Login

Select topic

 

Proposed Project Health Cum Beauty Parlour Training Institute
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

400 students

Year wise capacity utilization

Final Product
alu

Skill Training

Infrastructure and Equipments Required

image Land
image Building
image Projector
image Laptop

Employment Generation

  • 4 Faculty
  • 2 Lab Programmer
  • 2 Office Assistance
  • 1 Pantry Boy
  • 1 Office Boy
Interior for Premises 5.00
Fixed Asset 23.91
Misc. Fixed Assets 0.50
D G Set 50 KV 4.40
Escalation & Contingencies 1.69
Preliminary & Preoperative Expenses 40.35
Sub-total (A) 40.34
Total Working Capital Required (B) 0.20
Total Project Cost (A+B) 40.55
Amount
Term Loan (60% of A) 24.21
Working Capital (60% of B) 0.12
Total Loan 24.33
Equity/Own Contribution 16.22
Total 40.55

Financial Benchmarks

image

Year

 		image

Year

 		image

Year

 		image

Year

 		image

Year

image

Year

image

Year

Target Revenue 91.86 91.86 91.86 91.86 91.86 91.86 91.86
Break Even Point 42% 52% 55% 57% 60% 63% 67%
DSCR including Principal Repayment 5.88 3.84 3.97 4.08 4.00 3.94 84.10
Power Rate per unit 8.5 Rs./unit
Power Requirement 468730 kwh
Interest rate assumed 8.5% pa
Repayment period 9 months moratorium and 7 years repayment
Training Institutes   N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
View Complete Details

Quick Links

Know Your Approval
Schemes-Policie
Success-Stories
Market Support & Infra
Credit Linkage
NEDFi
background image