| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| period | Month | Month | Month | Month | Month | Month | Month | Month | Month | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year | Year |
| duration | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| begin | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 22 | 34 | 46 | 58 | 70 | 82 | 94 | 106 | 118 | 130 | 142 | 154 | 166 | 178 | 190 | 202 | 214 | 226 | 238 |
| end | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 21 | 33 | 45 | 57 | 69 | 81 | 93 | 105 | 117 | 129 | 141 | 153 | 165 | 177 | 189 | 201 | 213 | 225 | 237 | 249 |
| stage | Stage 1 | Stage 1 | Stage 2 | Stage 2 | Stage 3 | Stage 3 | Stage 3 | Stage 3 | Stage 3 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 | Stage 5 |
| from_date | 2024-02-01 | 2024-03-01 | 2024-04-01 | 2024-05-01 | 2024-06-01 | 2024-07-01 | 2024-08-01 | 2024-09-01 | 2024-10-01 | 2024-11-01 | 2025-11-01 | 2026-11-01 | 2027-11-01 | 2028-11-01 | 2029-11-01 | 2030-11-01 | 2031-11-01 | 2032-11-01 | 2033-11-01 | 2034-11-01 | 2035-11-01 | 2036-11-01 | 2037-11-01 | 2038-11-01 | 2039-11-01 | 2040-11-01 | 2041-11-01 | 2042-11-01 | 2043-11-01 |
| to_date | 2024-02-29 | 2024-03-31 | 2024-04-30 | 2024-05-31 | 2024-06-30 | 2024-07-31 | 2024-08-31 | 2024-09-30 | 2024-10-31 | 2025-10-31 | 2026-10-31 | 2027-10-31 | 2028-10-31 | 2029-10-31 | 2030-10-31 | 2031-10-31 | 2032-10-31 | 2033-10-31 | 2034-10-31 | 2035-10-31 | 2036-10-31 | 2037-10-31 | 2038-10-31 | 2039-10-31 | 2040-10-31 | 2041-10-31 | 2042-10-31 | 2043-10-31 | 2044-10-31 |
| construction_flag | True | True | True | True | True | True | True | True | True | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False |
| production_flag | False | False | False | False | False | False | False | False | False | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True |
| hard_capex_cost | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| A1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1706.58 | 1699.754 | 1692.955 | 1686.183 | 1679.438 | 1672.72 | 1666.029 | 1659.365 | 1652.728 | 1646.117 | 1639.533 | 1632.974 | 1626.442 | 1619.937 | 1613.457 | 1607.003 | 1600.575 | 1594.173 | 1587.796 | 1581.445 |
| A2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 102.344 | 101.832 | 101.323 | 100.816 | 100.312 | 99.81 | 99.311 | 98.815 | 98.321 | 97.829 | 97.34 | 96.853 | 96.369 | 95.887 | 95.408 | 94.931 | 94.456 | 93.984 | 93.514 | 93.046 |
| average_p50 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1496.957961 | 1490.885468 | 1484.837802 | 1478.814134 | 1472.815293 | 1466.84045 | 1460.890434 | 1454.965243 | 1449.064052 | 1443.186031 | 1437.332837 | 1431.501986 | 1425.695962 | 1419.913936 | 1414.155081 | 1408.419398 | 1402.706885 | 1397.018371 | 1391.352201 | 1385.709202 |
| average_p50_inc_losses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1467.018802 | 1461.067759 | 1455.141046 | 1449.237852 | 1443.358987 | 1437.503641 | 1431.672625 | 1425.865938 | 1420.082771 | 1414.32231 | 1408.58618 | 1402.871946 | 1397.182042 | 1391.515657 | 1385.871979 | 1380.25101 | 1374.652747 | 1369.078004 | 1363.525157 | 1357.995018 |
| p50_prod | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1772.74552 | 1765.55428 | 1758.39244 | 1751.25902 | 1744.155 | 1737.0794 | 1730.0332 | 1723.0164 | 1716.02802 | 1709.06708 | 1702.13554 | 1695.23046 | 1688.35478 | 1681.50752 | 1674.6877 | 1667.89532 | 1661.13038 | 1654.39386 | 1647.6838 | 1641.00118 |
| ppa_index | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.4 | 100.8016 | 101.204806 | 101.609626 | 102.016064 | 102.424128 | 102.833825 | 103.24516 | 103.658141 | 104.072773 | 104.489064 | 104.907021 | 105.326649 | 105.747955 | 106.170947 | 106.595631 | 107.022014 | 107.450102 | 107.879902 | 108.311422 |
| p50_under_cap | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 | 1100.0 |
| p50_above_cap | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 367.018802 | 361.067759 | 355.141046 | 349.237852 | 343.358987 | 337.503641 | 331.672625 | 325.865938 | 320.082771 | 314.32231 | 308.58618 | 302.871946 | 297.182042 | 291.515657 | 285.871979 | 280.25101 | 274.652747 | 269.078004 | 263.525157 | 257.995018 |
| p50_percent_under_cap | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74.981997 | 75.287405 | 75.594047 | 75.901965 | 76.211117 | 76.521545 | 76.833208 | 77.146103 | 77.460274 | 77.775765 | 78.092488 | 78.410578 | 78.729898 | 79.050494 | 79.372411 | 79.695649 | 80.020209 | 80.346043 | 80.673246 | 81.00177 |
| p50_percent_above_cap | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.018003 | 24.712595 | 24.405953 | 24.098035 | 23.788883 | 23.478455 | 23.166792 | 22.853897 | 22.539726 | 22.224235 | 21.907512 | 21.589422 | 21.270102 | 20.949506 | 20.627589 | 20.304351 | 19.979791 | 19.653957 | 19.326754 | 18.99823 |
| price_under_cap | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 |
| nominal_price_under_cap | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.56 | 141.12224 | 141.686729 | 142.253476 | 142.82249 | 143.39378 | 143.967355 | 144.543224 | 145.121397 | 145.701883 | 146.28469 | 146.869829 | 147.457308 | 148.047138 | 148.639326 | 149.233883 | 149.830819 | 150.430142 | 151.031863 | 151.63599 |
| price_over_cap | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 |
| nominal_price_over_cap | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.16 | 40.32064 | 40.481923 | 40.64385 | 40.806426 | 40.969651 | 41.13353 | 41.298064 | 41.463256 | 41.629109 | 41.795626 | 41.962808 | 42.13066 | 42.299182 | 42.468379 | 42.638252 | 42.808805 | 42.980041 | 43.151961 | 43.324569 |
| p50_revenue_under_cap | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 186837.9744 | 187585.326298 | 188335.667603 | 189089.010273 | 189845.366314 | 190604.74778 | 191367.166771 | 192132.635438 | 192901.16598 | 193672.770643 | 194447.461726 | 195225.251573 | 196006.152579 | 196790.17719 | 197577.337898 | 198367.64725 | 199161.117839 | 199957.76231 | 200757.593359 | 201560.623733 |
| p50_revenue_above_cap | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17811.181683 | 17592.471011 | 17372.915843 | 17152.477852 | 16931.198099 | 16709.038026 | 16486.0391 | 16262.203 | 16037.490821 | 15811.863051 | 15585.402452 | 15357.987513 | 15129.74253 | 14900.628002 | 14670.603814 | 14439.671017 | 14207.8307 | 13975.12612 | 13741.474378 | 13506.918647 |
| p50_ppa_revenues | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 204649.156083 | 205177.797308 | 205708.583445 | 206241.488125 | 206776.564413 | 207313.785806 | 207853.20587 | 208394.838438 | 208938.6568 | 209484.633695 | 210032.864178 | 210583.239086 | 211135.895109 | 211690.805192 | 212247.941712 | 212807.318266 | 213368.948539 | 213932.88843 | 214499.067738 | 215067.54238 |
| months_since_tarif_publication | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 58 | 70 | 82 | 94 | 106 | 118 | 130 | 142 | 154 | 166 | 178 | 190 | 202 | 214 | 226 | 238 | 250 | 262 | 274 |
| inflated_from_start_price | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| curve_plotted_nominal_price | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| curve_plotted_read_price | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| p50_merchant_revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 204649.156083 | 205177.797308 | 205708.583445 | 206241.488125 | 206776.564413 | 207313.785806 | 207853.20587 | 208394.838438 | 208938.6568 | 209484.633695 | 210032.864178 | 210583.239086 | 211135.895109 | 211690.805192 | 212247.941712 | 212807.318266 | 213368.948539 | 213932.88843 | 214499.067738 | 215067.54238 |
| total_maintenance_cost | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24168.0 | -24893.04 | -25639.8312 | -26409.026136 | -27201.29692 | -28017.335828 | -28857.855903 | -29723.59158 | -30615.299327 | -31533.758307 | -32479.771056 | -33454.164188 | -34457.789113 | -35491.522787 | -36556.26847 | -37652.956524 | -38782.54522 | -39946.021577 | -41144.402224 | -42378.734291 |
| total_rent | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -100.0 | -103.0 | -106.09 | -109.2727 | -112.550881 | -115.927407 | -119.40523 | -122.987387 | -126.677008 | -130.477318 | -134.391638 | -138.423387 | -142.576089 | -146.853371 | -151.258972 | -155.796742 | -160.470644 | -165.284763 | -170.243306 | -175.350605 |
| ebitda | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 180381.156083 | 180181.757308 | 179962.662245 | 179723.189289 | 179462.716612 | 179180.522571 | 178875.944738 | 178548.259472 | 178196.680465 | 177820.39807 | 177418.701484 | 176990.651511 | 176535.529907 | 176052.429033 | 175540.41427 | 174998.565 | 174425.932675 | 173821.58209 | 173184.422207 | 172513.457483 |
| depreciation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 |
| ebit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 113258.256083 | 113058.857308 | 112839.762245 | 112600.289289 | 112339.816612 | 112057.622571 | 111753.044738 | 111425.359472 | 111073.780465 | 110697.49807 | 110295.801484 | 109867.751511 | 109412.629907 | 108929.529033 | 108417.51427 | 107875.665 | 107303.032675 | 106698.68209 | 106061.522207 | 105390.557483 |
| income_tax_rate | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 |
| income_tax | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -31712.311703 | -31656.480046 | -31595.133429 | -31528.081001 | -31455.148651 | -31376.13432 | -31290.852527 | -31199.100652 | -31100.65853 | -30995.29946 | -30882.824415 | -30762.970423 | -30635.536374 | -30500.268129 | -30356.903996 | -30205.1862 | -30044.849149 | -29875.630985 | -29697.226218 | -29509.356095 |
| net_income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 81545.94438 | 81402.377262 | 81244.628817 | 81072.208288 | 80884.667961 | 80681.488251 | 80462.192211 | 80226.25882 | 79973.121935 | 79702.19861 | 79412.977068 | 79104.781088 | 78777.093533 | 78429.260904 | 78060.610274 | 77670.4788 | 77258.183526 | 76823.051105 | 76364.295989 | 75881.201388 |
| project_cash_in | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| project_cash_out | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 81545.94438 | 81402.377262 | 81244.628817 | 81072.208288 | 80884.667961 | 80681.488251 | 80462.192211 | 80226.25882 | 79973.121935 | 79702.19861 | 79412.977068 | 79104.781088 | 78777.093533 | 78429.260904 | 78060.610274 | 77670.4788 | 77258.183526 | 76823.051105 | 76364.295989 | 75881.201388 |
| project_cash_flow | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | 81545.94438 | 81402.377262 | 81244.628817 | 81072.208288 | 80884.667961 | 80681.488251 | 80462.192211 | 80226.25882 | 79973.121935 | 79702.19861 | 79412.977068 | 79104.781088 | 78777.093533 | 78429.260904 | 78060.610274 | 77670.4788 | 77258.183526 | 76823.051105 | 76364.295989 | 75881.201388 |