Power Supply Modeller
Solar PV + BESS Model (Finance)
Solar + BESS Sizing (Dispatch)
Thermal Plants Model (Finance)
Financial Inputs
System Sizing & CAPEX
PV (MWp)
PV Cost ($/kWp)
BESS (MWh)
BESS Cost ($/kWh)
Diesel (MW)
Diesel Cost ($/kW)
Financing & Tax
Debt (%)
Interest (%)
Tenor (Yrs)
Duration (Yrs)
Corp Tax (%)
Tariff & Revenue
Contracted Capacity (MW)
Cap. Charge ($/kW/mo)
Energy Charge ($/kWh)
Base Demand (GWh)
Demand Growth (%)
Operations & Fuel
Solar Fraction (%)
Opex (% of CAPEX/yr)
Fuel ($/Litre)
Burn (L/kWh)
Total CAPEX
—
Debt / Equity
—
Avg DSCR
—
Project IRR
—
Equity IRR
—
Year 1 EBITDA
—
Yield & Production Evolution
Revenue Breakdown
EBITDA & Opex Waterfall
Debt Service & CFADS
Debt Amortization Profile
Net Cashflow to Equity