Application ID: (For Office Use)
Application ID: (For Office Use)
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):
4 Qualification
Academic Technical
10th Pass NIELIT CCC
Manu-
Whether the
√
Service
6 facturing
Unit
project (mark √) Unit
8 Name of the project / business activity proposed :
CYBER CAFÉ AND BACK OFFICE SERVICES
Legal Status:
Land ###
BUILDING DETAILS
Particulars Area Rate/Sq.ft Amount in Rs.
Own Shop 140 0.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
MACHINERY DETAILS
Particulars Qty. Rate Amount in Rs.
Desktop Computer with UPS 5 28000.00 140000.00
All in One Color Printer 1 14500.00 14500.00
Xerox Machine 1 60000.00 60000.00 Male
Lamination Machine 1 4200.00 4200.00
All in One Laser Printer 1 14500.00 14500.00
0.00 KVIC
0.00
0.00 DIC (
0.00
0.00
0.00 Rura
0.00
Total 233200.00 No
f. Contingency/Others/Miscellaneous 7000.00
RAW MATERIALS
Particulars Unit Rate/Unit Reqd. Unit Amount In Rs.
A4 Paper 7 rim rim 210.00 7 1470.00
Photo Paper 1 Packet pkt 40.00 1 40.00
Printer and xerox Machine Refilling 1250.00 1 1250.00
Lamination Sheet roll 150.00 1 150.00
Broadband Recharge 550.00 1 550.00
0.00
0.00
0.00
0.00
Total 3460.00
WAGES
No. of Wages Per Month Amount in Rs.
Particulars
Worker Total Month 12
Manager (Self) 1 12000.00 144000.00
Peon Cum Assistant 1 7000.00 84000.00
0.00
0.00
0.00
0.00
0.00
Total 2 228000.00
SALARY DETAILS
No. of Wages Per Month Amount in Rs.
Particulars
Staff Total Month 12
Manager (Self) 1 12000.00 144000.00
Peon Cum Assistant 1 7000.00 84000.00
0.00
0.00
0.00
Total 2 228000.00
Stock in process
Finished goods
Receivable by
POWER ESTIMATE
Power Requirement
Depreciation
On Building 5.00%
On Machinery 10.00%
INTRODUCTION
8 Debt Service :
Coverage Ratio
10 Project : 0 Months
Implementation
Period
12 Employment : 4
13 Power Requirement : 0
14 Major Raw materials : A4 Paper 7 rim,Photo Paper 1 Packet,Printer and xerox Machine Refilling
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
12.00%
1st 289980 0 289980 34798
2nd 289980 57996 231984 34798
3rd 231984 57996 173988 27838
4th 173988 57996 115992 20879
5th 115992 57996 57996 13919
6th 57996 57996 0 6960
7th 0 0 0 0
8th 0 0 0 0
WORKING CAPITAL
Interest @
Year Opening Balance Installment Closing Balance
12.00%
1st 0 0 0 0
2nd 0 0 0 0
3rd 0 0 0 0
4th 0 0 0 0
5th 0 0 0 0
6th 0 0 0 0
7th 0 0 0 0
8th 0 0 0 0
5 Rawmaterials :
Particulars Unit Rate/unit Reqd.Unit Amount in Rs.
A4 Paper 7 rim rim 210.00 7 1470.00
Photo Paper 1 Packet pkt 40.00 1 40.00
Printer and xerox Machine Refilling 0 1250.00 1 1250.00
Lamination Sheet roll 150.00 1 150.00
Broadband Recharge 0 550.00 1 550.00
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 3460.00
5.1 Wages :
No. of Wages Amount in Rs.
Particulars Worker Per Month (Per Annum)
Manager (Self) 1 12000.00 144000.00
Peon Cum Assistant 1 7000.00 84000.00
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 2 228000.00
6 Administrative Expenses :
6.1 Salary
Manager (Self) 1 12000.00 144000.00
Peon Cum Assistant 1 7000.00 84000.00
0 0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Total 2 228000.00
Manufacturing Expenses
Raw Material 3460.00
Wages 228000.00
Repair & Maintenance 600.00
Power & Fuel 0.00
Other Overhead Expenses 300.00
Affix latest
attested
Photograph
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% 185972
Administrative Manpower
Accounting personnel
Ancillary Building
Storage
9.9 Plant and Machinery Existing (Value in Rs.) Proposed (Value in Rs.)
Indigenous 233200.00
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 48330.00 48330.00
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: