23.05.2015 Views

PROJECT AT A GLANCE i. Project : To set up a 280 MW Gas Based ...

PROJECT AT A GLANCE i. Project : To set up a 280 MW Gas Based ...

PROJECT AT A GLANCE i. Project : To set up a 280 MW Gas Based ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

xii.<br />

Year-wise Capacity<br />

:<br />

Utilisation%<br />

1 st Year = 60%<br />

2 nd Year = 70%<br />

3 rd Year = 80%<br />

xiii.<br />

Cost of <strong>Gas</strong><br />

(at 100% capacity)<br />

= 586.17<br />

xiv Utilities = 4.80<br />

xv. Manpower (<strong>To</strong>tal = 102)<br />

(Direct-89, Contract -13)<br />

= 350.00<br />

xvi. Cost of Power 1 st year = Rs. 376.29<br />

2 nd year = Rs. 436.47<br />

3 rd year = Rs. 496.70<br />

xvii. Revenue Realisation<br />

1 st year = Rs. 547.43<br />

(Power Transmitted) 2 nd year = Rs. 638.67<br />

3 rd year = Rs. 729.91<br />

xviii Gross Profit<br />

1 st year = Rs. 171.14<br />

(before interest & depreciation) 2 nd year = Rs. 202.20<br />

3 rd year = Rs. 233.20<br />

xix Operating Profit<br />

1 st year = Rs. 62.94<br />

(after interest & depreciation) 2 nd year = Rs. 93.35<br />

3 rd year = Rs. 123.14

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!