Particulars

Cost
Land
20
Building and construction
103.83
Total Interior
90
IT Framework
10
Landscaping and leveling
5
Laboratory
57
Alternative Energy Equipment
20
Pre University Cost
5.5
Total
311.33

Project Cost
Means Of Finance
Debt
Equity

311.33
66%
34%

205.48
105.85

2014
10%
20.55

2015
20%
41.10

2016
35%
71.92

2017
35%
71.92

2018

2019

2020

2021

2022

2023

0%
0%

0%
12%

0%
12%

8%
12%

8%
12%

12%
12%

12%
12%

15%
12%

20%
12%

25%
12%

Principal
Interest

0.00
0.00

0.00
2.47

0.00
7.40

16.44
24.66

16.44
22.68

24.66
20.71

24.66
17.75

30.82
14.79

41.10
11.10

51.37
6.16

2014
20.0

2015
42.9

2016
42.9

2017

2018

2019

2020

2021

2022

2023

Equity

Debt Disbursement
Principal Repayment
interest repayment

Revenue (in Cr)

2015

2016

2017

2018

Education core courses

Non Core Academic Revenues

10.88
7.20

45.09
14.45

82.26
32.25

117.03
55.50

Total University Revenue

18.08

Education
MBA General
No. of student
Fee
YoY Increase
BBA General
No. of student
Fee
YoY Increase
M.Tech
No. of student
Fee
YoY Increase
B.Tech

Executive MBA

172.53

2016

2017

2018

60,000,000.00
100
600,000.00

180,000,000.00
300
600,000.00

297,000,000.00
450
660,000.00
10%

363,000,000.00
550
660,000.00

7,500,000.00
50
150,000.00

22,500,000.00
150
150,000.00

45,000,000.00
300
150,000.00

77,625,000.00
450
172,500.00
15%

10,000,000.00
50
200,000.00

30,000,000.00
150
200,000.00

60,000,000.00
300
200,000.00

99,000,000.00
450
220,000.00
10%

60,000,000.00
300
200,000.00

140,000,000.00
700
200,000.00

260,000,000.00
1300
200,000.00

70,000,000.00
50

140,000,000.00
100

154,000,000.00
100

0
200,000.00

No. of student

114.51

2015

No. of student
Fee
YoY Increase

59.54

Fee
YoY Increase

1,400,000.00

1,400,000.00

31,250,000.00
50
625,000.00

78,125,000.00
125
625,000.00

109,375,000.00
175
625,000.00

154,687,500.00
225
687,500.00
10%

10,000,000.00
50
200,000.00

30,000,000.00
150
200,000.00

60,000,000.00
300
200,000.00

0
50,000.00

250,000.00
5
50,000.00

1,250,000.00
25
50,000.00

2,000,000.00
40
50,000.00

Non Core Academic Revenues (in CR. INR )

2015
Donation and charitable contribution
0.5
Hostel Revenue
0
Corporate Education
0.5
Counsulting
0.5
Exam fees
0.2
Testing Lab (GPCB)
5
Distance Education
0
R & D Grants
0
Vocational Education (ITI type)
0.5
Content/ IPR commercilization (3rd year onwards/ 5th year onwards)
0
Seed fund
0
Govt. servent courses
Total revenue
7.2

2016
3
2
1
2
0.6
1
2
2
0.75
0
0
0.1
14.45

2017
5
4
3.5
5
1
3
5
4
1
0.5
0
0.25
32.25

2018
7.5
7
6.5
7
2
4
10
6
2
3
0
0.5
55.5

MBA in Green Energy

No. of student
Fee
YoY Increase

LLB

No. of student
Fee
YoY Increase

Ph. D

0
200,000.00

No. of student
Fee
YoY Increase

1,400,000.00

1,540,000.00
10%

No. of students
MBA General
BBA General
M.Tech
B.Tech
Executive MBA
MBA in Green Energy
LLB
Ph. D
Total

2015

Courses
B.Tech
M.Tech
BBA
MBA
Green MBA
Executive MBA
LLB
PHD

Fees
1.25L/annum
2L/annum
1.5L/annum
6L/annum
6.25L/annum
14L
2L/annum
.5L/annum

B.Tech
M.Tech
BBA

2016
100
50
50
0
0
50
0
0
250

30
10
9

2017
300
150
150
300
50
125
50
5
1130

2018
450
300
300
700
100
175
150
25
2150

550
450
450
1300
100
225
300
40
3315

MBA
36
Green MBA
18.75
Executive MBA
14
LLB
12
PHD
0.2
Donation and charitable contribution
15
Hostel Revenue
14
Corporate Education
10
Counsulting
10
Exam fees
5
Tastiy Lab (GPCB)
6
Distance Education
15
R & D Grants
10
Vocational Education (ITI type)
5
Content/ IPR commercilization (3rd year onwards/ 5th year onwards)
7
Seed fund
15
Govt. servent courses
1

2019

2020

2021

2022

2023

2024

147.55
83.50

167.44
104.00

174.02
112.00

179.30
113.00

180.62
118.00

180.62
118.00

231.05

271.44

286.02

292.30

298.62

298.62

2019

2020

2021

2022

2023

2024

435,600,000.00
600
726,000.00
10%

435,600,000.00
600
726,000.00

435,600,000.00
600
726,000.00

435,600,000.00
600
726,000.00

435,600,000.00
600
726,000.00

435,600,000.00
600
726,000.00

94,875,000.00
550
172,500.00

103,500,000.00
600
172,500.00

113,850,000.00
600
189,750.00
10%

113,850,000.00
600
189,750.00

113,850,000.00
600
189,750.00

113,850,000.00
600
189,750.00

121,000,000.00
550
220,000.00

132,000,000.00
600
220,000.00

132,000,000.00
600
220,000.00

132,000,000.00
600
220,000.00

132,000,000.00
600
220,000.00

132,000,000.00
600
220,000.00

380,000,000.00
1900
200,000.00

484,000,000.00
2200
220,000.00
10%

528,000,000.00
2400
220,000.00

580,800,000.00
2400
242,000.00
10%

580,800,000.00
2400
242,000.00

580,800,000.00
2400
242,000.00

154,000,000.00
100

169,400,000.00
100

169,400,000.00
100

169,400,000.00
100

169,400,000.00
100

169,400,000.00
100

1,540,000.00

1,694,000.00
10%

1,694,000.00

1,694,000.00

1,694,000.00

1,694,000.00

189,062,500.00
275
687,500.00

226,875,000.00
300
756,250.00
10%

226,875,000.00
300
756,250.00

226,875,000.00
300
756,250.00

226,875,000.00
300
756,250.00

226,875,000.00
300
756,250.00

99,000,000.00
450
220,000.00
10%

121,000,000.00
550
220,000.00

132,000,000.00
600
220,000.00

132,000,000.00
600
220,000.00

145,200,000.00
600
242,000.00
10%

145,200,000.00
600
242,000.00

2,000,000.00
40
50,000.00

2,000,000.00
40
50,000.00

2,500,000.00
50
50,000.00

2,500,000.00
50
50,000.00

2,500,000.00
50
50,000.00

2,500,000.00
50
50,000.00

2019
10
10
10
9
3
5
15
10
3
5.5
2
1
83.5

2020
15
14
10
10
4
6
15
10
4
7
8
1
104

2021
15
14
10
10
4
6
15
10
5
7
15
1
112

2022
15
14
10
10
5
6
15
10
5
7
15
1
113

2023
15
14
10
10
5
6
15
10
5
7
20
1
118

2024
15
14
10
10
5
6
15
10
5
7
20
1
118

2019

2020
600
550
550
1900
100
275
450
40
4315

2021
600
600
600
2200
100
300
550
40
4840

2022
600
600
600
2400
100
300
600
50
5150

2023
600
600
600
2400
100
300
600
50
5150

2024
600
600
600
2400
100
300
600
50
5150

600
600
600
2400
100
300
600
50
5150

Total Revenue Streams

B.Tech

2%

M.Tech

0%

3%
6%

12%

4%

BBA

4%
4%

6%

MBA

2%
2%

15%

4%

Green MBA

4%
Executive MBA

6%

8%
6%

5%

6%

LLB
PHD

0%

Donation and charitable contribution

Depratmental Buildings
Engineering Block
BBA+MBA block
Energy block
Auditorium
Hostel
Faculty housing
Canteen
library
Admin building
innovation centre
Total Built Area
In sqyds
at 10,000 inr per sq yard

sq m
19400
7125
10150
3100
32460
3150
4000
3600
13600
7245
103830
124180.68
construction cost (external only) is 124 cr

Particulars

Cost (in INR Crs)

Land
Building and construction
Total Interior
Interiors
Process automation
Recycling and environmental equipment
Transportation units
IT Framework

2014

2015

2016

2017

20
103.83

20
15

30

30

28.83

90
60
11
14
5

21.5
15

33.5
20
5
6
2.5

35
25
6
4

3
1
2

6
6

4
2.5

10
1
Satellite Communication Equipment for distance education
7
Physical fiber optic network laying inside campus 3
1

Landscaping and leveling

2018

Laboratory

57

20

20

17

Alternative Energy Equipment

Solar
Wind
Piezo
Fuel Cells
Bio Gas

20
6.5
4.5
2.5
3.5
3

5
5

5
1.5
3.5

Grand Total

305.83

37

61.5

96.5

1
2.5
1.5

88.83

2
3
22

Particulars

(in INR Crs)

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

0.6
0.2
0.1
0.05
0.02
0.03
0.035
0.5

2.4
0.4
1
1
0
0
0.25
0
0
0
0
0
0
0.1
0.15

6.4
0.4
5
1
250
17
4
1.00
0.33
0.50
0.42
0.2
0.3
0.25
1

6.4
0.4
5
1
1130
75
13.27
4.52
1.51
2.26
1.88
0.5
0.6
0.5
1.5

6.4
0.4
5
1
2150
143
24.3
8.60
2.87
4.30
3.58
1
1.2
0.75
2

5.4
0.4
4
1
3315
221
37.235
13.26
4.42
6.63
5.53
1.5
2.4
1
2.5

4.5
0.5
3
1
4315
288
46.635
17.26
5.75
8.63
7.19
1.5
2.8
1
2.5

4.5
0.5
3
1
4840
323
51.36
19.36
6.45
9.68
8.07
1.5
2.8
1
2.5

4.5
0.5
3
1
5150
343
55.1
20.60
6.87
10.30
8.58
1.5
3.5
1.25
2.5

4.5
0.5
3
1
5150
343
55.6
20.60
6.87
10.30
8.58
1.5
3.5
1.25
3

4.6
0.6
3
1
5150
343
55.85
20.60
6.87
10.30
8.58
1.5
3.5
1.5
3

4.6
0.6
3
1
5150
343
56.85
20.60
6.87
10.30
8.58
1.5
3.5
1.5
4

0
0.2
0.00
0.00
0
0
0
0

0.3
0.2
2.50
0.00
1
0.5
0.5
0.5

0.6
0.3
3.20
0.00
1.5
0.2
0.5
1

1
0.3
7.00
0.00
2
3.5
0.5
1

1
0.5
10.00
0.00
2.5
6
0.5
1

1.5
0.5
12.00
0.00
2.5
7
1
1.5

2
0.5
14.00
0.00
2.5
9
1
1.5

2
0.5
17.00
0.00
2.5
12
1
1.5

2
0.5
17.00
0.00
2.5
12
1
1.5

2
0.5
17.00
0.00
2.5
12
1
1.5

2
0.5
17.00
0.00
2.5
12
1
1.5

2.8

13.4

23.8

39.0

54.2

65.1

72.3

79.1

79.6

79.9

80.9

Marketing
PR
Ads
Roadshows
No. of Students
No. of faculty
Salaries
Int. faculty
National - prof
Ass.Prof.
Lect
Non-Tech Class III & IV
Tech Class III & IV
Admin
Director/ VC
Travel
Consult Dept
Legal
Maintainance
Bldg
landscape
Lab - running
Power
IT
TOTAL

10%
10%
30%
50%

Working Capital Requirement

Total Working Capital//annual opex cost san debt cost
Working Capital Loan
Interest
12%

2014
2.81
2.11
0.34

2015
13.38
10.03
1.61

2016
23.77
17.83
2.85

2017
39.02
29.26
4.68

2018
54.17
40.63
6.50

2019
65.09
48.82
7.81

2020
72.34
54.26
8.68

2021
79.11
59.33
9.49

2022
79.63
59.72
9.56

2023
79.91
59.93
9.59

2024
80.94
60.70
9.71

Profit and Loss Statement

Particulars

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

Revenue
Education core courses
Non Core Academic Revenues

0.00
0
0

18.08
10.88
7.20

59.54
45.09
14.45

114.51
82.26
32.25

172.53
117.03
55.50

231.05
147.55
83.50

271.44
167.44
104.00

286.02
174.02
112.00

292.30
179.30
113.00

298.62
180.62
118.00

298.62
180.62
118.00

Expenses
Pre University Cost
Marketing
Salaries
Travel
Consult Dept
Legal
Maintainance

0.00
5.50
2.36
0.25
0.00
0.00
0.20
0.00

2.50

3.20

7.00

10.00

12.00

14.00

17.00

17.00

17.00

17.00

6.38
4.00
0.00
0.30
0.20
2.50

6.40
13.27
0.00
0.60
0.30
3.20

6.42
24.30
0.00
1.00
0.30
7.00

5.44
37.24
0.00
1.00
0.50
10.00

4.46
46.64
0.00
1.50
0.50
12.00

4.48
51.36
0.00
2.00
0.50
14.00

4.51
55.10
0.00
2.00
0.50
17.00

4.53
55.60
0.00
2.00
0.50
17.00

4.56
55.85
0.00
2.00
0.50
17.00

4.59
56.85
0.00
2.00
0.50
17.00

Earning Before Interest Tax

Depriciation and Amortization

0.00

15.58

56.34

107.51

162.53

219.05

257.44

269.02

275.30

281.62

281.62

Depriciation

1.70

7.95

15.03

20.60

19.20

17.15

15.33

13.70

12.25

10.96

9.81

Earning Before Interest and Tax

Interest Expenses-Term Loan
Interest Expenses- Working Capital

-1.70
0.00
0.34

7.63
2.47
1.61

41.31
7.40
2.85

86.91
24.66
4.68

143.33
22.68
6.50

201.90
20.71
7.81

242.11
17.75
8.68

255.32
14.79
9.49

263.05
11.10
9.56

270.66
6.16
9.59

271.81
0.00
9.71

Profit Before Tax

-2.04

3.56

31.06

57.57

114.15

173.38

215.68

231.03

242.40

254.91

262.10

Depreciation
Particulars

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

Construction
Opening balance
Addition
Less: Depreciation @10%
Closing Balance

17.00
0.00
1.70
15.30

15.30
56.50
7.18
64.62

64.62
71.50
13.61
122.51

122.51
63.83
18.63
167.70

167.70
0.00
16.77
150.93

150.93
0.00
15.09
135.84

135.84
0.00
13.58
122.26

122.26
0.00
12.23
110.03

110.03
0.00
11.00
99.03

99.03
0.00
9.90
89.12

89.12
0.00
8.91
80.21

Lab, IT Backbone & Interior Equipment

Opening balance
0.00
Addition
0.00
Less: Depreciation @15.33%
0.00
Closing Balance
0.00

0.00
5.00
0.77
4.23

4.23
5.00
1.42
7.82

7.82
5.00
1.97
10.85

10.85
5.00
2.43
13.42

13.42
0.00
2.06
11.37

11.37
0.00
1.74
9.62

9.62
0.00
1.48
8.15

8.15
0.00
1.25
6.90

6.90
0.00
1.06
5.84

5.84
0.00
0.90
4.95

Summary
Opening balance
Additions
Depreciation
Closing Balance

17.00
0.00
1.70
15.30

15.30
61.50
7.95
68.85

68.85
76.50
15.03
130.33

130.33
68.83
20.60
178.56

178.56
5.00
19.20
164.36

164.36
0.00
17.15
147.21

147.21
0.00
15.33
131.88

131.88
0.00
13.70
118.18

118.18
0.00
12.25
105.93

105.93
0.00
10.96
94.97

94.97
0.00
9.81
85.16

Gross Block
Accumulated Depreciation
Net Block

17.00
1.70
15.30

78.50
9.65
68.85

155.00
24.67
130.33

223.83
45.27
178.56

228.83
64.47
164.36

228.83
81.62
147.21

228.83
96.95
131.88

228.83
110.65
118.18

228.83
122.90
105.93

228.83
133.86
94.97

228.83
143.67
85.16

Balance Sheet
Particulars
Sources of Fund
Share Capital
Addition
Total Share Capital
Reserves & Surplus
Secured Loans
Total
Uses of Fund
Gross Block
Less: Depriciation
Net Block
Current Assets
Cash & Bank Balances
Total Funds Utilised
Tally

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

20.00

62.93
42.93
105.85
32.6
133.6
272.0

105.85

105.85

105.85

105.85

105.85

105.85

105.85

105.85

20.00
-2.0
20.5
38.5

20.00
42.93
62.93
1.5
61.6
126.1

105.85
90.2
189.0
385.0

105.85
204.3
172.6
482.8

105.85
377.7
147.9
631.5

105.85
593.4
123.3
822.5

105.85
824.4
92.5
1022.7

105.85
1066.8
51.4
1224.0

105.85
1321.7
0.0
1427.6

105.85
1583.8
0.0
1689.7

17.0
1.7
15.3

78.5
9.6
68.9

155.0
24.7
130.3

223.8
45.3
178.6

228.8
64.5
164.4

228.8
81.6
147.2

228.8
97.0
131.9

228.8
110.7
118.2

228.8
122.9
105.9

228.8
133.9
95.0

228.8
143.7
85.2

23.2
38.5

57.2
126.1

141.7
272.0

206.5
385.0

318.4
482.8

484.3
631.5

690.6
822.5

904.5
1022.7

1118.1
1224.0

1332.6
1427.6

1604.5
1689.7

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Cash Flow Statement

2014

2015

2016

2017

2018

2019

2020

2021

2022

2023

2024

CASH INFLOW
Gross Cash Accrual
Depreciation
Interest
Share Capital & Share Premium
Term Loan
SUB-TOTAL (A)

-2.04
1.70
0.34
20.00
20.55
40.55

3.56
7.95
4.07
42.93
41.10
99.60

31.06
15.03
10.25
42.93
71.92
171.18

57.57
20.60
29.34
0.00
71.92
179.43

114.15
19.20
29.19
0.00
0.00
162.53

173.38
17.15
28.52
0.00
0.00
219.05

215.68
15.33
26.43
0.00
0.00
257.44

231.03
13.70
24.29
0.00
0.00
269.02

242.40
12.25
20.65
0.00
0.00
275.30

254.91
10.96
15.75
0.00
0.00
281.62

262.10
9.81
9.71
0.00
0.00
281.62

CASH OUTFLOW
Increase in Fixed Assets
Payment of term Loan
Interest
SUB-TOTAL (B)

17.00
0.00
0.34
17.34

61.50
0.00
4.07
65.57

76.50
0.00
10.25
86.75

68.83
16.44
29.34
114.61

5.00
16.44
29.19
50.62

0.00
24.66
28.52
53.18

0.00
24.66
26.43
51.09

0.00
30.82
24.29
55.11

0.00
41.10
20.65
61.75

0.00
51.37
15.75
67.12

0.00
0.00
9.71
9.71

Opg Bal.
Surplus/(Deficit)
Clg Bal.

23.21
23.21

23.21
34.03
57.24

57.24
84.43
141.67

141.67
64.82
206.49

206.49
111.91
318.40

318.40
165.87
484.27

484.27
206.35
690.62

690.62
213.91
904.53

904.53
213.56
1118.09

1118.09
214.50
1332.58

1332.58
271.91
1604.49

Particulars
No. of Students
Revenue
Profit

(in INR Crs)

Education core courses

Non Core Academic Revenues
Education core courses
Non Core Academic Revenues
Total Revenue
Education core courses
Non Core Academic Revenues
Total Revenue

Total Revenue
+15% Stress Test
-15% Stress Test

2015
250
18.08
3.56

2016
1130
59.54
31.06

2017
2150
114.51
57.57

2018
3315
172.53
114.15

2019
4315
231.05
173.38

2020
4840
271.44
215.68

2021
5150
286.02
231.03

2022
5150
292.30
242.40

2023
5150
298.62
254.91

2024
5150
298.62
262.10

10.88
7.20

45.09
14.45

82.26
32.25

117.03
55.50

147.55
83.50

167.44
104.00

174.02
112.00

179.30
113.00

180.62
118.00

180.62
118.00

12.5
15%
8.3
15%
20.8

51.9

94.6

134.6

169.7

192.6

200.1

206.2

207.7

207.7

16.6

37.1

63.8

96.0

119.6

128.8

130.0

135.7

135.7

68.5

131.7

198.4

265.7

312.2

328.9

336.1

343.4

343.4

38.3

69.9

99.5

125.4

142.3

147.9

152.4

153.5

153.5

9.2
15%
6.1
15%
15.4

12.3

27.4

47.2

71.0

88.4

95.2

96.1

100.3

100.3

50.6

97.3

146.7

196.4

230.7

243.1

248.5

253.8

253.8

2015
18.08
20.8
15.4

2016
59.54
68.5
50.6

2017
114.51
131.7
97.3

2018
172.53
198.4
146.7

2019
231.05
265.7
196.4

2020
271.44
312.2
230.7

2021
286.02
328.9
243.1

2022
292.30
336.1
248.5

2023
298.62
343.4
253.8

2024
298.62
343.4
253.8

400.00
350.00
300.00
250.00
200.00
150.00
100.00
50.00
0.00
2015

2016

2017

2018

Total Revenue

2019

2020

+15% Stress Test

2021

2022

-15% Stress Test

2023

2024

uni valuation = brand valueation +ipr valuation + DCF

Particulars
0
EBIT
-1.7
EBIT*(1-Tax)
-1.5
Depriciation
1.7
Capital Expenditure
17.0
Increase in Working Capital #REF!

1
7.6
6.7
9.6
61.5
#REF!

2
41.3
36.1
24.7
76.5
#REF!

3
86.9
76.0
45.3
68.8
#REF!

4
143.3
125.4
64.5
5.0
#REF!

5
201.9
176.7
81.6
0.0
#REF!

6
242.1
211.8
97.0
0.0
#REF!

7
255.3
223.4
110.7
0.0
#REF!

Free Cash Flow to the Firm #REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Terminal Value
Total Free Cash Flow to Firm
#REF!
Discount Factor
0.9
Present Value of Free Cash Flow to Firm #REF!
Enterprise Value (INR Crores)
Debt

#REF!
205.5

Equity Value

#REF!

0.8
#REF!

0.7
#REF!

0.6
#REF!

0.6
#REF!

0.5
#REF!

0.4
#REF!

8
263.1
230.2
122.9
0.0
#REF!

9
270.7
236.8
133.9
0.0
#REF!

10
271.8
237.8
143.7
0.0
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
#REF!

#REF!
0.4
#REF!

0.4
#REF!

0.3
#REF!

Tax
Terminal Growth Rate
WACC Calculation:
Cost of Debt
Pre-Tax Cost of Debt
Post-Tax Cost of Debt (Kd)
Cost of Equity
Risk Free Rate
Beta
Risk Premium
Cost of Equity (Ke)
Debt : (Debt + Equity)
Equity : (Debt + Equity)
WACC (Kc)

13%
5.00%

12.00%
10.50%
8.50%
1.24
6.00%
15.94%
66.00%
34.00%
12.35%

SEMESTER-I
10B17PH171
10B17CI171
10B17EC171

Physics Lab-I
Computer Programming Lab
Electrical Circuits Analysis Lab

SEMESTER-II
10B17CL273
10B17ME271
10B17ME272

Engineering Chemistry Lab

Workshop Technology Lab
Engineering Drawing Lab

SEMESTER-III
10B17ME371
10B17ME372
10B17EC373
10B17ME373

Engineering Thermodynamics Lab

Manufacturing Technology Lab
Analog and Digital Electronics Lab
Computer Aided Drafting lab

SEMESTER-IV
10B17ME471
10B17ME472
10B17ME473
10B17ME474

Machine Tool Engineering Lab

Strength of Materials Lab
Fluid Mechanics Lab
Machine Drawing Lab

SEMESTER-V
10B17ME571
10B17ME572
10B17ME573
10B17ME574
10B17ME575

Measurement and Control Lab

Theory of Machines Lab
Internal Combustion Engines Lab
Heat and Mass Transfer Lab
Design of Machine Elements Lab

SEMESTER-VI
10B17ME671
10B17ME672
10B17ME673

Mechanical Vibrations Lab

CAD/CAM Lab
Refrigeration & Air-Conditioning Lab

SEMESTER-VII
10B19ME791

Design Project lab

SEMESTER-VIII
10B13PD831

10B19ME891

Knowledge Management
Total Quality Management
Elective DE-IV
Elective DE-V
Elective DE-VI
Design Project

Renewable Energy Lab Equipment

Wind Lab
Wind Energy Unit( basic)
Small wind power plant
Wind power plants
Computer Controlled Wind Energy Unit
Computer Controlled Wind Energy Basic Unit
Dynamic grid fault simulator
ASYNCHRONOUS WIND MILL SYSTEM INCLUDING HVDC LIGHT LINE
Horizontal Axis Wind Turbine
Solar Photovoltic Lab
Power engineering: Photovoltaic unit
Advanced photovoltaic unit
Investigating solar modules
Design of PV systems in an isolated power network
Design of PV systems in parallel network operation
Photovoltaic Solar Energy Unit
Computer Controlled Photovoltaic Solar Energy Unit
Photovoltaic Solar Energy Modular Trainer. (Basic Version
Photovoltaic Solar Energy Modular Trainer. (Intermediate Version
Photovoltaic Solar Energy Modular Trainer. (Complete Version
Solar Thermal Lab
Thermal Solar Energy Basic Unit
Computer Controlled Thermal Solar Energy Basic Unit
Thermal Solar Energy Unit
Computer Controlled Thermal Solar Energy Unit
Combined Wind & Solar Generator Demonstrator
Solar/Heat Source Vapour Turbine
Solar Simulator
Flat Plate Solar energy Collector
Flat Focusing Solar Collector
Solar Simulator
Fuel Cells Lab
Power engineering: Fuel cell technology
Computer Controlled PEM Fuel Cell Advanced Unit
Computer Controlled PEM Fuel Cell Unit
Advanced fuel cell technology

Bio Ethanol Lab

Computer Controlled Bioethanol Process Unit
Computer Controlled Biogas Process Unit
Computer Controlled Biodiesel Process Unit
Computer Controlled Biomass Process Unit
Tidal Energy Lab
Computer Controlled Waves Energy Unit
Computer Controlled Tidal Energy Unit
Computer Controlled Submarine Currents Energy Unit
Geothermanl Lab
Computer Controlled Geothermal (low enthalpy) Energy Unit
Geothermal (low enthalpy) Energy Unit
Computer Controlled Generating Stations Control and Regulation Simulator
Computer Controlled Sterling Motor
Air and Water Heat Pump
Vapour Jet Refrigerator/Heat Pump
Solar/Heat Source Vapour Turbine
Complex loads, power consumption measurement and peak load monitoring
Dynamic loads
Manual and automatic compensation of reactive power
Protection for electrical machines

BBA
National Institute of management, Malad west, Mumbai
Raffles Millennium International, Jubilee Hills, Hyderabad
Jindal Global Business School, NCR-Delhi, Bhikaji kama place, Delhi
Southern New Hampshire University, Banasavadi, Banglore
Institute of integrated marketing communication and management< sarita vihar, Delhi
K.S school of business management, Navarangpura, Ahmedabad
IILM Institute for higher education , Lodhi road, Gurgaon, Delhi
Amity University, Noida, Noida
Auro University, Surat
School of management. KIIT university, Bhubaneswar
School of Business studies, Sharda university, Grater Noida
Symbiosis centre for management studies, Noida
Global enterpreneurship & management academy, Delhi
Archeron university

Fee

LLB
National Law school of India university, Banglore
National Academy of legal studies and research university, Andra pardesh
Symbiosis Law school Request e-brochere
National Law university
ILS Law collage
Gujarat national university
Archeron University

Fee

2424872
2360700
1665500
1550000
1585390
600000
970000
760000
750000
540000
540000
490000
450000
450000

863500
880000
650000
830500
719750
587000
600000

B. Tech
IIAE, Dehradun
International Institute of information technology, Hyderabad
SRM university, tamil nadu
The Icfai institute of science& technology, Hyderabad
Gandhi institute of technology and management (GITAM) university, visakhapatnam
Amrita school of enggi., Coimbatore
Christ University, Hour road, Banglore
Birla Institute of technology, Mesra, Ranchi
Manipal International University,Jaipur (MIUJ), Jaipur
SRM university, Chennai
Arya Institute of Enggi., (AIET), Jaipur
Galgotias University, Greater Noida
Amrita school of enggi., Sarajpur Road, Banglore
Amrita School of enggi.
Mangalayatan university, Aligarh
Archeron University

Fee

Exec. MBA
Indian School of business, Hyderabad
IIM, Ahmedabad
IIM, Banglore
IIM, Culcatta
IIM, Indore
IIM, Lucknow
Xaviour labour relation institute, Jamsedpur
Allience university, Bangalore
Archeron University

Fee

1700000
855700
800000
710000
676000
653500
650000
622000
620000
600000
600000
596000
585500
575500
575000
500000

3224732
2280000
2007500
1800000
1800000
1710000
1500000
1444000
1400000

MBA
Indian School of business, Hyderabad
MISB Bocconi IIT Powai, Mumbai
IIM, Ahmedabad
Management development, Institute,Gurgaon
Great lakes institute of management, chennai
IIM, Calcutta
Adani Institute of infrastructure management, Ahmedabad
MICA, Ahmedabad
Institute of management technology
Xavier labour relations institute, Jamshedpur
IBS business school, Hyderabad
IIM, Lucknow
Archeron Universiy

Fee

M.tech
Institute of public enterprise
Sr. Padampat Sighania University, Jaipur
JK Lakshmipat University, Jaipur
Mangalya University
NITIE, Mumbai
GLA University, Mathura
Mewar university, Rajasthan
Archeron University

Fee

2300000
1800000
1500000
1491000
1450000
1356000
1350000
1250000
1285000
1200000
1200000
1200000
1200000

700000
635000
633000
575000
400000
390000
390000
400000

3000000
2500000
2000000
1500000
1000000
500000

1000000
900000
800000
700000
600000
500000
400000
300000
200000
100000
0
LLB

National Law
National
Symbiosis Law
school of India Academy of legal school Request euniversity,
studies and
brochere
Banglore
research
university, Andra
pardesh

National Law
university

ILS Law collage Gujarat national

university

Archeron
University

1800000

1600000
1400000
1200000
1000000
800000
600000
400000
200000
0

3500000
3000000
2500000
2000000
1500000
1000000
500000
0

2500000
2000000
1500000
1000000
500000
0