Proposed Project Goat and Sheep Farming

Sales per annum (in Rs. Lakhs)

image

Year

80.00

image

Year

88.00

image

Year

96.80

image

Year

106.48

image

Year

117.13


Final Product / Service

alu

Wool, Meat and Manure

Electrical Equipments / Fittings Required

image Grass Chaff Cutter
image Shed Cleaning Equipment
image Water Pump

Employment Generation

  • Daily Worker 3

Business Premises

1NA

Equipments Required

1Grass Chaff Cutter
2 Shed Cleaning Equipment
3 Water Pump

Furniture Required

1Animal Supplement
2 Shed Cleaning Equipment

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

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

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
background image