Cash_Flow_input_NPV.xml

<Economics verbosity="0"> <!-- "0" all debug output, "1" some output, "100" only errors  -->
  <Global>
    <DiscountRate>0.05</DiscountRate> <!-- %/100 -->
    <tax>0.392</tax> <!-- %/100 -->
    <inflation>0.04</inflation> <!-- %/100 -->
    <Indicator name='NPV' target='0'>
      BOP|CA
      BOP|RE
      IP|CA
      IP|RE
    </Indicator>
  </Global>

  <Component name="BOP">
    <Life_time>60</Life_time>   <!-- years -->
    <CashFlows>
      <!-- Capital Cost -->
      <!-- alpha in $ for the <reference> MW plant -->
      <Capex name="CA" tax="false" inflation="none" mult_target="false" multiply="Multiplier">
        <driver>BOP_capacity</driver>
        <alpha>-4510000000</alpha>
        <reference>1100000000</reference>
        <X>0.64</X>
        <depreciation scheme='MACRS'>15</depreciation>
      </Capex>

      <!-- Electric Revenue -->
      <!-- alpha is 1.0 -->
      <Recurring name="RE" tax="true" inflation="none" mult_target="true">
        <driver>BOP_TOT_revenueEL</driver>
        <alpha>1.0</alpha>
      </Recurring>
    </CashFlows>
  </Component>

  <Component name="IP">
    <Life_time>40</Life_time>   <!-- years -->
    <CashFlows>
      <!-- Capital Cost -->
      <!-- alpha in $ for the <reference> MW plant, i.e. $/W(th)h -->
      <Capex name="CA" tax="false" inflation="none" mult_target="false">
        <alpha>-153000000</alpha>
        <driver>IP_capacity</driver>
        <reference>231000000</reference>
        <X>1.0</X>
      </Capex>

      <!-- Non electric Revenue -->
      <!-- alpha is 1.0  -->
      <Recurring name="RE" tax="true" inflation="none" mult_target="true">
        <driver>IP_TOT_revenueBY</driver>
        <alpha>1.0</alpha>
      </Recurring>
    </CashFlows>
  </Component>
</Economics>