Capacity of the Plant/Unit (at 100% capacity utilization)
Building
| Leasehold land | 2.80 |
| Civil works and Buildings | 85.00 |
| Fixed Assets | 43.99 |
| Misc. Fixed Assets | 10.00 |
| DG set | 4.45 |
| Escalation & Contingencies | 7.31 |
| Preliminary & Preoperative Expenses | 6.81 |
| Sub-total (A) | 160.36 |
| Total Working Capital Required (25% of 1st Year Project Turnover) (B) | 90.75 |
| Total Project Cost | 251.11 |
| Amount | |
| Term Loan (60% of A) | 96.22 |
| Working Capital (60% of B) | 54.45 |
| Total Loan | 150.67 |
| Equity/Own Contribution | 100.44 |
| Total Funds Required | 251.11 |
Year |
Year |
Year |
Year |
Year |
|
|---|---|---|---|---|---|
| Target Revenue | 6600 | 6600 | 6600 | 6600 | 6600 |
| Break Even Point | 84% | 76% | 76% | 76% | 76% |
| DSCR including Principal Repayment | 2.15 | 2.07 | 2.25 | 2.39 | 2.53 |
| Power Rate Per Unit | 8.5 Rs / unit |
| Power Requirement | 4829 Kwh per year |
| Interest Rate Assumed | 8.50% |
| Repayment Period | 9 months Moratorium and 7 years repayment. |
| Training Institutes | National Institute of drug defense |
| Whether the service is in the Negative list under NEIDS and MSME? | No |