Intelligence Terminal Loading
25-yr Bankability Calculator
Project Inputs
201000
2.56.5
1645
713
4.59
1.54
085
520
530
Derived Inputs▼
Turnkey CapEx₹900 Cr9.00 Cr/MW
Equity incl. WC₹236 Cr
Debt₹675 Cr75% of CapEx
Annual Debt Service₹77.1 CrEquated annuity
Year-1 Run Rate▼
Generation322.5 MU
Revenue₹135.4 Cr
O&M₹8.0 Cr
EBITDA Margin91.4%
EBITDA Y1₹123.8 Cr
DSCR Y11.61×✓ Covenant met
Returns & Coverage▼
Project IRR9.6%
Equity IRR14.1%✓ ≥ 13% threshold
Payback9.7 yrs
25-yr ROI376%
Avg DSCR1.46×✓ Covenant met
Min DSCR1.30×
Bankability Verdict
Bankable
Equity IRR ≥ 13% AND Avg DSCR ≥ 1.30×
✅
Indicative model — not a bankability certificateThis calculator cannot see: mast data · terrain correction · P50/P75/P90 · offtaker credit risk · evacuation feasibility · land title · environmental clearances · force majeure provisions. Always commission a bankability study before project finance.
CECL Advisory
Contact CECL for bankable reports
Consolidated Energy Consultants Limited
Emailinfo@cecl.in
Alt. Emailconenergy@gmail.com
Phone+91-0755-2600241
Phone+91-0755-4058931
Registered Office‘Energy Tower’, 64-B Sector, Kasturba Nagar, Bhopal 462023, Madhya Pradesh, India