Proposed Project HOSTEL (FOR BOYS AND GIRLS)
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

95


Year wise capacity utilization

image

Year

75%

image

Year

80%

image

Year

85%

image

Year

90%

image

Year

95%

image

Year

95%

image

Year

95%


Final Product

alu

Accommodation for students

Infrastructure and Equipments Required

image Land
image Building

Employment Generation

  • 2 Superintendent
  • 2 Chief Warden
  • 8 Warden
  • 2 Resident Doctor
  • 4 Other Medical Staff
  • 6 Office Staff
  • 2 Receptionist
  • 2 Mess Manager
  • 4 Cook
  • 16 Other Staff (Kitchen)
  • 10 Housekeeping Staff
  • 10 Maintenance Staff
  • 18 Security
  • 2 Library-in-charge
  • 10 Subject Teacher
Land (own) -
Land Development Cost 5.00
Civil works and building (@1200/ft.) 660.00
Fixed Assets 355.16
Miscellaneous fixed Assets 29.00
DG Set 10.00
Escalation & Contingencies 52.96
Preliminary & Preoperative Expenses 72.70
Sub-total (A) 1184.82
Total Working Capital Required (B) 10.00
Total Project Cost 1194.82
Amount
Term Loan (60% of A) 710.89
WORKING CAPITAL (60% of B) 6.00
TOTAL LOAN 716.89
Equity 477.93
Total Funds Required 1194.82

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 742.00 742.00 742.00 742.00 742.00 742.00 742.00
Break Even Point 72% 61% 57% 48% 45% 43% 43%
DSCR including Principal Repayment 2.24 2.40 2.72 3.00 3.41 3.54 3.72

Power Rate Per Unit 8.5 Rs./Unit
Power Requirement 420524 Kwh per year
Interest Rate Assumed 8.50%
Repayment period 16 months Moratorium and 9 years’ repayment.
Training Institutes N.A.
Whether the service is inthe Negative list under NEIDS and MSME? No
background image