{ "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": [ "Power curve: Open-library curve (OEDB/OEP) for Nordex N117/2400 — Open Energy Platform/OEDB Wind Turbine Library snapshot bundled with windpowerlib 0.2.2; ODbL-1.0; © Reiner Lemoine Institut; original sources: https://www.en.wind-turbine-models.com/turbines/96-nordex-n-117-gamma. Open community data; confirm against current manufacturer documentation.", "Weibull shape k=2 used until a measured distribution is supplied.", "Deterministic screening chronology is scaled to the entered mean wind speed; use ERA5/measured chronology for feasibility.", "Editable CAPEX inputs: turbines 38 867 Kč/kW (93 281 280 Kč), civil works 0,00 Kč, and grid connection 0,00 Kč; total 93 281 280 Kč. OPEX 1 093 Kč/kW-year is a screening assumption.", "Grid curtailment is allocated conservatively to incremental wind after PV.", "Collector footprint is an editable 30 × 20 m screening envelope by default; cable routes are straight-line minimum-spanning-tree concepts pending electrical and civil design." ], "decision_stage": "SCREENING", "engineering": { "construction_access": "UNVERIFIED", "net_wind_aep_post_grid_mwh": 7248.935, "net_wind_aep_pre_grid_mwh": 7869.014, "other_loss_pct": 7.773, "pv_area_m2": 80000.0, "pv_displaced_m2": null, "pv_displaced_mwh_year": null, "pv_displacement_basis": "SITE_AREA", "pv_generation_profile_source": "SYNTHETIC_COSINE_LAST_RESORT — PV8 synthetic cosine day shape (last resort: no site weather year resolved) scaled to asset annual production", "wind_capacity_mw": 2.4 }, "finance": { "annual_opex_czk": 2623536.0, "annual_pv_displacement_cost_czk": 0.0, "annual_wind_revenue_czk": 14265903.81044, "capex_czk": 93281280.0, "capex_czk_per_kw": 38867.200000000004, "civil_works_capex_czk": 0.0, "currency_code": "CZK", "currency_symbol": "Kč", "discount_rate_pct": 8.0, "financial_model": { "currency": "CZK", "locale": "cs-CZ", "missing": [], "notice": null, "project_finance": { "annual": [ { "cfads": 10536071.992, "debt_service": 6730724.847760001, "depreciation": 9145209.24, "dscr": 1.565, "equity_cashflow": 4175066.0400000005, "interest": 3917809.38744, "interest_tax_shield": 369719.62452, "opex": 3359899.396, "revenue": 14265695.628, "tax": 369724.24000000005, "year": 1 }, { "cfads": 10442061.952000001, "debt_service": 6670671.13704, "depreciation": 8965885.696, "dscr": 1.565, "equity_cashflow": 4163794.552, "interest": 3749034.4015200003, "interest_tax_shield": 392397.42112, "opex": 3359899.396, "revenue": 14194350.024, "tax": 392388.67600000004, "year": 2 }, { "cfads": 10349072.176, "debt_service": 6611269.18068, "depreciation": 8790084.492, "dscr": 1.565, "equity_cashflow": 4152207.268, "interest": 3573736.28484, "interest_tax_shield": 414411.80319999997, "opex": 3359899.396, "revenue": 14123393.092, "tax": 414421.52, "year": 3 }, { "cfads": 10257078.372000001, "debt_service": 6552508.53312, "depreciation": 8617732.752, "dscr": 1.565, "equity_cashflow": 4140352.7720000003, "interest": 3391484.3402400003, "interest_tax_shield": 435776.6172, "opex": 3359899.396, "revenue": 14052776.248000002, "tax": 435774.188, "year": 4 }, { "cfads": 10166104.832, "debt_service": 6494379.720480001, "depreciation": 8448757.6, "dscr": 1.565, "equity_cashflow": 4128231.0640000002, "interest": 3201822.8498, "interest_tax_shield": 456506.1954, "opex": 3359899.396, "revenue": 13982499.492, "tax": 456495.264, "year": 5 }, { "cfads": 10076078.680000002, "debt_service": 6436872.54012, "depreciation": 8283110.4520000005, "dscr": 1.565, "equity_cashflow": 4115817.8520000004, "interest": 3004269.3744, "interest_tax_shield": 476613.41256, "opex": 3359899.396, "revenue": 13912587.116, "tax": 476609.04000000004, "year": 6 }, { "cfads": 9987024.208, "debt_service": 6379977.5181599995, "depreciation": 8120694.140000001, "dscr": 1.565, "equity_cashflow": 4103161.72, "interest": 2798313.2962, "interest_tax_shield": 496112.11512000003, "opex": 3359899.396, "revenue": 13843039.120000001, "tax": 496115.51600000006, "year": 7 }, { "cfads": 9898892.832, "debt_service": 6323685.1807200005, "depreciation": 7961460.08, "dscr": 1.565, "equity_cashflow": 4090238.376, "interest": 2583413.3894400005, "interest_tax_shield": 515015.17784, "opex": 3359899.396, "revenue": 13773806.920000002, "tax": 515014.69200000004, "year": 8 }, { "cfads": 9811708.844, "debt_service": 6267986.53976, "depreciation": 7805359.688, "dscr": 1.565, "equity_cashflow": 4077047.8200000003, "interest": 2358997.09168, "interest_tax_shield": 533334.98964, "opex": 3359899.396, "revenue": 13704939.100000001, "tax": 533330.86, "year": 9 }, { "cfads": 9725423.66, "debt_service": 6212872.1214000005, "depreciation": 7652295.796, "dscr": 1.565, "equity_cashflow": 4063638.6360000004, "interest": 2124457.58876, "interest_tax_shield": 551084.6682, "opex": 3359899.396, "revenue": 13636411.368, "tax": 551088.312, "year": 10 }, { "cfads": 8064579.62, "debt_service": 5151876.99624, "depreciation": 0.0, "dscr": 1.565, "equity_cashflow": 5056452.676, "interest": 1879152.84312, "interest_tax_shield": 2143750.781, "opex": 3359899.396, "revenue": 13568248.016, "tax": 2143744.708, "year": 11 }, { "cfads": 8010991.468, "debt_service": 5117639.3656, "depreciation": 0.0, "dscr": 1.565, "equity_cashflow": 3304343.592, "interest": 1682789.4328, "interest_tax_shield": 410985.90244000003, "opex": 3359899.396, "revenue": 13500400.46, "tax": 2129509.5960000004, "year": 12 }, { "cfads": 7957670.528000001, "debt_service": 5083572.99356, "depreciation": 0.0, "dscr": 1.565, "equity_cashflow": 3184195.3600000003, "interest": 1476698.29108, "interest_tax_shield": 310106.57068000006, "opex": 3359899.396, "revenue": 13432892.992, "tax": 2115323.068, "year": 13 }, { "cfads": 7904616.800000001, "debt_service": 5049676.90844, "depreciation": 0.0, "dscr": 1.565, "equity_cashflow": 3119578.64, "interest": 1260285.9644, "interest_tax_shield": 264660.1254, "opex": 3359899.396, "revenue": 13365725.612000002, "tax": 2101233.708, "year": 14 }, { "cfads": 7851805.992000001, "debt_service": 5015950.13856, "depreciation": 0.0, "dscr": 1.565, "equity_cashflow": 3052775.64, "interest": 1032922.5612, "interest_tax_shield": 216913.71356000003, "opex": 3359899.396, "revenue": 13298898.32, "tax": 2087192.932, "year": 15 }, { "cfads": 7799286.688, "debt_service": 4982392.1980800005, "depreciation": 0.0, "dscr": 1.565, "equity_cashflow": 2983616.316, "interest": 793940.7802400001, "interest_tax_shield": 166727.65616, "opex": 3359899.396, "revenue": 13232411.116, "tax": 2073225.0320000001, "year": 16 }, { "cfads": 7747010.3040000005, "debt_service": 4949001.872400001, "depreciation": 0.0, "dscr": 1.565, "equity_cashflow": 2911954.916, "interest": 542633.72432, "interest_tax_shield": 113953.04324000001, "opex": 3359899.396, "revenue": 13166239.708, "tax": 2059330.0080000001, "year": 17 }, { "cfads": 7695001.132, "debt_service": 4915778.67568, "depreciation": 0.0, "dscr": 1.565, "equity_cashflow": 2837669.98, "interest": 278251.49940000003, "interest_tax_shield": 58432.94848000001, "opex": 3359899.396, "revenue": 13100408.388, "tax": 2045507.86, "year": 18 }, { "cfads": 7643259.172, "debt_service": 0.0, "depreciation": 0.0, "dscr": null, "equity_cashflow": 7643259.172, "interest": 0.0, "interest_tax_shield": 0.0, "opex": 3359899.396, "revenue": 13034917.156000001, "tax": 2031758.5880000002, "year": 19 }, { "cfads": 7591760.132, "debt_service": 0.0, "depreciation": 0.0, "dscr": null, "equity_cashflow": 7591760.132, "interest": 0.0, "interest_tax_shield": 0.0, "opex": 3359899.396, "revenue": 12969741.72, "tax": 2018057.9000000001, "year": 20 }, { "cfads": 7540528.3040000005, "debt_service": 0.0, "depreciation": 0.0, "dscr": null, "equity_cashflow": 7540528.3040000005, "interest": 0.0, "interest_tax_shield": 0.0, "opex": 3359899.396, "revenue": 12904882.08, "tax": 2004454.3800000001, "year": 21 }, { "cfads": 7489563.688, "debt_service": 0.0, "depreciation": 0.0, "dscr": null, "equity_cashflow": 7489563.688, "interest": 0.0, "interest_tax_shield": 0.0, "opex": 3359899.396, "revenue": 12840362.528, "tax": 1990899.4440000001, "year": 22 }, { "cfads": 7438841.992000001, "debt_service": 0.0, "depreciation": 0.0, "dscr": null, "equity_cashflow": 7438841.992000001, "interest": 0.0, "interest_tax_shield": 0.0, "opex": 3359899.396, "revenue": 12776158.772000002, "tax": 1977417.384, "year": 23 }, { "cfads": 7388387.508, "debt_service": 0.0, "depreciation": 0.0, "dscr": null, "equity_cashflow": 7388387.508, "interest": 0.0, "interest_tax_shield": 0.0, "opex": 3359899.396, "revenue": 12712295.104, "tax": 1964008.2000000002, "year": 24 }, { "cfads": 7338175.944, "debt_service": 0.0, "depreciation": 0.0, "dscr": null, "equity_cashflow": 7338175.944, "interest": 0.0, "interest_tax_shield": 0.0, "opex": 3359899.396, "revenue": 12648722.940000001, "tax": 1950647.6, "year": 25 } ], "currency": "CZK", "economics": { "discount_rate_basis": "real post-tax", "discounted_payback_years": 20.4, "mirr_pct": 8.26, "money_basis": "real", "payback_years": 9.2, "post_tax": true, "project_irr_pct": 8.8, "project_irr_status": "unique", "project_npv": 5845966.968, "tax_basis": "post-tax" }, "inputs": { "annual_opex": 3359899.396, "annual_revenue": 14265695.628, "capex": 93281182.832, "corporate_tax_rate_pct": 21.0, "currency": "CZK", "debt_tenor_years": 18, "depreciation_years": 10, "discount_rate_pct": 8.0, "dsra_months": 6.0, "horizon_years": 25, "interest_rate_pct": 6.0, "locale": null, "max_gearing_pct": 70.0, "opex_escalation_pct": 0.0, "revenue_degradation_pct": 0.5, "revenue_escalation_pct": 0.0, "salvage_value": 0.0, "sizing_method": "lower_of", "target_dscr": 1.35, "upfront_fee_pct": 0.0 }, "sources_and_uses": { "gearing_pct": 67.6, "sources": { "debt": 65296823.124000005, "equity": 31349724.804, "total": 96646547.928 }, "uses": { "capex": 93281182.832, "dsra": 3365365.0960000004, "fees": 0.0, "total": 96646547.928 } } }, "status": "MODELLED" }, "grid_connection_capex_czk": 0.0, "horizon_years": 25, "incremental_npv_czk": 5845966.968, "irr_pct": 8.8, "payback_years": 9.2, "pv_displacement_basis": "SITE_AREA", "revenue_degradation_basis": "PV8 wind screening assumption", "revenue_degradation_pct_per_year": 0.5, "turbine_capex_czk": 93281280.0, "turbine_capex_czk_per_kw": 38867.200000000004 }, "kind": "wind" }, "sha256": "30dd8f2d9f95d5164a63b992033e9c5e97da7163241d94b22475ba4d271b799d" }