PV8.ai

Land value and leasing

PV8 demonstration solar plant, HR · 4 MWp · synthetic inputs

ILLUSTRATIVE SCREENING

Explore a lease on a selected hectare; an illustrative payment is not a market offer or permission to remove PV.

10,000 m²Selected areaFrozen screening calculation

€2,000 / yearIllustrative annual leaseFrozen screening calculation

20 yearsLease termFrozen screening calculation

What this scenario establishes

This example does not establish a complete annual investment model. Required inputs remain visible in your workspace.

Amounts are in EUR. Export capacity is not evidence of an import right. Other routes are alternatives, not additive revenue promises.

Illustrative inputs

Synthetic 4 MWp plant: 16,000 modules × 250 Wp.
4,400 MWh/year generation and 8 ha site area are illustrative inputs.
No grid import agreement, customer contract or surveyed layout is supplied.

Three next steps

Verify parcel rights, lender restrictions and access.
Record a dated local valuation or counterparty offer.
Account for displaced PV and any reinstatement obligations.

Use this example to see the decision process. Your own result depends on your plant, assumptions and evidence; it is not a financing approval.

Explore this route in PV8

Parcel selection

Compare the proposed use with retained PV.

Lease structure

Review option periods, escalation and the lease term.

Evidence

Keep market benchmarks separate from signed offers.

Calculation basis and frozen source

Generated offline with PV8 engine code. No customer information or live provider response is included. Raw reference inputs retain their source currencies, such as USD mining assumptions; financial figures above use EUR. Rebuild recipe: scripts/build_public_sample_snapshots.py.

Snapshot SHA-256: 8d183f8aff8ee2a2a2c7ee6269730fb592907c7d9b7d33b735ecf6a30dca6412

{
  "currency": "EUR",
  "engine_revision": "fd7ec38f0948dbcbe86c2b1fa40bc2b631022b1d",
  "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": "HR",
    "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": 45.3,
    "lease_end_year": null,
    "longitude": 17.8,
    "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": "f38ceb7ed80173755b335047d4c65f4206d8031b6292ca7d9a28a0dd3c894bb5",
  "result": {
    "assumptions": [
      "Transaction costs 4.5% of proceeds (HR jurisdiction pack: RETT 3% (RPT exemptions possible when VAT applies)) — confirm per deal."
    ],
    "decision_stage": "SCREENING",
    "engineering": {
      "annual_lease_affordable_eur": 2000,
      "annual_lease_eur_per_ha": 2000,
      "annual_lease_eur_per_mw": 500,
      "land_area_basis": "manual assessment input",
      "land_area_m2": 10000,
      "land_parcel_count": 0,
      "lease_duration_years": 20,
      "lease_escalation_%": 0.0,
      "option_fee_eur_yr": null,
      "option_period_years": null,
      "solar_lease_band_position": "inside band"
    },
    "finance": {
      "financial_model": {
        "currency": "EUR",
        "locale": "hr-HR",
        "missing": [
          "capex_eur",
          "annual_revenue_eur",
          "authoritative_module_cashflow_or_lifecycle_series"
        ],
        "notice": null,
        "project_finance": {
          "annual": null,
          "currency": null,
          "economics": null,
          "inputs": null,
          "sources_and_uses": null
        },
        "status": "INPUTS_REQUIRED"
      },
      "note": "Value = present value of the escalating lease stream at the investor's required return. Market sounding range — obtain investor quotes."
    },
    "kind": "land_sale_leaseback"
  },
  "sha256": "8d183f8aff8ee2a2a2c7ee6269730fb592907c7d9b7d33b735ecf6a30dca6412"
}