Land (own) | 00.00 |
Land Development (lump sum) | 500.00 |
Building with Civil works (Annexure) | 5503.00 |
Fixed asset | 1395.62 |
Miscellaneous Fixed Assets | 445.37 |
DG Set | 46.40 |
Medical equipment’s | 1084.26 |
Escalation & Contingencies | 448.73 |
Preliminary & Preoperative Expenses | 708.09 |
Sub-total (A) | 10131.46 |
Total Working Capital Required (B) | 10.00 |
Total Project Cost (A+B) | 10141.46 |
Amount | |
TERM LOAN (50% of A) | 5066.00 |
WORKING CAPITAL (50% of B) | 5.00 |
TOTAL | 5071.00 |
Equity | 5070.00 |
TOTAL | 10141.46 |
Year |
Year |
Year |
Year |
Year |
Year |
Year |
|
---|---|---|---|---|---|---|---|
Target Revenue | 1,170.00 | 2,340.00 | 3,510.00 | 4,680.00 | 5,850.00 | 5,850.00 | 5,850.00 |
Break Even Point | 127% | 78% | 85% | 60% | 51% | 47% | 36% |
DSCR including Principal Repayment | 1.83 | 1.82 | 2.10 | 2.10 | 2.58 | 2.42 | 2.30 |
Power Rate Per Unit | 8.5 Rs / unit |
Power Requirement | Rs. 3,17,70,960.00 |
Interest Rate Assumed | 8.50% |
Repayment Period | 7 years Repayment and 48 months moratorium |
Training Institutes | N.A. |
Whether the service is in the Negative list under NEIDS and MSME? | No |