Purchase price of the Caterva-Sonne €36,888 gross (easier to calculate)
Without off-grid system, a Caterva Sonne costs €27,500 net, i.e. €32,725 including VAT
Electricity demand with heat pump electricity 10,000 kwh per year.
Own photovoltaic system with 5kwp, i.e. approx. 5000 kwh own generation.
That means we can generate almost half of the electricity ourselves.
Costs approx. €6,000 for the photovoltaic system, making approx. €42,000 investment all inclusive.
Investment €38,725 according to my calculation
For 20 years I receive €1,000 per year, i.e. €20,000.
If gross, then please everything, so €1,190 equals €23,800
I only have to pay for 5000 kwh per year, approx. €1,500 per year.
That is another €30,000 for 20 years.
Without price increase, I consider unlikely.
Simple calculation:
€42,000 investment (Caterva + photovoltaic system) €38,725
+ €30,000 electricity (purchased from the grid at approx. 27.5 cents per kwh)
- €20,000 premium from Caterva (€1,000 per year) €23,800
= €52,000 for 20 years electricity with Caterva €44,925
Now the calculation without Caterva
€6,000 investment for photovoltaic
+ €41,250 electricity demand (€7,500 kwh x 27.5 cents x 20 years with 2,500 kwh own consumption)
Based on experience, own consumption for photovoltaic systems is between 25 and 30 %
5000 kWh production results in 1500 kWh self-consumption
8500 kWh * 27.5 cents * 20 years equals €51,000
- €6,000 feed-in tariff (2,500 kwh x €0.12 x 20 years)
€8,400 feed-in tariff
= €41,250 for 20 years with photovoltaic system without electricity storage
-> Somehow that doesn’t quite add up.??
Remaining €48,600 compared to €44,925
Electricity price increase 2016 at Bayernwerk 14%, naive to believe that the electricity price stays constant.
But every percentage point worsens your calculation.
Optimal would of course be to size the photovoltaic system larger.