NPV of Tarif

Example Tarif
Discount Rate: 12.35%
Yr
Energy Charges (IRs./kWh)
1
1.775
2
1.9
3
2.56
4
2.576
5
2.646
6
2.719
7
2.794
8
2.871
9
2.951
10
3.033

Example Tarif as presented with charges a

Discount Rate: 12.35%
Yr
Energy Charges (IRs./kWh)
1
1.775
2
1.9
3
2.56
4
2.576
5
2.646
6
2.719
7
2.794
8
2.871
9
2.951
10
3.033

NEA existing PPA rate

Yr
1
2
3
4
5
6

Discount Rate: 12.35%

Dry Energy Charges (NRs./kWh)
8.4
8.652
8.904
9.156
9.408
9.66

7
8
9
10

9.912
10.164
10.416
10.416

NEA existing PPA rate (Weighted average)

Dry Energy Charges (NRs./kWh)
Wet Energy Charges (NRs./kWh)
Weighted average base year PPA rate (NRs./kWh)
Discount Rate:
Escalation:
Yr
Dry Energy Charges (NRs./kWh)
1
5.35
2
5.5102
3
5.6704
4
5.8306
5
5.9908
6
6.151
7
6.3112
8
6.4714
9
6.6316
10
6.6316

NPV of Tarif
Example Tarif
Fixed Charges (IRs/kWh)
1.875
2.05
1.95
2.033
2.136
2.239
2.355
2.463
2.482
2.504
NPV
NPV per unit
Levelised Tarif

Quoted Tarif (IRs/kWh)

3.65
3.95
4.51
4.609
4.782
4.958
5.149
5.334
5.433
5.537
25.601
2.560
4.791

Example Tarif as presented with charges and losses

Charges and losses: IRs 0.38/kWh
Fixed Charges (IRs/kWh)
Quoted
1.875
2.05
1.95
2.033
2.136
2.239
2.355
2.463
2.482
2.504
NPV
NPV per unit
Levelised Tarif

Tarif (IRs/kWh)
4.03
4.33
4.89
4.989
5.162
5.338
5.529
5.714
5.813
5.917
27.717
2.772
5.171

NEA existing PPA rate

Escalation: 3% per annum
Wet Energy Charges (NRs./kWh) Average Annual Tarif (NRs/kWh)
4.8
6
4.944
6.18
5.088
6.36
5.232
6.54
5.376
6.72
5.52
6.9

5.664
5.808
5.952
5.952

7.08
7.26
7.44
7.44
36.935
3.693
6.792

NPV
NPV per unit
Levelised Tarif

existing PPA rate (Weighted average)

8.4
4.8
5.34
12.35%
3% per annum

NPV
NPV per unit:
Levelised Tarif

32.928
3.293
6.055

Quoted Tarif (NRs/kWh)

5.84
6.32
7.216
7.3744
7.6512
7.9328
8.2384
8.5344
8.6928
8.8592
40.961
4.096
7.666

Quoted Tarif (NRs/kWh)

6.448
6.928
7.824
7.9824
8.2592
8.5408
8.8464
9.1424
9.3008
9.4672
44.348
4.435
8.274

Energy Charges (IRs./kWh) Fixed Charges (IRs/kWh)

1.775
1.875
1.9
2.05
2.56
1.95
2.576
2.033
2.646
2.136
2.719
2.239
2.794
2.355
2.871
2.463
2.951
2.482
3.033
2.504
47.912

Energy Charges (IRs./kWh) Fixed Charges (IRs/kWh)

1.775
1.875
1.9
2.05
2.56
1.95
2.576
2.033
2.646
2.136
2.719
2.239
2.794
2.355
2.871
2.463
2.951
2.482
3.033
2.504

Quoted Tarif (IRs/kWh)

3.65
3.95
4.51
4.609
4.782
4.958
5.149
5.334
5.433
5.537

0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
0.1235

0.450775
0.487825
0.556985
0.569212
0.590577
0.612313
0.635902
0.658749
0.670976
0.68382

0.450775
0.487825
0.556985
0.569212
0.590577
0.612313
0.635902
0.658749
0.670976
0.68382

1.235 5.917132 5.917132

4.7912
4.7912
Quoted Tarif (IRs/kWh)
4.03
4.33
4.89
4.989
5.162
5.338
5.529
5.714
5.813
5.917

0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
0.1235
1.235

0.497705
0.534755
0.603915
0.616142
0.637507
0.659243
0.682832
0.705679
0.717906
0.73075
6.386432
5.1712 Levelised cost