Proposed Project INDUSTRIAL PARK
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

N.A.


Year wise capacity utilization

image

Year

20%

image

Year

30%

image

Year

40%

image

Year

50%

image

Year

60%


Final Product

alu

Industrial Facilities

Infrastructure and Equipments Required

image Factory
image Land & Building

Employment Generation

  • 2 Engineer
  • 1 State Manager
  • 1 Supervisor
  • 2 Accountant
  • 1 Officer (For Legal procedures)
  • 24 Security Guards
Land (own) 00.00
Infrastructure Development Cost 1979.42
Escalation & Contingencies 98.97
Preliminary & Preoperative Expenses 171.84
Sub-total (A) 2250.23
Total Working Capital Required (25% of 1st Year Proj. Turnover) (B) 108.10
Total Project Cost (A+B) 2358.33
Amount
TERM LOAN (60% of A) 1350.14
WORKING CAPITAL (60% of B) 64.86
Total Funds Required (A+B) 1415
Equity 943.33
Total Funds Required 2358.33

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 432.42 685.04 739.66 361.87 380.08 200.29 220.32
Break Even Point 76% 48% 42% 78% 70% 92% 77%
DSCR including Principal Repayment 0.92 1.56 1.78 0.84 0.94 0.46 0.54

Power rate per unit 8.5 Rs / unit
Power Requirement Rs. 69000 per year
Interest rate assumed 8.50
Repayment period 24 months Moratorium and 7 years’ repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? NO
background image