Capacity of the Plant/Unit (at 100% capacity utilization)
7.2 million square feet.
| Leasehold/Freehold Land | 64,000.00 |
| Civil Works and Buildings | 7,56,0000.00 |
| Amount | |
| Own Capital (40% of A+C | 6,15,000.00 |
| Working Capital (60% of B) | 9,22,500.00 |
| Total | 15,37,500.00 |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|---|---|---|---|---|---|
| Target Revenue | 5,00,000.00 | 6,00,000.00 | 7,00,000.00 | 8,00,000.00 | 9,00,000.00 |
| Break Even Point | 50% | 55% | 60% | 65% | 70% |
| DSCR including Principal Repayment | 7.11 | 3.97 | 4.50 | 5.09 | 5.79 |
| Power rate per unit | 8.5 Rs / unit |
| Power Requirement (kwh per computer per annum ) | 600 |
| Interest rate assumed | 8.50% |
| Repayment period | 7 Years |
| Whether the service is in the negative list under NEIDS and MSME? | No |