Proposed Project Multiplex Cum Entertainment Center
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

18


Year wise capacity utilization

image

Year

60%

image

Year

65%

image

Year

70%

image

Year

75%

image

Year

80%


Final Product

alu

Multiplex cum Entertainment Center

Infrastructure and Equipments Required

image Computer
image CCTV
image Furniture
image Electric Equipment

Employment Generation

  • Manager-4
  • Marketing Manager-2
  • Game Trainer-4
  • General Manager-1
  • Manager-2
  • Security-8
  • Electrician/Technician-6
  • Cleaning Boy-6
  • Sweeping Staff-10
  • Service Boy-5
  • Cook-3
Owned Land (111500 Sq. ft.) -
Civil Cost 2283.75
Misc. Fixed Assets 408.25
DG Set 50 KV 4.40
Contingencies 22919.41
Preliminary Expenses & Preoperative Expenses 632.92
Sub- Total (A) 26248.73
Total Project Cost 762.94
Total Working Capital Requirement 27011.67
Amount
Term Loan (60% of A) 18007.78
Working Capital (60% of B) 2288.82
Total Loan 20296.60
Equity/Own Contribution 9003.89
Total 29300.49

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 12207.02 13224.28 14241.53 15258.78 16276.03
Break Even Point 22% 19% 14% 14% 12%
DSCR including Principal Repayment 2.22 2.53 2.88 3.29 3.75

Interest rate assumed 9.50%
Repayment period 6 years moratorium and 7 years repayment
Training Institutes Indian Institute of Enterpreneurship (IIE)
Whether the service is in the Negative list under NEIDS and MSME? No
background image