Energetics

Main economic indices

Investments into the project

Name of chapters and costs, Mio. EUR Total  Year
 
1 2 3 4 5
Chapter 1. Front-end engineering and design 82.06 57.44 24.62
Chapter 2. Preparation of the ground 1.23 0.37 0.86
Chapter 3. Main construction objects 553.48 254.13 169.42 77.96 51.97
including:
mining workings 33.76 20.26 13.50
main frame — underground placement of 4 reactors 353.74 159.18 106.12 53.06 35.37
main frame – ground section with turbines 133.08 59.89 39.92 19.96 13.31
Air exhaust center with filtration unit 8.63 3.88 2.59 1.29 0.86
Section of collection and temporary storage of fluent and solid RW 7.50 3.38 2.25 1.12 0.75
Section of temporary storage of SNF 16.77 7.55 5.03 2.52 1.68
Chapter 4. Objects of  subsidiary and service purpose 14.24 14.24
Chapter 5. Objects of energy facilities 23.00 23.00
Chapter 6. Objects of transport and telecommunication facilities 13.23 13.23
Chapter 7. External networks and installations of water supply, sewage, heat and gas supply 16.72 7.52 5.02 2.51 1.67
Chapter 8. Beautification and gardening of the territory 1.38 1.38
Chapter 9. Other works and costs 18.51 0.92 5.55 4.63 2.78 4.63
Chapter 10. Salary of the Management (engineering supervision) 8.66 0.43 1.30 2.17 2.17 2.60
Total costs, incl. VAT (18%): 732.52 59.17 293.99 181.23 85.41 112.73
including VAT (18%): 111.74 9.02 44.84 27.64 13.03 17.20

 

Project effectiveness

Operational performance value measurement units
Electricity charges, incl. VAT 0.13 EUR/kWh
Thermal power charges, incl. VAT 20 EUR/Gcal
Cost of construction 732.52 Mio. EUR
Total costs of kW power 2,616 EUR/kW
Forecast period 45 years

 

Index of effectiveness value   measurement units
Project NPV 1187.98 Mio. EUR
Project IRR 23% %
Payback period 8 years
Discounted payback period 9 years
Discount rate 8.5 %

 

Other details:

← back