Only 0.01x headroom
A revenue shortfall, CAPEX increase or interest-rate increase may breach the illustrative 1.30x threshold.
FOUNDER EDITION DEMO CASE
10MW C&I Solar Investment Analysis
A coherent commercial walkthrough of project economics, financing structure and risk interpretation.
Illustrative values onlyNot for investment use · Not a live web calculator
INVESTMENT CONCLUSIONProvisionally attractiveFinancing-sensitive
Positive returns, but only 0.01x DSCR headroom above the illustrative threshold.
Total investmentUSD 7.49M
Project IRR9.8%
Equity IRR11.6%
Minimum DSCR1.31x
01 · PROJECT OVERVIEW
A standalone 10MW commercial example
The page presents the published demo assumptions. It does not recalculate values in the browser and is not connected to the model’s live Dashboard.
Project10MW C&I Solar Demo
Capacity10 MW
Construction period6 months
COD2027-01-01
Operating period25 years
Annual generation12,500 MWh
02 · TECHNICAL ASSUMPTIONS
Finance starts with a qualified production estimate
The model converts production inputs into financial outputs; it does not replace engineering design or production-simulation software.
- 01
Annual generation equals 1,250 kWh/kW of installed capacity.
- 02
Full operation begins in the month-start COD month.
- 03
The demo excludes hourly load, weather, shading and detailed production simulation.
- 04
Real projects require a qualified estimate and documented loss assumptions.
03 · CAPEX
Investment structure
Base CAPEXUSD 7,400,000
Unit CAPEXUSD 740/kW
Capitalized IDCUSD 90,000
Total InvestmentUSD 7,490,000
04 · FINANCING
Debt and equity
Debt ratio55.0%
Debt amountUSD 4,119,500
Equity amountUSD 3,370,500
Interest rate6.0%
Loan tenor12 years
Repayment basisIllustrative equal principal with one-year grace
05 · FINANCIAL RESULTS
Returns are interpreted beside financing coverage
All figures below come directly from the published 10MW demo report.
MetricDemo resultInterpretation
Blended electricity valueUSD 0.1000/kWhIllustrative price
Year 1 RevenueUSD 1,250,00012,500 MWh × USD 0.10/kWh
Year 1 OPEXUSD 300,000Illustrative operating budget
Year 1 EBITDAUSD 950,00076.0% EBITDA margin
Year 1 Project TaxUSD 160,000Illustrative simplified tax
Project IRR9.8%Unlevered project view
Equity IRR11.6%Levered investor view
Project NPVUSD 850,000At 8% illustrative discount rate
Payback10.8 yearsFrom valuation date
LCOEUSD 0.0910/kWhIllustrative lifecycle cost
Minimum DSCR1.31xSlightly above 1.30x illustration
06 · RISK ANALYSIS
Why the case is financing-sensitive
The demo produces positive economic returns, but the minimum DSCR margin is narrow enough that small assumption changes may alter the financing conclusion.
Narrow price-to-LCOE spread
The USD 0.1000/kWh electricity value is only USD 0.009/kWh above the illustrative LCOE.
Qualified estimate required
The 12,500 MWh annual generation input must be replaced with a project-specific production estimate.
Evidence before decision
CAPEX, OPEX, lease, reserves and country-specific tax treatment require current professional evidence.
07 · SCENARIO COMPARISON
Scenario principles—without fabricated outputs
The standalone 10MW case does not calculate a connected scenario table. Formal results must be generated only after its assumptions are entered into the live model.
BASEQualified generation, contracted price and current cost estimates
UPSIDELower CAPEX and/or higher realised electricity value
DOWNSIDEHigher CAPEX, lower generation/price and higher financing cost
15-MINUTE WORKFLOW DEMO
Want to evaluate your own project?
Walk through assumptions, project and equity returns, debt coverage, sensitivity and decision status in one focused session.
Case integrity: The 10MW page is a standalone walkthrough. The live Dashboard remains connected to a separate audited 5MW financing-risk regression case. No investment decision should rely on these illustrative values.