Capacity of the Plant/Unit (at 100% capacity utilization)
Land
Shed
| Land (own) | 0.00 |
| Civil works and Buildings (500 sqft @200/sqft) | 40.00 |
| Machinery | 77.42 |
| Others | 13.00 |
| Working Capital Margin @40% of Total WC Requirement | 56.28 |
| Sub-total (A) | 130.42 |
| Total Working Capital Req (B) | 140.71 |
| Total Project Cost | 271.13 |
| Amount | Percentage | |
| TERM LOAN (75% of A) | 97.82 | 36% |
| WORKING CAPITAL (60% of B) | 84.42 | 31% |
| Total | 182.24 | 67% |
| Equity | 88.89 | 33% |
| Total Funds Required | 271.13 | 100% |
Year |
Year |
Year |
Year |
|
|---|---|---|---|---|
| Target Revenue | 1386 | 1584 | 1782 | 1980 |
| Break Even Point | 55.41% | 50.15% | 45.86% | 42.71% |
| DSCR including Principal Repayment | 3.82 | 3.62 | 4.76 | 6.22 |
| Production Hour (Each Machine) | 12 Hours in a Day |
| Functioning Period (Each Machine) | 300 Days per Year |
| Load-Unload Span (Each Press) | 30 Minutes |
| Interest rate Assumed | 11% |
| Repayment Period | 5 Years with 6 Months Moratorium |
| Training Institutes | CBTC Meghalaya, BCDI Agartala, IIE Guwahati, Existing Units like ESES Bio-wealth and Mutha Industries |
| Whether the service is inthe Negative list under NEIDS and MSME? | No |