Land & Land development cost | 66.50 |
Construction cost for township | 532.50 |
Plant, Machinery and Equipment | 4.70 |
Miscellaneous Fixed Assets | 0.08 |
Escalation & Contingencies (5% on construction costs) | 26.86 |
Preliminary & Preoperative Expenses | 30.32 |
Sub Total | 660.96 |
Working Capital Margin (25% of 2nd Year Projected Turnover) | 84.66 |
Total Project Cost (A+B) | 745.62 |
Amount | |
Loan Component (60% of A above) (B) | 447.37 |
Working Capital (75% of 2nd Year Project Turnover) | 253.97 |
Total | 701.34 |
Margin (A-B) | 44.28 |
Total Fund Required | 745.62 |
Year |
Year |
Year |
Year |
Year |
Year |
Year |
Year |
|
---|---|---|---|---|---|---|---|---|
Target Revenue | 226.02 | 340.65 | 343.08 | 232.50 | 4.25 | 4.47 | 4.69 | 4.92 |
Break Even Point | 36% | 22% | 18% | 23% | 105% | 99% | 93% | 87% |
DSCR including Principal Repayment | 1.66 | 1.49 | 1.60 | 1.06 | 2.36 | 3.01 | 4.03 | 5.92 |
Power rate per unit | N.A |
Power Requirement | N.A. |
Interest rate Assumed | 8.50% |
Repayment Period | 30 Months Moratorium and 10 years’ repayment. |
Whether the service is in the negative list under NEIDS and MSME? | No |