Loading...
Preparing your dashboard
Compare physical and financial PPA structures with risk allocation analysis
Select structures to compare
Physical PPAs
Financial PPAs (CfD/vPPA)
Auto-populates merchant price from historical market data
$85.2M
NPV @ 8%
$108.8M
NPV @ 8%
$85.2M
NPV @ 8%
$106.3M
NPV @ 8%
Best NPV
Baseload
Best Risk-Adjusted
Baseload
Break-Even Merchant
78.9/MWh
Net cash flow by structure over project life
Shows the effective price achieved per MWh over the contract tenor. Dashed line is the merchant reference price. Post-PPA years revert to merchant exposure.
Structures that track above the merchant line provide value through price certainty or premium. The gap between each structure line and the merchant line represents the risk transfer premium (or discount) embedded in the contract.
Net present value by structure
Expected return vs revenue volatility
Who bears each type of risk by structure
Key metrics across all selected structures
Aggregator Fees
$7.5M
Balancing Costs
$16.7M
Grid Charges
$26.7M
Total RTM Cost
$50.9M
Green Certificate Value
$3.1M total (0.9% of revenue)
Break-Even Analysis
Merchant break-even: 78.9/MWh