Académique Documents
Professionnel Documents
Culture Documents
SGEL - Project IRR Analysis for 4 x G58/850 kW in Tirupur Dist. Tamil Nadu
1)
Input Parameters
Value
2)
Project Cost
Land
Cost of Wind Mill
Total
(INR, million)
7.20
215.60
222.80
Means of Finance
Equity Share Capital
Term Loan
Total
(INR, million)
57.80
165.00
222.80
MW
Source
3.40
27.3%
8.137
2.0
7.97
1%
3.39
tCO2/GWh
3.42
0.57
5.0%
0.21
1.5
5.0%
20
10%
34
2
32
13.5%
13.0%
20.01%
33.99%
917
(tCO2 e)
7312
Computed
13
60
assumed
assumed
GWh
%
GWh
INR/kWh
INR, million
INR, million
INR, million
INR, million
Years
Quarters
Quarters
Quarters
3)
Months
2
1
Margin Money
Working capital
4)
1.75
5.26
165.00
154.69
134.06
113.44
92.81
0.00
0.00
5.16
5.16
10.31
5.16
5.16
5.16
5.16
20.63
5.16
5.16
5.16
5.16
20.63
5.16
5.16
5.16
5.16
20.63
5.16
5.16
5.16
5.16
20.63
165.00
165.00
165.00
159.84
154.69
154.69
149.53
144.38
139.22
134.06
134.06
128.91
123.75
118.59
113.44
113.44
108.28
103.13
97.97
92.81
92.81
87.66
82.50
77.34
72.19
5.57
5.57
5.57
5.39
22.10
5.22
5.05
4.87
4.70
19.84
4.52
4.35
4.18
4.00
17.05
3.83
3.65
3.48
3.31
14.27
3.13
2.96
2.78
2.61
11.49
Interest
Quarter I
Quarter II
Quarter III
Quarter IV
Total Interest on Term Loan
5)
Amount
4.51
0.28
2.23
7.02
Particulars
Land
Cost of Wind Mill
Total
Total
Cost
7.20
215.60
Depn.
Amt.
0.00
194.04
222.80
194.04
(INR, million)
Realisable
Value
7.20
21.56
28.76
6)
7)
(INR, million)
5
215.60
86.24
129.36
129.36
103.49
25.87
25.87
20.70
5.17
5.17
4.14
1.03
1.03
0.83
0.21
7.97
3.39
27.03
7.97
3.39
27.03
7.97
3.39
27.03
7.97
3.39
27.03
7.97
3.39
27.03
EXPENSES
O & M Charges for P&M
O & M Charges for Sub-station
Insurance Charges
Administration cost
Interest on Term Loan
Interest on Working Capital
Depreciation
Total Expenses
0.00
0.57
0.21
1.50
22.10
0.68
9.70
34.77
0.00
0.60
0.21
1.58
19.84
0.68
9.70
32.61
3.42
0.63
0.21
1.65
17.05
0.68
9.70
33.35
3.59
0.66
0.21
1.74
14.27
0.68
9.70
30.85
3.77
0.70
0.21
1.82
11.49
0.68
9.70
28.37
-7.74
0.00
-7.74
-5.58
0.00
-5.58
-6.32
0.00
-6.32
-3.82
0.00
-3.82
-1.34
0.00
-1.34
9.70
-7.74
9.70
86.24
-84.28
0.00
0.00
0.00
-5.58
9.70
103.49
-99.36
0.00
0.00
0.00
-6.32
9.70
20.70
-17.32
0.00
0.00
0.00
-3.82
9.70
4.14
1.74
0.00
0.00
0.00
-1.34
9.70
0.83
7.54
0.00
0.00
0.00
9)
-7.74
22.10
9.70
28.65
-5.58
19.84
9.70
33.77
-6.32
17.05
9.70
5.89
-3.82
14.27
9.70
0.00
52.71
57.74
26.32
20.15
7.97
3.39
27.03
5.70
32.74
7.97
3.39
27.03
5.70
32.74
7.97
3.39
27.03
5.70
32.74
7.97
3.39
27.03
5.70
32.74
7.97
3.39
27.03
5.70
32.74
EXPENSES
O & M Charges for P&M
O & M Charges for Sub-station
Insurance Charges
Administration cost
Interest on Term Loan
Interest on Working Capital
Depreciation
Total Expenses
0.00
0.57
0.21
1.50
22.10
0.68
9.70
34.77
0.00
0.60
0.21
1.58
19.84
0.68
9.70
32.61
3.42
0.63
0.21
1.65
17.05
0.68
9.70
33.35
3.59
0.66
0.21
1.74
14.27
0.68
9.70
30.85
3.77
0.70
0.21
1.82
11.49
0.68
9.70
28.37
-2.03
0.00
-2.03
0.13
0.03
0.10
-0.62
0.00
-0.62
1.88
0.38
1.51
4.37
0.87
3.49
A. Cash outflow
B. Cash inflows
i) Profit after tax
ii) Interest on term loan
iii) Depreciation
iv) Income Tax Benefit
v) Salvage value
Cash flows
Internal Rate of Return
10)
-222.80
-222.80
9.72%
Con.Period
-2.03
9.70
0.13
9.70
-0.62
9.70
1.88
9.70
4.37
9.70
12)
86.24
-78.57
0.00
0.00
0.00
103.49
-93.66
0.03
0.00
0.03
20.70
-11.61
0.00
0.00
0.00
4.14
7.45
0.38
0.00
0.38
0.83
13.24
0.87
0.00
0.87
-2.03
22.10
9.70
26.71
0.10
19.84
9.70
31.84
-0.62
17.05
9.70
3.95
1.51
14.27
9.70
0.00
56.48
61.48
30.09
25.48
Con.Period
A. Cash outflow
B. Cash inflows
i) Profit after tax
ii) Interest on term loan
iii) Depreciation
iv) Income Tax Benefit
v) Salvage value
Cash flows
-222.80
12.78%
-222.80
Sensitivity Analysis
TNEB approval & Plant equipment specification
Variation Project IRR
Estimated by third party Engg. Consultants (GamGeneration
0.00%
9.72%
Estimated by third party Engg. Consultants (GamProj. cost
0.00%
9.72%
O & M Exps
0.00%
9.72%
Computed
Tariff
0.00%
9.72%
DPR & TNERC Tariff Order dt.20/03/2009
Insert any percentage under column "Variation"
DPR & TNERC Tariff Order dt.20/03/2009
P.O. dated 24/12/2010
P.O. dated 24/12/2010
TNERC Tariff Order dt.20/03/2009
Insurance Premium receipts
Parameter
Generation
Proj. cost
O & M Exps
Tariff
Para 7.9 of TNERC Tariff Order dt.20/03/2009 Benchmark
Para 7.10 of TNERC Tariff Order dt.20/03/2009 With CDM
-10%
8.20%
11.44%
10.21%
8.20%
0%
9.72%
9.72%
9.72%
9.72%
12.50%
12.78%
10%
11.50%
8.64%
9.62%
11.50%
http://in.reuters.com/article/2011/
(INR, million)
6
7
72.19
51.56
30.94
10.31
5.16
5.16
5.16
5.16
20.63
5.16
5.16
5.16
5.16
20.63
5.16
5.16
5.16
5.16
20.63
5.16
5.16
0.00
0.00
10.31
72.19
67.03
61.88
56.72
51.56
51.56
46.41
41.25
36.09
30.94
30.94
25.78
20.63
15.47
10.31
10.31
5.16
0.00
0.00
0.00
2.44
2.26
2.09
1.91
8.70
1.74
1.57
1.39
1.22
5.92
1.04
0.87
0.70
0.52
3.13
0.35
0.17
0.00
0.00
0.52
(INR, million)
6
0.21
0.21
0.00
10
11
12
13
7.97
3.39
27.03
7.97
3.39
27.03
7.97
3.39
27.03
7.97
3.39
27.03
7.97
3.39
27.03
7.89
3.39
26.76
7.89
3.39
26.76
7.89
3.39
26.76
3.96
0.73
0.20
1.91
8.70
0.68
9.70
25.90
4.16
0.77
0.20
2.01
5.92
0.68
9.70
23.44
4.36
0.81
0.20
2.11
3.13
0.68
9.70
21.00
4.58
0.85
0.20
2.22
0.52
0.68
9.70
18.76
4.81
0.89
0.20
2.33
0.68
9.70
18.62
5.05
0.93
0.20
2.44
0.68
9.70
19.02
5.30
0.98
0.20
2.57
0.68
9.70
19.44
5.57
1.03
0.20
2.69
0.68
9.70
19.88
1.14
0.23
0.91
3.59
0.72
2.87
6.03
1.21
4.82
8.28
1.66
6.62
8.42
1.68
6.73
7.75
1.55
6.20
7.33
1.47
5.86
6.88
1.38
5.51
10
11
12
13
1.14
9.70
0.21
10.63
0.23
0.00
0.23
3.59
9.70
0.00
13.29
0.72
0.00
0.72
6.03
9.70
0.00
15.73
1.21
0.00
1.21
8.28
9.70
0.00
17.98
1.66
0.00
1.66
8.42
9.70
0.00
18.12
1.68
0.00
1.68
7.75
9.70
0.00
17.45
1.55
0.00
1.55
7.33
9.70
0.00
17.03
1.47
0.00
1.47
6.88
9.70
0.00
16.59
1.38
0.00
1.38
10
11
12
-1.34
11.49
9.70
0.00
0.91
8.70
9.70
0.00
2.87
5.92
9.70
0.00
4.82
3.13
9.70
0.00
6.62
0.52
9.70
0.00
6.73
0.00
9.70
0.00
6.20
0.00
9.70
0.00
5.86
0.00
9.70
0.00
19.85
19.31
18.49
17.66
16.84
16.44
15.90
15.56
10
11
12
13
7.97
3.39
27.03
5.70
32.74
7.97
3.39
27.03
5.70
32.74
7.97
3.39
27.03
5.70
32.74
7.97
3.39
27.03
5.70
32.74
7.97
3.39
27.03
5.70
32.74
7.89
3.39
26.76
5.65
32.41
7.89
3.39
26.76
5.65
32.41
7.89
3.39
26.76
5.65
32.41
3.96
0.73
0.20
1.91
8.70
0.68
9.70
25.90
4.16
0.77
0.20
2.01
5.92
0.68
9.70
23.44
4.36
0.81
0.20
2.11
3.13
0.68
9.70
21.00
4.58
0.85
0.20
2.22
0.52
0.68
9.70
18.76
4.81
0.89
0.20
2.33
0.00
0.68
9.70
18.62
5.05
0.93
0.20
2.44
0.00
0.68
9.70
19.02
5.30
0.98
0.20
2.57
0.00
0.68
9.70
19.44
5.57
1.03
0.20
2.69
0.00
0.68
9.70
19.88
6.84
1.37
5.47
9.29
1.86
7.43
11.73
2.35
9.39
13.98
2.80
11.18
14.12
2.83
11.30
13.39
2.68
10.71
12.97
2.60
10.38
12.53
2.51
10.02
10
11
12
13
6.84
9.70
9.29
9.70
11.73
9.70
13.98
9.70
14.12
9.70
13.39
9.70
12.97
9.70
12.53
9.70
0.21
16.33
1.37
0.00
1.37
0.00
19.00
1.86
0.00
1.86
0.00
21.44
2.35
0.00
2.35
0.00
23.68
2.80
0.00
2.80
0.00
23.82
2.83
0.00
2.83
0.00
23.10
2.68
0.00
2.68
0.00
22.68
2.60
0.00
2.60
0.00
22.23
2.51
0.00
2.51
10
11
12
3.49
11.49
9.70
0.00
5.47
8.70
9.70
0.00
7.43
5.92
9.70
0.00
9.39
3.13
9.70
0.00
11.18
0.52
9.70
0.00
11.30
0.00
9.70
0.00
10.71
0.00
9.70
0.00
10.38
0.00
9.70
0.00
24.68
23.87
23.05
22.22
21.41
21.00
20.42
20.08
tp://in.reuters.com/article/2011/07/04/india-plr-idINL3E7I40H020110704
(INR, million)
19
20
14
15
16
17
18
7.89
3.39
26.76
7.89
3.39
26.76
7.89
3.39
26.76
7.89
3.39
26.76
7.89
3.39
26.76
7.89
3.39
26.76
7.89
3.39
26.76
5.85
1.08
0.20
2.83
0.68
9.70
20.34
6.14
1.14
0.20
2.97
0.68
9.70
20.83
6.45
1.19
0.19
3.12
0.68
9.70
21.34
6.77
1.25
0.19
3.27
0.68
9.70
21.88
7.11
1.31
0.19
3.44
0.68
9.70
22.44
7.46
1.38
0.19
3.61
0.68
9.70
23.03
7.84
1.45
0.19
3.79
0.68
9.70
23.65
6.42
1.28
5.14
5.93
1.19
4.75
5.42
1.09
4.34
4.89
4.96
-0.07
4.32
4.77
-0.44
3.73
4.57
-0.84
3.11
4.35
-1.25
14
15
16
17
18
6.42
9.70
0.00
16.12
1.28
0.00
1.28
5.93
9.70
0.00
15.64
1.19
0.00
1.19
5.42
9.70
0.00
15.12
1.09
0.00
1.09
4.89
9.70
0.00
14.59
0.98
4.96
4.96
4.32
9.70
0.00
14.02
0.86
4.77
4.77
(INR, million)
19
20
3.73
9.70
0.00
13.43
0.75
4.57
4.57
3.11
9.70
0.00
12.81
0.62
4.35
4.35
(INR, million)
19
20
13
14
15
16
17
18
5.51
0.00
9.70
0.00
5.14
0.00
9.70
0.00
4.75
0.00
9.70
0.00
4.34
0.00
9.70
0.00
-0.07
0.00
9.70
0.00
-0.44
0.00
9.70
0.00
-0.84
0.00
9.70
0.00
15.21
14.84
14.45
14.04
9.63
9.26
8.87
(INR, million)
19
20
14
15
16
17
18
7.89
3.39
26.76
5.65
32.41
7.89
3.39
26.76
5.65
32.41
7.89
3.39
26.76
5.65
32.41
7.89
3.39
26.76
5.65
32.41
7.89
3.39
26.76
5.65
32.41
7.89
3.39
26.76
5.65
32.41
7.89
3.39
26.76
5.65
32.41
5.85
1.08
0.20
2.83
0.00
0.68
9.70
20.34
6.14
1.14
0.20
2.97
0.00
0.68
9.70
20.83
6.45
1.19
0.19
3.12
0.00
0.68
9.70
21.34
6.77
1.25
0.19
3.27
0.00
0.68
9.70
21.88
7.11
1.31
0.19
3.44
0.00
0.68
9.70
22.44
7.46
1.38
0.19
3.61
0.00
0.68
9.70
23.03
7.84
1.45
0.19
3.79
0.00
0.68
9.70
23.65
12.07
2.41
9.65
11.58
7.23
4.35
11.07
7.06
4.01
10.53
6.88
3.65
9.97
6.69
3.28
9.38
6.48
2.89
8.75
6.27
2.48
14
15
16
17
18
19
20
12.07
9.70
11.58
9.70
11.07
9.70
10.53
9.70
9.97
9.70
9.38
9.70
8.75
9.70
-1.25
0.00
9.70
0.00
30.51
38.97
0.00
21.77
2.41
0.00
2.41
0.00
21.28
2.32
7.23
7.23
0.00
20.77
2.22
7.06
7.06
0.00
20.23
2.11
6.88
6.88
0.00
19.67
1.99
6.69
6.69
0.00
19.08
1.88
6.48
6.48
0.00
18.46
1.75
6.27
6.27
13
14
15
16
17
18
10.02
0.00
9.70
0.00
9.65
0.00
9.70
0.00
4.35
0.00
9.70
0.00
4.01
0.00
9.70
0.00
3.65
0.00
9.70
0.00
3.28
0.00
9.70
0.00
2.89
0.00
9.70
0.00
19.73
19.36
14.05
13.71
13.36
12.98
12.59
(INR, million)
19
20
2.48
0.00
9.70
0.00
30.51
42.70
96.19
4.01
100.20
Input Parameters
Total capacity of WEGs (8 x 850 kWh)
Capacity utilization factor
Annual Gross generation
Transmission, Wheeling and Line losses
Value
Source
6.80
21.5%
12.791
5%
0.64
0%
0.00
12.15
1%
4.90
0.10
4.80
Computed
DPR & Para 7.4 of TNE
Agreement with Group
Agreement with third pa
Computed
7.06
1.09
5.0%
0.42
1.5
5.0%
tCO2/GWh
20
10%
42
2
40
13.50%
13.00%
20.01%
33.99%
917
(tCO2 e)
11495
Computed
13.0
60
assumed
assumed
MW
GWh
GWh
INR, million
INR, million
INR, million
INR, million
Ouarters
Quarters
Quarters
Project Cost
Land
Cost of Wind Mill
Total
INR/kWh
INR/kWh
INR/kWh
Years
2)
GWh
GWh
(INR, million)
26.07
409.93
436.00
Means of Finance
Equity Share Capital
Term Loan
Total
3)
(INR, million)
174.40
261.60
436.00
Months
2
1
Margin Money
Working capital
Interest on Working Capital
4)
3.67
11.00
13%
261.60
248.52
222.36
196.20
170.04
0.00
0.00
6.54
6.54
13.08
6.54
6.54
6.54
6.54
26.16
6.54
6.54
6.54
6.54
26.16
6.54
6.54
6.54
6.54
26.16
6.54
6.54
6.54
6.54
26.16
261.60
261.60
261.60
255.06
248.52
248.52
241.98
235.44
228.90
222.36
222.36
215.82
209.28
202.74
196.20
196.20
189.66
183.12
176.58
170.04
170.04
163.50
156.96
150.42
143.88
8.83
8.83
8.83
8.61
35.10
8.39
8.17
7.95
7.73
32.23
7.50
7.28
7.06
6.84
28.69
6.62
6.40
6.18
5.96
25.16
5.74
5.52
5.30
5.08
21.63
Interest
Quarter I
Quarter II
Quarter III
Quarter IV
Total Interest on Term Loan
5)
Amount
9.72
0.59
4.36
14.67
Particulars
Land
Cost of Wind Mill
Total
Total
Cost
26.07
409.93
Depn.
Amt.
0.00
368.94
Realisable
Value
26.07
40.99
436.00
368.94
67.06
6)
409.93
163.97
245.96
245.96
196.77
49.19
49.19
39.35
9.84
9.84
7.87
1.97
1.97
1.57
0.39
12.15
4.80
58.33
12.15
4.80
58.33
12.15
4.80
58.33
12.15
4.80
58.33
12.15
4.80
58.33
EXPENSES
O & M Charges for P&M
O & M Charges for System (grid)
Insurance Charges
Administration cost
Interest on Term Loan
Interest on Working Capital
Depreciation
Total Expenses
0.00
1.09
0.42
1.50
35.10
1.43
18.45
57.98
0.00
1.14
0.42
1.58
32.23
1.43
18.45
55.24
7.06
1.20
0.42
1.65
28.69
1.43
18.45
58.90
7.41
1.26
0.42
1.74
25.16
1.43
18.45
55.86
7.78
1.32
0.42
1.82
21.63
1.43
18.45
52.85
0.35
0.07
0.28
3.09
0.62
2.47
-0.57
0.00
-0.57
2.46
0.49
1.97
5.47
1.10
4.38
(INR, million)
5
Opening balance
Depreciation @ 80%
Closing Balance
7)
18.45
0.35
18.45
163.97
3.09
18.45
196.77
-0.57
18.45
39.35
2.46
18.45
7.87
5.47
18.45
1.57
Taxable Profit
Income Tax - MAT
Income Tax - Regular
Tax
9)
-175.23
0.62
0.00
0.62
-21.48
0.00
0.00
0.00
13.04
0.49
0.00
0.49
22.35
1.10
0.00
1.10
0.28
35.10
18.45
49.34
2.47
32.23
18.45
59.56
-0.57
28.69
18.45
7.30
1.97
25.16
18.45
0.00
103.17
112.71
53.87
45.58
12.15
4.80
58.33
8.97
67.29
12.15
4.80
58.33
8.97
67.29
12.15
4.80
58.33
8.97
67.29
12.15
4.80
58.33
8.97
67.29
12.15
4.80
58.33
8.97
67.29
EXPENSES
O & M Charges for P&M
O & M Charges for System (grid)
Insurance Charges
Administration cost
Interest on Term Loan
Interest on Working Capital
Depreciation
Total Expenses
0.00
1.09
0.42
1.50
35.10
1.43
18.45
57.98
0.00
1.14
0.42
1.58
32.23
1.43
18.45
55.24
7.06
1.20
0.42
1.65
28.69
1.43
18.45
58.90
7.41
1.26
0.42
1.74
25.16
1.43
18.45
55.86
7.78
1.32
0.42
1.82
21.63
1.43
18.45
52.85
9.32
1.86
7.45
12.06
2.41
9.64
8.39
1.68
6.71
11.43
2.29
9.14
14.44
2.89
11.55
10)
Con.Period
A. Cash outflow
B. Cash inflows
i) Profit after tax
ii) Interest on term loan
iii) Depreciation
iv) Income Tax Benefit
v) Salvage value
Cash flows
-436.00
11.27%
-436.00
-145.17
0.07
0.00
0.07
Particulars / Years
Profit before tax
Add: Book Depreciation
Less: tax Depreciation
Taxable Profit
Income tax - MAT
Income tax - Regular
Tax
12)
9.32
18.45
163.97
-136.21
1.86
0.00
1.86
12.06
18.45
196.77
-166.26
2.41
0.00
2.41
8.39
18.45
39.35
-12.51
1.68
0.00
1.68
11.43
18.45
7.87
22.01
2.29
0.00
2.29
14.44
18.45
1.57
31.31
2.89
0.00
2.89
7.45
35.10
18.45
46.30
9.64
32.23
18.45
56.51
6.71
28.69
18.45
4.25
9.14
25.16
18.45
0.00
107.29
116.83
58.11
52.75
Con.Period
A. Cash outflow
B. Cash inflows
i) Profit after tax
ii) Interest on term loan
iii) Depreciation
iv) Income Tax Benefit
v) Salvage value
Cash flows
-436.00
12.98%
-436.00
Sensitivity Analysis
DPR & TNEB approval & Plant equipment specification
Variation Project IRR
DPR & Annual Energy Potential (AEP) Report
Generation
0.00%
11.27%
Computed
Proj. cost
0.00%
11.27%
DPR & TANGEDCO's letter dt.15/09/2011
O & M Exps 0.00%
11.27%
Tariff
0.00%
11.27%
Not considered for simplification
Benchmark
12.25%
Computed
DPR & Para 7.4 of TNERC Tariff Order dt.20/03/2009
Agreement with Group Captive consumers
Agreement with third party
Computed
O&M Agreement with WEG supplier
TANGEDCO's letter dt.15/09/2011
Insurance Premium receipts
http://in.reuters.com/article/2011/
(INR, million)
6
7
10
11
143.88
117.72
91.56
65.40
39.24
13.08
6.54
6.54
6.54
6.54
26.16
6.54
6.54
6.54
6.54
26.16
6.54
6.54
6.54
6.54
26.16
6.54
6.54
6.54
6.54
26.16
6.54
6.54
6.54
6.54
26.16
6.54
6.54
0.00
0.00
13.08
143.88
137.34
130.80
124.26
117.72
117.72
111.18
104.64
98.10
91.56
91.56
85.02
78.48
71.94
65.40
65.40
58.86
52.32
45.78
39.24
39.24
32.70
26.16
19.62
13.08
13.08
6.54
0.00
0.00
0.00
4.86
4.64
4.41
4.19
18.10
3.97
3.75
3.53
3.31
14.57
3.09
2.87
2.65
2.43
11.04
2.21
1.99
1.77
1.55
7.50
1.32
1.10
0.88
0.66
3.97
0.44
0.22
0.00
0.00
0.66
(INR, million)
6
0.39
0.39
0.00
10
11
12
13
12.15
4.80
58.33
12.15
4.80
58.33
12.15
4.80
58.33
12.15
4.80
58.33
12.15
4.80
58.33
12.03
4.80
57.74
12.03
4.80
57.74
12.03
4.80
57.74
8.17
1.39
0.42
1.91
18.10
1.43
18.45
49.87
8.58
1.46
0.42
2.01
14.57
1.43
18.45
46.91
9.01
1.53
0.42
2.11
11.04
1.43
18.45
43.98
9.46
1.61
0.42
2.22
7.50
1.43
18.45
41.08
9.93
1.69
0.42
2.33
3.97
1.43
18.45
38.21
10.43
1.77
0.42
2.44
0.66
1.43
18.45
35.60
10.95
1.86
0.42
2.57
1.43
18.45
35.67
11.50
1.95
0.42
2.69
1.43
18.45
36.44
8.46
1.69
6.77
11.42
2.28
9.13
14.35
2.87
11.48
17.25
3.45
13.79
20.11
4.02
16.09
22.14
4.43
17.71
22.07
4.42
17.66
21.30
4.26
17.04
10
11
12
13
8.46
18.45
0.39
11.42
18.45
0.00
14.35
18.45
0.00
17.25
18.45
0.00
20.11
18.45
0.00
22.14
18.45
0.00
22.07
18.45
0.00
21.30
18.45
0.00
26.51
1.69
0.00
1.69
29.86
2.28
0.00
2.28
32.79
2.87
0.00
2.87
35.69
3.45
0.00
3.45
38.56
4.02
0.00
4.02
40.59
4.43
0.00
4.43
40.52
4.42
0.00
4.42
39.75
4.26
0.00
4.26
10
11
12
4.38
21.63
18.45
0.00
6.77
18.10
18.45
0.00
9.13
14.57
18.45
0.00
11.48
11.04
18.45
0.00
13.79
7.50
18.45
0.00
16.09
3.97
18.45
0.00
17.71
0.66
18.45
0.00
17.66
0.00
18.45
0.00
44.46
43.31
42.15
40.96
39.75
38.51
36.82
36.10
10
11
12
13
12.15
4.80
58.33
8.97
67.29
12.15
4.80
58.33
8.97
67.29
12.15
4.80
58.33
8.97
67.29
12.15
4.80
58.33
8.97
67.29
12.15
4.80
58.33
8.97
67.29
12.03
4.80
57.74
8.88
66.62
12.03
4.80
57.74
8.88
66.62
12.03
4.80
57.74
8.88
66.62
8.17
1.39
0.42
1.91
18.10
1.43
18.45
49.87
8.58
1.46
0.42
2.01
14.57
1.43
18.45
46.91
9.01
1.53
0.42
2.11
11.04
1.43
18.45
43.98
9.46
1.61
0.42
2.22
7.50
1.43
18.45
41.08
9.93
1.69
0.42
2.33
3.97
1.43
18.45
38.21
10.43
1.77
0.42
2.44
0.66
1.43
18.45
35.60
10.95
1.86
0.42
2.57
0.00
1.43
18.45
35.67
11.50
1.95
0.42
2.69
0.00
1.43
18.45
36.44
17.43
3.49
13.94
20.38
4.08
16.30
23.31
4.66
18.65
26.21
5.24
20.97
29.08
5.82
23.26
31.02
16.81
14.21
30.95
16.79
14.16
30.18
16.53
13.65
10
11
12
13
17.43
18.45
0.39
35.48
3.49
0.00
3.49
20.38
18.45
0.00
38.83
4.08
0.00
4.08
23.31
18.45
0.00
41.76
4.66
0.00
4.66
26.21
18.45
0.00
44.66
5.24
0.00
5.24
29.08
18.45
0.00
47.53
5.82
0.00
5.82
31.02
18.45
0.00
49.47
6.21
16.81
16.81
30.95
18.45
0.00
49.40
6.19
16.79
16.79
30.18
18.45
0.00
48.63
6.04
16.53
16.53
10
11
12
11.55
21.63
18.45
0.00
13.94
18.10
18.45
0.00
16.30
14.57
18.45
0.00
18.65
11.04
18.45
0.00
20.97
7.50
18.45
0.00
23.26
3.97
18.45
0.00
14.21
0.66
18.45
0.00
14.16
0.00
18.45
0.00
51.63
50.49
49.32
48.13
46.92
45.68
33.32
32.61
tp://in.reuters.com/article/2011/07/04/india-plr-idINL3E7I40H020110704
(INR, million)
19
20
14
15
16
17
18
12.03
4.80
57.74
12.03
4.80
57.74
12.03
4.80
57.74
12.03
4.80
57.74
12.03
4.80
57.74
12.03
4.80
57.74
12.03
4.80
57.74
12.07
2.05
0.42
2.83
1.43
18.45
37.25
12.68
2.15
0.42
2.97
1.43
18.45
38.09
13.31
2.26
0.42
3.12
1.43
18.45
38.98
13.98
2.37
0.42
3.27
1.43
18.45
39.92
14.68
2.49
0.42
3.44
1.43
18.45
40.90
15.41
2.62
0.42
3.61
1.43
18.45
41.93
16.18
2.75
0.42
3.79
1.43
18.45
43.01
20.50
4.10
16.40
19.65
12.95
6.70
18.76
12.65
6.11
17.82
12.33
5.50
16.84
12.00
4.85
15.81
11.64
4.17
14.73
11.28
3.45
14
15
16
17
18
20.50
18.45
0.00
19.65
18.45
0.00
18.76
18.45
0.00
17.82
18.45
0.00
16.84
18.45
0.00
(INR, million)
19
20
15.81
18.45
0.00
14.73
18.45
0.00
38.94
4.10
0.00
4.10
38.10
3.93
12.95
12.95
37.21
3.75
12.65
12.65
36.27
3.57
12.33
12.33
35.29
3.37
12.00
12.00
34.26
3.16
11.64
11.64
33.18
2.95
11.28
11.28
(INR, million)
19
20
13
14
15
16
17
18
17.04
0.00
18.45
0.00
16.40
0.00
18.45
0.00
6.70
0.00
18.45
0.00
6.11
0.00
18.45
0.00
5.50
0.00
18.45
0.00
4.85
0.00
18.45
0.00
4.17
0.00
18.45
0.00
35.49
34.84
25.15
24.56
23.94
23.30
22.62
(INR, million)
19
20
14
15
16
17
18
12.03
4.80
57.74
8.88
66.62
12.03
4.80
57.74
8.88
66.62
12.03
4.80
57.74
8.88
66.62
12.03
4.80
57.74
8.88
66.62
12.03
4.80
57.74
8.88
66.62
12.03
4.80
57.74
8.88
66.62
12.03
4.80
57.74
8.88
66.62
12.07
2.05
0.42
2.83
0.00
1.43
18.45
37.25
12.68
2.15
0.42
2.97
0.00
1.43
18.45
38.09
13.31
2.26
0.42
3.12
0.00
1.43
18.45
38.98
13.98
2.37
0.42
3.27
0.00
1.43
18.45
39.92
14.68
2.49
0.42
3.44
0.00
1.43
18.45
40.90
15.41
2.62
0.42
3.61
0.00
1.43
18.45
41.93
16.18
2.75
0.42
3.79
0.00
1.43
18.45
43.01
29.37
16.25
13.12
28.53
15.97
12.56
27.64
15.66
11.97
26.70
15.35
11.36
25.72
15.01
10.71
24.69
14.66
10.03
23.61
14.29
9.31
3.45
0.00
18.45
0.00
70.73
92.63
14
15
16
17
18
19
20
29.37
18.45
0.00
47.82
5.88
16.25
16.25
28.53
18.45
0.00
46.97
5.71
15.97
15.97
27.64
18.45
0.00
46.08
5.53
15.66
15.66
26.70
18.45
0.00
45.15
5.34
15.35
15.35
25.72
18.45
0.00
44.17
5.15
15.01
15.01
24.69
18.45
0.00
43.14
4.94
14.66
14.66
23.61
18.45
0.00
42.05
4.72
14.29
14.29
(INR, million)
19
20
13
14
15
16
17
18
13.65
0.00
18.45
0.00
13.12
0.00
18.45
0.00
12.56
0.00
18.45
0.00
11.97
0.00
18.45
0.00
11.36
0.00
18.45
0.00
10.71
0.00
18.45
0.00
10.03
0.00
18.45
0.00
32.10
31.57
31.01
30.42
29.80
29.15
28.47
9.31
0.00
18.45
0.00
70.73
98.49
198.59
8.32
206.91