Login

Select topic

Proposed Project LADIES READYMADE GARMENTS

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

Readymade Garments for women

Electrical Equipments / Fittings Required

image AC
image CCTV
image Light

Employment Generation

  • 1 Cashier
  • 2 Staff

Business Premises

1Lease (500 sq. ft.)

Equipments Required

1N.A.

Furniture Required

1C
2 hairsRacks
3 Display Counter and other Miscellaneous Furniture
Premises (lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. (600 sq. ft. @ Rs. 400 per sq. ft.) (Shop Premises) 2.40
Equipments 0.20
Furniture and Fixtures 0.25
Electrical Equipment / Fittings 0.58
Desktop and Printer 00.00
Software Cost (Tally/SAP) 00.00
Inverter (10 kv)/ DG Set 0.30
Preliminary & Preoperative Expenses 0.88
Sub-total (A) 4.61
Total Working Capital Req. (Lump sum) (B) 25.00
Total Project Cost (A+B) 29.69
Amount
TERM LOAN (75% of A) 3.46
WORKING CAPITAL LOAN (75% of B) 18.75
Total 22.21
Equity 7.40
Total Funds Required 29.61

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 44% 41% 38% 36% 34%
DSCR including Principal Repayment 9.59 11.75 14.41 17.68 21.75
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
View Complete Details

Quick Links

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