Investment Profitability Study For A Gas Pipeline Global Analysis

INVESTMENT PROFITABILITY STUDY FOR A GAS PIPELINE
GLOBAL ANALYSIS
Year
Technical Data (Constant Money)

Volume (MMcfd)
Volume (Bcf)
Accumul. Volume
Capex Planning
Investissement (M$)
Opex/Capex
Opex (M$)
2610
390
390
50%
195
25%
98
200
73
73
200
73
146
200
73
219
200
73
292
200
73
365
25%
98
2.0%
234
Year
Economic Assumptions
Inflation
2.0%
1.00
1.02
1.04
1.06
1.08
1.10
1.13
1.15
Discount Rate
10%
1.00
1.10
1.21
1.33
1.46
1.61
1.77
1.95
Tariff P ($constant/Mcf)
Tariff P ($current/Mcf)
1.50
1.50
1.53
1.56
1.59
1.62
1.66
1.69
1.72
Page 1
INVESTMENT PROFITABILITY STUDY FOR A GAS PIPELINE

GLOBAL ANALYSIS
Cash Flow Schedule (Current Money)
Revenues
5676
Investment
396
Depreciation number of years
195
99
116
119
121
123
126
101
15
Depreciation Charges
396
26
26
26
26
26
Opex
336
8.3
8.4
8.6
8.8
9.0
Deductible Charges
Taxable Income
Income Tax
732
4944
1483
35
82
24
35
84
25
35
86
26
35
88
26
35
90
27
Net Accounting Result

Cash Flow
3461
3461
59
85
60
87
62
88
63
90
Cash Flow (Constant Money)

Internal Rate of Return
Discounted Cash Flow
Accumulated Cash Flows
2284
17%
306
NPV
30.0%
-195
-99
-101
57
83
-195
-98
-98
79
79
78
78
78
-195
-195
-89
-284
-81
-364
59
-305
54
-252
49
-203
44
-159
40
-119
Page 2
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
210
77
442
220
80
522
230
84
606
240
88
694
250
91
785
250
91
876
250
91
967
250
91
1059
250
91
1150
250
91
1241
250
91
1332
250
91
1424
250
91
1515
250
91
1606
250
91
1697
250
91
1789
250
91
1880
250
91
1971
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
1.17
1.20
1.22
1.24
1.27
1.29
1.32
1.35
1.37
1.40
1.43
1.46
1.49
1.52
1.55
1.58
1.61
1.64
2.14
2.36
2.59
2.85
3.14
3.45
3.80
4.18
4.59
5.05
5.56
6.12
6.73
7.40
8.14
8.95
9.85
10.83
1.76
1.79
1.83
1.87
1.90
1.94
1.98
2.02
2.06
2.10
2.14
2.19
2.23
2.27
2.32
2.37
2.41
2.46
Page 3
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
135
144
154
163
174
177
181
184
188
192
195
199
203
207
212
216
220
225
26
26
26
26
26
26
26
26
26
26
9.1
9.3
9.5
9.7
9.9
10.1
10.3
10.5
10.7
10.9
11.1
11.4
11.6
11.8
12.1
12.3
12.5
12.8
36
99
30
36
108
32
36
118
35
36
127
38
36
137
41
36
141
42
37
144
43
37
147
44
37
151
45
37
154
46
11
184
55
11
188
56
12
192
58
12
196
59
12
200
60
12
204
61
13
208
62
13
212
64
69
96
76
102
82
109
89
115
96
123
98
125
101
127
103
130
106
132
108
134
129
129
132
132
134
134
137
137
140
140
142
142
145
145
148
148
82
85
89
93
97
96
96
96
96
96
90
90
90
90
90
90
90
90
38
-80
36
-44
34
-10
33
23
31
53
28
81
25
107
23
130
21
151
19
170
16
186
15
201
13
214
12
226
11
238
10
248
9
257
8
265
Page 4
26
27
28
29
30
31
32
250
91
2062
250
91
2154
250
91
2245
250
91
2336
250
91
2427
250
91
2519
250
91
2610
26
27
28
29
30
31
32
1.67
1.71
1.74
1.78
1.81
1.85
1.88
11.92
13.11
14.42
15.86
17.45
19.19
21.11
2.51
2.56
2.61
2.66
2.72
2.77
2.83
Page 5
26
27
28
29
30
31
32
229
234
238
243
248
253
258
13.1
13.3
13.6
13.9
14.1
14.4
14.7
13
216
65
13
220
66
14
225
67
14
229
69
14
234
70
14
238
72
15
243
73
151
151
154
154
157
157
160
160
164
164
167
167
170
170
90
90
90
90
90
90
90
8
273
7
280
6
286
6
292
5
297
5
301
4
306
Page 6

Investment Profitability Study For A Gas Pipeline Global Analysis

Uploaded by

Copyright:

Available Formats

Investment Profitability Study For A Gas Pipeline Global Analysis

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Investment Profitability Study For A Gas Pipeline Global Analysis

Uploaded by

Copyright:

Available Formats

INVESTMENT PROFITABILITY STUDY FOR A GAS PIPELINE

Technical Data (Constant Money)

INVESTMENT PROFITABILITY STUDY FOR A GAS PIPELINE

Depreciation number of years

Net Accounting Result

Cash Flow (Constant Money)

You might also like