Proposed Project Mental Retardation Hospital With Celebral Palsy
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

200


Year wise capacity utilization

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%


Final Product

alu

Diagnosis

Infrastructure and Equipments Required

image Building
image Microscope
image Thermometers

Employment Generation

  • 11 Senior Doctors
  • 5 Counselors
  • 88 Nursing Staff
  • 11 Paramedical Staff
  • 14 Technician
  • 26 Administrative staff
Land (own) 00.00
Land Development (lump sum) 200.00
Building with Civil Works Administrative Block 125000 sq ft @1200 Dormitory Area 15000 sq ft@1200 Residential Block 40000 sq ft@1500 Assembly Hall and Auditorium 7500 sq ft@ 1200 Open space And Outdoor Activities 25000 sq ft @ 300 2445.00
Hospital Service 40.50
Medical Equipment’s 211.05
Hospital Furniture and Fixed Assets 65.41
DG Set 4.50
Escalation & Contingencies 148.30
Preliminary & Preoperative Expenses 181.70
Sub-total (A) 3296.46
Total Working Capital Required (B) 10.00
Total Project Cost 3306.46
Amount
TERM LOAN (50% of A) 1648.23
WORKING CAPITAL (50% of B) 5.00
TOTAL 1653.23
Equity 1653.23
Total Funds Required 3306.46

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 1,153.93 1,218.56 1,300.99 1,401.20 1,465.83 1,474.73 1,494.73
Break Even Point 56% 52% 47% 42% 39% 35% 35%
DSCR including Principal Repayment 1.35 1.50 1.69 1.95 2.14 2.22 2.36

Power Rate Per Unit 8.5 Rs / Unit
Power Requirement Rs. 960515
Interest Rate Assumed 8.50%
Repayment Period 8 years Repayment and 21 months moratorium
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image