Professional Documents
Culture Documents
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):
Taluk/Block: AURANGABAD
District: AURANGABAD Pin: 431001
State: MAHARASTRA
Email: Mobile: 7743893280
4 Qualification
Academic Technical
10th Pass
Manu-
Whether the
Service
6 facturing
Unit
project (mark ) Unit
8 Name of the project / business activity proposed :
SUNNY MFG.JHADU AND CANE
Legal Status:
BUILDING DETAILS
Particulars Area Rate/Sq.ft Amount in Rs.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
MACHINERY DETAILS
Particulars Qty. Rate Amount in Rs.
AUTOMATIC MACHINEY JHADU 2 150000.00 300000.00
OTHERS MACHINEY WITH MOTOR 5 HP 1 100000.00 100000.00
ALL JHADU MATERILAS 20 18500.00 370000.00 Male
0.00
0.00
0.00 KVIC
0.00
0.00 DIC
0.00
0.00
0.00 Rura
0.00
Total 770000.00 No
f. Contingency/Others/Miscellaneous 46104.00
Own Contribution : 5%
Bank Finance : 95%
Margin Money (Govt. Subsidy) : 35%
Total 1697500.00
RAW MATERIALS
Particulars Unit Rate/Unit Reqd. Unit Amount In Rs.
2500.00 150 375000.00
2500.00 95 237500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 612500.00
WAGES
No. of Wages Per Month Amount in Rs.
Particulars
Worker Total Month 12
4 7500.00 360000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 4 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 5
Finished goods 3
Receivable by 2
POWER ESTIMATE
Power Requirement 6 HP
Depreciation
On Building
On Machinery
INTRODUCTION
Taluk/Block: AURANGABAD
District : AURANGABAD
Pin: 431001 State: MAHARASTRA
E-Mail :
Mobile 7743893280
5 Product and By Product
8 Debt Service :
Coverage Ratio
10 Project : 0 Months
Implementation
Period
12 Employment : 4
13 Power Requirement : 6 HP
3 COST OF PROJECT
A. Fixed Capital Investment
a. Land : 1000 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
12.50%
1st 912735 0 912735 114092
2nd 912735 182547 730188 114092
3rd 730188 182547 547641 91274
4th 547641 182547 365094 68455
5th 365094 182547 182547 45637
6th 182547 182547 0 22818
7th 0 0 0 0
8th 0 0 0 0
WORKING CAPITAL
Interest @
Year Opening Balance Installment Closing Balance
12.50%
1st 37265 0 37265 4658
2nd 37265 7453 29812 4658
3rd 29812 7453 22359 3727
4th 22359 7453 14906 2795
5th 14906 7453 7453 1863
6th 7453 7453 0 932
7th 0 0 0 0
8th 0 0 0 0
5 Rawmaterials :
Particulars Unit Rate/unit Reqd.Unit Amount in Rs.
0 0 2500.00 150 375000.00
0 0 2500.00 95 237500.00
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 612500.00
5.1 Wages :
No. of Wages Amount in Rs.
Particulars Worker Per Month (Per Annum)
0 4 7500.00 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 4 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 612500.00
Wages 360000.00
Repair & Maintenance 50925.00
Power & Fuel 16975.00
Other Overhead Expenses 33950.00
Affix latest
attested
Photograph
District : AURANGABAD
Pin: 431001 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% 752045
Administrative Manpower
Accounting personnel
Ancillary Building
Storage
9.9 Plant and Machinery Existing (Value in Rs.) Proposed (Value in Rs.)
Indigenous 770000.00
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 350000.00 350000.00
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!
Khadi & V.I. Commission
#REF!
#REF!
#REF! State: #REF!
e-Mail:
Ph. No.: Fax: