Those who want to invest in our project in Romania may be interested in CALCULATION OF PRODUCTION COSTS

Costing of products
A. Parameters
A1.LIFE
Wind farm	50 years
Buildings	50 years
Roads	50 years
Electrical networks	50 years
infrastructure	50 years
A2.Wind farm installation costs FACTORS
Cost of land	6.5%	90 million €
Buildings	1%	14 million €
Roads	6.5%	90 million €
electrical network	1.74%	17.4 million €
Workshops	5% of cost	70 000 000 €
Financial	1% of cost	14 million €
Architect, design	1% of cost	14 million €
Builder	1% of cost	14 million €
Technical Assistance	1% of cost	14 million €
Legal Consultant	1% of cost	14 million €
Technical Adviser	1% of cost	14 million €
Personal Training	0.3% of cost	4 200 000 €
Price achzitie	Wind turbines	1. 000,000,000  €
Price construction	foundation installation	864 000 000  €
Average net cost	17.400 km	1,000 €/ km = 17,400,000 €
High network cost		2,000 €/ km
Equipmenttechnical.	Soecific 2.7%	34.8 million €
A3.Operating and maintenance costs FACTORS
Land planning		2 000. € / ha / year
Cost buildings		100 000. € / year
Payroll costs		7 500.350   € / year
Fees	1.9% of price	43 418 746,8 €
Insurance Rates	0.17% of production	2.8 million €
A4.PARAMETERS other
Wind turbines	1 000P WT = 1,000,000 kW
Roads		14.6 km
Usable		800. ha
Electricity		8.760.000.000 000 kW / y
Factor	Capacity	100%
Discount rate		10%
B. Cost  installation.
B1.Expenses		1 373 719 066.8. €
Building cost		14 000 000. €
Turbine foundation		866 000 000 €
Land cost		90 million €
Roads		90 000 000. €
Electrical network		17.4 million €
Infrastructure		509,719 066.8. €
Installation Workshops	and maintenance	70 000 000. €
Legal adviser		14 000 000. €
Technical Equipment		37 000 000. €
Training expenses		420 000. €
B2.Breakdown of annual operation and maintenance costs
Exploitation	2.47% / kWh	8,000,000. €
Land rent	0.24% / kWh	800 000. €
Buildings.	0.23% / kWh	750 000. €
Payroll cost	2.33% / kWh	7 500.350. €
maintenance	6.17% / kWh	20 000 000. €
Insurance rate	0.17% / kWh	€
B3.Specific cost in the cost of energy production
Wind turbines	61.7% / kWh	200 000 000 €
Buildings.	0.9% / kWh	3,000,000. €
Roads	5.56% / kWh	1 8000 000. € / kWh
Land	5.56% / kWh	18 million € / kWh /
Electrical Network	0.216% / kWh	700 000 € / kWh
Infrastructure	15.43% / kWh	50 million € / kWh
Technical Equipment	2.32% / kWh	7,500,000. € / kWh
Consultant	A, 047% / kWh	152 000. €
Legal adviser	0.058% / kWh	187 000 €
Education	0.07% / kWh	225 000. € / kWh
Directors	0.123% / kWh	400 000. € / kWh
Electricity production cost 0.037
2.Investment analysis
A. Parameters	investment
A1.Parameters
Economic project			10 years
The discount rate	60%
Interest rate	5.%
Loan amortization			6 years
Grace period			2 years
A2.ELECTRICITY PRICE 0.061. € / kWh
Annual inflation			8. %
Energy value			534 360 000. €
Power warranty	100%
A3.Investment subsidy report. 0. %
Interest rate	5%
Tax Reserve			2. %
Tax Accounting			20000000 €
Annual rate	20%
A4.Parameters from the previous analysis
Wind turbines	1 000. P		1,000,000 Mw / h
Cost of land			90 million €
Road length			14.6. km
Auprafata park			3000. ha
Production	annual energy		8,760,000,000 Mw / h
Capacity factor			90%
Energy losses			10%
Net energy			€ 534 360 000
Net price sale			0.061.Mw
B. cost
Land cost			90 million  €
Roads			42 000 000. €
Electrical network.	1.74% of cost		17 400 000. €
Infrastructure			1 373 719 066.8 €
Consulting	1.00% of cost		14 million €
Legal adviser	1.00% of cost		14 million €
technical equipment	2.70% of cost		34 800 000 €
Training costs	0.03. %		420 000 €
Turbines cost			1 000 000 000. €
Installation Cost			1 373 719 066.8. €
Wind farms operating and maintenance costs
Annual salary			7 500.350 €
annual maintenance			2 800 053 €
Annual insurance.	0.2. % Of production
Operation and	maintenance		24 000 000.€ / year