Loading map...

55324161

Crete
Σητεία, Λασίθι,
Greece
255,000€
(Equity: 215,000€ + Remaining Loan: 40,000€)
Plant Category (Mounting System): Fixed
  • 390
  • 0
Βασίλης Μαλάμος
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

Similar Properties

No similar properties found.