ASSUMPTIONS

Plant Cost
Capacity MW 20
CUF % 21.00%
Degradation % 0.80%
Auxiliary Consumption % 0.00%
Expected Tarif Rs./kWh 4.4

Tarif Period Years 25

Plant Life Years 25
Rs. (lac)/MW 400
Project Cost
Rs. (lac) 8000
Insurance Cost % 0.00%
Land Cost Rs. (Lac)/Acre 3.00
Total land required Acre/MW 5.00
Land Cost Rs. (Lac)/MW 300.00
Total Project Cost excluding land Rs. (lac) 8000.00
Total Project Cost including land cost Rs. (lac) 8300.00
% 90%
Salvage Value
Rs. (Lac.) 7200
Cost of Capital/Discout Rate % 10%

Depreciation Rate
Book Depreciation Rate-SLM
% 95%
Depreciation Limit
Rs. (Lac) 7600.00
Book Depreciation Rate % 5.28%
Plant & Machinery Depreciation- WDV
% 100%
Depreciation Limit
Rs. (Lac) 8000
Depreciation Rate (WDV) % 15%
 ASSUMPTIONS

OUTPUT BOX
Post-Tax Pre-Tax
Net Present Value INR (Lac) 1579.86 4196.53
Internal Rate of Return % 12.19% 15.34%
Payback Period Years 9.11 7.95

Average ROI % 7.79% 12.05%

Metrics are over the tarif period of the project

Operation & Maintainance Cost Tax

% 1.0% Basic Corporate Tax %
Annual O&M (on capital cost)
Rs. (lac) 83 Add: Surcharge %
Escalation % 5.00% Add: Cess %
Insurance Charges over annual O&M % 0.10% Net Corporate Tax
Minimum Alternate Tax %
Working Capital Add: Surcharge %
Maintainance Spare as percentage of O&M % 15.00% Add: Cess %
Receivables requirement Months 1 Net Corporate Tax %
O&M Months 1
Tax
30%
10%
3%
33.99%
18.50%
10%
3%
20.96%
Depretiation method
SLM
WDV
 ENERGY GENERATION
Plant Life MW 20
Tarif Period Years 25
CUF % 21.00%
Degradation % 0.80%
Auxillary Consumption % 0.00%

Year 1 2 3 4 5 6 7
CUF 21.00% 20.83% 20.67% 20.50% 20.34% 20.17% 20.01%
Energy Generation Mus 36.82 36.52 36.23 35.94 35.65 35.37 35.08
Auxillary Consumption % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Energy Generation Mus 36.82 36.52 36.23 35.94 35.65 35.37 35.08
ERATION

8 9 10 11 12 13 14 15 16 17
19.85% 19.69% 19.54% 19.38% 19.22% 19.07% 18.92% 18.77% 18.62% 18.47%
34.80 34.53 34.25 33.98 33.70 33.43 33.17 32.90 32.64 32.38
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
34.80 34.53 34.25 33.98 33.70 33.43 33.17 32.90 32.64 32.38
 18 19 20 21 22 23 24 25 26 27
18.32% 18.17% 18.03% 17.88% 17.74% 17.60% 17.46% 17.32% 0.00% 0.00%
32.12 31.86 31.61 31.35 31.10 30.85 30.61 30.36 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
32.12 31.86 31.61 31.35 31.10 30.85 30.61 30.36 0.00 0.00
 28 29 30
0.00% 0.00% 0.00%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
 Depreciation
Project Cost excluding land Rs. (Lac.) 8000.00
Traif Period Years 25
% 95%
Depreciation Limit
Rs. (Lac.) 7600
Book Depreciation Rate (SLM) % 5.28%
Plant & Machinery Depreciation (WDV) % 15.00%

Year 1 2 3 4 5 6
Book Depreciation-SLM Rs. Lac. 422.22 422.22 422.22 422.22 422.22 422.22
Cumulative Book Depreciation Rs. Lac. 422.22 844.44 ### ### ### ###

Plant & Machinery Depreciation -WDV Rs. Lac. 8000.00 ### ### ### ### ###
Depreciation Amount Rs. Lac. 1200.00 ### 867.00 736.95 626.41 532.45
Cumulative Depreciation Rs. Lac. 6800.00 ### ### ### ### ###

Operation & Maintenance

Project Cost including land Rs. (lac) 8300.00
Tarif Period Year 25.00
% 1.00%
Annual O&M (on capital cost)
Rs. (lac) 83
Escalation % 5.00%
Insurance Charges over annual O&M % 0.10%
Year 1 2 3 4 5 6
Year Wise O&M Rs. (Lac.) 83 87.15 91.51 96.08 100.89 105.93
Insurance Rs. (Lac.) 0.08 0.09 0.09 0.10 0.10 0.11
Total Rs. (Lac.) 83.08 87.24 91.60 96.18 100.99 106.04

Working Capital
Maintainance Spare as percentage of O&M % 15.00%
Receivables requirement Months 1
Tarif for receivables requiremnt Rs./unit 4.4
O&M Months 1
Year 1 2 3 4 5 6
Maintainance Spare as percentage of O&M Rs. Lac 12.45 13.07 13.73 14.41 15.13 15.89
Receivables requirement Rs. Lac 135.00 133.92 132.85 131.78 130.73 129.68
O&M Rs. Lac 6.92 7.26 7.63 8.01 8.41 8.83
Total W.C Requirement Rs. Lac 154.36 154.25 154.20 154.20 154.27 154.40
 7 8 9 10 11 12 13 14 15 16 17 18 19 20
422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 0.00 0.00
### ### ### ### ### ### ### ### ### ### ### ### ### ###

### ### ### ### ### ### ### 967.24 822.16 698.83 594.01 504.91 429.17 364.80
452.58 384.69 326.99 277.94 236.25 200.81 170.69 145.09 123.32 104.83 89.10 75.74 64.38 54.72
### ### ### ### ### ### 967.24 822.16 698.83 594.01 504.91 429.17 364.80 310.08

7 8 9 10 11 12 13 14 15 16 17 18 19 20
111.23 116.79 122.63 128.76 135.20 141.96 149.06 156.51 164.33 172.55 181.18 190.24 199.75 209.74
0.11 0.12 0.12 0.13 0.14 0.14 0.15 0.16 0.16 0.17 0.18 0.19 0.20 0.21
111.34 116.91 122.75 128.89 135.33 142.10 149.21 156.67 164.50 172.72 181.36 190.43 199.95 209.95

7 8 9 10 11 12 13 14 15 16 17 18 19 20
16.68 17.52 18.39 19.31 20.28 21.29 22.36 23.48 24.65 25.88 27.18 28.54 29.96 31.46
128.64 127.62 126.59 125.58 124.58 123.58 122.59 121.61 120.64 119.67 118.72 117.77 116.82 115.89
9.27 9.73 10.22 10.73 11.27 11.83 12.42 13.04 13.69 14.38 15.10 15.85 16.65 17.48
154.60 154.87 155.21 155.63 156.12 156.70 157.37 158.13 158.98 159.94 160.99 162.15 163.43 164.83
 21 22 23 24 25 26 27 28 29 30
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
### ### ### ### ### ### ### ### ### ###

310.08 263.56 224.03 190.43 161.86 137.58 0.00 0.00 0.00 0.00
46.51 39.53 33.60 28.56 24.28 0.00 0.00 0.00 0.00 0.00
263.56 224.03 190.43 161.86 137.58 0.00 0.00 0.00 0.00 0.00

21 22 23 24 25 26 27 28 29 30
220.22 231.23 242.80 254.94 267.68 0.00 0.00 0.00 0.00 0.00
0.22 0.23 0.24 0.25 0.27 0.00 0.00 0.00 0.00 0.00
220.44 231.47 243.04 255.19 267.95 0.00 0.00 0.00 0.00 0.00

21 22 23 24 25 26 27 28 29 30
33.03 34.69 36.42 38.24 40.15 0.00 0.00 0.00 0.00 0.00
114.96 114.04 113.13 112.23 111.33 0.00 0.00 0.00 0.00 0.00
18.35 19.27 20.23 21.24 22.31 0.00 0.00 0.00 0.00 0.00
166.35 168.00 169.78 171.71 173.79 0.00 0.00 0.00 0.00 0.00
 INCOME STATEMENT
Tarif Period Years 25
Capital cost Rs. Lac 8300.00

Years 1 2 3 4 5 6 7 8
Energy Sold Mus 36.82 36.52 36.23 35.94 35.65 35.37 35.08 34.80
Tarif Rs. /kWh 4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40
Total Income Rs. Lac 1619.96 1607.00 1594.14 1581.39 1568.74 1556.19 1543.74 1531.39

O&M expense Rs. Lac 83.08 87.24 91.60 96.18 100.99 106.04 111.34 116.91
Book Depreciation Rs. Lac 1200.00 1020.00 867.00 736.95 626.41 532.45 452.58 384.69
Total Expenditure Rs. Lac 1283.08 1107.24 958.60 833.13 727.40 638.48 563.92 501.60

PBTDA Rs. Lac 1536.87 1519.76 1502.54 1485.21 1467.75 1450.15 1432.40 1414.48
Less: Book Depreciation Rs. Lac 1200.00 1020.00 867.00 736.95 626.41 532.45 452.58 384.69
PBT Rs. Lac 336.87 499.76 635.54 748.26 841.34 917.70 979.82 1029.79
Less: Tax Paid Rs. Lac 70.61 104.75 133.21 156.84 216.57 274.46 322.72 362.78
PAT Rs. Lac 266.26 395.01 502.33 591.42 624.77 643.24 657.10 667.01

ROI Pre-Tax % 4.06% 6.02% 7.66% 9.02% 10.14% 11.06% 11.81% 12.41%
ROI Post-Tax % 3.21% 4.76% 6.05% 7.13% 7.53% 7.75% 7.92% 8.04%
Average ROI Pre-Tax % 12.05%
Average ROI Post-Tax % 7.79%
 9 10 11 12 13 14 15 16 17 18 19 20
34.53 34.25 33.98 33.70 33.43 33.17 32.90 32.64 32.38 32.12 31.86 31.61
4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40
1519.14 1506.98 1494.93 1482.97 1471.10 1459.34 1447.66 1436.08 1424.59 1413.19 1401.89 1390.67

122.75 128.89 135.33 142.10 149.21 156.67 164.50 172.72 181.36 190.43 199.95 209.95
326.99 277.94 236.25 200.81 170.69 145.09 123.32 104.83 89.10 75.74 64.38 54.72
449.74 406.83 371.58 342.91 319.90 301.75 287.82 277.55 270.46 266.16 264.32 264.67

1396.39 1378.09 1359.59 1340.87 1321.90 1302.67 1283.16 1263.36 1243.23 1222.77 1201.94 1180.73
326.99 277.94 236.25 200.81 170.69 145.09 123.32 104.83 89.10 75.74 64.38 54.72
1069.40 1100.15 1123.34 1140.06 1151.21 1157.58 1159.84 1158.53 1154.13 1147.03 1137.56 1126.01
395.86 422.98 445.04 462.76 476.79 487.66 495.82 501.67 505.52 507.65 364.78 364.13
673.54 677.17 678.31 677.29 674.42 669.92 664.01 656.86 648.61 639.38 772.79 761.88

12.88% 13.25% 13.53% 13.74% 13.87% 13.95% 13.97% 13.96% 13.91% 13.82% 13.71% 13.57%
8.11% 8.16% 8.17% 8.16% 8.13% 8.07% 8.00% 7.91% 7.81% 7.70% 9.31% 9.18%
 21 22 23 24 25 26 27 28 29 30
31.35 31.10 30.85 30.61 30.36 0.00 0.00 0.00 0.00 0.00
4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40 4.40
1379.55 1368.51 1357.56 1346.70 1335.93 0.00 0.00 0.00 0.00 0.00

220.44 231.47 243.04 255.19 267.95 0.00 0.00 0.00 0.00 0.00
46.51 39.53 33.60 28.56 24.28 0.00 0.00 0.00 0.00 0.00
266.96 271.00 276.64 283.76 292.23 0.00 0.00 0.00 0.00 0.00

1159.10 1137.05 1114.52 1091.51 1067.98 0.00 0.00 0.00 0.00 0.00
46.51 39.53 33.60 28.56 24.28 0.00 0.00 0.00 0.00 0.00
1112.59 1097.51 1080.92 1062.95 1043.70 0.00 0.00 0.00 0.00 0.00
362.36 359.61 355.98 351.59 346.50 0.00 0.00 0.00 0.00 0.00
750.23 737.90 724.94 711.36 697.20 0.00 0.00 0.00 0.00 0.00

13.40% 13.22% 13.02% 12.81% 12.57% 0.00% 0.00% 0.00% 0.00% 0.00%
9.04% 8.89% 8.73% 8.57% 8.40% 0.00% 0.00% 0.00% 0.00% 0.00%
 INCOME TAX
Tarif Period Years 25
Corporate Tax Rate % 33.99%
MAT Rate % 20.96%

1 2 3 4 5 6
PBT Rs. Lac 336.87 499.76 635.54 748.26 841.34 917.70
Add : Book depreciation Rs. Lac 422.22 422.22 422.22 422.22 422.22 422.22
PBDT/Gross Income Rs. Lac 759.10 921.98 1057.76 1170.48 1263.56 1339.93
Less: Tax depreciation Rs. Lac 1200.00 1020.00 867.00 736.95 626.41 532.45
Taxable Income Rs. Lac -440.90 -98.02 190.76 433.53 637.16 807.48
Losses Carried over Rs. Lac -440.90 -98.02 0.00 0.00 0.00
Taxable Income after Losses Carried over Rs. Lac -440.90 -538.92 92.75 433.53 637.16 807.48
Income Tax as per IT Act Rs. Lac 0.00 0.00 31.52 147.36 216.57 274.46
Minimum Alternate Tax Rs. Lac 70.61 104.75 133.21 156.84 176.35 192.36
Opening Balance Rs. Lac 0.00 70.61 34.14 67.55 18.96 0.00
Mat credit during the year Rs. Lac 70.61 104.75 101.69 9.48 0.00 0.00
Adjustment during the year Rs. Lac 0.00 -70.61 -34.14 9.48 0.00 0.00
Closing Balance Rs. Lac 70.61 34.14 67.55 18.96 0.00 0.00
Tax payable Rs. Lac 70.61 104.75 133.21 156.84 216.57 274.46
AX

7 8 9 10 11 12 13 14 15 16 17 18
979.82 1029.79 1069.40 1100.15 1123.34 1140.06 1151.21 1157.58 1159.84 1158.53 1154.13 1147.03
422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22
1402.04 1452.01 1491.62 1522.38 1545.57 1562.28 1573.43 1579.81 1582.06 1580.75 1576.35 1569.25
452.58 384.69 326.99 277.94 236.25 200.81 170.69 145.09 123.32 104.83 89.10 75.74
949.46 1067.32 1164.63 1244.44 1309.32 1361.47 1402.74 1434.72 1458.74 1475.93 1487.25 1493.52
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
949.46 1067.32 1164.63 1244.44 1309.32 1361.47 1402.74 1434.72 1458.74 1475.93 1487.25 1493.52
322.72 362.78 395.86 422.98 445.04 462.76 476.79 487.66 495.82 501.67 505.52 507.65
205.37 215.85 224.15 230.60 235.46 238.96 241.30 242.64 243.11 242.83 241.91 240.42
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
322.72 362.78 395.86 422.98 445.04 462.76 476.79 487.66 495.82 501.67 505.52 507.65
 19 20 21 22 23 24 25 26 27 28 29 30
1137.56 1126.01 1112.59 1097.51 1080.92 1062.95 1043.70 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1137.56 1126.01 1112.59 1097.51 1080.92 1062.95 1043.70 0.00 0.00 0.00 0.00 0.00
64.38 54.72 46.51 39.53 33.60 28.56 24.28 0.00 0.00 0.00 0.00 0.00
1073.19 1071.29 1066.08 1057.98 1047.32 1034.38 1019.42 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1073.19 1071.29 1066.08 1057.98 1047.32 1034.38 1019.42 0.00 0.00 0.00 0.00 0.00
364.78 364.13 362.36 359.61 355.98 351.59 346.50 0.00 0.00 0.00 0.00 0.00
238.44 236.02 233.21 230.04 226.57 222.80 218.76 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
364.78 364.13 362.36 359.61 355.98 351.59 346.50 0.00 0.00 0.00 0.00 0.00
 PROJECT RETURNS
Tarif Period Years 25
Salvage Value Rs. Lac 7200
Discount Rate % 10%

Year 0 1 2 3 4

Project IRR (After Tax) Rs. Lac

PAT Rs. Lac 266.26 395.01 502.33 591.42
Add: Book Depreciation Rs. Lac 422.22 422.22 422.22 422.22
Less: Change in Working Capital Rs. Lac -154.36 -0.11 -0.05 0.00
Add: Terminal Value 0.00 0.00 0.00 0.00
Total Cash Inflow Rs. Lac 842.85 817.34 924.61 1013.64
Cashflow Schedule Rs. Lac -8000 842.85 817.34 924.61 1013.64
Cumulative Cashflow Rs. Lac -8000.00 -7157.15 -6339.81 -5415.20 -4401.57
Fraction Row -- -- -- -- --
Payback Period Years 9.11
Project IRR (After Tax) Rs. Lac 12.19%
NPV Rs. Lac ₹ 1,579.86

Project IRR (Before Tax)

PBT Rs. Lac 336.87 499.76 635.54 748.26
Add: Depreciation Rs. Lac 422.22 422.22 422.22 422.22
Less: Change in Working Capital Rs. Lac -154.36 -0.11 -0.05 0.00
Add: Terminal Value Rs. Lac 0.00 0.00 0.00 0.00
Total Cash Inflow Rs. Lac 913.46 922.09 1057.82 1170.48
Cashflow Schedule Rs. Lac -8000 913.46 922.09 1057.82 1170.48
Cumulative Cashflow Rs. Lac -8000.00 -7086.54 -6164.45 -5106.63 -3936.15
Fraction Row -- -- -- -- --
Payback Period Years 7.95
Project IRR (Before Tax) % 15.34%
NPV Rs. Lac ₹ 4,196.53
PROJECT RETURNS

5 6 7 8 9 10 11 12 13 14

624.77 643.24 657.10 667.01 673.54 677.17 678.31 677.29 674.42 669.92
422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22
0.07 0.13 0.20 0.27 0.34 0.42 0.50 0.58 0.67 0.76
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1046.93 1065.33 1079.12 1088.96 1095.42 1098.97 1100.03 1098.94 1095.97 1091.39
1046.93 1065.33 1079.12 1088.96 1095.42 1098.97 1100.03 1098.94 1095.97 1091.39
-3354.64 -2289.31 -1210.19 -121.22 974.20 2073.17 3173.20 4272.14 5368.11 6459.50
-- -- -- -- 0.11 0.89 1.88 2.89 3.90 4.92

841.34 917.70 979.82 1029.79 1069.40 1100.15 1123.34 1140.06 1151.21 1157.58
422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22 422.22
0.07 0.13 0.20 0.27 0.34 0.42 0.50 0.58 0.67 0.76
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1263.50 1339.79 1401.84 1451.74 1491.28 1521.96 1545.07 1561.70 1572.76 1579.05
1263.50 1339.79 1401.84 1451.74 1491.28 1521.96 1545.07 1561.70 1572.76 1579.05
-2672.65 -1332.86 68.98 1520.73 3012.00 4533.96 6079.03 7640.73 9213.49 10792.54
-- -- 0.9507915 0.047517 1.02 1.98 2.93 3.89 4.86 5.83
 15 16 17 18 19 20 21 22 23 24 25

664.01 656.86 648.61 639.38 772.79 761.88 750.23 737.90 724.94 711.36 697.20
422.22 422.22 422.22 422.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.85 0.95 1.06 1.16 1.28 1.40 1.52 1.65 1.79 1.93 2.08
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7200.00
1085.38 1078.13 1069.78 1060.44 771.51 760.48 748.71 736.26 723.15 709.43 7895.12
1085.38 1078.13 1069.78 1060.44 771.51 760.48 748.71 736.26 723.15 709.43 7895.12
7544.88 8623.01 9692.79 10753.23 11524.74 12285.23 13033.94 13770.19 14493.34 15202.78 23097.90
5.95 7.00 8.06 9.14 13.94 15.15 16.41 17.70 19.04 20.43 1.93

1159.84 1158.53 1154.13 1147.03 1137.56 1126.01 1112.59 1097.51 1080.92 1062.95 1043.70
422.22 422.22 422.22 422.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.85 0.95 1.06 1.16 1.28 1.40 1.52 1.65 1.79 1.93 2.08
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7200.00
1581.21 1579.80 1575.30 1568.09 1136.29 1124.61 1111.07 1095.86 1079.13 1061.02 8241.62
1581.21 1579.80 1575.30 1568.09 1136.29 1124.61 1111.07 1095.86 1079.13 1061.02 8241.62
12373.75 13953.55 15528.84 17096.93 18233.22 19357.83 20468.90 21564.77 22643.90 23704.92 31946.54
6.83 7.83 8.86 9.90 15.05 16.21 17.42 18.68 19.98 21.34 2.88
 26 27 28 29 30

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
-- -- -- -- --

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
-- -- -- -- --