You are on page 1of 5

Input cells - Please enter values in these cells

Formula based cells - Please don't edit these


Name of the Bidder

Name of the Project


Bid Date 20-Nov-17
Appointed Date 1-Aug-18
COD 31-Jan-21
Inflation 5%
Construction Support 40%
Annuity Payment 60%
Bank rate 6.25%
Discounting rate 9.25%

Parameter Quoted Value (In


Rs. Crore) Please fill in bid project cost only in this cell
Bid Project Cost
First year O&M quote (Annual) Please fill in first year O&M quote in this cell
10% 20% 20%
Date of Payments NPV 20-Nov-17 24-Dec-18 26-Aug-19 13-Jan-20
Inflation Multiple 0 105% 109% 111%
Construction support - - - -
Adjusted BPC - - - -
Completion cost to be paid out in O&M period
NPV of bid project cost -
O&M payment - - - -
NPV of O&M -
Bid Price -
25% 15% 10%
26-Jun-20 1-Nov-20 30-Jan-21 30-Jul-21 30-Jan-22 30-Jul-22 30-Jan-23 30-Jul-23 30-Jan-24 30-Jul-24
113% 115% 116% 118% 121% 123% 126% 128% 131% 133%
- - 0.0 - - - - - - -
- - -
-

- - - - - - - - - -
30-Jan-25 30-Jul-25 30-Jan-26 30-Jul-26 30-Jan-27 30-Jul-27 30-Jan-28 30-Jul-28 30-Jan-29
136% 138% 141% 143% 146% 148% 151% 153% 156%
- - - - - - - - -

- - - - - - - - -
30-Jul-29 30-Jan-30 30-Jul-30 30-Jan-31 30-Jul-31 30-Jan-32 30-Jul-32 30-Jan-33 30-Jul-33 30-Jan-34
158% 161% 163% 166% 168% 171% 174% 176% 179% 181%
- - - - - - - - - -

- - - - - - - - - -
30-Jul-34 30-Jan-35 30-Jul-35 30-Jan-36
184% 186% 189% 191%
- - - -

- - - -