A Transparent Waterfall: From Verified Units to Reinvested Value.
Adjust the assumptions to see how eligibility, issuance yield, price, and cost drive net proceeds — and how those proceeds split between Energy Inclusion, the operator, and the asset owner.
Illustrative scenario calculator.
All figures are illustrative and driven by your inputs. This is a planning aid, not a forecast or a guarantee of revenue.
Scenario inputs
Clean electricity the asset produces per year, in megawatt-hours (MWh).
Tonnes of CO2-equivalent (tCO2e) avoided for each MWh that displaces grid power.
Market price paid per issued carbon credit (VCU), one VCU = one tCO2e.
Share of generation that passes carbon-eligibility screening. Not every MWh qualifies.
Share of eligible reductions that become issued VCUs after MRV, VVB assurance and Verra.
Annual measurement/reporting/verification (MRV), validation and registry costs.
Share of distributable proceeds reinvested into Nano-Grids, storage and Smart City infrastructure.
Revenue waterfall
Gross revenue reduced by cost-to-issue and inclusion allocation.
Distributable proceeds split
- Energy Inclusion$1,435
- UtCS operator$1,721
- Asset owner$4,017
The model makes the reinvestment logic explicit: a defined share of every net proceed flows back into Energy Inclusion, compounding into a larger clean-energy asset base.
Note: The calculator uses simplified assumptions and placeholder defaults. Actual outcomes depend on verified data, methodology, market conditions, and the agreed proceeds waterfall. Strategic concept — subject to AU-ASRIC approval, Verra eligibility, independent VVB validation / verification, legal and registry requirements, and applicable jurisdictional regulation.