Skip to main content

Table 9 Mega metallurgy power projected income table (in dollars)

From: Impact of the Clean Development Mechanism on wind energy investments in Turkey

MMP income table ($) 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
Sales 0 4,378,952 4,378,952 4,378,952 4,378,952 4,378,952 4,378,952 4,378,952 4,378,952 4,378,952
Net carbon emission savings 0 1,227,093 1,227,093 1,227,093 1,227,093 1,227,093 1,227,093 1,227,093 1,227,093 1,227,093
Operating expense 0 −230,000 −230,000 −230,000 −230,000 −230,000 −230,000 −230,000 −230,000 −230,000
Overhead expense 0 −50,000 −50,000 −50,000 −50,000 −50,000 −50,000 −50,000 −50,000 −50,000
Maintenance expense (Goldwind) 0 −100,000 −100,000 −100,000 −100,000 −100,000 −100,000 −100,000 −100,000 −100,000
Administrative and operational expenses 0 −30,000 −30,000 −30,000 −30,000 −30,000 −30,000 −30,000 −30,000 −30,000
All risk insurance expense 0 −50,000 −50,000 −50,000 −50,000 −50,000 −50,000 −50,000 −50,000 −50,000
Depreciation expense −2,911,194 −2,911,194 −2,911,194 −2,911,194 −2,911,194 −2,911,194 −2,911,194 −2,911,194 −2,911,194 −2,911,194
Interest expense −2,041,145 −1,382,691 −1,257,575 −1,125,873 −990,990 −859,979 −725,659 −585,742 −440,711 −288,205
Corporate tax at 20% 0 0 0 0 −29,988 −320,975 −347,839 −375,822 −404,828 −435,329
Net income 4,952,339 1,082,160 1,207,277 1,338,979 1,443,874 1,283,898 1,391,354 1,503,288 1,619,312 1,741,317