55324161

Crete

Σητεία, Λασίθι,
Greece

255,000€

(Equity: 215,000€ + Remaining Loan: 40,000€)

Plant Category (Mounting System): Fixed

Βασίλης Μαλάμος

Contact Consultant

General Data

Project Size (kWp): 80 kWp

Project Type: System in Operation

System Type: Ground mounted

Grid Connection Date: 03/05/2011

Feed-in-Tariff (€/kWh): 0.44 €/kWh

System Data

Mounting System: Fixed

PV Technology: Polycrystalline

PV Modules Type: YINGLI YL 230P-29b

Number of PV modules: 347

Grid Inverter Type: SMA STP 17000TL

Number of Inverters: 5

Transformer Type: -

Performance Data

Average Annual Yield: 136,000 kWh

Average Annual Specific Yield: 1,700 kWh/kWp

Average Annual Irradiation (on module plane): 2,150 kWh/m²

Average Performance Ratio: 79.07 %

Financial Data

PPA Duration: 20 years

Average Annual Income: 60,000 €

Annual Land Lease Expense: 4,000 €

Annual O&M Expenses: 6,500 €

Remaining Loan: 40,000 €

Loan Interest Rate: 8.75 %

Loan Maturity: 50 months

Tax Rate: 29 %

Net Cash Flows Table & Chart

Net Present Value (NPV): 203,568 €

Internal Rate of Return (IRR): 13.04 %

Discounted Payback Period (DPP): 6.77 years

Year	PV Yield kWh	Revenue €	Operating Expenses €	EBITDA €	Depreciation Expense €	Principal Payment €	Remaining Principal €	Interest Payment €	Loan Payment €	Earnings before Taxes €	Taxes €	Net Cash Flows €	Present Value of Net Cash Flows €	Cumulative Net Cash Flows €
		A	B	C = (A-B)	D	E	F	G	H = (E+G)	I = (C-D-G)	J	K = (C-H-J)
0							40,000					-215,000	-215,000	-215,000
1	136,000	59,840	6,500	53,340	25,000	9,600	30,400	3,500	13,100	24,840	7,204	33,036	32,388	-181,964
2	134,640	59,242	6,630	52,612	25,000	9,600	20,800	2,660	12,260	24,952	7,236	33,116	31,830	-148,848
3	133,294	58,649	6,763	51,886	25,000	9,600	11,200	1,820	11,420	25,066	7,269	33,197	31,282	-115,651
4	131,961	58,063	6,898	51,165	25,000	9,600	1,600	980	10,580	25,185	7,304	33,281	30,746	-82,370
5	130,641	57,482	7,036	50,446	12,500	1,600	0	140	1,740	37,806	10,964	37,742	34,184	-44,628
6	129,335	56,907	7,177	49,730	0	0	0	0	0	49,730	14,422	35,308	31,352	-9,320
7	128,042	56,338	7,321	49,017	0	0	0	0	0	49,017	14,215	34,802	30,297	25,482
8	126,762	55,775	7,467	48,308	0	0	0	0	0	48,308	14,009	34,299	29,274	59,781
9	125,494	55,217	7,616	47,601	0	0	0	0	0	47,601	13,804	33,797	28,280	93,578
10	124,239	54,665	7,768	46,897	0	0	0	0	0	46,897	13,600	33,297	27,315	126,875
11	122,997	54,119	7,923	46,196	0	0	0	0	0	46,196	13,397	32,799	26,379	159,674
12	121,767	53,577	8,081	45,496	0	0	0	0	0	45,496	13,194	32,302	25,470	191,976
13	120,549	53,042	8,243	44,799	0	0	0	0	0	44,799	12,992	31,807	24,588	223,783
14	119,344	52,511	8,408	44,103	0	0	0	0	0	44,103	12,790	31,313	23,731	255,096
15	59,075	25,993	4,288	21,705	0	0	0	0	0	21,705	6,294	15,411	11,451	270,507
16	0	0	0	0	0	0	0	0	0	0	0	0	0	0
17	0	0	0	0	0	0	0	0	0	0	0	0	0	0
18	0	0	0	0	0	0	0	0	0	0	0	0	0	0
19	0	0	0	0	0	0	0	0	0	0	0	0	0	0
20	0	0	0	0	0	0	0	0	0	0	0	0	0	0

No similar properties found.