Unitech Plasto Components
FundingOverview
About the project
Plastic auto-components plant in Pune (injection moulding for OEM tier-1s). 12 ECMs identified, dominated by compressed-air optimization (6 ECMs) which is the highest-leverage cluster in the plant.
Financial notes
Target return floats with realized savings. The senior tranche is sized to the bundle's blended P5 floor at DSCR ≥ 1.30×; junior absorbs first-loss until Day-90 verification tightens the band. Where ECMs include zero-CAPEX optimizations (operational tweaks), those are listed for transparency but excluded from the senior covenant — the financed senior covers CAPEX-eligible ECMs only.
What matters
Key highlights
Junior tranche (first-loss)
Wide bundle σ — junior-only until a verified Day-90 + Day-180 audit tightens the conformal coverage.
12-ECM bundle
Single auditor, single facility, 12 ECMs. Each ECM has its own predicted-savings band; the senior is sized to the bundle's P5 sum, not the sum of individual P50s.
PINN unified — 21-feature audit
Served by the unified PINN (21-feature audit, IN-BEE). TabPFN benchmark headline: R²=+0.56 LOO on 6-feature corpus (n=72 KISEM + 14,482 IAC).
Carbon §11 accrual
tCO₂e accrues monthly per the §11 disclosure schedule across all ECMs on the same meter.
Deployment
Upgrades & equipment · 12 ECMs
Plastic auto-components plant in Pune (injection moulding for OEM tier-1s). 12 ECMs identified, dominated by compressed-air optimization (6 ECMs) which is the highest-leverage cluster in the plant.
Bundle: 12 ECMs · ₹27,24,592 CAPEX · blended grade C. Total baseline draw under audit: 13,37,500 kWh/yr.
Operations
Project management
Audited by KISEM-IIT Bombay. Day-30 and Day-90 verification reports tighten the bundle's conformal band as realized meter data accrues; if realized savings fall below the blended P5 floor, the borrower triggers the §5.6 cure mechanism. KISEM-affiliated auditor is BEE-certified; equipment carries OEM warranties typical for India MSME retrofits.
Underwriting
Calibrated savings · 12 ECMs
Bundle summary
Blended grade C554K kWh
sum of ECM point estimates
371K kWh
conservative sum
₹27.2 L
sum of ECM CAPEX
454.0 tCO₂/yr
monthly accrual
8.67×
≥ 1.30× covenant
13.34×
≥ 1.75× target
85.8 tCO₂/yr
CDM AMS-II.E (energy efficiency MSMEs)
VFD on main air compressor (38 kW). 105K kWh/yr — best payback in the bundle.
PINN unified sized 12 ECMs on the same meter under the DSCR-at-P5 ≥ 1.30× covenant. The serving model ingests all 21 fields from the audit schema (leakage, rated kW, hours/days, plant context); calibration is fit on a 72-ECM Indian audit corpus. Blended grade C → junior tranche only until a verified second audit period tightens the conformal coverage. See full benchmarks for the leave-one-out residuals and reproduction script. Carbon credits accrue on the same meter under the project's disclosure schedule.
MRV
Baseline & impact
1,337,500 kWh
electric
Auditors
- KISEM...11111
Tool
Returns calculator
Estimated total return
$34,450.00
Over 36 months @ 12.60%
Avg. monthly income
$262.50
Pre-tax, indicative only
Indicative only. Calculations based on a target XIRR of 12.60%. Actual returns may vary based on project performance and timing of distributions.
Attachments
Documents
History
Repayment history
No distributions yet.