Proposed Project Computer and laptop Service Centre
capacity Capacity of the Plant/Unit (at 100% capacity utilization)

N.A.


Year wise capacity utilization

image

Year

60%

image

Year

70%

image

Year

80%

image

Year

90%

image

Year

100%


Final Product

alu

Computer and Laptop Repairing

Infrastructure and Equipments Required

image Laptop
image Software & Drivers
image Tools
image Mouse

Employment Generation

  • 6 Senior Technician
  • 3 Workshop Support Staff
  • 1 Manage
Land (owned) 00.00
Civil works and Buildings (Annexure) 08.00
Equipments (Annexure) 01.80
DG SET (5 KVA) 01.00
Misc Fixed Assets (Annexure) 03.40
Escalation & Contingencies (5% on construction costs) 00.71
Preliminary & Preoperative Expenses 01.53
Sub-total (A) 16.44
Total Working Capital Req (Lumpsum) (B) 5.00
Total Project Cost (A+B) 21.44
Amount
TERM LOAN (60% of A) 09.86
WORKING CAPITAL LOAN (60% of B) 03.00
Total 12.86
Equity 08.58
Total Funds Required 21.44

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 28.50 29.93 31.42 32.99 34.64Z
Break Even Point 77% 76% 75% 72% 72%
DSCR including Principal Repayment 3.13 3.44 3.80 4.13 4.64

Power Rate per unit 8.5 Rs./unit
Power Requirement 10,176 kwh/year
Interest rate assumed 8.5% p.a.
Repayment period 7 years repayment and 8 months moratorium
Training Institutes N.A.
Whether the activity is in the Negative list under MSME? No
background image