Tariff Reduction: 2 MW Solar Project Banking Dashboard
This dashboard uses a 2 MW project at 19% CUF. It converts tariff movement into revenue impact, DSCR compression, residual cash after debt service, and lender-facing risk flags.
Tariff Input
Project Size
2 MW
CUF
19%
Annual Units
33.29 lakh
Base Tariff
₹3.13/kWh
Annual units calculation: 2,000 kW × 8,760 hours × 19% = 33,28,800 kWh, rounded to 33.29 lakh units. Base annual revenue at ₹3.13/kWh is approximately ₹104.19 lakh.
Banking Interpretation
Practical lender thresholds used here: average DSCR ≥1.30x is acceptable, 1.20x–1.30x is a watch zone, and <1.20x is a restructuring zone.
Immediate Impact Summary
Annual Revenue
₹0.00 L
Revenue at revised tariff
Revenue Loss vs Base
₹0.00 L
Reduction from ₹3.13/kWh
Revenue Drop
0.00%
Top-line compression
Average DSCR
0.00x
Estimated from debt-service schedule below
Minimum DSCR
0.00x
Lowest projected year
Cash After Debt Service
₹0.00 L
Estimated steady annual residual cash
Year-wise Debt Service Stress View
Year
Revenue ₹ L
Debt Service ₹ L
DSCR
Credit Flag
Debt-service figures are sensitivity assumptions. For bank submission, replace them with the exact term-loan repayment and interest schedule from the CMA model.