S. No.

Financial Indicators

Scenario

I

II

III

IV

V

VI

1

Simple Payback Period

2 years &

9 months

1 year &

8 months

2 years &

9 months

1 year &

8 months

2 year &

5 months

1 year &

6 months

2

Post Tax IRR on Project Cost

32.90%

57.00%

32.90%

57.00%

36.60%

61.50%

3

Gross DSCR (Overall)

1.94

3.20

1.94

3.20

2.02

3.35

4

Net DSCR (Overall)

2.35

4.18

2.35

4.18

2.40

4.23