Proposed Project PET HOSTEL CUM BEHAVIOUR TRAINING

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

Pet Behavior Training

Electrical Equipments / Fittings Required

image LIght
image AC
image CCTV

Employment Generation

  • 2 Pet Attendant
  • 2 Behavior Trainer
  • 1 Veterinary Doctor
  • 1 Veterinary Pharmacy

Business Premises

1Hostel

Equipments Required

1N.A.

Furniture Required

1Pet Beds
2 Dog kennels
3 Miscellaneous pet equipments

Premises (lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. 00.00
Equipments 00.00
Furniture and Fixtures 1.93
Electrical Equipment / Fittings 2.48
Desktop and Printer 0.50
Software Cost (Tally/SAP) 00.00
Inverter (10 kv)/ DG Set 0.40
Preliminary & Preoperative Expenses 0.69
Sub-total (A) 5.99
Total Working Capital Req. (Lump sum) (B) 0.10
Total Project Cost 6.09
Amount
TERM LOAN (75% of A) 4.49
WORKING CAPITAL LOAN (75% of B) 0.08
Total 4.57
Equity 1.52
Total Funds Required 6.09

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 41% 38% 36% 34% 32%
DSCR including Principal Repayment 20.39 25.05 30.32 36.75 44.78

Power Requirement Rs. 100000 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