SUNITA DEVI
SUNITA DEVI
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:
Land ###
BUILDING DETAILS
Particulars Area Rate/Sq.ft Amount in Rs.
SHOP 500 0.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
MACHINERY DETAILS
Particulars Qty. Rate Amount in Rs.
Shoe making Machine set 1 175000.00 175000.00
ShoeFarma 100 200.00 20000.00 Male
Cutting Machine 1 60000.00 60000.00
Tools Set 1 45000.00 45000.00 Trans
0.00 ###
0.00 KVIC
0.00 KVIB
0.00 DIC
0.00
0.00
0.00 Rural
0.00
0.00
Total 300000.00 No
f. Contingency/Others/Miscellaneous
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.
Lather 25.00 5000 125000.00
Raxine 10.00 15000 150000.00
Others Matterials 43.00 1000 43000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 318000.00
WAGES
No. of Wages Per Month Amount in Rs.
Particulars
Worker Total Month 12
Labor 5 6000.00 360000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 5 360000.00
SALARY DETAILS
No. of Wages Per Month Amount in Rs.
Particulars
Staff Total Month 12
0.00
0.00
0.00
0.00
0.00
Total 0 0.00
Stock in process 28
Finished goods 30
Receivable by 26
POWER ESTIMATE
Power Requirement 1 kv
Depreciation
On Building 10.00%
On Machinery 15.00%
INTRODUCTION
The shoe making is best business in the present maket.its demend is growing in day by day in Dhanbad city.
The shoe making is best business in the present maket.its demend is growing in day by day in Dhanbad city.
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 : 5
13 Power Requirement : 1 kv
The shoe making is best business in the present maket.its demend is growing in day by day in Dhanbad city.
The proposed manufacturer is Schiduled Caste Woman and hard working lady.
3 COST OF PROJECT
A. Fixed Capital Investment
a. Land : 0 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
10.50%
1st 285000 0 285000 29925
2nd 285000 57000 228000 29925
3rd 228000 57000 171000 23940
4th 171000 57000 114000 17955
5th 114000 57000 57000 11970
6th 57000 57000 0 5985
7th 0 0 0 0
8th 0 0 0 0
WORKING CAPITAL
Interest @
Year Opening Balance Installment Closing Balance
10.50%
1st 190075 0 190075 19958
2nd 190075 38015 152060 19958
3rd 152060 38015 114045 15966
4th 114045 38015 76030 11975
5th 76030 38015 38015 7983
6th 38015 38015 0 3992
7th 0 0 0 0
8th 0 0 0 0
5 Rawmaterials :
Particulars Unit Rate/unit Reqd.Unit Amount in Rs.
Lather 0 25.00 5000 125000.00
Raxine 0 10.00 15000 150000.00
Others Matterials 0 43.00 1000 43000.00
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 318000.00
5.1 Wages :
No. of Wages Amount in Rs.
Particulars Worker Per Month (Per Annum)
Labor 5 6000.00 360000.00
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 5 360000.00
6 Administrative Expenses :
6.1 Salary
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Total 0 0.00
Manufacturing Expenses
Raw Material 318000.00
Wages 360000.00
Repair & Maintenance 1000.00
Power & Fuel 1200.00
Other Overhead Expenses 500.00
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% 521490
Administrative Manpower
Accounting personnel
Ancillary Building
Storage
9.9 Plant and Machinery Existing (Value in Rs.) Proposed (Value in Rs.)
Indigenous 300000.00
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 125020.00 125020.00
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: