| | | | | | |
From table
|
| | | | | |
Savings
|
|
| | | | |
Export
| 50%
| 3.1
| Export
|
| | |
Total Savings/Income
|
|
|
|
|
|
|
|
|
| | | | |
| VAT
|
|
|
|
|
|
|
|
| | | | |
|
|
| | | | |
[TD="colspan: 2"]
Feed-In Tariff
[/TD]
[TD="colspan: 2"]
Output
[/TD]
[TD="width: 66"]
X Feed in Tarriff Rate
[/TD]
[TD="width: 94"]
[/TD]
[TD="width: 66"]
[/TD]
[TD="width: 101"]
Total
[/TD]
[TD="bgcolor: #CCCCFF, colspan: 2"]
3433.6
[/TD]
[TD="bgcolor: #FFFF00"]
21
[/TD]
[TD="bgcolor: #CCCCFF"]
£721.06
[/TD]
[TD="bgcolor: #FFFF00"]
50%
[/TD]
[TD="colspan: 2"]
Cost (pence)
[/TD]
[TD="bgcolor: #FFFF00"]
13
[/TD]
[TD="bgcolor: #CCCCFF"]
£223.18
[/TD]
[TD="bgcolor: #CCCCFF"]
£53.22
[/TD]
[TD="bgcolor: #CCCCFF"]
£997.46
[/TD]
[TD="colspan: 2"]
Cost of installation
[/TD]
[TD="bgcolor: #FFFF00, colspan: 2"]
£9,520.81
[/TD]
[TD="bgcolor: #CCCCFF"]
£9,996.85
[/TD]
[TD="bgcolor: #FFFF00"]
5%
[/TD]
[TD="colspan: 2"]
Annual return on investment
[/TD]
[TD="colspan: 2"]
[/TD]
[TD="bgcolor: #FF99CC"]
10.0%
[/TD]
Well you really are trying to dazzle us with your brilliance, and as fantastic as it may be it is flawed.
Please see the table above, this is for a 4KWP system, fully fitted, including scaffold, the performance figure of 3433.6 is for the optimum roof according to the SAP formula.
If I was certain of the FIT rate I would supply this system to you.
It clearly shows the ROI (the pink section), so, yes it is possible.
As stated again and again, this is for year one, if the system out performs the calculation, which in my area they are your ROI will increase, also the FIT is indexed linked, and energy prices are rising, but in my opinion you have to use too many assumptions for a 25year ROI
Why you are pursing this matter in such a negative way is quite beyond me, are you trying to prove to us all that you are in some way superior?