Předběžná návratnost investice
Vlastní investice do FVE po odečtení dotace (vč. DPH)
358.000 Kč
Instalovaný výkon FVE
9.96 kWp
Předpoklad vyrobené energie za rok
9960 kWh
Cena energie za 1 kWh (vč. DPH)
7.26 Kč
Předpokládaný růst ceny energie ročně
6%
| Rok | Výnosy | Růst ceny energie | Úspora energie | Zisk | Zisk kumulativně | Bilance |
|---|---|---|---|---|---|---|
| 1 | 9.960 kWh | 7.26 Kč | 6.000 kWh | 43.560 Kč | 43.560 Kč | -281.025 Kč |
| 2 | 9.960 kWh | 7.70 Kč | 6.000 kWh | 46.174 Kč | 89.734 Kč | -234.851 Kč |
| 3 | 9.960 kWh | 8.16 Kč | 6.000 kWh | 48.944 Kč | 138.678 Kč | -185.907 Kč |
| 4 | 9.960 kWh | 8.65 Kč | 6.000 kWh | 51.881 Kč | 190.558 Kč | -134.027 Kč |
| 5 | 9.960 kWh | 9.17 Kč | 6.000 kWh | 54.993 Kč | 245.552 Kč | -79.033 Kč |
| 6 | 9.960 kWh | 9.72 Kč | 6.000 kWh | 58.293 Kč | 303.845 Kč | -20.740 Kč |
| 7 | 9.960 kWh | 10.30 Kč | 6.000 kWh | 61.791 Kč | 365.636 Kč | 41.051 Kč |
| 8 | 9.960 kWh | 10.92 Kč | 6.000 kWh | 65.498 Kč | 431.134 Kč | 106.549 Kč |
| 9 | 9.960 kWh | 11.57 Kč | 6.000 kWh | 69.428 Kč | 500.562 Kč | 175.977 Kč |
| 10 | 9.960 kWh | 12.27 Kč | 6.000 kWh | 73.594 Kč | 574.155 Kč | 249.570 Kč |
| 11 | 9.960 kWh | 13.00 Kč | 5.943 kWh | 78.009 Kč | 652.165 Kč | 327.580 Kč |
| 12 | 9.960 kWh | 13.78 Kč | 5.869 kWh | 81.780 Kč | 733.945 Kč | 409.360 Kč |
| 13 | 9.960 kWh | 14.61 Kč | 5.804 kWh | 85.734 Kč | 819.679 Kč | 495.094 Kč |
| 14 | 9.960 kWh | 15.49 Kč | 5.740 kWh | 89.878 Kč | 909.557 Kč | 584.972 Kč |
| 15 | 9.960 kWh | 16.41 Kč | 5.677 kWh | 94.223 Kč | 1.003.779 Kč | 679.194 Kč |
| 16 | 9.960 kWh | 17.40 Kč | 5.615 kWh | 98.777 Kč | 1.102.556 Kč | 777.971 Kč |
| 17 | 9.960 kWh | 18.44 Kč | 5.553 kWh | 103.552 Kč | 1.206.109 Kč | 881.524 Kč |
| 18 | 9.960 kWh | 19.55 Kč | 5.492 kWh | 108.558 Kč | 1.314.667 Kč | 990.082 Kč |
| 19 | 9.960 kWh | 20.72 Kč | 5.431 kWh | 113.806 Kč | 1.428.472 Kč | 1.103.887 Kč |
| 20 | 9.960 kWh | 21.97 Kč | 5.372 kWh | 119.307 Kč | 1.547.779 Kč | 1.223.194 Kč |
| 21 | 9.960 kWh | 23.28 Kč | 5.313 kWh | 125.074 Kč | 1.672.854 Kč | 1.348.269 Kč |
| 22 | 9.960 kWh | 24.68 Kč | 5.254 kWh | 131.120 Kč | 1.803.974 Kč | 1.479.389 Kč |
* V předběžné návratnosti investice není započten možný odkup přebytečné energie.
