CEA Analytical Tool

CEA Power Dashboard

An analytical tool for tracking renewable energy market signals, capture prices and project economics in Serbia.

Project inputs

Project name

Location

Demo profile

Installed capacity (MWp)

Grid connection (MWac)

CAPEX (EUR/kWp)

Fixed OPEX (EUR/kW/yr)

Variable OPEX (EUR/MWh)

Degradation (%/yr)

Lifetime (yrs)

Discount rate (%)

Debt share (%)

Interest rate (%)

Loan tenor (yrs)

PPA price (EUR/MWh)

Merchant exposure (%)

Curtailment (%)

Curtail when price <

PPA structure

Negative price rule

This tool provides indicative calculations only and should not be interpreted as financial or investment advice.

Annual generation

9442

MWh

Capacity factor

10.8%

Capture price

38.8

EUR/MWh

Capture rate

56.0%

Blended realised price

57.1

EUR/MWh

LCOE

92.3

EUR/MWh

Project IRR

1.8%

NPV

-3.40 M€

Payback

19.7 y

DSCR (min)

0.66

EBITDA (yr 1)

0.41 M€

Break-even PPA

92.3

EUR/MWh

Monthly generation

Monthly merchant revenue (EUR)

Project cashflow

Annual project cashflow (after CAPEX in year 0).

Sensitivity — CAPEX × PPA price → IRR

Each point shows project IRR for the (CAPEX, PPA) combination.