Land (own) | - |
Land development cost | 100.00 |
Civil works and Buildings (@1500/sqft) | 496.50 |
Fixed Asset | 71.20 |
Misc Fixed Assets | 108.00 |
D G Set 50 KV | 4.40 |
Escalation & Contingencies | 39.01 |
Preliminary & Preoperative Expenses | 25.29 |
SUB TOTAL (A) | 844.40 |
Total Working Capital Required (B) | 209.25 |
Total Project Cost | 1053.65 |
Amount | |
Term Loan (60% of A) | 506.64 |
Working Capital (60% of B) | 125.55 |
Total Loan | 632.19 |
Equity/Own Contribution | 421.46 |
Total Funds Required(A+B) | 1053.65 |
![]() Year |
![]() Year |
![]() Year |
![]() Year |
![]() Year |
|
---|---|---|---|---|---|
Target Revenue | 2700 | 2700 | 2700 | 2700 | 2700 |
Break Even Point | 49% | 46% | 43% | 41% | 39% |
DSCR including Principal Repayment | 2.96 | 2.24 | 2.57 | 2.93 | 3.35 |
Power Rate Per Unit | Rs 8.5/ Unit |
Power Requirement | 422785.60 Kwh per year |
Interest Rate Assumed | 8.50% |
Repayment Period | 9 months Moratorium and 7 years repayment |
Training Institutes | 1. IIHM 2. IGNOU 3.Tezpur University |
Whether the service is in the Negative list under NEIDS and MSME? | No |