R.S. India Bio Mass Energy Private Limited

 

The primary function of the organization is to develop strategic movements, fruitful promotion and successful organization of an integrated and efficacious biomass plant or project development in all the aspects as stated below:

    • Preliminary investigation
    • Design
    • Research
    • Preparation of preliminary feasibility report
    • Preparation of definite project report
    • Undertaking necessary construction and development, erection and procurement tasks for biomass plants or projects establishment.
    • Research and development in biomass products or other necessary technology or equipment.
    • Publish required literature, books and important material related to bio mass plant or projects
    • Conduct and hold seminars, workshops etc.
 
PROJECT
 
Name

R S India Bio Mass Energy (P) Ltd.

Plant Installed Capacity 10 MW
Location Barwala Block, Hisar District of Haryana.
Registered Office

R S India Bio Mass Energy (P) Ltd
2nd Floor, NBCC Tower,
15 Bhikaji Cama Place, New Delhi - 110 066
Phone : (91-11) 23737081
Fax : (91-11) 23312212

Contact Person

Mr. Raj Kumar Yadav, Chairman & Managing Director

Project Cost Rs. 5002.52 Lakhs
Promoters Equity 30 %
Debt Equity Ratio 3:1
Promoters Equity Rs. 1500.76 Lakhs
Term Loan Rs. 3501.77 Lakhs
  Particulars With CDM BenefitRs. in Lakhs
 

Land & Site Development

290.00

 

Buildings

450.64

 

Plant & Machinery

3148.40

 

Mice. Assets

70.00

 

Technical Know-how Fees

30.00

 

Contingencies

226.25

 

Preliminary Expenses

30.00

 

Pre-Operative Expenses

496.00

 

Margin Money for Working Capital

261.24

 

Total

5002.52

Project Schedule 18 months
Raw Materials Biomass like Paddy Straw and Mustard Stalks
Quantity in Tons I Year II Year III Year
 

75398

86170

96941

Water Sources Bore wells and Canal
Water Requirement 1488 M3/day
Boiler 45 TPH, 67 ata, 490 0C
Turbine 10 MW, 11 kV
Capacity Utilisation

I year   - 70 %

II year  - 80 %

II year  - 90 %

Wheeling Charges 0 %
Power Generated @ 70 % capacity In Lakh Units
Gross 554.40
Saleable 498.96
Selling Price first year 4.24
Power Generated @ 90 % capacity In Lakh Units
Gross 712.80
Saleable 641.52
Third Party Sale Applicable
Average Generation Price Rs 3.92 @ Rs 1600 per tonne of biomass
DSCR - Average 1.58
IRR % 14.22
Break Even Point % 75.82
Financial projection for 1st to 5th years I Year II Year III Year IV Year V year
Turn Over 2515.59 2894.14 3227.78 3227.78 3227.78
Gross Profit 970.30 1153.84 1264.14 1215.08 1164.46
Interest 420.21 420.21 420.21 397.70 337.67
Net Profit 27.80 177.93 262.37 235.84 242.00
Net Surplus 441.78 592.63 677.90 652.61 659.60
Pay Back Period 7 years 7 months
 
back...
 © Copyright RS India Group All Rights Reserved Website Designers : SManik Design