Login

Select topic

Proposed Project Electric Fittings

Sales per annum (in Rs. Lakhs)

image

Year

100.00

image

Year

110.00

image

Year

121.00

image

Year

133.10

image

Year

146.41

Final Product / Service
alu

Electric fitting such as wire, switch, socket ,holder, etc.

Electrical Equipments / Fittings Required

image LIght
image AC
image CCTV

Employment Generation

  • Cashier cum Accountant
  • Staff

Business Premises

1Lease (500 sq. ft.)

Equipments Required

1N.A.

Furniture Required

1Chairs
2 Counter
Premises (lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. (200 sq. ft. @ Rs. 800 per sq. ft.) (Shop Premises) 1.60
Furniture and Fixtures 1.50
Electrical Equipment / Fittings 1.22
Desktop and Printer 0.60
Software Cost (Tally/SAP) 0.30
Inverter (10 kv)/ DG Set 0.20
Preliminary & Preoperative Expenses 1.61
Sub-total (A) 7.03
Total Working Capital Req. (Lump sum) (B) 20.00
Total Project Cost (A+B) 27.03
Amount
TERM LOAN (75% of A) 5.27
WORKING CAPITAL LOAN (75% of B) 15.00
Total 20.27
Equity 6.76
Total Funds Required 27.03

Financial Benchmarks

image

Year

 		image

Year

 		image

Year

 		image

Year

 		image

Year
Target Revenue 100.00 110.00 121.00 133.10 146.41
Break Even Point 12% 11% 10% 9% 9%
DSCR including Principal Repayment 13.69 16.39 19.67 23.65 28.62
Power Rate per unit Rs. 8.5/unit
Power Requirement Rs. 163200 p.a.
Interest Rate Assumed 8.5% p.a.
Repayment Period 5 years repayment and 3 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