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

100


Year wise capacity utilization

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%


Final Product

alu

Education

Infrastructure and Equipments Required

image Building
image Refrigerator
image Microscope,Monocular
image Thermometers

Employment Generation

  • 1 Principal
  • 4 Vice Principal
  • 50 Professors
  • 10 Assistant professors / Trainer
  • 10 Lab Assistant
  • 50 Office Staff
  • 10 Sweeper
  • 10 Security Guard
  • 10 Pantry boy
  • 20 Warden
  • 5 Accountant
  • 4 Engineer
  • 2 Engineer Assistant
  • 4 Plumber
  • 4 Electrician
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

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

image

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
background image