Capacity of the Plant/Unit (at 100% capacity utilization)
Restaurant
| Leasehold land | 1.20 |
| Infrastructure Charges | 18.00 |
| Fixed Asset | 4.01 |
| Misc. Fixed Assets | 0.50 |
| DG set | 4.40 |
| Escalation & Contingencies | 1.41 |
| Preliminary & Preoperative Expenses | 2.14 |
| Sub-total (A) | 31.65 |
| Total Working Capital Required (B) | 5.00 |
| Total Project Cost | 36.65 |
| Amount | |
| Term Loan (60% of A) | 18.99 |
| Working Capital (60% of B) | 3.00 |
| Total Loan | 21.99 |
| Equity/Own Contribution | 14.66 |
| Total Funds Required(A+B) | 36.65 |
Year |
Year |
Year |
Year |
Year |
|
|---|---|---|---|---|---|
| Target Revenue | 168 | 168 | 168 | 168 | 168 |
| Break Even Point | 68.53% | 65.91% | 58.32% | 57.04% | 56.23% |
| DSCR including Principal Repayment | 3.30 | 2.52 | 3.38 | 3.84 | 4.36 |
| Power Rate Per Unit | 8.5 Rs / Unit |
| Power Requirement | 3000 Kwh per year |
| Interest Rate Assumed | 8.50% |
| Repayment period | 9 months Moratorium and 7 years repayment. |
| Training Institutes | 1. IIHM 2. IGNOU 3. Tezpur University |
| Whether the service is in the Negative list under NEIDS and MSME? | No |