Please include the following components. If any component is consider Please submit the following details using excel- in - Quarterly periodic Pg.325, Table 12.2 for structure, reproduced in the slide of Unit 4 Debt 2. 52 2.1. Construction phase costs - [10 Marks] 2.2. Drawdown of equity - [6 Marks] 2.3. Drawdown and repayment of debt - [6 Marks] 2.4. Interest Calculations- [6 Marks] 2.5. Operating Revenues and Costs-[ 6 Marks] 2.6. Tax - [6 Marks] 2.7. Lenders Cover Ratios - [6 Marks] 2.8. Contract Payments - [ 6 Marks]