Capacity of the Plant/Unit (at 100% capacity utilization)
Building
Treadmill
Bench Press
Dumbbells
| Won Land Leasehold Land (5500 sq. ft.) | 00.00 |
| Interior Cost | 16.25 |
| Fixed Assets | 62.02 |
| Miscellaneous fixed Assets | 3.81 |
| DG Set (15 KVA) | 1.50 |
| Escalation & Contingencies | 3.87 |
| Preliminary & Preoperative Expenses | 6.47 |
| Sub-total (A) | 87.67 |
| Total Working Capital Required (B) | 2.00 |
| Total Project Cost (A+B) | 89.67 |
| Amount | |
| TERM LOAN | 52.60 |
| WORKING CAPITAL | 1.00 |
| TOTAL | 53.60 |
| Equity | 36.07 |
| Total Funds Required | 89.67 |
Year |
Year |
Year |
Year |
Year |
Year |
Year |
|
|---|---|---|---|---|---|---|---|
| Target Revenue | 122.40 | 132.60 | 142.80 | 153.00 | 163.20 | 173.40 | 183.60 |
| Break Even Point | 72% | 67% | 63% | 59% | 56% | 53% | 51% |
| DSCR including Principal Repayment | 2.13 | 2.76 | 3.47 | 4.25 | 5.19 | 6.24 | 7.46 |
| Power Rate per unit | 8.5 Rs./unit |
| Interest Rate Assumed | 8.50% |
| Repayment period | 12 months moratorium and 7 years’ repayment. |
| Training Institutes | N.A. |
| Whether the service is in the Negative list under NEIDS and MSME? | No |