Capacity of the Plant/Unit (at 100% capacity utilization)
Building
Land
Furniture
CCTV
| Interior for Premises | 5.00 |
| Fixed Asset | 33.38 |
| Misc. Fixed Assets | 0.50 |
| D G Set 50 KV | 4.40 |
| Escalation & Contingencies | 2.16 |
| Preliminary & Preoperative Expenses | 7.55 |
| Sub-total (A) | 52.99 |
| Total Working Capital Required (B) | 0.20 |
| Total Project Cost | 53.19 |
| Amount | |
| Term Loan (60% of A) | 31.79 |
| Working Capital (60% of B) | 0.12 |
| Total Loan | 31.91 |
| Equity/Own Contribution | 21.28 |
| Total Funds Required | 53.19 |
Year |
Year |
Year |
Year |
Year |
Year |
Year |
|
|---|---|---|---|---|---|---|---|
| Target Revenue | 84 | 84 | 84 | 84 | 84 | 84 | 84 |
| Break Even Point | 54% | 57% | 57% | 56% | 60% | 62% | 67% |
| DSCR including Principal Repayment | 5.88 | 3.84 | 3.97 | 4.08 | 4.00 | 3.94 | 84.10 |
| Power Rate Per Unit | Rs 8.5/ Unit |
| Power Requirement | 48780 Kwh |
| Interest Rate Assumed | 8.50% pa |
| Repayment Period | 9 months moratorium and 7 years repayment |
| Training Institutes | N.A. |
| Whether the service is in the Negative list under NEIDS and MSME? | No |