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 |