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

550 Students


Year wise capacity utilization

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%


Final Product

alu

Educational Services with Stay

Infrastructure and Equipments Required

image Land
image Building
image Water Connection
image Electricity

Employment Generation

  • 1 Principal
  • 10 Vice Principal
  • 12 Professors
  • 1 Assistant professors / Trainer
  • 4 Lab Assistant
  • 10 Office Staff
  • 6 Sweeper
  • 6 Security Guard
  • 6 Others (helpers)
  • 6 Warden
  • 3 Accountant
  • 2 Engineer
  • 1 Engineer Assistant
  • 2 Plumber
  • 2 Electrician
Owned Land (10 Acres) 0.00
Land Development Cost 500.00
Civil works and Buildings 4037.80
Fixed Assets 1695.63
Miscellaneous Fixed Assets 316.26
D G Set (240 KVA) 15.00
Escalation & Contingencies (5%) 328.23
Preliminary & Preoperative Expenses 576.90
Sub-total (A) 7469.82
Total Working Capital Req. @25% of 1st Year Projected Turnover (B) 356.50
Total Project Cost (A+B) 7826.32
Amount
TERM LOAN (60% of A) 4481.89
WORKING CAPITAL (60% of B) 213.90
Total 4695.79
Equity 3130.53
Total Funds Required 7826.32

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 1426.00 2852.00 3252.25 3652.50 4052.75
Break Even Point 67% 37% 35% 34% 33%
DSCR including Principal Repayment 2.00 2.72 3.15 3.65 4.21

Power Rate per unit 8.5 Rs./unit
Power Requirement 2,40,000 kwh per year
Interest rate assumed 8.50%
Repayment period 42 Months Moratorium & 7 years repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image