Beruflich Dokumente
Kultur Dokumente
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: VAIJAPUR
District: AURANGABAD Pin: 431115
State: MAHARASHTRA
Email: rameshwarmotinge@gmail.com Mobile: 7588812488
4 Qualification
Academic Technical
Graduate
Manu-
Whether the
Service
6 facturing
Unit
project (mark ) Unit
8 Name of the project / business activity proposed :
BEAUTY PARLOUR
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.
For a beauty parlor : Mirror (2.0 m x 1.0 m) 20 10000.00 200000.00
Hair salon Cabinet 4 130000.00 520000.00
Artificial nails 20 kit 1500.00 30000.00 Male
Rinsing Sink 4 5000.00 20000.00
Scissors 3 set 5000.00 15000.00
Standard Hair Dryer 10 3000.00 30000.00 KVIC
Hair straightener 5 3000.00 15000.00
Plastic Hair Curler with rubber attaching 3 dozen 3000.00 9000.00 DIC
Plastic Cap used for dying hair 8 1500.00 12000.00
Combs 5 500.00 2500.00
bath caps 6 1000.00 6000.00 Rura
Plastic Gloves 3 packet 506.00 1518.00
Total 861018.00 No
f. Contingency/Others/Miscellaneous 13533.00
Own Contribution : 5%
Bank Finance : 95%
Margin Money (Govt. Subsidy) : 35%
Total 792500.00
RAW MATERIALS
Particulars Unit Rate/Unit Reqd. Unit Amount In Rs.
900.00 150 135000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 135000.00
WAGES
No. of Wages Per Month Amount in Rs.
Particulars
Worker Total Month 12
3 8000.00 288000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 3 288000.00
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 20
Finished goods 15
Receivable by 3
POWER ESTIMATE
Power Requirement 01. HP
Depreciation
On Building
On Machinery
INTRODUCTION
8 Debt Service :
Coverage Ratio
10 Project : Months
Implementation
Period
12 Employment : 3
3 COST OF PROJECT
A. Fixed Capital Investment
a. Land : 300 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 891813 0 891813 111477
2nd 891813 178363 713450 111477
3rd 713450 178363 535088 89181
4th 535088 178363 356725 66886
5th 356725 178363 178363 44591
6th 178363 178363 0 22295
7th 0 0 0 0
8th 0 0 0 0
WORKING CAPITAL
Interest @
Year Opening Balance Installment Closing Balance
12.50%
1st 58188 0 58188 7274
2nd 58188 11638 46550 7274
3rd 46550 11638 34913 5819
4th 34913 11638 23275 4364
5th 23275 11638 11638 2909
6th 11638 11638 0 1455
7th 0 0 0 0
8th 0 0 0 0
5 Rawmaterials :
Particulars Unit Rate/unit Reqd.Unit Amount in Rs.
0 0 900.00 150 135000.00
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
0 0 0.00 0 0.00
Total 135000.00
5.1 Wages :
No. of Wages Amount in Rs.
Particulars Worker Per Month (Per Annum)
0 3 8000.00 288000.00
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 3 288000.00
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 135000.00
Wages 288000.00
Repair & Maintenance 2000.00
Power & Fuel 3000.00
Other Overhead Expenses 2500.00
Affix latest
attested
Photograph
District : VAIJAPUR
Pin: 431115 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% 301350
Administrative Manpower
Accounting personnel
Ancillary Building
Storage
9.9 Plant and Machinery Existing (Value in Rs.) Proposed (Value in Rs.)
Indigenous 861018.00
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!
District Industries Center
#REF!
#REF!
#REF! State: #REF!
e-Mail:
Ph. No.: Fax: