INTRODUCTION SALIENT FEATURES OF THE PROJECT FINANCIAL INDICATORS

Unitech Hydropower Company Pvt. Ltd. was River Phawa IRR (Internal rate of return) 13.62%
established in the year of 2071 and obtained Survey Location Pathibhara Yangwarak and EIRR / ROE (Return on Equity) 15.64%
License for the development of Upper Phawa Khola Sirijangha Rural Municipalities BC Ratio (benefit Cost Ratio) 1.12
Hydroelectric Project in 2072/1/15. The company has Catchment Area 63.14 km² Payback Period –Simple 6.83 year
been promoted by leading persons in business, Design Discharge 2.60 m³/s DSCR in 12 years Average 1.56
finance and hydropower sector with the sole purpose Gross Head 270.93m Revenue per MW/year 3.35 Crore
of generating energy in safe, reliable, efficient and Installed Capacity 5.8 MW Cost per MW (Total) 21.43 Crore
environmentally sound manner using state of the art Dry Season Energy 10.00 GWh Cost per MW (Without Contingencies) 19.49 Crore
technologies. Wet season Energy 23.05 GWh
Total Energy 33.05 GWh BOARD OF DIRECTORS
UPPER PHAWA KHOLA HYDROPOWER PROJECT Weir 15m Free flow Boulder Filled Mr. Narendra Mainali Chairman
Upper Phawa Khola Hydroelectric Project is the first with Concrete Core Er. Saroj Basnet Director
project of the Company located in Taplejung district. Intake Side Intake orifice – 2 Nos Mr. Anand Basnet Director
Phawa Khola, a perennial river originating from Holy Approach canal 40m (2.60 m x1.33 m) Mr. Tika Prasad Sangraula Director
temple, Pathibhara is the source of the Project. Settling Basin Double Chamber / Dufour type Er. Rabindra Mahaseth Director
The Project is a run-of-the-river (RoR) Project with 2.6 Headrace Pipe 4357m (1.3m dia /8-16mm thick) Dr. Shambhu Nawal Director
cumecs design discharge and 270.93 metres head. Surge Tank 35.7m - 3.0m dia (12mm thick) Mr. Kumar Keshar Bista, FCA Director
The installed capacity of the project is 5.8 MW Penstock Pipe 461m – 1.1m dia (8-16mm thick) Er. Vishwa Prakash Amatya Managing Director
generating 33.05 GWh of energy annually after Powerhouse Type Surface
deduction of consumptive use, outage and system Tailrace 60m Length RCC Box ORGANIZATIONAL STRUCTURE
losses. EM Equipment/Turbine Pelton (Horizontal Shaft) – 2
Units
ACCESS TO THE PROJECT Transmission Line 33 KV Single Circuit – 8km
Kathmandu to Kabeli Bridge 648 km Connection Point 132 kV Substation at Amarpur
Kabeli to Project (fair weather) 25 km
ENERGY AND REVENUE
Wet Energy 23.05 GWh @NPR4.80=11.06 Crore
PROJECT COST AND CAPITAL PLAN (IN CRORE NPR)
Total Project Cost 124.34 Dry Energy 10.00 GWh @NPR8.40 = 8.40 Crore
Loan Amount 80.00 Total 33.05 GWh =19.46 Crore
Equity Amount 44.34
CAPITAL STRUCTURE
O& M Cost 1.92
Revenue (1st year) 19.46 Authorized Capital Rs. 350 Million
Revenue (9th year) 24.13 (8 times @3% / year Issued and Paid-up Capital Rs. 200 Million
Yearly bank installment 12.67 (for 12 years) as on Mangsir, 2076
CONSULTANTS OF THE PROJECT PROJECT LAYOUT
Engineering Consultant
Joint Venture of
Welink Associates (P) Ltd.
UNI TECH
Atmos Consults (P) Ltd. Hydropower Company
Financial Advisor
Finman Services (P) Ltd.
Represented by
Mr. Narayan Poudel, CA

Financial Auditor
Ayer and Associates

Legal Advisor
Mr. Duryodhan Dhakal

STATUS OF THE PROJECT DEVELOPMENT

Pre-development phase including infrastructure
works have almost completed. The summary of the
present status are as follows;
 Connection Agreement Completed.
 Power Purchased Agreement Completed.
 Generation License Obtained.
CONTACT ADDRESS
 IEE Approved.
Head Office
 Detail Design Completed. Unitech Hydropower Company Pvt. Ltd
 DDA Study Completed. Near Ratna Rajya School, Mid-Baneshwar, Ward No 31
 Signing of Bank Loan Agreement due in second Kathmandu Metropolitan City, Kathmandu, Nepal
week of January 2020.
Ph: -1-4489018; Email: unitechhydropower@gmail.com UPPER PHAWA KHOLA
 Project Road 95% completed.
HYDROELECTRIC PROJECT (5.8 MW)
 Land Acquisition 95% completed.
Project Site Office
 Construction Power 90% completed.
Sirijangha Rural Municipality
 Required Commercial Operation Date, 2078/4/16 January 2020
(July 31, 2021). Taplejung District, NEPAL