Premises (Lease) | 00.00 |
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. (200 sq. ft. @ Rs. 700 per sq. ft.) (Shop Premises) | 1.40 |
Equipments | 00.00 |
Furniture and Fixtures | 0.05 |
Electrical Equipment / Fittings | 0.60 |
Desktop and Printer | 00.00 |
Software Cost (Tally/SAP) | 00.00 |
Inverter (10 kv)/ DG Set | 0.25 |
Preliminary & Preoperative Expenses | 0.79 |
Sub-Total (A) | 3.09 |
Total Working Capital Req. (Lump sum) (B) | 5.00 |
Total Project Cost (A+B) | 8.09 |
Amount | |
TERM LOAN (75% of A) | 2.31 |
WORKING CAPITAL LOAN (75% of B) | 3.75 |
Total | 6.06 |
Equity | 2.02 |
Total Funds Required | 8.09 |
Year |
Year |
Year |
Year |
Year |
|
---|---|---|---|---|---|
Target Revenue | 40.00 | 44.00 | 48.40 | 53.24 | 58.56 |
Break Even Point | 44% | 41% | 38% | 36% | 34% |
DSCR including Principal Repayment | 6.40 | 7.78 | 9.46 | 11.53 | 14.10 |
Power Requirement | Rs. 60000 p.a. |
Power Rate per unit | Rs. 8.5/unit |
Interest Rate Assumed | 8.5% p.a. |
Repayment Period | 5 years repayment |
Whether the activity is in the Negative list under MSME? | No |