Capacity of the Plant/Unit (at 100% capacity utilization)
Land
Building
| 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 |