Proposed Project Computer Training Institute
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

240


Year wise capacity utilization

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%


Final Product

alu

Training Institute

Infrastructure and Equipments Required

image Building
image Land
image Furniture
image CCTV

Employment Generation

  • 4 Faculty
  • 2 Lab Programmer
  • 1 Office Assistance
  • 1 Pantry Boy
  • 1 Office Boy
Interior for Premises 5.00
Fixed Asset 33.38
Misc. Fixed Assets 0.50
D G Set 50 KV 4.40
Escalation & Contingencies 2.16
Preliminary & Preoperative Expenses 7.55
Sub-total (A) 52.99
Total Working Capital Required (B) 0.20
Total Project Cost 53.19
Amount
Term Loan (60% of A) 31.79
Working Capital (60% of B) 0.12
Total Loan 31.91
Equity/Own Contribution 21.28
Total Funds Required 53.19

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 84 84 84 84 84 84 84
Break Even Point 54% 57% 57% 56% 60% 62% 67%
DSCR including Principal Repayment 5.88 3.84 3.97 4.08 4.00 3.94 84.10

Power Rate Per Unit Rs 8.5/ Unit
Power Requirement 48780 Kwh
Interest Rate Assumed 8.50% pa
Repayment Period 9 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