National Power

Please download to get full document.

View again

of 8
All materials on our website are shared by users. If you have any questions about copyright issues, please report us to resolve them. We are always happy to assist you.
Information Report
Category:

Documents

Published:

Views: 2 | Pages: 8

Extension: XLSX | Download: 0

Share
Related documents
Description
National Power Case study calculations
Transcript
  Plant Capacity (MW) 1020LoanEquityPLF (planned load factor)0.685PLF (planned load factor)0.7IncentiePLF (planned load factor)0.85100 ! PLF nit#8.76 $ear % 1$ear % 2&apacity 1'020.00 1'020.00 &oercial Enery nit 8'*+5.20 8'*+5.20 PLF 0.6* 0.70 ,enerated Enery 6'120.61 6'25-.6- u/iliary &on#uption 612.06 625.-6 Enery ailale for ale 5'508.55 5'62*.18 Fi/ed &are# 1'-67.62 1'-22.57 Intere#t on 3er Loan 60+.82 5-+.-- Intere#t on 4& -8.-+ -*.75  E/pen#e# 1-1.55 1-1.55 epreciation --+.*0 --+.*0 9eturn on Equity 22*.*2 22*.*2 Incentie# % 1-.01 :ariale &are# 620.6+ 6+-.22 &o#t of &oal 60+.-* 616.71 econdary Fuel il 17.1- 17.51  3otal &o#t 2'088.25 2'056.7*  3otal 9eenue 1'688.75 Pro;t Lo##<:L E= (+68.0-)Per nit 3ari> +.7* +.65 i#count 9atei#counted 3ari> Per nit Fi/ed &o#t# 2.66 2.5+ Per nit :ariale &o#t# 1.1+ 1.1+ 9epayent cedule$ear % 1$ear % 2penin ?alance -'+1+.00 -'+1+.00 9epayent % -+1.+0 &lo#in ?alance -'+1+.00 +'881.70 epreciation --+.*0 --+.*0  $ear % 1$ear % 2  Working Capital &oal &o#t 100.58 102.78 il &o#t 2.86 2.*2 peration and aintenance &o#t 11.80 11.80 9eceale# 275.-+ 281.-6 Total Required of WC  +*0.66 +*8.*6 arin oney 88.00 88.00 ?orro@in 9eqd +02.66 +10.*6 Intere#t 9ate 0.16 0.16 Intere#t on 4& -8.-+ -*.75  $ear % 1$ear % 2 Fuel &o#t,eneration  6'120.61 6'25-.6- Per nit &on#uption 0.68 0.68 &oal &on#uption Aty -.16 -.25 Price 60+.-* 616.71 il Auantityil Price 17.1- 17.51 ,enerated Electric nit  6'120.61 6'25-.6- Per nit (l)  +.50 +.50  3otal  21'-22.1- 21'8*1.2- Litre  21.-2 21.8* Bilo Liter  0.02 0.02 Price  171.+8 175.1+ Price 9# in &r#  17.1- 17.51 WACC ount4eitEquity1'-+7.00 0.25 et-'+1+.00 0.75 5750  &o#t##et :alue5662-+1+0.1-0.*1-+70.1650*5.857500.659ate0.078- $ear % +$ear % -$ear % 5$ear % 6$ear % 7$ear % 8$ear % * 1'020.00 1'020.00 1'020.00 1'020.00 1'020.00 1'020.00 1'020.00 8'*+5.20 8'*+5.20 8'*+5.20 8'*+5.20 8'*+5.20 8'*+5.20 8'*+5.20 0.85 0.85 0.85 0.85 0.85 0.85 0.85 7'5*-.*2 7'5*-.*2 7'5*-.*2 7'5*-.*2 7'5*-.*2 7'5*-.*2 7'5*-.*2 75*.-* 75*.-* 75*.-* 75*.-* 75*.-* 75*.-* 75*.-* 6'8+5.-+ 6'8+5.-+ 6'8+5.-+ 6'8+5.-+ 6'8+5.-+ 6'8+5.-+ 6'8+5.-+ 1'515.57 1'-55.1* 1'+*-.81 1'++-.-+ 1'27-.0- 1'21+.66 1'15+.28 -8+.06 -22.67 +62.2* +01.*1 2-1.5+ 181.15 120.76 6+.0+ 6+.0+ 6+.0+ 6+.0+ 6+.0+ 6+.0+ 6+.0+ 1-1.55 1-1.55 1-1.55 1-1.55 1-1.55 1-1.55 1-1.55 --+.*0 --+.*0 --+.*0 --+.*0 --+.*0 --+.*0 --+.*0 22*.*2 22*.*2 22*.*2 22*.*2 22*.*2 22*.*2 22*.*2 15-.12 15-.12 15-.12 15-.12 15-.12 15-.12 15-.12 770.12 770.12 770.12 770.12 770.12 770.12 770.12 7-8.86 7-8.86 7-8.86 7-8.86 7-8.86 7-8.86 7-8.86 21.26 21.26 21.26 21.26 21.26 21.26 21.26 2'285.70 2'225.+1 2'16-.*+ 2'10-.55 2'0--.17 1'*8+.7* 1'*2+.-0 2'050.6+ 2'050.6+ 2'050.6+ 2'050.6+ 2'050.6+ 2'050.6+ 2'050.6+ (2+5.07) (17-.6*) (11-.+0) (5+.*2) 6.-6 66.8- 127.22 +.+- +.26 +.17 +.08 2.** 2.*0 2.81 2.22 2.1+ 2.0- 1.*5 1.86 1.78 1.6* 1.1+ 1.1+ 1.1+ 1.1+ 1.1+ 1.1+ 1.1+  $ear % +$ear % -$ear % 5$ear % 6$ear % 7$ear % 8$ear % * +'881.70 +'-50.-0 +'01*.10 2'587.80 2'156.50 1'725.20 1'2*+.*0 -+1.+0 -+1.+0 -+1.+0 <<< -+1.+0 -+1.+0 -+1.+0 +'-50.-0 +'01*.10 2'587.80 2'156.50 1'725.20 1'2*+.*0 862.60 --+.*0 --+.*0 --+.*0 --+.*0 --+.*0 --+.*0 --+.*0  $ear % +$ear % -$ear % 5$ear % 6$ear % 7$ear % 8$ear % *epreciation :alue   12-.81 12-.81 12-.81 12-.81 12-.81 12-.81 12-.81 +.5- +.5- +.5- +.5- +.5- +.5- +.5- 11.80 11.80 11.80 11.80 11.80 11.80 11.80 +-1.77 +-1.77 +-1.77 +-1.77 +-1.77 +-1.77 +-1.77 -81.*2 -81.*2 -81.*2 -81.*2 -81.*2 -81.*2 -81.*2 88.00 88.00 88.00 <<< 88.00 88.00 88.00 +*+.*2 +*+.*2 +*+.*2 +*+.*2 +*+.*2 +*+.*2 +*+.*2 0.16 0.16 0.16 <<< 0.16 0.16 0.16 6+.0+ 6+.0+ 6+.0+ 6+.0+ 6+.0+ 6+.0+ 6+.0+  $ear % +$ear % -$ear % 5$ear % 6$ear % 7$ear % 8$ear % * 7'5*-.*2 7'5*-.*2 7'5*-.*2 <<< 7'5*-.*2 7'5*-.*2 7'5*-.*2 0.68 0.68 0.68 <<< 0.68 0.68 0.68 5.16 5.16 5.16 5.16 5.16 5.16 5.16 7-8.86 7-8.86 7-8.86 7-8.86 7-8.86 7-8.86 7-8.86 21.26 7'5*-.6- 7'5*-.6- 7'5*-.6- <<< 7'5*-.6- 7'5*-.6- 7'5*-.6- +.50 +.50 +.50 <<< +.50 +.50 +.50 26'581.2- 26'581.2- 26'581.2- 26'581.2- 26'581.2- 26'581.2- 26'581.2- 26.58 26.58 26.58 26.58 26.58 26.58 26.58 0.0+ 0.0+ 0.0+ 0.0+ 0.0+ 0.0+ 0.0+ 212.65 212.65 212.65 212.65 212.65 212.65 212.65 21.26 21.26 21.26 21.26 21.26 21.26 21.26 &o#t3a/ 9ate3otal &o#t0.16 0.0- 0.1- 0.++
We Need Your Support
Thank you for visiting our website and your interest in our free products and services. We are nonprofit website to share and download documents. To the running of this website, we need your help to support us.

Thanks to everyone for your continued support.

No, Thanks