Sorry, but all this is simply rearranging deckchairs on the Titanic.
Once Seb has got back to me I will let you know the basis of the figures given.
This doesn't alter the position one little bit.
I have run some figures through Pvsol Economic Efficiency Calculation. You will be aware this uses a model to generate a Net Present Value and Payback period.
These are the general criteria I use:
Inflation 3%
Fuel Price Inflation 8% (based on DECC data from 2000 to present)
Fuel cost 13.5p
Panel degradation 15%
Annual operating costs £50.00 (to allow for inverter replacement)
Average annual return on capital employed 4%.
The figure bandied about by the Government as an average return someone should achieve on their investment in PV is 5%. This means that at the break even date you have achieved this or a positive NPV at the end of the assessment period means you have exceeded it.
As I understand Pvsol compounds the payments in calculating the payback period. It is the equivalent of banking the FITs payments and the electricity savings and then earning the same rate of interest as is used for the rate of return on capital employed. This would mean that if you use 5% the payback period is compressed by this calculation. If you reckon 4% is a reasonable figure you would receive in bank interest it makes more sense to use this. Overall it doesn't make enough difference to matter in what I wish to show here.
The yield figure given in Pvsol is the internal rate of return and should not be confused with return on capital.
This uses a south facing unshaded property using climate data based on Sheffield to match SAP. This gives Approximately 1500kW Hrs a year.
This is a 2kW system based on a cost of £5000 inc VAT (there are people out there currently quoting less than this). Payments are FIT or proposed FIT plus 50% export (1.5p)
22.5p Break even at 16.2 Years
18.0p Break even at 20.1 Years
15.0p Break even at 23.6 Years
However, it is likely the tariff period will be reduced to 20 years:
18.0p Break even at 20.1 Years
15.0p Break even at 28.3 Years
If you use a more optimistic fuel price inflation figure, say 5% and a twenty year tariff period
18.0p Break even at 29.9 Years
15.0p Break even at 52.3 Years
Going back to Seb's figures of £3063.00 Lets add VAT and take £3216.00
20 Year Tariff, 8% fuel price inflation:
18.0p Break even at 12.7 Years
15.0p Break even at 15.1 Years
20 Year Tariff, 5% fuel price inflation:
18.0p Break even at 13.2 Years
15.0p Break even at 16.1 Years
No wonder this could be a figure DECC would choose to use.
The trouble is you can perm this any way you like. What I am attempting to show is on a system this size at real world prices 18p is not viable and 15p is a joke. Even on a 4kW system where the cost per kW is £2000.00, 18p is at best marginal and the payback too long for most consumers to consider attractive.
I have low overheads. I can make 21p work for a customer. With lower irradiance levels in Scotland and lower yields than the South of England I am at a 10% disadvantage. 18p would only work if the cost of equipment falls quite a bit further. Not likely in my opinion.
For many contributors to this forum, July is the end unless we can get change in the proposals from the Government.
Discussing the efficacy of figures is this way will not change the outcome. Its just mental masturbation: It may make you feel good but it won't produce anything. (of which I am also guilty by publishing the above).
Please take action.
Please respond to the Consultation. Let them know what it means to you and your business.
Please re-contact your MP and spell it out to them as well.
My original post is to highlight there are things that could be done. I was looking for opinions on my comments and on how we can go forward.
There could be a way forward but only if we take action.
P.S. This discussion should be in the public domain. The more this is seen the more chance there is of more people discussing and understanding the implications of the Government proposals both here and elsewhere. Search engines are a wonderful thing.