Roof mounted PV plant 100 kW (ex: North Italy)

Power plan: 100 kW

farm located in northern Italy

Plant on the roof partially integrated

Internal consumption (half the energy produced is consumed)

Sales (half of the energy produced is sold)

Cost System (turnkey):

€ 297.000,00 included IVA

Pension system in 25 years:
Production facility first year	129800 kWh
Production plant in 25 years (calculated with a loss of performance of up to 20% after 25 years)	2.882.079 kWh
Rate gse 1, SEM 2012 (made on buildings) + 10% for the European product:	0,256 €/kWh
Average energy consumed in (This follows price inflation)	0,16 €/kWh
Rate of energy sold (guaranteed minimum price fixed by the Authority, following this price inflation)	0,103 €
Estimated revenue in 20 years by the Incentive gse	603.335,42 €
Estimated savings on home in 25 years	430422,20 €
TOTAL revenues in 25 years	1.311.917,96 €
Estimated revenue from the electricity sold in 25 years	278.160,34 €
Net revenue in 25 years	1.014.917,96 €
Amortization of investment in the first 5 years

Warranties:
Product (panels, inverters, structure)	10 years
power output	10 years (90%) 25 years (80%)
Inverter with electronic display for displaying instantaneous power, average power and total power