Proposed Project CBSE School
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

1600


Year wise capacity utilization

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%

image

Year

100%


Final Product

alu

Schooling

Infrastructure and Equipments Required

image Building
image Land
image Desk Bench
image Electric Equipment

Employment Generation

  • 1 Principal / Head Master
  • 1 Vice Principal/Assistant Head Master
  • 30 Subject Teacher
  • 2 Art Teacher
  • 2 Music Teacher /Creative Dance Teacher
  • 2 Lab Assistant
  • 2 Physical/ Health Trainer and sports coach
  • 1 Administrative Officer
  • 1 Accountant
  • 2 Accounts Assistant
  • 1 Computer Assistant
  • 1 System Administrator
  • 1 Librarian
  • 4 Office Peon
  • 2 Ayaah
  • 4 Watchman
  • 5 Sweeping /Housekeeping
Land (own) -
Land Development & Play ground 7200000
Building and Civil Works from LKG to 12 standard 72000000
Furniture and Fixtures 1,33,81,000
IT Peripherals 21,00,000
Cost for Digital Class facilities 60,00,000
DG Set & Transformer etc 14,25,000
Fire Alarm System 10,80,000
Sports and Lab Equipment 10,00,000
Books and Other Stationary 3,00,000
Electrical Fittings 25,00,000
Contingencies and Cost Escalation 53,49,300.00
Preoperative Expenses 1,55,00,000
Sub-total (A) 12,78,35,300
Total Working Capital Required (B) 16,51,860
Total Project Cost 12,84,96,044
Amount
TERM LOAN (60% of A) 7,67,01,180
Working Capital (60% of B) 9,91,116
Total Loan 7,76,92,296
Equity/Own Contribution 5,17,94,864
Total Funds Required 12,94,87,160

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 330.37 428.39 551.55 696.09 967.55 1,083.81 1,208.87
Break Even Point 83% 82% 64% 45% 33% 30% 27%
DSCR including Principal Repayment 1.44 1.48 2.14 2.92 4.44 5.33 6.48

Power Rate Per Unit 9 Rs / Unit
Power Requirement 6,50,000 Units per year
Interest Rate Assumed 8.50%
Repayment Period 3 years Moratorium and 10 years repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image