Proposed Project SENIOR SECONDARY SCHOOL
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

N.A.


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 Land

Employment Generation

  • 1 Principal / Head Master
  • 1 Vice Principal/Assistant Head Master
  • 30 Subject Teacher
  • 2 Art Teacher
  • 1 Music Teacher /Creative Dance Teacher
  • 2 Lab Assistant
  • 1 Physical/ Health Trainer and Sports Coach
  • 1 Administrative Officer
  • 1 Accountant
  • 1 Accounts Assistant
  • 1 Computer Assistant
  • 1 System Administrator
  • 1 Librarian
  • 2 Office Peon
  • 2 Watchman
  • 2 Sweeping /House keeping
Owned Land (20000 sq. ft.) -
Land Development and Playground (5000 sq. ft. @ 1000/sq. ft.) 50.00
Building and Civil Works (40000 sq. ft.) 600.00
Furniture & Fixtures 79.22
Miscellaneous Fixed Assets 87.90
Interior (forCafeteria and space for co-curricular activities) 15.00
DG Set 11.00
Escalation & Contingencies (5% on construction costs) 42.16
Preliminary & Preoperative Expenses 35.80
Sub-total (A) 921.08
Total Working Capital Requirement (Lump sum) (B) 25.00
Total Project Cost 946.08
Amount
Term Loan (60% of A) 552.65
WORKING CAPITAL (60% of B) 15.00
Total Loan 567.65
Equity 378.43
Total Funds Required 946.08

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 246.54 388.05 542.93 723.18 919.86
Break Even Point 72% 46% 39% 31% 27%
DSCR including Principal Repayment 4.22 6.16 9.12 13.01 17.34

Interest Rate Assumed 8.50%
Repayment Period 30 months Moratorium and 10 years repayment.
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image