Loading map...

84700221

Attica & Central Greece
Θήβα, Βοιωτία,
Greece
990,000€
(Equity: 990,000€ + Remaining Loan: 0€)
Plant Category (Mounting System): Fixed
  • 437
  • 0
Βασίλης Μαλάμος
Βασίλης Μαλάμος
Contact Consultant
General Data
Project Size (kWp): 499 kWp
Project Type: System in Operation
System Type: Ground mounted
Grid Connection Date: 28/12/2012
Feed-in-Tariff (€/kWh): 0.26 €/kWh

System Data
Mounting System: Fixed
PV Technology: Polycrystalline
PV Modules Type: Suntech Pluto 240-Wdm
Number of PV modules: 2,080
Grid Inverter Type: SMA STP 17000TL & SMA STP 10000TL
Number of Inverters: 30
Transformer Type: ΑΒΒ 630kVA

Performance Data
Average Annual Yield: 768,460 kWh
Average Annual Specific Yield: 1,540 kWh/kWp
Average Annual Irradiation (on module plane): 1,540 kWh/m2
Average Performance Ratio: 100 %

Financial Data
PPA Duration: 20 years
Average Annual Income: 196,000 €
Annual Land Lease Expense: 2,500 €
Annual O&M Expenses: 11,000 €
Remaining Loan: 0 €
Loan Interest Rate: 0 %
Loan Maturity: 0 months
Tax Rate: 29 %

Net Cash Flows Table & Chart
Net Present Value (NPV): 787,949 €
Internal Rate of Return (IRR): 11.19 %
Discounted Payback Period (DPP): 7.54 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 0 -990,000 -990,000 -990,000
1 768,460 195,957 11,000 184,957 66,500 0 0 0 0 118,457 34,353 150,604 147,651 -839,396
2 760,775 193,998 11,220 182,778 66,500 0 0 0 0 116,278 33,721 149,057 143,269 -690,339
3 753,167 192,058 11,444 180,614 66,500 0 0 0 0 114,114 33,093 147,521 139,012 -542,818
4 745,635 190,137 11,673 178,464 66,500 0 0 0 0 111,964 32,470 145,994 134,876 -396,824
5 738,179 188,236 11,906 176,330 66,500 0 0 0 0 109,830 31,851 144,479 130,859 -252,345
6 730,797 186,353 12,144 174,209 66,500 0 0 0 0 107,709 31,236 142,973 126,956 -109,372
7 723,489 184,490 12,387 172,103 22,167 0 0 0 0 149,936 43,481 128,622 111,973 19,250
8 716,254 182,645 12,635 170,010 0 0 0 0 0 170,010 49,303 120,707 103,022 139,957
9 709,091 180,818 12,888 167,930 0 0 0 0 0 167,930 48,700 119,230 99,766 259,187
10 702,000 179,010 13,146 165,864 0 0 0 0 0 165,864 48,101 117,763 96,607 376,950
11 694,980 177,220 13,409 163,811 0 0 0 0 0 163,811 47,505 116,306 93,541 493,256
12 688,030 175,448 13,677 161,771 0 0 0 0 0 161,771 46,914 114,857 90,564 608,113
13 681,150 173,693 13,951 159,742 0 0 0 0 0 159,742 46,325 113,417 87,675 721,530
14 674,339 171,956 14,230 157,726 0 0 0 0 0 157,726 45,741 111,985 84,871 833,515
15 667,596 170,237 14,515 155,722 0 0 0 0 0 155,722 45,159 110,563 82,150 944,078
16 660,920 168,535 14,805 153,730 0 0 0 0 0 153,730 44,582 109,148 79,508 1,053,226
17 218,104 55,617 5,034 50,583 0 0 0 0 0 50,583 14,669 35,914 25,648 1,089,140
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.