Proposed Project RURAL TOURISM
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

60


Year wise capacity utilization

image

Year

60%

image

Year

65%

image

Year

70%

image

Year

75%

image

Year

80%


Final Product

alu

Accommodation in Rural Homes

Infrastructure and Equipments Required

image Building

Employment Generation

  • 2 House-keepers
Land and Site Development Cost 0.08
Civil works and Buildings 10.25
Miscellaneous Fixed Assets 0.47
Escalation & Contingencies (5% on construction costs) 0.54
Preliminary & Preoperative Expenses 0.17
Sub-total (A) 11.51
Total Working Capital Required (B) 0.05
Total Project Cost 11.51
Amount
Term loan (60% of A) 6.91
Term Loan (A) 6.91
Equity 4.65
Total funds required 11.56

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 7.49 8.11 8.74 9.36 9.98
Break Even Point 41% 37% 33% 29% 26%
DSCR including Principal Repayment 1.79 2.04 2.31 2.61 2.97

Power Rate Per Unit 8.5 Rs./Unit
Power Requirement 2304 Kwh
Interest Rate Assumed 8.50%
Repayment Period 3 Months Moratorium and 7 Years Repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image