Land and Site Development Cost | 0.50 |
Civil works and Buildings | 30.24 |
Equipment | 3.20 |
Miscellaneous Fixed Assets | 2.90 |
D.G. SET | 1.25 |
Escalation & Contingencies (5% on construction costs) | 1.90 |
Preliminary & Preoperative Expenses | 2.58 |
Sub-total (A) | 42.57 |
Total Working Capital Requirement (Lump sum) (B) | 0.50 |
Total Project Cost | 43.07 |
Amount | |
TERM LOAN (60% of A) | 25.54 |
Term Loan | 25.54 |
Equity | 17.53 |
Total Funds Required(A+B) | 43.07 |
Year |
Year |
Year |
Year |
Year |
|
---|---|---|---|---|---|
Target Revenue | 40.12 | 40.12 | 40.12 | 40.12 | 40.12 |
Break Even Point | 34% | 29% | 26% | 23% | 20% |
DSCR including Principal Repayment | 2.34 | 2.70 | 3.11 | 3.58 | 4.12 |
Power Rate Per Unit | 8.5 Rs./Unit |
Power Requirement | 16800 Kwh |
Interest Rate Assumed | 8.50% |
Repayment Period | 6 Months Moratorium and 7 years repayment. |
Training Institutes | N.A. |
Whether the service is in the Negative list under NEIDS and MSME? | No |