Capacity of the Plant/Unit (at 100% capacity utilization)
Land
Building
CCTV
Electric Equipment
| Own Land (2,50,000 sq. ft) | - |
| Civil works and Buildings | 1231.00 |
| Misc. Fixed Assets | 175.00 |
| Amusement Ride | 250.00 |
| Banquet Hall | 25.50 |
| Rooms | 30.00 |
| DG SET | 10.00 |
| Ground Water System with water treatment plant | 15.00 |
| Escalation & Contingencies | 86.83 |
| Preliminary & Preoperative Expenses | 213.48 |
| Total Project Cost (A) | 2036.80 |
| Amount | |
| Loan component(60% of A) | 1222.08 |
| Total Loan(A) | 1222.08 |
| Equity(40% of A) | 814.72 |
| Total Funds Required | 2036.80 |
Year |
Year |
Year |
Year |
Year |
Year |
Year |
|
|---|---|---|---|---|---|---|---|
| Target Revenue | 1,138.00 | 1,251.80 | 1,376.98 | 1,514.68 | 1,666.15 | 1,832.76 | 2,016.04 |
| Break Even Point | 78% | 74% | 69% | 65% | 62% | 56% | 53% |
| DSCR including Principal Repayment | 2.55 | 2.01 | 2.28 | 2.59 | 2.98 | 3.36 | 3.87 |
| Power Rate Per Unit | Rs 8.5/ Unit |
| Power Requirement | Rs.24,00,000 per year |
| Interest Rate Assumed | 8.50% |
| Repayment Period | 17 months Moratorium and 10 years repayment |
| Training Institutes | N.A. |
| Whether the service is in the Negative list under NEIDS and MSME? | No |