ࡱ > \ p anebel B a = = wX/8 @ " 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 $ A r i a l 1 A r i a l 1 h A r i a l 1 A r i a l 1 A r i a l 1 @ A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 @ A r i a l 1 h 8 C a m b r i a 1 , 8 C a l i b r i 1 8 C a l i b r i 1 8 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 < C a l i b r i 1 > C a l i b r i 1 ? C a l i b r i 1 4 C a l i b r i 1 4 C a l i b r i 1 C a l i b r i 1
C a l i b r i 1 A r i a l 1 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 A r i a l 1 A r i a l 1 A r i a l 1 Q T a h o m a 1 Q T a h o m a 1 Q T a h o m a 1 A r i a l 1 A r i a l 1 T a h o m a 1 ( B o o k A n t i q u a 1 ( B o o k A n t i q u a 1 A r i a l 1 . T i m e s N e w R o m a n 1 A r i a l "$"#,##0_);\("$"#,##0\) ! "$"#,##0_);[Red]\("$"#,##0\) " "$"#,##0.00_);\("$"#,##0.00\) ' " "$"#,##0.00_);[Red]\("$"#,##0.00\) 7 * 2 _("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_) . ) ) _(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_) ? , : _("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_) 6 + 1 _(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)
0.000 0.0 0.0000000
0.000000 0.00000 0.0000
0.00000% 0.00_);[Red]\(0.00\) 0.0% 0.000% 0.0000% 0.000_);[Red]\(0.000\) 0.0000_);[Red]\(0.0000\) ""#,##0;\-""#,##0 ""#,##0;[Red]\-""#,##0 ""#,##0.00;\-""#,##0.00 # ""#,##0.00;[Red]\-""#,##0.00 5 0 _-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_- , ' _-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_- = 8 _-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_- 4 / _-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-
0.00000000 "Yes";"Yes";"No" "True";"True";"False" "On";"On";"Off" ] , [ $ - 2 ] \ # , # # 0 . 0 0 _ ) ; [ R e d ] \ ( [ $ - 2 ] \ # , # # 0 . 0 0 \ ) mmm\-yyyy 9 4 _(* #,##0.000_);_(* \(#,##0.000\);_(* "-"???_);_(@_) 4 / _(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_) 0 + _(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) 8 3 _(* #,##0.000_);_(* \(#,##0.000\);_(* "-"??_);_(@_) 6 1 _-* #,##0.000_-;\-* #,##0.000_-;_-* "-"??_-;_-@_- 7 2 _-* #,##0.000_-;\-* #,##0.000_-;_-* "-"???_-;_-@_- [$-409]mmm\-yy;@ $ [$-409]dddd\,\ mmmm\ dd\,\ yyyy 0.00000000000000% : 5 _(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"??_);_(@_) < 7 _(* #,##0.00000_);_(* \(#,##0.00000\);_(* "-"??_);_(@_) 0.000000000000000%
mm/dd/yyyy 0.00_);\(0.00\) > 9 _(* #,##0.000000_);_(* \(#,##0.000000\);_(* "-"??_);_(@_) @ ; _(* #,##0.0000000_);_(* \(#,##0.0000000\);_(* "-"??_);_(@_) B = _(* #,##0.00000000_);_(* \(#,##0.00000000\);_(* "-"??_);_(@_) D ? _(* #,##0.000000000_);_(* \(#,##0.000000000\);_(* "-"??_);_(@_) F A _(* #,##0.0000000000_);_(* \(#,##0.0000000000\);_(* "-"??_);_(@_) H C _(* #,##0.00000000000_);_(* \(#,##0.00000000000\);_(* "-"??_);_(@_) J E _(* #,##0.000000000000_);_(* \(#,##0.000000000000\);_(* "-"??_);_(@_) L G _(* #,##0.0000000000000_);_(* \(#,##0.0000000000000\);_(* "-"??_);_(@_) N I _(* #,##0.00000000000000_);_(* \(#,##0.00000000000000\);_(* "-"??_);_(@_) P K _(* #,##0.000000000000000_);_(* \(#,##0.000000000000000\);_(* "-"??_);_(@_) R M _(* #,##0.0000000000000000_);_(* \(#,##0.0000000000000000\);_(* "-"??_);_(@_) #,##0.0_);\(#,##0.0\) ' ' ' ' ' ' ' ' ' ' ' ' & & & & & & & & & & & & ! ff + ) , * $ P P ` 2 # % a > "
,@ @ $@ @ $!@ @ $!@ @ $@ @ $!@ @ $!@ @ @ @ ( 0@ @ $@ @ x""@ @ 2
|!@ @
|!@ @
|!!@ @ d@ @ ( p!@ @
d@ @ @ h ` H x d!@ @ ,@ @ @ ! x@ @ " 8!@ @ (@ @ + 8!@ @ (!@ @ ,!@ @ h@ @
,!@ @ ,!@ @ l H h @ 9 h@ @ 9 h@ @ h!@ @
|!@ @
|@ @
x@ @
|!@ @
|@ @ d!@ @ " x @ h"@ @ h"@ @ ("@ @ h""@ @ . h!@ @ h!@ @ 9
l@ @ h"@ @ 9
l!@ @ h"@ @ 9 @ @ h"@ @ h"@ @ 9 L
(!@ @ a $!!@ @
L `!@ @ `!@ @ `!!@ @ h"@ @ ("@ @ ("!@ @ d @ (! @ h"@ @ h"!@ @ @ @ $@ @ d@ @ @ @ d@ @ $@ @
l""@ @
h"@ @ 9 h"@ @ 9 h!"@ @ 9 h@ @ (@ @ h@ @ h@ @
h"@ @
$@ @
(@ @ h@ @ . ,!@ @ . + 8!@ @ . l!@ @ .
l!@ @ . l
h@ @ . ,!@ @
l!@ @ . ,!@ @ . l!!@ @ ( x"@ @ `"@ @ d"@ @ d!"@ @ d@ @ h!@ @ . $ @ @ $@ @ `! @ @ @ / (!@ @ / ,!@ @ ,!@ @ / l!@ @ ! 8@ @ ( 0@ @ ( p!@ @
# 1 * x"@ @ 2 1 * x"@ @ 2 1 " x"@ @ 2 1 " x!"@ @ 2
! 8@ @ @ @ 1 (@ @ + ,@ @ 1
,@ @
( 1 + ,@ @ + (@ @ (!@ @ 3 ! 8@ @ 3 ! 8@ @ 3 ! 8@ @ 3 ! 8@ @
h 3 D + d@ @
h!@ @
! @ 3 ! 8!@ @ 3 ! 8!@ @ 1 + l""@ @
2 !@ @ 2 $!@ @ 1 (!@ @ + ,!@ @ + (!@ @ 4 ,@ @ l@ @ ,@ @
,!@ @ ,@ @
l!@ @
`@ @ d!@ @ + (@ @
(@ @ !@ @ 1
,!@ @ 1 + ,!@ @ 8@ @ 8@ @ 8!@ @
(!@ @
(!@ @
(!!@ @ 2 d!@ @
+ . l!@ @
|@ @
|!@ @ x"@ @ 2 5 x " @ 2 5 x""@ @ 2 L
x"@ @
x " @
x " @ ) 8!@ @ ) 8!!@ @ ) 8@ @ ) 8!@ @ ! x@ @ ! x!@ @ ) 8@ @ ) 8 @ " x@ @ 2 " x!@ @ 2 " 8 ! x@ @ 2 ! x!@ @ 2 ! 8@ @ ! 8!@ @ ! x@ @ 2 ! x @ 2 ! x @ 2 ! x@ @ 2 ! x @ 2 ! x @ 2 " 0@ @ " p@ @ 0!@ @
* 8"@ @
* 8 " @
* 8 " @
20% - Accent1
20% - Accent2
20% - Accent3
20% - Accent4
20% - Accent5
20% - Accent6
40% - Accent1
40% - Accent2
40% - Accent3
40% - Accent4
40% - Accent5
40% - Accent6
60% - Accent1
60% - Accent2
60% - Accent3
60% - Accent4
60% - Accent5 !
60% - Accent6 " Accent1 # Accent2 $ Accent3 % Accent4 & Accent5 ' Accent6 ( Bad ) Calculation *
Check Cell + , - . / Explanatory Text 0 1 Good 2 Heading 1 3 Heading 2 4 Heading 3 5 Heading 4 6
7 Input 8 Linked Cell 9 Neutral : Normal_Beta Calculation ; Note < Output =
> Title
? Total @ Warning Text` _ Sensitivity Analysis Project Details { Tax Calc G IRR Calculation H Benchmark Beta " h g 3 A @ @
Year Inflow: Sales Realisation Outflow: Earning Before Tax
Net Cash Flow, Depreciation on which tax benefit is availed Emission Factor CDM Revenue
Generation Tariff Size of the Project(MW) Equity (Rs. Lakhs) Location of the Project Investment Analysis Project Details: Project Financials: Generation: CDM Components: Tax Components:( Annual Depreciation as per companies act MAT
Sale of Power# IRR Calculation without CDM Revenue IRR Calculation with CDM Revenue Recuring Cost: Insurance O&M Escalation(%) Tax Calculation Market Risk Premium Net Taxable Profit/ Loss Total Income Tax Liability Depreciation rate as per IT Act Depreciation Rates: MAT (%) Corporate Tax (%) Assumptions:Q 3. Insurance Expenses are taken from the respective policies of the Wind TurbinesL 2. O&M Cost is taken from the purchase order placed with the EPC Contractor Risk-free return 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 J 1. Project Cost(Rs. Lakhs) reffered from the purchase order and work order IT Benefit Available= Depreciation as per Companies Act as per Straight Line method Insurance Expenses (Rs. Lakhs) Tariff (Rs./KWh) Escalation (Rs./KWh) Tariff after 13th year (Rs./KWh) CUF (%)
Working hours Tariff Details: Annualised Depreciation ' Appendix-1-IRR and Sensitivity analysis Salvage Value Tax Payable
Salvage Value Less Depreciation as per IT Act Corporate Tax Equityj *Cost of Capital for Central Sector Utilities, CRISIL Advisory Services, http://cercind.gov.in/rep1304.pdfo Derived from Report " Cost of Capital for Central Sector Utilities, CRISIL Advisory Services" Page No.36 of 54* Dhule, Maharashtra Suzlon-10
Equity IRR3 O&M Cost including Service Tax @ 12.24%(Rs. Lakhs) Debt (Rs. Lakhs) O&M Cost Adminstrative expences< **Annual Report, Reserve Bank of India, 2004-05, Page No:155 Administrative O&M 2026-27 Depreciable Asset 5 4. Tariff details taken from Power Purchase agreement0 5. MAT & Corporate tax reffered from IT Reckoner MEDA Charges Total Cost (Rs. Lakhs) Project Cost (Rs. Lakhs) Wind Turbine Generators- Electrical Items for renewable energy devices# 1500 KVA Distrbutution transformers Tubular Tower ! Supply & Inst. Of Electrical line Civil Foundation work Land Sub Total (Rs. Lakh) Meda application fees 1 Weighted Average Yield-(G-sec) for year 2004-05**% MEDA Common power evacuation facility CER Price (in Euros) Euro-Rupee Conversion Factor Service tax 7. Emission factor Calculated as per guideline of ACM0002 Version 07 (Valid from 15 December 2007 onwards) & CEA Data base. EFy = (wOM x EFOM,y)+(wBM x EFBM,y) b 8. CUF taken from MERC Order 24 Nov.2003;Page No:129 last para line no.1 & Page No.140,point No.02 MEDA Evacuation Charges VER Price (in Euros)z 6. CER & VER prices reffered from IETA Report "State and Trends of the Carbon Market 2005" dated 9th May 2005, page no. 32 Beta Tata Power* REL* CESC* Neyveli Lignite* GIPCL* BFUT* Equity (Rs Cr.)
Share Capital Reserves Total Equity
Debt (Rs Cr.)
Secured Loans UnSecured Loans
Total Debt Debt/Equity PBT (Rs Cr.) Tax Paid (Rs Cr.) Tax Rate
Equity Beta** Assest Beta Average Beta Unlevered Bloomberg Symbol Company Name Beta** RELI IN Equity RELIANCE INFRA GIP IN Equity GUJARAT INDS TPWR IN Equity
TATA POWER CO CESC IN Equity CESC LTD NLC IN Equity NEYVELI LIGNITE BFUT IN Equity
BF Utility *http://www.moneycontrol.com/stocks/marketinfo/marketcap.php?optex=BSE&indcode=Power%20-%20Generation/Distribution&opttopic=marketcapZ Beta Values of Lised Power Generating Companies in India at the time of Project Investment Benchmark Source: Bloomberg Cost of Equity ( Erection & Installation & testing of WEG Net Generation/WEG(Lac Units)
No of WEGsU **Source: Bloomberg, Snapshot of all companies has been provided in Appendix 2 of PDD Sensitivity Analysis Based on Generation Based on Project Cost$ Based on tariff rate after 13th year Based on O&M Cost after 7th year s2 3 3 8 N4 5 6 o6 6 X 7 ( D8 G9 V: F; 7< =
> y H? ? \
L@
@ w >B c c j | | Ld}- } =
);_(* \( }A } 2
);_(* \( 00000\);}A } 3
);_(* \( ? 00000\);}A } 4
);_(* \( 23 00000\);}- } 5
);_(* \( }A } 1
a );_(* \( 00000\);}A } (
);_(* \( 00000\);}A } 9
e );_(* \( 00000\);} } 7
??v);_(* \( ̙00000\); _(@_) .
} } ;
???);_(* \( 00000\); ???_(@_) . ??? ???
??? } } )
} );_(* \( 00000\); _(@_) .
}A } 8
} );_(* \( 00000\);} } *
);_(* \( 00000\); ???_(@_) . ??? ???
??? }- } ?
);_(* \( }x } : );_(* \( 000 ???_(@ ???
??? }- } /
);_(* \( }U } >
);_(* \( 000 _(@ }A } "
);_(* \( 000 }A }
);_(* \( ef 000 }A }
);_(* \( L 000 }A }
);_(* \( 23 000 }A } #
);_(* \( 000 }A }
);_(* \( ef 000 }A }
);_(* \( L 000 }A }
);_(* \( 23 000 }A } $
);_(* \( 000 }A }
);_(* \( ef 000 }A }
);_(* \( L 000 }A }
);_(* \( 23 000 }A } %
);_(* \( 000 }A }
);_(* \( ef 000 }A }
);_(* \( L 000 }A }
);_(* \( 23 000 }A } &
);_(* \( 000 }A }
);_(* \( ef 000 }A }
);_(* \( L 000 }A }
);_(* \( 23 000 }A } '
);_(* \( 000 }A }
);_(* \( ef 000 }A }
);_(* \( L 000 }A } !
);_(* \( 23 000 M
2 0 % - A c c e n t 1 ef % M "
2 0 % - A c c e n t 2 ef % M &
2 0 % - A c c e n t 3 ef % M *
2 0 % - A c c e n t 4 ef % M .
2 0 % - A c c e n t 5 ef % M 2
2 0 % - A c c e n t 6 ef % M
4 0 % - A c c e n t 1 L % M #
4 0 % - A c c e n t 2 L湸 % M '
4 0 % - A c c e n t 3 L % M +
4 0 % - A c c e n t 4 L % M /
4 0 % - A c c e n t 5 L % M 3
4 0 % - A c c e n t 6 Lմ % M
6 0 % - A c c e n t 1 23 % M $
6 0 % - A c c e n t 2 23ٗ % M (
6 0 % - A c c e n t 3 23֚ % M ,
6 0 % - A c c e n t 4 23 % M 0
6 0 % - A c c e n t 5 23 % M 4
6 0 % - A c c e n t 6 23 % A A c c e n t 1 O % A ! A c c e n t 2 PM % A % A c c e n t 3 Y % A ) A c c e n t 4 d % A - A c c e n t 5 K % A 1 A c c e n t 6 F % 9 B a d % C a l c u l a t i o n } %
C h e c k C e l l % ??? ??? ??? ??? C o m m a ( C o m m a [ 0 ] & C u r r e n c y . C u r r e n c y [ 0 ] G 5 E x p l a n a t o r y T e x t % : F o l l o w e d H y p e r l i n k ; G o o d a % G H e a d i n g 1 I}% O G H e a d i n g 2 I}% ? G H e a d i n g 3 I}% 23 9 H e a d i n g 4 I}% ( H y p e r l i n k u I n p u t ̙ ??v% K L i n k e d C e l l } % A N e u t r a l e % " N o r m a l b
N o t e w O u t p u t ???% ??? ??? ??? ??? $ P e r c e n t 1 T i t l e I}% M T o t a l % O O ? W a r n i n g T e x t % X T a b l e S t y l e M e d i u m 9 P i v o t S t y l e L i g h t 1 6 B
8 > !h p s Tv y { ~ t <
d MbP?_ * + % M C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e W
od X L e t t e r Canon t C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e Addddd ddd
d d d@@ d d
d
d d d
d d
d" edd d d d! d d dA
8 o
@ * /
o
@ * /
d 2 C O N F I D E N T I A L C O N F I D E N T I A L H A r i a l A XX \SRGBCO~1.ICM \SRGBCO~1.ICM \SRGBCO~1.ICM D e f a u l t S e t t i n g s " d ,, ? ? U } I } $ S } I S }
} $ } } } } > k h S h S h S h @ h h h h S h S h S
h S h S h S
h S h S h S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S
S S $ $@l @m o n $
S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S g S
6[ ? M 2U0*? N o_? k Cl? O |?5^?
S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S g S
<,Ժ? M ec]? N o_? k ΪV? O HP?
S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S g S
~:p? M yX5;? N o_? Kb D k mҽ? O %䃞?
S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S g
}bٽ? M o_? N o_? k ;Nё\? O 2%䃾? D l HHUx k k S ! k k S " k k S # k k S $ k k S % k k S & k k S ' k k S ( k k S ) k k S * k k S + k k S , k k S - k k S . k k S / k k S 0 k k S 1 k k S 2 k k S 3 k k S 4 k k S 5 k k S 6 k k S 7 k k S 8 k k S 9 k k S : k k S ; k k S < k k S = k k S > k k S ? k k S D l @ k k S A k k S B k k S C k k S D k k S E k k S F k k S G k k S H k k S I k k S J k k S K k k S L k k S M k k S N k k S O k k S P k k S Q k k S R k k S S k k S T k k S U k k S V k k S W k k S X k k S Y k k S Z k k S [ k k S \ k k S ] k k S ^ k k S _ k k S D l ` k k S a k k S b k k S c k k S d k k S e k k S f k k S g k k S h k k S i k k S j k k S k k k S l k k S m k k S n k k S o k k S p k k S q k k S r k k S s k k S t k k S u k k S v k k S w k k S x k k S y k k S z k k S { k k S | k k S } k k S ~ k k S k k S D l k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S D l k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S D l k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S D l k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S D l k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S
k k S k k S k k S
k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S k k S D l k k S !k k S "k k S #k k S $k k S %k k S &k k S 'k k S (k k S )k k S *k k S +k k S ,k k S -k k S .k k S /k k S 0k k S 1k k S 2k k S 3k k S 4k k S 5k k S 6k k S 7k k S 8k k S 9k k S :k k S ;k k S <k k S =k k S @ X D
2
( (
( n
(
c 4 N C h a r t 6
]
@ P P
PZaajk " ? ? 3 P H d 0 (
d ? п 3 d 2 3
M 4 3 Q
I R R Q
; Q r ; Q 3 _ 2
N M d R R
R R R R
" % S S 4 E S S 4 D $ % 0 P( 3 O & ( Q 4 $ % M P( 3 O & ( Q 4 F A t 3 O d 3 b R R R R V V d & ( !
. S S 4 3 * & ( ! 4 % < C
| ]
3 O & ) Q
: V a r i a t i o n i n g e n e r a t i o n ( % ) ' R R < #D?Z=? S S 4 3 "
V J 3 O - % 0 * 3 O & * Q 4 2 3
M 4 R R R R < F s|v???KBY?il? 1G/
S S 4 S S 4 S S 4 % @ < T Z 3 O 0 ( & ) Q
I R R ( % )
' R R < G?t*) '? S S 4 D J _) u > %?< oT?x K?h/9z?
[ S S
4 e e e &
> @ " 7 b( b ( 2 2 2 g g D & "
\ W Z
d MbP?_ * + % M C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e W
od X L e t t e r Canon t C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e Addddd ddd
d d d@@ d d
d
d d d
d d
d" edd d d d! d d dA
8 o
@ * /
o
@ * /
d 2 C O N F I D E N T I A L C O N F I D E N T I A L H A r i a l A XX \SRGBCO~1.ICM \SRGBCO~1.ICM \SRGBCO~1.ICM D e f a u l t S e t t i n g s " d XX ? ? U } IV } m7A } A } $V } $ V } $ A \ " J @
; @ , @ ;
H
[ \
~
?
Q
R
] ^
a _
b # (@
+w@
c ~
p@
d ~
@
e ~
@
~
@e@
f ~
@d@
g ~
>@
l ~
s@
j ) pO@ @O@ ?
o R +V]C@ < ! {Gz(@D {Gz(@ 4 ! {Gz(@
i # #R@
%
h ~
b@
] ` " #R-@ D D ] `
a _
T - (\\@ !
{Gz(@
~
@
@ = %,@ ' ZB>#@ .!u? ZB>@ v?
W ~
j@
] j
a ! _
F%u?
~
T@
] ` D l 5 ; d 5 * 4 ? Y ; ! " # $ ; % & @ ' @ ( @ ) ; * + , - ; . / 0 " 1 " 2 " 3 " ; 4 " 5 " 6 " 7 " 8 " 9 " ; : " ; " < " I @ = " > " ? " : @
a _
! ! #R-@ kb D !
" U ~
" "
# ] b
$ a F $ b
% A ~
% @
& B ~
& .@
' C ' @ 6 @
( ] c
) a ) `
* " * ^ > $ > V V V V V V V V V V V V V V V !
? t ? $ ? V V V V V V V V V V V V V V V ! D
l 7 & 1 & B @ @ @ @ @ @ @ " @ A " @ B " C " D " E " F " G " H " I " J " K " L " M " N " O " P Q R S T U V W X Y Z [
@ p @ $ @ V V V V V V V V V V V V V V V !
A q A $ A V V V V V V V V V V V V V V V !
B V V
C V V
D V V
E V V
F V V
G V V
H V V
I V V
J V V
K V V
L V V
M V V
N V V
O V V
P V V
Q V V
R V V
S V V
T V V
U V V
V V V
W V V
X V V
Y V V
Z V V
[ V V < @ @ T V V V
! 6 @ L 0 f 4 (
~
P
< xke X P P ? t K T ! K ] 4 P @xke
*BN[K
< TUV:
Companies act XIV< , + d a 6 ~ ~
Q
< ke X P P ? t % K T * K ] 4 Q @ke
% C sm
< TUV:
EXHIBIT -C of PPA< , + c ~ ~
S
< @le X P P ? s - - ] 4 S @@le(
PHl,X8
< TUV:
Purchase order pg no : 2< , + @ ` ~ ~
T
< le X P P ? s x - ] 4 T @le@
kO}3H`^T0j
< TUV:
Purchase order pg no : 2
< + ~ ~
U
< me X P P ? s ] 4 U @me<
RvL:P
< TUV:
Insurance documents /IRR/< , + r m ~ ~
V
< te X P P ? s ] 4 V @te8
2)vEJ"v
< TUV:
Document provided /IRR/< , +
W
B 8ue
X P P ? s 4 - : - ] 4 W @8ue4
/@`hKF6jx<
< TUV:
Taken from the MERC order
The monthly genenration is provided to DOE, which emphasises the chosen PLF is quite conservative.< , $ - + ~ ~
Y
< ue X P P ? t & - T * ] 4 Y @ue
HrHd%b
< TUV:
EXHIBIT -C of PPA
< , ' - X + , ~ ~
Z
< ve X P P ? t * K T . K ] 4 Z @ ve
ApJ
< TUV: MAT Rate for 2006-07
< + ~ ~
[
< dve X P P ? t + - T / K ] 4 [ @dvep
8x%sJr
C < D check:
IT Rates for companies for 2006-07
Checked with IT Recknoner< , $ + * 0 C ~ ~
\
< e X P P ? s i ] 4 \ @el
V{>4,J
v
Z < [ Kavita:
ST @12.24% is mentioned in PO, point C (Taxes & Duties), which is submitted to DOE< , ' + Z ~ ~
]
< (e X P P ? s i ] 4 ] @(eh
ofF\
< TUV:
Checked /SD+PO/< , + b P ~ ~
^
< e X P P ? s i ] 4 ^ @ed
*^QҒcFf
< TUV:
TUV:
Checked /SD+PO/< , + 1 84 ~ ~
_
< e X P P ? s i
] 4 _ @e`
휿zDgV=;
< TUV:
Checked /SD+PO/< , + b _ 7 J ~ ~
`
< Te X P P ? s
i ] 4 ` @Te\
!\HJ&u-
< TUV:
TUV:
Checked /SD+PO/< , + ~ ~
a
< e X P P ? s
i ] 4 a @eX
ZF̢3^Y
< TUV:
Checked /SD+PO/
< , + l s ~ ~
b
< e X P P ? s i ] 4 b @eT
NwL @ 2 2 2 Z < < 9 9 : : ; ; A A @ @ > > = = ? ? 7 b( b ( 9 9 9 g g D &
Z L 5 A
d MbP?_ * + % M C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e W
od X L e t t e r Canon t C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e Addddd ddd
d d d@@ d d
d
d d d
d d
d" edd d d d! d d dA
8 o
@ * /
o
@ * /
d 2 C O N F I D E N T I A L C O N F I D E N T I A L H A r i a l A XX \SRGBCO~1.ICM \SRGBCO~1.ICM \SRGBCO~1.ICM D e f a u l t S e t t i n g s " d XX ? ? U } $ S } $* } } S } U $ S Z b b S b b ; @ b w A b b Z b Z b b b
b b b Z
b b b b b b b b @ b b b b b b
b b b b b
L 0 W W W S S S S S S S S S S S S S S S S S S
L q
i (
i )
i *
i +
i ,
i -
i .
i /
i 0
i 1
i 2
i 3
i 4
i 5
i 6
i 7
i 8
i 9
v :
v ;
v [ V
y g h ?h @h @h @h @h @h @h @h "@h $@h &@h (@h *@h ,@h .@h 0@h 1@h 2@h 3@w 4@w 5@ V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V V U
} K K K K K K K K K K K K K K K K K K K K U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a V
r I x Y\@ 3 Z 6
m Z 6
m x `k@ Z 6 x `k@ Z 6 x `k@ Z 6 x `k@ Z 6 x `k@ Z 6 x `k@ Z 6
x `k@
Z 6 x `k@ Z 6 x `k@ Z 6 '
x j@
Z 6 ffffff? ' x j@ Z 6 ffffff? ' x j@ Z 6 ffffff? ' x j@ Z 6 ffffff? ' x j@ Z 6 ffffff? ' x j@ Z 6 ffffff? ' x j@ Z 6 ffffff? ' x j@ Z 6 ffffff? ' x j@ Z 6 ffffff? ' x j@ Z 6 ffffff? _ z GzY@ I Z 6 ffffff?
m Z 6 ffffff?
m U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a V
r
x @
Z % # x 333333
@
D Z & # x ffffff@
D Z & # x @
D Z & # x ffffff@
D Z & # x @
D Z & # x @
D Z & #
x 433333@
D Z & # x @
D
Z & # x hfffff@
D Z & #
x @
D Z & # x @
D
Z & # x 633333@
D Z & x @ Z ' x @ Z ' x @ Z ' x @ Z ' x @ Z ' x @ Z ' x @ Z ' z @ Z ' U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a V
t " B fffffx@
D D 7 B fffffw@
! D D D D B 33333~@
+ ! L LL L B @
B ̋@
B @
B fffff@
B 43333@
B @
B hfffV@
B *\@
B أp=j@
B Q>@
B (\@
B fffff@
B fffff@
B fffff@
B fffff@
B fffff@
B fffff@
R u@
U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a V
s C C C C C Y C C C C C C C C C C C C C C U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a
t V P C ! C (\L@
Z - C K +v]@
D Z ( C &^@
D Z ( C %=`@
D Z ( C l
a@
D Z %
C ۵a@
D ( C s1b@ D
Z ( C ڽc@ D Z (
C ]9d@
D Z ( C ?
P j? P a4> P zi?> P -!3> P M > P -I"{v_> P WQ+9> P 9*"> P -= X I;= U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a
' C
BU D
D D C @+ _ L L L C /h^,@ C 2.@ C ]ռ@ C OZJ8@ C È@
C NI&%@ C 0z\@ C wI#@
C 7L\38@ C T:7@ xb C zz@ C RI@ C i@ C s ~@ C
o ~@ C ]X^}@ C KVU|@ C чӼ{@ D ![h@ U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a
# C VIhS>4@
D
Z * # C tnC@
D
Z * # C ]ۏB@
D
Z * # C c A@
D
Z * # C O
B@
D
Z * # C l3C@
D
Z * # C 'D@
D
Z * #
C 7 ,F@
D
Z * # C m7G@
D
Z * # C rz y#H@
D
Z * #
C ADF@
D
Z * # C mvnG@
D
Z * # C "&H@
D
Z * # C ȧM A@
D
Z * # C 1@
D
Z * # C $hy0@
D
Z * # C JG#Iy/@
D
Z * # C w q-@
D
Z * # C L+@
D
Z * # C !bRs:@
D
Z * # D )rh0@
D
Z * U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a
M N C C C C C C C C C C C C # C ӛ'r@
D Z + # C
Bm@
D Z + # C *48e@
D Z + # C {d@
D Z + # C ҦGd@
D Z + # C
c@
D Z + # C ߮4@ $ $ B C tnC@ , , B C ]ۏB@ C c A@ C O
B@ C l3C@ C 'D@
C 7 ,F@ C m7G@ C rz y#H@
C ADF@ C mvnG@ C ӛ'r@ C
Bm@ C *48e@ C {d@ C ҦGd@ C
c@ C ߮ F a4> F xi?> F ,!3> F M c> F ,I"{v?> F TQ+> F 9*"= F -= G I;Ʃ= U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a
' p 紗"w@ Z D # H @
Z D # H =
[f@
Z D # H 00?qA@
Z D # H M@ @
Z D # H
g?
Z D # H =^2SP?
Z D #
H b0QM?
Z D # H Tq?
Z D
# H Cb?
Z D #
H iVZ>?
Z D # H j?
Z D
# H a4>
Z D # H zi?>
Z D # H -!3>
Z D # H M >
Z D # H -I"{v_>
Z D # H WQ+9>
Z D # H 9*">
Z D # H -=
Z D # I;=
Z D U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a
? ( r)Ʉqb@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $
r)Ʉqr@
D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $
r)Ʉqr@
D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z $ r)Ʉqr@ D Z * C65`@ D % ~
U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a D H l B 4, G sTdTlgf b ! b " b # b $ b % b S & b S ' b S ( b S ) b S * b S + b S , b S - b S . b S / b S 0 b S 1 b S 2 b S 3 b S 4 b S 5 b S 6 b S 7 b S 8 b S 9 b S : b S ; b S < b S = b S > b S ? b S S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a ! S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a " S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a # S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a $ S S S S S S S S S S S S S S S S S S S S S S U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a % U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a & U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a ' U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a ( U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a ) U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a * U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a + U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a , U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a - U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a . U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a / U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 0 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 1 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 2 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 3 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 4 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 5 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 6 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 7 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 8 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 9 U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a : U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a ; U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a < U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a = U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a > U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a ? U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a D \ l @ b S A b S B b S C b S D b S E b S F b S G b S H b S I b S J b S K b S L b S M b S N b O b P Q R S T U V W X Y @ U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a A U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a B U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a C U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a D U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a E U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a F U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a G U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a H U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a I U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a J U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U U a 2 N S S S S S S S S S S S S S S S S S S S S S S 2 O S S S S S S S S S S S S S S S S S S S S S S 2 P S S S S S S S S S S S S S S S S S S S S S S 2 Q S S S S S S S S S S S S S S S S S S S S S S 2 R S S S S S S S S S S S S S S S S S S S S S S 2 S S S S S S S S S S S S S S S S S S S S S S S 2 T S S S S S S S S S S S S S S S S S S S S S S 2 U S S S S S S S S S S S S S S S S S S S S S S 2 V S S S S S S S S S S S S S S S S S S S S S S 2 W S S S S S S S S S S S S S S S S S S S S S S 2 X S S S S S S S S S S S S S S S S S S S S S S 2 Y S S S S S S S S S S S S S S S S S S S S S S 8 p 6 6 6 6 6 6 6 6 6 6 6 S S S S U U
U U U U U
U
U
U
U
U
a
on
a
R
3
C
d
d
@
d
d
d
d
d
o * @
@ 0 (
0 ~
0
< ]k X P P ?
i i ] 4 @ ]k|%
kz #K40
. < / TUV:
The salary increment document is provided< , + . @` SM > @ 7 b( b ( 9 9 9 g g D &
P 'P w ~
d MbP?_ * + % M C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e W
od X L e t t e r Canon t C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e Addddd ddd
d d d@@ d d
d
d d d
d d
d" edd d d d! d d dA
8 o
@ * /
o
@ * /
d 2 C O N F I D E N T I A L C O N F I D E N T I A L H A r i a l A XX \SRGBCO~1.ICM \SRGBCO~1.ICM \SRGBCO~1.ICM D e f a u l t S e t t i n g s " d XX ? ? U } $ S } } } } Q $ S P ` ` S ` S ` ` , f ` ` ` ` ` `
` ` `
` ` ` \ \ S \ S \ S \ S \ S \ \ \ \ \ \ \ \ \ \
0 S S S S S S S S S S S S S S S S " R S S S S S S S S S S S S S S _
e e
{
(
)
*
+
,
-
.
/
0
1
2
3
4
5
6
7
8
9
:
;
[ x e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e e Q
} 2 | | | | | | | | | | | | | | | | | | | |
r C fffffx@ Z C fffffw@ Z C 33333~@ Z C @ Z C ̋@ Z C @ Z
C fffff@
Z C 43333@ Z
C @ Z
C hfffV@
Z C *\@ Z
C أp=j@ Z C Q>@ Z C (\@ Z C fffff@ Z C fffff@ Z C fffff@ Z C fffff@ Z C fffff@ Z C fffff@ Z D R u@ Z
r I ~ C C C C C C C C C C C C C C C C C C C C 6 D `Au{@ Z c@Z
r > 0 C s (@ Z Z + Z 0 C ¬ F @
Z Z + Z , C C C C C C C C C C C C C C C C C C
r r ~
C * C @/@ Z & C @?@ Z & C @?@ Z & C @?@ Z & C @?@ Z *
C @/@
Z " C C C C C C C C C C C C C
s 2 C C C C C C C C C C C C C C C C C C C C
t N
#R-@ Z
C C
C < *
C C C C C C C C C C C C C C C C C
t Z P Z P Z P (\L@ Z P K +v]@ Z P &^@ Z P %=`@ Z
P l
a@
Z P ۵a@ Z
P s1b@ Z
P ڽc@
Z P ]9d@ Z
P 4@ Z C tnC@ Z C ]ۏB@ Z C c A@ Z C O
B@ Z C l3C@ Z
C 'D@
Z C 7 ,F@ Z
C m7G@ Z
C rz y#H@
Z C ADF@ Z
C mvnG@ Z C ӛ'r@ Z C
Bm@ Z C *48e@ Z C {d@ Z C ҦGd@ Z C
c@ Z C ߮ 0
0 S S S S S S S S S S S S S S S S R S S S S S S S S S S [
~
(
)
*
+
,
-
.
/
0
1
2
3
4
5
6
7
8
9
:
;
[
2 | | | | | | | | | | | | | | | | | | | |
C fffffx@ D C fffffw@ L C 33333~@ # C @ # C ̋@ # C @ #
C fffff@ #
C 43333@ # C @ #
C hfffV@ #
C *\@ # C أp=j@ # C Q>@ # C (\@ # C fffff@ # C fffff@ # C fffff@ # C fffff@ # C fffff@ # C fffff@ # D R u@ #
: ϐ'1 C@ $ Z Z 1 Z / Z 0 : XR@ $ Z Z 1 Z / Z 0 : XR@ $ Z Z 1 Z / Z 0 : _9ec@ $ Z Z . Z / Z 0 : C _9ec@ $ Z Z . Z / Z 0 : C _9ec@
$ Z Z . Z / Z 0 :
C _9ec@ $ Z Z . Z / Z 0 : C _9ec@ $ Z Z . Z / Z 0 : C _9ec@
$ Z Z . Z / Z 0 :
C _9ec@ $ Z Z . Z / Z 0 : P p=Ǭb@ $ Z
Z . Z / Z 0 : P p=Ǭb@ $ Z Z . Z / Z 0 : P p=Ǭb@ $ Z Z . Z / Z 0 6 C C C C C C C D
K C D C L C C C C
C
C C
C
C C C C C C C C C C D `Au{@ D
> C s (@ # D C ¬ F @ # D , C C C C C C C C C C C C C C C C C C D
_ C
L C @/@ C @?@ C @?@ C @?@ C @?@
C @/@
" C C C C C C C C C C C C C D
2 C C C C C C C C C C C C C C C C C C C C
N #R-@ $ D
0 C C C C C C C C C C C C C C C C C C C C D #' l r D PD y
i ` >D x *D ! " # $ % & ' ( ) * + , - . / 0 ` 1 ` 2 ` 3 ` 4 ` S 5 ` S 6 ` S 7 ` S 8 ` S 9 ` S : ` S ; ` S < ` S = ` S > ` S ? ` S
Z P ! D P ! L P (\L@ ! P K +v]@ ! P &^@ ! P %=`@ !
P l
a@ !
P ۵a@ ! P s1b@ !
P ڽc@ !
P ]9d@ ! P 4@ D # C tnC@ # # # L # C ]ۏB@ # # C c A@ # # C O
B@ # # C l3C@ # #
C 'D@
# # C 7 ,F@ # # C m7G@ # #
C rz y#H@
# # C ADF@ # # C mvnG@ # # C ӛ'r@ # # C
Bm@ # # C *48e@ # # C {d@ # # C ҦGd@ # # C
c@ # # C ߮ 0 % 2 & S S S S S S S S S S S S S S S S S S S S S S 2 ' S S S S S S S S S S S S S S S S S S S S S S 2 ( S S S S S S S S S S S S S S S S S S S S S S 2 ) S S S S S S S S S S S S S S S S S S S S S S 2 * S S S S S S S S S S S S S S S S S S S S S S 2 + S S S S S S S S S S S S S S S S S S S S S S 2 , S S S S S S S S S S S S S S S S S S S S S S 2 - S S S S S S S S S S S S S S S S S S S S S S 2 . S S S S S S S S S S S S S S S S S S S S S S 2 / S S S S S S S S S S S S S S S S S S S S S S 2 0 S S S S S S S S S S S S S S S S S S S S S S 2 1 S S S S S S S S S S S S S S S S S S S S S S 2 2 S S S S S S S S S S S S S S S S S S S S S S 2 3 S S S S S S S S S S S S S S S S S S S S S S " 4 R _ " 5 R _ " 6 R _ " 7 R _ " 8 R _ " 9 R _ " : R _ " ; R _ " < R _ " = R _ " > R _ " ? R _ D l
i 6 6 6 6 6 6 6 6 6 6 6 6 6 6 & & & & & & & & & & & @ R ` S A R ` S B R ` S C R ` S D R ` S E R ` S F R ` S G R ` S H R ` S I R ` S J R ` S K R ` S L R ` S M R ` S N R ` S O R ` S " @ R _ " A R _ " B R _ $ ,& & & x
S [
on
a R 3 C d d
@
d
d
d
d
d
o * @
% P H P 0 (
> @ 7 b( b ( 2 2 2 g g D &
! z
d MbP?_ * + % M C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e W
od X L e t t e r Canon t C a n o n i R 2 2 0 0 - 3 3 0 0 P C L 5 e Addddd ddd
d d d@@ d d
d
d d d
d d
d" edd d d d! d d dA
8 o
@ * /
o
@ * /
d 2 C O N F I D E N T I A L C O N F I D E N T I A L H A r i a l A XX \SRGBCO~1.ICM \SRGBCO~1.ICM \SRGBCO~1.ICM D e f a u l t S e t t i n g s " d XX ? ? U } S } $S } I } } # } ! $ S ! " 9 @
@ h @
@ w @ @ J @ S S S S S S
I R ˡE?
Q P
J ' R *:H?
Q k
u 5 Q ? tb Q ? Z +
' E_? D D D S S S
O
S S
Z X
S S
S S S S S S S S
S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S S D X l . . U C S S S $ S P H ` 4 0 (
4 > @
7 x y K y K D h t t p : / / c e r c i n d . g o v . i n / r e p 1 3 0 4 . p d f b( b ( 9 9 9 g g D &
1 f
d MbP?_ * + % " ? ? U } } I } I } } m
}
} I } I } $ 1 g , ,
, , ; @
v
w
x
y
z
{
|
} T@ A @ (\R@ zA @ l@
~ $ ) A " %@ O$ @ &1 0
T $ R H $ < < < < S " * 4 8 8 4 8 8 , - . / 0 , - . / 0 P H !
B p r > @ 7 b b 2
Oh +'0 H P ` p
USER Kavita Microsoft Excel @ |B@ 1y@ Ps. ՜. +,D ՜. +,d P X h p x
SUZLON Sensitivity Analysis Project Details Tax Calc IRR Calculation
Benchmark Beta Worksheets 8 @ _PID_HLINKS A | N " h t t p : / / c e r c i n d . g o v . i n / r e p 1 3 0 4 . p d f
! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ? @ A B C D E F G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _ ` a b c d e f g h i j k l m n o p q r s t u v w x y z { | } ~ R o o t E n t r y F W o r k b o o k ׳ S u m m a r y I n f o r m a t i o n ( D o c u m e n t S u m m a r y I n f o r m a t i o n 8 R o o t E n t r y F >` W o r k b o o k ׳ S u m m a r y I n f o r m a t i o n ( D o c u m e n t S u m m a r y I n f o r m a t i o n 8 ՜. +,D ՜. +,d P X h p x
SUZLON Sensitivity Analysis Project Details Tax Calc IRR Calculation
Benchmark Beta Worksheets 8 @ _PID_HLINKS A | N " h t t p : / / c e r c i n d . g o v . i n / r e p 1 3 0 4 . p d f