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

4500 hrs/per annum


Year wise capacity utilization

image

Year

50 %

image

Year

55 %

image

Year

60 %

image

Year

65 %

image

Year

70 %


Final Product

alu

Investigating Service with lines of enquiry

Infrastructure and Equipments Required

image Leased Premises (including interior)
image Base Station Server
image Desktop Computer Systems
image Payment Device

Employment Generation

  • 1 System Officer
  • 1 Manager
  • 3 Cyber Kiosk Operator
  • 1 Security Guard
Leased Land -
Interior for leased premises ([email protected]) 9.60
Plant and Machinery 16.06
Miscellaneous Fixed Assets 6.64
D G Set 4.60
Escalation & Contingencies 1.84
Preliminary & Preoperative Expenses 3.34
Sub-total (A) 42.08
Working Capital Margin 1.11
Total Project Cost 43.19
Total Working Capital Required (B) 4.44
Amount
Term Loan 28.79
Working Capital Loan 3.33
Total 32.12
Equity 14.40
Total Funds Required (A+B) 46.52

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 112.50 123.75 135.00 146.25 157.50
Break Even Point 55 % 52 % 49 % 46 % 44 %
DSCR including Principal Repayment 6.73 8.13 9.70 11.36 13.38

Power rate per unit 8.5 Rs./unit
Power requirement 3960 kwh per year
Interest rate assumed 9.50 %
Repayment period 6 months moratorium and 7 years repayment
Training Institutes NA
Whether the service is in the Negative list under NEIDS and MSME ? No
background image