed Cost: 2329 2757 2757 - [Euro] Variable Cost: 137 0 0 - [Euro] 4009 WEATHER STATION 4 2000 1863 1863 - [Euro] Fixed Cost: 1863 1863 1863 - [Euro] Variable Cost: 137 0 0 - [Euro] Period: 2010 - 1 Active Service Present worth factor: 82.19% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 472487 419424 419424 - [Euro] Fixed Cost: 427150 419424 419424 - [Euro] Variable Cost: 45337 0 0 - [Euro] 1001 CONTROL SYSTEM 1 9619 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 1151 0 0 - [Euro] 1002 GENERATOR 1 18251 15538 15538 - [Euro] Fixed Cost: 16936 15538 15538 - [Euro] Variable Cost: 1315 0 0 - [Euro] 1003 INVERTER SYSTEM 1 28034 23307 23307 - [Euro] Fixed Cost: 25404 23307 23307 - [Euro] Variable Cost: 2630 0 0 - [Euro] 1004 NACELLE SYSTEM 1 22485 21170 21170 - [Euro] Fixed Cost: 21170 21170 21170 - [Euro] Variable Cost: 1315 0 0 - [Euro] 1005 PARKING BRAKE 1 1957 1694 1694 - [Euro] Fixed Cost: 1694 1694 1694 - [Euro] Variable Cost: 263 0 0 - [Euro] 1006 ROTOR BLADES 1 14017 12702 12702 - [Euro] Fixed Cost: 12702 12702 12702 - [Euro] Variable Cost: 1315 0 0 - [Euro] 1007 TOWER 1 9783 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 1315 0 0 - [Euro]

Page 20: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 20/79

1008 TOWER FOUNDATION 1 2249 1942 1942 - [Euro] Fixed Cost: 2117 1942 1942 - [Euro] Variable Cost: 132 0 0 - [Euro] 1009 WEATHER STATION 1 132 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 132 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 11098 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 2630 0 0 - [Euro] 1200 SCADA SYSTEM 263 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 263 0 0 - [Euro] 1300 SUB- STATION 29349 25404 25404 - [Euro] Fixed Cost: 25404 25404 25404 - [Euro] Variable Cost: 3945 0 0 - [Euro] 2001 CONTROL SYSTEM 2 9783 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 1315 0 0 - [Euro] 2002 GENERATOR 2 18251 16936 16936 - [Euro] Fixed Cost: 16936 16936 16936 - [Euro] Variable Cost: 1315 0 0 - [Euro] 2003 INVERTER SYSTEM 2 28034 25404 25404 - [Euro] Fixed Cost: 25404 25404 25404 - [Euro] Variable Cost: 2630 0 0 - [Euro] 2004 NACELLE SYSTEM 2 22485 21170 21170 - [Euro] Fixed Cost: 21170 21170 21170 - [Euro] Variable Cost: 1315 0 0 - [Euro] 2005 PARKING BRAKE 2 1957 1694 1694 - [Euro] Fixed Cost: 1694 1694 1694 - [Euro] Variable Cost: 263 0 0 - [Euro] 2006 ROTOR BLADES 2 14017 12702 12702 - [Euro] Fixed Cost: 12702 12702 12702 - [Euro] Variable Cost: 1315 0 0 - [Euro] 2007 TOWER 2 9783 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 1315 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2249 2117 2117 - [Euro] Fixed Cost: 2117 2117 2117 - [Euro] Variable Cost: 132 0 0 - [Euro] 2009 WEATHER STATION 2 132 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro]

Page 21: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 21/79

Variable Cost: 132 0 0 - [Euro] 3001 CONTROL SYSTEM 3 9783 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 1315 0 0 - [Euro] 3002 GENERATOR 3 18251 16936 16936 - [Euro] Fixed Cost: 16936 16936 16936 - [Euro] Variable Cost: 1315 0 0 - [Euro] 3003 INVERTER SYSTEM 3 28034 25404 25404 - [Euro] Fixed Cost: 25404 25404 25404 - [Euro] Variable Cost: 2630 0 0 - [Euro] 3004 NACELLE SYSTEM 3 22485 21170 21170 - [Euro] Fixed Cost: 21170 21170 21170 - [Euro] Variable Cost: 1315 0 0 - [Euro] 3005 PARKING BRAKE 3 4563 3247 3247 - [Euro] Fixed Cost: 3247 3247 3247 - [Euro] Variable Cost: 1315 0 0 - [Euro] 3006 ROTOR BLADES 3 14017 12353 12353 - [Euro] Fixed Cost: 12702 12353 12353 - [Euro] Variable Cost: 1315 0 0 - [Euro] 3007 TOWER 3 9783 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 1315 0 0 - [Euro] 3008 TOWER FOUNDATION 3 6133 2117 2117 - [Euro] Fixed Cost: 6002 2117 2117 - [Euro] Variable Cost: 132 0 0 - [Euro] 3009 WEATHER STATION 3 132 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 132 0 0 - [Euro] 4001 CONTROL SYSTEM 4 9783 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 1315 0 0 - [Euro] 4002 GENERATOR 4 18251 16936 16936 - [Euro] Fixed Cost: 16936 16936 16936 - [Euro] Variable Cost: 1315 0 0 - [Euro] 4003 INVERTER SYSTEM 4 28034 25404 25404 - [Euro] Fixed Cost: 25404 25404 25404 - [Euro] Variable Cost: 2630 0 0 - [Euro] 4004 NACELLE SYSTEM 4 21992 21170 21170 - [Euro] Fixed Cost: 21170 21170 21170 - [Euro] Variable Cost: 822 0 0 - [Euro] 4005 PARKING BRAKE 4 1957 1694 1694 - [Euro]

Page 22: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 22/79

Fixed Cost: 1694 1694 1694 - [Euro] Variable Cost: 263 0 0 - [Euro] 4006 ROTOR BLADES 4 14017 12492 12492 - [Euro] Fixed Cost: 12702 12492 12492 - [Euro] Variable Cost: 1315 0 0 - [Euro] 4007 TOWER 4 8961 8468 8468 - [Euro] Fixed Cost: 8468 8468 8468 - [Euro] Variable Cost: 493 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2249 2505 2505 - [Euro] Fixed Cost: 2117 2505 2505 - [Euro] Variable Cost: 132 0 0 - [Euro] 4009 WEATHER STATION 4 132 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 132 0 0 - [Euro] Period: 2010 - 2 Shut-Down Present worth factor: 82.19% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 25701 24314 24314 - [Euro] Fixed Cost: 25701 24314 24314 - [Euro] Variable Cost: 0 0 0 - [Euro] 1001 CONTROL SYSTEM 1 506 491 491 - [Euro] Fixed Cost: 506 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro] 1002 GENERATOR 1 999 901 901 - [Euro] Fixed Cost: 999 901 901 - [Euro] Variable Cost: 0 0 0 - [Euro] 1003 INVERTER SYSTEM 1 1508 1351 1351 - [Euro] Fixed Cost: 1508 1351 1351 - [Euro] Variable Cost: 0 0 0 - [Euro] 1004 NACELLE SYSTEM 1 1245 1227 1227 - [Euro] Fixed Cost: 1245 1227 1227 - [Euro] Variable Cost: 0 0 0 - [Euro] 1005 PARKING BRAKE 1 102 98 98 - [Euro] Fixed Cost: 102 98 98 - [Euro] Variable Cost: 0 0 0 - [Euro] 1006 ROTOR BLADES 1 755 736 736 - [Euro] Fixed Cost: 755 736 736 - [Euro] Variable Cost: 0 0 0 - [Euro] 1007 TOWER 1 509 491 491 - [Euro] Fixed Cost: 509 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro]

Page 23: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 23/79

1008 TOWER FOUNDATION 1 124 113 113 - [Euro] Fixed Cost: 124 113 113 - [Euro] Variable Cost: 0 0 0 - [Euro] 1009 WEATHER STATION 1 59 0 0 - [Euro] Fixed Cost: 59 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 527 491 491 - [Euro] Fixed Cost: 527 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro] 1200 SCADA SYSTEM 101 0 0 - [Euro] Fixed Cost: 101 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1300 SUB- STATION 1526 1473 1473 - [Euro] Fixed Cost: 1526 1473 1473 - [Euro] Variable Cost: 0 0 0 - [Euro] 2001 CONTROL SYSTEM 2 509 491 491 - [Euro] Fixed Cost: 509 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro] 2002 GENERATOR 2 999 982 982 - [Euro] Fixed Cost: 999 982 982 - [Euro] Variable Cost: 0 0 0 - [Euro] 2003 INVERTER SYSTEM 2 1508 1473 1473 - [Euro] Fixed Cost: 1508 1473 1473 - [Euro] Variable Cost: 0 0 0 - [Euro] 2004 NACELLE SYSTEM 2 1245 1227 1227 - [Euro] Fixed Cost: 1245 1227 1227 - [Euro] Variable Cost: 0 0 0 - [Euro] 2005 PARKING BRAKE 2 102 98 98 - [Euro] Fixed Cost: 102 98 98 - [Euro] Variable Cost: 0 0 0 - [Euro] 2006 ROTOR BLADES 2 755 736 736 - [Euro] Fixed Cost: 755 736 736 - [Euro] Variable Cost: 0 0 0 - [Euro] 2007 TOWER 2 509 491 491 - [Euro] Fixed Cost: 509 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro] 2008 TOWER FOUNDATION 2 124 122 122 - [Euro] Fixed Cost: 124 122 122 - [Euro] Variable Cost: 0 0 0 - [Euro] 2009 WEATHER STATION 2 59 0 0 - [Euro] Fixed Cost: 59 0 0 - [Euro]

Page 24: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 24/79

Variable Cost: 0 0 0 - [Euro] 3001 CONTROL SYSTEM 3 509 491 491 - [Euro] Fixed Cost: 509 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro] 3002 GENERATOR 3 999 982 982 - [Euro] Fixed Cost: 999 982 982 - [Euro] Variable Cost: 0 0 0 - [Euro] 3003 INVERTER SYSTEM 3 1508 1473 1473 - [Euro] Fixed Cost: 1508 1473 1473 - [Euro] Variable Cost: 0 0 0 - [Euro] 3004 NACELLE SYSTEM 3 1245 1227 1227 - [Euro] Fixed Cost: 1245 1227 1227 - [Euro] Variable Cost: 0 0 0 - [Euro] 3005 PARKING BRAKE 3 206 188 188 - [Euro] Fixed Cost: 206 188 188 - [Euro] Variable Cost: 0 0 0 - [Euro] 3006 ROTOR BLADES 3 755 716 716 - [Euro] Fixed Cost: 755 716 716 - [Euro] Variable Cost: 0 0 0 - [Euro] 3007 TOWER 3 509 491 491 - [Euro] Fixed Cost: 509 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro] 3008 TOWER FOUNDATION 3 349 122 122 - [Euro] Fixed Cost: 349 122 122 - [Euro] Variable Cost: 0 0 0 - [Euro] 3009 WEATHER STATION 3 59 0 0 - [Euro] Fixed Cost: 59 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4001 CONTROL SYSTEM 4 509 491 491 - [Euro] Fixed Cost: 509 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro] 4002 GENERATOR 4 999 982 982 - [Euro] Fixed Cost: 999 982 982 - [Euro] Variable Cost: 0 0 0 - [Euro] 4003 INVERTER SYSTEM 4 1508 1473 1473 - [Euro] Fixed Cost: 1508 1473 1473 - [Euro] Variable Cost: 0 0 0 - [Euro] 4004 NACELLE SYSTEM 4 1239 1227 1227 - [Euro] Fixed Cost: 1239 1227 1227 - [Euro] Variable Cost: 0 0 0 - [Euro] 4005 PARKING BRAKE 4 102 98 98 - [Euro]

Page 25: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 25/79

Fixed Cost: 102 98 98 - [Euro] Variable Cost: 0 0 0 - [Euro] 4006 ROTOR BLADES 4 755 724 724 - [Euro] Fixed Cost: 755 724 724 - [Euro] Variable Cost: 0 0 0 - [Euro] 4007 TOWER 4 497 491 491 - [Euro] Fixed Cost: 497 491 491 - [Euro] Variable Cost: 0 0 0 - [Euro] 4008 TOWER FOUNDATION 4 124 145 145 - [Euro] Fixed Cost: 124 145 145 - [Euro] Variable Cost: 0 0 0 - [Euro] 4009 WEATHER STATION 4 59 0 0 - [Euro] Fixed Cost: 59 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] Period: 2011 - 1 Active Service Present worth factor: 79.03% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 494595 426671 426671 - [Euro] Fixed Cost: 451001 426671 426671 - [Euro] Variable Cost: 43594 0 0 - [Euro] 1001 CONTROL SYSTEM 1 9994 8614 8614 - [Euro] Fixed Cost: 8887 8614 8614 - [Euro] Variable Cost: 1106 0 0 - [Euro] 1002 GENERATOR 1 18806 15806 15806 - [Euro] Fixed Cost: 17541 15806 15806 - [Euro] Variable Cost: 1265 0 0 - [Euro] 1003 INVERTER SYSTEM 1 28996 23709 23709 - [Euro] Fixed Cost: 26467 23709 23709 - [Euro] Variable Cost: 2529 0 0 - [Euro] 1004 NACELLE SYSTEM 1 23113 21536 21536 - [Euro] Fixed Cost: 21848 21536 21536 - [Euro] Variable Cost: 1265 0 0 - [Euro] 1005 PARKING BRAKE 1 2038 1723 1723 - [Euro] Fixed Cost: 1785 1723 1723 - [Euro] Variable Cost: 253 0 0 - [Euro] 1006 ROTOR BLADES 1 14498 12922 12922 - [Euro] Fixed Cost: 13234 12922 12922 - [Euro] Variable Cost: 1265 0 0 - [Euro] 1007 TOWER 1 10191 8614 8614 - [Euro] Fixed Cost: 8927 8614 8614 - [Euro] Variable Cost: 1265 0 0 - [Euro]

Page 26: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 26/79

1008 TOWER FOUNDATION 1 2311 1976 1976 - [Euro] Fixed Cost: 2184 1976 1976 - [Euro] Variable Cost: 126 0 0 - [Euro] 1009 WEATHER STATION 1 1159 0 0 - [Euro] Fixed Cost: 1033 0 0 - [Euro] Variable Cost: 126 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 11767 8614 8614 - [Euro] Fixed Cost: 9238 8614 8614 - [Euro] Variable Cost: 2529 0 0 - [Euro] 1200 SCADA SYSTEM 2026 0 0 - [Euro] Fixed Cost: 1773 0 0 - [Euro] Variable Cost: 253 0 0 - [Euro] 1300 SUB- STATION 30573 25843 25843 - [Euro] Fixed Cost: 26779 25843 25843 - [Euro] Variable Cost: 3794 0 0 - [Euro] 2001 CONTROL SYSTEM 2 10191 8614 8614 - [Euro] Fixed Cost: 8927 8614 8614 - [Euro] Variable Cost: 1265 0 0 - [Euro] 2002 GENERATOR 2 18806 17229 17229 - [Euro] Fixed Cost: 17541 17229 17229 - [Euro] Variable Cost: 1265 0 0 - [Euro] 2003 INVERTER SYSTEM 2 28996 25843 25843 - [Euro] Fixed Cost: 26467 25843 25843 - [Euro] Variable Cost: 2529 0 0 - [Euro] 2004 NACELLE SYSTEM 2 23113 21536 21536 - [Euro] Fixed Cost: 21848 21536 21536 - [Euro] Variable Cost: 1265 0 0 - [Euro] 2005 PARKING BRAKE 2 2038 1723 1723 - [Euro] Fixed Cost: 1785 1723 1723 - [Euro] Variable Cost: 253 0 0 - [Euro] 2006 ROTOR BLADES 2 14498 12922 12922 - [Euro] Fixed Cost: 13234 12922 12922 - [Euro] Variable Cost: 1265 0 0 - [Euro] 2007 TOWER 2 10191 8614 8614 - [Euro] Fixed Cost: 8927 8614 8614 - [Euro] Variable Cost: 1265 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2311 2154 2154 - [Euro] Fixed Cost: 2184 2154 2154 - [Euro] Variable Cost: 126 0 0 - [Euro] 2009 WEATHER STATION 2 1159 0 0 - [Euro] Fixed Cost: 1033 0 0 - [Euro]

Page 27: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 27/79

Variable Cost: 126 0 0 - [Euro] 3001 CONTROL SYSTEM 3 10191 8614 8614 - [Euro] Fixed Cost: 8927 8614 8614 - [Euro] Variable Cost: 1265 0 0 - [Euro] 3002 GENERATOR 3 18806 17229 17229 - [Euro] Fixed Cost: 17541 17229 17229 - [Euro] Variable Cost: 1265 0 0 - [Euro] 3003 INVERTER SYSTEM 3 28996 25843 25843 - [Euro] Fixed Cost: 26467 25843 25843 - [Euro] Variable Cost: 2529 0 0 - [Euro] 3004 NACELLE SYSTEM 3 23113 21536 21536 - [Euro] Fixed Cost: 21848 21536 21536 - [Euro] Variable Cost: 1265 0 0 - [Euro] 3005 PARKING BRAKE 3 4880 3304 3304 - [Euro] Fixed Cost: 3616 3304 3304 - [Euro] Variable Cost: 1265 0 0 - [Euro] 3006 ROTOR BLADES 3 14498 12566 12566 - [Euro] Fixed Cost: 13234 12566 12566 - [Euro] Variable Cost: 1265 0 0 - [Euro] 3007 TOWER 3 10191 8614 8614 - [Euro] Fixed Cost: 8927 8614 8614 - [Euro] Variable Cost: 1265 0 0 - [Euro] 3008 TOWER FOUNDATION 3 6262 2154 2154 - [Euro] Fixed Cost: 6136 2154 2154 - [Euro] Variable Cost: 126 0 0 - [Euro] 3009 WEATHER STATION 3 1159 0 0 - [Euro] Fixed Cost: 1033 0 0 - [Euro] Variable Cost: 126 0 0 - [Euro] 4001 CONTROL SYSTEM 4 10191 8614 8614 - [Euro] Fixed Cost: 8927 8614 8614 - [Euro] Variable Cost: 1265 0 0 - [Euro] 4002 GENERATOR 4 18806 17229 17229 - [Euro] Fixed Cost: 17541 17229 17229 - [Euro] Variable Cost: 1265 0 0 - [Euro] 4003 INVERTER SYSTEM 4 28996 25843 25843 - [Euro] Fixed Cost: 26467 25843 25843 - [Euro] Variable Cost: 2529 0 0 - [Euro] 4004 NACELLE SYSTEM 4 22522 21536 21536 - [Euro] Fixed Cost: 21731 21536 21536 - [Euro] Variable Cost: 790 0 0 - [Euro] 4005 PARKING BRAKE 4 2038 1723 1723 - [Euro]

Page 28: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 28/79

Fixed Cost: 1785 1723 1723 - [Euro] Variable Cost: 253 0 0 - [Euro] 4006 ROTOR BLADES 4 14498 12708 12708 - [Euro] Fixed Cost: 13234 12708 12708 - [Euro] Variable Cost: 1265 0 0 - [Euro] 4007 TOWER 4 9206 8614 8614 - [Euro] Fixed Cost: 8731 8614 8614 - [Euro] Variable Cost: 474 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2311 2549 2549 - [Euro] Fixed Cost: 2184 2549 2549 - [Euro] Variable Cost: 126 0 0 - [Euro] 4009 WEATHER STATION 4 1159 0 0 - [Euro] Fixed Cost: 1033 0 0 - [Euro] Variable Cost: 126 0 0 - [Euro] Period: 2012 - 1 Active Service Present worth factor: 75.99% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 475572 410261 410261 - [Euro] Fixed Cost: 433655 410261 410261 - [Euro] Variable Cost: 41917 0 0 - [Euro] 1001 CONTROL SYSTEM 1 9609 8283 8283 - [Euro] Fixed Cost: 8545 8283 8283 - [Euro] Variable Cost: 1064 0 0 - [Euro] 1002 GENERATOR 1 18082 15198 15198 - [Euro] Fixed Cost: 16866 15198 15198 - [Euro] Variable Cost: 1216 0 0 - [Euro] 1003 INVERTER SYSTEM 1 27881 22798 22798 - [Euro] Fixed Cost: 25449 22798 22798 - [Euro] Variable Cost: 2432 0 0 - [Euro] 1004 NACELLE SYSTEM 1 22224 20708 20708 - [Euro] Fixed Cost: 21008 20708 20708 - [Euro] Variable Cost: 1216 0 0 - [Euro] 1005 PARKING BRAKE 1 1960 1657 1657 - [Euro] Fixed Cost: 1717 1657 1657 - [Euro] Variable Cost: 243 0 0 - [Euro] 1006 ROTOR BLADES 1 13941 12425 12425 - [Euro] Fixed Cost: 12725 12425 12425 - [Euro] Variable Cost: 1216 0 0 - [Euro] 1007 TOWER 1 9799 8283 8283 - [Euro] Fixed Cost: 8583 8283 8283 - [Euro] Variable Cost: 1216 0 0 - [Euro]

Page 29: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 29/79

1008 TOWER FOUNDATION 1 2222 1900 1900 - [Euro] Fixed Cost: 2100 1900 1900 - [Euro] Variable Cost: 122 0 0 - [Euro] 1009 WEATHER STATION 1 1115 0 0 - [Euro] Fixed Cost: 993 0 0 - [Euro] Variable Cost: 122 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 11314 8283 8283 - [Euro] Fixed Cost: 8883 8283 8283 - [Euro] Variable Cost: 2432 0 0 - [Euro] 1200 SCADA SYSTEM 1948 0 0 - [Euro] Fixed Cost: 1705 0 0 - [Euro] Variable Cost: 243 0 0 - [Euro] 1300 SUB- STATION 29397 24849 24849 - [Euro] Fixed Cost: 25749 24849 24849 - [Euro] Variable Cost: 3648 0 0 - [Euro] 2001 CONTROL SYSTEM 2 9799 8283 8283 - [Euro] Fixed Cost: 8583 8283 8283 - [Euro] Variable Cost: 1216 0 0 - [Euro] 2002 GENERATOR 2 18082 16566 16566 - [Euro] Fixed Cost: 16866 16566 16566 - [Euro] Variable Cost: 1216 0 0 - [Euro] 2003 INVERTER SYSTEM 2 27881 24849 24849 - [Euro] Fixed Cost: 25449 24849 24849 - [Euro] Variable Cost: 2432 0 0 - [Euro] 2004 NACELLE SYSTEM 2 22224 20708 20708 - [Euro] Fixed Cost: 21008 20708 20708 - [Euro] Variable Cost: 1216 0 0 - [Euro] 2005 PARKING BRAKE 2 1960 1657 1657 - [Euro] Fixed Cost: 1717 1657 1657 - [Euro] Variable Cost: 243 0 0 - [Euro] 2006 ROTOR BLADES 2 13941 12425 12425 - [Euro] Fixed Cost: 12725 12425 12425 - [Euro] Variable Cost: 1216 0 0 - [Euro] 2007 TOWER 2 9799 8283 8283 - [Euro] Fixed Cost: 8583 8283 8283 - [Euro] Variable Cost: 1216 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2222 2071 2071 - [Euro] Fixed Cost: 2100 2071 2071 - [Euro] Variable Cost: 122 0 0 - [Euro] 2009 WEATHER STATION 2 1115 0 0 - [Euro] Fixed Cost: 993 0 0 - [Euro]

Page 30: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 30/79

Variable Cost: 122 0 0 - [Euro] 3001 CONTROL SYSTEM 3 9799 8283 8283 - [Euro] Fixed Cost: 8583 8283 8283 - [Euro] Variable Cost: 1216 0 0 - [Euro] 3002 GENERATOR 3 18082 16566 16566 - [Euro] Fixed Cost: 16866 16566 16566 - [Euro] Variable Cost: 1216 0 0 - [Euro] 3003 INVERTER SYSTEM 3 27881 24849 24849 - [Euro] Fixed Cost: 25449 24849 24849 - [Euro] Variable Cost: 2432 0 0 - [Euro] 3004 NACELLE SYSTEM 3 22224 20708 20708 - [Euro] Fixed Cost: 21008 20708 20708 - [Euro] Variable Cost: 1216 0 0 - [Euro] 3005 PARKING BRAKE 3 4692 3176 3176 - [Euro] Fixed Cost: 3477 3176 3176 - [Euro] Variable Cost: 1216 0 0 - [Euro] 3006 ROTOR BLADES 3 13941 12083 12083 - [Euro] Fixed Cost: 12725 12083 12083 - [Euro] Variable Cost: 1216 0 0 - [Euro] 3007 TOWER 3 9799 8283 8283 - [Euro] Fixed Cost: 8583 8283 8283 - [Euro] Variable Cost: 1216 0 0 - [Euro] 3008 TOWER FOUNDATION 3 6022 2071 2071 - [Euro] Fixed Cost: 5900 2071 2071 - [Euro] Variable Cost: 122 0 0 - [Euro] 3009 WEATHER STATION 3 1115 0 0 - [Euro] Fixed Cost: 993 0 0 - [Euro] Variable Cost: 122 0 0 - [Euro] 4001 CONTROL SYSTEM 4 9799 8283 8283 - [Euro] Fixed Cost: 8583 8283 8283 - [Euro] Variable Cost: 1216 0 0 - [Euro] 4002 GENERATOR 4 18082 16566 16566 - [Euro] Fixed Cost: 16866 16566 16566 - [Euro] Variable Cost: 1216 0 0 - [Euro] 4003 INVERTER SYSTEM 4 27881 24849 24849 - [Euro] Fixed Cost: 25449 24849 24849 - [Euro] Variable Cost: 2432 0 0 - [Euro] 4004 NACELLE SYSTEM 4 21655 20708 20708 - [Euro] Fixed Cost: 20895 20708 20708 - [Euro] Variable Cost: 760 0 0 - [Euro] 4005 PARKING BRAKE 4 1960 1657 1657 - [Euro]

Page 31: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 31/79

Fixed Cost: 1717 1657 1657 - [Euro] Variable Cost: 243 0 0 - [Euro] 4006 ROTOR BLADES 4 13941 12219 12219 - [Euro] Fixed Cost: 12725 12219 12219 - [Euro] Variable Cost: 1216 0 0 - [Euro] 4007 TOWER 4 8852 8283 8283 - [Euro] Fixed Cost: 8396 8283 8283 - [Euro] Variable Cost: 456 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2222 2451 2451 - [Euro] Fixed Cost: 2100 2451 2451 - [Euro] Variable Cost: 122 0 0 - [Euro] 4009 WEATHER STATION 4 1115 0 0 - [Euro] Fixed Cost: 993 0 0 - [Euro] Variable Cost: 122 0 0 - [Euro] Period: 2013 - 1 Active Service Present worth factor: 73.07% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 457281 394481 394481 - [Euro] Fixed Cost: 416976 394481 394481 - [Euro] Variable Cost: 40305 0 0 - [Euro] 1001 CONTROL SYSTEM 1 9240 7965 7965 - [Euro] Fixed Cost: 8217 7965 7965 - [Euro] Variable Cost: 1023 0 0 - [Euro] 1002 GENERATOR 1 17387 14614 14614 - [Euro] Fixed Cost: 16218 14614 14614 - [Euro] Variable Cost: 1169 0 0 - [Euro] 1003 INVERTER SYSTEM 1 26808 21921 21921 - [Euro] Fixed Cost: 24470 21921 21921 - [Euro] Variable Cost: 2338 0 0 - [Euro] 1004 NACELLE SYSTEM 1 21369 19911 19911 - [Euro] Fixed Cost: 20200 19911 19911 - [Euro] Variable Cost: 1169 0 0 - [Euro] 1005 PARKING BRAKE 1 1884 1593 1593 - [Euro] Fixed Cost: 1651 1593 1593 - [Euro] Variable Cost: 234 0 0 - [Euro] 1006 ROTOR BLADES 1 13405 11947 11947 - [Euro] Fixed Cost: 12235 11947 11947 - [Euro] Variable Cost: 1169 0 0 - [Euro] 1007 TOWER 1 9422 7965 7965 - [Euro] Fixed Cost: 8253 7965 7965 - [Euro] Variable Cost: 1169 0 0 - [Euro]

Page 32: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 32/79

1008 TOWER FOUNDATION 1 2137 1827 1827 - [Euro] Fixed Cost: 2020 1827 1827 - [Euro] Variable Cost: 117 0 0 - [Euro] 1009 WEATHER STATION 1 1072 0 0 - [Euro] Fixed Cost: 955 0 0 - [Euro] Variable Cost: 117 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 10879 7965 7965 - [Euro] Fixed Cost: 8541 7965 7965 - [Euro] Variable Cost: 2338 0 0 - [Euro] 1200 SCADA SYSTEM 1873 0 0 - [Euro] Fixed Cost: 1640 0 0 - [Euro] Variable Cost: 234 0 0 - [Euro] 1300 SUB- STATION 28266 23894 23894 - [Euro] Fixed Cost: 24759 23894 23894 - [Euro] Variable Cost: 3507 0 0 - [Euro] 2001 CONTROL SYSTEM 2 9422 7965 7965 - [Euro] Fixed Cost: 8253 7965 7965 - [Euro] Variable Cost: 1169 0 0 - [Euro] 2002 GENERATOR 2 17387 15929 15929 - [Euro] Fixed Cost: 16218 15929 15929 - [Euro] Variable Cost: 1169 0 0 - [Euro] 2003 INVERTER SYSTEM 2 26808 23894 23894 - [Euro] Fixed Cost: 24470 23894 23894 - [Euro] Variable Cost: 2338 0 0 - [Euro] 2004 NACELLE SYSTEM 2 21369 19911 19911 - [Euro] Fixed Cost: 20200 19911 19911 - [Euro] Variable Cost: 1169 0 0 - [Euro] 2005 PARKING BRAKE 2 1884 1593 1593 - [Euro] Fixed Cost: 1651 1593 1593 - [Euro] Variable Cost: 234 0 0 - [Euro] 2006 ROTOR BLADES 2 13405 11947 11947 - [Euro] Fixed Cost: 12235 11947 11947 - [Euro] Variable Cost: 1169 0 0 - [Euro] 2007 TOWER 2 9422 7965 7965 - [Euro] Fixed Cost: 8253 7965 7965 - [Euro] Variable Cost: 1169 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2137 1991 1991 - [Euro] Fixed Cost: 2020 1991 1991 - [Euro] Variable Cost: 117 0 0 - [Euro] 2009 WEATHER STATION 2 1072 0 0 - [Euro] Fixed Cost: 955 0 0 - [Euro]

Page 33: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 33/79

Variable Cost: 117 0 0 - [Euro] 3001 CONTROL SYSTEM 3 9422 7965 7965 - [Euro] Fixed Cost: 8253 7965 7965 - [Euro] Variable Cost: 1169 0 0 - [Euro] 3002 GENERATOR 3 17387 15929 15929 - [Euro] Fixed Cost: 16218 15929 15929 - [Euro] Variable Cost: 1169 0 0 - [Euro] 3003 INVERTER SYSTEM 3 26808 23894 23894 - [Euro] Fixed Cost: 24470 23894 23894 - [Euro] Variable Cost: 2338 0 0 - [Euro] 3004 NACELLE SYSTEM 3 21369 19911 19911 - [Euro] Fixed Cost: 20200 19911 19911 - [Euro] Variable Cost: 1169 0 0 - [Euro] 3005 PARKING BRAKE 3 4512 3054 3054 - [Euro] Fixed Cost: 3343 3054 3054 - [Euro] Variable Cost: 1169 0 0 - [Euro] 3006 ROTOR BLADES 3 13405 11618 11618 - [Euro] Fixed Cost: 12235 11618 11618 - [Euro] Variable Cost: 1169 0 0 - [Euro] 3007 TOWER 3 9422 7965 7965 - [Euro] Fixed Cost: 8253 7965 7965 - [Euro] Variable Cost: 1169 0 0 - [Euro] 3008 TOWER FOUNDATION 3 5790 1991 1991 - [Euro] Fixed Cost: 5673 1991 1991 - [Euro] Variable Cost: 117 0 0 - [Euro] 3009 WEATHER STATION 3 1072 0 0 - [Euro] Fixed Cost: 955 0 0 - [Euro] Variable Cost: 117 0 0 - [Euro] 4001 CONTROL SYSTEM 4 9422 7965 7965 - [Euro] Fixed Cost: 8253 7965 7965 - [Euro] Variable Cost: 1169 0 0 - [Euro] 4002 GENERATOR 4 17387 15929 15929 - [Euro] Fixed Cost: 16218 15929 15929 - [Euro] Variable Cost: 1169 0 0 - [Euro] 4003 INVERTER SYSTEM 4 26808 23894 23894 - [Euro] Fixed Cost: 24470 23894 23894 - [Euro] Variable Cost: 2338 0 0 - [Euro] 4004 NACELLE SYSTEM 4 20822 19911 19911 - [Euro] Fixed Cost: 20092 19911 19911 - [Euro] Variable Cost: 731 0 0 - [Euro] 4005 PARKING BRAKE 4 1884 1593 1593 - [Euro]

Page 34: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 34/79

Fixed Cost: 1651 1593 1593 - [Euro] Variable Cost: 234 0 0 - [Euro] 4006 ROTOR BLADES 4 13405 11749 11749 - [Euro] Fixed Cost: 12235 11749 11749 - [Euro] Variable Cost: 1169 0 0 - [Euro] 4007 TOWER 4 8511 7965 7965 - [Euro] Fixed Cost: 8073 7965 7965 - [Euro] Variable Cost: 438 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2137 2356 2356 - [Euro] Fixed Cost: 2020 2356 2356 - [Euro] Variable Cost: 117 0 0 - [Euro] 4009 WEATHER STATION 4 1072 0 0 - [Euro] Fixed Cost: 955 0 0 - [Euro] Variable Cost: 117 0 0 - [Euro] Period: 2014 - 1 Active Service Present worth factor: 70.26% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 439693 379309 379309 - [Euro] Fixed Cost: 400938 379309 379309 - [Euro] Variable Cost: 38755 0 0 - [Euro] 1001 CONTROL SYSTEM 1 8884 7658 7658 - [Euro] Fixed Cost: 7901 7658 7658 - [Euro] Variable Cost: 984 0 0 - [Euro] 1002 GENERATOR 1 16718 14052 14052 - [Euro] Fixed Cost: 15594 14052 14052 - [Euro] Variable Cost: 1124 0 0 - [Euro] 1003 INVERTER SYSTEM 1 25777 21078 21078 - [Euro] Fixed Cost: 23529 21078 21078 - [Euro] Variable Cost: 2248 0 0 - [Euro] 1004 NACELLE SYSTEM 1 20547 19145 19145 - [Euro] Fixed Cost: 19423 19145 19145 - [Euro] Variable Cost: 1124 0 0 - [Euro] 1005 PARKING BRAKE 1 1812 1532 1532 - [Euro] Fixed Cost: 1587 1532 1532 - [Euro] Variable Cost: 225 0 0 - [Euro] 1006 ROTOR BLADES 1 12889 11487 11487 - [Euro] Fixed Cost: 11765 11487 11487 - [Euro] Variable Cost: 1124 0 0 - [Euro] 1007 TOWER 1 9060 7658 7658 - [Euro] Fixed Cost: 7936 7658 7658 - [Euro] Variable Cost: 1124 0 0 - [Euro]

Page 35: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 35/79

1008 TOWER FOUNDATION 1 2054 1756 1756 - [Euro] Fixed Cost: 1942 1756 1756 - [Euro] Variable Cost: 112 0 0 - [Euro] 1009 WEATHER STATION 1 1031 0 0 - [Euro] Fixed Cost: 918 0 0 - [Euro] Variable Cost: 112 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 10461 7658 7658 - [Euro] Fixed Cost: 8213 7658 7658 - [Euro] Variable Cost: 2248 0 0 - [Euro] 1200 SCADA SYSTEM 1801 0 0 - [Euro] Fixed Cost: 1577 0 0 - [Euro] Variable Cost: 225 0 0 - [Euro] 1300 SUB- STATION 27179 22975 22975 - [Euro] Fixed Cost: 23806 22975 22975 - [Euro] Variable Cost: 3372 0 0 - [Euro] 2001 CONTROL SYSTEM 2 9060 7658 7658 - [Euro] Fixed Cost: 7936 7658 7658 - [Euro] Variable Cost: 1124 0 0 - [Euro] 2002 GENERATOR 2 16718 15316 15316 - [Euro] Fixed Cost: 15594 15316 15316 - [Euro] Variable Cost: 1124 0 0 - [Euro] 2003 INVERTER SYSTEM 2 25777 22975 22975 - [Euro] Fixed Cost: 23529 22975 22975 - [Euro] Variable Cost: 2248 0 0 - [Euro] 2004 NACELLE SYSTEM 2 20547 19145 19145 - [Euro] Fixed Cost: 19423 19145 19145 - [Euro] Variable Cost: 1124 0 0 - [Euro] 2005 PARKING BRAKE 2 1812 1532 1532 - [Euro] Fixed Cost: 1587 1532 1532 - [Euro] Variable Cost: 225 0 0 - [Euro] 2006 ROTOR BLADES 2 12889 11487 11487 - [Euro] Fixed Cost: 11765 11487 11487 - [Euro] Variable Cost: 1124 0 0 - [Euro] 2007 TOWER 2 9060 7658 7658 - [Euro] Fixed Cost: 7936 7658 7658 - [Euro] Variable Cost: 1124 0 0 - [Euro] 2008 TOWER FOUNDATION 2 2054 1915 1915 - [Euro] Fixed Cost: 1942 1915 1915 - [Euro] Variable Cost: 112 0 0 - [Euro] 2009 WEATHER STATION 2 1031 0 0 - [Euro] Fixed Cost: 918 0 0 - [Euro]

Page 36: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 36/79

Variable Cost: 112 0 0 - [Euro] 3001 CONTROL SYSTEM 3 9060 7658 7658 - [Euro] Fixed Cost: 7936 7658 7658 - [Euro] Variable Cost: 1124 0 0 - [Euro] 3002 GENERATOR 3 16718 15316 15316 - [Euro] Fixed Cost: 15594 15316 15316 - [Euro] Variable Cost: 1124 0 0 - [Euro] 3003 INVERTER SYSTEM 3 25777 22975 22975 - [Euro] Fixed Cost: 23529 22975 22975 - [Euro] Variable Cost: 2248 0 0 - [Euro] 3004 NACELLE SYSTEM 3 20547 19145 19145 - [Euro] Fixed Cost: 19423 19145 19145 - [Euro] Variable Cost: 1124 0 0 - [Euro] 3005 PARKING BRAKE 3 4338 2937 2937 - [Euro] Fixed Cost: 3214 2937 2937 - [Euro] Variable Cost: 1124 0 0 - [Euro] 3006 ROTOR BLADES 3 12889 11171 11171 - [Euro] Fixed Cost: 11765 11171 11171 - [Euro] Variable Cost: 1124 0 0 - [Euro] 3007 TOWER 3 9060 7658 7658 - [Euro] Fixed Cost: 7936 7658 7658 - [Euro] Variable Cost: 1124 0 0 - [Euro] 3008 TOWER FOUNDATION 3 5567 1915 1915 - [Euro] Fixed Cost: 5455 1915 1915 - [Euro] Variable Cost: 112 0 0 - [Euro] 3009 WEATHER STATION 3 1031 0 0 - [Euro] Fixed Cost: 918 0 0 - [Euro] Variable Cost: 112 0 0 - [Euro] 4001 CONTROL SYSTEM 4 9060 7658 7658 - [Euro] Fixed Cost: 7936 7658 7658 - [Euro] Variable Cost: 1124 0 0 - [Euro] 4002 GENERATOR 4 16718 15316 15316 - [Euro] Fixed Cost: 15594 15316 15316 - [Euro] Variable Cost: 1124 0 0 - [Euro] 4003 INVERTER SYSTEM 4 25777 22975 22975 - [Euro] Fixed Cost: 23529 22975 22975 - [Euro] Variable Cost: 2248 0 0 - [Euro] 4004 NACELLE SYSTEM 4 20022 19145 19145 - [Euro] Fixed Cost: 19319 19145 19145 - [Euro] Variable Cost: 703 0 0 - [Euro] 4005 PARKING BRAKE 4 1812 1532 1532 - [Euro]

Page 37: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 37/79

Fixed Cost: 1587 1532 1532 - [Euro] Variable Cost: 225 0 0 - [Euro] 4006 ROTOR BLADES 4 12889 11298 11298 - [Euro] Fixed Cost: 11765 11298 11298 - [Euro] Variable Cost: 1124 0 0 - [Euro] 4007 TOWER 4 8184 7658 7658 - [Euro] Fixed Cost: 7762 7658 7658 - [Euro] Variable Cost: 422 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2054 2266 2266 - [Euro] Fixed Cost: 1942 2266 2266 - [Euro] Variable Cost: 112 0 0 - [Euro] 4009 WEATHER STATION 4 1031 0 0 - [Euro] Fixed Cost: 918 0 0 - [Euro] Variable Cost: 112 0 0 - [Euro] Period: 2015 - 1 Active Service Present worth factor: 67.56% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 125256 85674 85674 - [Euro] Fixed Cost: 87992 85674 85674 - [Euro] Variable Cost: 37264 0 0 - [Euro] 1001 CONTROL SYSTEM 1 946 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 946 0 0 - [Euro] 1002 GENERATOR 1 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 1003 INVERTER SYSTEM 1 2162 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 2162 0 0 - [Euro] 1004 NACELLE SYSTEM 1 14446 13365 13365 - [Euro] Fixed Cost: 13365 13365 13365 - [Euro] Variable Cost: 1081 0 0 - [Euro] 1005 PARKING BRAKE 1 216 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 216 0 0 - [Euro] 1006 ROTOR BLADES 1 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 1007 TOWER 1 6427 5346 5346 - [Euro] Fixed Cost: 5346 5346 5346 - [Euro] Variable Cost: 1081 0 0 - [Euro]

Page 38: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 38/79

1008 TOWER FOUNDATION 1 1444 1226 1226 - [Euro] Fixed Cost: 1336 1226 1226 - [Euro] Variable Cost: 108 0 0 - [Euro] 1009 WEATHER STATION 1 108 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 108 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 7508 5346 5346 - [Euro] Fixed Cost: 5346 5346 5346 - [Euro] Variable Cost: 2162 0 0 - [Euro] 1200 SCADA SYSTEM 216 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 216 0 0 - [Euro] 1300 SUB- STATION 3243 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 3243 0 0 - [Euro] 2001 CONTROL SYSTEM 2 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 2002 GENERATOR 2 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 2003 INVERTER SYSTEM 2 2162 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 2162 0 0 - [Euro] 2004 NACELLE SYSTEM 2 14446 13365 13365 - [Euro] Fixed Cost: 13365 13365 13365 - [Euro] Variable Cost: 1081 0 0 - [Euro] 2005 PARKING BRAKE 2 216 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 216 0 0 - [Euro] 2006 ROTOR BLADES 2 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 2007 TOWER 2 6427 5346 5346 - [Euro] Fixed Cost: 5346 5346 5346 - [Euro] Variable Cost: 1081 0 0 - [Euro] 2008 TOWER FOUNDATION 2 1444 1336 1336 - [Euro] Fixed Cost: 1336 1336 1336 - [Euro] Variable Cost: 108 0 0 - [Euro] 2009 WEATHER STATION 2 108 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro]

Page 39: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 39/79

Variable Cost: 108 0 0 - [Euro] 3001 CONTROL SYSTEM 3 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 3002 GENERATOR 3 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 3003 INVERTER SYSTEM 3 2162 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 2162 0 0 - [Euro] 3004 NACELLE SYSTEM 3 14446 13365 13365 - [Euro] Fixed Cost: 13365 13365 13365 - [Euro] Variable Cost: 1081 0 0 - [Euro] 3005 PARKING BRAKE 3 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 3006 ROTOR BLADES 3 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 3007 TOWER 3 6427 5346 5346 - [Euro] Fixed Cost: 5346 5346 5346 - [Euro] Variable Cost: 1081 0 0 - [Euro] 3008 TOWER FOUNDATION 3 3897 1336 1336 - [Euro] Fixed Cost: 3789 1336 1336 - [Euro] Variable Cost: 108 0 0 - [Euro] 3009 WEATHER STATION 3 108 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 108 0 0 - [Euro] 4001 CONTROL SYSTEM 4 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 4002 GENERATOR 4 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 4003 INVERTER SYSTEM 4 2162 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 2162 0 0 - [Euro] 4004 NACELLE SYSTEM 4 14041 13365 13365 - [Euro] Fixed Cost: 13365 13365 13365 - [Euro] Variable Cost: 676 0 0 - [Euro] 4005 PARKING BRAKE 4 216 0 0 - [Euro]

Page 40: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 40/79

Fixed Cost: 0 0 0 - [Euro] Variable Cost: 216 0 0 - [Euro] 4006 ROTOR BLADES 4 1081 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1081 0 0 - [Euro] 4007 TOWER 4 5752 5346 5346 - [Euro] Fixed Cost: 5346 5346 5346 - [Euro] Variable Cost: 405 0 0 - [Euro] 4008 TOWER FOUNDATION 4 1444 1581 1581 - [Euro] Fixed Cost: 1336 1581 1581 - [Euro] Variable Cost: 108 0 0 - [Euro] 4009 WEATHER STATION 4 108 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 108 0 0 - [Euro] Period: 2015 - 2 Overhaul Present worth factor: 67.56% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 87938 307055 307055 - [Euro] Fixed Cost: 87938 104386 104386 - [Euro] Variable Cost: 0 202669 202669 - [Euro] 1001 CONTROL SYSTEM 1 1088 2175 2175 - [Euro] Fixed Cost: 1088 2175 2175 - [Euro] Variable Cost: 0 0 0 - [Euro] 1002 GENERATOR 1 2175 3991 3991 - [Euro] Fixed Cost: 2175 3991 3991 - [Euro] Variable Cost: 0 0 0 - [Euro] 1003 INVERTER SYSTEM 1 3263 202669 202669 - [Euro] Fixed Cost: 3263 0 0 - [Euro] Variable Cost: 0 202669 202669 - [Euro] 1004 NACELLE SYSTEM 1 6131 5044 5044 - [Euro] Fixed Cost: 6131 5044 5044 - [Euro] Variable Cost: 0 0 0 - [Euro] 1005 PARKING BRAKE 1 218 435 435 - [Euro] Fixed Cost: 218 435 435 - [Euro] Variable Cost: 0 0 0 - [Euro] 1006 ROTOR BLADES 1 3263 3263 3263 - [Euro] Fixed Cost: 3263 3263 3263 - [Euro] Variable Cost: 0 0 0 - [Euro] 1007 TOWER 1 2452 2017 2017 - [Euro] Fixed Cost: 2452 2017 2017 - [Euro] Variable Cost: 0 0 0 - [Euro]

Page 41: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 41/79

1008 TOWER FOUNDATION 1 613 1461 1461 - [Euro] Fixed Cost: 613 1461 1461 - [Euro] Variable Cost: 0 0 0 - [Euro] 1009 WEATHER STATION 1 255 472 472 - [Euro] Fixed Cost: 255 472 472 - [Euro] Variable Cost: 0 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 2452 2017 2017 - [Euro] Fixed Cost: 2452 2017 2017 - [Euro] Variable Cost: 0 0 0 - [Euro] 1200 SCADA SYSTEM 472 944 944 - [Euro] Fixed Cost: 472 944 944 - [Euro] Variable Cost: 0 0 0 - [Euro] 1300 SUB- STATION 3263 6526 6526 - [Euro] Fixed Cost: 3263 6526 6526 - [Euro] Variable Cost: 0 0 0 - [Euro] 2001 CONTROL SYSTEM 2 1088 2175 2175 - [Euro] Fixed Cost: 1088 2175 2175 - [Euro] Variable Cost: 0 0 0 - [Euro] 2002 GENERATOR 2 2175 4351 4351 - [Euro] Fixed Cost: 2175 4351 4351 - [Euro] Variable Cost: 0 0 0 - [Euro] 2003 INVERTER SYSTEM 2 3263 6526 6526 - [Euro] Fixed Cost: 3263 6526 6526 - [Euro] Variable Cost: 0 0 0 - [Euro] 2004 NACELLE SYSTEM 2 6131 5044 5044 - [Euro] Fixed Cost: 6131 5044 5044 - [Euro] Variable Cost: 0 0 0 - [Euro] 2005 PARKING BRAKE 2 218 435 435 - [Euro] Fixed Cost: 218 435 435 - [Euro] Variable Cost: 0 0 0 - [Euro] 2006 ROTOR BLADES 2 3263 3263 3263 - [Euro] Fixed Cost: 3263 3263 3263 - [Euro] Variable Cost: 0 0 0 - [Euro] 2007 TOWER 2 2452 2017 2017 - [Euro] Fixed Cost: 2452 2017 2017 - [Euro] Variable Cost: 0 0 0 - [Euro] 2008 TOWER FOUNDATION 2 1511 505 505 - [Euro] Fixed Cost: 1511 505 505 - [Euro] Variable Cost: 0 0 0 - [Euro] 2009 WEATHER STATION 2 236 823 823 - [Euro] Fixed Cost: 236 823 823 - [Euro]

Page 42: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 42/79

Variable Cost: 0 0 0 - [Euro] 3001 CONTROL SYSTEM 3 1088 2265 2265 - [Euro] Fixed Cost: 1088 2265 2265 - [Euro] Variable Cost: 0 0 0 - [Euro] 3002 GENERATOR 3 2175 4351 4351 - [Euro] Fixed Cost: 2175 4351 4351 - [Euro] Variable Cost: 0 0 0 - [Euro] 3003 INVERTER SYSTEM 3 3263 6526 6526 - [Euro] Fixed Cost: 3263 6526 6526 - [Euro] Variable Cost: 0 0 0 - [Euro] 3004 NACELLE SYSTEM 3 6131 5044 5044 - [Euro] Fixed Cost: 6131 5044 5044 - [Euro] Variable Cost: 0 0 0 - [Euro] 3005 PARKING BRAKE 3 218 435 435 - [Euro] Fixed Cost: 218 435 435 - [Euro] Variable Cost: 0 0 0 - [Euro] 3006 ROTOR BLADES 3 3263 3173 3173 - [Euro] Fixed Cost: 3263 3173 3173 - [Euro] Variable Cost: 0 0 0 - [Euro] 3007 TOWER 3 2452 2017 2017 - [Euro] Fixed Cost: 2452 2017 2017 - [Euro] Variable Cost: 0 0 0 - [Euro] 3008 TOWER FOUNDATION 3 1738 505 505 - [Euro] Fixed Cost: 1738 505 505 - [Euro] Variable Cost: 0 0 0 - [Euro] 3009 WEATHER STATION 3 2185 472 472 - [Euro] Fixed Cost: 2185 472 472 - [Euro] Variable Cost: 0 0 0 - [Euro] 4001 CONTROL SYSTEM 4 1088 2175 2175 - [Euro] Fixed Cost: 1088 2175 2175 - [Euro] Variable Cost: 0 0 0 - [Euro] 4002 GENERATOR 4 2175 4351 4351 - [Euro] Fixed Cost: 2175 4351 4351 - [Euro] Variable Cost: 0 0 0 - [Euro] 4003 INVERTER SYSTEM 4 3263 6526 6526 - [Euro] Fixed Cost: 3263 6526 6526 - [Euro] Variable Cost: 0 0 0 - [Euro] 4004 NACELLE SYSTEM 4 6131 5044 5044 - [Euro] Fixed Cost: 6131 5044 5044 - [Euro] Variable Cost: 0 0 0 - [Euro] 4005 PARKING BRAKE 4 218 435 435 - [Euro]

Page 43: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 43/79

Fixed Cost: 218 435 435 - [Euro] Variable Cost: 0 0 0 - [Euro] 4006 ROTOR BLADES 4 3263 3209 3209 - [Euro] Fixed Cost: 3263 3209 3209 - [Euro] Variable Cost: 0 0 0 - [Euro] 4007 TOWER 4 2452 2017 2017 - [Euro] Fixed Cost: 2452 2017 2017 - [Euro] Variable Cost: 0 0 0 - [Euro] 4008 TOWER FOUNDATION 4 613 1884 1884 - [Euro] Fixed Cost: 613 1884 1884 - [Euro] Variable Cost: 0 0 0 - [Euro] 4009 WEATHER STATION 4 236 472 472 - [Euro] Fixed Cost: 236 472 472 - [Euro] Variable Cost: 0 0 0 - [Euro] Period: 2016 - 1 Active Service Present worth factor: 64.96% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 344458 366357 366357 - [Euro] Fixed Cost: 308627 366357 366357 - [Euro] Variable Cost: 35831 0 0 - [Euro] 1001 CONTROL SYSTEM 1 4727 7635 7635 - [Euro] Fixed Cost: 3818 7635 7635 - [Euro] Variable Cost: 909 0 0 - [Euro] 1002 GENERATOR 1 8674 14009 14009 - [Euro] Fixed Cost: 7635 14009 14009 - [Euro] Variable Cost: 1039 0 0 - [Euro] 1003 INVERTER SYSTEM 1 13531 0 0 - [Euro] Fixed Cost: 11452 0 0 - [Euro] Variable Cost: 2079 0 0 - [Euro] 1004 NACELLE SYSTEM 1 22558 17701 17701 - [Euro] Fixed Cost: 21519 17701 17701 - [Euro] Variable Cost: 1039 0 0 - [Euro] 1005 PARKING BRAKE 1 971 1527 1527 - [Euro] Fixed Cost: 763 1527 1527 - [Euro] Variable Cost: 208 0 0 - [Euro] 1006 ROTOR BLADES 1 12491 11452 11452 - [Euro] Fixed Cost: 11452 11452 11452 - [Euro] Variable Cost: 1039 0 0 - [Euro] 1007 TOWER 1 9647 7080 7080 - [Euro] Fixed Cost: 8608 7080 7080 - [Euro] Variable Cost: 1039 0 0 - [Euro]

Page 44: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 44/79

1008 TOWER FOUNDATION 1 2256 5126 5126 - [Euro] Fixed Cost: 2152 5126 5126 - [Euro] Variable Cost: 104 0 0 - [Euro] 1009 WEATHER STATION 1 1000 1656 1656 - [Euro] Fixed Cost: 896 1656 1656 - [Euro] Variable Cost: 104 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 10686 7080 7080 - [Euro] Fixed Cost: 8608 7080 7080 - [Euro] Variable Cost: 2079 0 0 - [Euro] 1200 SCADA SYSTEM 1864 3314 3314 - [Euro] Fixed Cost: 1656 3314 3314 - [Euro] Variable Cost: 208 0 0 - [Euro] 1300 SUB- STATION 14570 22904 22904 - [Euro] Fixed Cost: 11452 22904 22904 - [Euro] Variable Cost: 3118 0 0 - [Euro] 2001 CONTROL SYSTEM 2 4857 7635 7635 - [Euro] Fixed Cost: 3818 7635 7635 - [Euro] Variable Cost: 1039 0 0 - [Euro] 2002 GENERATOR 2 8674 15270 15270 - [Euro] Fixed Cost: 7635 15270 15270 - [Euro] Variable Cost: 1039 0 0 - [Euro] 2003 INVERTER SYSTEM 2 13531 22904 22904 - [Euro] Fixed Cost: 11452 22904 22904 - [Euro] Variable Cost: 2079 0 0 - [Euro] 2004 NACELLE SYSTEM 2 22558 17701 17701 - [Euro] Fixed Cost: 21519 17701 17701 - [Euro] Variable Cost: 1039 0 0 - [Euro] 2005 PARKING BRAKE 2 971 1527 1527 - [Euro] Fixed Cost: 763 1527 1527 - [Euro] Variable Cost: 208 0 0 - [Euro] 2006 ROTOR BLADES 2 12491 11452 11452 - [Euro] Fixed Cost: 11452 11452 11452 - [Euro] Variable Cost: 1039 0 0 - [Euro] 2007 TOWER 2 9647 7080 7080 - [Euro] Fixed Cost: 8608 7080 7080 - [Euro] Variable Cost: 1039 0 0 - [Euro] 2008 TOWER FOUNDATION 2 5408 1770 1770 - [Euro] Fixed Cost: 5304 1770 1770 - [Euro] Variable Cost: 104 0 0 - [Euro] 2009 WEATHER STATION 2 932 2888 2888 - [Euro] Fixed Cost: 828 2888 2888 - [Euro]

Page 45: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 45/79

Variable Cost: 104 0 0 - [Euro] 3001 CONTROL SYSTEM 3 4857 7950 7950 - [Euro] Fixed Cost: 3818 7950 7950 - [Euro] Variable Cost: 1039 0 0 - [Euro] 3002 GENERATOR 3 8674 15270 15270 - [Euro] Fixed Cost: 7635 15270 15270 - [Euro] Variable Cost: 1039 0 0 - [Euro] 3003 INVERTER SYSTEM 3 13531 22904 22904 - [Euro] Fixed Cost: 11452 22904 22904 - [Euro] Variable Cost: 2079 0 0 - [Euro] 3004 NACELLE SYSTEM 3 22558 17701 17701 - [Euro] Fixed Cost: 21519 17701 17701 - [Euro] Variable Cost: 1039 0 0 - [Euro] 3005 PARKING BRAKE 3 1803 1527 1527 - [Euro] Fixed Cost: 763 1527 1527 - [Euro] Variable Cost: 1039 0 0 - [Euro] 3006 ROTOR BLADES 3 12491 11137 11137 - [Euro] Fixed Cost: 11452 11137 11137 - [Euro] Variable Cost: 1039 0 0 - [Euro] 3007 TOWER 3 9647 7080 7080 - [Euro] Fixed Cost: 8608 7080 7080 - [Euro] Variable Cost: 1039 0 0 - [Euro] 3008 TOWER FOUNDATION 3 6204 1770 1770 - [Euro] Fixed Cost: 6100 1770 1770 - [Euro] Variable Cost: 104 0 0 - [Euro] 3009 WEATHER STATION 3 7772 1656 1656 - [Euro] Fixed Cost: 7668 1656 1656 - [Euro] Variable Cost: 104 0 0 - [Euro] 4001 CONTROL SYSTEM 4 4857 7635 7635 - [Euro] Fixed Cost: 3818 7635 7635 - [Euro] Variable Cost: 1039 0 0 - [Euro] 4002 GENERATOR 4 8674 15270 15270 - [Euro] Fixed Cost: 7635 15270 15270 - [Euro] Variable Cost: 1039 0 0 - [Euro] 4003 INVERTER SYSTEM 4 13531 22904 22904 - [Euro] Fixed Cost: 11452 22904 22904 - [Euro] Variable Cost: 2079 0 0 - [Euro] 4004 NACELLE SYSTEM 4 22168 17701 17701 - [Euro] Fixed Cost: 21519 17701 17701 - [Euro] Variable Cost: 650 0 0 - [Euro] 4005 PARKING BRAKE 4 971 1527 1527 - [Euro]

Page 46: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 46/79

Fixed Cost: 763 1527 1527 - [Euro] Variable Cost: 208 0 0 - [Euro] 4006 ROTOR BLADES 4 12491 11263 11263 - [Euro] Fixed Cost: 11452 11263 11263 - [Euro] Variable Cost: 1039 0 0 - [Euro] 4007 TOWER 4 8997 7080 7080 - [Euro] Fixed Cost: 8608 7080 7080 - [Euro] Variable Cost: 390 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2256 6613 6613 - [Euro] Fixed Cost: 2152 6613 6613 - [Euro] Variable Cost: 104 0 0 - [Euro] 4009 WEATHER STATION 4 932 1656 1656 - [Euro] Fixed Cost: 828 1656 1656 - [Euro] Variable Cost: 104 0 0 - [Euro] Period: 2017 - 1 Active Service Present worth factor: 62.46% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 331209 352266 352266 - [Euro] Fixed Cost: 296757 352266 352266 - [Euro] Variable Cost: 34453 0 0 - [Euro] 1001 CONTROL SYSTEM 1 4545 7341 7341 - [Euro] Fixed Cost: 3671 7341 7341 - [Euro] Variable Cost: 874 0 0 - [Euro] 1002 GENERATOR 1 8340 13470 13470 - [Euro] Fixed Cost: 7341 13470 13470 - [Euro] Variable Cost: 999 0 0 - [Euro] 1003 INVERTER SYSTEM 1 13010 0 0 - [Euro] Fixed Cost: 11012 0 0 - [Euro] Variable Cost: 1999 0 0 - [Euro] 1004 NACELLE SYSTEM 1 21690 17020 17020 - [Euro] Fixed Cost: 20691 17020 17020 - [Euro] Variable Cost: 999 0 0 - [Euro] 1005 PARKING BRAKE 1 934 1468 1468 - [Euro] Fixed Cost: 734 1468 1468 - [Euro] Variable Cost: 200 0 0 - [Euro] 1006 ROTOR BLADES 1 12011 11012 11012 - [Euro] Fixed Cost: 11012 11012 11012 - [Euro] Variable Cost: 999 0 0 - [Euro] 1007 TOWER 1 9276 6808 6808 - [Euro] Fixed Cost: 8277 6808 6808 - [Euro] Variable Cost: 999 0 0 - [Euro]

Page 47: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 47/79

1008 TOWER FOUNDATION 1 2169 4929 4929 - [Euro] Fixed Cost: 2069 4929 4929 - [Euro] Variable Cost: 100 0 0 - [Euro] 1009 WEATHER STATION 1 962 1593 1593 - [Euro] Fixed Cost: 862 1593 1593 - [Euro] Variable Cost: 100 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 10275 6808 6808 - [Euro] Fixed Cost: 8277 6808 6808 - [Euro] Variable Cost: 1999 0 0 - [Euro] 1200 SCADA SYSTEM 1793 3186 3186 - [Euro] Fixed Cost: 1593 3186 3186 - [Euro] Variable Cost: 200 0 0 - [Euro] 1300 SUB- STATION 14010 22023 22023 - [Euro] Fixed Cost: 11012 22023 22023 - [Euro] Variable Cost: 2998 0 0 - [Euro] 2001 CONTROL SYSTEM 2 4670 7341 7341 - [Euro] Fixed Cost: 3671 7341 7341 - [Euro] Variable Cost: 999 0 0 - [Euro] 2002 GENERATOR 2 8340 14682 14682 - [Euro] Fixed Cost: 7341 14682 14682 - [Euro] Variable Cost: 999 0 0 - [Euro] 2003 INVERTER SYSTEM 2 13010 22023 22023 - [Euro] Fixed Cost: 11012 22023 22023 - [Euro] Variable Cost: 1999 0 0 - [Euro] 2004 NACELLE SYSTEM 2 21690 17020 17020 - [Euro] Fixed Cost: 20691 17020 17020 - [Euro] Variable Cost: 999 0 0 - [Euro] 2005 PARKING BRAKE 2 934 1468 1468 - [Euro] Fixed Cost: 734 1468 1468 - [Euro] Variable Cost: 200 0 0 - [Euro] 2006 ROTOR BLADES 2 12011 11012 11012 - [Euro] Fixed Cost: 11012 11012 11012 - [Euro] Variable Cost: 999 0 0 - [Euro] 2007 TOWER 2 9276 6808 6808 - [Euro] Fixed Cost: 8277 6808 6808 - [Euro] Variable Cost: 999 0 0 - [Euro] 2008 TOWER FOUNDATION 2 5200 1702 1702 - [Euro] Fixed Cost: 5100 1702 1702 - [Euro] Variable Cost: 100 0 0 - [Euro] 2009 WEATHER STATION 2 896 2777 2777 - [Euro] Fixed Cost: 796 2777 2777 - [Euro]

Page 48: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 48/79

Variable Cost: 100 0 0 - [Euro] 3001 CONTROL SYSTEM 3 4670 7644 7644 - [Euro] Fixed Cost: 3671 7644 7644 - [Euro] Variable Cost: 999 0 0 - [Euro] 3002 GENERATOR 3 8340 14682 14682 - [Euro] Fixed Cost: 7341 14682 14682 - [Euro] Variable Cost: 999 0 0 - [Euro] 3003 INVERTER SYSTEM 3 13010 22023 22023 - [Euro] Fixed Cost: 11012 22023 22023 - [Euro] Variable Cost: 1999 0 0 - [Euro] 3004 NACELLE SYSTEM 3 21690 17020 17020 - [Euro] Fixed Cost: 20691 17020 17020 - [Euro] Variable Cost: 999 0 0 - [Euro] 3005 PARKING BRAKE 3 1733 1468 1468 - [Euro] Fixed Cost: 734 1468 1468 - [Euro] Variable Cost: 999 0 0 - [Euro] 3006 ROTOR BLADES 3 12011 10709 10709 - [Euro] Fixed Cost: 11012 10709 10709 - [Euro] Variable Cost: 999 0 0 - [Euro] 3007 TOWER 3 9276 6808 6808 - [Euro] Fixed Cost: 8277 6808 6808 - [Euro] Variable Cost: 999 0 0 - [Euro] 3008 TOWER FOUNDATION 3 5966 1702 1702 - [Euro] Fixed Cost: 5866 1702 1702 - [Euro] Variable Cost: 100 0 0 - [Euro] 3009 WEATHER STATION 3 7473 1593 1593 - [Euro] Fixed Cost: 7373 1593 1593 - [Euro] Variable Cost: 100 0 0 - [Euro] 4001 CONTROL SYSTEM 4 4670 7341 7341 - [Euro] Fixed Cost: 3671 7341 7341 - [Euro] Variable Cost: 999 0 0 - [Euro] 4002 GENERATOR 4 8340 14682 14682 - [Euro] Fixed Cost: 7341 14682 14682 - [Euro] Variable Cost: 999 0 0 - [Euro] 4003 INVERTER SYSTEM 4 13010 22023 22023 - [Euro] Fixed Cost: 11012 22023 22023 - [Euro] Variable Cost: 1999 0 0 - [Euro] 4004 NACELLE SYSTEM 4 21316 17020 17020 - [Euro] Fixed Cost: 20691 17020 17020 - [Euro] Variable Cost: 625 0 0 - [Euro] 4005 PARKING BRAKE 4 934 1468 1468 - [Euro]

Page 49: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 49/79

Fixed Cost: 734 1468 1468 - [Euro] Variable Cost: 200 0 0 - [Euro] 4006 ROTOR BLADES 4 12011 10830 10830 - [Euro] Fixed Cost: 11012 10830 10830 - [Euro] Variable Cost: 999 0 0 - [Euro] 4007 TOWER 4 8651 6808 6808 - [Euro] Fixed Cost: 8277 6808 6808 - [Euro] Variable Cost: 375 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2169 6358 6358 - [Euro] Fixed Cost: 2069 6358 6358 - [Euro] Variable Cost: 100 0 0 - [Euro] 4009 WEATHER STATION 4 896 1593 1593 - [Euro] Fixed Cost: 796 1593 1593 - [Euro] Variable Cost: 100 0 0 - [Euro] Period: 2018 - 1 Active Service Present worth factor: 60.06% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 318471 338717 338717 - [Euro] Fixed Cost: 285343 338717 338717 - [Euro] Variable Cost: 33128 0 0 - [Euro] 1001 CONTROL SYSTEM 1 4370 7059 7059 - [Euro] Fixed Cost: 3530 7059 7059 - [Euro] Variable Cost: 841 0 0 - [Euro] 1002 GENERATOR 1 8019 12952 12952 - [Euro] Fixed Cost: 7059 12952 12952 - [Euro] Variable Cost: 961 0 0 - [Euro] 1003 INVERTER SYSTEM 1 12510 0 0 - [Euro] Fixed Cost: 10588 0 0 - [Euro] Variable Cost: 1922 0 0 - [Euro] 1004 NACELLE SYSTEM 1 20856 16366 16366 - [Euro] Fixed Cost: 19895 16366 16366 - [Euro] Variable Cost: 961 0 0 - [Euro] 1005 PARKING BRAKE 1 898 1412 1412 - [Euro] Fixed Cost: 706 1412 1412 - [Euro] Variable Cost: 192 0 0 - [Euro] 1006 ROTOR BLADES 1 11549 10588 10588 - [Euro] Fixed Cost: 10588 10588 10588 - [Euro] Variable Cost: 961 0 0 - [Euro] 1007 TOWER 1 8919 6546 6546 - [Euro] Fixed Cost: 7958 6546 6546 - [Euro] Variable Cost: 961 0 0 - [Euro]

Page 50: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 50/79

1008 TOWER FOUNDATION 1 2086 4739 4739 - [Euro] Fixed Cost: 1990 4739 4739 - [Euro] Variable Cost: 96 0 0 - [Euro] 1009 WEATHER STATION 1 925 1531 1531 - [Euro] Fixed Cost: 829 1531 1531 - [Euro] Variable Cost: 96 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 9880 6546 6546 - [Euro] Fixed Cost: 7958 6546 6546 - [Euro] Variable Cost: 1922 0 0 - [Euro] 1200 SCADA SYSTEM 1724 3064 3064 - [Euro] Fixed Cost: 1531 3064 3064 - [Euro] Variable Cost: 192 0 0 - [Euro] 1300 SUB- STATION 13471 21176 21176 - [Euro] Fixed Cost: 10588 21176 21176 - [Euro] Variable Cost: 2883 0 0 - [Euro] 2001 CONTROL SYSTEM 2 4490 7059 7059 - [Euro] Fixed Cost: 3530 7059 7059 - [Euro] Variable Cost: 961 0 0 - [Euro] 2002 GENERATOR 2 8019 14118 14118 - [Euro] Fixed Cost: 7059 14118 14118 - [Euro] Variable Cost: 961 0 0 - [Euro] 2003 INVERTER SYSTEM 2 12510 21176 21176 - [Euro] Fixed Cost: 10588 21176 21176 - [Euro] Variable Cost: 1922 0 0 - [Euro] 2004 NACELLE SYSTEM 2 20856 16366 16366 - [Euro] Fixed Cost: 19895 16366 16366 - [Euro] Variable Cost: 961 0 0 - [Euro] 2005 PARKING BRAKE 2 898 1412 1412 - [Euro] Fixed Cost: 706 1412 1412 - [Euro] Variable Cost: 192 0 0 - [Euro] 2006 ROTOR BLADES 2 11549 10588 10588 - [Euro] Fixed Cost: 10588 10588 10588 - [Euro] Variable Cost: 961 0 0 - [Euro] 2007 TOWER 2 8919 6546 6546 - [Euro] Fixed Cost: 7958 6546 6546 - [Euro] Variable Cost: 961 0 0 - [Euro] 2008 TOWER FOUNDATION 2 5000 1637 1637 - [Euro] Fixed Cost: 4904 1637 1637 - [Euro] Variable Cost: 96 0 0 - [Euro] 2009 WEATHER STATION 2 862 2670 2670 - [Euro] Fixed Cost: 766 2670 2670 - [Euro]

Page 51: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 51/79

Variable Cost: 96 0 0 - [Euro] 3001 CONTROL SYSTEM 3 4490 7350 7350 - [Euro] Fixed Cost: 3530 7350 7350 - [Euro] Variable Cost: 961 0 0 - [Euro] 3002 GENERATOR 3 8019 14118 14118 - [Euro] Fixed Cost: 7059 14118 14118 - [Euro] Variable Cost: 961 0 0 - [Euro] 3003 INVERTER SYSTEM 3 12510 21176 21176 - [Euro] Fixed Cost: 10588 21176 21176 - [Euro] Variable Cost: 1922 0 0 - [Euro] 3004 NACELLE SYSTEM 3 20856 16366 16366 - [Euro] Fixed Cost: 19895 16366 16366 - [Euro] Variable Cost: 961 0 0 - [Euro] 3005 PARKING BRAKE 3 1667 1412 1412 - [Euro] Fixed Cost: 706 1412 1412 - [Euro] Variable Cost: 961 0 0 - [Euro] 3006 ROTOR BLADES 3 11549 10297 10297 - [Euro] Fixed Cost: 10588 10297 10297 - [Euro] Variable Cost: 961 0 0 - [Euro] 3007 TOWER 3 8919 6546 6546 - [Euro] Fixed Cost: 7958 6546 6546 - [Euro] Variable Cost: 961 0 0 - [Euro] 3008 TOWER FOUNDATION 3 5736 1637 1637 - [Euro] Fixed Cost: 5640 1637 1637 - [Euro] Variable Cost: 96 0 0 - [Euro] 3009 WEATHER STATION 3 7185 1531 1531 - [Euro] Fixed Cost: 7089 1531 1531 - [Euro] Variable Cost: 96 0 0 - [Euro] 4001 CONTROL SYSTEM 4 4490 7059 7059 - [Euro] Fixed Cost: 3530 7059 7059 - [Euro] Variable Cost: 961 0 0 - [Euro] 4002 GENERATOR 4 8019 14118 14118 - [Euro] Fixed Cost: 7059 14118 14118 - [Euro] Variable Cost: 961 0 0 - [Euro] 4003 INVERTER SYSTEM 4 12510 21176 21176 - [Euro] Fixed Cost: 10588 21176 21176 - [Euro] Variable Cost: 1922 0 0 - [Euro] 4004 NACELLE SYSTEM 4 20496 16366 16366 - [Euro] Fixed Cost: 19895 16366 16366 - [Euro] Variable Cost: 601 0 0 - [Euro] 4005 PARKING BRAKE 4 898 1412 1412 - [Euro]

Page 52: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 52/79

Fixed Cost: 706 1412 1412 - [Euro] Variable Cost: 192 0 0 - [Euro] 4006 ROTOR BLADES 4 11549 10413 10413 - [Euro] Fixed Cost: 10588 10413 10413 - [Euro] Variable Cost: 961 0 0 - [Euro] 4007 TOWER 4 8319 6546 6546 - [Euro] Fixed Cost: 7958 6546 6546 - [Euro] Variable Cost: 360 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2086 6114 6114 - [Euro] Fixed Cost: 1990 6114 6114 - [Euro] Variable Cost: 96 0 0 - [Euro] 4009 WEATHER STATION 4 862 1531 1531 - [Euro] Fixed Cost: 766 1531 1531 - [Euro] Variable Cost: 96 0 0 - [Euro] Period: 2019 - 1 Active Service Present worth factor: 57.75% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 306222 325690 325690 - [Euro] Fixed Cost: 274368 325690 325690 - [Euro] Variable Cost: 31854 0 0 - [Euro] 1001 CONTROL SYSTEM 1 4202 6787 6787 - [Euro] Fixed Cost: 3394 6787 6787 - [Euro] Variable Cost: 808 0 0 - [Euro] 1002 GENERATOR 1 7711 12454 12454 - [Euro] Fixed Cost: 6787 12454 12454 - [Euro] Variable Cost: 924 0 0 - [Euro] 1003 INVERTER SYSTEM 1 12029 0 0 - [Euro] Fixed Cost: 10181 0 0 - [Euro] Variable Cost: 1848 0 0 - [Euro] 1004 NACELLE SYSTEM 1 20054 15736 15736 - [Euro] Fixed Cost: 19130 15736 15736 - [Euro] Variable Cost: 924 0 0 - [Euro] 1005 PARKING BRAKE 1 863 1358 1358 - [Euro] Fixed Cost: 679 1358 1358 - [Euro] Variable Cost: 185 0 0 - [Euro] 1006 ROTOR BLADES 1 11105 10181 10181 - [Euro] Fixed Cost: 10181 10181 10181 - [Euro] Variable Cost: 924 0 0 - [Euro] 1007 TOWER 1 8576 6294 6294 - [Euro] Fixed Cost: 7652 6294 6294 - [Euro] Variable Cost: 924 0 0 - [Euro]

Page 53: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 53/79

1008 TOWER FOUNDATION 1 2006 4557 4557 - [Euro] Fixed Cost: 1913 4557 4557 - [Euro] Variable Cost: 92 0 0 - [Euro] 1009 WEATHER STATION 1 889 1473 1473 - [Euro] Fixed Cost: 797 1473 1473 - [Euro] Variable Cost: 92 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 9500 6294 6294 - [Euro] Fixed Cost: 7652 6294 6294 - [Euro] Variable Cost: 1848 0 0 - [Euro] 1200 SCADA SYSTEM 1657 2946 2946 - [Euro] Fixed Cost: 1473 2946 2946 - [Euro] Variable Cost: 185 0 0 - [Euro] 1300 SUB- STATION 12953 20362 20362 - [Euro] Fixed Cost: 10181 20362 20362 - [Euro] Variable Cost: 2772 0 0 - [Euro] 2001 CONTROL SYSTEM 2 4318 6787 6787 - [Euro] Fixed Cost: 3394 6787 6787 - [Euro] Variable Cost: 924 0 0 - [Euro] 2002 GENERATOR 2 7711 13575 13575 - [Euro] Fixed Cost: 6787 13575 13575 - [Euro] Variable Cost: 924 0 0 - [Euro] 2003 INVERTER SYSTEM 2 12029 20362 20362 - [Euro] Fixed Cost: 10181 20362 20362 - [Euro] Variable Cost: 1848 0 0 - [Euro] 2004 NACELLE SYSTEM 2 20054 15736 15736 - [Euro] Fixed Cost: 19130 15736 15736 - [Euro] Variable Cost: 924 0 0 - [Euro] 2005 PARKING BRAKE 2 863 1358 1358 - [Euro] Fixed Cost: 679 1358 1358 - [Euro] Variable Cost: 185 0 0 - [Euro] 2006 ROTOR BLADES 2 11105 10181 10181 - [Euro] Fixed Cost: 10181 10181 10181 - [Euro] Variable Cost: 924 0 0 - [Euro] 2007 TOWER 2 8576 6294 6294 - [Euro] Fixed Cost: 7652 6294 6294 - [Euro] Variable Cost: 924 0 0 - [Euro] 2008 TOWER FOUNDATION 2 4807 1574 1574 - [Euro] Fixed Cost: 4715 1574 1574 - [Euro] Variable Cost: 92 0 0 - [Euro] 2009 WEATHER STATION 2 829 2567 2567 - [Euro] Fixed Cost: 736 2567 2567 - [Euro]

Page 54: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 54/79

Variable Cost: 92 0 0 - [Euro] 3001 CONTROL SYSTEM 3 4318 7068 7068 - [Euro] Fixed Cost: 3394 7068 7068 - [Euro] Variable Cost: 924 0 0 - [Euro] 3002 GENERATOR 3 7711 13575 13575 - [Euro] Fixed Cost: 6787 13575 13575 - [Euro] Variable Cost: 924 0 0 - [Euro] 3003 INVERTER SYSTEM 3 12029 20362 20362 - [Euro] Fixed Cost: 10181 20362 20362 - [Euro] Variable Cost: 1848 0 0 - [Euro] 3004 NACELLE SYSTEM 3 20054 15736 15736 - [Euro] Fixed Cost: 19130 15736 15736 - [Euro] Variable Cost: 924 0 0 - [Euro] 3005 PARKING BRAKE 3 1602 1358 1358 - [Euro] Fixed Cost: 679 1358 1358 - [Euro] Variable Cost: 924 0 0 - [Euro] 3006 ROTOR BLADES 3 11105 9901 9901 - [Euro] Fixed Cost: 10181 9901 9901 - [Euro] Variable Cost: 924 0 0 - [Euro] 3007 TOWER 3 8576 6294 6294 - [Euro] Fixed Cost: 7652 6294 6294 - [Euro] Variable Cost: 924 0 0 - [Euro] 3008 TOWER FOUNDATION 3 5515 1574 1574 - [Euro] Fixed Cost: 5423 1574 1574 - [Euro] Variable Cost: 92 0 0 - [Euro] 3009 WEATHER STATION 3 6909 1473 1473 - [Euro] Fixed Cost: 6817 1473 1473 - [Euro] Variable Cost: 92 0 0 - [Euro] 4001 CONTROL SYSTEM 4 4318 6787 6787 - [Euro] Fixed Cost: 3394 6787 6787 - [Euro] Variable Cost: 924 0 0 - [Euro] 4002 GENERATOR 4 7711 13575 13575 - [Euro] Fixed Cost: 6787 13575 13575 - [Euro] Variable Cost: 924 0 0 - [Euro] 4003 INVERTER SYSTEM 4 12029 20362 20362 - [Euro] Fixed Cost: 10181 20362 20362 - [Euro] Variable Cost: 1848 0 0 - [Euro] 4004 NACELLE SYSTEM 4 19707 15736 15736 - [Euro] Fixed Cost: 19130 15736 15736 - [Euro] Variable Cost: 577 0 0 - [Euro] 4005 PARKING BRAKE 4 863 1358 1358 - [Euro]

Page 55: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 55/79

Fixed Cost: 679 1358 1358 - [Euro] Variable Cost: 185 0 0 - [Euro] 4006 ROTOR BLADES 4 11105 10013 10013 - [Euro] Fixed Cost: 10181 10013 10013 - [Euro] Variable Cost: 924 0 0 - [Euro] 4007 TOWER 4 7999 6294 6294 - [Euro] Fixed Cost: 7652 6294 6294 - [Euro] Variable Cost: 346 0 0 - [Euro] 4008 TOWER FOUNDATION 4 2006 5879 5879 - [Euro] Fixed Cost: 1913 5879 5879 - [Euro] Variable Cost: 92 0 0 - [Euro] 4009 WEATHER STATION 4 829 1473 1473 - [Euro] Fixed Cost: 736 1473 1473 - [Euro] Variable Cost: 92 0 0 - [Euro] Period: 2020 - 1 Active Service Present worth factor: 55.53% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 270392 286978 286978 - [Euro] Fixed Cost: 239763 286978 286978 - [Euro] Variable Cost: 30628 0 0 - [Euro] 1001 CONTROL SYSTEM 1 3862 6168 6168 - [Euro] Fixed Cost: 3084 6168 6168 - [Euro] Variable Cost: 777 0 0 - [Euro] 1002 GENERATOR 1 7057 11319 11319 - [Euro] Fixed Cost: 6168 11319 11319 - [Euro] Variable Cost: 888 0 0 - [Euro] 1003 INVERTER SYSTEM 1 11030 0 0 - [Euro] Fixed Cost: 9253 0 0 - [Euro] Variable Cost: 1777 0 0 - [Euro] 1004 NACELLE SYSTEM 1 18275 14302 14302 - [Euro] Fixed Cost: 17386 14302 14302 - [Euro] Variable Cost: 888 0 0 - [Euro] 1005 PARKING BRAKE 1 795 1234 1234 - [Euro] Fixed Cost: 617 1234 1234 - [Euro] Variable Cost: 178 0 0 - [Euro] 1006 ROTOR BLADES 1 10141 9253 9253 - [Euro] Fixed Cost: 9253 9253 9253 - [Euro] Variable Cost: 888 0 0 - [Euro] 1007 TOWER 1 7843 5721 5721 - [Euro] Fixed Cost: 6955 5721 5721 - [Euro] Variable Cost: 888 0 0 - [Euro]

Page 56: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 56/79

1008 TOWER FOUNDATION 1 1827 4142 4142 - [Euro] Fixed Cost: 1739 4142 4142 - [Euro] Variable Cost: 89 0 0 - [Euro] 1009 WEATHER STATION 1 89 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 89 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 8732 5721 5721 - [Euro] Fixed Cost: 6955 5721 5721 - [Euro] Variable Cost: 1777 0 0 - [Euro] 1200 SCADA SYSTEM 178 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 178 0 0 - [Euro] 1300 SUB- STATION 11918 18506 18506 - [Euro] Fixed Cost: 9253 18506 18506 - [Euro] Variable Cost: 2665 0 0 - [Euro] 2001 CONTROL SYSTEM 2 3973 6168 6168 - [Euro] Fixed Cost: 3084 6168 6168 - [Euro] Variable Cost: 888 0 0 - [Euro] 2002 GENERATOR 2 7057 12337 12337 - [Euro] Fixed Cost: 6168 12337 12337 - [Euro] Variable Cost: 888 0 0 - [Euro] 2003 INVERTER SYSTEM 2 11030 18506 18506 - [Euro] Fixed Cost: 9253 18506 18506 - [Euro] Variable Cost: 1777 0 0 - [Euro] 2004 NACELLE SYSTEM 2 18275 14302 14302 - [Euro] Fixed Cost: 17386 14302 14302 - [Euro] Variable Cost: 888 0 0 - [Euro] 2005 PARKING BRAKE 2 795 1234 1234 - [Euro] Fixed Cost: 617 1234 1234 - [Euro] Variable Cost: 178 0 0 - [Euro] 2006 ROTOR BLADES 2 10141 9253 9253 - [Euro] Fixed Cost: 9253 9253 9253 - [Euro] Variable Cost: 888 0 0 - [Euro] 2007 TOWER 2 7843 5721 5721 - [Euro] Fixed Cost: 6955 5721 5721 - [Euro] Variable Cost: 888 0 0 - [Euro] 2008 TOWER FOUNDATION 2 4374 1430 1430 - [Euro] Fixed Cost: 4286 1430 1430 - [Euro] Variable Cost: 89 0 0 - [Euro] 2009 WEATHER STATION 2 89 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro]

Page 57: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 57/79

Variable Cost: 89 0 0 - [Euro] 3001 CONTROL SYSTEM 3 3973 6423 6423 - [Euro] Fixed Cost: 3084 6423 6423 - [Euro] Variable Cost: 888 0 0 - [Euro] 3002 GENERATOR 3 7057 12337 12337 - [Euro] Fixed Cost: 6168 12337 12337 - [Euro] Variable Cost: 888 0 0 - [Euro] 3003 INVERTER SYSTEM 3 11030 18506 18506 - [Euro] Fixed Cost: 9253 18506 18506 - [Euro] Variable Cost: 1777 0 0 - [Euro] 3004 NACELLE SYSTEM 3 18275 14302 14302 - [Euro] Fixed Cost: 17386 14302 14302 - [Euro] Variable Cost: 888 0 0 - [Euro] 3005 PARKING BRAKE 3 1505 1234 1234 - [Euro] Fixed Cost: 617 1234 1234 - [Euro] Variable Cost: 888 0 0 - [Euro] 3006 ROTOR BLADES 3 10141 8998 8998 - [Euro] Fixed Cost: 9253 8998 8998 - [Euro] Variable Cost: 888 0 0 - [Euro] 3007 TOWER 3 7843 5721 5721 - [Euro] Fixed Cost: 6955 5721 5721 - [Euro] Variable Cost: 888 0 0 - [Euro] 3008 TOWER FOUNDATION 3 5017 1430 1430 - [Euro] Fixed Cost: 4929 1430 1430 - [Euro] Variable Cost: 89 0 0 - [Euro] 3009 WEATHER STATION 3 89 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 89 0 0 - [Euro] 4001 CONTROL SYSTEM 4 3973 6168 6168 - [Euro] Fixed Cost: 3084 6168 6168 - [Euro] Variable Cost: 888 0 0 - [Euro] 4002 GENERATOR 4 7057 12337 12337 - [Euro] Fixed Cost: 6168 12337 12337 - [Euro] Variable Cost: 888 0 0 - [Euro] 4003 INVERTER SYSTEM 4 11030 18506 18506 - [Euro] Fixed Cost: 9253 18506 18506 - [Euro] Variable Cost: 1777 0 0 - [Euro] 4004 NACELLE SYSTEM 4 17942 14302 14302 - [Euro] Fixed Cost: 17386 14302 14302 - [Euro] Variable Cost: 555 0 0 - [Euro] 4005 PARKING BRAKE 4 795 1234 1234 - [Euro]

Page 58: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 58/79

Fixed Cost: 617 1234 1234 - [Euro] Variable Cost: 178 0 0 - [Euro] 4006 ROTOR BLADES 4 10141 9100 9100 - [Euro] Fixed Cost: 9253 9100 9100 - [Euro] Variable Cost: 888 0 0 - [Euro] 4007 TOWER 4 7288 5721 5721 - [Euro] Fixed Cost: 6955 5721 5721 - [Euro] Variable Cost: 333 0 0 - [Euro] 4008 TOWER FOUNDATION 4 1827 5343 5343 - [Euro] Fixed Cost: 1739 5343 5343 - [Euro] Variable Cost: 89 0 0 - [Euro] 4009 WEATHER STATION 4 89 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 89 0 0 - [Euro] Period: 2020 - 2 Shut-Down Present worth factor: 55.53% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 14533 16636 16636 - [Euro] Fixed Cost: 14533 16636 16636 - [Euro] Variable Cost: 0 0 0 - [Euro] 1001 CONTROL SYSTEM 1 189 358 358 - [Euro] Fixed Cost: 189 358 358 - [Euro] Variable Cost: 0 0 0 - [Euro] 1002 GENERATOR 1 370 656 656 - [Euro] Fixed Cost: 370 656 656 - [Euro] Variable Cost: 0 0 0 - [Euro] 1003 INVERTER SYSTEM 1 560 0 0 - [Euro] Fixed Cost: 560 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1004 NACELLE SYSTEM 1 1020 829 829 - [Euro] Fixed Cost: 1020 829 829 - [Euro] Variable Cost: 0 0 0 - [Euro] 1005 PARKING BRAKE 1 38 72 72 - [Euro] Fixed Cost: 38 72 72 - [Euro] Variable Cost: 0 0 0 - [Euro] 1006 ROTOR BLADES 1 549 536 536 - [Euro] Fixed Cost: 549 536 536 - [Euro] Variable Cost: 0 0 0 - [Euro] 1007 TOWER 1 415 331 331 - [Euro] Fixed Cost: 415 331 331 - [Euro] Variable Cost: 0 0 0 - [Euro]

Page 59: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 59/79

1008 TOWER FOUNDATION 1 102 240 240 - [Euro] Fixed Cost: 102 240 240 - [Euro] Variable Cost: 0 0 0 - [Euro] 1009 WEATHER STATION 1 40 0 0 - [Euro] Fixed Cost: 40 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 427 331 331 - [Euro] Fixed Cost: 427 331 331 - [Euro] Variable Cost: 0 0 0 - [Euro] 1200 SCADA SYSTEM 68 0 0 - [Euro] Fixed Cost: 68 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1300 SUB- STATION 572 1073 1073 - [Euro] Fixed Cost: 572 1073 1073 - [Euro] Variable Cost: 0 0 0 - [Euro] 2001 CONTROL SYSTEM 2 191 358 358 - [Euro] Fixed Cost: 191 358 358 - [Euro] Variable Cost: 0 0 0 - [Euro] 2002 GENERATOR 2 370 715 715 - [Euro] Fixed Cost: 370 715 715 - [Euro] Variable Cost: 0 0 0 - [Euro] 2003 INVERTER SYSTEM 2 560 1073 1073 - [Euro] Fixed Cost: 560 1073 1073 - [Euro] Variable Cost: 0 0 0 - [Euro] 2004 NACELLE SYSTEM 2 1020 829 829 - [Euro] Fixed Cost: 1020 829 829 - [Euro] Variable Cost: 0 0 0 - [Euro] 2005 PARKING BRAKE 2 38 72 72 - [Euro] Fixed Cost: 38 72 72 - [Euro] Variable Cost: 0 0 0 - [Euro] 2006 ROTOR BLADES 2 549 536 536 - [Euro] Fixed Cost: 549 536 536 - [Euro] Variable Cost: 0 0 0 - [Euro] 2007 TOWER 2 415 331 331 - [Euro] Fixed Cost: 415 331 331 - [Euro] Variable Cost: 0 0 0 - [Euro] 2008 TOWER FOUNDATION 2 250 83 83 - [Euro] Fixed Cost: 250 83 83 - [Euro] Variable Cost: 0 0 0 - [Euro] 2009 WEATHER STATION 2 40 0 0 - [Euro] Fixed Cost: 40 0 0 - [Euro]

Page 60: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 60/79

Variable Cost: 0 0 0 - [Euro] 3001 CONTROL SYSTEM 3 191 373 373 - [Euro] Fixed Cost: 191 373 373 - [Euro] Variable Cost: 0 0 0 - [Euro] 3002 GENERATOR 3 370 715 715 - [Euro] Fixed Cost: 370 715 715 - [Euro] Variable Cost: 0 0 0 - [Euro] 3003 INVERTER SYSTEM 3 560 1073 1073 - [Euro] Fixed Cost: 560 1073 1073 - [Euro] Variable Cost: 0 0 0 - [Euro] 3004 NACELLE SYSTEM 3 1020 829 829 - [Euro] Fixed Cost: 1020 829 829 - [Euro] Variable Cost: 0 0 0 - [Euro] 3005 PARKING BRAKE 3 48 72 72 - [Euro] Fixed Cost: 48 72 72 - [Euro] Variable Cost: 0 0 0 - [Euro] 3006 ROTOR BLADES 3 549 521 521 - [Euro] Fixed Cost: 549 521 521 - [Euro] Variable Cost: 0 0 0 - [Euro] 3007 TOWER 3 415 331 331 - [Euro] Fixed Cost: 415 331 331 - [Euro] Variable Cost: 0 0 0 - [Euro] 3008 TOWER FOUNDATION 3 287 83 83 - [Euro] Fixed Cost: 287 83 83 - [Euro] Variable Cost: 0 0 0 - [Euro] 3009 WEATHER STATION 3 40 0 0 - [Euro] Fixed Cost: 40 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4001 CONTROL SYSTEM 4 191 358 358 - [Euro] Fixed Cost: 191 358 358 - [Euro] Variable Cost: 0 0 0 - [Euro] 4002 GENERATOR 4 370 715 715 - [Euro] Fixed Cost: 370 715 715 - [Euro] Variable Cost: 0 0 0 - [Euro] 4003 INVERTER SYSTEM 4 560 1073 1073 - [Euro] Fixed Cost: 560 1073 1073 - [Euro] Variable Cost: 0 0 0 - [Euro] 4004 NACELLE SYSTEM 4 1016 829 829 - [Euro] Fixed Cost: 1016 829 829 - [Euro] Variable Cost: 0 0 0 - [Euro] 4005 PARKING BRAKE 4 38 72 72 - [Euro]

Page 61: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 61/79

Fixed Cost: 38 72 72 - [Euro] Variable Cost: 0 0 0 - [Euro] 4006 ROTOR BLADES 4 549 528 528 - [Euro] Fixed Cost: 549 528 528 - [Euro] Variable Cost: 0 0 0 - [Euro] 4007 TOWER 4 408 331 331 - [Euro] Fixed Cost: 408 331 331 - [Euro] Variable Cost: 0 0 0 - [Euro] 4008 TOWER FOUNDATION 4 102 310 310 - [Euro] Fixed Cost: 102 310 310 - [Euro] Variable Cost: 0 0 0 - [Euro] 4009 WEATHER STATION 4 40 0 0 - [Euro] Fixed Cost: 40 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] Period: 2021 - 1 Active Service Present worth factor: 53.39% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 284483 291937 291937 - [Euro] Fixed Cost: 255033 291937 291937 - [Euro] Variable Cost: 29450 0 0 - [Euro] 1001 CONTROL SYSTEM 1 4069 6275 6275 - [Euro] Fixed Cost: 3322 6275 6275 - [Euro] Variable Cost: 747 0 0 - [Euro] 1002 GENERATOR 1 7340 11514 11514 - [Euro] Fixed Cost: 6486 11514 11514 - [Euro] Variable Cost: 854 0 0 - [Euro] 1003 INVERTER SYSTEM 1 11543 0 0 - [Euro] Fixed Cost: 9834 0 0 - [Euro] Variable Cost: 1709 0 0 - [Euro] 1004 NACELLE SYSTEM 1 18751 14549 14549 - [Euro] Fixed Cost: 17897 14549 14549 - [Euro] Variable Cost: 854 0 0 - [Euro] 1005 PARKING BRAKE 1 840 1255 1255 - [Euro] Fixed Cost: 670 1255 1255 - [Euro] Variable Cost: 171 0 0 - [Euro] 1006 ROTOR BLADES 1 10478 9413 9413 - [Euro] Fixed Cost: 9624 9413 9413 - [Euro] Variable Cost: 854 0 0 - [Euro] 1007 TOWER 1 8139 5820 5820 - [Euro] Fixed Cost: 7285 5820 5820 - [Euro] Variable Cost: 854 0 0 - [Euro]

Page 62: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 62/79

1008 TOWER FOUNDATION 1 1875 4213 4213 - [Euro] Fixed Cost: 1790 4213 4213 - [Euro] Variable Cost: 85 0 0 - [Euro] 1009 WEATHER STATION 1 783 0 0 - [Euro] Fixed Cost: 698 0 0 - [Euro] Variable Cost: 85 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 9205 5820 5820 - [Euro] Fixed Cost: 7496 5820 5820 - [Euro] Variable Cost: 1709 0 0 - [Euro] 1200 SCADA SYSTEM 1369 0 0 - [Euro] Fixed Cost: 1198 0 0 - [Euro] Variable Cost: 171 0 0 - [Euro] 1300 SUB- STATION 12608 18826 18826 - [Euro] Fixed Cost: 10045 18826 18826 - [Euro] Variable Cost: 2563 0 0 - [Euro] 2001 CONTROL SYSTEM 2 4202 6275 6275 - [Euro] Fixed Cost: 3348 6275 6275 - [Euro] Variable Cost: 854 0 0 - [Euro] 2002 GENERATOR 2 7340 12551 12551 - [Euro] Fixed Cost: 6486 12551 12551 - [Euro] Variable Cost: 854 0 0 - [Euro] 2003 INVERTER SYSTEM 2 11543 18826 18826 - [Euro] Fixed Cost: 9834 18826 18826 - [Euro] Variable Cost: 1709 0 0 - [Euro] 2004 NACELLE SYSTEM 2 18751 14549 14549 - [Euro] Fixed Cost: 17897 14549 14549 - [Euro] Variable Cost: 854 0 0 - [Euro] 2005 PARKING BRAKE 2 840 1255 1255 - [Euro] Fixed Cost: 670 1255 1255 - [Euro] Variable Cost: 171 0 0 - [Euro] 2006 ROTOR BLADES 2 10478 9413 9413 - [Euro] Fixed Cost: 9624 9413 9413 - [Euro] Variable Cost: 854 0 0 - [Euro] 2007 TOWER 2 8139 5820 5820 - [Euro] Fixed Cost: 7285 5820 5820 - [Euro] Variable Cost: 854 0 0 - [Euro] 2008 TOWER FOUNDATION 2 4466 1455 1455 - [Euro] Fixed Cost: 4380 1455 1455 - [Euro] Variable Cost: 85 0 0 - [Euro] 2009 WEATHER STATION 2 783 0 0 - [Euro] Fixed Cost: 698 0 0 - [Euro]

Page 63: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 63/79

Variable Cost: 85 0 0 - [Euro] 3001 CONTROL SYSTEM 3 4202 6535 6535 - [Euro] Fixed Cost: 3348 6535 6535 - [Euro] Variable Cost: 854 0 0 - [Euro] 3002 GENERATOR 3 7340 12551 12551 - [Euro] Fixed Cost: 6486 12551 12551 - [Euro] Variable Cost: 854 0 0 - [Euro] 3003 INVERTER SYSTEM 3 11543 18826 18826 - [Euro] Fixed Cost: 9834 18826 18826 - [Euro] Variable Cost: 1709 0 0 - [Euro] 3004 NACELLE SYSTEM 3 18751 14549 14549 - [Euro] Fixed Cost: 17897 14549 14549 - [Euro] Variable Cost: 854 0 0 - [Euro] 3005 PARKING BRAKE 3 1692 1255 1255 - [Euro] Fixed Cost: 838 1255 1255 - [Euro] Variable Cost: 854 0 0 - [Euro] 3006 ROTOR BLADES 3 10478 9154 9154 - [Euro] Fixed Cost: 9624 9154 9154 - [Euro] Variable Cost: 854 0 0 - [Euro] 3007 TOWER 3 8139 5820 5820 - [Euro] Fixed Cost: 7285 5820 5820 - [Euro] Variable Cost: 854 0 0 - [Euro] 3008 TOWER FOUNDATION 3 5120 1455 1455 - [Euro] Fixed Cost: 5035 1455 1455 - [Euro] Variable Cost: 85 0 0 - [Euro] 3009 WEATHER STATION 3 783 0 0 - [Euro] Fixed Cost: 698 0 0 - [Euro] Variable Cost: 85 0 0 - [Euro] 4001 CONTROL SYSTEM 4 4202 6275 6275 - [Euro] Fixed Cost: 3348 6275 6275 - [Euro] Variable Cost: 854 0 0 - [Euro] 4002 GENERATOR 4 7340 12551 12551 - [Euro] Fixed Cost: 6486 12551 12551 - [Euro] Variable Cost: 854 0 0 - [Euro] 4003 INVERTER SYSTEM 4 11543 18826 18826 - [Euro] Fixed Cost: 9834 18826 18826 - [Euro] Variable Cost: 1709 0 0 - [Euro] 4004 NACELLE SYSTEM 4 18352 14549 14549 - [Euro] Fixed Cost: 17818 14549 14549 - [Euro] Variable Cost: 534 0 0 - [Euro] 4005 PARKING BRAKE 4 840 1255 1255 - [Euro]

Page 64: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 64/79

Fixed Cost: 670 1255 1255 - [Euro] Variable Cost: 171 0 0 - [Euro] 4006 ROTOR BLADES 4 10478 9257 9257 - [Euro] Fixed Cost: 9624 9257 9257 - [Euro] Variable Cost: 854 0 0 - [Euro] 4007 TOWER 4 7474 5820 5820 - [Euro] Fixed Cost: 7154 5820 5820 - [Euro] Variable Cost: 320 0 0 - [Euro] 4008 TOWER FOUNDATION 4 1875 5435 5435 - [Euro] Fixed Cost: 1790 5435 5435 - [Euro] Variable Cost: 85 0 0 - [Euro] 4009 WEATHER STATION 4 783 0 0 - [Euro] Fixed Cost: 698 0 0 - [Euro] Variable Cost: 85 0 0 - [Euro] Period: 2022 - 1 Active Service Present worth factor: 51.34% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 273542 280708 280708 - [Euro] Fixed Cost: 245224 280708 280708 - [Euro] Variable Cost: 28318 0 0 - [Euro] 1001 CONTROL SYSTEM 1 3913 6034 6034 - [Euro] Fixed Cost: 3194 6034 6034 - [Euro] Variable Cost: 719 0 0 - [Euro] 1002 GENERATOR 1 7058 11071 11071 - [Euro] Fixed Cost: 6236 11071 11071 - [Euro] Variable Cost: 821 0 0 - [Euro] 1003 INVERTER SYSTEM 1 11099 0 0 - [Euro] Fixed Cost: 9456 0 0 - [Euro] Variable Cost: 1643 0 0 - [Euro] 1004 NACELLE SYSTEM 1 18030 13989 13989 - [Euro] Fixed Cost: 17209 13989 13989 - [Euro] Variable Cost: 821 0 0 - [Euro] 1005 PARKING BRAKE 1 808 1207 1207 - [Euro] Fixed Cost: 644 1207 1207 - [Euro] Variable Cost: 164 0 0 - [Euro] 1006 ROTOR BLADES 1 10075 9051 9051 - [Euro] Fixed Cost: 9254 9051 9051 - [Euro] Variable Cost: 821 0 0 - [Euro] 1007 TOWER 1 7826 5596 5596 - [Euro] Fixed Cost: 7005 5596 5596 - [Euro] Variable Cost: 821 0 0 - [Euro]

Page 65: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 65/79

1008 TOWER FOUNDATION 1 1803 4051 4051 - [Euro] Fixed Cost: 1721 4051 4051 - [Euro] Variable Cost: 82 0 0 - [Euro] 1009 WEATHER STATION 1 753 0 0 - [Euro] Fixed Cost: 671 0 0 - [Euro] Variable Cost: 82 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 8851 5596 5596 - [Euro] Fixed Cost: 7208 5596 5596 - [Euro] Variable Cost: 1643 0 0 - [Euro] 1200 SCADA SYSTEM 1316 0 0 - [Euro] Fixed Cost: 1152 0 0 - [Euro] Variable Cost: 164 0 0 - [Euro] 1300 SUB- STATION 12123 18102 18102 - [Euro] Fixed Cost: 9659 18102 18102 - [Euro] Variable Cost: 2464 0 0 - [Euro] 2001 CONTROL SYSTEM 2 4041 6034 6034 - [Euro] Fixed Cost: 3219 6034 6034 - [Euro] Variable Cost: 821 0 0 - [Euro] 2002 GENERATOR 2 7058 12068 12068 - [Euro] Fixed Cost: 6236 12068 12068 - [Euro] Variable Cost: 821 0 0 - [Euro] 2003 INVERTER SYSTEM 2 11099 18102 18102 - [Euro] Fixed Cost: 9456 18102 18102 - [Euro] Variable Cost: 1643 0 0 - [Euro] 2004 NACELLE SYSTEM 2 18030 13989 13989 - [Euro] Fixed Cost: 17209 13989 13989 - [Euro] Variable Cost: 821 0 0 - [Euro] 2005 PARKING BRAKE 2 808 1207 1207 - [Euro] Fixed Cost: 644 1207 1207 - [Euro] Variable Cost: 164 0 0 - [Euro] 2006 ROTOR BLADES 2 10075 9051 9051 - [Euro] Fixed Cost: 9254 9051 9051 - [Euro] Variable Cost: 821 0 0 - [Euro] 2007 TOWER 2 7826 5596 5596 - [Euro] Fixed Cost: 7005 5596 5596 - [Euro] Variable Cost: 821 0 0 - [Euro] 2008 TOWER FOUNDATION 2 4294 1399 1399 - [Euro] Fixed Cost: 4212 1399 1399 - [Euro] Variable Cost: 82 0 0 - [Euro] 2009 WEATHER STATION 2 753 0 0 - [Euro] Fixed Cost: 671 0 0 - [Euro]

Page 66: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 66/79

Variable Cost: 82 0 0 - [Euro] 3001 CONTROL SYSTEM 3 4041 6283 6283 - [Euro] Fixed Cost: 3219 6283 6283 - [Euro] Variable Cost: 821 0 0 - [Euro] 3002 GENERATOR 3 7058 12068 12068 - [Euro] Fixed Cost: 6236 12068 12068 - [Euro] Variable Cost: 821 0 0 - [Euro] 3003 INVERTER SYSTEM 3 11099 18102 18102 - [Euro] Fixed Cost: 9456 18102 18102 - [Euro] Variable Cost: 1643 0 0 - [Euro] 3004 NACELLE SYSTEM 3 18030 13989 13989 - [Euro] Fixed Cost: 17209 13989 13989 - [Euro] Variable Cost: 821 0 0 - [Euro] 3005 PARKING BRAKE 3 1627 1207 1207 - [Euro] Fixed Cost: 806 1207 1207 - [Euro] Variable Cost: 821 0 0 - [Euro] 3006 ROTOR BLADES 3 10075 8802 8802 - [Euro] Fixed Cost: 9254 8802 8802 - [Euro] Variable Cost: 821 0 0 - [Euro] 3007 TOWER 3 7826 5596 5596 - [Euro] Fixed Cost: 7005 5596 5596 - [Euro] Variable Cost: 821 0 0 - [Euro] 3008 TOWER FOUNDATION 3 4923 1399 1399 - [Euro] Fixed Cost: 4841 1399 1399 - [Euro] Variable Cost: 82 0 0 - [Euro] 3009 WEATHER STATION 3 753 0 0 - [Euro] Fixed Cost: 671 0 0 - [Euro] Variable Cost: 82 0 0 - [Euro] 4001 CONTROL SYSTEM 4 4041 6034 6034 - [Euro] Fixed Cost: 3219 6034 6034 - [Euro] Variable Cost: 821 0 0 - [Euro] 4002 GENERATOR 4 7058 12068 12068 - [Euro] Fixed Cost: 6236 12068 12068 - [Euro] Variable Cost: 821 0 0 - [Euro] 4003 INVERTER SYSTEM 4 11099 18102 18102 - [Euro] Fixed Cost: 9456 18102 18102 - [Euro] Variable Cost: 1643 0 0 - [Euro] 4004 NACELLE SYSTEM 4 17646 13989 13989 - [Euro] Fixed Cost: 17133 13989 13989 - [Euro] Variable Cost: 513 0 0 - [Euro] 4005 PARKING BRAKE 4 808 1207 1207 - [Euro]

Page 67: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 67/79

Fixed Cost: 644 1207 1207 - [Euro] Variable Cost: 164 0 0 - [Euro] 4006 ROTOR BLADES 4 10075 8901 8901 - [Euro] Fixed Cost: 9254 8901 8901 - [Euro] Variable Cost: 821 0 0 - [Euro] 4007 TOWER 4 7187 5596 5596 - [Euro] Fixed Cost: 6879 5596 5596 - [Euro] Variable Cost: 308 0 0 - [Euro] 4008 TOWER FOUNDATION 4 1803 5226 5226 - [Euro] Fixed Cost: 1721 5226 5226 - [Euro] Variable Cost: 82 0 0 - [Euro] 4009 WEATHER STATION 4 753 0 0 - [Euro] Fixed Cost: 671 0 0 - [Euro] Variable Cost: 82 0 0 - [Euro] Period: 2023 - 1 Active Service Present worth factor: 49.36% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 263021 269912 269912 - [Euro] Fixed Cost: 235792 269912 269912 - [Euro] Variable Cost: 27229 0 0 - [Euro] 1001 CONTROL SYSTEM 1 3762 5802 5802 - [Euro] Fixed Cost: 3071 5802 5802 - [Euro] Variable Cost: 691 0 0 - [Euro] 1002 GENERATOR 1 6786 10646 10646 - [Euro] Fixed Cost: 5997 10646 10646 - [Euro] Variable Cost: 790 0 0 - [Euro] 1003 INVERTER SYSTEM 1 10672 0 0 - [Euro] Fixed Cost: 9092 0 0 - [Euro] Variable Cost: 1580 0 0 - [Euro] 1004 NACELLE SYSTEM 1 17337 13451 13451 - [Euro] Fixed Cost: 16547 13451 13451 - [Euro] Variable Cost: 790 0 0 - [Euro] 1005 PARKING BRAKE 1 777 1161 1161 - [Euro] Fixed Cost: 619 1161 1161 - [Euro] Variable Cost: 158 0 0 - [Euro] 1006 ROTOR BLADES 1 9687 8703 8703 - [Euro] Fixed Cost: 8898 8703 8703 - [Euro] Variable Cost: 790 0 0 - [Euro] 1007 TOWER 1 7525 5381 5381 - [Euro] Fixed Cost: 6736 5381 5381 - [Euro] Variable Cost: 790 0 0 - [Euro]

Page 68: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 68/79

1008 TOWER FOUNDATION 1 1734 3895 3895 - [Euro] Fixed Cost: 1655 3895 3895 - [Euro] Variable Cost: 79 0 0 - [Euro] 1009 WEATHER STATION 1 724 0 0 - [Euro] Fixed Cost: 645 0 0 - [Euro] Variable Cost: 79 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 8510 5381 5381 - [Euro] Fixed Cost: 6931 5381 5381 - [Euro] Variable Cost: 1580 0 0 - [Euro] 1200 SCADA SYSTEM 1266 0 0 - [Euro] Fixed Cost: 1108 0 0 - [Euro] Variable Cost: 158 0 0 - [Euro] 1300 SUB- STATION 11657 17405 17405 - [Euro] Fixed Cost: 9287 17405 17405 - [Euro] Variable Cost: 2369 0 0 - [Euro] 2001 CONTROL SYSTEM 2 3885 5802 5802 - [Euro] Fixed Cost: 3096 5802 5802 - [Euro] Variable Cost: 790 0 0 - [Euro] 2002 GENERATOR 2 6786 11604 11604 - [Euro] Fixed Cost: 5997 11604 11604 - [Euro] Variable Cost: 790 0 0 - [Euro] 2003 INVERTER SYSTEM 2 10672 17405 17405 - [Euro] Fixed Cost: 9092 17405 17405 - [Euro] Variable Cost: 1580 0 0 - [Euro] 2004 NACELLE SYSTEM 2 17337 13451 13451 - [Euro] Fixed Cost: 16547 13451 13451 - [Euro] Variable Cost: 790 0 0 - [Euro] 2005 PARKING BRAKE 2 777 1161 1161 - [Euro] Fixed Cost: 619 1161 1161 - [Euro] Variable Cost: 158 0 0 - [Euro] 2006 ROTOR BLADES 2 9687 8703 8703 - [Euro] Fixed Cost: 8898 8703 8703 - [Euro] Variable Cost: 790 0 0 - [Euro] 2007 TOWER 2 7525 5381 5381 - [Euro] Fixed Cost: 6736 5381 5381 - [Euro] Variable Cost: 790 0 0 - [Euro] 2008 TOWER FOUNDATION 2 4129 1345 1345 - [Euro] Fixed Cost: 4050 1345 1345 - [Euro] Variable Cost: 79 0 0 - [Euro] 2009 WEATHER STATION 2 724 0 0 - [Euro] Fixed Cost: 645 0 0 - [Euro]

Page 69: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 69/79

Variable Cost: 79 0 0 - [Euro] 3001 CONTROL SYSTEM 3 3885 6042 6042 - [Euro] Fixed Cost: 3096 6042 6042 - [Euro] Variable Cost: 790 0 0 - [Euro] 3002 GENERATOR 3 6786 11604 11604 - [Euro] Fixed Cost: 5997 11604 11604 - [Euro] Variable Cost: 790 0 0 - [Euro] 3003 INVERTER SYSTEM 3 10672 17405 17405 - [Euro] Fixed Cost: 9092 17405 17405 - [Euro] Variable Cost: 1580 0 0 - [Euro] 3004 NACELLE SYSTEM 3 17337 13451 13451 - [Euro] Fixed Cost: 16547 13451 13451 - [Euro] Variable Cost: 790 0 0 - [Euro] 3005 PARKING BRAKE 3 1565 1161 1161 - [Euro] Fixed Cost: 775 1161 1161 - [Euro] Variable Cost: 790 0 0 - [Euro] 3006 ROTOR BLADES 3 9687 8463 8463 - [Euro] Fixed Cost: 8898 8463 8463 - [Euro] Variable Cost: 790 0 0 - [Euro] 3007 TOWER 3 7525 5381 5381 - [Euro] Fixed Cost: 6736 5381 5381 - [Euro] Variable Cost: 790 0 0 - [Euro] 3008 TOWER FOUNDATION 3 4734 1345 1345 - [Euro] Fixed Cost: 4655 1345 1345 - [Euro] Variable Cost: 79 0 0 - [Euro] 3009 WEATHER STATION 3 724 0 0 - [Euro] Fixed Cost: 645 0 0 - [Euro] Variable Cost: 79 0 0 - [Euro] 4001 CONTROL SYSTEM 4 3885 5802 5802 - [Euro] Fixed Cost: 3096 5802 5802 - [Euro] Variable Cost: 790 0 0 - [Euro] 4002 GENERATOR 4 6786 11604 11604 - [Euro] Fixed Cost: 5997 11604 11604 - [Euro] Variable Cost: 790 0 0 - [Euro] 4003 INVERTER SYSTEM 4 10672 17405 17405 - [Euro] Fixed Cost: 9092 17405 17405 - [Euro] Variable Cost: 1580 0 0 - [Euro] 4004 NACELLE SYSTEM 4 16967 13451 13451 - [Euro] Fixed Cost: 16474 13451 13451 - [Euro] Variable Cost: 494 0 0 - [Euro] 4005 PARKING BRAKE 4 777 1161 1161 - [Euro]

Page 70: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 70/79

Fixed Cost: 619 1161 1161 - [Euro] Variable Cost: 158 0 0 - [Euro] 4006 ROTOR BLADES 4 9687 8559 8559 - [Euro] Fixed Cost: 8898 8559 8559 - [Euro] Variable Cost: 790 0 0 - [Euro] 4007 TOWER 4 6910 5381 5381 - [Euro] Fixed Cost: 6614 5381 5381 - [Euro] Variable Cost: 296 0 0 - [Euro] 4008 TOWER FOUNDATION 4 1734 5025 5025 - [Euro] Fixed Cost: 1655 5025 5025 - [Euro] Variable Cost: 79 0 0 - [Euro] 4009 WEATHER STATION 4 724 0 0 - [Euro] Fixed Cost: 645 0 0 - [Euro] Variable Cost: 79 0 0 - [Euro] Period: 2024 - 1 Active Service Present worth factor: 47.46% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 252905 259531 259531 - [Euro] Fixed Cost: 226723 259531 259531 - [Euro] Variable Cost: 26181 0 0 - [Euro] 1001 CONTROL SYSTEM 1 3618 5578 5578 - [Euro] Fixed Cost: 2953 5578 5578 - [Euro] Variable Cost: 664 0 0 - [Euro] 1002 GENERATOR 1 6525 10236 10236 - [Euro] Fixed Cost: 5766 10236 10236 - [Euro] Variable Cost: 759 0 0 - [Euro] 1003 INVERTER SYSTEM 1 10261 0 0 - [Euro] Fixed Cost: 8742 0 0 - [Euro] Variable Cost: 1519 0 0 - [Euro] 1004 NACELLE SYSTEM 1 16670 12934 12934 - [Euro] Fixed Cost: 15910 12934 12934 - [Euro] Variable Cost: 759 0 0 - [Euro] 1005 PARKING BRAKE 1 747 1116 1116 - [Euro] Fixed Cost: 595 1116 1116 - [Euro] Variable Cost: 152 0 0 - [Euro] 1006 ROTOR BLADES 1 9315 8368 8368 - [Euro] Fixed Cost: 8555 8368 8368 - [Euro] Variable Cost: 759 0 0 - [Euro] 1007 TOWER 1 7236 5174 5174 - [Euro] Fixed Cost: 6476 5174 5174 - [Euro] Variable Cost: 759 0 0 - [Euro]

Page 71: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 71/79

1008 TOWER FOUNDATION 1 1667 3745 3745 - [Euro] Fixed Cost: 1591 3745 3745 - [Euro] Variable Cost: 76 0 0 - [Euro] 1009 WEATHER STATION 1 696 0 0 - [Euro] Fixed Cost: 620 0 0 - [Euro] Variable Cost: 76 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 8183 5174 5174 - [Euro] Fixed Cost: 6664 5174 5174 - [Euro] Variable Cost: 1519 0 0 - [Euro] 1200 SCADA SYSTEM 1217 0 0 - [Euro] Fixed Cost: 1065 0 0 - [Euro] Variable Cost: 152 0 0 - [Euro] 1300 SUB- STATION 11208 16736 16736 - [Euro] Fixed Cost: 8930 16736 16736 - [Euro] Variable Cost: 2278 0 0 - [Euro] 2001 CONTROL SYSTEM 2 3736 5578 5578 - [Euro] Fixed Cost: 2976 5578 5578 - [Euro] Variable Cost: 759 0 0 - [Euro] 2002 GENERATOR 2 6525 11157 11157 - [Euro] Fixed Cost: 5766 11157 11157 - [Euro] Variable Cost: 759 0 0 - [Euro] 2003 INVERTER SYSTEM 2 10261 16736 16736 - [Euro] Fixed Cost: 8742 16736 16736 - [Euro] Variable Cost: 1519 0 0 - [Euro] 2004 NACELLE SYSTEM 2 16670 12934 12934 - [Euro] Fixed Cost: 15910 12934 12934 - [Euro] Variable Cost: 759 0 0 - [Euro] 2005 PARKING BRAKE 2 747 1116 1116 - [Euro] Fixed Cost: 595 1116 1116 - [Euro] Variable Cost: 152 0 0 - [Euro] 2006 ROTOR BLADES 2 9315 8368 8368 - [Euro] Fixed Cost: 8555 8368 8368 - [Euro] Variable Cost: 759 0 0 - [Euro] 2007 TOWER 2 7236 5174 5174 - [Euro] Fixed Cost: 6476 5174 5174 - [Euro] Variable Cost: 759 0 0 - [Euro] 2008 TOWER FOUNDATION 2 3970 1293 1293 - [Euro] Fixed Cost: 3894 1293 1293 - [Euro] Variable Cost: 76 0 0 - [Euro] 2009 WEATHER STATION 2 696 0 0 - [Euro] Fixed Cost: 620 0 0 - [Euro]

Page 72: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 72/79

Variable Cost: 76 0 0 - [Euro] 3001 CONTROL SYSTEM 3 3736 5809 5809 - [Euro] Fixed Cost: 2976 5809 5809 - [Euro] Variable Cost: 759 0 0 - [Euro] 3002 GENERATOR 3 6525 11157 11157 - [Euro] Fixed Cost: 5766 11157 11157 - [Euro] Variable Cost: 759 0 0 - [Euro] 3003 INVERTER SYSTEM 3 10261 16736 16736 - [Euro] Fixed Cost: 8742 16736 16736 - [Euro] Variable Cost: 1519 0 0 - [Euro] 3004 NACELLE SYSTEM 3 16670 12934 12934 - [Euro] Fixed Cost: 15910 12934 12934 - [Euro] Variable Cost: 759 0 0 - [Euro] 3005 PARKING BRAKE 3 1505 1116 1116 - [Euro] Fixed Cost: 745 1116 1116 - [Euro] Variable Cost: 759 0 0 - [Euro] 3006 ROTOR BLADES 3 9315 8138 8138 - [Euro] Fixed Cost: 8555 8138 8138 - [Euro] Variable Cost: 759 0 0 - [Euro] 3007 TOWER 3 7236 5174 5174 - [Euro] Fixed Cost: 6476 5174 5174 - [Euro] Variable Cost: 759 0 0 - [Euro] 3008 TOWER FOUNDATION 3 4552 1293 1293 - [Euro] Fixed Cost: 4476 1293 1293 - [Euro] Variable Cost: 76 0 0 - [Euro] 3009 WEATHER STATION 3 696 0 0 - [Euro] Fixed Cost: 620 0 0 - [Euro] Variable Cost: 76 0 0 - [Euro] 4001 CONTROL SYSTEM 4 3736 5578 5578 - [Euro] Fixed Cost: 2976 5578 5578 - [Euro] Variable Cost: 759 0 0 - [Euro] 4002 GENERATOR 4 6525 11157 11157 - [Euro] Fixed Cost: 5766 11157 11157 - [Euro] Variable Cost: 759 0 0 - [Euro] 4003 INVERTER SYSTEM 4 10261 16736 16736 - [Euro] Fixed Cost: 8742 16736 16736 - [Euro] Variable Cost: 1519 0 0 - [Euro] 4004 NACELLE SYSTEM 4 16315 12934 12934 - [Euro] Fixed Cost: 15840 12934 12934 - [Euro] Variable Cost: 475 0 0 - [Euro] 4005 PARKING BRAKE 4 747 1116 1116 - [Euro]

Page 73: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 73/79

Fixed Cost: 595 1116 1116 - [Euro] Variable Cost: 152 0 0 - [Euro] 4006 ROTOR BLADES 4 9315 8230 8230 - [Euro] Fixed Cost: 8555 8230 8230 - [Euro] Variable Cost: 759 0 0 - [Euro] 4007 TOWER 4 6645 5174 5174 - [Euro] Fixed Cost: 6360 5174 5174 - [Euro] Variable Cost: 285 0 0 - [Euro] 4008 TOWER FOUNDATION 4 1667 4832 4832 - [Euro] Fixed Cost: 1591 4832 4832 - [Euro] Variable Cost: 76 0 0 - [Euro] 4009 WEATHER STATION 4 696 0 0 - [Euro] Fixed Cost: 620 0 0 - [Euro] Variable Cost: 76 0 0 - [Euro] Period: 2025 - 1 Active Service Present worth factor: 45.64% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 25174 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 25174 0 0 - [Euro] 1001 CONTROL SYSTEM 1 639 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 639 0 0 - [Euro] 1002 GENERATOR 1 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 1003 INVERTER SYSTEM 1 1460 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1460 0 0 - [Euro] 1004 NACELLE SYSTEM 1 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 1005 PARKING BRAKE 1 146 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 146 0 0 - [Euro] 1006 ROTOR BLADES 1 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 1007 TOWER 1 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro]

Page 74: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 74/79

1008 TOWER FOUNDATION 1 73 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 73 0 0 - [Euro] 1009 WEATHER STATION 1 73 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 73 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 1460 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1460 0 0 - [Euro] 1200 SCADA SYSTEM 146 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 146 0 0 - [Euro] 1300 SUB- STATION 2191 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 2191 0 0 - [Euro] 2001 CONTROL SYSTEM 2 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 2002 GENERATOR 2 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 2003 INVERTER SYSTEM 2 1460 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1460 0 0 - [Euro] 2004 NACELLE SYSTEM 2 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 2005 PARKING BRAKE 2 146 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 146 0 0 - [Euro] 2006 ROTOR BLADES 2 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 2007 TOWER 2 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 2008 TOWER FOUNDATION 2 73 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 73 0 0 - [Euro] 2009 WEATHER STATION 2 73 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro]

Page 75: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 75/79

Variable Cost: 73 0 0 - [Euro] 3001 CONTROL SYSTEM 3 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 3002 GENERATOR 3 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 3003 INVERTER SYSTEM 3 1460 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1460 0 0 - [Euro] 3004 NACELLE SYSTEM 3 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 3005 PARKING BRAKE 3 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 3006 ROTOR BLADES 3 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 3007 TOWER 3 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 3008 TOWER FOUNDATION 3 73 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 73 0 0 - [Euro] 3009 WEATHER STATION 3 73 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 73 0 0 - [Euro] 4001 CONTROL SYSTEM 4 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 4002 GENERATOR 4 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 4003 INVERTER SYSTEM 4 1460 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 1460 0 0 - [Euro] 4004 NACELLE SYSTEM 4 456 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 456 0 0 - [Euro] 4005 PARKING BRAKE 4 146 0 0 - [Euro]

Page 76: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 76/79

Fixed Cost: 0 0 0 - [Euro] Variable Cost: 146 0 0 - [Euro] 4006 ROTOR BLADES 4 730 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 730 0 0 - [Euro] 4007 TOWER 4 274 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 274 0 0 - [Euro] 4008 TOWER FOUNDATION 4 73 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 73 0 0 - [Euro] 4009 WEATHER STATION 4 73 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 73 0 0 - [Euro] Period: 2025 - 2 Demolition Present worth factor: 45.64% Item Baseline Actual What-if (c) What-if (o) Wind Park TaiChung Power Plant 242798 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 242798 0 0 - [Euro] 1001 CONTROL SYSTEM 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1002 GENERATOR 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1003 INVERTER SYSTEM 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1004 NACELLE SYSTEM 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1005 PARKING BRAKE 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1006 ROTOR BLADES 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1007 TOWER 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro]

Page 77: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 77/79

1008 TOWER FOUNDATION 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1009 WEATHER STATION 1 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1100 POWER DISTRIBUTION NETWORK 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1200 SCADA SYSTEM 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 1300 SUB- STATION 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2001 CONTROL SYSTEM 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2002 GENERATOR 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2003 INVERTER SYSTEM 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2004 NACELLE SYSTEM 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2005 PARKING BRAKE 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2006 ROTOR BLADES 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2007 TOWER 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2008 TOWER FOUNDATION 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 2009 WEATHER STATION 2 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro]

Page 78: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 78/79

Variable Cost: 0 0 0 - [Euro] 3001 CONTROL SYSTEM 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 3002 GENERATOR 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 3003 INVERTER SYSTEM 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 3004 NACELLE SYSTEM 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 3005 PARKING BRAKE 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 3006 ROTOR BLADES 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 3007 TOWER 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 3008 TOWER FOUNDATION 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 3009 WEATHER STATION 3 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4001 CONTROL SYSTEM 4 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4002 GENERATOR 4 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4003 INVERTER SYSTEM 4 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4004 NACELLE SYSTEM 4 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4005 PARKING BRAKE 4 0 0 0 - [Euro]

Page 79: System Report on Total cost of Ownership Data/System Report on T… · System Report on Total cost of Ownership Page 1/79 Created by: SUPERVISOR, 22-10-2005 16:40:26 Item Baseline

System Report on Total cost of Ownership

Page 79/79

Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4006 ROTOR BLADES 4 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4007 TOWER 4 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4008 TOWER FOUNDATION 4 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 4009 WEATHER STATION 4 0 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 0 0 0 - [Euro] 9999 Demolition Activities 242798 0 0 - [Euro] Fixed Cost: 0 0 0 - [Euro] Variable Cost: 242798 0 0 - [Euro] Total: 8890122 7796044 7796044 - [Euro] Fixed: 7319681 7593375 7593375 - [Euro] Variable: 1570440 202669 202669 - [Euro]


Recommended
Ownership of minerals and cadastral system

Ownership of minerals and cadastral system

Documents

The Report of The Ownership COmmissiOn

The Report of The Ownership COmmissiOn

Documents

KQSC - Ownership Report - Amended November 4, 2011

KQSC - Ownership Report - Amended November 4, 2011

Documents

KPSC - Ownership Report August 1 2007

KPSC - Ownership Report August 1 2007

Documents

Public Report Sustainable Forest Management Systemajaindonesia.com/images/Public_Report_PT_Bukit_Batabuh_Sei_Indah-FINAL.pdfPublic Report Sustainable Forest Management System Ownership

Public Report Sustainable Forest Management Systemajaindonesia.com/images/Public_Report_PT_Bukit_Batabuh_Sei_Indah-FINAL.pdfPublic Report Sustainable Forest Management System Ownership

Documents

REPORT ON CORPORATE GOVERNANCE AND OWNERSHIP … · GOVERNANCE AND OWNERSHIP STRUCTURE 2016 Approved by the Board of Directors on 15 March 2017 ... The Corporate governance system

REPORT ON CORPORATE GOVERNANCE AND OWNERSHIP … · GOVERNANCE AND OWNERSHIP STRUCTURE 2016 Approved by the Board of Directors on 15 March 2017 ... The Corporate governance system

Documents

KQSC - Ownership Report - August 1, 2005

KQSC - Ownership Report - August 1, 2005

Documents

The State Ownership Report 2019 - Regjeringen.no

The State Ownership Report 2019 - Regjeringen.no

Documents

KPMG TPO Third Party Ownership Report

KPMG TPO Third Party Ownership Report

Documents

ANNUAL REPORT ON CORPORATE GOVERNANCE & OWNERSHIP ...

ANNUAL REPORT ON CORPORATE GOVERNANCE & OWNERSHIP ...

Documents

Mozambique Case Study Report Country Ownership, Stakeholder ...

Mozambique Case Study Report Country Ownership, Stakeholder ...

Documents

Public Report Sustainable Forest Management Systemajaindonesia.com/images/Final_Public_Report_-_Reaudit_-_PT_Riau...Management System Ownership of this report and the information contained

Public Report Sustainable Forest Management Systemajaindonesia.com/images/Final_Public_Report_-_Reaudit_-_PT_Riau...Management System Ownership of this report and the information contained

Documents

HEDGE FUND OWNERSHIP REPORT – Q3 2019

HEDGE FUND OWNERSHIP REPORT – Q3 2019

Documents

The Report of The Ownership COmmissiOn - Kellogg … · 02 The OwneRship COMMissiOn: 2012 plurality, stewardship & engagement The report of the Ownership Commission march 2012 …

The Report of The Ownership COmmissiOn - Kellogg … · 02 The OwneRship COMMissiOn: 2012 plurality, stewardship & engagement The report of the Ownership Commission march 2012 …

Documents

Public Ownership report: March 2016

Public Ownership report: March 2016

Documents

Ownership - Annual Report 2010

Ownership - Annual Report 2010

Documents

2006 Annual Ownership Report

2006 Annual Ownership Report

Documents

REPORT ON THE CONCENTRATION OF MEDIA OWNERSHIP IN IRELANDcdn.thejournal.ie/media/2016/10/media-ownership-report-oct-2016.pdf · radio sector. In addition to his media ownership, Mr.

REPORT ON THE CONCENTRATION OF MEDIA OWNERSHIP IN IRELANDcdn.thejournal.ie/media/2016/10/media-ownership-report-oct-2016.pdf · radio sector. In addition to his media ownership, Mr.

Documents