Waste Water Treatment Plant FM with 3 Statements, Cash Waterfall, NPV & IRR, Construction and Operation Phase
Fin-wiser’s Waste Water Concession model helps the user to assess the financial viability of a wastewater concession by capturing all the essential inputs related to construction, operation, and financing.
The Model includes assumptions related to:
1. Development cost, Construction costs, and Developer’s Fee
2. Plant Capacity and Capacity utilization profiled over the contract life
3. Fixed & Variable Capacity Charge, Electricity Charge, and other sources of revenue
4. Variable O&M cost per m3 (divided into 8 subheads such as staff, electricity, consumables, transport, and fuel) and other fixed costs (SPV, insurance, land lease, community payment, management fee & more)
5. Flexible Funding Profile – Cash equity, Bridge Loan, Bank Debt, DSRA, and Bank overdraft
6. Working Capital Assumptions related to accounts receivables and payables
7. Straight Line and Accelerated Depreciation option
8. Annuity, Sculpted Debt, and Even Principal Repayment options
9. Inflation and Indexation
10. VAT during the construction and operations phase
11. Decommissioning cost and reserve, if required
Model Output includes:
1. Project IRR & NPV
2. Equity IRR & NPV
3. Minimum and Average DSCR
4. LLCR and PLCR
5. Equity Payback Period
6. Cash Waterfall
7. Debt Service Profile
8. Integrated Financial Statements
9. Fully Integrated Dashboard
Model Package includes:
1. Excel-based financial model (Excel binary format i.e. xlsb)
2. Model Heat Map (FWA Maps) – The file includes a heat map of the model with color codes on
F: Unique formula
<: Formula is a copy of the one to the left
^: Formula is a copy of the one above
+: Formula is a copy of the one to the left and above (i.e. it is a copy of both)
L: Label
N: Numeric input
A: Unique array formula
3. Name Range list (FWA Name Listing) – This file includes information about all names used in the workbook. The Names Listing contains a column labeled “Visible”. A “Yes” in this column means the name is visible (i.e. appears in the list accessed through Formulas Tab|Defined Names|Name Manager). A “No” indicates a hidden name (i.e. a name created by the solver add-in, autofilter names, etc).
4. Macro Word Document – This includes the VBA Code used in the model for the user’s reference
Technical Specifications:
1. Model uses Macros (VBA) especially to consider the interest during the construction phase in the Uses of Funds Table. To run the 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 you 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. Simply contact us via our custom financial modeling page and send your model template as well as specifications. We will then get back to you with a quotation for the customization service (billable hours & completion date).
4. Model uses Cell Styles
Why Fin-wiser’s Financial Model Template:
1. Our model allows greater flexibility in terms of deciding upon the forecast period length. Users can choose from Monthly, Quarterly, Semi-Annual, or Annual forecast period lengths. This provides more detailed data for Analysis.
2. The model is divided into two phases i.e. Construction and Operations. The user has the flexibility to decide upon each period length individually and can also choose to populate each model phase on a monthly, quarterly, semi-annual, or annual basis.
3. All revenue and cost assumptions can be input into 3 scenarios. This helps the user to assess the impact of multiple business scenarios in one model. This can be operated simply with a click of a button.
4. The Debt funding drawdown has 3 scenarios that can help the user to assess the impact on the IRR and make the best possible negotiations with the financial institutions.
5. The debt repayment has been profiled with 3 scenarios i.e. Annuity payment, Even Principal Payment, and Debt sculpted repayment. You can change the scenario with a click of a button and assess the impact on IRR.
6. The model is built with Financial Modeling Best Practice and has clearly defined input, calculations, output cells, and tabs to help even a rookie excel user operate the model efficiently.
7. Our Models are thoroughly reviewed, and Quality checked for Arithmetic and Logical flow
Similar Products
Other customers were also interested in...
Solid Waste Treatment Plant Financial Model with V...
Solid Waste Treatment Plant Model is a project finance model for the construction and operations of ... Read more
Waste Treatment Template Bundle
Take this opportunity and get a discount by getting the Waste Treatment Plant and Waste Water Treatm... Read more
Biomass to Hydrogen Gas PPP Project Model Template
Biomass to Hydrogen Gas PPP Project Model with 3 Statements, Cash Waterfall & NPV – IRR Analys... Read more
Project Finance – Toll Road – Build an...
Toll Road Build and Operate financial model is a project finance model for construction and operatio... Read more
Telecom DCF Valuation Model (3 Years Actual and 5 ...
This is a very detailed and user-friendly valuation model with the three financial statements i.e. I... Read more
Hydrogen Gas Sales & Tolling Business Plan an...
Hydrogen Gas Sales & Tolling Fee business plan and valuation model is an excellent tool to asses... Read more
Discounted Cash Flow (DCF) Valuation Excel Model (...
This is a very detailed and user-friend financial model with the three financial statements i.e. Inc... Read more
EV Battery Recycling Plant Financial Model (10+ Yr...
The EV Battery Recycling Plant financial model is a comprehensive tool designed to analyze the finan... Read more
Airport Operator Financial Model
Airport Operator Financial Model presents the business case of an already operating airport (with pl... Read more
Oil and Gas Project Finance Model
Oil and Gas Project Finance Modeling Template. This is a project finance model for an oil and gas up... Read more
Reviews
Excellent Modal for Waste Water Concession helped to quickly understand project economics and easy to capture key values and assumptions. Would highly recommend.
251 of 550 people found this review helpful.
Help other customers find the most helpful reviews
Did you find this review helpful?
You must log in to submit a review.