Login

Select topic

Proposed Project 2/3 Wheelers Spare Parts

Sales per annum (in Rs. Lakhs)

image

Year

400.00

image

Year

440.00

image

Year

484.00

image

Year

532.40

image

Year

585.64

Final Product / Service
alu

2/3 Wheeler spare parts

Electrical Equipments / Fittings Required

image LIght
image CCTV
image Fan

Employment Generation

  • 1 Cashier
  • 2 Staff

Business Premises

1Lease (300 sq. ft.)

Equipments Required

1N.A.

Furniture Required

1Chairs
2 Racks
3 Display Counter
4 Cash Counter
Premises (Lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, etc. (1000 sq. ft. @ Rs. 300 per sq. ft.- Godown Premises) (600 sq. ft, @ Rs. 700 per sq. ft. – Shop Premises) 7.20
Equipments 00.00
Furniture and Fixtures 0.35
Electrical Equipment / Fittings 1.08
Desktop and Printer 0.50
Software Cost (Tally/SAP) 0.25
Inverter (10 KV) 0.30
Preliminary & Preoperative Expenses 2.39
Sub-Total (A) 12.07
Total Working Capital Req. (Lump sum) (B) 100.00
Total Project Cost (A+B) 112.07
Amount
TERM LOAN (75% of A) 9.05
WORKING CAPITAL LOAN (75% of B) 75.00
Total 84.05
Equity 28.02
Total Funds Required 112.07

Financial Benchmarks

image

Year

 		image

Year

 		image

Year

 		image

Year

 		image

Year
Target Revenue 400.00 440.00 484.00 532.40 585.64
Break Even Point 36% 34% 32% 30% 28%
DSCR including Principal Repayment 17.94 21.70 26.30 31.93 38.92
Power Requirement Rs. 360000 p.a.
Power Rate per unit Rs. 8.5/unit
Interest rate Assumed 8.5% p.a.
Repayment period 5 years repayment and 2 months moratorium
Whether the activity is in the Negative list under MSME? No
View Complete Details

Quick Links

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