{ "currency": "EUR", "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": "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": [ "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 €1600/kW (€3,840,000), civil works €0, and grid connection €0; total €3,840,000. OPEX €45/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_eur": 108000.0, "annual_pv_displacement_cost_eur": 0.0, "annual_wind_revenue_eur": 579914.79, "capex_eur": 3840000.0, "capex_eur_per_kw": 1600.0, "civil_works_capex_eur": 0.0, "discount_rate_pct": 8.0, "financial_model": { "currency": "EUR", "locale": "fr-FR", "missing": [], "notice": null, "project_finance": { "annual": [ { "cfads_eur": 425312.0, "debt_service_eur": 281119.12, "depreciation_eur": 376470.0, "dscr": 1.513, "equity_cashflow_eur": 160474.0, "interest_eur": 161279.82, "interest_tax_shield_eur": 16280.66, "opex_eur": 138313.0, "revenue_eur": 579906.0, "tax_eur": 16281.0, "year": 1 }, { "cfads_eur": 421292.0, "debt_service_eur": 278461.96, "depreciation_eur": 369088.0, "dscr": 1.513, "equity_cashflow_eur": 160231.0, "interest_eur": 154089.46, "interest_tax_shield_eur": 17401.21, "opex_eur": 138313.0, "revenue_eur": 577007.0, "tax_eur": 17401.0, "year": 2 }, { "cfads_eur": 417319.0, "debt_service_eur": 275835.9, "depreciation_eur": 361851.0, "dscr": 1.513, "equity_cashflow_eur": 159972.0, "interest_eur": 146627.11, "interest_tax_shield_eur": 18489.21, "opex_eur": 138313.0, "revenue_eur": 574121.0, "tax_eur": 18489.0, "year": 3 }, { "cfads_eur": 413392.0, "debt_service_eur": 273240.44, "depreciation_eur": 354756.0, "dscr": 1.513, "equity_cashflow_eur": 159697.0, "interest_eur": 138874.59, "interest_tax_shield_eur": 19545.34, "opex_eur": 138313.0, "revenue_eur": 571251.0, "tax_eur": 19545.0, "year": 4 }, { "cfads_eur": 409511.0, "debt_service_eur": 270675.08, "depreciation_eur": 347800.0, "dscr": 1.513, "equity_cashflow_eur": 159406.0, "interest_eur": 130812.63, "interest_tax_shield_eur": 20570.28, "opex_eur": 138313.0, "revenue_eur": 568395.0, "tax_eur": 20570.0, "year": 5 }, { "cfads_eur": 405675.0, "debt_service_eur": 268139.34, "depreciation_eur": 340981.0, "dscr": 1.513, "equity_cashflow_eur": 159100.0, "interest_eur": 122420.89, "interest_tax_shield_eur": 21564.69, "opex_eur": 138313.0, "revenue_eur": 565553.0, "tax_eur": 21565.0, "year": 6 }, { "cfads_eur": 401882.0, "debt_service_eur": 265632.74, "depreciation_eur": 334295.0, "dscr": 1.513, "equity_cashflow_eur": 158779.0, "interest_eur": 113677.78, "interest_tax_shield_eur": 22529.22, "opex_eur": 138313.0, "revenue_eur": 562725.0, "tax_eur": 22529.0, "year": 7 }, { "cfads_eur": 398134.0, "debt_service_eur": 263154.82, "depreciation_eur": 327740.0, "dscr": 1.513, "equity_cashflow_eur": 158443.0, "interest_eur": 104560.48, "interest_tax_shield_eur": 23464.52, "opex_eur": 138313.0, "revenue_eur": 559911.0, "tax_eur": 23465.0, "year": 8 }, { "cfads_eur": 394427.0, "debt_service_eur": 260705.1, "depreciation_eur": 321314.0, "dscr": 1.513, "equity_cashflow_eur": 158093.0, "interest_eur": 95044.82, "interest_tax_shield_eur": 24371.2, "opex_eur": 138313.0, "revenue_eur": 557112.0, "tax_eur": 24371.0, "year": 9 }, { "cfads_eur": 390763.0, "debt_service_eur": 258283.15, "depreciation_eur": 315013.0, "dscr": 1.513, "equity_cashflow_eur": 157730.0, "interest_eur": 85105.21, "interest_tax_shield_eur": 25249.88, "opex_eur": 138313.0, "revenue_eur": 554326.0, "tax_eur": 25250.0, "year": 10 }, { "cfads_eur": 309931.0, "debt_service_eur": 204855.46, "depreciation_eur": 0.0, "dscr": 1.513, "equity_cashflow_eur": 208386.0, "interest_eur": 74714.53, "interest_tax_shield_eur": 103310.33, "opex_eur": 138313.0, "revenue_eur": 551555.0, "tax_eur": 103310.0, "year": 11 }, { "cfads_eur": 307863.0, "debt_service_eur": 203488.36, "depreciation_eur": 0.0, "dscr": 1.513, "equity_cashflow_eur": 140126.0, "interest_eur": 66906.07, "interest_tax_shield_eur": 35751.81, "opex_eur": 138313.0, "revenue_eur": 548797.0, "tax_eur": 102621.0, "year": 12 }, { "cfads_eur": 305805.0, "debt_service_eur": 202128.09, "depreciation_eur": 0.0, "dscr": 1.513, "equity_cashflow_eur": 118354.0, "interest_eur": 58711.14, "interest_tax_shield_eur": 14677.78, "opex_eur": 138313.0, "revenue_eur": 546053.0, "tax_eur": 101935.0, "year": 13 }, { "cfads_eur": 303757.0, "debt_service_eur": 200774.62, "depreciation_eur": 0.0, "dscr": 1.513, "equity_cashflow_eur": 115509.0, "interest_eur": 50106.12, "interest_tax_shield_eur": 12526.53, "opex_eur": 138313.0, "revenue_eur": 543323.0, "tax_eur": 101252.0, "year": 14 }, { "cfads_eur": 301720.0, "debt_service_eur": 199427.92, "depreciation_eur": 0.0, "dscr": 1.513, "equity_cashflow_eur": 112558.0, "interest_eur": 41066.01, "interest_tax_shield_eur": 10266.5, "opex_eur": 138313.0, "revenue_eur": 540606.0, "tax_eur": 100573.0, "year": 15 }, { "cfads_eur": 299692.0, "debt_service_eur": 198087.95, "depreciation_eur": 0.0, "dscr": 1.513, "equity_cashflow_eur": 109495.0, "interest_eur": 31564.29, "interest_tax_shield_eur": 7891.07, "opex_eur": 138313.0, "revenue_eur": 537903.0, "tax_eur": 99897.0, "year": 16 }, { "cfads_eur": 297675.0, "debt_service_eur": 196754.68, "depreciation_eur": 0.0, "dscr": 1.513, "equity_cashflow_eur": 106314.0, "interest_eur": 21572.87, "interest_tax_shield_eur": 5393.22, "opex_eur": 138313.0, "revenue_eur": 535213.0, "tax_eur": 99225.0, "year": 17 }, { "cfads_eur": 295668.0, "debt_service_eur": 195428.08, "depreciation_eur": 0.0, "dscr": 1.513, "equity_cashflow_eur": 103005.0, "interest_eur": 11061.97, "interest_tax_shield_eur": 2765.49, "opex_eur": 138313.0, "revenue_eur": 532537.0, "tax_eur": 98556.0, "year": 18 }, { "cfads_eur": 293671.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 293671.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 529875.0, "tax_eur": 97890.0, "year": 19 }, { "cfads_eur": 291684.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 291684.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 527225.0, "tax_eur": 97228.0, "year": 20 }, { "cfads_eur": 289707.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 289707.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 524589.0, "tax_eur": 96569.0, "year": 21 }, { "cfads_eur": 287740.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 287740.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 521966.0, "tax_eur": 95913.0, "year": 22 }, { "cfads_eur": 285782.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 285782.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 519356.0, "tax_eur": 95261.0, "year": 23 }, { "cfads_eur": 283835.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 283835.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 516760.0, "tax_eur": 94612.0, "year": 24 }, { "cfads_eur": 281897.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 281897.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 514176.0, "tax_eur": 93966.0, "year": 25 } ], "currency": "EUR", "economics": { "discount_rate_basis": "real post-tax", "discounted_payback_years": 22.8, "mirr_pct": 8.11, "money_basis": "real", "payback_years": 9.4, "post_tax": true, "project_irr_pct": 8.32, "project_irr_status": "unique", "project_npv_eur": 96172.0, "tax_basis": "post-tax" }, "inputs": { "annual_opex_eur": 138313.0, "annual_revenue_eur": 579906.0, "capex_eur": 3839996.0, "corporate_tax_rate_pct": 25.0, "currency": "EUR", "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_eur": 0.0, "sizing_method": "lower_of", "target_dscr": 1.35, "upfront_fee_pct": 0.0 }, "sources_and_uses": { "gearing_pct": 67.5, "sources": { "debt_eur": 2687997.0, "equity_eur": 1292559.0, "total_eur": 3980556.0 }, "uses": { "capex_eur": 3839996.0, "dsra_eur": 140560.0, "fees_eur": 0.0, "total_eur": 3980556.0 } } }, "status": "MODELLED" }, "grid_connection_capex_eur": 0.0, "horizon_years": 25, "incremental_npv_eur": 96172.0, "irr_pct": 8.32, "payback_years": 9.4, "pv_displacement_basis": "SITE_AREA", "revenue_degradation_basis": "PV8 wind screening assumption", "revenue_degradation_pct_per_year": 0.5, "turbine_capex_eur": 3840000.0, "turbine_capex_eur_per_kw": 1600.0 }, "kind": "wind" }, "sha256": "d79470d0781b431547826a2b57ff3cf30dfe16e8b4ded5d721cbc5f6375e5336" }