Value, thousands of USD

Year {{row.num}}

Investment

{{(row.investment / 1000)roundratehyp}}

Sales

{{(row.sales / 1000)roundratehyp}}

Operating expenses

{{((row.fuel_cost + row.running_cost + row.extra_cost) / 1000)roundratehyp}}

including fuel cost

{{((row.fuel_cost) / 1000)roundratehyp}}

including running cost

{{((row.running_cost) / 1000)roundratehyp}}

including other expenses

{{((row.extra_cost) / 1000)roundratehyp}}

Fixed assets at the beginning of the year

{{(row.property_value / 1000)roundratehyp}}

Fixed assets at the end of the year

{{(row.end_value / 1000)roundratehyp}}

Fixed assets depreciation ({{x.dperiod}} years)

{{(row.dep / 1000)roundratehyp}}

Property tax

{{(row.property_tax / 1000)roundratehyp}}

Profit

{{(row.profit / 1000)roundratehyp}}

Corporate income tax

{{(row.income_tax / 1000)roundratehyp}}

Operating cash flow

{{(row.cash_flow_operating / 1000)roundratehyp}}

Project's cash flow

{{(row.cash_flow / 1000)roundratehyp}}

Accumulated project's cash flow

{{(row.cash_flow_acc / 1000)roundratehyp}}
({{pp_yearsrate1}} y.)

Electricty net cost, USD / KWh

{{(row.bare_cost)rate3hyp}}

Cash flow distribution between the investor and the company

Capital expenditures

Investor ({{x.investor_capex_sharerate}}%) 
{{(row.investment / 1000 * (x.investor_capex_share / 100))roundrate3hyp}}

Company ({{(100  x.investor_capex_share)rate}}%) 
{{(row.investment / 1000 * (1  (x.investor_capex_share / 100)))roundrate3hyp}}

Cash flow

Investor ({{x.investor_cashflow_sharerate}}%) 
{{(row.cash_flow_operating / 1000 * (x.investor_cashflow_share / 100))roundratehyp}}

Company ({{(100  x.investor_cashflow_share)rate}}%) 
{{(row.cash_flow_operating / 1000 * (1  (x.investor_cashflow_share / 100)))roundratehyp}}

Investor's cash flow 
{{row.cash_flow_investor / 1000roundratehyp}}

Accumulated investor's cash flow 
{{row.cash_flow_investor_acc / 1000roundratehyp}}
({{inv_pp_yearsrate1}} y.)
