{ "currency": "CZK", "engine_revision": "27a0f112ee1b984ccfde4d74abcc335ae9381a0e", "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": [ "Transaction costs 1.0% of proceeds (CZ jurisdiction pack: no transfer tax (abolished by Act 386/2020 Sb.); legal 0.5-1% (estimate; the upper end is used); plus a fixed 2,000 CZK cadastral filing fee per proposal, not in the percentage) — confirm per deal." ], "decision_stage": "SCREENING", "engineering": { "annual_lease_affordable_czk": 48584.0, "annual_lease_czk_per_ha": 48584.0, "annual_lease_czk_per_mw": 12146.0, "land_area_basis": "manual assessment input", "land_area_m2": 10000, "land_parcel_count": 0, "lease_duration_years": 20, "lease_escalation_%": 0.0, "option_fee_czk_yr": null, "option_period_years": null, "solar_lease_band_position": "inside band" }, "finance": { "currency_code": "CZK", "currency_symbol": "Kč", "financial_model": { "currency": "CZK", "locale": "cs-CZ", "missing": [], "notice": null, "project_finance": { "annual": [ { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 1 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 2 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 3 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 4 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 5 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 6 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 7 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 8 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 9 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 10 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 11 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 12 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 13 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 14 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 15 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 16 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 17 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 18 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 19 }, { "coverage": 0.0, "gross_cost": 0.0, "land_forgone": 0.0, "net_cashflow": 38381.36, "opex": 0.0, "revenue": 48584.0, "tax": 10202.640000000001, "year": 20 } ], "currency": "CZK", "economics": { "discount_rate_basis": "real post-tax", "money_basis": "real", "payback_years": null, "post_tax": true, "project_irr_pct": null, "project_npv": 376833.77964, "tax_basis": "post-tax" }, "inputs": { "corporate_tax_rate_pct": 21.0, "currency": "CZK", "discount_rate_pct": 8.0, "horizon_years": 20, "initial_cashflow": 0.0 }, "sources_and_uses": null }, "status": "MODELLED" }, "note": "Value = present value of the escalating lease stream at the investor's required return. Market sounding range — obtain investor quotes." }, "kind": "land_sale_leaseback" }, "sha256": "7561954aa9683b8ddad858132777e5c4dcf18cab0dc830eff22ae416cb288b64" }