Fincanial Model_ 2 MW Plant

No Inputs and Assumptions1 Capacity 2 Initial Capacity Utilization Factor3 Annual Gross Generation 4 Auxiliary consumption5 Annual Net Generation 6 Annual Deration 7 Life of Plant and Machinery / Project Life8 CapEx9 Total Cap-Ex

10 Non - Depreciable Amount 11 Depreciable Amount (Cap Cost Less non-depreciable Cost)12 Debt Fraction13 Debt14 Equity15 Interest Rate on Term Loan16 Loan Term17 Moratorium18 Depreciation (Straight Line Method, Company Law) - initial years19 Depreciation (Straight Line Method, Company Law) - later years20 Number of years for initial depreciation rate21 Number of years for later depreciation rate22 Discount Rate 23 O&M cost24 O&M Cost Esclation25 Return on Equity - pretax (initial years)26 Return on Equity - pretax (later years)27 Annuity Factor (25 Years)28 Interest on working capital29 Assumed tariff (Iterative)30 Maintenance spares31 Corporate Tax Rate32 MAT33 Post Tax ROE34 Book depreciation first year35 Book depreciation from second year36 Accelerated Depreciation first year37 Accelerated Depreciation from second year38 Tax Holiday Duration39 Tax Holiday Start Year40 MAT set off accumulation allowed u/s 115JAA (3A)41 MAT Setoff Duration42 MAT Setoff Start Year43 Emission Factor44 Price of one CER

45 Exchange Rate46 Number of years for initial return on equity47 Duration of initial Capacity Utilization Factor48 Capacity Utilization Factor for subsequent years49 Fuel requirement/kWh50 Feedstock Price

51 Fuel Cost Escalation

Value Unit2 MW

19.00% %33.29 Lakh kWhs0.00% %33.29 Lakh kWhs0.00% %

25 years565 Rs Lakhs/MW

2080 Rs Lakhs.10.00% % of Capital Cost

1872 Lakhs70.00% %

1456 Lakhs624 30.00% Lakhs

10.00% %7 years0 years

5.83% %1.54% %

12 years13 years

10.62% 0.00% %9.00 Rs Lakhs / MW

5.72% %18.00% %24.00% %

8.6612.82% %

6.93 Rs / kWh15% of yearly O&M Cost

32.45% %20% %16% %

2.64% %5.83% %

80% %0.95% %

10 years1 year

11 years10 years11 year

0.9 tons of CO2/MWh0 $/ton

50 Rs/US$10 years25 years

90% %0 kg/kWh0 Rs/MT

Renewable Energy Tariff and Financial Analysis

InputSolar PV Quantity

Capacity 2.00Initial Capacity Utilization Factor 19.00%Auxiliary consumption 0.00%CapEx 565.00Number of years for later depreciation rate 10.62%Equity 10.00%

InputUnitsMW

Rs Lacs/MW

OutputSolar PV Without AD With AD

Tariff (Rs/kWh) 8.91 7.86DSCR 1.44MINIMUM DSCR 0.26Project IRR-Post Tax 15.92%Equity IRR (Post Tax) 0.24%

Note: Accelerated Depreciation (AD) applies only to Solar projects

Depreciation Calculations for SLM Value

CapEx 2080

Annual Net Generation 33.29

Annual Deration 0.00%

Life of Plant and Machinery / Project Life 25

Annual Depreciation for period of term loan 109.14

Advance Against Depreciation 0.00

Amount remaining to be depreciated post-term loan 562.35

Depreciation for remaining years (post-term loan) 43.26

Book depreciation first year 2.64%

Book depreciation from second year 5.83%

Depreciable Amount 1,872.00

Accelerated Depreciation first year 40%

Accelerated Depreciation from second year 80%

Depreciation from the Fifth Year 0%

Plant&Machinery Income Tax Depreciation 0%

Corporate Tax Rate 32.45%

Accelerated Depreciation Benefit Calculations 1

Book depreciation 54.9

Cumulative Book Depreciation 54.9

Acclerated Depreciation 832.0

Cumulative Accelerated Depreciation 832.0

Plant & Machinery Depreciation -

Cumulative Plant & Machinery Depreciation -

Net depreciation benefit 777.1

Net benefit 252.1

Net Energy sold (lakh kWhs) 33.3

Benefit/kWh 7.6

Levelized benefit 1.05

Rs Lacs

Lakh kWhs

Lakhs/yr

Rs Lacs

2 3 4 5 6

121.3 121.3 121.3 121.3 121.3

176.2 297.4 418.7 540.0 661.2

998.4 199.7 39.9 0.0 0.0

1,830.4 2,030.1 2,070.0 2,070.0 2,070.0

- - - - -

877.1 78.4 (81.3) (121.3) (121.3)

284.6 25.4 (26.4) (39.3) (39.3)

33.3 33.3 33.3 33.3 33.3

8.5 0.8 (0.8) (1.2) (1.2)

Rs/kWh

7 8 9 10 11

121.3 121.3 121.3 121.3 121.3

782.5 903.8 1,025.0 1,146.3 1,267.6

0.0 0.0 0.0 0.0 0.0

2,070.0 2,070.0 2,070.0 2,070.0 2,070.0

- - - - -

(121.3) (121.3) (121.3) (121.3) (121.3)

(39.3) (39.3) (39.3) (39.3) (39.3)

33.3 33.3 33.3 33.3 33.3

(1.2) (1.2) (1.2) (1.2) (1.2)

12 13 14 15 16

121.3 32.1 32.1 32.1 32.1

1,388.8 1,420.9 1,452.9 1,485.0 1,517.1

0.0 0.0 0.0 0.0 0.0

2,070.0 2,070.0 2,070.0 2,070.0 2,070.0

- - - - -

(121.3) (32.1) (32.1) (32.1) (32.1)

(39.3) (10.4) (10.4) (10.4) (10.4)

33.3 33.3 33.3 33.3 33.3

(1.2) (0.3) (0.3) (0.3) (0.3)

17 18 19 20 21

32.1 32.1 32.1 32.1 32.1

1,549.1 1,581.2 1,613.3 1,645.3 1,677.4

0.0 0.0 0.0 0.0 0.0

2,070.0 2,070.0 2,070.0 2,070.0 2,070.0

- - - - -

(32.1) (32.1) (32.1) (32.1) (32.1)

(10.4) (10.4) (10.4) (10.4) (10.4)

33.3 33.3 33.3 33.3 33.3

(0.3) (0.3) (0.3) (0.3) (0.3)

22 23 24 25 26

32.1 32.1 32.1 32.1 -

1,709.5 1,741.5 1,773.6 1,805.6 -

0.0 0.0 0.0 0.0 -

2,070.0 2,070.0 2,070.0 2,070.0 -

- - - - -

(32.1) (32.1) (32.1) (32.1) -

(10.4) (10.4) (10.4) (10.4) -

33.3 33.3 33.3 33.3 -

(0.3) (0.3) (0.3) (0.3) -

27 28 29 30 31

- - - - -

32 33 34 35 36

- - - - -

37 38 39 40

- - - -

Inputs Value Units

Capacity 2.0 MW

Life of Plant and Machinery / Project Life 25 years

O&M cost 9.00 Rs Lacs / MW

O&M Cost Esclation 5.72% %

Annual Net Generation 33.29 Lakh kWhs

Assumed tariff (Iterative) 6.93 Rs / kWh

Maintenance spares 15.00%

Interest on working capital 12.82% %

Working Capital 1 2

Fuel Cost (4 months equivalent) - -

O&M 18.00 19.03

O&M expenses for 1 month 1.50 1.59

Receivables (2 months of energy charges) 38.45 38.45

Maintenance spare 0.23 0.24

Total working capital 40.17 40.27

Interest on working capital 5.15 5.16

of yearly O&M Cost

Working Capital

3 4 5 6 7

- - - - -

20.12 21.27 22.49 23.77 25.13

1.68 1.77 1.87 1.98 2.09

38.45 38.45 38.45 38.45 38.45

0.25 0.27 0.28 0.30 0.31

40.38 40.49 40.60 40.73 40.86

5.18 5.19 5.21 5.22 5.24

8 9 10 11 12

- - - - -

26.57 28.09 29.70 31.39 33.19

2.21 2.34 2.47 2.62 2.77

38.45 38.45 38.45 38.45 38.45

0.33 0.35 0.37 0.39 0.41

40.99 41.14 41.29 41.46 41.63

5.26 5.27 5.29 5.31 5.34

13 14 15 16 17

- - - - -

35.09 37.10 39.22 41.46 43.83

2.92 3.09 3.27 3.46 3.65

38.45 38.45 38.45 38.45 38.45

0.44 0.46 0.49 0.52 0.55

41.81 42.00 42.21 42.42 42.65

5.36 5.38 5.41 5.44 5.47

18 19 20 21 22

- - - - -

46.34 48.99 51.79 54.75 57.89

3.86 4.08 4.32 4.56 4.82

38.45 38.45 38.45 38.45 38.45

0.58 0.61 0.65 0.68 0.72

42.89 43.14 43.41 43.69 44.00

5.50 5.53 5.57 5.60 5.64

23 24 25 26 27

- - - - -

61.20 64.70 68.40 - -

5.10 5.39 5.70 - -

38.45 38.45 38.45 - -

0.76 0.81 0.85 - -

44.31 44.65 45.00 - -

5.68 5.72 5.77 - -

28 29 30 31 32

- - - - -

33 34 35 36 37

- - - - -

38 39 40

Inputs Value

Number of years for initial depreciation rate 12

Equity 624.00

Return on Equity - pretax (initial years) 18.00%

Return on Equity - pretax (later years) 24.00%

Number of years for initial return on equity 10

Discount Rate 10.62%

Discount Rate after 10 Years 10.62%

Annuity Factor (25 Years) 8.66

Land Lease Rate 5.0%

Year 1

Fixed Costs

O&M 18.00

Depreciation (SLM) 109.14

Interest on term loan 136.07

Interest on working capital 5.15

Return on Equity 112.32

Variable Costs

Fuel Cost -

Total Cost 380.68

Tariff (Rs/kWh) 11.44

Levelized Tariff 8.91

Levelized Tariff with AD 7.86

Nominal Tariff * Discounting Factor 11.44

Discounting Factor 1.00

Levalised Tariff 8.91

Costs in Rs/kWh

O&M 0.54

Depreciation (SLM) 3.28

Interest on term loan 4.09

Interest on working capital 0.15

Return on Equity 3.37

Fuel Cost -

Levelized Tariff 8.91

Levelized Tariff with AD 7.86

Land Lease and Royalty (Lakhs/yr) 14.83

NPV of Lease and Royalty (lakhs/MW) 128.46

Tariff Sheet

2 3 4 5 6

33.29 33.29 33.29 33.29 33.29

19.03 20.12 21.27 22.49 23.77

109.14 109.14 109.14 109.14 109.14

115.27 94.47 73.67 52.87 32.07

5.16 5.18 5.19 5.21 5.22

112.32 112.32 112.32 112.32 112.32

- - - - -

360.92 341.22 321.59 302.02 282.52

10.84 10.25 9.66 9.07 8.49

8.91 8.91 8.91 8.91 8.91

7.86 7.86 7.86 7.86 7.86

9.80 8.38 7.14 6.06 5.12

0.90 0.82 0.74 0.67 0.60

0.57 0.60 0.64 0.68 0.71

3.28 3.28 3.28 3.28 3.28

3.46 2.84 2.21 1.59 0.96

0.16 0.16 0.16 0.16 0.16

3.37 3.37 3.37 3.37 3.37

- - - - -

8.91 8.91 8.91 8.91 8.91

7.86 7.86 7.86 7.86 7.86

14.83 14.83 14.83 14.83 14.83

7 8 9 10 11

33.29 33.29 33.29 33.29 33.29

25.13 26.57 28.09 29.70 31.39

109.14 109.14 109.14 109.14 109.14

11.27 - - - -

5.24 5.26 5.27 5.29 5.31

112.32 112.32 112.32 112.32 149.76

- - - - -

263.10 253.28 254.82 256.45 295.61

7.90 7.61 7.66 7.70 8.88

8.91 8.91 8.91 8.91 8.91

7.86 7.86 7.86 7.86 7.86

4.31 3.75 3.41 3.11 3.24

0.55 0.49 0.45 0.40 0.36

0.75 0.80 0.84 0.89 0.94

3.28 3.28 3.28 3.28 3.28

0.34 - - - -

0.16 0.16 0.16 0.16 0.16

3.37 3.37 3.37 3.37 4.50

- - - - -

8.91 8.91 8.91 8.91 8.91

7.86 7.86 7.86 7.86 7.86

14.83 14.83 14.83 14.83 14.83

12 13 14 15 16

33.29 33.29 33.29 33.29 33.29

33.19 35.09 37.10 39.22 41.46

109.14 43.26 43.26 43.26 43.26

- - - - -

5.34 5.36 5.38 5.41 5.44

149.76 149.76 149.76 149.76 149.76

- - - - -

297.42 233.47 235.50 237.65 239.92

8.93 7.01 7.07 7.14 7.21

8.91 8.91 8.91 8.91 8.91

7.86 7.86 7.86 7.86 7.86

2.94 2.09 1.90 1.74 1.59

0.33 0.30 0.27 0.24 0.22

1.00 1.05 1.11 1.18 1.25

3.28 1.30 1.30 1.30 1.30

- - - - -

0.16 0.16 0.16 0.16 0.16

4.50 4.50 4.50 4.50 4.50

- - - - -

8.91 8.91 8.91 8.91 8.91

7.86 7.86 7.86 7.86 7.86

14.83 14.83 14.83 14.83 14.83

17 18 19 20 21

33.29 33.29 33.29 33.29 33.29

43.83 46.34 48.99 51.79 54.75

43.26 43.26 43.26 43.26 43.26

- - - - -

5.47 5.50 5.53 5.57 5.60

149.76 149.76 149.76 149.76 149.76

- - - - -

242.32 244.85 247.54 250.37 253.37

7.28 7.36 7.44 7.52 7.61

8.91 8.91 8.91 8.91 8.91

7.86 7.86 7.86 7.86 7.86

1.45 1.32 1.21 1.11 1.01

0.20 0.18 0.16 0.15 0.13

1.32 1.39 1.47 1.56 1.64

1.30 1.30 1.30 1.30 1.30

- - - - -

0.16 0.17 0.17 0.17 0.17

4.50 4.50 4.50 4.50 4.50

- - - - -

8.91 8.91 8.91 8.91 8.91

7.86 7.86 7.86 7.86 7.86

14.83 14.83 14.83 14.83 14.83

22 23 24 25 26

33.29 33.29 33.29 33.29 -

57.89 61.20 64.70 68.40 -

43.26 43.26 43.26 43.26 -

- - - - -

5.64 5.68 5.72 5.77 -

149.76 149.76 149.76 149.76 -

- - - - -

256.54 259.90 263.44 267.19 -

7.71 7.81 7.91 8.03 -

8.91 8.91 8.91 8.91 -

7.86 7.86 7.86 7.86 -

0.93 0.85 0.78 0.71

0.12 0.11 0.10 0.09

1.74 1.84 1.94 2.05 -

1.30 1.30 1.30 1.30 -

- - - - -

0.17 0.17 0.17 0.17 -

4.50 4.50 4.50 4.50 -

- - - - -

8.91 8.91 8.91 8.91 -

7.86 7.86 7.86 7.86 -

14.83 14.83 14.83 14.83 -

27 28 29 30 31

- - - - -

32 33 34 35 36

- - - - -

37 38 39 40

- - - -

User Inputs Value

Equity 624.0

Corporate Tax Rate 32.45%

MAT 20.01%

Tax Holiday Start Year 1

Tax Holiday Duration 10

MAT Setoff Start Year 11

MAT set off accumulation allowed u/s 115JAA (3A) 11

MAT Setoff Duration 10

Iterative Tariff 6.9

Year 1

Tariff (Rs/kWh) 6.93

Income From Sale of Electricity (Lakhs) 230.69

Income From REC Credits -

Income from Carbon Market -

Total Income 230.69

Fuel Cost -

O&M + Insurance -

PBDIT 230.69

Depreciation 832.00

PBIT (601.31)

Interest on term loan and working capital 141.22

PBT (742.53)

PAT 89.47

Year 1

PBT (742.53)

Add Book Depreciation 832.00

PBDT/Gross Income 89.47

Depreciation (IT-Written Down Value) -

Taxable Income 89.47

Losses Carried Over

Taxable Income after loss carried over 89.47

Years for Tax Holiday 1.00

Income Tax -

Set off under MAT -

MAT set off remaining at the end of each year -

TAX Paid (MAT or IT) -

PAT 89.47

Post-Tax ROE 14%

lacs CER 8000.0

years Value of CER 420.0

% Total 3,360,000.00

year REC 9200.00 1840.0

years REC Price 9300.0

year 7.0

Rs/Kwh 3.0

2 3 4 5 6

33.29 33.29 33.29 33.29 33.29

6.93 6.93 6.93 6.93 6.93

230.69 230.69 230.69 230.69 230.69

- - - -

- - - - -

230.69 230.69 230.69 230.69 230.69

- - - - -

230.69 230.69 230.69 230.69 230.69

998.40 199.68 39.94 0.00 0.00

(767.71) 31.01 190.75 230.69 230.69

120.43 99.65 78.86 58.08 37.29

(888.15) (68.64) 111.89 172.61 193.39

110.25 131.04 129.44 138.07 154.70

2 3 4 5 6

(888.15) (68.64) 111.89 172.61 193.39

998.40 199.68 39.94 0.00 0.00

110.25 131.04 151.83 172.61 193.39

- - - - -

110.25 131.04 151.83 172.61 193.39

- - - - -

110.25 131.04 151.83 172.61 193.39

2.00 3.00 4.00 5.00 6.00

- - - - -

- - 22.39 34.54 38.69

- - - - -

- - 22.39 34.54 38.69

110.25 131.04 129.44 138.07 154.70

18% 21% 21% 22% 25%

7 8 9 10 11

33.29 33.29 33.29 33.29 33.29

6.93 6.93 6.93 6.93 6.93

230.69 230.69 230.69 230.69 230.69

- - - - -

230.69 230.69 230.69 230.69 230.69

- - - - -

230.69 230.69 230.69 230.69 230.69

0.00 0.00 0.00 0.00 0.00

230.69 230.69 230.69 230.69 230.69

16.51 5.26 5.27 5.29 5.31

214.18 225.43 225.41 225.39 225.37

171.33 180.33 180.31 180.30 180.28

7 8 9 10 11

214.18 225.43 225.41 225.39 225.37

0.00 0.00 0.00 0.00 0.00

214.18 225.43 225.41 225.39 225.37

- - - - -

214.18 225.43 225.41 225.39 225.37

- - - - -

214.18 225.43 225.41 225.39 225.37

7.00 8.00 9.00 10.00

- - - - 73.12

42.85 45.10 45.10 45.10 45.09

- - - - 28.03

- - - 273.77 245.74

42.85 45.10 45.10 45.10 45.09

171.33 180.33 180.31 180.30 180.28

27% 29% 29% 29% 29%

12 13 14 15 16

33.29 33.29 33.29 33.29 33.29

6.93 3.00 3.00 3.00 3.00

230.69 99.86 99.86 99.86 99.86

- - - - -

230.69 99.86 99.86 99.86 99.86

- - - - -

230.69 99.86 99.86 99.86 99.86

0.00 0.00 0.00 0.00 0.00

230.69 99.86 99.86 99.86 99.86

5.34 5.36 5.38 5.41 5.44

225.35 94.50 94.48 94.45 94.43

180.26 75.60 75.58 75.56 75.53

12 13 14 15 16

225.35 94.50 94.48 94.45 94.43

0.00 0.00 0.00 0.00 0.00

225.35 94.50 94.48 94.45 94.43

- - - - -

225.35 94.50 94.48 94.45 94.43

- - - - -

225.35 94.50 94.48 94.45 94.43

73.11 30.66 30.65 30.65 30.64

45.09 18.91 18.90 18.90 18.89

28.03 11.75 11.75 11.75 11.74

217.71 205.96 194.21 182.46 170.72

45.09 18.91 18.90 18.90 18.89

180.26 75.60 75.58 75.56 75.53

29% 12% 12% 12% 12%

17 18 19 20 21

33.29 33.29 33.29 33.29 33.29

3.00 3.00 3.00 3.00 3.00

99.86 99.86 99.86 99.86 99.86

- - - - -

99.86 99.86 99.86 99.86 99.86

- - - - -

99.86 99.86 99.86 99.86 99.86

0.00 0.00 0.00 0.00 0.00

99.86 99.86 99.86 99.86 99.86

5.47 5.50 5.53 5.57 5.60

94.40 94.37 94.33 94.30 94.26

75.51 75.49 75.46 75.43 63.68

17 18 19 20 21

94.40 94.37 94.33 94.30 94.26

0.00 0.00 0.00 0.00 0.00

94.40 94.37 94.33 94.30 94.26

- - - - -

94.40 94.37 94.33 94.30 94.26

- - - - -

94.40 94.37 94.33 94.30 94.26

30.63 30.62 30.61 30.60 30.58

18.89 18.88 18.87 18.87 18.86

11.74 11.74 11.73 11.73 -

158.98 147.24 135.51 123.78 -

18.89 18.88 18.87 18.87 30.58

75.51 75.49 75.46 75.43 63.68

12% 12% 12% 12% 10%

22 23 24 25 26

33.29 33.29 33.29 33.29

3.00 3.00 3.00 3.00

99.86 99.86 99.86 99.86

- - - -

99.86 99.86 99.86 99.86

- - - -

99.86 99.86 99.86 99.86

0.00 0.00 0.00 0.00

99.86 99.86 99.86 99.86

5.64 5.68 5.72 5.77

94.22 94.18 94.14 94.09

63.65 63.63 63.60 63.57

22 23 24 25 26

94.22 94.18 94.14 94.09

0.00 0.00 0.00 0.00

94.22 94.18 94.14 94.09

- - - -

94.22 94.18 94.14 94.09

- - - -

94.22 94.18 94.14 94.09

30.57 30.56 30.54 30.53

18.85 18.84 18.84 18.83

- - - -

30.57 30.56 30.54 30.53

63.65 63.63 63.60 63.57

10% 10% 10% 10% 0%

27 28 29 30 31

0% 0% 0% 0% 0%

32 33 34 35 36

0% 0% 0% 0% 0%

37 38 39 40

0% 0% 0% 0%

User Input Value Units

Loan amount 1456.00 Rs lacs

Interest Rate 10.00% %

Equity 624 lacs

Moratorium 0 Year

No of installments for principal paym 84 Months

Monthly Principal repayment 17.33 Rs lacs

TERM LOAN REPAYMENT Details 1 2

Instalment-1 17.33 17.33

Total installment 208.00 208.00

Cumulative Principal Payment 208.00 416.00

Outstanding Principal

Outstanding1 1,456.00 1,248.00

Outstanding2 1,438.67 1,230.67

Outstanding3 1,421.33 1,213.33

Outstanding4 1,404.00 1,196.00

Outstanding5 1,386.67 1,178.67

Outstanding6 1,369.33 1,161.33

Outstanding7 1,352.00 1,144.00

Outstanding8 1,334.67 1,126.67

Outstanding9 1,317.33 1,109.33

Outstanding10 1,300.00 1,092.00

Outstanding11 1,282.67 1,074.67

Outstanding12 1,265.33 1,057.33

Interest payments

interest1 12.13 10.40

interest2 11.99 10.26

interest3 11.84 10.11

interest4 11.70 9.97

interest10 10.83 9.10

interest11 10.69 8.96

interest12 10.54 8.81

Total interest 136.07 115.27

3 4 5 6 7

17.33 17.33 17.33 17.33 17.33

208.00 208.00 208.00 208.00 208.00

624.00 832.00 1,040.00 1,248.00 1,456.00

1,040.00 832.00 624.00 416.00 208.00

1,022.67 814.67 606.67 398.67 190.67

1,005.33 797.33 589.33 381.33 173.33

988.00 780.00 572.00 364.00 156.00

970.67 762.67 554.67 346.67 138.67

953.33 745.33 537.33 329.33 121.33

936.00 728.00 520.00 312.00 104.00

918.67 710.67 502.67 294.67 86.67

901.33 693.33 485.33 277.33 69.33

884.00 676.00 468.00 260.00 52.00

866.67 658.67 450.67 242.67 34.67

849.33 641.33 433.33 225.33 17.33

8.67 6.93 5.20 3.47 1.73

8.52 6.79 5.06 3.32 1.59

8.38 6.64 4.91 3.18 1.44

8.23 6.50 4.77 3.03 1.30

8.09 6.36 4.62 2.89 1.16

7.94 6.21 4.48 2.74 1.01

7.80 6.07 4.33 2.60 0.87

7.66 5.92 4.19 2.46 0.72

7.51 5.78 4.04 2.31 0.58

7.37 5.63 3.90 2.17 0.43

7.22 5.49 3.76 2.02 0.29

7.08 5.34 3.61 1.88 0.14

94.47 73.67 52.87 32.07 11.27

8 9 10 11 12

17.33 17.33 17.33

208.00 208.00 208.00 - -

1,664.00 1,872.00 2,080.00 2,080.00 2,080.00

0.00 - - - -

- - - - -

0.00 - - - -

- - - - -

13 14 15 16 17

- - - - -

2,080.00 2,080.00 2,080.00 2,080.00 2,080.00

- - - - -

18 19 20 21 22

- - - - -

2,080.00 2,080.00 2,080.00 2,080.00 2,080.00

- - - - -

23 24 25 26 27

- - - - -

2,080.00 2,080.00 2,080.00 2,080.00 2,080.00

- - - - -

28 29 30 31 32

- - - - -

2,080.00 2,080.00 2,080.00 2,080.00 2,080.00

- - - - -

33 34 35 36 37

- - - - -

2,080.00 2,080.00 2,080.00 2,080.00 2,080.00

- - - - -

38 39 40

2,080.00 2,080.00 2,080.00

Life of Plant and Machinery / Project Life 25 years

PARTICULARS 0 1 2 3

Cash Profit - 89.5 110.3 131.0

Equity 624.0 - - -

Loan Amount 1,456.0 - - -

Total Inflow 2,080.0 89.5 110.3 131.0

Project Cost 2,080.0 - - -

Loan Repayment - 208.0 208.0 208.0

Return of Equity - - -

Total Outflow 2,080.0 208.0 208.0 208.0

Opening Balance - - (118.5) (216.3)

Surplus/Deficit - (118.5) (97.7) (77.0)

Closing Balance - (118.5) (216.3) (293.2)

Cash Flow Statement

4 5 6 7 8

129.4 138.1 154.7 171.3 180.3

- - - - -

129.4 138.1 154.7 171.3 180.3

- - - - -

208.0 208.0 208.0 208.0 208.0

- - - - -

208.0 208.0 208.0 208.0 832.0

(293.2) (371.8) (441.7) (495.0) (531.7)

(78.6) (69.9) (53.3) (36.7) (651.7)

(371.8) (441.7) (495.0) (531.7) (1,183.4)

9 10 11 12 13 14 15 16

180.3 180.3 180.3 180.3 75.6 75.6 75.6 75.5

- - - - - - - -

180.3 180.3 180.3 180.3 75.6 75.6 75.6 75.5

- - - - - - - -

208.0 208.0 - - - - - -

- - - - - - -

208.0 208.0 - - - - - -

(1,183.4) (1,211.1) (1,238.8) (1,058.5) (878.2) (802.6) (727.1) (651.5)

(27.7) (27.7) 180.3 180.3 75.6 75.6 75.6 75.5

(1,211.1) (1,238.8) (1,058.5) (878.2) (802.6) (727.1) (651.5) (576.0)

17 18 19 20 21 22 23 24

75.5 75.5 75.5 75.4 63.7 63.7 63.6 63.6

- - - - - - - -

75.5 75.5 75.5 75.4 63.7 63.7 63.6 63.6

- - - - - - - -

(576.0) (500.5) (425.0) (349.5) (274.1) (210.4) (146.8) (83.1)

75.5 75.5 75.5 75.4 63.7 63.7 63.6 63.6

(500.5) (425.0) (349.5) (274.1) (210.4) (146.8) (83.1) (19.5)

(19.5)

Assets 0

Gross fixed assets

Less: Book Depreciation

Net fixed assets

Cash flow from operations

Principal payment

Cash and Equivalent 0.0

Total assets

Liabilities 0

Equity share capital 624.00

PAT for the year

Reserves and surplus -

Networth 624.00

Rupee debt 1,456.00

Total liabilities 2,080.00

Balance Sheet

1 2 3 4 5

1,130.00 1,075.09 953.82 832.56 711.30

54.91 121.26 121.26 121.26 121.26

1,075.09 953.82 832.56 711.30 590.03

89.47 110.25 131.04 129.44 138.07

208.00 208.00 208.00 208.00 208.00

(118.53) (216.28) (293.24) (371.80) (441.73)

956.55 737.54 539.32 339.49 148.30

1 2 3 4 5

624.00 624.00 624.00 624.00 624.00

89.47 110.25 131.04 129.44 138.07

89.47 199.72 330.76 460.20 598.27

713.47 823.72 954.76 1,084.20 1,222.27

1,248.00 1,040.00 832.00 624.00 416.00

1,961.47 1,863.72 1,786.76 1,708.20 1,638.27

(1005) (1126) (1247) (1369) (1490)

6 7 8 9 10

590.03 468.77 347.50 226.24 104.98

121.26 121.26 121.26 121.26 121.26

468.77 347.50 226.24 104.98 (16.29)

154.70 171.33 180.33 180.31 180.30

208.00 208.00 208.00 208.00 208.00

(495.03) (531.70) (559.38) (587.06) (614.77)

(26.26) (184.20) (333.14) (482.09) (631.06)

6 7 8 9 10

624.00 624.00 624.00 624.00 624.00

154.70 171.33 180.33 180.31 180.30

752.97 924.30 1,104.62 1,284.94 1,465.23

1,376.97 1,548.30 1,728.62 1,908.94 2,089.23

208.00 - (208.00) (416.00) (624.00)

1,584.97 1,548.30 1,520.62 1,492.94 1,465.23

(1611) (1732) (1854) (1975) (2096)

11 12 13 14 15

(16.29) (137.55) (258.82) (290.88) (322.94)

121.26 121.26 32.06 32.06 32.06

(137.55) (258.82) (290.88) (322.94) (355.01)

180.28 180.26 75.60 75.58 75.56

- - - - -

(434.49) (254.23) (178.63) (103.06) (27.50)

(572.04) (513.04) (469.51) (426.00) (382.51)

11 12 13 14 15

624.00 624.00 624.00 624.00 624.00

180.28 180.26 75.60 75.58 75.56

1,645.51 1,825.77 1,901.37 1,976.94 2,052.50

2,269.51 2,449.77 2,525.37 2,600.94 2,676.50

(624.00) (624.00) (624.00) (624.00) (624.00)

1,645.51 1,825.77 1,901.37 1,976.94 2,052.50

(2218) (2339) (2371) (2403) (2435)

16 17 18 19 20

(355.01) (387.07) (419.14) (451.20) (483.26)

32.06 32.06 32.06 32.06 32.06

(387.07) (419.14) (451.20) (483.26) (515.33)

75.53 75.51 75.49 75.46 75.43

- - - - -

48.03 123.54 199.03 274.49 349.92

(339.04) (295.59) (252.17) (208.78) (165.41)

16 17 18 19 20

624.00 624.00 624.00 624.00 624.00

75.53 75.51 75.49 75.46 75.43

2,128.03 2,203.54 2,279.03 2,354.49 2,429.92

2,752.03 2,827.54 2,903.03 2,978.49 3,053.92

(624.00) (624.00) (624.00) (624.00) (624.00)

2,128.03 2,203.54 2,279.03 2,354.49 2,429.92

(2467) (2499) (2531) (2563) (2595)

21 22 23 24 25

(515.33) (547.39) (579.46) (611.52) (643.58)

32.06 32.06 32.06 32.06 32.06

(547.39) (579.46) (611.52) (643.58) (675.65)

63.68 63.65 63.63 63.60 63.57

- - - - -

413.60 477.25 540.87 604.47 668.04

(133.80) (102.21) (70.65) (39.11) (7.61)

21 22 23 24 25

624.00 624.00 624.00 624.00 624.00

63.68 63.65 63.63 63.60 63.57

2,493.60 2,557.25 2,620.87 2,684.47 2,748.04

3,117.60 3,181.25 3,244.87 3,308.47 3,372.04

(624.00) (624.00) (624.00) (624.00) (624.00)

2,493.60 2,557.25 2,620.87 2,684.47 2,748.04

(2627) (2659) (2692) (2724) (2756)

26 27 28 29 30

- - - - -

26 27 28 29 30

Err:508 Err:508 Err:508 Err:508 Err:508

0 0 0 0 0

31 32 33 34 35

- - - - -

31 32 33 34 35

0 0 0 0 0

36 37 38 39 40

- - - - -

36 37 38 39 40

0 0 0 0 0

Debt Service Coverage Ratio Calculations Yr0 1

Interest payments 136.07

Principal Repayments 208.00

Total Debt Service - 344.07

Cumulative Debt Service - 344.07

Post-tax Cashflow before Debt Service - 89.47

Cumulative Cashflow for Debt Service - 89.47

DSCR - 0.26

Cummulative DSCR - 0.00

MINIMUM DSCR (after 1st year) 0.26

Average DSCR 0.42

Post-tax Cashflow before Debt Service w/ AD -

DSCR w/ AD - -

Debt Service Coverage Ratio

2 3 4 5 6

115.27 94.47 73.67 52.87 32.07

208.00 208.00 208.00 208.00 208.00

323.27 302.47 281.67 260.87 240.07

667.34 969.81 1,251.48 1,512.35 1,752.42

110.25 131.04 129.44 138.07 154.70

199.72 330.76 460.20 598.27 752.97

0.30 0.34 0.37 0.40 0.43

0.00 0.00 0.00 0.00 0.00

- - - - -

7 8 9 10 11

11.27 - - - -

208.00 208.00 208.00 208.00 -

219.27 208.00 208.00 208.00 -

1,971.69 2,179.69 2,387.69 2,595.69 -

171.33 180.33 180.31 180.30 180.28

924.30 1,104.62 1,284.94 1,465.23 1,645.51

0.47 0.51 0.54 0.56 -

0.00 0.00 0.00 0.00 -

- - - - -

12 13 14 15 16

- - - - -

180.26

1,825.77

- - - -

- - - - -

17 18 19 20 21

- - - - -

22 23 24 25 26

- - - - -

27 28 29 30 31

- - - - -

32 33 34 35 36

- - - - -

37 38 39 40

- - - -

User Inputs Value

Interest Rate on Term Loan 10.00%

Re-investment ROR-IRR ratio (for MIRR) 80.00%

Project IRR-Pre Tax Year 0

Profit Before Tax (PBT)

Add Book Depreciation

Cashflow from operations (available for repayment)

Add Interest

Total Inflow-Cashflow before debt service -

Total Outflow-Capex 1,130.00

Net flow (Pre-Tax) (1,130.0)

Project IRR-Pre Tax 2.38%

MIRR-Pre Tax (25 years) 2.36%

Project IRR- Post Tax-Without Tax Shelter 0

Profit After Tax (PAT) -

Add Book Depreciation -

Cashflow from operations-Post tax (avlbl for repayment) -

Add Interest payments -

Total Inflow-Cashflow before debt service -

Total Outflow-Capex 1,130.00

Net Flow (Post Tax) (1,130.0)

Project IRR- Post Tax-Without Tax Shelter 15.92%

NPV of Net Flow without Tax Shelter 348.53

MIRR-Post Tax-Without Tax Shelter (25 years) 13.43%

Project IRR- Post Tax- With Tax Shelter 0

Net Flow (Post Tax) - 1,130.00

Add- Tax shelter (Acc Dep)

Net flows adjusted for tax saving - 1,130.00

Project IRR- Post Tax- With Tax Shelter 24.78%

NPV of Net Flow with Tax Shelter 651.81

MIRR-Post Tax-With Tax Shelter (25 years) 20.46%

Equity IRR 0

Equity Outflow - 624.00

Cashflow available for repayment -

Capital repayments

Inflow -

Net Flow - 624.00

Equity IRR (Post Tax) 0.24%

NPV @ Interest Rate (781.37)

Equity MIRR (Post Tax - 25 years) 0.86%

Equity IRR (Post Tax)- With Tax Shelter 0

Net Flows adjusted for tax saving - 624.00

Equity IRR (Post Tax)- With Tax Shelter 1.00%

NPV @ Interest Rate (478.09)

Equity MIRR (Post Tax)- With Tax Shelter (25 yrs) 1.80%

1 2 3 4 5

(742.5) (888.1) (68.6) 111.9 172.6

- - - - -

(742.5) (888.1) (68.6) 111.9 172.6

136.1 115.3 94.5 73.7 52.9

(606.5) (772.9) 25.8 185.6 225.5

- - - - -

(606.5) (772.9) 25.8 185.6 225.5

1 2 3 4 5

89.5 110.3 131.0 129.4 138.1

- - - - -

89.5 110.3 131.0 129.4 138.1

136.1 115.3 94.5 73.7 52.9

225.5 225.5 225.5 203.1 190.9

1 2 3 4 5

225.54 225.52 225.51 203.11 190.94

252.1 284.6 25.4 (26.4) (39.3)

477.66 510.11 250.95 176.72 151.60

1 2 3 4 5

89.47 110.25 131.04 129.44 138.07

208.0 208.0 208.0 208.0 208.0

- 118.53 - 97.75 - 76.96 - 78.56 - 69.93

1 2 3 4 5

133.59 186.84 - 51.52 - 104.95 - 109.27

6 7 8 9 10

193.4 214.2 225.4 225.4 225.4

- - - - -

193.4 214.2 225.4 225.4 225.4

32.1 11.3 - - -

225.5 225.4 225.4 225.4 225.4

- - - - -

225.5 225.4 225.4 225.4 225.4

6 7 8 9 10

154.7 171.3 180.3 180.3 180.3

- - - - -

154.7 171.3 180.3 180.3 180.3

32.1 11.3 - - -

186.8 182.6 180.3 180.3 180.3

6 7 8 9 10

186.77 182.60 180.33 180.31 180.30

(39.3) (39.3) (39.3) (39.3) (39.3)

147.43 143.25 140.98 140.97 140.95

6 7 8 9 10

154.70 171.33 180.33 180.31 180.30

208.0 208.0 208.0 208.0 208.0

- 53.30 - 36.67 - 27.67 - 27.69 - 27.70

6 7 8 9 10

- 92.64 - 76.02 - 67.02 - 67.03 - 67.05

11 12 13 14 15

225.4 225.3 94.5 94.5 94.5

- - - - -

225.4 225.3 94.5 94.5 94.5

- - - - -

225.4 225.3 94.5 94.5 94.5

- - - - -

225.4 225.3 94.5 94.5 94.5

11 12 13 14 15

180.3 180.3 75.6 75.6 75.6

- - - - -

180.3 180.3 75.6 75.6 75.6

- - - - -

180.3 180.3 75.6 75.6 75.6

11 12 13 14 15

180.28 180.26 75.60 75.58 75.56

(39.3) (39.3) (10.4) (10.4) (10.4)

140.94 140.92 65.19 65.17 65.15

11 12 13 14 15

180.28 180.26 75.60 75.58 75.56

- - - - -

180.28 180.26 75.60 75.58 75.56

11 12 13 14 15

140.94 140.92 65.19 65.17 65.15

16 17 18 19 20

94.4 94.4 94.4 94.3 94.3

- - - - -

94.4 94.4 94.4 94.3 94.3

- - - - -

94.4 94.4 94.4 94.3 94.3

- - - - -

94.4 94.4 94.4 94.3 94.3

16 17 18 19 20

75.5 75.5 75.5 75.5 75.4

- - - - -

75.5 75.5 75.5 75.5 75.4

- - - - -

75.5 75.5 75.5 75.5 75.4

16 17 18 19 20

75.53 75.51 75.49 75.46 75.43

(10.4) (10.4) (10.4) (10.4) (10.4)

65.13 65.11 65.08 65.06 65.03

16 17 18 19 20

75.53 75.51 75.49 75.46 75.43

- - - - -

75.53 75.51 75.49 75.46 75.43

16 17 18 19 20

65.13 65.11 65.08 65.06 65.03

21 22 23 24 25

94.3 94.2 94.2 94.1 94.1

- - - - -

94.3 94.2 94.2 94.1 94.1

- - - - -

94.3 94.2 94.2 94.1 94.1

- - - - -

94.3 94.2 94.2 94.1 94.1

21 22 23 24 25

63.7 63.7 63.6 63.6 63.6

- - - - -

63.7 63.7 63.6 63.6 63.6

- - - - -

63.7 63.7 63.6 63.6 63.6

21 22 23 24 25

63.68 63.65 63.63 63.60 63.57

(10.4) (10.4) (10.4) (10.4) (10.4)

53.28 53.25 53.22 53.19 53.16

21 22 23 24 25

63.68 63.65 63.63 63.60 63.57

- - - - -

63.68 63.65 63.63 63.60 63.57

21 22 23 24 25

53.28 53.25 53.22 53.19 53.16

26 27 28 29 30

31 32 33 34 35

36 37 38 39 40

Panelepcland

margin

Total Cost 8.19

Fincanial Model_ 2 MW Plant

Documents

What is a Business Model_ - HBR

20 MW Flywheel Energy Storage Plant - AERTC

30 MW POWER PLANT

2X60 MW CAPTIVE POWER PLANT - Jaypee Group MW Captive Power Plant is located near Majhigawana ... 2500 3000 3500 Power plant Heat ... has been pneumatically conveyed to cement plant

investinindonesia.kr...1. 150 MW Power Plant Mobile PP 2. Lombok (Ampenan) 50 MW Power Plant Lombok (FTP 2) 3. MW . 6. Power Plant Lombok2100 4 Electrical 1. Development of Optical

Representation of 600 MW Chandgana power plant

1x6 Mw Captive Power Plant Using Scada

6.5 MW POWER PLANT

FOR EXPANSION OF 10 MW TO 17.5 MW BIOMASS BASED POWER PLANT …€¦ · Plant (BPP) by addition of 7.5 MW Biomass based Power Plant Near Desaiganj (Wadsa), Tehsil Armori, District

24 MW HFO Plant-Containerized-MT0120 - WikiLeaks MW HFO Plan.pdf · 24 MW MAN POWER PLANT (Containerized), 50 Hz, 11kV ... control cabling are already fitted into the Modules.

GLM model_ reabilitare_ infractorii violenti.pdf

20 MW Flywheel Energy Storage Plant · 20 MW Flywheel Energy Storage Plant ... 20 MW Facility Operating since Q1 2011 Hazle, PA 20 MW Facility Operations from Sep 2013 Full COD July

30 MW LM2500 Gas Turbine Power Plant - Brown Energy Group Inc. · 30 MW LM2500 Gas Turbine Power Plant Complete plant with (1) 30 MW LM2500 Gas Turbine, HRSG boiler with supplementary

15 MW CAES Plant with Above Ground Storage – Distributed ...espcinc.com/library/15_MW_CAES_Project_with_Above_ground_Storage.pdf · 15 MW CAES Plant with Above Ground Storage –

business model_ Marketing ppt

1 MW Soalr Power Plant Project Report

4 MW Waste Heat Recovery Power Plant

The Organizational Creativity Actualization Model_ a Book Propos

I.D. WARTSILA 20 MW POWER PLANT

The Hysteresis Bouc-Wen Model_ a Survey