Table · dataset · 2026
Common-Engine Project Finance Model - Weesow-Willmersdorf, Travers, and Claresholm Solar Projects (final & reconciled model)
Listed in figshare
<p dir="ltr">Excel implementation of the "common engine" project-finance model described in the accompanying paper, A Common-Engine Approach to
Description
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).
Read the rest (1 more)
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>
Links
Where it is published
- DOI doi.org/10.6084/m9.figshare.32654496.v4 ↗
DOI / persistent id · from figshare com
Catalogue records · 1
- OAI-PMH record api.figshare.com/v2/oai?verb=GetRecord&metadataPrefix=oai_dc&identifier=oai%3Af… ↗
metadata API · from figshare com
Topics
- From keywords
- Astronomy & Astrophysics · Chemistry · Computer Science & AI · Earth & Environmental Science · Economic history · Economics & Finance · Engineering · History of economic thought · Humanities · Industry economics and industrial organisation · Labour economics · Life Sciences · Macroeconomic theory · Mathematical economics · Mathematics & Statistics · Medicine & Health · Microeconomic theory · Ocean & Atmospheric Science · Social Science
Provenance · 1 source records, 24 field assertions
| Source | Key | Last seen | Raw |
|---|---|---|---|
| figshare | oai:figshare.com:article/32654496 | 4 d ago | JSON v1 |
| Field | Assertion | Extractor | Evidence |
|---|---|---|---|
| access_level | source · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].anzsrc:field:380103 | mapping · figshare com | vocabulary-mapper@1.0.0 | keywords['Economic history'] |
| concepts[field].anzsrc:field:380109 | mapping · figshare com | vocabulary-mapper@1.0.0 | keywords['Industry economics and industrial organisation'] |
| concepts[field].anzsrc:field:380111 | mapping · figshare com | vocabulary-mapper@1.0.0 | keywords['Labour economics'] |
| concepts[field].anzsrc:field:380301 | mapping · figshare com | vocabulary-mapper@1.0.0 | keywords['History of economic thought'] |
| concepts[field].anzsrc:field:380302 | mapping · figshare com | vocabulary-mapper@1.0.0 | keywords['Macroeconomic theory'] |
| concepts[field].anzsrc:field:380303 | mapping · figshare com | vocabulary-mapper@1.0.0 | keywords['Mathematical economics'] |
| concepts[field].anzsrc:field:380304 | mapping · figshare com | vocabulary-mapper@1.0.0 | keywords['Microeconomic theory'] |
| concepts[field].local:field:astronomy | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:chemistry | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:computer-science-ai | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:earth-environmental | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:economics-finance | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:engineering | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:humanities | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:life-sciences | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:mathematics-statistics | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:medicine-health | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:ocean-atmospheric | mapping · figshare com | connector:figshare_com@1.0.0 | |
| concepts[field].local:field:social-science | mapping · figshare com | connector:figshare_com@1.0.0 | |
| description | source · figshare com | connector:figshare_com@1.0.0 | /metadata/dc/description |
| license | source · figshare com | connector:figshare_com@1.0.0 | /metadata/dc/rights |
| publication_date | source · figshare com | connector:figshare_com@1.0.0 | |
| title | source · figshare com | connector:figshare_com@1.0.0 | /metadata/dc/title |