Definition du projet
Données installation
MonnaieMonnaie
échelle ()Choisissez 1 pour projets petits (kWp). Choisissez 1000 pour projets grands (MWp)
Durée d'utilisation (ans)Time after which the installation is considered worthless
Puissance installée (kWc)Total nominal power of the installation in kWp
Production estimée par kWp (kWh/kWc)Average annual yield per kWp
Chute rendement (%/an)The yield will be decreased by this percentage every year
Garantie de revenus
AnnéesDuration of the income guarantee
Prix (/kWh)Energy price guarantee in /kWh
IndexéFiT linked to an inflation index?
Consommation privée
Prix (par kWh)Tariffa incentivante per consumo privato in /kWh
Consommation (kWh/an)Consumo atteso (kWh/anno)
Income after guarantee
Prix du courant (par kWh)Energy price now, used for estimating future energy prices
Inflation du prix (%/an)Used for estimating future energy prices
Coût d'installation
Prix (par kWp)Setup cost of the installation (fixed cost) in /kWp
Coûts de fonctionnement
Fermage (/an)If a lease is to be paid enter this here, annual costs
Prime d'assurance (%)Insurance premium as a percentage of the initial value of the installation
Maintenance (%)Maintenance cost as a percentage of the initial value of the installation
Taux d'inflation (%)Inflation rate is used to predict future costs
Financement
capital propre (%)Own funds provided as a fraction (in %) of the setup cost
Type de prêtSimple: Simple loan, no redemption.
Annuity: Works like a mortgage
Redeemable: Redemptions possible at specified times
Schéma de remboursementUniform: Redemptions are chosen such that a uniform dividend can be paid.
Maximum: Redemptions are maximized so that the loan is paid back quickest.
AnsFinancing term
Taux d'intérêt (%)Interest rate applicable for the loan type
Prime d'emission (%)Disagio in percent, i.e. a 3% disagio means a 97% loan
Rendement de réserve (%)Applicable for loan type "simple". Determines which return assumes to be achieved when building the reserve
Impôts
Taux de l'impôtTax rate applicable to taxable income (= income before redemption - depreciation)
Aide

Résultats

Sommaire du projet:
Puissance installée (kWc)5
Valeur (EUR)11000
Capital propre (EUR)2750
Prêt (EUR)8505
Valeur actuelle1 (EUR)5004
Coût moyen act. de l'énergie LEC (/kWh)0.173
Type de prêtRemboursable
Durée d'amortissement (ans)15.2
Dividende (EUR)134.5
Dividende (%)4.9
Rendement effectif avant impôt (%)7.3
Taux de l'impôt effectif (%)0.0
Rendement effectif (%)7.3
Téléchargement du sommaire au format pdfpdf document
Graphique 1: Allocation des revenus (EUR)
Graph breakdown


Cash Flows (flux de trésorerie) (EUR)
Year12345678910111213141516171819202122232425
énergie produite (kWh)5000497549504925490048754850482548004775475047254700467546504625460045754550452545004475445044254400
Revenu93793292892391891490990490089589088588187687186786285785384814631498153515721610
Fermage0000000000000000000000000
Assurance-55-56-57-58-60-61-62-63-64-66-67-68-70-71-73-74-76-77-79-80-82-83-85-87-88
Maintenance-55-56-57-58-60-61-62-63-64-66-67-68-70-71-73-74-76-77-79-80-82-83-85-87-88
Intérêt-353-339-324-310-295-279-264-248-231-214-197-180-162-143-124-105-85-64-44-2200000
EBP247448148949650451352153053954955956958059160261462663965266612991332136513991433
Remboursement-340-347-354-362-370-378-387-396-405-414-424-435-445-456-468-479-492-504-518-53100000
Dette restante816678197465710367336354596855725167475243283893344829922524204515531049531-000000
Revenu avant impôts313413413413413413413413413413413413413413413413413413413413412991332136513991433
Amortissement55055055055055055055055055055055055055055055055055055055055000000
Revenu taxable000000000091930415264768910211612991332136513991433
Impôt0000000000000000000000000
Revenu après impôts13413413413413413413413413413413413413413413413413413413413412991332136513991433
Revenu cumul.134269403538672807941107612101345147916141748188320172151228624202555268939895321668580849517
% valeur amorti4.38.813.618.623.829.335.141.147.554.161.168.476.184.192.5101.3110.6120.2130.4141.0157.7175.4193.9213.4233.9
download cash flow tableTéléchargement tableau au format xlsExcel format csvComma separated file txtTab delimited file

Notes
1 Valeur actuellePresent value of cash flows, i.e. the sum of discounted net income. The reserve investment yield ist used for discounting.
2 EBPEarnings before provisions
3 Revenu avant impôtsNet income before tax

Graphique 2: Cash flows (EUR)
Graph cash flows

Graphique 3: Allocation du revenu brut (EUR)
Graph breakdown

Légende
  1. Year Denotes the end of period.
  2. Income achieved in this period.
  3. Lease: for land.
  4. Insurance for equipment.
  5. Maintenance for equipment.
  6. Interest payable for loan.
  7. EBP: Earnings before provisions,
  8. Reserve: The amount put aside each year, re-invested.
  9. Cumul. Reserve: Cumulative reserve from re-investing the yearly allocation to reserves.
  10. Net Income after deducting all expenses. No tax included!

VailĂ  le lien complet contenant toutes données:
http://pvcalc.org/fr/PVcalc?scale=1&t_useful=25&nominal_power=5&annual_yield=1000&r_degradation=0.5&t_guarantee=20&p_gua....