Thoughts on the table
- first error already in household electricity consumption. Where are 4000+2800+400 = 8000?
- electricity price 2020 is said to be 0.26 cents, four columns to the right it says 0.24 working price. Huh?
- acquisition costs 9280€ for 4.2 kWp absolutely overpriced (biggest false assumption in the calculation imho). The system should cost in the range of 4600-4800€ net. Or is a storage system included that spoils the balance?
- the photovoltaics are simply too small for household consumption. The self-consumption share should therefore be relatively high. On the other hand, a storage system is particularly uneconomical, if planned.
- all taxes were forgotten. In the case of self-consumption, the VAT is missing, which negatively affects profitability. On the other hand, this only applies for 5 years (after that REDUCTION). In the other direction, the depreciation acts, which is ignored (especially with the high system price)
Ergo, start all over again.
EDIT:
Oh, that has already been commissioned?! Then the biggest mistake has already been made (moon price). Now you have to make the best of it.
To the other builders, do not commission this with the general contractor! With bad luck, they will not issue a separate invoice (= no VAT back on the acquisition). Photovoltaics can also be easily prepared with 1-2 empty conduits and then commissioned separately.