SAMPLE REPORT · demonstration data on a theoretical asset · figures are real methodology on illustrative inputs
MARGINAL — REVISIT ON CAPEXMidday surplus could feed a 10 MW electrolyser, but green-H2 at €5.8/kg only clears the hurdle if stack capex falls ~18%.
31 GWh/yrSurplus capturedclipped + low-price hours
10 MWElectrolyserPEM, 58% CF
€5.8/kgLCOHvs €5.0 market band
−18% capexBreakevenor +€0.9/kg offtake
Green-H2 cost vs the current market band
Market H2 band
This project LCOH
€ / kg (indexed)
Evidenced
- Hourly surplus from generation vs the price curve
- Water availability screen at the site
- Electrolyser efficiency from the assumption registry
Still needed to advance
- A hydrogen offtake price and volume
- Grid import terms for firming hours
- Updated stack capex quotes
The model tests whether turning cheap midday power into hydrogen beats simply selling it — before you talk to a single vendor — and says plainly when it does not yet clear.
What you get inside PV8
This sample shows the headline. In your workspace each route opens into interactive, evidenced deliverables:
Interactive site layout
Turbine T3moved · +2.1 GWh
Spacing5.2 D · OK
🔒 Drag turbines & panels — PV8 re-runs layout, spacing & output live
Cadastral & parcels
WTG-01parcel 1428/3
WTG-02parcel 1428/7
WTG-03parcel 1431/2
Cable route4 parcels
🔒 Every turbine & parcel matched to its cadastral number
Bankable financial model
1.38×min DSCR
68%gearing
14.2%equity IRR
DSCR sculptlender-ready
ExportExcel · shareable
🔒 Post-tax project finance — DSCR, gearing, equity IRR, export to Excel