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