Financial Projection

 

Total Projects Cost 791 crore
Debt Equity 70:30
IRR 16.02%
ROE 24.11 %
NPV (In NRs ‘000) 3,738,278
B/C Ratio 1.62
Payback Period (Simple) 5.15 year
Payback Period (Discounted) 8.63 year
Minimum Debt Service Coverage Ratio (DSCR) 1.72
Revenue/Mw in “000 NRs 35604
Cost/Mw (1$=130 NRP)’’000 NRs 179818 (Including IDC)
Cost/Mw (1$=130 NRP)’’000 NRs 157,874(Excluding IDC)