Evance Iskra R9000				15m free standing tower 100m cable
AMWS	4	4.2	4.4	4.6	4.8	5	5.2	5.4	5.6	5.8	6	6.2	6.4	6.5	6.6
Yield/yr kWh	4,971	5,719	6,502	7,317	8,158	9,018	9,892	10,775	11,662	12,548	13,429	14,302	15,164	15,590	16,012
FIT at 26.7p	1327	1527	1736	1954	2178	2408	2641	2877	3114	3350	3586	3819	4049	4163	4275
1/2 yield/yr used	2486	2860	3251	3659	4079	4509	4946	5388	5831	6274	6715	7151	7582	7795	8006
13p saved	323	372	423	476	530	586	643	700	758	816	873	930	986	1013	1041
1/2 yield/yr exported	2486	2860	3251	3659	4079	4509	4946	5388	5831	6274	6715	7151	7582	7795	8006
3p for export	75	86	98	110	122	135	148	162	175	188	201	215	227	234	240
Maintenance	-250	-250	-250	-250	-250	-250	-250	-250	-250	-250	-250	-250	-250	-250	-250
Total 'Income'/yr	1475	1734	2006	2289	2581	2879	3183	3489	3797	4104	4410	4713	5012	5160	5306
Basic Cost	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	23,000	24,000	24,000	24,000
VAT @ 5%	1200	1200	1200	1200	1200	1200	1200	1200	1200	1200	1200	1150	1200	1200	1200
Groundworks	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000
Total	27,200	27,200	27,200	27,200	27,200	27,200	27,200	27,200	27,200	27,200	27,200	26,150	27,200	27,200	27,200
Pay-back  yrs	18.4	15.7	13.6	11.9	10.5	9.4	8.5	7.8	7.2	6.6	6.2	5.5	5.4	5.3	5.1
% Return on capital	5.4	6.4	7.4	8.4	9.5	10.6	11.7	12.8	14.0	15.1	16.2	18.0	18.4	19.0	19.5
	http://www.greenthinking.com