Project code PK-42

Power (4 hr peaking) 2,885.12 MW

Reservoir Upper Lower
26°52'25.57"N, 26°53'19.84"N,
87°58'6.92"E 87°57'54.39"E
coordinate
Elevation (m) 950 565
Area (ha) 61.93 78.79
Dam length (m) 529 355
Dam height (m) 100 85
Reservoir volm (x106 L) 27.73 31.35

Gross head (m) 385

waterway length, km (L) 2

Screening criteria
Description Result Standard criteria Check
Overlap with other projects No Should not overlap ok
L/H ratio 5.19 L/H <6 ok
Dam height 100 < 150m ok
Power 2885 >100 MW ok
Submerged household less than 5000 <5000 ok
Project altitude 950 <4000m ok

Priority marking
marks
Description Full marks Standard criteria obtained Remarks
Availability of infrastructure 30 30
Availability of road 10 upto 10km 10 1 km
Transmission line 20 upto 10km 20 7 km
Samundratar
Environment effect 30 30
Effect on agriculture/livelihood 10 20-50 ha 10 5.67
Displacement of human settlement 15 upto 50 family 15 15
Displacement of heritage sites/ water
sources
2.5 1 heritage site or water sources 2.5
Effect on Flora and fauna including 2.5 No endanger species/plants
biological env. listed by IUCN
2.5

Economic Criteria 10 B/C ratio > 1.5 7.5 2.91

Financial Criteria 30 ROE above 15% 0 14.06%

Total 100 67.5

Reservoir Upper Lower Units
26°52'25.57"N, 26°53'19.84"N,
87°58'6.92"E 87°57'54.39"E
coordinate
Elevation 950 565.00 amsl
Reservoir Area (RA) 61.93 78.79 ha
Dam length (L) 529 355 m
Dam height (Hd) 100 85 m
Reservoir volm (x106 L) 27.73 31.35 m3
River bed width (B) 25 45 m
crest width (W) 6 6 m
Catchment Area (A) 9.25 148.00 km2 3.13205 50.1128
Design flood discharge (Qf) 327.70 1,729.89 cumec
Design discharge 898.7 898.70 cumec
Effective head 390.00

Lower dam
Rockfill dam
Excavation Ve 301,750.00 cum
Filling Vf 2,256,333.33 cum

Spillway
Excavation Ve 296,966.61 cum
Concrete volm Vc 45,959.12 cum
Wt. of rebar Wr 919.18 ton
Wt. of gate Wg 380.58 ton

Upper dam
Rockfill Dam
Excavation Ve 529,000.00 cum
Filling Vf 4,387,864.67 cum

Spillway
Excavation Ve 152,060.38 cum
Concrete volm Vc 23,533.15 cum
Wt. of rebar Wr 470.66 ton
Wt. of gate Wg 72.09 ton

Intake
Drawdown Ha 20.00
Waterway diameter D 10.00 m
Maximum plant discharge Q 898.70 m3/s
number of tunnel n 3.00
Excavation Ve 134,723.09 cum
Concrete volm Vc 928,919.08 cum
Wt. of rebar Wr 37,156.76 ton
Wt. of gate Wg 1,457.23 ton
wt. of screen Ws 809.57 ton

Headrace
Length of water way L 1,200.00 m
lining thickness to 0.40 m [from graph]
Excavation Ve 367,747.20 cum
Concrete volm Vc 85,003.86 cum
Wt. of rebar Wr 3,400.15 ton

Surge tank
Excavation Ve 73,594.80 cum
Concrete volm Vc 21,303.76 cum
Wt. of rebar Wr 1,065.19 ton

Penstock
Diameter of penstock 5.00 m
No. of Penstock 3.00
Length of penstock 600.00 m
Excavation Ve 782,189.63 cum
Concrete volm Vc 64,901.23 cum
Wt. of rebar Wr 3,504.67 ton
Wt. of steel conduit Wp 12,762.33 ton
Thickness of conduit Tm 50.00 mm

Powerhouse
Number of turbine unit 6.00
Excavation Ve 462,893.17 cum
Concrete volm Vc 222,814.52 cum
Wt. of rebar Wr 11,140.73 ton

Tailrace
Diameter of canal 10.00 m
Length of water way L 300.00 m
lining thickness to 0.65 m
Excavation Ve 30,645.60 cum
Concrete volm Vc 167,260.57 cum
Wt. of rebar Wr 6,690.42 ton

Tailrace outlet
Drawdown Ha 4.00
Waterway diameter D 10.00 m
Maximum plant discharge Q 898.70 m3/s
number of tunnel n 3.00
Excavation Ve 83,035.03 cum
Concrete volm Vc 29,444.89 cum
Wt. of rebar Wr 1,177.80 ton
Wt. of gate Wg 1,218.61 ton
wt. of screen Ws 677.00 ton

Access tunnel to powerhouse

Length of access 100.00 m
Excavation Ve 4,500.00 cum
Concrete volm Vc 1,000.00 cum
Wt. of rebar Wr 300.00 ton

Miscellaneous works 5% of civil cost

Region Co-efficient (a) 17 34 48 41 84
Annual Rainfall (mm) 1080 1360 1710 1440 2280

Rainfall intensity 2500 mm 2000 mm

Region co-efficient (C) 95 68
q 3692.0401 ft3/s/mile2 1218.125 ft3/s/mile2
Qf 11563.654 ft3/s 61043.63 ft3/s
327.69783 m3/s 1729.891 m3/s

Area = 235.62 sq.m 78.54 sq.m

velocity = 3.81 m/s 11.44258 m/s
Discharge 299.56667
Area = 58.90 sq.m

velocity = 5.09 m/s

Item Unit Quantity Unit Cost Cost Remarks
Lower Dam
1.1 Rockfill dam
1.1.1 Care of river LS 1.00
1.1.2 Dam
(i) Excavation cum 301,750.00 200.00 60,350,000.00 0.10
(ii) Embankment cum 2,256,333.33 500.00 1,128,166,666.67 1.80
(iii)Others LS 1.00 237,703,333.33 237,703,333.33 20% 0.38
1.1.3 Spillway -
(iv) Excavation cum 296,966.61 200.00 59,393,322.23 0.09
(v) Concrete cum 45,959.12 18,000.00 827,264,131.01 1.32
(vi) reinforcement bar ton 919.18 150,000.00 137,877,355.17 0.22
(vii)Others LS 1.00 102,453,480.84 102,453,480.84 10% 0.16
1.2 Concrete dam -
1.2.1 Care of river LS -
1.2.2 Concrete dam -
1. excavation cum -
2. Concrete cum -
3. others LS -
Sub Total
(2) Upper Dam -
2.1 Rockfill dam -
2.1.1 Care of river LS -
2.1.2 Dam -
(i) Excavation cum 529,000.00 200.00 105,800,000.00 0.17
(ii) Embankment cum 4,387,864.67 850.00 3,729,684,966.67 5.94
(iii)Others LS 1.00 767,096,993.33 767,096,993.33 1.22
2.1.3 Spillway -
(iv) Excavation cum 152,060.38 200.00 30,412,075.78 0.05
(v) Concrete cum 23,533.15 18,000.00 423,596,769.86 0.67
(vi) reinforcement bar ton 470.66 150,000.00 70,599,461.64 0.11
(vii)Others LS 1.00 52,460,830.73 52,460,830.73 0.08
2.2 Concrete dam -
2.2.1 Care of river LS -
2.2.2 Concrete dam -
(i) Excavation cum -
(ii) Concrete cum -
(iii) others LS -

(3) Intake -
(i) Excavation cum 134,723.09 200.00 26,944,618.37 0.04
(ii) Concrete cum 928,919.08 18,000.00 16,720,543,352.72 26.61
(iii) Reinforcement bar ton 37,156.76 150,000.00 5,573,514,450.91 8.87
(iv) Others LS 1.00 5,580,250,605.50 5,580,250,605.50 8.88
-
(4) Headrace -
(i) Excavation cum 367,747.20 10,000.00 3,677,472,000.00 5.85
(ii) Concrete cum 85,003.86 18,000.00 1,530,069,501.18 2.44
(iii) Reinforcement bar ton 3,400.15 150,000.00 510,023,167.06 0.81
(iv) Others LS 1.00 857,634,700.24 857,634,700.24 1.36

(5) Surge tank (headrace) -

(i) Excavation cum 73,594.80 200.00 14,718,959.64 0.02
(ii) Concrete cum 21,303.76 18,000.00 383,467,632.85 0.61
(iii) Reinforcement bar ton 1,065.19 150,000.00 159,778,180.35 0.25
(iv) Others LS 1.00 306,880,625.07 306,880,625.07 0.49

(6) Penstock -
(i) Excavation cum 782,189.63 200.00 156,437,926.39 0.25
(ii) Concrete cum 64,901.23 18,000.00 1,168,222,151.95 1.86
(iii) Reinforcement bar ton 3,504.67 150,000.00 525,699,968.38 0.84
(iv) Others LS 1.00 370,072,009.34 370,072,009.34 0.59

(7) Powerhouse -
(i) Excavation cum 462,893.17 200.00 92,578,633.77 0.15
(ii) Concrete cum 222,814.52 18,000.00 4,010,661,378.79 6.38
(iii) Reinforcement bar ton 11,140.73 150,000.00 1,671,108,907.83 2.66
(iv) Others LS 1.00 2,887,174,460.20 2,887,174,460.20 4.60
(8) Tailrace -
(i) Excavation cum 30,645.60 200.00 6,129,120.00 0.01
(ii) Concrete cum 167,260.57 18,000.00 3,010,690,172.91 4.79
(iii) Reinforcement bar ton 6,690.42 150,000.00 1,003,563,390.97 1.60
(iv) Others LS 1.00 884,484,190.45 884,484,190.45 1.41

(9) Surge tank (tailrace) -

(i) Excavation cum - -
(ii) Concrete cum - -
(iii) Reinforcement bar ton - -
(iv) Others LS - -
(10) tailrace outlet -
(i) Excavation cum 83,035.03 200.00 16,607,006.01 0.03
(ii) Concrete cum 29,444.89 18,000.00 530,008,061.63 0.84
(iii) Reinforcement bar ton 1,177.80 150,000.00 176,669,353.88 0.28
(iv) Others LS 1.00 180,821,105.38 180,821,105.38 0.29

(11) Access road to powerhouse -

(i) Excavation cum 4,500.00 200.00 900,000.00 0.00
(ii) Concrete cum 1,000.00 18,000.00 18,000,000.00 0.03
(iii) Reinforcement bar ton 300.00 150,000.00 45,000,000.00 0.07
(iv) Others LS 1.00 9,585,000.00 9,585,000.00 0.02

(12) Miscellaneous LS 1.00 2,991,928,500.95 2,991,928,500.95 4.76

Total civil cost = 62,830,498,520.00 100.00
 Pumped storage project
Cost estimate of project P12

Hydromechanical cost
Item Unit Quantity Unit Cost Cost Remarks
1. Dam and spillway
Gate ton 452.67 200,000.00 90,533,923.08
2. intake
Gate ton 1,457.23 200,000.00 291,445,427.68
Screen ton 809.57 200,000.00 161,914,126.49
3. Penstock (steel pipe) ton 12,762.33 200,000.00 2,552,465,491.23
4. Tailrace outlet
Gate ton 1,218.61 200,000.00 243,721,539.36
Screen ton 677.00 200,000.00 135,400,855.20
5. Others LS 1.00 75,824,478.91
Total mechanical cost = 3,551,305,841.95

Electromechanical cost
Item Unit Quantity Unit Cost Cost Remarks
Power generated KW 2885116.83075 53132 153,292,027,451.41 600/KW

Total EM cost = 153,292,027,451.41

 TL voltage
SN Cost in MUSD/Km
(KV)

ACSR Bear Conductor ACSR Cardinal Conductor

1 132 SC DC SC DC
0.21 0.33 0.23 0.38
ACSR Twin Bison Conductor ACSR Twin Moose Conductor
2 220 SC DC SC DC
0.38 0.6 0.47 0.75
ACSR Twin Moose Conductor ACSR Quad Moose Conductor
3 400 SC DC SC DC
0.73 1.17 0.88 1.4

SC SC DC DC
1 132 0.21 0.23 0.33 0.38
2 220 0.38 0.47 0.6 0.75
3 400 0.73 0.88 1.17 1.4

Types of conductor ACSR Quad moose conductor

type of circuit Double circuit
Cost in MUSD/km 1.4
Total TL line distance 40 km upto Damak
Total cost of TL (NRs.) 7,409,920,000.00
 P12 Pump Storage Project

Summary of costs
S.No. Description Total Cost (NRs.)

1.0 Main Civil Works

Lower dam and spillway 2,553,208,289
Lower dam and spillway 5,179,651,098
Intake 27,901,253,028
Headrace 6,575,199,368
Surge tank 864,845,398
Penstock 2,220,432,056
Powerhouse 8,661,523,381
Tailrace and its outlet 5,808,972,401
Access road to powerhouse 73,485,000
Miscellaneous 2,991,928,501
Sub-total - 1 62,830,498,520
2.0 Hydro mechanical Works
Gate and Screen 543,893,477
Penstock steel 2,552,465,491
Others 454,946,873
Sub-total - 2 3,551,305,842
3.0 Electromechanical Works 153,292,027,451
Sub-total - 3 153,292,027,451
4.0 Transmission line 7,409,920,000.00
Sub-total - 4 7,409,920,000
5.0 Total Base Cost (1+2+3+4) 227,083,751,813
6.0 Cost for Detail Engineering Design 9,083,350,073
7.0 Engineering Cost for Construction & Supervision 15,895,862,627
8.0 Project Development including Owner's Cost 6,812,512,554
9.0 Cost for Land & Environment 11,354,187,591
VAT @ 13% (on I.No. 2, 7 & 8, 20% cost of HM except steel
10.0 15,719,029,096
penstock and 30% Cost of penstock steel)
Provision for Custom Duty @ 1.0% (on 80% cost of EM, Hm, TL
11.0 1,311,473,561
except penstock steel & 70% of penstock steel)
12.0 Total Cost (5+6+7+8+9+10+11) 287,260,167,314
Physical Contingency (5% of E/M, H/M & T/L, 15% of
13.0 15,078,747,718
Underground Civil Works and 10% of Surface Civil Works)
14.0 Price Contingencies (@ 5% of I.No. 5) 11,354,187,591
15.0 Total Project Cost without Financing 313,693,102,623
16.0 Interest During Construction (IDC)
17.0 Total Financial cost at the end of the construction 313,693,102,623
Exchange Rate 1 US$ is equivalent to NRs. 132
Total Financial Cost of the Project at the end of Construction in
2,376,462,899
US$.:
Total Project Cost without Financing in US$.: 2,376,462,899
Specific Cost of the project (US $ / kW) 1,046.90
Project 24-PK-01
Energy generation 6318.4 GWh
Energy pumping 9026.3 GWh
Power 2885.1 MW
Export Rate (May-Oct) 6 IC/KWh
PPA Rate (Dec-May) 12.4 NRs/KWh
PPA Rate (Jun-Nov) 7.1 NRs/KWh
Irrigation purpose tariff 2.5 NRs/KWh high voltage

Pumping Cost Net PPA Revenue Net PPA Revenue Net Revenue from
Monthly Energy Monthly Pumping (Winter+summer) (Winter) (Summer) Export
Month Days GWh GWh NRS NRS NRS NRs
Jan 31 538.11 768.72 1,921,807,119.70 4,750,707,199.89
Feb 28 486.03 694.33 1,735,825,785.53 4,290,961,341.84
Mar 31 538.11 768.72 1,921,807,119.70 4,750,707,199.89
Apr 30 520.75 743.93 1,859,813,341.64 4,597,458,580.54
May 31 538.11 768.72 1,921,807,119.70 1,898,745,434.26 3,244,010,418.05
Jun 30 520.75 743.93 1,859,813,341.64 1,837,495,581.54 3,139,364,920.69
Jul 30 520.75 743.93 1,859,813,341.64 1,837,495,581.54 3,139,364,920.69
Aug 31 538.11 768.72 1,921,807,119.70 1,898,745,434.26 3,244,010,418.05
Sep 30 520.75 743.93 1,859,813,341.64 1,837,495,581.54 3,139,364,920.69
Oct 31 538.11 768.72 1,921,807,119.70 1,898,745,434.26 3,244,010,418.05
Nov 30 520.75 743.93 1,859,813,341.64 4,597,458,580.54
Dec 31 538.11 768.72 1,921,807,119.70 4,750,707,199.89
364 6318.4058593425 9026.294084775 22,565,735,211.94 27,738,000,102.60 11,208,723,047.42 19,150,126,016.23
Total 38,946,723,150.02 46,888,126,118.84
PPA Export
 Total Investment 313,693,102,623.37
Loan 219,585,171,836.36 NRs Equity 94,107,930,787.01
Discount Rate 4%
NET Annual Revenue 46,888,126,118.84 NRs
PPA Escalation Rate 3%

Discounted Investment
Year Distribution Loan Investment with equity Revenue Discounted Revenue Remarks
1 15% 47,053,965,393.51 45,244,197,493.76
2 20% 62,738,620,524.67 58,005,381,402.25
3 20% 62,738,620,524.67 55,774,405,194.47
4 20% 62,738,620,524.67 53,629,235,763.92
5 25% 78,423,275,655.84 64,458,216,062.40
6 1% 2,195,851,718.36 1,735,413,509.37 46,888,126,118.84 37,056,367,155.98 Maintenance Cost
7 1% 2,195,851,718.36 1,668,666,835.93 48,294,769,902.40 36,700,055,933.33
8 1% 2,195,851,718.36 1,604,487,342.25 49,743,612,999.47 36,347,170,780.12
9 1% 2,195,851,718.36 1,542,776,290.62 51,235,921,389.46 35,997,678,753.39
10 1% 2,195,851,718.36 1,483,438,740.98 52,772,999,031.14 35,651,547,226.92
11 1% 2,195,851,718.36 1,426,383,404.79 54,356,189,002.07 35,308,743,888.20
12 1% 2,195,851,718.36 1,371,522,504.61 55,986,874,672.14 34,969,236,735.43
13 1% 2,195,851,718.36 1,318,771,639.04 57,666,480,912.30 34,632,994,074.51
14 1% 2,195,851,718.36 1,268,049,652.93 59,396,475,339.67 34,299,984,516.10
15 1% 2,195,851,718.36 1,219,278,512.43 59,396,475,339.67 32,980,754,342.40
16 1% 2,195,851,718.36 1,172,383,185.03 59,396,475,339.67 31,712,263,790.77
17 1% 2,195,851,718.36 1,127,291,524.07 59,396,475,339.67 30,492,561,337.28
18 1% 2,195,851,718.36 1,083,934,157.76 59,396,475,339.67 29,319,770,516.62
19 1% 2,195,851,718.36 1,042,244,382.46 59,396,475,339.67 28,192,087,035.21
20 6% 13,175,110,310.18 6,012,948,360.33 59,396,475,339.67 27,107,775,995.39 Overhaul Cost
21 1% 2,195,851,718.36 963,613,519.28 59,396,475,339.67 26,065,169,226.34
22 1% 2,195,851,718.36 926,551,460.85 59,396,475,339.67 25,062,662,717.63
23 1% 2,195,851,718.36 890,914,866.20 59,396,475,339.67 24,098,714,151.57
24 1% 2,195,851,718.36 856,648,909.81 59,396,475,339.67 23,171,840,530.36
25 1% 2,195,851,718.36 823,700,874.82 59,396,475,339.67 22,280,615,894.57
26 1% 2,195,851,718.36 792,020,071.94 59,396,475,339.67 21,423,669,129.40
27 1% 2,195,851,718.36 761,557,761.48 59,396,475,339.67 20,599,681,855.19
28 1% 2,195,851,718.36 732,267,078.35 59,396,475,339.67 19,807,386,399.22
29 1% 2,195,851,718.36 704,102,959.95 59,396,475,339.67 19,045,563,845.40
30 1% 2,195,851,718.36 677,022,076.87 59,396,475,339.67 18,313,042,159.04
31 1% 2,195,851,718.36 650,982,766.22 59,396,475,339.67 17,608,694,383.70
32 1% 2,195,851,718.36 625,944,967.52 59,396,475,339.67 16,931,436,907.40
33 1% 2,195,851,718.36 601,870,161.08 59,396,475,339.67 16,280,227,795.58
34 1% 2,195,851,718.36 578,721,308.73 59,396,475,339.67 15,654,065,188.05
35 1% 2,195,851,718.36 556,462,796.86 59,396,475,339.67 15,051,985,757.74
36 1% 2,195,851,718.36 535,060,381.59 59,396,475,339.67 14,473,063,228.60
37 1% 2,195,851,718.36 514,481,136.15 59,396,475,339.67 13,916,406,950.58
38 1% 2,195,851,718.36 494,693,400.14 59,396,475,339.67 13,381,160,529.40
39 1% 2,195,851,718.36 475,666,730.91 59,396,475,339.67 12,866,500,509.04
40 1% 2,195,851,718.36 457,371,856.64 59,396,475,339.67 12,371,635,104.85
41 1% 2,195,851,718.36 439,780,631.38 59,396,475,339.67 11,895,802,985.43
 42 1% 2,195,851,718.36 422,865,991.72 59,396,475,339.67 11,438,272,101.37
43 1% 2,195,851,718.36 406,601,915.11 59,396,475,339.67 10,998,338,559.01
44 1% 2,195,851,718.36 390,963,379.91 59,396,475,339.67 10,575,325,537.51
45 1% 2,195,851,718.36 375,926,326.84 59,396,475,339.67 10,168,582,247.61
Total 317,844,819,289.73 924,248,835,776.24

Discounted Investment
with equity 317,844,819,289.73 NRs
Discounted Revenue 924,248,835,776.24 NRs
NPV 606,404,016,486.51 NRs
B/C 2.908
 Total Investment 313,693,102,623.37
Loan 219,585,171,836.36 NRs Equity 94,107,930,787.01
Discount Rate 4%
NET Annual Revenue 46,888,126,118.84 NRs
PPA Escalation Rate 3%
Project Life with
construction period 45 yrs

Discounted Investment
Year Distribution Investment with equity Revenue Discounted Revenue Remarks
1 15% 32,937,775,775.45 45,787,127,863.68
2 20% 43,917,034,367.27 59,425,353,138.98
3 20% 43,917,034,367.27 57,863,669,793.53
4 20% 43,917,034,367.27 56,362,051,192.14
5 25% 54,896,292,959.09 68,647,733,940.43
6 1% 2,195,851,718.36 1,735,413,509.37 46,888,126,118.84 37,056,367,155.98 Maintenance Cost
7 1% 2,195,851,718.36 1,668,666,835.93 48,294,769,902.40 36,700,055,933.33
8 1% 2,195,851,718.36 1,604,487,342.25 49,743,612,999.47 36,347,170,780.12
9 1% 2,195,851,718.36 1,542,776,290.62 51,235,921,389.46 35,997,678,753.39
10 1% 2,195,851,718.36 1,483,438,740.98 52,772,999,031.14 35,651,547,226.92
11 1% 2,195,851,718.36 1,426,383,404.79 54,356,189,002.07 35,308,743,888.20
12 1% 2,195,851,718.36 1,371,522,504.61 55,986,874,672.14 34,969,236,735.43
13 1% 2,195,851,718.36 1,318,771,639.04 57,666,480,912.30 34,632,994,074.51
14 1% 2,195,851,718.36 1,268,049,652.93 59,396,475,339.67 34,299,984,516.10
15 1% 2,195,851,718.36 1,219,278,512.43 59,396,475,339.67 32,980,754,342.40
16 1% 2,195,851,718.36 1,172,383,185.03 59,396,475,339.67 31,712,263,790.77
17 1% 2,195,851,718.36 1,127,291,524.07 59,396,475,339.67 30,492,561,337.28
18 1% 2,195,851,718.36 1,083,934,157.76 59,396,475,339.67 29,319,770,516.62
19 1% 2,195,851,718.36 1,042,244,382.46 59,396,475,339.67 28,192,087,035.21
20 6% 13,175,110,310.18 6,012,948,360.33 59,396,475,339.67 27,107,775,995.39 Overhaul Cost
21 1% 2,195,851,718.36 963,613,519.28 59,396,475,339.67 26,065,169,226.34
22 1% 2,195,851,718.36 926,551,460.85 59,396,475,339.67 25,062,662,717.63
23 1% 2,195,851,718.36 890,914,866.20 59,396,475,339.67 24,098,714,151.57
24 1% 2,195,851,718.36 856,648,909.81 59,396,475,339.67 23,171,840,530.36
25 1% 2,195,851,718.36 823,700,874.82 59,396,475,339.67 22,280,615,894.57
26 1% 2,195,851,718.36 792,020,071.94 59,396,475,339.67 21,423,669,129.40
27 1% 2,195,851,718.36 761,557,761.48 59,396,475,339.67 20,599,681,855.19
28 1% 2,195,851,718.36 732,267,078.35 59,396,475,339.67 19,807,386,399.22
29 1% 2,195,851,718.36 704,102,959.95 59,396,475,339.67 19,045,563,845.40
30 1% 2,195,851,718.36 677,022,076.87 59,396,475,339.67 18,313,042,159.04
31 1% 2,195,851,718.36 650,982,766.22 59,396,475,339.67 17,608,694,383.70
32 1% 2,195,851,718.36 625,944,967.52 59,396,475,339.67 16,931,436,907.40
33 1% 2,195,851,718.36 601,870,161.08 59,396,475,339.67 16,280,227,795.58
34 1% 2,195,851,718.36 578,721,308.73 59,396,475,339.67 15,654,065,188.05
35 1% 2,195,851,718.36 556,462,796.86 59,396,475,339.67 15,051,985,757.74
 36 1% 2,195,851,718.36 535,060,381.59 59,396,475,339.67 14,473,063,228.60
37 1% 2,195,851,718.36 514,481,136.15 59,396,475,339.67 13,916,406,950.58
38 1% 2,195,851,718.36 494,693,400.14 59,396,475,339.67 13,381,160,529.40
39 1% 2,195,851,718.36 475,666,730.91 59,396,475,339.67 12,866,500,509.04
40 1% 2,195,851,718.36 457,371,856.64 59,396,475,339.67 12,371,635,104.85
41 1% 2,195,851,718.36 439,780,631.38 59,396,475,339.67 11,895,802,985.43
42 1% 2,195,851,718.36 422,865,991.72 59,396,475,339.67 11,438,272,101.37
43 1% 2,195,851,718.36 406,601,915.11 59,396,475,339.67 10,998,338,559.01
44 1% 2,195,851,718.36 390,963,379.91 59,396,475,339.67 10,575,325,537.51
45 1% 2,195,851,718.36 375,926,326.84 59,396,475,339.67 10,168,582,247.61
Total 328,819,319,301.70 924,248,835,776.24

Discounted Investment with328,819,319,301.70 NRs

Discounted Revenue 924,248,835,776.24 NRs
NPV 595,429,516,474.54 NRs
Annual ROE 14.1%