{ "currency": "EUR", "engine_revision": "585818885f76d181dafab27328bf49f574a465bd", "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": "FR", "currency": "EUR", "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": 43.6, "lease_end_year": null, "longitude": 3.9, "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": [ "Installed module dimensions are not recorded (era-typical values are a screening ASSUMPTION and are not used here): the mounting fit cannot refuse the candidate until they are.", "Rail direction not recorded: rails taken to run along the row (horizontal purlins, one rail pair per module row) — ASSUMPTION.", "Modules per table after repowering = 20 (today 32) — ERA_AREA: area-equivalent re-pack of the installed table footprint: 32 × 1825×926 mm (era-typical 250 Wp module area (14.8% STC efficiency, SCREENING ASSUMPTION)) holds 20 × 2384×1134 mm at a 20 mm gap; table envelope not recorded.", "Off-take regime not set — treated as 100% merchant.", "Construction outage 3.0 month(s) (screening assumption ~0.75 months/MWp of scope, 1–6 bounded): 1,100 MWh of in-scope production (€88,000) foregone once and carried in the incremental cash flow alongside CAPEX.", "First-year LID is a separate event: current plant 0% across 100% of its energy basis; repowered modules 1.5% across 100.0% of the plant. Annual degradation begins from the post-LID baseline in year 2.", "Inverter lifecycle: 15-year useful life; current age 16 years (ASSET_COD_SCREENING_PROXY); 7 downtime days and €0 residual value per whole-plant replacement. Replacement CAPEX is the PV8 screening inverter rate.", "P50, P75, P90 and the selected downside use the same visible correlated-lognormal uncertainty contract as lifecycle energy, cash flows and the frozen report; no global default haircut is applied.", "racking_replacement_eur_per_wp = 0.075", "module_cost_eur_per_wp = 0.11", "install_cost_eur_per_wp = 0.05", "removal_cost_eur_per_module = 8.0", "inverter_cost_eur_per_w = 0.03", "transformer_cost_eur_per_kva = 15.0", "bos_recable_eur_per_wp = 0.02", "recycling_cost_eur_per_module = 6.0", "scrap_value_eur_per_module = 2.0", "testing_eur_per_module = 2.5", "packing_eur_per_module = 1.5", "secondlife_eur_per_wp = 0.045 (0.02–0.08)", "Continue-operating energy value = 80.00 €/MWh; repowered energy value = 80.00 €/MWh.", "Continue-operating degradation = 0.7%/yr and year-one operating cost = €58,489; repowered degradation = 0.4%/yr and year-one operating cost = €52,871. O&M, availability, insurance, lease, warranty, maintenance and terminal values are listed in the operating lifecycle and remain editable run inputs." ], "decision_stage": "SCREENING", "engineering": { "baseline_basis": "RECORDED", "candidate": "generic 650 Wp class", "candidate_module_wp": 650.0, "candidate_source": "platform default", "dc_kwp_after": 6500.0, "dc_kwp_before": 4000.0, "dc_uplift_kwp": 2500.0, "existing_module_wp": 250, "inverter_strategy": "replace inverters in repowered blocks", "layout_evidence": "UNKNOWN — source drawings carry no explicit stage language; classify before construction decisions (stage is never inferred from appearance)", "modules_installed": 10000, "modules_per_table_existing": 32, "modules_per_table_new": 20, "modules_removed": 16000, "mounting_structures": "NOT VERIFIED — installed module dimensions not recorded (era-typical values are a screening ASSUMPTION); the mounting fit cannot refuse the candidate until they are", "orientation": "UNKNOWN", "plant_dc_kwp_after": 6500.0, "plant_dc_kwp_before": 4000, "scope": "500/500 tables (full)", "structural": "NOT VERIFIED — per-table module mass 640 → 646 kg (+1%) — structural verification of tables/foundations REQUIRED", "structural_mass_delta_pct": 0.9, "structure_strategy": "keep existing structures", "table_envelope_mm": null, "table_geometry_basis": "ERA_AREA", "table_geometry_note": "area-equivalent re-pack of the installed table footprint: 32 × 1825×926 mm (era-typical 250 Wp module area (14.8% STC efficiency, SCREENING ASSUMPTION)) holds 20 × 2384×1134 mm at a 20 mm gap; table envelope not recorded", "table_module_mass_kg": "640 → 646", "transformer": "verify transformer, switchgear, protection, metering and PCC settings against the selected AC envelope; an AC increase is not inferred from a DC-only scope" }, "finance": { "added_energy_mwh_yr": 1265.6, "added_revenue_eur_yr": 101193, "calculated_capex_eur": 1418750, "capex_basis": "PV8_SCREENING_COST_STACK", "capex_eur": 1418750, "capex_eur_per_incremental_mwh_yr": 1121, "capex_eur_per_kwp_uplift": 567.5, "comparison_horizon_years": 20, "construction_lost_mwh": 1100.0, "construction_lost_revenue_eur": 88000, "construction_months": 3.0, "construction_months_basis": "SCREENING_ASSUMPTION", "current_lifecycle_series_id": "pv-series-e5d95a35d55bd2fe", "current_operating_lifecycle_id": "ops-series-31f8896e7a0da989", "discount_rate": 0.08, "discounted_payback_years": null, "financial_model": { "currency": "EUR", "locale": "fr-FR", "missing": [], "notice": null, "project_finance": { "annual": [ { "cfads_eur": 203096.41, "debt_service_eur": 150441.78, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 63953.76, "interest_eur": 45196.54, "interest_tax_shield_eur": 11299.14, "lifecycle_capex_eur": -105000.0, "opex_eur": -5618.0, "revenue_eur": 101193.04, "tax_eur": 8713.59, "terminal_value_eur": -1.04, "year": 1 }, { "cfads_eur": 93516.88, "debt_service_eur": 69271.76, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 33965.57, "interest_eur": 38881.83, "interest_tax_shield_eur": 9720.46, "lifecycle_capex_eur": 0.0, "opex_eur": -5918.0, "revenue_eur": 95256.24, "tax_eur": 7657.12, "terminal_value_eur": -0.24, "year": 2 }, { "cfads_eur": 93996.8, "debt_service_eur": 69627.26, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 33634.15, "interest_eur": 37058.43, "interest_tax_shield_eur": 9264.61, "lifecycle_capex_eur": 0.0, "opex_eur": -6223.0, "revenue_eur": 96052.32, "tax_eur": 8278.2, "terminal_value_eur": -0.32, "year": 3 }, { "cfads_eur": 94477.54, "debt_service_eur": 69983.37, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 33270.25, "interest_eur": 35104.31, "interest_tax_shield_eur": 8776.08, "lifecycle_capex_eur": 0.0, "opex_eur": -6533.0, "revenue_eur": 96835.2, "tax_eur": 8890.46, "terminal_value_eur": -0.2, "year": 4 }, { "cfads_eur": 94957.72, "debt_service_eur": 70339.05, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 32871.56, "interest_eur": 33011.56, "interest_tax_shield_eur": 8252.89, "lifecycle_capex_eur": 0.0, "opex_eur": -6845.0, "revenue_eur": 97604.96, "tax_eur": 9493.28, "terminal_value_eur": 1.04, "year": 5 }, { "cfads_eur": 95437.86, "debt_service_eur": 70694.71, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 32436.13, "interest_eur": 30771.91, "interest_tax_shield_eur": 7692.98, "lifecycle_capex_eur": 0.0, "opex_eur": -7164.0, "revenue_eur": 98361.92, "tax_eur": 10088.14, "terminal_value_eur": 0.08, "year": 6 }, { "cfads_eur": 95917.87, "debt_service_eur": 71050.27, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 31961.73, "interest_eur": 28376.54, "interest_tax_shield_eur": 7094.14, "lifecycle_capex_eur": 0.0, "opex_eur": -7486.0, "revenue_eur": 99106.0, "tax_eur": 10674.13, "terminal_value_eur": 0.0, "year": 7 }, { "cfads_eur": 96398.04, "debt_service_eur": 71405.96, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 31446.12, "interest_eur": 25816.12, "interest_tax_shield_eur": 6454.03, "lifecycle_capex_eur": 0.0, "opex_eur": -7813.0, "revenue_eur": 99837.44, "tax_eur": 11251.96, "terminal_value_eur": -0.44, "year": 8 }, { "cfads_eur": 96878.48, "debt_service_eur": 71761.84, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 30886.83, "interest_eur": 23080.73, "interest_tax_shield_eur": 5770.18, "lifecycle_capex_eur": 0.0, "opex_eur": -8144.0, "revenue_eur": 100556.4, "tax_eur": 11821.52, "terminal_value_eur": -0.4, "year": 9 }, { "cfads_eur": 139406.17, "debt_service_eur": 103263.83, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 41182.31, "interest_eur": 20159.86, "interest_tax_shield_eur": 5039.97, "lifecycle_capex_eur": -54270.0, "opex_eur": -8480.0, "revenue_eur": 103055.44, "tax_eur": 26398.83, "terminal_value_eur": -0.44, "year": 10 }, { "cfads_eur": 97840.1, "debt_service_eur": 72474.15, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 29159.36, "interest_eur": 15173.63, "interest_tax_shield_eur": 3793.41, "lifecycle_capex_eur": 0.0, "opex_eur": -8820.0, "revenue_eur": 101957.12, "tax_eur": 12936.9, "terminal_value_eur": -0.12, "year": 11 }, { "cfads_eur": 98321.97, "debt_service_eur": 72831.09, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 28424.78, "interest_eur": 11735.59, "interest_tax_shield_eur": 2933.9, "lifecycle_capex_eur": 0.0, "opex_eur": -9165.0, "revenue_eur": 102639.2, "tax_eur": 13483.03, "terminal_value_eur": 0.8, "year": 12 }, { "cfads_eur": 98802.27, "debt_service_eur": 73186.86, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 27632.87, "interest_eur": 8069.86, "interest_tax_shield_eur": 2017.47, "lifecycle_capex_eur": 0.0, "opex_eur": -9515.0, "revenue_eur": 103309.28, "tax_eur": 14021.73, "terminal_value_eur": -0.28, "year": 13 }, { "cfads_eur": 99283.85, "debt_service_eur": 73543.59, "depreciation_eur": 0, "dscr": 1.35, "equity_cashflow_eur": 26780.97, "interest_eur": 4162.84, "interest_tax_shield_eur": 1040.71, "lifecycle_capex_eur": 0.0, "opex_eur": -9870.0, "revenue_eur": 103967.44, "tax_eur": 14553.15, "terminal_value_eur": -0.44, "year": 14 }, { "cfads_eur": -46868.29, "debt_service_eur": 0.0, "depreciation_eur": 0, "dscr": null, "equity_cashflow_eur": 28352.6, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "lifecycle_capex_eur": 151980.0, "opex_eur": -10229.0, "revenue_eur": 94332.32, "tax_eur": -550.71, "terminal_value_eur": -0.32, "year": 15 }, { "cfads_eur": 209704.73, "debt_service_eur": 0.0, "depreciation_eur": 0, "dscr": null, "equity_cashflow_eur": 209704.73, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "lifecycle_capex_eur": -105000.0, "opex_eur": -10593.0, "revenue_eur": 111226.0, "tax_eur": 17114.27, "terminal_value_eur": 0.0, "year": 16 }, { "cfads_eur": 100704.23, "debt_service_eur": 0.0, "depreciation_eur": 0, "dscr": null, "equity_cashflow_eur": 100704.23, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "lifecycle_capex_eur": 0.0, "opex_eur": -10963.0, "revenue_eur": 105871.68, "tax_eur": 16129.77, "terminal_value_eur": -0.68, "year": 17 }, { "cfads_eur": 101187.59, "debt_service_eur": 0.0, "depreciation_eur": 0, "dscr": null, "equity_cashflow_eur": 101187.59, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "lifecycle_capex_eur": 0.0, "opex_eur": -11336.0, "revenue_eur": 106483.44, "tax_eur": 16632.41, "terminal_value_eur": 0.56, "year": 18 }, { "cfads_eur": 101670.05, "debt_service_eur": 0.0, "depreciation_eur": 0, "dscr": null, "equity_cashflow_eur": 101670.05, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "lifecycle_capex_eur": 0.0, "opex_eur": -11716.0, "revenue_eur": 107083.92, "tax_eur": 17128.95, "terminal_value_eur": -0.92, "year": 19 }, { "cfads_eur": 39048.84, "debt_service_eur": 0.0, "depreciation_eur": 0, "dscr": null, "equity_cashflow_eur": 39048.84, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "lifecycle_capex_eur": 0.0, "opex_eur": -12100.0, "revenue_eur": 107673.2, "tax_eur": 19164.16, "terminal_value_eur": -61560.2, "year": 20 } ], "currency": "EUR", "economics": { "discount_rate_basis": "real post-tax", "discounted_payback_years": null, "money_basis": "real", "payback_years": 15.589172863125716, "post_tax": true, "project_irr_pct": 2.61, "project_irr_status": "unique", "project_npv_eur": -534824.59, "tax_basis": "post-tax" }, "inputs": { "annual_opex_eur": -5618.0, "annual_revenue_eur": 101193.04, "capex_eur": 1575016.0, "corporate_tax_rate_pct": 25.0, "currency": "EUR", "debt_tenor_years": 15, "depreciation_basis": "straight-line; inverter replacements as new vintages; major maintenance expensed; book value left at the horizon written off; allowances deflated to the ledger's money", "depreciation_years": 20, "discount_rate_pct": 8.0, "dsra_months": 6.0, "horizon_years": 20, "interest_rate_pct": 6.0, "max_gearing_pct": 70.0, "sizing_method": "auto", "target_dscr": 1.35, "upfront_fee_pct": 0.0 }, "sources_and_uses": { "gearing_pct": 45.6, "sources": { "debt_eur": 753275.74, "equity_eur": 896961.15, "total_eur": 1650236.89 }, "uses": { "capex_eur": 1575016.0, "dsra_eur": 75220.89, "fees_eur": 0.0, "total_eur": 1650236.89 } } }, "status": "MODELLED" }, "irr": 0.0392324143648148, "irr_status": "unique", "net_capex_eur": 1487016, "net_capex_incl_construction_eur": 1575016, "npv_eur": -421380, "old_equipment_disposition_eur": -68266, "payback_years": 13.195519931483771, "repowered_lifecycle_series_id": "pv-series-477cb1c1f19115cb", "repowered_operating_lifecycle_id": "ops-series-b8e5af158c5e0fe7" }, "kind": "repowering" }, "sha256": "851f8afcac59e4305d37bbcbcb3d67515277e76629831a01674f6fc3aeb2abfa" }