PV8.ai

Wind–PV hybridisation

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

ILLUSTRATIVE SCREENING

A synthetic site boundary and assumed wind speed demonstrate the screen, not a permitted turbine location.

2.4 MWWind capacityFrozen screening calculation

7,779.17 MWh/yearWind after grid constraintsFrozen screening calculation

Not establishedPV displacementEvidence or inputs required

€3,840,000Investment allowanceFrozen screening calculation

What this scenario establishes

An annual model is included in this frozen calculation. Its tax basis and assumptions must be reviewed before use.

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

Validate the wind resource and manufacturer power curve.
Review dwelling setbacks, noise, ecology and land access.
Confirm shared-grid and electrical interface feasibility.

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

Micrositing

Explore turbine positions around retained PV.

Hybrid production

Compare wind and PV through the connection constraint.

Evidence and economics

Review resource quality, civil works and financial assumptions.

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: f8d8b9194bad5a2b7c60aa7a85bb62b8d909b268e07e80f1b99e9ce5f89291ad

{
  "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": [
      "Weibull shape k=2 used until a measured distribution is supplied.",
      "Deterministic screening chronology is scaled to the entered mean wind speed; use ERA5/measured chronology for feasibility.",
      "Editable CAPEX inputs: turbines €1600/kW (€3,840,000), civil works €0, and grid connection €0; total €3,840,000. OPEX €45/kW-year is a screening assumption.",
      "Grid curtailment is allocated conservatively to incremental wind after PV.",
      "Collector footprint is an editable 30 × 20 m screening envelope by default; cable routes are straight-line minimum-spanning-tree concepts pending electrical and civil design."
    ],
    "decision_stage": "SCREENING",
    "engineering": {
      "construction_access": "UNVERIFIED",
      "net_wind_aep_post_grid_mwh": 7779.166,
      "net_wind_aep_pre_grid_mwh": 7869.014,
      "other_loss_pct": 7.773,
      "pv_displaced_m2": null,
      "pv_displaced_mwh_year": null,
      "pv_generation_profile_source": "DETERMINISTIC_SCREENING_PROFILE — generic hourly solar shape scaled to asset annual production",
      "wind_capacity_mw": 2.4
    },
    "finance": {
      "annual_opex_eur": 108000.0,
      "annual_pv_displacement_cost_eur": 0.0,
      "annual_wind_revenue_eur": 622333.27,
      "capex_eur": 3840000.0,
      "capex_eur_per_kw": 1600.0,
      "civil_works_capex_eur": 0.0,
      "discount_rate_pct": 8.0,
      "financial_model": {
        "currency": "EUR",
        "locale": "hr-HR",
        "missing": [],
        "notice": null,
        "project_finance": {
          "annual": [
            {
              "cfads_eur": 479109.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.55,
              "equity_cashflow_eur": 169931.0,
              "opex_eur": 143197.0,
              "revenue_eur": 622306.0,
              "tax_eur": 0.0,
              "year": 1
            },
            {
              "cfads_eur": 473133.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.53,
              "equity_cashflow_eur": 163955.0,
              "opex_eur": 146061.0,
              "revenue_eur": 619195.0,
              "tax_eur": 0.0,
              "year": 2
            },
            {
              "cfads_eur": 467116.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.511,
              "equity_cashflow_eur": 157938.0,
              "opex_eur": 148983.0,
              "revenue_eur": 616099.0,
              "tax_eur": 0.0,
              "year": 3
            },
            {
              "cfads_eur": 461056.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.491,
              "equity_cashflow_eur": 151878.0,
              "opex_eur": 151962.0,
              "revenue_eur": 613018.0,
              "tax_eur": 0.0,
              "year": 4
            },
            {
              "cfads_eur": 454952.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.471,
              "equity_cashflow_eur": 145773.0,
              "opex_eur": 155001.0,
              "revenue_eur": 609953.0,
              "tax_eur": 0.0,
              "year": 5
            },
            {
              "cfads_eur": 448802.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.452,
              "equity_cashflow_eur": 139624.0,
              "opex_eur": 158101.0,
              "revenue_eur": 606903.0,
              "tax_eur": 0.0,
              "year": 6
            },
            {
              "cfads_eur": 442605.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.432,
              "equity_cashflow_eur": 133427.0,
              "opex_eur": 161263.0,
              "revenue_eur": 603869.0,
              "tax_eur": 0.0,
              "year": 7
            },
            {
              "cfads_eur": 436361.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.411,
              "equity_cashflow_eur": 127183.0,
              "opex_eur": 164489.0,
              "revenue_eur": 600849.0,
              "tax_eur": 0.0,
              "year": 8
            },
            {
              "cfads_eur": 430067.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.391,
              "equity_cashflow_eur": 120888.0,
              "opex_eur": 167779.0,
              "revenue_eur": 597845.0,
              "tax_eur": 0.0,
              "year": 9
            },
            {
              "cfads_eur": 423722.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 500832.0,
              "dscr": 1.37,
              "equity_cashflow_eur": 114544.0,
              "opex_eur": 171134.0,
              "revenue_eur": 594856.0,
              "tax_eur": 0.0,
              "year": 10
            },
            {
              "cfads_eur": 417325.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 0.0,
              "dscr": 1.35,
              "equity_cashflow_eur": 108147.0,
              "opex_eur": 174557.0,
              "revenue_eur": 591882.0,
              "tax_eur": 0.0,
              "year": 11
            },
            {
              "cfads_eur": 350250.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 0.0,
              "dscr": 1.133,
              "equity_cashflow_eur": 41072.0,
              "opex_eur": 178048.0,
              "revenue_eur": 588922.0,
              "tax_eur": 60624.0,
              "year": 12
            },
            {
              "cfads_eur": 331582.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 0.0,
              "dscr": 1.072,
              "equity_cashflow_eur": 22404.0,
              "opex_eur": 181609.0,
              "revenue_eur": 585978.0,
              "tax_eur": 72786.0,
              "year": 13
            },
            {
              "cfads_eur": 326201.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 0.0,
              "dscr": 1.055,
              "equity_cashflow_eur": 17023.0,
              "opex_eur": 185241.0,
              "revenue_eur": 583048.0,
              "tax_eur": 71605.0,
              "year": 14
            },
            {
              "cfads_eur": 320773.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 0.0,
              "dscr": 1.038,
              "equity_cashflow_eur": 11595.0,
              "opex_eur": 188946.0,
              "revenue_eur": 580132.0,
              "tax_eur": 70414.0,
              "year": 15
            },
            {
              "cfads_eur": 315296.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 0.0,
              "dscr": 1.02,
              "equity_cashflow_eur": 6118.0,
              "opex_eur": 192725.0,
              "revenue_eur": 577232.0,
              "tax_eur": 69211.0,
              "year": 16
            },
            {
              "cfads_eur": 309768.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 0.0,
              "dscr": 1.002,
              "equity_cashflow_eur": 590.0,
              "opex_eur": 196579.0,
              "revenue_eur": 574346.0,
              "tax_eur": 67998.0,
              "year": 17
            },
            {
              "cfads_eur": 304190.0,
              "debt_service_eur": 309178.0,
              "depreciation_eur": 0.0,
              "dscr": 0.984,
              "equity_cashflow_eur": -4988.0,
              "opex_eur": 200511.0,
              "revenue_eur": 571474.0,
              "tax_eur": 66773.0,
              "year": 18
            },
            {
              "cfads_eur": 298558.0,
              "debt_service_eur": 0.0,
              "depreciation_eur": 0.0,
              "dscr": null,
              "equity_cashflow_eur": 298558.0,
              "opex_eur": 204521.0,
              "revenue_eur": 568617.0,
              "tax_eur": 65537.0,
              "year": 19
            },
            {
              "cfads_eur": 292873.0,
              "debt_service_eur": 0.0,
              "depreciation_eur": 0.0,
              "dscr": null,
              "equity_cashflow_eur": 292873.0,
              "opex_eur": 208612.0,
              "revenue_eur": 565773.0,
              "tax_eur": 64289.0,
              "year": 20
            },
            {
              "cfads_eur": 287132.0,
              "debt_service_eur": 0.0,
              "depreciation_eur": 0.0,
              "dscr": null,
              "equity_cashflow_eur": 287132.0,
              "opex_eur": 212784.0,
              "revenue_eur": 562945.0,
              "tax_eur": 63029.0,
              "year": 21
            },
            {
              "cfads_eur": 281334.0,
              "debt_service_eur": 0.0,
              "depreciation_eur": 0.0,
              "dscr": null,
              "equity_cashflow_eur": 281334.0,
              "opex_eur": 217039.0,
              "revenue_eur": 560130.0,
              "tax_eur": 61756.0,
              "year": 22
            },
            {
              "cfads_eur": 275478.0,
              "debt_service_eur": 0.0,
              "depreciation_eur": 0.0,
              "dscr": null,
              "equity_cashflow_eur": 275478.0,
              "opex_eur": 221380.0,
              "revenue_eur": 557329.0,
              "tax_eur": 60471.0,
              "year": 23
            },
            {
              "cfads_eur": 269562.0,
              "debt_service_eur": 0.0,
              "depreciation_eur": 0.0,
              "dscr": null,
              "equity_cashflow_eur": 269562.0,
              "opex_eur": 225808.0,
              "revenue_eur": 554543.0,
              "tax_eur": 59172.0,
              "year": 24
            },
            {
              "cfads_eur": 263586.0,
              "debt_service_eur": 0.0,
              "depreciation_eur": 0.0,
              "dscr": null,
              "equity_cashflow_eur": 263586.0,
              "opex_eur": 230324.0,
              "revenue_eur": 551770.0,
              "tax_eur": 57860.0,
              "year": 25
            }
          ],
          "currency": "EUR",
          "economics": {
            "discounted_payback_years": null,
            "mirr_pct": 7.37,
            "payback_years": 11.2,
            "post_tax": true,
            "project_irr_pct": 6.15,
            "project_npv_eur": -678726.0
          },
          "inputs": {
            "annual_opex_eur": 143197.0,
            "annual_revenue_eur": 622306.0,
            "capex_eur": 5008320.0,
            "corporate_tax_rate_pct": 18.0,
            "currency": "EUR",
            "debt_tenor_years": 18,
            "depreciation_years": 10,
            "discount_rate_pct": 8.0,
            "dsra_months": 6.0,
            "horizon_years": 25,
            "interest_rate_pct": 6.0,
            "locale": null,
            "max_gearing_pct": 70.0,
            "opex_escalation_pct": 2.0,
            "revenue_degradation_pct": 0.5,
            "revenue_escalation_pct": 0.0,
            "salvage_value_eur": 0.0,
            "sizing_method": "lower_of",
            "target_dscr": 1.35,
            "upfront_fee_pct": 0.0
          },
          "sources_and_uses": {
            "gearing_pct": 64.8,
            "sources": {
              "debt_eur": 3347658.0,
              "equity_eur": 1815251.0,
              "total_eur": 5162909.0
            },
            "uses": {
              "capex_eur": 5008320.0,
              "dsra_eur": 154589.0,
              "fees_eur": 0.0,
              "total_eur": 5162909.0
            }
          }
        },
        "status": "MODELLED"
      },
      "grid_connection_capex_eur": 0.0,
      "horizon_years": 25,
      "incremental_npv_eur": 1385528.03,
      "irr_pct": 12.128,
      "payback_years": 7.62,
      "turbine_capex_eur": 3840000.0,
      "turbine_capex_eur_per_kw": 1600.0
    },
    "kind": "wind"
  },
  "sha256": "f8d8b9194bad5a2b7c60aa7a85bb62b8d909b268e07e80f1b99e9ce5f89291ad"
}