Land (own) | 00.00 |
Infrastructure Development Cost | 1979.42 |
Escalation & Contingencies | 98.97 |
Preliminary & Preoperative Expenses | 171.84 |
Sub-total (A) | 2250.23 |
Total Working Capital Required (25% of 1st Year Proj. Turnover) (B) | 108.10 |
Total Project Cost (A+B) | 2358.33 |
Amount | |
TERM LOAN (60% of A) | 1350.14 |
WORKING CAPITAL (60% of B) | 64.86 |
Total Funds Required (A+B) | 1415 |
Equity | 943.33 |
Total Funds Required | 2358.33 |
Year |
Year |
Year |
Year |
Year |
Year |
Year |
|
---|---|---|---|---|---|---|---|
Target Revenue | 432.42 | 685.04 | 739.66 | 361.87 | 380.08 | 200.29 | 220.32 |
Break Even Point | 76% | 48% | 42% | 78% | 70% | 92% | 77% |
DSCR including Principal Repayment | 0.92 | 1.56 | 1.78 | 0.84 | 0.94 | 0.46 | 0.54 |
Power rate per unit | 8.5 Rs / unit |
Power Requirement | Rs. 69000 per year |
Interest rate assumed | 8.50 |
Repayment period | 24 months Moratorium and 7 years’ repayment. |
Training Institutes | N.A. |
Whether the service is in the Negative list under NEIDS and MSME? | NO |