Illustrative sample · not a real siteMobility / CZ / EUR
Charging site brief
The assumed controlled charging demand fits the stated spare capacity.
Simultaneous grid demand166.7kW
Remaining import headroom13.3kW
Charging energy sold157.7MWh/year
Net operating cash€26,412EUR/year
Net present value€150,558.2EUR
Simple payback3.4years
Stated spare capacity180 kW
Charging grid demand166.7 kW
Before you progress
- Confirm interval building demand and import limits.
- Validate charging demand, installation costs and all tariff fees.
Assumptions & limits
- Declared charger use and electrical headroom; no traffic forecast or connection approval.
- Inputs are unverified. EUR only; no automatic currency conversion or jurisdiction-specific entitlement is inferred.
- Constant year-end pre-tax unlevered cash flows. No inflation, degradation, financing, tax, replacement or terminal value. Payback is not a return guarantee.
- Concurrency is an enforced aggregate output limit, not a promise about coincidental arrivals. Charging losses increase grid demand.
- Utilisation is a user scenario, not forecast traffic. Include network, payment, maintenance and other fees in the stated costs. No solar contribution is assumed.
Inputs used in this assessment
| Rated output per charging point | 150.0 kW |
|---|---|
| Charging points | 2.0 points |
| Spare site import capacity | 180.0 kW |
| Maximum simultaneous output | 50.0 % of installed power |
| Charging efficiency | 90.0 % |
| Average full-power-equivalent utilisation | 6.0 % of calendar hours |
| Charging sale price excluding VAT | 0.45 EUR/kWh |
| Purchased energy price | 0.22 EUR/kWh |
| Other annual operating costs | 6000.0 EUR/year |
| Total investment | 90000.0 EUR |
| Assessment term | 15.0 years |
| Discount rate | 7.0 % |
Visitor-entered scenario assumptions · PV8 bounded scenario screening · PV8 shared finance core
Model: partner-scenarios-v2 · Reference: 97499f1d2150