Wind Farm Development Model with Integrated Financial Statement, Cash Waterfall and Automated Tariff

Wind Farm Excel Model Template is an excellent tool to assess the financial feasibility a proposal to Build and operate a Wind Farm. The financial model is built with flexible annual timeline and can be used for forecasting of up to 70 years considering both construction and operations period.

The model includes an automated mechanism to calculate the tariff based on desired Equity IRR and expected cost inputs.

The Model includes assumptions related to:

1. Revenue calculation: This is based on the Tariff which is back calculated

based on desired Equity IRR and operational capacity.

2. Cost calculation: Total Cost is divided in two parts:

a. Construction Cost: This includes construction cost which is proportionately

spread over the construction period.

b. Operating Cost: This includes Fixed and variable operating Cost and General

& Administrative (G&A) Cost which is a fixed annual cost.

3. Funding requirement is calculated based on the Total Construction Cost and Interest and fees during construction. The total cost is the funded in Debt Equity Ratio as defined by the user. Debt repayment can be calculated using the following scenarios:

a. Annuity Payment: This refers to equated monthly payments over the life of the Debt obtained.

b. Sculpted: This method calculates repayment of debt based on sculpted cash flows available based on the defined Debt Service Coverage Ratio (DSCR).

4. Other Model Calculations include:

a. Model Flags

b. Inflation/Indexation factor

c. Working Capital Requirement

d. Corporate Tax.

Model Output includes:

1. Project IRR & NPV

2. Equity IRR & NPV

3. DSCR (Debt Service Coverage Ratio)

4. Levelized Cost of Energy (LCOE)

5. Equity Payback Period

6. Cash Waterfall

7. Integrated Three Financial Statement

Technical Specifications:

1. Model uses Macros (VBA) especially to calculated the Tariff Based in Desired Equity IRR. To run model optimally, keep macros enabled. In case you do not like Macros, you could manually disable or remove the Macros and will have to rework the model's logic to be used without Macros but it is not recommended by the author.

2. Model is built using Microsoft Excel 2019 version for Windows. Please note, on certain Mac laptops or MS Excel prior to 2007, Excel with Macros can slow down your computer if your PC does not have enough processing power.

3. We advise not to delete or insert rows and columns into the model if you are not aware of the model structure as it can distort model functioning. If you need assistance with customizing the model template, the author is more than willing to help you.

4. Model uses Cell Styles