All figures are in '000 USD
Operating Result: TC rate - Operating Costs
Interest: Interests on Loan
Installments: Payback of loans
Annual Cashflow: Operating Result - Interest - Installments
Cumulated cashflow including interests: The accumulated cashflow inlcuding interests on cashflow
Loan balance at the end of the year: Outstanding loans at the end of the year