Login

Select topic

Proposed Project LADIES SALON

Sales per annum (in Rs. Lakhs)

image

Year

60.00

image

Year

66.00

image

Year

72.60

image

Year

79.86

image

Year

87.85

Final Product / Service
alu

Salon Services

Electrical Equipments / Fittings Required

image AC
image CCTV
image Fan
image Light
image Hair Straightener
image Hair Dryer

Employment Generation

  • 1 Accountant
  • 4 Staff

Business Premises

1Lease (600 sq. ft.)

Equipments Required

1Nil

Furniture Required

1Moving chair with neck adjustment
2 Mirror
3 Reception Table
4 Reception Chair
5 Sofa for waiting area
6 Shampoo Stations
7 Massage beds
8 Salon Trolley
9 Manicure & Pedicure Chairs
Premises (lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. 00.00
Equipments 00.00
Furniture and Fixtures 1.93
Electrical Equipment / Fittings 2.48
Desktop and Printer 0.50
Software Cost (Tally/SAP) 00.00
Inverter (10 kv)/ DG Set 0.40
Preliminary & Preoperative Expenses 0.69
Sub-total (A) 5.99
Total Working Capital Req. (Lump sum) (B) 0.10
Total Project Cost 6.09
Amount
TERM LOAN (75% of A) 4.49
WORKING CAPITAL LOAN (75% of B) 0.08
Total 4.57
Equity 1.52
Total Funds Required 6.09

Financial Benchmarks

image

Year

 		image

Year

 		image

Year

 		image

Year

 		image

Year
Target Revenue 60.00 66.00 72.60 79.86 87.85
Break Even Point 41% 38% 36% 34% 32%
DSCR including Principal Repayment 20.39 25.05 30.32 36.75 44.78
Power Requirement Rs. 100000 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