{ "currency": "CZK", "engine_revision": "eaac21408af1b47bf619fb36dea835539d3a7937", "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": [ "No digital twin for this asset — electrical topology and equipment ratings are not verified. Build one by uploading the engineering data room (Digital Twin Builder).", "Bandwidth 0.020 Gbps/kW-IT is an ASSUMPTION — workload dependent; carrier RFQ verifies.", "PV share not entered: it defaults to the PV output a data-centre load uses hour by hour; the rest of the load is priced at the grid tariff.", "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 1,968 Kč/MWh: the asset's capture price as entered, 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 data centre is not delivered at the grid handover point, 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 merchant price after it; levelised over the 12-year appraisal at 10 %, 6,693 Kč/MWh.", "Template: Nodaica MDC-500-Sea (default template) — 500 kW IT/unit, 1100 kVA electrical envelope, 89 m² physical footprint.", "Spatial basis: shell footprint screening — 142 m²/unit.", "MDC financial CAPEX is six editable line items; grid works, civils, fibre, permits, cooling and IT/GPU hardware need EPC/OEM quotes.", "Czech MDC evidence (screening): ČTÚ coverage not returned; RÚIAN © ČÚZK, CC BY 4.0; ERÚ heat licences: not checked; PeeringDB facilities. Screening statement on §9c of Act No. 406/2000 Coll. from the design's modelled total input power; not a legal opinion. The duty and its exemptions are confirmed by the energy specialist preparing the energy assessment and by the building authority.", "Location basis: unknown precision — distances are measured from the asset point as entered, which may not be on the array." ], "decision_stage": "SCREENING", "engineering": { "additional_download_capacity_to_request_mw": null, "annual_heat_rejected_mwh_th": 5829, "area_available_m2": 10000, "area_needed_m2": 142.4, "average_facility_load_mw": 0.686, "average_grid_baseload_deficit_mw": 0.452, "binding_constraint": "grid import (unknown)", "clearance_factor": 1.6, "connectivity": "NOT CHECKED — ČTÚ coverage not returned (RÚIAN ZSJ lookup failed: RuntimeError). PeeringDB lead not checked (source unavailable). UNVERIFIED — parcel serviceability, dark fibre, capacity, route diversity, price and lead time need carrier RFIs.", "download_capacity_basis": "Firm import right sized to the larger of the full scenario facility demand (IT kW × target PUE) and the installed whole-unit vendor kVA envelope (conservatively at power factor 1). No firm solar contribution is credited because PV can be zero at night; confirm power factor, redundancy and start-up duty with the OEM and DSO/TSO.", "download_capacity_evidence_status": "GRID_IMPORT_UNKNOWN_EXPORT_NOT_USED", "electrical_rating_basis": null, "electrical_rating_unit": "kVA", "energy_allocation_basis": "Hourly coincidence: PV supplies the data centre only in the hours both run; the rest of its load is bought from the grid.", "envelope_basis": null, "envelope_confidence": null, "envelope_shape_assumption": null, "envelope_source": null, "envelope_status": null, "existing_download_capacity_mw": null, "facility_design_demand_mw": 0.7, "facility_energy_mwh_yr": 6009, "grid_energy_required_mwh_yr": 3962, "grid_energy_share_%": 65.9, "grid_fit": "UNKNOWN — grid import capacity is not recorded; request or confirm a firm download right", "grid_import_available_kw": null, "grid_import_required_kva": 1100, "grid_import_required_kw": 1100, "grid_import_verdict": "UNKNOWN — no grid import capacity recorded", "grid_it_max_mw": null, "heat_reuse_note": "district heating / greenhouse offtake worth screening (~665 kWth continuous); lifting it from 30 °C to 70 °C takes a heat pump at COP 4.11 (DEA technology data, CC BY 4.0; held at the evidenced lift) → ~879 kWth delivered for ~214 kWe. ERÚ-licensed heat systems not checked (register snapshot unavailable).", "heat_reuse_obligation_cz": "§9c heat-reuse duty does not apply: modelled total input ≈700 kW is not above 1 MW. Notification and annual reporting duties apply (above 500 kW).", "it_energy_mwh_yr": 4292, "it_mw": 0.5, "land_basis": "whole mapped plot boundary; existing PV remains visible and the interactive layout quantifies every affected string", "land_it_max_mw": 35.0, "layout_area_needed_m2": 142.4, "layout_basis": "client/recommended unit count; electrical feasibility reported separately", "layout_drawability": "PASS — spatial envelope can be explored independently of grid feasibility", "layout_it_mw": 0.5, "layout_units": 1, "new_bandwidth_required": "2 x 10 Gbps (diverse routes, N+1)", "noise_receptors": "NOT CHECKED — RÚIAN building points unavailable; no receptor count is implied.", "physical_footprint_basis": null, "power_source": "grid import + on-site PV (behind same POI)", "pv_energy_to_mdc_mwh_yr": 2047, "pv_energy_used_by_mdc_mwh_yr": 2047, "pv_output_for_mdc_consumption_%": 46.5, "pv_share_basis": "HOURLY_COINCIDENCE_DEFAULT", "pv_supply_design": "HOURLY_COINCIDENCE", "recommended_download_capacity_mw": 1.1, "renewable_coverage_%": 34.1, "shared_site_infrastructure_m2": 0.0, "sized_by": "client", "spatial_basis": "shell footprint × 1.6 screening allowance", "spatial_confidence": "LOW", "spatial_fit": "PASS", "spatial_source": "generic_clearance_factor", "target_compute_it_mw": 0.5, "target_pue": 1.4, "template": "Nodaica MDC-500-Sea (default template)", "topology_name": null, "total_site_envelope_m2": 142.4, "unit_envelope_length_m": null, "unit_envelope_width_m": null, "unit_facility_kw": null, "unit_footprint_m2": 89.0, "unit_grid_draw_kva": 1100.0, "unit_it_kw": 500.0, "unit_length_m": 12.2, "unit_site_envelope_m2": 142.4, "unit_width_m": 7.3, "units": 1, "vendor_facility_envelope_mva": 1.1, "vendor_facility_envelope_mw": null }, "finance": { "capex_czk": 39110120.0, "currency_code": "CZK", "currency_symbol": "Kč", "discount_rate": 0.1, "financial_model": { "currency": "CZK", "locale": "cs-CZ", "missing": [], "notice": null, "project_finance": { "annual": [ { "cfads": 787730.2875200001, "debt_service": 0.0, "depreciation": 3195271.2974000005, "dscr": null, "energy_cost": 38879648.19248, "equity_cashflow": 787730.2875200001, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 787730.3921568716, "net_cashflow": 787730.2875200001, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 39912058.19248, "pv_export_forgone": 27330259.60784313, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 0.0, "year": 1 }, { "cfads": 787730.2875200001, "debt_service": 0.0, "depreciation": 3132618.82852, "dscr": null, "energy_cost": 38879648.19248, "equity_cashflow": 787730.2875200001, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 787730.3921568716, "net_cashflow": 787730.2875200001, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 39912058.19248, "pv_export_forgone": 27330259.60784313, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 0.0, "year": 2 }, { "cfads": 787729.0729200001, "debt_service": 0.0, "depreciation": 3071195.049, "dscr": null, "energy_cost": 38879649.40708, "equity_cashflow": 787729.0729200001, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 787729.1576392244, "net_cashflow": 787729.0729200001, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 39912059.40708, "pv_export_forgone": 27330260.842360776, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 0.0, "year": 3 }, { "cfads": 11936348.622760002, "debt_service": 0.0, "depreciation": 3010975.42392, "dscr": null, "energy_cost": 27228763.363920003, "equity_cashflow": 11936348.622760002, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 12438615.058464933, "net_cashflow": 11936348.622760002, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 28261173.363920003, "pv_export_forgone": 15679374.941535069, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 502266.2504000001, "year": 4 }, { "cfads": 19650606.994840004, "debt_service": 0.0, "depreciation": 2951936.63296, "dscr": null, "energy_cost": 15577884.36544, "equity_cashflow": 19650606.994840004, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 24089494.0, "net_cashflow": 19650606.994840004, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 16610294.36544, "pv_export_forgone": 4028496.0, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 4438887.119720001, "year": 5 }, { "cfads": 19638452.006800003, "debt_service": 0.0, "depreciation": 2894055.59872, "dscr": null, "energy_cost": 15577884.36544, "equity_cashflow": 19638452.006800003, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 24089494.0, "net_cashflow": 19638452.006800003, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 16610294.36544, "pv_export_forgone": 4028496.0, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 4451042.10776, "year": 6 }, { "cfads": 19626535.32328, "debt_service": 0.0, "depreciation": 2837309.4867200004, "dscr": null, "energy_cost": 15577884.36544, "equity_cashflow": 19626535.32328, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 24089494.0, "net_cashflow": 19626535.32328, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 16610294.36544, "pv_export_forgone": 4028496.0, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 4462958.7912800005, "year": 7 }, { "cfads": 19614852.08588, "debt_service": 0.0, "depreciation": 2781675.9483200004, "dscr": null, "energy_cost": 15577884.36544, "equity_cashflow": 19614852.08588, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 24089494.0, "net_cashflow": 19614852.08588, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 16610294.36544, "pv_export_forgone": 4028496.0, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 4474641.78576, "year": 8 }, { "cfads": 19603398.16496, "debt_service": 0.0, "depreciation": 2727133.1207200005, "dscr": null, "energy_cost": 15577884.36544, "equity_cashflow": 19603398.16496, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 24089494.0, "net_cashflow": 19603398.16496, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 16610294.36544, "pv_export_forgone": 4028496.0, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 4486095.706680001, "year": 9 }, { "cfads": 19592168.945040002, "debt_service": 0.0, "depreciation": 2673660.1128000002, "dscr": null, "energy_cost": 15577884.36544, "equity_cashflow": 19592168.945040002, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 24089494.0, "net_cashflow": 19592168.945040002, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 16610294.36544, "pv_export_forgone": 4028496.0, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 4497325.16952, "year": 10 }, { "cfads": 19581159.567720003, "debt_service": 0.0, "depreciation": 2621235.30468, "dscr": null, "energy_cost": 15577884.36544, "equity_cashflow": 19581159.567720003, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 24089494.0, "net_cashflow": 19581159.567720003, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 16610294.36544, "pv_export_forgone": 4028496.0, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 4508334.303920001, "year": 11 }, { "cfads": 19570366.389200002, "debt_service": 0.0, "depreciation": 2569838.534, "dscr": null, "energy_cost": 15577884.36544, "equity_cashflow": 19570366.389200002, "grid_energy_cost": 11549388.48, "grid_reimbursement": 11549388.48, "heat_sales_revenue": 0.0, "hosting_revenue": 29150400.000000004, "incremental_operating_surplus": 24089494.0, "net_cashflow": 19570366.389200002, "operating_cost": 1032410.0000000001, "operating_surplus": 28117990.0, "opex": 16610294.36544, "pv_export_forgone": 4028496.0, "pv_sales_revenue": 0.0, "refresh_capex": 0.0, "residual": 0.0, "revenue": 40699788.480000004, "tax": 4519127.72536, "year": 12 } ], "currency": "CZK", "economics": { "discount_rate_basis": "real post-tax", "money_basis": "real", "payback_years": 5.26, "post_tax": true, "project_irr_pct": 21.97, "project_irr_status": "unique", "project_npv": 42476581.63688, "tax_basis": "post-tax" }, "inputs": { "capex": 39110120.0, "corporate_tax_rate_pct": 21.0, "currency": "CZK", "depreciation_years": 12, "discount_rate_pct": 10.0, "horizon_years": 12 }, "sources_and_uses": { "gearing_pct": 0.0, "sources": { "debt": 0.0, "equity": 39110120.0, "total": 39110120.0 }, "uses": { "capex": 39110120.0, "dsra": 0.0, "fees": 0.0, "total": 39110120.0 } } }, "status": "MODELLED" }, "horizon_years": 12, "irr": 0.21969999999999998, "irr_status": "unique", "note": "NPV of the data-centre scenario against continued PV exports: the owner's cash flow less the PV export income the data centre gives up (a supported Czech plant's at its support price until support ends). Tenant contract, grid tariff, PUE and hardware quote need diligence.", "npv_czk": 42476581.63688, "opex_czk_yr": 39912058.19248, "payback_years": 5.26, "revenue_czk_yr": 40699788.480000004 }, "kind": "mdc" }, "sha256": "174a4e037096636a3c72084253680a8f34bddb44053d0706c333cb8dfd62a5ee" }