150 kW Wind Generators
Example: Year 2000 one particular owner "Mr. NN" bought 19.961 kWh from the electricity works and was billed:
Example of One Household' Electricity Consumption:
| Text on the bill (statsafgift = tax; Øre = 1/100 DKK) |
kWh |
Øre/ kWh |
DKK |
|
Prioriteret el |
7985 |
41,5 |
3.313,78 |
|
Øvrig (Other) el |
11976 |
16,1 |
1.928,14 |
|
Nettarif |
19961 |
10,3 |
2.055,98 |
|
Systemtarif |
19961 |
2,8 |
558,91 |
|
Fast afgift |
570,00 |
||
| Cost excl. tax and VAT | 8.426,80 | ||
|
Statsafgift |
4008 |
53,6 |
2.148,29 |
|
Statsafgift elvarme |
15953 |
47,1 |
7.513,86 |
|
CO2-afgift |
19961 |
10 |
1.996,10 |
|
Moms (VAT) |
5.021,26 |
||
| Tax: | 16.679,51 | ||
|
Total |
25.106,32 |
||
|
Average Øre/kwh |
125,8 |
||
|
Tax and VAT Øre/kWh |
83,6 |
||
|
Average excl. tax and VAT Øre/kWh |
42,2 |
Year 2000 the same wind mill owner Mr. NN produced on his share a total of 35,011 kWh with the following sales value, costs and dividend.
Example of Electricity Production on a Wind Mill Share of One Household (NN):
|
Total Shares |
NN' shares | |
|
Shares, numbers |
587 |
31 |
|
Cost 1988, DKK |
2.175.353 |
114.882 |
|
State subsidy 15%, DKK |
326.303 |
17.232 |
|
Share capital 1988, DKK |
1.849.050 |
97.650 |
|
Production year 2000, kWh |
662.959 |
35.011 |
| Sales: 30,18 Øre/kWh + 27,00 Øre /kWh - fast afgift= |
||
|
Electricity sales, DKK |
371.253 |
19.606 |
|
Operating costs, DKK |
63.748 |
3.367 |
|
Interest of savings, DKK |
20.616 |
1.089 |
|
Profit, DKK |
328.121 |
17.328 |
|
Dividend, DKK |
258.280 |
13.640 |
|
Put aside, DKK |
69.841 |
3.688 |
|
IRR % |
14,0% |
|
|
Sales DKK/kwh |
0,56 |
Although the owner Mr. NN produces and delivers to the net 75% more electricity than he consumes, he pays 28% more than he gets.
With a wind mill investment of 100.000 DKK a household may produce enough energy (35.000 kWh/year) to cover its of own consumption for any purpose and at a price of approximately 0,20 DKK/kWh inclusive depreciation (25 year lifetime of wind mill).
One USD ~ Eight DKK (February 2001)