Example of financial projection concerning 2 windturbines type Nordtank 150 kW.


Investment costs (net prices in PLN):

1. Wind turbine Nordtank 150 kW (160.000 - 1 piece) 320.000
2. Foundation (25.000 - 1 piece) 50.000
3. Electroenergetic connection to grid 15 kV - 100 meters. 200.000
4. Maps, documentation, research, projects. 15.000
5. Land mortgage for 25 years. 10.000
  TOTAL: 595.000


Expected cash flow (net prices in PLN):

Years Revenues Costs (without amortization) Income Cumulative income
1 131.400 12.000 119.400 119.400
2 131.400 12.000 119.400 238.800
3 131.400 12.000 119.400 358.200
4 131.400 12.000 119.400 477.600
5 131.400 12.000 119.400 597.000
6 131.400 12.000 119.400 716.400
7 ... ... ... ...

Return from investment (without grant): 5 years
Return from investment (with grant 200.000 PLN): 3 years and 4 months

The maximum amount of grant from ZPORR, Program 3.4 is 50.000 EUR.
The grant can obtain companies: employing up to 9 people, existing on the market not more than 3 years.

Assumption concerning revenues:
One wind turbine type Nordtank 150 kW located in area with wind speed 5,5 m/s, produces about 25 kW/h. Annual production: 25kW/h * 8760 h * 0,30 PLN = 65.700 PLN * 2 (wind turbines) = 131.400 PLN

Assumption concerning costs:
1. insurance: 2.000 PLN
2. service: 5.000 PLN
3. real estate tax: 5.000 PLN


designed by Effekt