2026-10-06T06:17:48Z https://api.figshare.com/v2/oai

oai:figshare.com:article/32654496 2026-09-21T11:30:34Z category_25957 category_25975 category_25981 category_25984 category_26008 category_26041 category_26038 category_26047 category_26035 category_26044 item_type_3 month_year_09_2026

Common-Engine Project Finance Model - Weesow-Willmersdorf, Travers, and Claresholm Solar Projects (final & reconciled model) Maisie Cu (24177876) Economic history Industry economics and industrial organisation Labour economics Macroeconomics (incl. monetary and fiscal theory) Applied economics not elsewhere classified Mathematical economics Macroeconomic theory Economic theory not elsewhere classified History of economic thought Microeconomic theory economic financial model wacc ppa dscr solar pv lcoe cost of capital project finance <p dir="ltr">Excel implementation of the "common engine" project-finance model described in the accompanying paper, A Common-Engine Approach to Project Finance Modelling: WACC Decomposition Across Three Contemporaneous Utility-Scale Solar Projects. A single parameter-driven cash-flow engine is re-parameterised for three utility-scale solar projects financed 2019–2021: Weesow-Willmersdorf (Germany, 187 MWp), Travers (Alberta, 465 MWac), and Claresholm (Alberta, 132 MWac). The workbook contains five layers, inputs, production, revenue, costs-and-financing, and outputs, computing annual generation with degradation, contracted/merchant revenue split, debt sizing and service, tax, LCOE, project and equity IRR, DSCR, and an additive WACC decomposition (risk-free rate, credit spread, equity risk premium). Only the inputs layer differs between projects. Colour-coding: blue cells are source-noted inputs, black are formulas, green are outputs. All assumptions are documented in the assumptions register (Appendix A of the paper); proxied inputs are flagged so users can substitute alternative values and re-run.</p> 2026-09-21T11:30:34Z Dataset Dataset 10.6084/m9.figshare.32654496.v4 https://figshare.com/articles/dataset/Financial_Model_for_Energy_Project/32654496 CC BY 4.0