Excel Ccgt
4
Cash Flow using a Combine Cycle Gas Turbine No. Of Years Gross Revenue Capital Cost (Nair ### 1 691,821,000 92,224 ### 2 677,984,580 92,224 ### 3 664,424,888 92,224 ### 4 ### 92,224 ### 5 664,159,118 92,224 ### 6 677,442,300 92,224 ### 7 690,991,146 92,224 ### 8 704,810,969 92,224 ### 9 718,907,188 92,224 ### 10 733,285,332 92,224 ### ### Quantity of Electricity Per Year (CCGT) Price (Naira)o f Elect ricity / MWh
description
excel evaluation
Transcript of Excel Ccgt
Cash Flow using a Combine Cycle Gas Turbine
No. Of Years Gross Revenue Capital Cost (Naira)19,008,000,000,000
1 691,821,000 92,224 63,802,499,904,000.00 2 677,984,580 92,224 62,526,449,905,920.00 3 664,424,888 92,224 61,275,920,907,801.60 4 651,136,390.20 92,224 60,050,402,449,804.80 5 664,159,118 92,224 61,251,410,498,432.00 6 677,442,300 92,224 62,476,438,712,089.60 7 690,991,146 92,224 63,725,967,448,704.00 8 704,810,969 92,224 65,000,486,795,833.60 9 718,907,188 92,224 66,300,496,543,001.60
10 733,285,332 92,224 67,626,506,439,923.20 19,008,000,000,000
Quantity of Electricity Per Year (CCGT)
Price (Naira)of Electricity /MWh
Cash Flow using a Combine Cycle Gas Turbine
Operating Cost (Naira) Total Cost
14,894,928,000,000 33,902,928,000,000.00 29,899,571,904,000.00 14,894,928,000,000 14,894,928,000,000.00 47,631,521,905,920.00 14,894,928,000,000 14,894,928,000,000.00 46,380,992,907,801.60 14,894,928,000,000 14,894,928,000,000.00 45,155,474,449,804.80 14,894,928,000,000 14,894,928,000,000.00 46,356,482,498,432.00 14,894,928,000,000 14,894,928,000,000.00 47,581,510,712,089.60 14,894,928,000,000 14,894,928,000,000.00 48,831,039,448,704.00 14,894,928,000,000 14,894,928,000,000.00 50,105,558,795,833.60 14,894,928,000,000 14,894,928,000,000.00 51,405,568,543,001.60 14,894,928,000,000 14,894,928,000,000.00 52,731,578,439,923.20
Revenu Before Tax
Cash Flow using a Combine Cycle Gas Turbine
Tax (30%) Net Revenue (CCGT)`
8,969,871,571,200.00 20,929,700,332,800.00 14,289,456,571,776.00 33,342,065,334,144.00 13,914,297,872,340.50 32,466,695,035,461.10 13,546,642,334,941.40 31,608,832,114,863.40 13,906,944,749,529.60 32,449,537,748,902.40 14,274,453,213,626.90 33,307,057,498,462.70 14,649,311,834,611.20 34,181,727,614,092.80 15,031,667,638,750.10 35,073,891,157,083.50 15,421,670,562,900.50 35,983,897,980,101.10 15,819,473,531,977.00 36,912,104,907,946.20
Net Revenue
691,821,000 20,929,700,332,800.00 677,984,580 33,342,065,334,144.00 664,424,888 32,466,695,035,461.10
651,136,390.20 31,608,832,114,863.40 664,159,118 32,449,537,748,902.40 677,442,300 33,307,057,498,462.70 690,991,146 34,181,727,614,092.80 704,810,969 35,073,891,157,083.50 718,907,188 35,983,897,980,101.10 733,285,332 36,912,104,907,946.20
Quantity of Electricity Per Year (CCGT)
