[{"data":1,"prerenderedAt":-1},["ShallowReactive",2],{"detail-sidebar-cat-1-en-105":3,"doc-seo-168483-105":53,"doc-detail-168483-en":125},{"code":4,"msg":5,"data":6},0,"success",[7,14,19,24,29,34,39,44,49],{"id":8,"doc_module":9,"doc_module_name":10,"category_name":11,"show_sort_weight":12,"slug":13},11,1,"Template","Presentations",90,"presentations",{"id":15,"doc_module":9,"doc_module_name":10,"category_name":16,"show_sort_weight":17,"slug":18},12,"Resumes",80,"resumes",{"id":20,"doc_module":9,"doc_module_name":10,"category_name":21,"show_sort_weight":22,"slug":23},14,"Invoices",70,"invoices",{"id":25,"doc_module":9,"doc_module_name":10,"category_name":26,"show_sort_weight":27,"slug":28},15,"Posters",60,"posters",{"id":30,"doc_module":9,"doc_module_name":10,"category_name":31,"show_sort_weight":32,"slug":33},16,"Social Media",50,"social-media",{"id":35,"doc_module":9,"doc_module_name":10,"category_name":36,"show_sort_weight":37,"slug":38},17,"Forms",40,"forms",{"id":40,"doc_module":9,"doc_module_name":10,"category_name":41,"show_sort_weight":42,"slug":43},18,"Letters",30,"letters",{"id":45,"doc_module":9,"doc_module_name":10,"category_name":46,"show_sort_weight":47,"slug":48},21,"Paper Templates",5,"papers-templates",{"id":50,"doc_module":9,"doc_module_name":10,"category_name":51,"show_sort_weight":4,"slug":52},158,"General","general-158",{"code":4,"msg":54,"data":55},"ok",{"site_id":56,"language":57,"slug":58,"title":58,"keywords":59,"description":60,"schema_data":61,"social_meta":118,"head_meta":120,"extra_data":122,"updated_unix":124},105,"en","ceff-round-3_financial-model-worked-example","","A financial model worked example organized around a multi-year planning horizon through 2030 and 2050, covering operating years, emission savings, and energy outputs by multiple power sources. The model includes inputs for grid and fuel-based generation (e.g., biomass, gas, diesel, coal) as well as exported electricity and other energy carriers such as wind, solar, battery, hydrogen, and bio-derived products. It also tracks derived metrics and adjustments reflected in the calculated totals and emission reduction figures across scenarios and years.",{"@graph":62,"@context":117},[63,79,100],{"@type":64,"itemListElement":65},"BreadcrumbList",[66,70,73,76],{"item":67,"name":68,"@type":69,"position":9},"https://docshare.wps.com","Home","ListItem",{"item":71,"name":10,"@type":69,"position":72},"https://docshare.wps.com/template/",2,{"item":74,"name":51,"@type":69,"position":75},"https://docshare.wps.com/template/general/",3,{"item":77,"name":58,"@type":69,"position":78},"https://docshare.wps.com/template/ceff-round-3_financial-model-worked-example/168483/",4,{"url":77,"name":58,"@type":80,"image":81,"author":86,"headline":58,"publisher":89,"fileFormat":92,"inLanguage":57,"description":60,"dateModified":93,"datePublished":94,"encodingFormat":92,"isAccessibleForFree":95,"interactionStatistic":96},"DigitalDocument",{"url":82,"@type":83,"width":84,"height":85},"https://docshare.wps.com/thumbnails/ceff-round-3_financial-model-worked-example/168483.png","ImageObject",442,249,{"name":87,"@type":88},"Skyler","Person",{"url":67,"name":90,"@type":91},"DocShare","Organization","application/vnd.openxmlformats-officedocument.spreadsheetml.sheet","2026-09-28","2026-09-01",true,{"@type":97,"interactionType":98,"userInteractionCount":78},"InteractionCounter",{"@type":99},"ViewAction",{"@type":101,"mainEntity":102},"FAQPage",[103,109,113],{"name":104,"@type":105,"acceptedAnswer":106},"What planning horizons does the financial model cover?","Question",{"text":107,"@type":108},"The model tracks values through operating years to 2030 and through operating years to 2050, enabling scenario comparison across those endpoints.","Answer",{"name":110,"@type":105,"acceptedAnswer":111},"Which energy categories are included in the model?",{"text":112,"@type":108},"It includes grid electricity and fuel-based sources (such as biomass, gas, diesel, coal), plus exported electricity and carriers like solar, wind, battery electricity, hydrogen, and bio-derived outputs.",{"name":114,"@type":105,"acceptedAnswer":115},"How does the model reflect emission reductions?",{"text":116,"@type":108},"It records “Emissions saved by 2030” and “Emissions saved by 2050,” using computed totals that change across inputs and scenarios.","https://schema.org",{"og:url":77,"og:type":119,"og:title":58,"og:site_name":90,"og:description":60},"article",{"robots":121,"canonical":77},"index,follow",{"doc_id":123,"site_id":56},168483,1788232315,{"code":4,"msg":5,"data":126},{"doc_id":123,"user_id":127,"nickname":87,"user_avatar":128,"doc_module":9,"category_id":50,"category_name":51,"doc_title":58,"doc_description":60,"doc_content":129,"file_id":130,"file_url":131,"file_type":132,"file_size":133,"view_count":78,"is_deleted":4,"is_public":9,"is_downloadable":9,"audit_status":9,"page_count":9,"language":134,"language_code":57,"site_id":56,"html_lang":57,"table_of_contents":59,"faqs":135,"seo_title":136,"seo_description":60,"update_tm":124,"read_time":4},2336464648746,"https://ap-avatar.wpscdn.com/davatar_276721f389ce27ea32af1340a28f341c","0\n1\n2\n3\n4\n5\n6\n7\n8\n9\n10\n11\n12\n13\n14\n15\n16\n17\n18\n19\n20\n21\n22\n23\n24\n25\n26\n27\n28\n29\n30\n31\n32\n33\n34\n35\n36\n37\n38\n39\n40\n41\n42\n43\n44\n45\n46\n47\n48\n49\n50\n51\n52\n53\n54\n55\n56\n57\n58\n59\n60\n61\n62\n63\n64\n65\n66\n67\n68\n69\n70\n71\n72\n73\n74\n75\n76\n77\n78\n79\n80\n81\n82\n83\n84\n85\n86\n87\n88\n89\n90\n91\n92\n93\n9\n1\n1\n1\n1\n0\n1\n1\n1\n1\n1\n94\n95\n96\n97\n98\n99\n100\n101\n100000\n100000\n1\n1\n102\n103\n900000\n900000\n1\n1\n83\n104\n3\n3\n1\n650000\n105\n104\n0\n3\n1\n500000\n106\n104\n2.5\n2.5\n1\n2100000\n107\n108\n5\n5\n1\n300000\n109\n104\n5\n5\n1\n0\n110\n111\n3\n3\n1\n350000\n112\n101\n50000\n50000\n1\n1\n113\n101\n50000\n50000\n1\n1\n0\n1\n1\n101\n0\n1\n1\n114\n101\n0\n0\n1\n1\n101\n0\n1\n1\n115\n116\n101\n10000\n10000\n0\n0\n0\n0\n0\n0\n0\n0\n1\n1\n117\n101\n0\n1\n1\n118\n119\n9.95\n0.2\n9\n0\n0.75\n1\n100000\n120\n104\n3\n3\n1\n67000\n0\n1\n121\n122\n108\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n123\n124\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n125\n101\n10850000\n100000\n100000\n900000\n1950000\n0\n5250000\n1500000\n1050000\n0\n0\n126\n101\n1206000\n30000\n0\n0\n900000\n0\n75000\n0\n0\n201000\n0\n127\n101\n12056000\n130000\n100000\n900000\n2850000\n0\n5325000\n1500000\n1050000\n201000\n0\n128\n0.1\n1205600\n13000\n10000\n90000\n285000\n0\n532500\n150000\n105000\n20100\n0\n129\n101\n13261600\n143000\n110000\n990000\n3135000\n0\n5857500\n1650000\n1155000\n221100\n0\n130\n131\n132\n2\n6\n3\n6\n7\n6\n4\n12\n120\n133\n132\n2\n6\n3\n6\n7\n6\n72\n12\n120\n0\n134\n135\n45641.5\n45762.5\n45671.75\n45762.5\n45792.75\n45762.5\n47759\n45944\n49211\n45581\nOperating years to 2030\n136\n5.57786265289504\n5.24452931956171\n5.49452931956171\n5.24452931956171\n5.16119598622837\n5.24452931956171\n0\n4.74452931956171\n0\n5.74452931956171\nOperating years to 2050\n136\n20\n20\n20\n20\n20\n20\n19.7445293195617\n20\n15.7445293195617\n20\n137\n136\n20\n20\n20\n20\n20\n20\n20\n20\n20\n20\n138\n132\n242\n246\n243\n246\n247\n246\n312\n252\n360\n240\n139\n140\n0.287100456621005\n0.25\n0.35\n0.95\n141\n142\n0\n0\n0\n2515\n2190\n3066\n0\n8322\n0\n0\n143\n140\n1\n0.00921658986175115\n0.00921658986175115\n0.0829493087557604\n0.179723502304147\n0\n0.483870967741935\n0.138248847926267\n0.0967741935483871\n0\n0\n144\n101\n2212500\n20391.7050691244\n20391.7050691244\n183525.34562212\n397638.248847926\n0\n1070564.51612903\n305875.576036866\n214112.903225806\n0\n0\n145\n146\n147\n104\n0.01\n0.01\n148\n149\n0.1\n0.1\n150\n151\n0\n152\n153\n0\n154\n151\n0\n155\n149\n0\n156\n0\n94\n95\n96\n97\n157\nGrid electricity\n158\n83.22\n0\n0\n0\n0\n0\n0\n0\n83.22\n0\n1\n1\n300\nBiomass\n159\n832.2\n0\n0\n0\n0\n0\n0\n0\n832.2\n0\n1\n50\nWater\n160\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\nGas\n161\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\nDiesel\n160\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\nCoal\n159\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\n162\n163\n110000\n50000\n10000\n20000\n10000\n20000\n1\n1\n164\n0\n1\n165\n166\n158\n83.22\n0\n0\n0\n0\n0\n0\n0\n83.22\n0\n0\n167\n168\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n169\n163\n176576\n50000\n0\n0\n10000\n0\n20000\n10000\n86576\n0\n0\n170\n171\n172\n104\n6\n3\n3\n173\n104\n2.5\n2.5\n174\n104\n0\n175\n149\n0\n150\n151\n0\n176\n153\n3\n3\n177\n151\n0\n178\n149\n0\n156\n0\n94\n95\n96\n97\n157\nSolar electricity exported\n158\n14115\n0\n0\n0\n7545\n6570\n0\n0\n0\n0\n0\n1\n1\n0.58\n70\nWind electricity exported\n158\n7665\n0\n0\n0\n0\n0\n7665\n0\n0\n0\n0\n1\n1\n0.58\n80\nBattery electricity exported\n158\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\n0.58\n100\nHydrogen\n179\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\nWater\n160\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\nBio gas exported\n180\n24966\n0\n0\n0\n0\n0\n0\n0\n24966\n0\n0\n1\n0.277777777777778\n0.0514\n10\nBio diesel\n181\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\nCharcoal\n179\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n0\n1\n156\n0\n0\n0\n0\n0\n0\n0\n1\n182\n108\n5\n5\n1\n0\n30000\n183\n104\n5\n5\n1\n0\n40000\n165\n166\n158\n22145\n0\n0\n0\n7545\n0\n7665\n0\n6935\n0\n0\n184\n168\n10105.0524\n0\n0\n0\n4376.1\n0\n4445.7\n0\n1283.2524\n0\n0\n185\n163\n0\n186\n163\n1741010\n0\n0\n0\n528150\n0\n613200\n350000\n249660\n0\n0\n187\n163\n1741010\n0\n0\n0\n528150\n0\n613200\n350000\n249660\n0\n0\n188\n189\n108\n0\n190\n124\n0\n191\n101\n1500000\n1000000\n500000\n0\n0\n192\n101\n0\n193\n101\n1500000\n0\n0\n0\n1000000\n0\n500000\n0\n0\n0\n0\n194\n195\n158\n22061.78\n0\n0\n0\n7545\n0\n7665\n0\n6851.78\n0\n0\n196\n108\n441235.6\n0\n0\n0\n150900\n0\n153300\n0\n137035.6\n0\n0\n197\n168\n10105.0524\n0\n0\n0\n4376.1\n0\n4445.7\n0\n1283.2524\n0\n0\nEmissions saved by 2030\n124\n52354.6173875074\n0\n0\n0\n22950.584755334\n0\n23315.6039959755\n0\n6088.42863619793\n0\n0\nEmissions saved by 2050\n124\n202101.048\n0\n0\n0\n87522\n0\n88914\n0\n25665.048\n0\n0\n198\n124\n202101.048\n0\n0\n0\n87522\n0\n88914\n0\n25665.048\n0\n0\n199\n200\n65.618660225849\n0\n0\n0\n35.8195653664222\n0\n65.8782643903097\n0\n45.0028381010626\n0\n0\n201\n163\n1564434\n-50000\n0\n0\n518150\n0\n593200\n3400","cbCaifPsO5mCqtnm","https://ap.wps.com/l/cbCaifPsO5mCqtnm","xlsx",123129,"English","[{\"question\":\"What planning horizons does the financial model cover?\",\"answer\":\"The model tracks values through operating years to 2030 and through operating years to 2050, enabling scenario comparison across those endpoints.\"},{\"question\":\"Which energy categories are included in the model?\",\"answer\":\"It includes grid electricity and fuel-based sources (such as biomass, gas, diesel, coal), plus exported electricity and carriers like solar, wind, battery electricity, hydrogen, and bio-derived outputs.\"},{\"question\":\"How does the model reflect emission reductions?\",\"answer\":\"It records “Emissions saved by 2030” and “Emissions saved by 2050,” using computed totals that change across inputs and scenarios.\"}]","ceff-round-3_financial-model-worked-example | XLSX"]