{ "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": "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": [ "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": "it-IT", "missing": [], "notice": null, "project_finance": { "annual": [ { "cfads_eur": 425963.0, "debt_service_eur": 280168.08, "depreciation_eur": 376470.0, "dscr": 1.52, "equity_cashflow_eur": 161425.0, "interest_eur": 161279.82, "interest_tax_shield_eur": 15629.43, "opex_eur": 138313.0, "revenue_eur": 579906.0, "tax_eur": 15629.0, "year": 1 }, { "cfads_eur": 421988.0, "debt_service_eur": 277553.43, "depreciation_eur": 369088.0, "dscr": 1.52, "equity_cashflow_eur": 161140.0, "interest_eur": 154146.52, "interest_tax_shield_eur": 16705.17, "opex_eur": 138313.0, "revenue_eur": 577007.0, "tax_eur": 16705.0, "year": 2 }, { "cfads_eur": 418059.0, "debt_service_eur": 274968.88, "depreciation_eur": 361851.0, "dscr": 1.52, "equity_cashflow_eur": 160839.0, "interest_eur": 146742.11, "interest_tax_shield_eur": 17749.65, "opex_eur": 138313.0, "revenue_eur": 574121.0, "tax_eur": 17750.0, "year": 3 }, { "cfads_eur": 414174.0, "debt_service_eur": 272413.94, "depreciation_eur": 354756.0, "dscr": 1.52, "equity_cashflow_eur": 160524.0, "interest_eur": 139048.5, "interest_tax_shield_eur": 18763.53, "opex_eur": 138313.0, "revenue_eur": 571251.0, "tax_eur": 18764.0, "year": 4 }, { "cfads_eur": 410334.0, "debt_service_eur": 269888.14, "depreciation_eur": 347800.0, "dscr": 1.52, "equity_cashflow_eur": 160193.0, "interest_eur": 131046.58, "interest_tax_shield_eur": 19747.47, "opex_eur": 138313.0, "revenue_eur": 568395.0, "tax_eur": 19747.0, "year": 5 }, { "cfads_eur": 406537.0, "debt_service_eur": 267391.0, "depreciation_eur": 340981.0, "dscr": 1.52, "equity_cashflow_eur": 159848.0, "interest_eur": 122716.08, "interest_tax_shield_eur": 20702.1, "opex_eur": 138313.0, "revenue_eur": 565553.0, "tax_eur": 20702.0, "year": 6 }, { "cfads_eur": 402784.0, "debt_service_eur": 264922.08, "depreciation_eur": 334295.0, "dscr": 1.52, "equity_cashflow_eur": 159490.0, "interest_eur": 114035.59, "interest_tax_shield_eur": 21628.06, "opex_eur": 138313.0, "revenue_eur": 562725.0, "tax_eur": 21628.0, "year": 7 }, { "cfads_eur": 399072.0, "debt_service_eur": 262480.92, "depreciation_eur": 327740.0, "dscr": 1.52, "equity_cashflow_eur": 159117.0, "interest_eur": 104982.4, "interest_tax_shield_eur": 22525.94, "opex_eur": 138313.0, "revenue_eur": 559911.0, "tax_eur": 22526.0, "year": 8 }, { "cfads_eur": 395402.0, "debt_service_eur": 260067.08, "depreciation_eur": 321314.0, "dscr": 1.52, "equity_cashflow_eur": 158731.0, "interest_eur": 95532.49, "interest_tax_shield_eur": 23396.35, "opex_eur": 138313.0, "revenue_eur": 557112.0, "tax_eur": 23396.0, "year": 9 }, { "cfads_eur": 391773.0, "debt_service_eur": 257680.12, "depreciation_eur": 315013.0, "dscr": 1.52, "equity_cashflow_eur": 158333.0, "interest_eur": 85660.41, "interest_tax_shield_eur": 24239.88, "opex_eur": 138313.0, "revenue_eur": 554326.0, "tax_eur": 24240.0, "year": 10 }, { "cfads_eur": 314063.0, "debt_service_eur": 206568.3, "depreciation_eur": 0.0, "dscr": 1.52, "equity_cashflow_eur": 206673.0, "interest_eur": 75339.23, "interest_tax_shield_eur": 99177.91, "opex_eur": 138313.0, "revenue_eur": 551555.0, "tax_eur": 99178.0, "year": 11 }, { "cfads_eur": 311967.0, "debt_service_eur": 205189.76, "depreciation_eur": 0.0, "dscr": 1.52, "equity_cashflow_eur": 142031.0, "interest_eur": 67465.49, "interest_tax_shield_eur": 35253.38, "opex_eur": 138313.0, "revenue_eur": 548797.0, "tax_eur": 98516.0, "year": 12 }, { "cfads_eur": 309882.0, "debt_service_eur": 203818.12, "depreciation_eur": 0.0, "dscr": 1.52, "equity_cashflow_eur": 120272.0, "interest_eur": 59202.03, "interest_tax_shield_eur": 14208.49, "opex_eur": 138313.0, "revenue_eur": 546053.0, "tax_eur": 97857.0, "year": 13 }, { "cfads_eur": 307807.0, "debt_service_eur": 202453.33, "depreciation_eur": 0.0, "dscr": 1.52, "equity_cashflow_eur": 117480.0, "interest_eur": 50525.06, "interest_tax_shield_eur": 12126.02, "opex_eur": 138313.0, "revenue_eur": 543323.0, "tax_eur": 97202.0, "year": 14 }, { "cfads_eur": 305742.0, "debt_service_eur": 201095.37, "depreciation_eur": 0.0, "dscr": 1.52, "equity_cashflow_eur": 114585.0, "interest_eur": 41409.37, "interest_tax_shield_eur": 9938.25, "opex_eur": 138313.0, "revenue_eur": 540606.0, "tax_eur": 96550.0, "year": 15 }, { "cfads_eur": 303688.0, "debt_service_eur": 199744.2, "depreciation_eur": 0.0, "dscr": 1.52, "equity_cashflow_eur": 111583.0, "interest_eur": 31828.21, "interest_tax_shield_eur": 7638.77, "opex_eur": 138313.0, "revenue_eur": 537903.0, "tax_eur": 95902.0, "year": 16 }, { "cfads_eur": 301644.0, "debt_service_eur": 198399.78, "depreciation_eur": 0.0, "dscr": 1.52, "equity_cashflow_eur": 108465.0, "interest_eur": 21753.25, "interest_tax_shield_eur": 5220.78, "opex_eur": 138313.0, "revenue_eur": 535213.0, "tax_eur": 95256.0, "year": 17 }, { "cfads_eur": 299610.0, "debt_service_eur": 197062.09, "depreciation_eur": 0.0, "dscr": 1.52, "equity_cashflow_eur": 105225.0, "interest_eur": 11154.46, "interest_tax_shield_eur": 2677.07, "opex_eur": 138313.0, "revenue_eur": 532537.0, "tax_eur": 94614.0, "year": 18 }, { "cfads_eur": 297587.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 297587.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 529875.0, "tax_eur": 93975.0, "year": 19 }, { "cfads_eur": 295573.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 295573.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 527225.0, "tax_eur": 93339.0, "year": 20 }, { "cfads_eur": 293570.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 293570.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 524589.0, "tax_eur": 92706.0, "year": 21 }, { "cfads_eur": 291576.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 291576.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 521966.0, "tax_eur": 92077.0, "year": 22 }, { "cfads_eur": 289593.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 289593.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 519356.0, "tax_eur": 91450.0, "year": 23 }, { "cfads_eur": 287619.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 287619.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 516760.0, "tax_eur": 90827.0, "year": 24 }, { "cfads_eur": 285656.0, "debt_service_eur": 0.0, "depreciation_eur": 0.0, "dscr": null, "equity_cashflow_eur": 285656.0, "interest_eur": 0.0, "interest_tax_shield_eur": 0.0, "opex_eur": 138313.0, "revenue_eur": 514176.0, "tax_eur": 90207.0, "year": 25 } ], "currency": "EUR", "economics": { "discount_rate_basis": "real post-tax", "discounted_payback_years": 22.4, "mirr_pct": 8.13, "money_basis": "real", "payback_years": 9.4, "post_tax": true, "project_irr_pct": 8.39, "project_irr_status": "unique", "project_npv_eur": 117409.0, "tax_basis": "post-tax" }, "inputs": { "annual_opex_eur": 138313.0, "annual_revenue_eur": 579906.0, "capex_eur": 3839996.0, "corporate_tax_rate_pct": 24.0, "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": 1292083.0, "total_eur": 3980080.0 }, "uses": { "capex_eur": 3839996.0, "dsra_eur": 140084.0, "fees_eur": 0.0, "total_eur": 3980080.0 } } }, "status": "MODELLED" }, "grid_connection_capex_eur": 0.0, "horizon_years": 25, "incremental_npv_eur": 117409.0, "irr_pct": 8.39, "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": "49337c46a59ce83f35f14a45f4e5d4df87b1c7c939ce85fc67af4d49e1a4680d" }