Case

Original

Second

Third

Assumptions of calculations

· Without incorporated YHPP environmental and external costs.

· Direct cost - based electricity price (original) of 5.2 US cents/kWh.

· Original net present value (NPVd).

· With incorporated YHPP environmental and external costs;

· Direct cost - based electricity price (original) of 5.2 US cents/kWh.

· Decreased net present value (NPVf).

· With incorporated YHPP environmental and external costs;

· Full cost – based electricity price (increased)

· Original net present value (NPVd).

NPV (USD)

NPVd = 219,520,140

NPVf = 160,124,000

NPVd = 219,520,140

P (US cents/kWh)

P = 5.20

P = 5.20

P’ = 5.68