Project DPR
Project DPR
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.
BUILDING\SHED 1800 150.00 270000.00
0.00
0.00
0.00
0.00
0.00
0.00
MACHINERY DETAILS
Particulars Qty. Rate Amount in Rs.
AUTOMATIC NON WAVON BAG MACHINE 1 1400000.00 1400000.00
DIE PUNCH MACHINE 1 110000.00 110000.00 Male
BAGS PRINTING MACHINE 1 410000.00 410000.00
COMPUTER & PRINTER 1 40000.00 40000.00 Trans
VEHICLE 1 475000.00 475000.00 ###
DG SET 1 55000.00 55000.00 KVIC
0.00 KVIB
0.00 DIC
0.00
0.00
0.00 Rura
0.00
0.00
Total 2490000.00 No
f. Contingency/Others/Miscellaneous 21000.00
Manu
Means of Financing Unde
Own Contribution : 5%
Bank Finance : 95%
Margin Money (Govt. Subsidy) : 35%
RAW MATERIALS
Particulars Unit Rate/Unit Reqd. Unit Amount In Rs.
NONWOVEN FABRIC- RAW MATERIAL KGS 80.00 7000 560000.00
PACKING MATERIAL KGS 80.00 500 40000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 600000.00
WAGES
No. of Wages Per Month Amount in Rs.
Particulars
Worker Total Month 12
Labor 6 12000.00 864000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 6 864000.00
SALARY DETAILS
No. of Wages Per Month Amount in Rs.
Particulars
Staff Total Month 12
Data Opreator 1 13000.00 156000.00
Other Staff 2 15000.00 360000.00
0.00
0.00
0.00
Total 3 516000.00
Stock in process 30
Finished goods 10
Receivable by 30
POWER ESTIMATE
Power Requirement 10
Depreciation
On Building 10.00%
On Machinery 10.00%
INTRODUCTION
ABOUT THE BENEFICIARY
PROJECT AT A GLANCE - TOP SHEET
1 Name of the Beneficiary RAVINDER KUMAR
3 Father's/Spouce's Name 0
4 Unit Address : 0
0
Taluk/Block: 0
District : 0
Pin: 0 State: 0
E-Mail : 0
Mobile 0
5 Product and By Product
8 Debt Service :
Coverage Ratio
10 Project : 0 Months
Implementation
Period
12 Employment : 9
13 Power Requirement : 10
3 COST OF PROJECT
A. Fixed Capital Investment
a. Land : 2000 sqft 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
9.00%
1st 2738850 0 2738850 246497
2nd 2738850 547770 2191080 246497
3rd 2191080 547770 1643310 197197
4th 1643310 547770 1095540 147898
5th 1095540 547770 547770 98599
6th 547770 547770 0 49299
7th 0 0 0 0
8th 0 0 0 0
WORKING CAPITAL
Interest @
Year Opening Balance Installment Closing Balance
9.00%
1st 602996 0 602996 54270
2nd 602996 120599 482397 54270
3rd 482397 120599 361798 43416
4th 361798 120599 241198 32562
5th 241198 120599 120599 21708
6th 120599 120599 0 10854
7th 0 0 0 0
8th 0 0 0 0
5 Rawmaterials :
Particulars Unit Rate/unit Reqd.Unit Amount in Rs.
NONWOVEN FABRIC- RAW MATE KGS 80.00 7000 560000.00
PACKING MATERIAL KGS 80.00 500 40000.00
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 600000.00
5.1 Wages :
No. of Wages Amount in Rs.
Particulars Worker Per Month (Per Annum)
Labor 6 12000.00 864000.00
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
0 0 0.00 0.00
Total 6 864000.00
6 Administrative Expenses :
6.1 Salary
Data Opreator 1 13000.00 156000.00
Other Staff 2 15000.00 360000.00
0 0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Total 3 516000.00
Manufacturing Expenses
Raw Material 600000.00
Wages 864000.00
Repair & Maintenance 25000.00
Power & Fuel 80000.00
Other Overhead Expenses 15000.00
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% 1384800
Administrative Manpower
Accounting personnel
Ancillary Building
Storage
9.9 Plant and Machinery Existing (Value in Rs.) Proposed (Value in Rs.)
Indigenous 2490000.00
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 1231207.00 1231207.00
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: