All saved scenarios · combined revenue · blended returns · exposure & risk · ownership share × probability weights
Portfolio Dashboard
Combined revenue / yr
¥6.87億
2 scenarios · 100 MW · 62 GWh
Portfolio IRR
-7.5%
combined cash flows · CAPEX-weighted -7.5%
Blended equity IRR
—
CAPEX ¥60.00億
P10 downside
−30.0%
P10 revenue ¥4.81億 · realisation 91%
Imbalance cost / yr
¥807万
1.2% of revenue
Area risk index
9
revenue-weighted · high (HHI 0.50) · top area 53%
Area exposure
Share of combined weighted annual revenue by area (エリア)
Kyushu 九州1× · 50 MW53%16
Tokyo 東京1× · 50 MW47%1
Technology & revenue basis
weighted MW and revenue by technology · scheme mix
- MW
- Revenue
arbitrage 100% 2×
Combined net cash flow
1 scenario(s) with an IRR model · weighted · year 0 = CAPEX
Scenarios & weights
Edit ownership share % and probability % inline (Enter or blur to save) · weight = share × probability · revenue basis = the case used for the IRR model · area risk index from the last 90 days
| Scenario | Type | Area | MW | Revenue / yr | Basis | Share % | Prob % | Weighted rev | P10 rev | Imbalance | CAPEX | IRR | Eq. IRR | DSCR | ID real. | Area risk | Curve | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Tokyo BESS 100MWh | BESS | ■ Tokyo (東京) | 50.0 | ¥3.23億 | arbitrage | ¥3.23億 | ¥1.17億 | ¥433万 | ¥60.00億 | -7.5% | — | — | 96% | 1 | History | |||
| Kyushu BESS 100MWh | BESS | ■ Kyushu (九州) | 50.0 | ¥3.64億 | arbitrage | ¥3.64億 | — | ¥374万 | — | — | — | — | 87% | 16 | History |