Land at Avenue des Navigateurs, Courdimanche, 95800 France, 2024 PDF

Land at Avenue des Navigateurs | Courdimanche, 95800 France Summary Valuation - 22 November 2024 Market Value (NPV) € 168,150,000 Value per kW (kW) € 1,121 Value per MW (MW) € 1,121,000 Value per...

Land at Avenue des Navigateurs | Courdimanche, 95800 France Summary Valuation - 22 November 2024 Market Value (NPV) € 168,150,000 Value per kW (kW) € 1,121 Value per MW (MW) € 1,121,000 Value per Sqm (sqm) € 4,932 Value per Hectare (ha) € 13,096,529 Value per Acre (ac) € 5,300,093 Exit Yield (%) 5.50% Discount Rate (%) 14.00% Exit Value € 4,018,867,330 Cash Flow Start 01/11/2024 Hold Period (years / months) 10 120 Exit Capitalisation (year / month) 11 121 Cashflow End 30/11/2034 Land Area (ha / ac) 12.84 ha 31.73 ac Building Area (sqm / sq ft) 34092 sqm 366963 sq ft Building Efficiency (%) 27% co-efficient 30% limit Total Power Supply (MW / kW) 200 MW 200,000 kW Total Power IT Load (MW / kW) 150 MW 150,000 kW PUE 1.33 Stabilised Power Supply (MW / kW) 14 MW 142,500 kW (Per Annum) € 216,000,000 Gross Headline ERV (Per kW / Annum) € 1,440 (Per kW / Month) € 120 (Per Annum) € 205,200,000 Gross Stabilised ERV (Per kW / Annum) € 1,368 (Per kW / Month) € 114 (Per Annum) € 43,200,000 20% OPEX (Per kW / month) € 24 (Per Annum) € 53,460,000 25% OPEX + Sinking Fund (Per kW / Annum) € 356 Total to spend € 1,845,000,000 CAPEX (Per kW) € 13,179 (Per sqm / sq ft) € 54,118 € 5,028 Structural Void (%) 5% Stabilised Occupancy (%) 95% Total Pre-Let (%) 56% Time to Development Completion (years / months) 7.00 84 Period to Income Stabilisation (years / months) 8.00 96