EaaS Deal Lifecycle

Common platform foundation (spec 000). Engine modules and facades build on this shell, theme, and shared components. Admin surfaces: Settings · Audit log.

Deal snapshot

System size

690kWp

BESS

1 440kWh

Capex

R 27 040 000

Project IRR

17,44%

Validation

Inputs complete

All required intake fields are present.

Tariff unverified

The selected tariff has not been verified against the source.

Assumption overridden

Revenue escalation overridden for this opportunity.

Computed cashflow (read-only)

Year	Revenue	Opex	Net cashflow	Cumulative
1 (2025)	R 2 400 000	R 700 000	R -25 300 000	R -25 300 000
2 (2026)	R 2 544 000	R 728 000	R 1 816 000	R -23 484 000
3 (2027)	R 2 696 640	R 757 120	R 1 939 520	R -21 544 480
4 (2028)	R 2 858 438	R 787 405	R 2 071 034	R -19 473 446
5 (2029)	R 3 029 945	R 818 901	R 2 211 044	R -17 262 403
6 (2030)	R 3 211 741	R 851 657	R 2 360 084	R -14 902 318
7 (2031)	R 3 404 446	R 885 723	R 2 518 723	R -12 383 596
8 (2032)	R 3 608 713	R 921 152	R 2 687 560	R -9 696 035