Capacity of the Plant/Unit (at 100% capacity utilization)
Land
Building
Water Connection
Electricity
| Owned Land (10 Acres) | 0.00 |
| Land Development Cost | 500.00 |
| Civil works and Buildings | 4037.80 |
| Fixed Assets | 1695.63 |
| Miscellaneous Fixed Assets | 316.26 |
| D G Set (240 KVA) | 15.00 |
| Escalation & Contingencies (5%) | 328.23 |
| Preliminary & Preoperative Expenses | 576.90 |
| Sub-total (A) | 7469.82 |
| Total Working Capital Req. @25% of 1st Year Projected Turnover (B) | 356.50 |
| Total Project Cost (A+B) | 7826.32 |
| Amount | |
| TERM LOAN (60% of A) | 4481.89 |
| WORKING CAPITAL (60% of B) | 213.90 |
| Total | 4695.79 |
| Equity | 3130.53 |
| Total Funds Required | 7826.32 |
Year |
Year |
Year |
Year |
Year |
|
|---|---|---|---|---|---|
| Target Revenue | 1426.00 | 2852.00 | 3252.25 | 3652.50 | 4052.75 |
| Break Even Point | 67% | 37% | 35% | 34% | 33% |
| DSCR including Principal Repayment | 2.00 | 2.72 | 3.15 | 3.65 | 4.21 |
| Power Rate per unit | 8.5 Rs./unit |
| Power Requirement | 2,40,000 kwh per year |
| Interest rate assumed | 8.50% |
| Repayment period | 42 Months Moratorium & 7 years repayment. |
| Training Institutes | N.A. |
| Whether the service is in the Negative list under NEIDS and MSME? | No |