| Gesamt | ||||||||||||
| Jahr | Gesamt kw | Soll kw | Ertrag | Kosten | plus / minus | LEW / Abschlag | Mwst | Gesamt | ||||
| 2010 | 6.888,46 kw | 10.769,23 kw | 2.686,50 | 2.885,69 | -1.955,50 | 3.537,69 | 511,55 | 4.049,24 | Strom | Heizφl | ||
| 2011 | 24.145,62 kw | 21.538,46 kw | 9.416,79 | 6.003,73 | 3.272,58 | 9.440,07 | 1.793,61 | 11.233,68 | ||||
| 2012 | 23.361,33 kw | 21.538,46 kw | 9.110,92 | 6.978,26 | 2.132,66 | 9.700,80 | 1.843,20 | 11.544,00 | ||||
| 2013 | 20.467,60 kw | 21.538,46 kw | 7.982,37 | 11.952,00 | -3.969,63 | 9.700,80 | 2.193,36 | 11.894,16 | ||||
| 2014 | 22.815,46 kw | 21.538,46 kw | 8.898,03 | 11.952,00 | -3.053,97 | 9.700,80 | 1.843,20 | 11.544,00 | 2787 | |||
| 2015 | 23.023,51 kw | 21.538,46 kw | 8.979,17 | 11.753,46 | -2.774,29 | 9.700,80 | 1.843,20 | 11.544,00 | 2699 | |||
| 2016 | 23.030,42 kw | 21.538,46 kw | 8.981,86 | 11.687,28 | -2.705,42 | 9.700,80 | 1.843,20 | 11.544,00 | 3014 | |||
| 2017 | 23.622,42 kw | 21.538,46 kw | 9.212,74 | 11.687,28 | -2.474,54 | 9.700,80 | 1.843,20 | 11.544,00 | Notstrom | 2841 | ||
| 2018 | 23.945,79 kw | 21.538,46 kw | 9.338,86 | 11.687,28 | -2.348,42 | 9.247,08 | 1.756,92 | 11.004,00 | Ertrag | 2591 | ||
| 2019 | 23.988,88 kw | 21.538,46 kw | 9.355,66 | 11.687,28 | -2.331,62 | 9.095,76 | 1.728,24 | 10.824,00 | 730 kw | 2502 | 875 | |
| 2020 | 24.761,04 kw | 21.538,46 kw | 9.656,81 | 11.687,28 | -2.030,47 | 9.095,76 | 1.728,24 | 10.824,00 | 1126 kw | 2150 | 816 | |
| 2021 | 23.094,49 kw | 21.538,46 kw | 9.006,85 | 4.864,68 | 4.142,17 | 9.308,39 | 1.768,61 | 11.077,00 | 2110 kw | 1906 | 2442 | |
| 2022 | 24.718,91 kw | 21.538,46 kw | 9.640,38 | 500,00 | 9.640,38 | 9.308,39 | 1.768,61 | 11.077,00 | 1446 kw | 2076 | 1849 | |
| 2023 | 23.066,49 kw | 21.538,46 kw | 8.995,93 | 0,00 | 8.995,93 | 9.308,39 | 1.768,61 | 11.077,00 | 1061 kw | 1822 | 1867 | |
| 2024 | 8.850,34 kw | 21.538,46 kw | 3.451,63 | 0,00 | 3.451,63 | 9.393,60 | 1.781,40 | 11.175,00 | 262 kw | 691 | 1329 | |
| 2025 | ||||||||||||
| 2026 | ||||||||||||
| Gesamt | ||||||||||||
| Summen | 319.780,76 kw | 312.307,69 kw | 124.714,50 | 115.326,22 | 7.991,49 | 135.939,93 | 26.015,15 | 161.955,08 | 6735 kw | |||
| Beschreibung der Anlage | Die Anlage ist berechnet fόr einen Durchschnittsertrag von 700 pro Monat Ausrichtung Ost/West | |||||||||||
| Anzahl/Module: | 141 | 190 m2 | Module: | WXS 185 S2 | 26,085 kWp | |||||||
| Flδche: | ||||||||||||
| Wechselrichter: | 17 kw | 10 kw | ||||||||||
| Gesamtkosten | 86.294,40 | |||||||||||
| zu den einzelnen Jahresόbersichten | Zδhler Nr. | |||||||||||
| 2010 | 2011 | 2012 | 2013 | 2014 | Solar | 287818 | ||||||
| 2015 | 2016 | 2017 | 2018 | 2019 | Verbrauch | 717605 | ||||||
| 2020 | 2021 | 2022 | 2023 | 2024 | ||||||||
| 2025 | 2026 | 2027 | 2028 | 2029 | ||||||||
| 2030 | 2031 | 2032 | 2033 | 2034 | ||||||||
|
|
||||||||||||
|
|
||||||||||||