Proposed Project IT HARDWARE

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

I.T. Hardware such as Desktop, Printer, Keyboard, Scanner, Mouse, CPU, Motherboard, etc

Electrical Equipments / Fittings Required

image LIght
image AC
image CCTV

Employment Generation

  • 1 Cashier
  • 2 Staff cum Mechanic

Business Premises

1Lease (1150 sq. ft.)
2 [Shop Premises - 500 sq. ft.
3 Godown Premises - 650 sq. ft.]

Equipments Required

1 Screwdriver
2 Wire cutters and strippers
3 Needle-nosed pliers
4 Utility knife
5 Small flashlight
6 Adjustable wrench
7 Small container to hold screws
8 Grounding Strap
9 Miscellaneous Tools and Equipment

Furniture Required

1Chairs
2 Display Table
3 Drawers/ Miscellaneous Furniture for Cash Counter/ Reception
4 Shelves for Shop and Godown

Premises (lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. (200 sq. ft. @ Rs. 800 per sq. ft.) (Shop Premises) 1.60
Furniture and Fixtures 1.50
Electrical Equipment / Fittings 1.22
Desktop and Printer 0.60
Software Cost (Tally/SAP) 0.30
Inverter (10 kv)/ DG Set 0.20
Preliminary & Preoperative Expenses 1.61
Sub-total (A) 7.03
Total Working Capital Req. (Lump sum) (B) 20.00
Total Project Cost (A+B) 27.03
Amount
TERM LOAN (75% of A) 5.27
WORKING CAPITAL LOAN (75% of B) 15.00
Total 20.27
Equity 6.76
Total Funds Required 27.03

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 12% 11% 10% 9% 9%
DSCR including Principal Repayment 13.69 16.39 19.67 23.65 28.62

Power Rate per unit Rs. 8.5/unit
Power Requirement Rs. 163200 p.a.
Interest Rate Assumed 8.5% p.a.
Repayment Period 5 years repayment and 3 months moratorium
Whether the activity is in the Negative list under MSME? No
background image