Gain-Share Settlement · Module 6
Verified savings → Cleteco share → client net
Commercial: gain-share of 27.5% on verified savings, with a ₹1.50 L per-settlement floor. Cooling delivered is settled at ₹5.60/TR-hr vs Ascott's incumbent ₹6.49/TR-hr.
BASE / SET CaaSIPMVP Option B
Latest settlement
₹1.50 L
Floor applied
Verified savings (12 mo)
₹4.46 L
Trailing 12 months
Cleteco gain-share (12 mo)
₹18.00 L
12 months hit floor
Client TR-hr saving
₹0.89
/ TR-hr
13.7% under incumbent tariff
This month settlement
Waterfall
Verified savings
₹41.8 k
NEUTRAL
→
Cleteco share · 27.5%
₹11.5 k
NEUTRAL
→
Floor check · ₹1.50 L
Floor applied
WARN
→
Cleteco receives
₹1.50 L
PASS
→
Client net benefit
₹0
PASS
Settlement ledger
Trailing 12 months
| Month | Verified savings | 27.5% share | Floor applied | Paid | Client net | Cumulative |
|---|---|---|---|---|---|---|
| Apr 24 | ₹34.4 k | ₹9.5 k | FLOOR | ₹1.50 L | ₹0 | ₹1.50 L |
| May 24 | ₹38.6 k | ₹10.6 k | FLOOR | ₹1.50 L | ₹0 | ₹3.00 L |
| Jun 24 | ₹44.9 k | ₹12.3 k | FLOOR | ₹1.50 L | ₹0 | ₹4.50 L |
| Jul 24 | ₹47.0 k | ₹12.9 k | FLOOR | ₹1.50 L | ₹0 | ₹6.00 L |
| Aug 24 | ₹44.6 k | ₹12.3 k | FLOOR | ₹1.50 L | ₹0 | ₹7.50 L |
| Sep 24 | ₹37.4 k | ₹10.3 k | FLOOR | ₹1.50 L | ₹0 | ₹9.00 L |
| Oct 24 | ₹33.6 k | ₹9.2 k | FLOOR | ₹1.50 L | ₹0 | ₹10.50 L |
| Nov 24 | ₹33.4 k | ₹9.2 k | FLOOR | ₹1.50 L | ₹0 | ₹12.00 L |
| Dec 24 | ₹22.8 k | ₹6.3 k | FLOOR | ₹1.50 L | ₹0 | ₹13.50 L |
| Jan 25 | ₹32.0 k | ₹8.8 k | FLOOR | ₹1.50 L | ₹0 | ₹15.00 L |
| Feb 25 | ₹35.7 k | ₹9.8 k | FLOOR | ₹1.50 L | ₹0 | ₹16.50 L |
| Mar 25 | ₹41.8 k | ₹11.5 k | FLOOR | ₹1.50 L | ₹0 | ₹18.00 L |
| Totals | ₹4.46 L | 12 months | ₹18.00 L | ₹0.00 L |