Proposed Project Pet Food and Pet Care Service

Sales per annum (in Rs. Lakhs)

image

Year

40.00

image

Year

44.00

image

Year

48.40

image

Year

53.24

image

Year

58.56


Final Product / Service

alu

Pet Food

Electrical Equipments / Fittings Required

image LIght
image AC
image CCTV

Employment Generation

  • 1 Cashier
  • 1 Staff
  • 1 Veterinary Chemist

Business Premises

1 Lease (400 sq. ft.)

Equipments Required

1N.A.

Furniture Required

1Dog kennel
2 Dog beds
3 Cages

Premises (Lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. (200 sq. ft. @ Rs. 700 per sq. ft.) (Shop Premises) 1.40
Equipments 00.00
Furniture and Fixtures 0.05
Electrical Equipment / Fittings 0.60
Desktop and Printer 00.00
Software Cost (Tally/SAP) 00.00
Inverter (10 kv)/ DG Set 0.25
Preliminary & Preoperative Expenses 0.79
Sub-Total (A) 3.09
Total Working Capital Req. (Lump sum) (B) 5.00
Total Project Cost (A+B) 8.09
Amount Percentage
TERM LOAN (75% of A) 2.31 29%
WORKING CAPITAL LOAN (75% of B) 3.75 46%
Total 6.06 75%
Equity 2.02 25%
Total Funds Required 8.09 100%

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 40.00 44.00 48.40 53.24 58.56
Break Even Point 44% 41% 38% 36% 34%
DSCR including Principal Repayment 6.40 7.78 9.46 11.53 14.10

Power Requirement Rs. 60000 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
background image