Proposed Project 2/3 Wheelers Spare Parts

Sales per annum (in Rs. Lakhs)

image

Year

400.00

image

Year

440.00

image

Year

484.00

image

Year

532.40

image

Year

585.64


Final Product / Service

alu

2/3 Wheeler spare parts

Electrical Equipments / Fittings Required

image LIght
image CCTV
image Fan

Employment Generation

  • 1 Cashier
  • 2 Staff

Business Premises

1Lease (300 sq. ft.)

Equipments Required

1N.A.

Furniture Required

1Chairs
2 Racks
3 Display Counter
4 Cash Counter

Premises (Lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, etc. (1000 sq. ft. @ Rs. 300 per sq. ft.- Godown Premises) (600 sq. ft, @ Rs. 700 per sq. ft. – Shop Premises) 7.20
Equipments 00.00
Furniture and Fixtures 0.35
Electrical Equipment / Fittings 1.08
Desktop and Printer 0.50
Software Cost (Tally/SAP) 0.25
Inverter (10 KV) 0.30
Preliminary & Preoperative Expenses 2.39
Sub-Total (A) 12.07
Total Working Capital Req. (Lump sum) (B) 100.00
Total Project Cost (A+B) 112.07
Amount Percentage
TERM LOAN (75% of A) 9.05 8%
WORKING CAPITAL LOAN (75% of B) 75.00 67%
Total 84.05 75%
Equity 28.02 25%
Total Funds Required 112.07 100%

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 400.00 440.00 484.00 532.40 585.64
Break Even Point 36% 34% 32% 30% 28%
DSCR including Principal Repayment 17.94 21.70 26.30 31.93 38.92

Power Requirement Rs. 360000 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
background image