Grass Chaff Cutter
Shed Cleaning Equipment
Water Pump
| Premises (Lease) | 00.00 |
| Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, etc @600 per sq. ft. (Shop Premises) | 1.80 |
| Equipments | 0.60 |
| Furniture and Fixtures | 0.13 |
| Electrical Equipment | 1.40 |
| Desktop and Printer | 0.50 |
| Software Cost (Tally/SAP) | 0.30 |
| Inverter (15 kv office inverter) | 0.30 |
| Preliminary & Preoperative Expenses | 0.97 |
| Sub-total (A) | 6.00 |
| Total Working Capital Required @ Lumpsum (B) | 20.00 |
| Total Project Cost | 26.00 |
| Amount | |
| TERM LOAN (75% of A) | 4.50 |
| WORKING CAPITAL LOAN (75% of B) | 15.00 |
| Total | 19.50 |
| Equity | 6.50 |
| Total Funds Required | 26.00 |
Year |
Year |
Year |
Year |
Year |
|
|---|---|---|---|---|---|
| Target Revenue | 80.00 | 88.00 | 96.80 | 106.48 | 117.13 |
| Break Even Point | 39% | 36% | 33% | 30% | 28% |
| DSCR including Principal Repayment | 7.36 | 9.04 | 11.09 | 13.57 | 16.71 |
| Power Requirement | Rs. 3.60 Lakhs |
| Power Rate per unit | Rs. 8.5/unit |
| Interest rate Assumed | 8.5% p.a. |
| Repayment Period | 5 years repayment and 1 month moratorium |
| Whether the activity is in the Negative list under MSME? | No |