| Caption | Value (? |
| Cost of sale of electricity | 0.06/kWh |
| The capacity of turbine Per Year | 273.,750,000 kWh |
| The total cost of electricity sale/year | 16,425,000 |
| Product cost for turbine operation | 0.006/kWh |
| Direct production cost Fixed charges Break-even point capacity Yearly income in B.E.P capacity | 1,642,500 2,463,750/year 45,625,000 kWh 2,737,500 |
| Total yearly income | 16,425,000 |
| Gross profit | 13,687,500 |
| Net profit | 9,581,250 |
| ROR | 4.98% |