rupamani excel
rupamani excel
I certify that all information furnished by me is true; and that I and any of my dependent have not
borrowed any money under subsidy linked scheme from any Central / State Government or bank for
establishing any such project
Place:
Date: Signature of the Applicant
For Official Use only: (Rejected / to be placed before District Task force Committee)
Reason (if Rejected):
Legal Status:
BUILDING DETAILS
Particulars Area Rate/Sq.ft Amount in Rs.
Room ls ls 0.00
0.00
0.00
0.00
0.00
0.00
0.00
MACHINERY DETAILS
Particulars Qty. Rate Amount in Rs.
Brick making machine 1 850000.00 850000.00
Electrification 1 20000.00 20000.00 Male
Trans
###
KVIC
KVIB
DIC
Rural
Total No
f. Contingency/Others/Miscellaneous 14000.00
Manu
Means of Financing Unde
Own Contribution : 5%
Bank Finance : 95%
Margin Money (Govt. Subsidy) : 25%
RAW MATERIALS
Particulars Unit Rate/Unit Reqd. Unit Amount In Rs.
Various types of facial kit, cream , powder , lot ls ls 200000.00
Other raw materials ls ls 60000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 260000.00
WAGES
No. of Amount in Rs.
Particulars
Worker Total Month 12
Skilled worker 2 8000.00 192000.00
Unskilled worker 1 5000.00 60000.00
0.00
0.00
0.00
0.00
0.00
Total 3 252000.00
SALARY DETAILS
No. of Wages Per Month Amount in Rs.
Particulars
Staff Total Month 12
Manager cum supervisor 1 self 0.00
Office staff 1 5000.00 60000.00
0.00
0.00
0.00
Total 2 60000.00
Stock in process
Finished goods
Receivable by
POWER ESTIMATE
Power Requirement
Rate of Interest
Depreciation
On Building
On Machinery
INTRODUCTION
ABOUT THE BENEFICIARY
PROJECT AT A GLANCE - TOP SHEET
1 Name of the Beneficiary Rupamani Swargiary
10 Project : 0 Months
Implementation
Period
12 Employment : 5
13 Power Requirement : 2 KW
14 Major Raw materials : Various types of facial kit, cream , powder , lotion, face wash,Other raw m
3 COST OF PROJECT
A. Fixed Capital Investment
a. Land : 2000 Own
Margin Money Subsidy received From KVIC will be kept in term deposit as per norms of
PMEGP in the name of Beneficiary for three years in the financing branch.
3.2 STATEMENT SHOWING THE REPAYMENT OF TERM LOAN & WORKING CAPITAL :
TERM LOAN
Interest @
Year Opening Balance Installment Closing Balance
0.00%
1st 47500 0 47500 0
2nd 47500 9500 38000 0
3rd 38000 9500 28500 0
4th 28500 9500 19000 0
5th 19000 9500 9500 0
6th 9500 9500 0 0
7th 0 0 0 0
8th 0 0 0 0
WORKING CAPITAL
Interest @
Year Opening Balance Installment Closing Balance
0.00%
1st 285000 0 285000 0
2nd 285000 57000 228000 0
3rd 228000 57000 171000 0
4th 171000 57000 114000 0
5th 114000 57000 57000 0
6th 57000 57000 0 0
7th 0 0 0 0
8th 0 0 0 0
5 Rawmaterials :
Particulars Unit Rate/unit Reqd.Unit Amount in Rs.
Various types of facial kit, cream , 0 ls ls 200000.00
Other raw materials 0 ls ls 60000.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Total 260000.00
5.1 Wages :
No. of Wages Amount in Rs.
Particulars Worker Per Month (Per Annum)
Skilled worker 2 8000.00 192000.00
Unskilled worker 1 5000.00 60000.00
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00
Total 3 252000.00
6 Administrative Expenses :
6.1 Salary
Manager cum supervisor 1 self 0.00
Office staff 1 5000.00 60000.00
0 0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Total 2 60000.00
Manufacturing Expenses
Raw Material 260000.00
Wages 252000.00
Repair & Maintenance 3000.00
Power & Fuel 1000.00
Other Overhead Expenses 2000.00
Affix latest
attested
Photograph
5 Unit Address : 0
0
Taluk/Block: 0
District : 0
Pin: 0 State: #REF!
Phone #REF!
E-Mail #REF!
8.1 How the activity was financed so far : ( To be filled up in case of existining unit Only )
*Source of Funds Security Rate of Repayment per Present O/s Amount of Default
Interest Month ( Rs. in '000 ) (if any)
9 Project Details for Proposed New Unit : Copy of detailed project report is enclosed.
a Expansion / Mordenisation :
9.1 Capacity (Furnish the details of Installed capacity & production : (No. in Units/ Qty. in Kg./Volume in liter per annum)
Capacity is arrived at on the basis of Days working on shift basis
Product & Present Installed Maximum Prod. Proposed Installed Maximum Prod.
By-product if any Capacity Achieved Capacity of 1st Year envisaged
70.00% 380900
Administrative Manpower
Accounting personnel
Ancillary Building
Storage
9.9 Plant and Machinery Existing (Value in Rs.) Proposed (Value in Rs.)
Indigenous 0.00
Imported
Total 0.00
9.11 Utilities (Furnish details on requirement, availability, adequacy, qualitative aspects etc..)
Particulars of Utilities Contracted Load Connected Load Further requirement
in HP/KW/W in HP/KW/W in HP/KW/W
Power
Water
Fuel
Others (Specify)
9.12 Environment Aspect of the Project :
J Provision for
1. Buildings 0.00
2. Plant & Machinery 0.00
3. Other Fixed Assets 0.00
B Reserves 0.00
F Subsidy
Central Government 87500.00 87500.00
State Government 0.00
14 Projected Cash flow Statement : Projected Cash flow Statement given in the
Detailed Project Report.
3. Occupation :
4. Details of movable & immovable
properties owned by him /her/other
family members
18 Government Consents :
(Give deatails of various licenses / consents required to be obtained from various authorities for the proposed project)
19 DECLARATION
I / We hereby declare that the information given herein before and the statements and other
papers enclosed are, to the best of our knowledge and belief, true and correct in all particulars
Prepared By:
#REF!
District Industries Center
#REF!
#REF!
#REF! State: #REF!
e-Mail:
Ph. No.: Fax: