Generic Solar Reference

Driver	Sweep	Points
Tariff / Energy Price	−20% → Base → +20%	5 steps of 10%
Generation / P50	−10% → Base → +10%	5 steps of 5%
Senior Interest Rate	−200 bps → Base → +200 bps	5 steps of 100 bps
Gearing	−10 pp → Base → +10 pp	5 steps of 5 pp

Reference project - create a working copy to edit. Create working copy

Inputs

Project, Schedule, Technical and supported Production inputs.

Canonical Slice 1

Values save through the canonical ProjectInputSet pipeline. Outputs are not rerun automatically.

Project

Input Value Unit Status

Project Type Solar Reference read-only

Country / Market XA Reference read-only

Schedule

Input Value Unit Status

Commercial Operation Date 2031-03-01 Reference read-only

Construction Duration 14 months Reference read-only

Project Horizon 25 years Reference read-only

Technical

Input Value Unit Status

Installed Capacity 64.00 MW Reference read-only

Production

Input Value Unit Status

P50 Operating Hours 1500 h/yr Reference read-only

Reference project — create a working copy to edit. Create working copy

1. Commercial Structure

Base Tariff EUR/MWh

50.0

PPA Escalation Index %/yr

2.0

PPA Term years

Production Share %

100.0

Escalation Base Year Policy

—

Indexation Start Date

—

2. Balancing & CO2

Merchant Balancing (% of spot sales) %

0.0

Balancing Cost (EUR/MWh) EUR/MWh

0.0

CO2 Revenue Enabled

CO2 Certificate Price EUR/MWh

1.5

3. Merchant Price Curve

Merchant Price Curve (JSON) — Editable

4. Revenue Outputs

Run the model to generate revenue outputs.

5. Future Modules

Battery Revenue Not yet supported

Ancillary Services Not yet supported

Certificates (ROC/LGC) Not yet supported

GOOs Not yet supported

Carbon Credits Not yet supported

Hydrogen Not yet supported

Reference project — create a working copy to edit. Create working copy

Hard CAPEX 33000 kEUR

Financing 0 kEUR

Reserve 0 kEUR

Total CAPEX 33000 kEUR (515.6 kEUR/MW)

C.01 Production Units 3000 46.9 Editable

Production Units kEUR

—

C.01.01 Inverters 3000 46.9

C.02 EPC Contract 20000 312.5 Editable

EPC Contract kEUR

—

C.02.01 Solar Modules 20000 312.5

C.03 Grid Connection 2000 31.2 Editable

Grid Connection kEUR

—

C.03.01 Grid Connection 2000 31.2

C.04 Operations Preparation 0 0.0

C.04.01 Unused 0 0.0

C.05 Other EPC Costs 5000 78.1 Editable

EPC Other kEUR

—

C.05.01 Civil Works 5000 78.1

C.06 Construction Insurances 0 0.0 Editable

Insurances kEUR

—

C.06.01 Unused 0 0.0

C.07 Lease / Construction Taxes 0 0.0 Editable

Lease & Tax kEUR

—

C.07.01 Unused 0 0.0

C.08 Audit & Legal 3000 46.9 Editable

Audit & Legal kEUR

—

C.08.01 Soft Costs 3000 46.9

C.09 Construction Management A 0 0.0 Editable

Construction Management A kEUR

—

C.09.01 Unused 0 0.0

C.10 Commissioning 0 0.0 Editable

Commissioning kEUR

—

C.10.01 Unused 0 0.0

C.11 Other Professional Services 0 0.0 Shared

Audit & Legal —Inherited kEUR

C.11.01 Soft Costs 0 0.0

C.12 Construction Management B 0 0.0 Editable

Construction Management B kEUR

—

C.12.01 Unused 0 0.0

C.13 Contingency 0 0.0 Calculated

Contingencies (C.13) —Calculated kEUR

C.13.01 Unused 0 0.0

C.14 Construction Taxes 0 0.0 Editable

Import Taxes kEUR

—

C.14.01 Unused 0 0.0

C.15 Project Acquisition / Development 0 0.0 Editable

Project Acquisition kEUR

—

C.15.01 Unused 0 0.0

C.16 Project Rights 0 0.0 Editable

Project Rights kEUR

—

C.16.01 Unused 0 0.0

C.17 Financing Costs 0 0.0 Calculated

IDC —Calculated kEUR

Bank Fees —Calculated kEUR

Commitment Fees —Calculated kEUR

Other Financial —Calculated kEUR

VAT / Recoverable Costs —Calculated kEUR

C.17.01 Interest During Construction 0 0.0

C.17.02 Commitment Fees 0 0.0

C.17.03 Bank / Arrangement Fees 0 0.0

C.17.04 Other Financing Costs 0 0.0

C.17.05 VAT Facility Financing Costs 0 0.0

C.18 Reserve Accounts 0 0.0 Calculated

Reserve Accounts —Calculated kEUR

C.18.01 Reserve Accounts 0 0.0

Total CAPEX 33000 515.6

Reference project — create a working copy to edit. Create working copy

OPEX Y1 1265 kEUR

OPEX Y30 2246 kEUR

kEUR/MW Y1 19.8

EUR/MWh Y1 13.18

Contingency 2.0%

Runtime Status Not yet run

Run Required No

B.01 Asset & Technical Management 140 2.0% Editable

Technical Management —Calculated kEUR

B.01.01 Asset & Technical Management 140 2.0% Calculated

B.02 Operations & Maintenance 360 2.0% Editable

O&M Preventive & Corrective —Calculated kEUR

B.02.01 Operations & Maintenance 360 2.0% Calculated

B.03 Grid & Communications 70 2.0% Editable

Site Maintenance —Calculated kEUR

B.03.01 Grid & Communications 70 2.0% Calculated

B.04 Land & Site 90 2.0% Editable

Cleaning & Materials —Calculated kEUR

B.04.01 Land & Site 90 2.0% Calculated

B.05 Insurance 110 2.0% Editable

Security —Calculated kEUR

B.05.01 Insurance 110 2.0% Calculated

B.06 Administration 80 2.0% Editable

Insurance —Calculated kEUR

B.06.01 Administration 80 2.0% Calculated

B.07 Professional Services 60 2.0% Editable

Lease & Property Tax —Calculated kEUR

B.07.01 Professional Services 60 2.0% Calculated

B.08 Market & Balancing 90 2.0% Editable

Power Expenses —Calculated kEUR

B.08.01 Market & Balancing 90 2.0% Calculated

B.09 Security & HSE 50 2.0% Calculated

Security & HSE 50Calculated kEUR

B.09.01 Security & HSE 50 2.0% Calculated

B.10 Local Charges 40 2.0% Editable

Audit, Accounting & Legal —Calculated kEUR

B.10.01 Local Charges 40 2.0% Calculated

B.11 Major Maintenance Reserve 90 2.0% Editable

Bank Fees (OPEX) —Calculated kEUR

B.11.01 Major Maintenance Reserve 90 2.0% Calculated

B.12 Other Operating Costs 60 2.0% Editable

Environmental & Social Management —Calculated kEUR

B.12.01 Other Operating Costs 60 2.0% Calculated

B.13 OPEX Contingency 0 0.0% Calculated

Contingencies (OPEX) —Calculated kEUR

B.13.01 OPEX Contingency 0 0.0% Calculated

Total OPEX (incl. contingency) 1265

Total OPEX Y1 kEUR/yr

1264.8Calculated

Year Projection (Y1–Y30)

Code	Group	Y1	Y2	Y3	Y4	Y5	Y6	Y7	Y8	Y9	Y10	Y11	Y12	Y13	Y14	Y15	Y16	Y17	Y18	Y19	Y20	Y21	Y22	Y23	Y24	Y25	Y26	Y27	Y28	Y29	Y30
B.01	Asset & Technical Management	140	143	146	149	152	155	158	161	164	167	171	174	178	181	185	188	192	196	200	204	208	212	216	221	225	230	234	239	244	249
B.02	Operations & Maintenance	360	367	375	382	390	397	405	414	422	430	439	448	457	466	475	485	494	504	514	524	535	546	557	568	579	591	602	614	627	639
B.03	Grid & Communications	70	71	73	74	76	77	79	80	82	84	85	87	89	91	92	94	96	98	100	102	104	106	108	110	113	115	117	119	122	124
B.04	Land & Site	90	92	94	96	97	99	101	103	105	108	110	112	114	116	119	121	124	126	129	131	134	136	139	142	145	148	151	154	157	160
B.05	Insurance	110	112	114	117	119	121	124	126	129	131	134	137	140	142	145	148	151	154	157	160	163	167	170	173	177	180	184	188	192	195
B.06	Administration	80	82	83	85	87	88	90	92	94	96	98	99	101	103	106	108	110	112	114	117	119	121	124	126	129	131	134	137	139	142
B.07	Professional Services	60	61	62	64	65	66	68	69	70	72	73	75	76	78	79	81	82	84	86	87	89	91	93	95	97	98	100	102	104	107
B.08	Market & Balancing	90	92	94	96	97	99	101	103	105	108	110	112	114	116	119	121	124	126	129	131	134	136	139	142	145	148	151	154	157	160
B.09	Security & HSE	50	51	52	53	54	55	56	57	59	60	61	62	63	65	66	67	69	70	71	73	74	76	77	79	80	82	84	85	87	89
B.10	Local Charges	40	41	42	42	43	44	45	46	47	48	49	50	51	52	53	54	55	56	57	58	59	61	62	63	64	66	67	68	70	71
B.11	Major Maintenance Reserve	90	92	94	96	97	99	101	103	105	108	110	112	114	116	119	121	124	126	129	131	134	136	139	142	145	148	151	154	157	160
B.12	Other Operating Costs	60	61	62	64	65	66	68	69	70	72	73	75	76	78	79	81	82	84	86	87	89	91	93	95	97	98	100	102	104	107
B.13	OPEX Contingency	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	Total OPEX	1265	1290	1316	1342	1369	1396	1424	1453	1482	1512	1542	1573	1604	1636	1669	1702	1736	1771	1806	1843	1879	1917	1955	1994	2034	2075	2117	2159	2202	2246

Project Identity

Technical Parameters

Inputs

Project

Schedule

Technical

Production