Io la parità la vedo a 20 anni (VAN a zero)..e come dice giustamente qualcuno prima chi anticiperebbe 20 anni di consumi assumendosi pure il rischio di generazione? Resta il fatto che il tutto richiede la rete a disposizone gratuitamente e caricare a tutti i consumatori costi di dispacciamento della generazione immessa..va beh, sorvoliamo su chi dovrebbe pagare...Per impianti non domestici la parità va calcolata con il prezzo di mercato della sola energia, cioè circa 80 euro al mega..parità molto distante.
<TBODY>
[TD="align: left"]costo al kw
[/TD]
[TD="width: 86, align: right"]3000
[/TD]
[TD="width: 86, align: left"][/TD]
[TD="width: 86, align: left"]incasso
[/TD]
[TD="width: 68, align: left"]Spese
[/TD]
[TD="width: 88, align: left"]Saldo annuo
[/TD]
[TD="width: 51, align: left"]TIR
[/TD]
[TD="width: 74, align: right"]4,65%
[/TD]
[TD="align: left"]produzione annua
[/TD]
[TD="align: right"]1200
[/TD]
[TD="align: right"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]-3000
[/TD]
[TD="align: left"]VAN
[/TD]
[TD="align: right"]-€ 88,68
[/TD]
[TD="align: left"]valore kwh
[/TD]
[TD="align: right"]0,250
[/TD]
[TD="align: right"]1
[/TD]
[TD="align: right"]263
[/TD]
[TD="align: right"]61
[/TD]
[TD="align: right"]202
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"]valore SSP
[/TD]
[TD="align: right"]0,2
[/TD]
[TD="align: right"]2
[/TD]
[TD="align: right"]268
[/TD]
[TD="align: right"]62
[/TD]
[TD="align: right"]206
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"]% autoconsumo
[/TD]
[TD="align: right"]30,00%
[/TD]
[TD="align: right"]3
[/TD]
[TD="align: right"]273
[/TD]
[TD="align: right"]64
[/TD]
[TD="align: right"]210
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"]spese
[/TD]
[TD="align: right"]2,00%
[/TD]
[TD="align: right"]4
[/TD]
[TD="align: right"]279
[/TD]
[TD="align: right"]65
[/TD]
[TD="align: right"]214
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"]inflazione
[/TD]
[TD="align: right"]2,00%
[/TD]
[TD="align: right"]5
[/TD]
[TD="align: right"]284
[/TD]
[TD="align: right"]66
[/TD]
[TD="align: right"]218
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"]tasso interesse
[/TD]
[TD="align: right"]5,0%
[/TD]
[TD="align: right"]6
[/TD]
[TD="align: right"]289
[/TD]
[TD="align: right"]67
[/TD]
[TD="align: right"]222
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]7
[/TD]
[TD="align: right"]294
[/TD]
[TD="align: right"]68
[/TD]
[TD="align: right"]226
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]8
[/TD]
[TD="align: right"]299
[/TD]
[TD="align: right"]70
[/TD]
[TD="align: right"]230
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]9
[/TD]
[TD="align: right"]304
[/TD]
[TD="align: right"]71
[/TD]
[TD="align: right"]234
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]10
[/TD]
[TD="align: right"]310
[/TD]
[TD="align: right"]72
[/TD]
[TD="align: right"]238
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]11
[/TD]
[TD="align: right"]315
[/TD]
[TD="align: right"]73
[/TD]
[TD="align: right"]242
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]12
[/TD]
[TD="align: right"]320
[/TD]
[TD="align: right"]74
[/TD]
[TD="align: right"]246
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]13
[/TD]
[TD="align: right"]325
[/TD]
[TD="align: right"]76
[/TD]
[TD="align: right"]249
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]14
[/TD]
[TD="align: right"]330
[/TD]
[TD="align: right"]77
[/TD]
[TD="align: right"]253
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]15
[/TD]
[TD="align: right"]335
[/TD]
[TD="align: right"]78
[/TD]
[TD="align: right"]257
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]16
[/TD]
[TD="align: right"]341
[/TD]
[TD="align: right"]79
[/TD]
[TD="align: right"]261
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]17
[/TD]
[TD="align: right"]346
[/TD]
[TD="align: right"]80
[/TD]
[TD="align: right"]265
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]18
[/TD]
[TD="align: right"]351
[/TD]
[TD="align: right"]82
[/TD]
[TD="align: right"]269
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]19
[/TD]
[TD="align: right"]356
[/TD]
[TD="align: right"]83
[/TD]
[TD="align: right"]273
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
[TD="align: right"]20
[/TD]
[TD="align: right"]361
[/TD]
[TD="align: right"]84
[/TD]
[TD="align: right"]277
[/TD]
[TD="align: left"][/TD]
[TD="align: left"][/TD]
</TBODY>