FINCO Protocol - Financial Intelligence Infrastructure

Project IRR — Run model

Equity IRR — Run model

NPV — Run model

Min DSCR — Run model

Avg DSCR — Run model

LLCR —

FINCO Protocol

Project Finance Model

Generic Wind Project

Wind Example Project

Details

Project code generic_wind

Saved

Projects

Example Projects

Generic Wind Reference Generic Solar Reference Generic Storage Reference

View all projects

Actions

Save state Read-only protected original

Protected original

Protected original is read-only. Use Duplicate or Save As to create an editable copy before modifying.

Active Scenario

Base

Saved · 20:45

User-created project

Project Assumptions

Project name	—
Project code	—
Country	—
Technology	—
Capacity	—
P50 operating hours	—
Plant availability	—
Grid availability	—
PPA tariff	—
PPA term	—
PPA indexation	—
CO2 revenue	—
Financial close	—
Commercial operation date	—
Horizon	—
Total CAPEX	—
Senior debt	—
SHL amount	—
Interest rate	—
Senior tenor	—
Target DSCR	—
Indicative gearing (input)	—

Key KPIs (last run)

No run has been recorded yet. Run the model to populate this section.

Scenarios

0 saved

Internal-use model notes

Generic Solar / Generic Wind projects are internal-use model only. They are synthetic working models and should be reviewed within their stated validation scope.
The 'What changed since previous run?' delta panel compares the current run to the previous one for the same scenario, but the absolute values are not externally validated.
Saved scenarios preserve a snapshot of the input form, not the full calculation state. To recover exact numbers, re-run the scenario after Save.

Known Exclusions

Construction schedule engine (use_construction_schedule_engine=False) — not promoted.
Senior IDC (Interest During Construction) is not promoted to the senior debt schedule.
Debt sculpting coverage depends on the selected financing configuration.
Pari-passu reserves / construction reserves engine — not active in the runtime.
Tax coverage depends on the selected typed tax policy.
Depreciation follows the selected typed depreciation policy.
Multi-user / multi-tenant — single-user internal pilot mode only.
Lender / bank approval — this app does not provide credit analysis.
External audit / certification — the Audit tab is internal review tooling.
Enterprise SaaS / RBAC — no production deployment; not certified.

Report Executive Summary

Generic Wind Reference

Wind · XB · 48.0 MW · COD 2031-09-01

Scenario: Generic Wind Reference Wind 1 (factory)

Financial GREEN

Debt RED

Tax GREEN

Covenants RED

Project

Company Synthetic Sponsor B

Technology Wind

Country XB

Capacity 48.0 MW

COD 2031-09-01

Horizon 27 yrs

PPA Tariff 60.00 EUR/MWh

PPA Term 12 yrs

Capital Structure

Total CAPEX 43000 kEUR

Senior Debt 32250 kEUR

Equity 10750 kEUR

Debt % 75.0 %

Equity % 25.0 %

Sr Tenor 15 yrs

Corp Tax 25.0 %

Returns

Project IRR 13.72%

Equity IRR 74.59%

NPV (kEUR) -

Payback -

Distributions 149318

Total Tax 50035

Revenue 282590

Debt Metrics

Min DSCR —

Avg DSCR 1.3386x

Min LLCR —

Min PLCR —

Lock-up 0

Excel Bundle IC Pack (DOCX) Credit Pack (DOCX)

Downloads

Export Model Export CSV Runtime Summary XLSX Workbook

Protocol

Home Radar READ-ONLY Verify

Report Executive Summary

Generic Wind Reference

Wind · XB · 48.0 MW · COD 2031-09-01

Scenario: Generic Wind Reference Wind 1 (factory)

Financial GREEN

Debt RED

Tax GREEN

Covenants RED

Project

Company Synthetic Sponsor B

Technology Wind

Country XB

Capacity 48.0 MW

COD 2031-09-01

Horizon 27 yrs

PPA Tariff 60.00 EUR/MWh

PPA Term 12 yrs

Capital Structure

Total CAPEX 43000 kEUR

Senior Debt 32250 kEUR

Equity 10750 kEUR

Debt % 75.0 %

Equity % 25.0 %

Sr Tenor 15 yrs

Corp Tax 25.0 %

Returns

Project IRR 13.72%

Equity IRR 74.59%

NPV (kEUR) -

Payback -

Distributions 149318

Total Tax 50035

Revenue 282590

Debt Metrics

Min DSCR —

Avg DSCR 1.3386x

Min LLCR —

Min PLCR —

Lock-up 0

Excel Bundle IC Pack (DOCX) Credit Pack (DOCX)