Login

Select topic

 

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

N.A.

Year wise capacity utilization

Final Product
alu

Education

Infrastructure and Equipments Required

image Land
image Building
image Computer

Employment Generation

  • 1 Principal
  • 70 Professors
  • 3 Manager/Dean
  • 10 Lab assistant
  • 3 Library in charge
  • 10 Office Staff/ Administrator
  • 15 Sweeper
  • 10 Security Guard
Owned Land (75,000 sq. ft.) -
Civil works and Buildings 1,364.88
Misc. Fixed Assets 410.35
DG SET 5.00
Water motor 5.00
Escalation & Contingencies 89.26
Preliminary & Preoperative Expenses 339.38
Sub-total (A) 2,213.87
Total Working Capital Required (B) 5.00
Total Project Cost 2,218.87
Amount
Term Loan (60% of A) 1,328.32
Working Capital (60% of B) 3.00
Total Loan 1,331.32
Equity/Own Contribution 887.55
Total Funds Required 2,218.87

Financial Benchmarks

image

Year

 		image

Year

 		image

Year

 		image

Year

 		image

Year
Target Revenue 216.09 268.15 356.49 450.57 532.32
Break Even Point 78% 75% 69% 65% 62%
DSCR including Principal Repayment 3.14 2.50 2.81 3.19 3.68
Power Rate Per Unit 8.5 Rs./Unit
Power Requirement Rs. 12,00,000
Interest Rate Assumed 8.50%
Repayment Period 6 months Moratorium and 10 years repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
View Complete Details

Quick Links

Know Your Approval
Schemes-Policies
Success-Stories
Market Support & Infra
Credit Linkage
NEDFi
background image