dabhol

1
Phase 1 Phase II phase 1 phase 2 original revised Capital Cost 920 1900 920 1866 2786 2336 Equity 276 570 276 452 Debt 644 1330 1414 debt break up syndicate of 150 commercial cr 298 opic 100 60 idbi 98 333 syndicated loan 497 japan guaranteed 433 belgian 91 plant Capacit 695 1320 728 1456 Plant Load Fa 625.5 Minimum Takeoff irr 16% Price of Powe 0.055 0.043 education 20 compensation 300 Revision

Upload: kaviprakash6992

Post on 07-Nov-2015

215 views

Category:

Documents


0 download

DESCRIPTION

calculations dabhol

TRANSCRIPT

Sheet1Phase 1Phase IIphase 1phase 2original revisedCapital Cost9201900920186627862336Equity276570276452Debt64413301414debt break upsyndicate of foreign bank150commercial credit298opic10060idbi98333syndicated loan497japan guaranteed433belgian91plant Capacity69513207281456Plant Load Factor625.5Minimum Takeoffirr16%Price of Power0.0550.043education20compensation 1st halt300Revision

Sheet2

Sheet3