H792 After Tax PV of Revenue PV of EVA / Alternative WACC Requirement NPV Rank IRR Disc Pay A Dam Refurbishment 5.81% -21,926,086 12,516,533 1 12.36% 10.2 years B Partial Decommissioning 5.81% 49,632,167 -37,924,730 2 #NUM! 0.0 years 0 NA...
AI summary The text presents financial and economic analysis of two alternatives—Dam Refurbishment and Partial Decommissioning—evaluated based on metrics such as NPV, IRR, and Discount Payback. The analysis includes variations in capital spend, avoided expenses, and revenue requirements, with a focus on the Dam Refurbishment project showing more favorable outcomes.
Dam Refurbishment Avoided Applicable Year Total Revenue Operating Costs Expenses Capital CCA UCC CFBT Taxes CFAT PV of CF Discount Factor CNPV 2024 - - - (3,866,380.3) - - (3,866,380.3) - (3,866,380.3) (3,866,380.3) 1.00 (3,866,380.3) 2025...
AI summary The document presents a financial analysis table for a dam refurbishment project from 2024 to 2033, including revenue, operating costs, capital expenditures, and net present value (NPV) calculations. It outlines the financial implications of the project over time.
Partial Decommissioning Avoided Applicable Year Total Revenue Operating Costs Expenses Capital CCA UCC CFBT Taxes CFAT PV of CF Discount Factor CNPV 2024 - - - (176,166.0) - - (176,166.0) - (176,166.0) (176,166.0) 1.00 (176,166.0) 2025 - -...
AI summary The document presents a financial analysis of partial decommissioning over several years, detailing capital expenditures, capital cost allowances (CCA), undepreciated capital cost (UCC), cash flow before tax (CFBT), taxes, cash flow after tax (CFAT), present value of cash flows (PV of CF), discount factors, and cumulative net present value (CNPV) for each year from 2024 to 2034.