Login

Select topic

Proposed Project HEALTH AND WELLNESS EQUIPMENTS STORE

Sales per annum (in Rs. Lakhs)

image

Year

60.00

image

Year

66.00

image

Year

72.60

image

Year

79.86

image

Year

87.85

Final Product / Service
alu

Trading health and wellness Equipment

Electrical Equipments / Fittings Required

image LIght
image AC
image CCTV

Employment Generation

  • 1 Manager
  • 4 Staffs

Business Premises

1Leases (500 sq. ft.)

Equipments Required

1N.A.

Furniture Required

1Chairs
2 Reception Cum Billing Counter
Premises (lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. (300 sq. ft. @ Rs. 400 per sq. ft.) (Shop Premises) 1.20
Equipments 00.00
Furniture and Fixtures 0.30
Electrical Equipment / Fittings 0.72
Desktop and Printer 00.00
Software Cost (Tally/SAP) 00.00
Inverter (10 kv)/ DG Set 0.30
Preliminary & Preoperative Expenses 0.82
Sub-Total (A) 3.34
Total Working Capital Req. (Lump sum) (B) 15.00
Total Project Cost (A+B) 18.34
Amount
TERM LOAN (75% of A) 2.50
WORKING CAPITAL LOAN (75% of B) 11.25
Total 13.75
Equity 4.58
Total Funds Required 18.34

Financial Benchmarks

image

Year

 		image

Year

 		image

Year

 		image

Year

 		image

Year
Target Revenue 60.00 66.00 72.60 79.86 87.85
Break Even Point 44% 41% 38% 36% 34%
DSCR including Principal Repayment 9.86 12.05 14.74 18.06 22.18
Power Requirement Rs. 90,000 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
Success-Stories
Market Support & Infra
Credit Linkage
NEDFi
background image