Proposed Project 2 Star Hotel
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

Economy-15, Delux-7, Suite-2


Year wise capacity utilization

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%


Final Product

alu

Accommodation

Infrastructure and Equipments Required

image Lift
image LCD TV
image Geyser
image Ceiling Fans

Employment Generation

  • 1Chef
  • 2Cook
  • 3Service Boy
  • 2Room Service
  • 1General Manager
  • 1Manager
  • 2Security
  • 1Electrical Technician
  • 2Cleaning / sweeping staff
  • 1Receptionist
Owned Land (10 Acres) 00.00
Land and Site Development Cost 50.00
Civil works and Buildings(26250 sq. feet @ 1800 per sq. feet) 472.50
Equipment 111.45
Miscellaneous Fixed Assets 112.85
D G Set (240 KVA) 8.00
Escalation & Contingencies (5%) 37.74
Preliminary & Preoperative Expenses 44.19
Total Project Cost 836.73
Amount
TERM LOAN (60% of A) 502.04
Equity 334.69
Total Funds Required 836.73

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 337.82 354.71 372.45 391.07 410.62 431.15 452.71
Break Even Point 56% 53% 50% 47% 44% 38% 35%
DSCR including Principal Repayment 2.10 2.27 2.34 2.33 2.34 2.34 2.38

Power Rate per unit 8.5 Rs./unit
Power Requirement Rs. 14,41,007
Interest rate assumed 8.50% p.a.
Repayment period 12 Months Moratorium & 10 years repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image