{ "currency": "EUR", "engine_revision": "72dd52fcb5e8ade19adb205ee3e46a139cc349fa", "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": "IT", "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": 43.1, "lease_end_year": null, "longitude": 12.3, "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": [ "Transaction costs 11.3% of proceeds (IT jurisdiction pack: registro 9% on land (15% agricultural to non-farmers — confirm)) — confirm per deal." ], "decision_stage": "SCREENING", "engineering": { "annual_lease_affordable_eur": 2000, "annual_lease_eur_per_ha": 2000, "annual_lease_eur_per_mw": 500, "land_area_basis": "manual assessment input", "land_area_m2": 10000, "land_parcel_count": 0, "lease_duration_years": 20, "lease_escalation_%": 0.0, "option_fee_eur_yr": null, "option_period_years": null, "solar_lease_band_position": "inside band" }, "finance": { "financial_model": { "currency": "EUR", "locale": "it-IT", "missing": [], "notice": null, "project_finance": { "annual": [ { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 1 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 2 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 3 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 4 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 5 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 6 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 7 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 8 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 9 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 10 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 11 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 12 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 13 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 14 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 15 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 16 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 17 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 18 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 19 }, { "coverage_eur": 0, "gross_cost_eur": 0.0, "land_forgone_eur": 0.0, "net_cashflow_eur": 1520.0, "opex_eur": 0.0, "revenue_eur": 2000.0, "tax_eur": 480.0, "year": 20 } ], "currency": "EUR", "economics": { "discount_rate_basis": "real post-tax", "money_basis": "real", "payback_years": null, "post_tax": true, "project_irr_pct": null, "project_npv_eur": 14923.58, "tax_basis": "post-tax" }, "inputs": { "corporate_tax_rate_pct": 24.0, "currency": "EUR", "discount_rate_pct": 8.0, "horizon_years": 20, "initial_cashflow_eur": 0 }, "sources_and_uses": null }, "status": "MODELLED" }, "note": "Value = present value of the escalating lease stream at the investor's required return. Market sounding range — obtain investor quotes." }, "kind": "land_sale_leaseback" }, "sha256": "4c732c69afc330c04f35ab7d4ee950bbe3b6ee01d71c2a547221abbd8bef5c65" }