120-MWp Solar PV Photovoltaic Farm in Bosnia (RTB)

The Bosnia 120 MW Solar PV Project is a mid-scale renewable energy development designed to deliver reliable clean electricity to the national grid. With all key permitting secured and grid access in place, the project is in its final pre-construction stage, fully prepared for capital deployment and immediate construction readiness.

1. 01
   Installed Capacity120 MWp
2. 02
   Expected Annual Generation213,600 MWh
3. 03
   Yield Factor1,780 kWh per kWp installed
4. 04
   Grid ConnectionApproved and secured 110 kV transmission line (all legal arrangements completed)
5. 05
   Land & PermitsAll required permits obtained (environmental, land-use, construction)
6. 06
   Project StatusAdvanced development stage – ready for construction

1. 01
   Total Project CAPEX€106 million
2. 02
   Annual OPEX€1.46 million
3. 03
   Revenue PotentialAt €62/MWh tariff, projected annual revenue of ~€15.5 million
4. 04
   Average Annual Net Cash Flow~€14 million
5. 05
   Equity IRR17%
6. 06
   Equity Payback Period5.2 years
7. 07
   NPV (12% discount rate)€12 million
8. 08
   Levelized Cost of Energy (LCOE)€30/MWh
9. 09
   FinancingSenior debt financing has been successfully secured and ratified via banking institutions.

Bosnia’s national energy strategy prioritizes strong expansion of renewable energy capacity, with a particular focus on solar power to reduce dependence on energy imports. This project is fully aligned with national decarbonization objectives and benefits from low development risk, given its fully secured permits and grid connection.

It represents a stable, long-term infrastructure investment, offering attractive risk-adjusted returns within an improving regulatory and energy market environment.

Capital Structure: Senior debt financing has been successfully secured and ratified via banking institutions.

Note: The Seller is actively seeking a strategic equity partner for 20–30% participation in the project.

All financial figures, projections, and performance metrics presented in this document are indicative and based on current assumptions. Actual results may vary due to factors including, but not limited to, inflation, foreign exchange fluctuations, regulatory changes, and market conditions such as currency depreciation or energy price volatility.

Financial / Technical Parameter	Value / Detail
Listing Status / Location	Ready-to-Build (RTB) / Bosnia
Target Asking Price	$11,500,000 USD
Installed Capacity	120 MWp
Estimated Total CAPEX	~€84,000,000 – €90,000,000 EUR (~€0.70M–€0.75M per MW benchmark)
Expected Annual Generation	~180,000 MWh (Yield Factor: ~1,500 kWh/kWp)
Assumed Power Tariff	~€66 / MWh
Estimated Annual Gross Revenue	~€11,880,000 EUR
Estimated Annual OPEX	~€1,250,000 EUR (O&M, land leases, insurance, administration)
Estimated Annual EBITDA	~€10,630,000 EUR (Revenue minus OPEX)
Implied EBITDA Margin	~89.5%