{ "currency": "CZK", "engine_revision": "051b3ef7777df0004727eeb2aadfe90cea2a4b33", "inputs": { "ac_kw": 3500, "annual_energy_mwh": 4400, "attributes": { "public_sample": true }, "capture_price_eur_mwh": 80, "cod_year": 2010, "connection_point_id": null, "connection_voltage_kv": null, "contracted_price_eur_mwh": null, "country": "CZ", "currency": "CZK", "dc_kwp": 4000, "dso": null, "free_area_ha": 1.5, "grid_export_kw": 3500, "grid_import_kw": null, "id": "sample-pv", "land_tenure": "unknown", "largest_free_polygon_ha": 1, "latitude": 49.6, "lease_end_year": null, "longitude": 15.3, "module_status": "legacy", "module_weight_kg": 20, "module_wp": 250, "modules_per_string": null, "modules_per_table": 32, "n_modules": 16000, "n_tables": 500, "name": "PV8 demonstration solar plant", "offtake_contracted_pct": null, "offtake_merchant_pct": null, "organisation_id": "public-synthetic-only", "site_area_ha": 8, "sources": [ "Synthetic demonstration assumptions; no owner records" ], "strings": null, "tariff_end_date": null, "transformer_kva": null, "uploads": {} }, "recipe_sha256": "6336621d4d7dd98e4d258b757e006f2dad71c51d6d5a7fda73afb56d034eef41", "result": { "assumptions": [ "Planning envelope 13.3 × 6.6 m (88 m²): charging bays (vehicle stands while charging + charger islands) × 1.8 circulation (aisles, turning radii, LV kiosk, transformer pad) at a 2:1 drive-through aspect. NOT included: queueing/waiting parking, amenity building, truck staging, and formal fire/safety separation to the PV field — add those when siting.", "Utilization 18% of nameplate hours (industry ramp is typically 5% → 15–25% over 3–5 y at good locations).", "Concurrency 50% — not all plugs peak together.", "65% of charging in daylight hours; PV can cover ≈ 65% of sold energy (energy balance, not hourly dispatch).", "Vehicle-energy mix: 65.0% direct PV, 0.0% BESS discharge and 35.0% direct grid. BESS charging inputs and conversion loss are counted separately; storage does not create energy.", "Economics: the post-tax annual ledger over 10 years at a 8.0% real discount rate — demand ramp, bought energy, demand charge, maintenance, processing, rent and charger refresh; its NPV is asserted only for a named anchor fleet contracted for the modelled volume.", "EV project CAPEX basis: PV8 screening cost stack (SCREENING_ALLOWANCE); benchmark version PV8-EV-CAPEX-2026.08. Screening line items are calculation allowances, not OEM, EPC or DSO quotations.", "Czech support ends during 2030: only the commissioning year is recorded, so 2030 is valued half at the support level and half at the merchant price (mid-year assumption). Record the commissioning date to date it.", "Czech support form not recorded: priced as the výkupní cena. Under the roční zelený bonus the plant earns the merchant price plus the bonus instead; record the form registered at OTE.", "ERÚ support level for 2027: výkupní cena 17,023 Kč/MWh and roční zelený bonus 16,044 Kč/MWh (cenový výměr č. 6/2026; row 506).", "Prices are in constant 2026 CZK: each ERÚ level, set in the CZK of its own year, is deflated at the 2 % Czech inflation reference (the ČNB target).", "After 2027 (the last year ERÚ has decided) the support level is held flat in real terms, which matches § 12 odst. 2 of Act 165/2012 Sb. (the výkupní cena rises 2 % a year) at the 2 % inflation reference. Held flat in nominal CZK instead, a 2 % real decline a year, is shown as a sensitivity only.", "Solar levy: 20 % of the support paid is deducted while support lasts (§ 18 of Act 165/2012 Sb.); the net support in 2027 is 13,618 Kč/MWh.", "Merchant price 3,401 Kč/MWh: the energy value set for this run, held flat.", "Czech support path: screening from ERÚ's price decisions and Act 165/2012 Sb., OWNER_LEGAL_REVIEW_REQUIRED; the plant's OTE support registration and settlement statements govern. Negative-price hours and the adequacy review are not modelled.", "Czech support: PV energy used by the chargers earns no výkupní cena, so until support ends it is costed at the support price net of the solar levy (13,351 Kč/MWh in 2027) and at the PV energy cost after it; levelised over the 10-year appraisal at 8 %, 7,767 Kč/MWh." ], "decision_stage": "SCREENING", "engineering": { "binding_constraint": null, "connection_headroom_mw": null, "connection_voltage_kv": null, "energy_sold_mwh_yr": 473.0, "envelope_length_m": 13.3, "envelope_width_m": 6.6, "headroom_basis": "UNKNOWN", "headroom_ok": null, "headroom_source": "unknown", "hub_area_m2": 88, "import_entitlement_confirmed": false, "installed_kw": 300, "mix_optimized_by_pv8": false, "optimization_basis": null, "peak_demand_mw": 0.15, "placement": null, "pv_coverable_pct": 65.0, "transformer_kva": null, "transformer_ok": true }, "finance": { "annual_ebitda_to_capex_pct": -17.7, "appraisal_years": 10.0, "bess_allocated_capex_czk": 0.0, "bess_throughput_cost_czk_yr": 0.0, "blended_energy_cost_czk_mwh": 6239.157279999999, "breakeven_utilization_pct": 18.14, "capex_czk": 4602726.7, "charger_and_grid_capex_czk": 4602726.7, "charger_system_allowance_czk": 3157960.0, "currency_code": "CZK", "currency_symbol": "Kč", "discount_rate_pct": 8.0, "ebitda_czk_yr": -815822.528, "ebitda_margin_pct": -18.2, "ebitda_year": 3, "economics_basis": "post-tax annual ledger; EBITDA in the first full-ramp year before charger refresh and tax", "energy_cost_czk_yr": 2951380.8320000004, "financial_model": { "currency": "CZK", "locale": "cs-CZ", "missing": [], "notice": null, "project_finance": { "annual": [ { "bess_discharge_mwh": 0.0, "cfads": -666420.16916, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 451247.70616, "dscr": null, "energy_sold_mwh": 236.52, "equity_cashflow": -666420.16916, "grid_input_mwh": 82.782, "opex": 2907182.26676, "pv_input_mwh": 153.738, "replacement_cost": 0.0, "revenue": 2240762.0976000004, "tax": 0.0, "terminal_value": 0.0, "year": 1 }, { "bess_discharge_mwh": 0.0, "cfads": -741120.9842000001, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 442399.831, "dscr": null, "energy_sold_mwh": 354.78, "equity_cashflow": -741120.9842000001, "grid_input_mwh": 124.173, "opex": 4102264.1306, "pv_input_mwh": 230.607, "replacement_cost": 0.0, "revenue": 3361143.1464000004, "tax": 0.0, "terminal_value": 0.0, "year": 2 }, { "bess_discharge_mwh": 0.0, "cfads": -815822.2850800001, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 433725.15780000004, "dscr": null, "energy_sold_mwh": 473.04, "equity_cashflow": -815822.2850800001, "grid_input_mwh": 165.564, "opex": 5297346.480280001, "pv_input_mwh": 307.476, "replacement_cost": 0.0, "revenue": 4481524.195200001, "tax": 0.0, "terminal_value": 0.0, "year": 3 }, { "bess_discharge_mwh": 0.0, "cfads": 713947.2242400001, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 425220.77152000007, "dscr": null, "energy_sold_mwh": 473.04, "equity_cashflow": 713947.2242400001, "grid_input_mwh": 165.564, "opex": 3767576.9709600005, "pv_input_mwh": 307.476, "replacement_cost": 0.0, "revenue": 4481524.195200001, "tax": 0.0, "terminal_value": 0.0, "year": 4 }, { "bess_discharge_mwh": 0.0, "cfads": 2243715.5189600005, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 416883.02836000005, "dscr": null, "energy_sold_mwh": 473.04, "equity_cashflow": 2243715.5189600005, "grid_input_mwh": 165.564, "opex": 2237808.67624, "pv_input_mwh": 307.476, "replacement_cost": 0.0, "revenue": 4481524.195200001, "tax": 0.0, "terminal_value": 0.0, "year": 5 }, { "bess_discharge_mwh": 0.0, "cfads": 2159751.43556, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 408709.01328, "dscr": null, "energy_sold_mwh": 473.04, "equity_cashflow": 2159751.43556, "grid_input_mwh": 165.564, "opex": 2237808.67624, "pv_input_mwh": 307.476, "replacement_cost": 0.0, "revenue": 4481524.195200001, "tax": 83964.0834, "terminal_value": 0.0, "year": 6 }, { "bess_discharge_mwh": 0.0, "cfads": 1856681.2856000003, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 400695.08248, "dscr": null, "energy_sold_mwh": 473.04, "equity_cashflow": 1856681.2856000003, "grid_input_mwh": 165.564, "opex": 2237808.67624, "pv_input_mwh": 307.476, "replacement_cost": 0.0, "revenue": 4481524.195200001, "tax": 387034.23336, "terminal_value": 0.0, "year": 7 }, { "bess_discharge_mwh": 0.0, "cfads": 45.66896, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 582315.92092, "dscr": null, "energy_sold_mwh": 473.04, "equity_cashflow": 45.66896, "grid_input_mwh": 165.564, "opex": 4132584.6762400004, "pv_input_mwh": 307.476, "replacement_cost": 1894776.0000000002, "revenue": 4481524.195200001, "tax": 348893.85000000003, "terminal_value": 0.0, "year": 8 }, { "bess_discharge_mwh": 0.0, "cfads": 1892423.8056400002, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 570897.95216, "dscr": null, "energy_sold_mwh": 473.04, "equity_cashflow": 1892423.8056400002, "grid_input_mwh": 165.564, "opex": 2237808.67624, "pv_input_mwh": 307.476, "replacement_cost": 0.0, "revenue": 4481524.195200001, "tax": 351291.71332, "terminal_value": 0.0, "year": 9 }, { "bess_discharge_mwh": 0.0, "cfads": 2157789.37072, "conversion_loss_mwh": 0.0, "debt_service": 0.0, "depreciation": 1834543.50016, "dscr": null, "energy_sold_mwh": 473.04, "equity_cashflow": 2157789.37072, "grid_input_mwh": 165.564, "opex": 2237808.67624, "pv_input_mwh": 307.476, "replacement_cost": 0.0, "revenue": 4481524.195200001, "tax": 85926.14824, "terminal_value": 0.0, "year": 10 } ], "currency": "CZK", "economics": { "discount_rate_basis": "real post-tax", "money_basis": "real", "payback_years": null, "post_tax": true, "project_irr_pct": null, "project_irr_status": "undefined", "project_npv": null, "tax_basis": "post-tax" }, "inputs": { "annual_opex": 2907182.26676, "annual_revenue": 2240762.0976000004, "capex": 4602726.7, "corporate_tax_rate_pct": 21.0, "currency": "CZK", "depreciation_years": 10, "discount_rate_pct": 8.0, "horizon_years": 10 }, "sources_and_uses": { "gearing_pct": 0, "sources": { "debt": 0.0, "equity": 4602726.7, "total": 4602726.7 }, "uses": { "capex": 4602726.7, "dsra": 0.0, "fees": 0.0, "total": 4602726.7 } } }, "status": "MODELLED" }, "grid_energy_cost_czk_yr": 563064.268, "hub_project_capex_czk": 4602726.7, "illustrative_npv_czk": -60445.29776000001, "margin_czk_kwh": 3.2308360000000005, "npv_czk": null, "npv_to_capex": null, "payback_years": null, "pv_energy_cost_czk_yr": 2388316.5640000002, "revenue_czk_yr": 4481533.9120000005 }, "kind": "ev_hub" }, "sha256": "53741cd1f35567e7368e0d4a51b372c0f650eecf9218bd89b2e3cf933e2a7948" }