BANKABLE IRR.
ENGINEERED.

We engineer financial models — we don't estimate them.

PV + BESS investment simulator validated line-by-line against a real Excel oracle. 25-year cash waterfalls, debt sculpting, IRR / NPV / DSCR — all in 173 milliseconds. Israel 800-Hour Regulation baked in.

Validated on the Climetix Energy case · 763 kWp · 2,610 kWh · 21.03% IRR

Israel · 800h LV regulation

The platform built
for sponsorsenergy developersinvestorsbankers & analystsadvisors
to ship bankable IRR.

Run sensitivities in seconds, not weeks. Defend every assumption with a tested engine.

I'm an
172tests passing±0.6ppvs Excel oracle173ms25y model solve
mijai.io / projects / climetix-energy
Inputs
Dispatch
Tariff
Debt
Waterfall
Sensitivity
Equity IRR
0.00%
DSCR min
0.00×
Payback
0.0y
Dashboard

Live numbers,
no rebuild.

Switch scenarios, override assumptions, drag a sensitivity slider — everything recalculates in milliseconds. DSCR, NPV, payback, equity IRR, all in sync.

Equity IRR · post-tax
0.00%
↑ vs baseline
CAPEX
ILS 0.0M
validated by oracle
DSCR min
0.00×
Y3 · in covenant
Payback
0.0y
from COD
NPV @8%
ILS 0.0M
equity
Optimizer

Stop guessing the
sweet spot.

A 4-phase derivative-free search auto-discovers Max Footprint, Max Equity IRR and Max NPV scenarios. Pick the configuration that fits the deal — no spreadsheet rebuilds.

CAPEX →IRR ↑
Deliverables

From inputs to
investment committee.

Generate an 8-sheet IC-ready Excel pack. Share a read-only link with audit log. Investors see the model — not your spreadsheet.

X
8-sheet IC Excel
CoverInputsDispatchTariffDebtWaterfallSensit.Sumry
Y1
17.5
34.5
51.5
68.5
85.5
Y2
19.5
36.5
53.5
70.5
87.5
Y3
21.5
38.5
55.5
72.5
89.5
Read-only share link
Lender PackIC MemoBank Book
Investors see the model — not your spreadsheet. Audit log + revoke anytime.
Everything in the box

One engine.
Every lever.

From the sun on the panels to the tonne of CO₂ avoided — modeled, optimized and investment-committee-ready.

☀️

Solar Resource by location

Drop a pin or type an address — PVGIS returns the real generation hours (annual and month-by-month), not a flat guess.

Three dispatch strategies

Peak-priority (max the Pisga, spill the surplus), firm baseload, or peak-window — pick one and the whole model recomputes.

🎯

Auto-optimizer

Sizes the battery — energy and power — to capture the midday surplus at ~zero curtailment and the highest NPV, per scenario.

🌱

CO₂ avoided

GHG Protocol Scope-2 impact: tonnes per year and over the project, with car- and tree-equivalents for the IC deck.

📄

Professional PDF report

A per-scenario dossier — logo, location, financial + technical KPIs, revenue by source, partners and dispatch.

🔋

BESS arbitrage calculator

Charge off-peak, sell at the Pisga — a quick TOU-spread model that returns annual profit, ROI and payback in seconds.

🏛️

Israel 800h regulation

The Fasga peak window, the 800-hour cliff-edge bonus and the IEC 6-tier tariff — modeled to the hour.

🤝

Partners & revenue split

See PV vs battery revenue and how the net profit distributes to each partner and to the company.

🏭

Behind-the-meter PPA

Sell to the factory at a discount off their own tariff: solar covers the load hour by hour, the battery banks the surplus and delivers the Pisga peak — then spills what's left into off-peak.

💰

Cost per kWh (LCOE / LCOS)

What every kWh actually costs you to produce and deliver — CAPEX-only and all-in (O&M, charging, wear, replacements, financing) — with the formula printed so each number is auditable.

📅

Seasonal margin

Israel's peak tariff swings ~3× from summer to the transition season. See revenue, cost and margin per kWh for every season and source — and exactly how the discount lands on each.

📊

Real consumption profile

Upload the client's hourly xlsx/CSV — or just their IEC bills — and the engine sizes against their real demand curve instead of a flat average.

One platform.
Every deal your desk runs.

Pricing

Everything included.
One flat license.

A one-time US$600 license unlocks the full platform — engine, Solar Resource, dispatch strategies, optimizer, PDF reports and impact metrics. No monthly fees. Try it free for 14 days first.

Starter

Validate your first deal end-to-end.

Free14-day trial
Start free
  • 14-day full access · 1 user
  • Solar Resource + full engine + dashboard
  • Excel export · 8-sheet IC pack
  • Professional PDF report
  • Read-only share links (90-day)
Best value

License

The full platform, one flat price. No monthly fees.

$600one-time license
  • Everything, unlimited — no subscription
  • Solar Resource by location (PVGIS)
  • 3 dispatch strategies incl. Peak-priority
  • Auto-optimizer — zero-curtailment sizing
  • Professional multi-page PDF report
  • CO₂ avoided · partners · revenue by source
  • BESS arbitrage calculator + 800h bonus
  • Excel IC pack + read-only share links

Enterprise

Sponsors, lenders, and ICs at scale.

Custom
  • Unlimited seats + SSO / SAML
  • Dedicated cloud or on-premise
  • Custom regulations / tariff matrices
  • API access + integrations
  • 99.9% SLA + named CSM
  • Compliance + procurement support

Prices in USD. Educational and non-profit discounts available — just .

Your next deal,
bankable in minutes.

Validated on the Climetix Energy case · 763 kWp · 2,610 kWh · 21.03% IRR.