Wind Turbine investment calculation

Gen capacity 2300.0000 KW

Annual Full load hours 2500.0000 hrs/yr
Gen investment 1100.0000 Euros/KW
Infrastructure / Engineering 690000.0000 Euros/KW
Project life time 20.0000 Years
Intrest 5.0000 %
Insurance cost 0.5000 % of gen invesment/year
Operation and matenance 3.5000 % of gen invesment/year
Lease for Proprety 12000.0000 Euros/yr
Reserve for dismantling 7500.0000 Euros / yr
Guarenteed feed in tarif 0.0952 Euros/KWh generated
PVA 12.4622 From PVA table

Initial investment V0 3220000

Extra costs every year 120700

Annuaty from Initial investment 258381.345187848 Euros per year

Total Annuaty 379081.345187848 Euros per year

Specific electricity costs 547400.0000 Euros/year

Elec generation cost 0.0659 Euros per KWh
Profit 168318.6548 Euros/year
Total profit 3366373.0962 Euros over 20 years lifetime

V0 of costs over 20 years lifetime 4724187.5400 Euros

V0 of profits over 20 years lifetime 2097620.7400 Euros
n

12650
88550

Euros at startup
Euros per year

This is NPV
This is NPV
Generator capacity 10
Specific module cost 3100
Inverter cost 5200
Inverter lifetime 6
Full load hours 1900
Operation and maintenance 1
Interest rate 0.07
Enery tarif for Yr 1 to 10 0.3
Energy tarif for Yr 10-20 0.25
Lease for roof x
Cost for operational tracking system 1500
PVA (20 years with 7% i) 10.59400
Total generated Electricity over 20 yrs

Highest lease 1091

Tracking system
New full load hours 2375

Generation cost (Cost NPV annuaty / generated E /yr) -0.2257044551

IRR 0.1122677894
 Years Initial investment O&M cost Replace inverter
KWp 0 36200
Euros/KWp 1 362
Euros 2 362
Years Replacement in year 7 and 13 3 362
KWh/KWp 4 362
% of total investment per anum 5 362
7% 6 362
Euros/KWh 7 362 5200
Euros/KWh 8 362
Euros per anum 9 362
Euros/KWp 10 362
11 362
12 362
13 362 5200
(try it) 14 362
15 362
16 362
25% more 17 362
18 362
19 362
20 362
%

WITH TRACKING SYSTEM

Years Initial investment O&M cost Replace inverter
0 51200
1 512
2 512
3 512
4 512
5 512
6 512
7 512 5200
8 512
9 512
10 512
11 512
12 512
13 512 5200
14 512
15 512
16 512
17 512
18 512
19 512
20 512
Total Costs Income q Net Cash flow Discounted net cash flow Annuaty COST NPV
36200 0 1.00000 -36200 -36200 1091.45 -36200
362 5700 1.07000 5338 4988.785046729 1091.45 -338.31776
362 5700 1.14490 5338 4662.4159315224 1091.45 -316.18482
362 5700 1.22504 5338 4357.3980668434 1091.45 -295.49983
362 5700 1.31080 5338 4072.3346419097 1091.45 -276.16807
362 5700 1.40255 5338 3805.9202260838 1091.45 -258.101
362 5700 1.50073 5338 3556.9347907326 1091.45 -241.21589
5562 5700 1.60578 138 85.9394643801 1091.45 -3463.7341
362 5700 1.71819 5338 3106.7646001682 1091.45 -210.6873
362 5700 1.83846 5338 2903.5183179142 1091.45 -196.90401
362 5700 1.96715 5338 2713.5685214151 1091.45 -184.02244
362 4750 2.10485 4388 2084.7071905487 1091.45 -171.98359
362 4750 2.25219 4388 1948.3244771484 1091.45 -160.73233
5562 4750 2.40985 -812 -336.9511316855 1091.45 -2308.0323
362 4750 2.57853 4388 1701.742053584 1091.45 -140.38984
362 4750 2.75903 4388 1590.4131341907 1091.45 -131.20546
362 4750 2.95216 4388 1486.3674151315 1091.45 -122.62192
362 4750 3.15882 4388 1389.1284253565 1091.45 -114.59993
362 4750 3.37993 4388 1298.2508648192 1091.45 -107.10274
362 4750 3.61653 4388 1213.3185652516 1091.45 -100.09602
362 4750 3.86968 4388 1133.9425843473 1091.45 -93.547679
53840 104500 NPV: 11562.8231863906 -45431.147

Total Costs Income q Net Cash flow Discounted net cash flow Annuaty
51200 0 1.00000 -51200 -51200 1091.45
512 7125 1.07000 6613 6180.3738317757 1091.45
512 7125 1.14490 6613 5776.0503100708 1091.45
512 7125 1.22504 6613 5398.1778598792 1091.45
512 7125 1.31080 6613 5045.0260372703 1091.45
512 7125 1.40255 6613 4714.9776049255 1091.45
512 7125 1.50073 6613 4406.5211260986 1091.45
5712 7125 1.60578 1413 879.9453852829 1091.45
512 7125 1.71819 6613 3848.8262084886 1091.45
512 7125 1.83846 6613 3597.033839709 1091.45
512 7125 1.96715 6613 3361.7138688869 1091.45
512 5937.5 2.10485 5425.5 2577.6159668009 1091.45
512 5937.5 2.25219 5425.5 2408.9868848606 1091.45
5712 5937.5 2.40985 225.5 93.5744829989 1091.45
512 5937.5 2.57853 5425.5 2104.1024411395 1091.45
512 5937.5 2.75903 5425.5 1966.4508795696 1091.45
 512 5937.5 2.95216 5425.5 1837.8045603454 1091.45
512 5937.5 3.15882 5425.5 1717.574355463 1091.45
512 5937.5 3.37993 5425.5 1605.2096780028 1091.45
512 5937.5 3.61653 5425.5 1500.1959607503 1091.45
512 5937.5 3.86968 5425.5 1402.0522997667 1091.45
71840 130625 NPV: 9222.2135820851
COST annuaty
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464
-4288.3846464