1.
0 GENERAL
Name of the Firm:
Project:
Location:
Type of organization: proprietorship
Address:
1.4 (I) Promoter’s Annual Income
(II) Assets owned by Promoter -Movable
-Immovable
2.0 DETAILS OF THE PROPOSED PROJET:
2.1 LAND AND BUILDING
SI. NO Particulars Area required Total Value Remarks
Total
2.2 MACHINES/EQUIPMENTS
SI. Description Nos. Rate (Rs.) Total Value
No required (RS.)
Total
2.3 MISALLANEOUS FIXED ASSETS
SI. No Description Nos. Rate (Rs.) Total Value
required (RS.)
Total
2.5 WORKING CAPITAL
SI. No. Item Duration Total Value (Rs.)
Total
2.6 TOTAL COST OF THE PROJECT
SI. Particulars Value (Rs.)
No
1 Fixed Capital
(Total of item no. 2.1+2.2+2.3)
2 Working Capital
(Total of item no.
3 Preliminary & Pre-operative Expenses
(Total of item no. 2.4)
Total
2.7 MEANS OF FINANCE
SI. No. Particulars Amount(Rs.) Remarks
Total
3.0 MARKET POTENTIAL [MONTHLY]
3.1 Present Demand & Supply of the service
3.2 Competition
3.3 Target Clients/selected market area
3.4 Marketing Strategy (USP)
4.0 MANUFACTURING
a) Technical know-how availability
b) Attach Process Flow Chart (if required)
5.0 PRODUCTION PROGRRAME
i) No. of working days per annum
ii) No. of working shifts (8hr) per day
iii) Installed Capacity (annual)
iv) Utilised capacity (%)
I Year-
II Year-
III Year-
SI. No. Item(s) Quantity Produced Capacity
per year Utilisation (%)
5.1 SALES REVENUE
SI. No Item(s) Quantity Sold Rate per Unit Sales
Per Year (Rs.) Realisation
(Rs.)
Total
5.2 EXPENSES
RAW MATERIAL (ANNUAL REQUIREMENT)
SI. No. Item Quantity Rate (Rs.) Total Value (Rs.)
Total
5.4 UTILITIES
SI. No. Particulars Annual Remarks
Expenditure (Rs.)
Total
5.5 MANPOWER (Salaries/Wages)
SI. No. Particulars No Wages/Salaries Annual
Per Month (Rs.) Expenses (Rs.)
Total
5.6 REPAIRS & MAINTAINANCE
SI. No. Particulars Amount (Rs.)
Total
5.7 SELLING & DISTRIBUTION EXPENSES
SI. No. Particulars Amount (Rs.) Remarks
Total
5.8 ADMINISTRATION EXPENSES
SI. No. Particulars Amount (Rs.) Remarks
Total
5.9 INTEREST
Year Outstanding Interest (Rs.) Principle Installments
Amount (Rs.) (Rs.)
5.10 DEPRICIATION
SI. No. Type of Asset Cost of asset Expected Depreciation
Life
Profitability projections
SI. Particulars Amount
No
1st Year 2nd Year 3rd Year 4th Year 5th Year
A Sales realisation
B Cost of servicing
i) Raw materials
ii) Utilities
iii) Salaries & Wages
iv) Repairs & maintenance
v) Selling & Distribution
vi) Administrative expenses
vii) Interest
viii) Rent
ix) Depreciation
x) Miscellaneous expenses
xi) Principle of Loan
Total
C Gross Profit
D Income Tax
E Net Profit/loss
E1 Interest
E2 Net Profit + Interest
F Repayment for Interest and
principle
G Retained surplus (E2-F)
H PAR= E2/F
Calculation of BEP
Fixed Cost
Sales Revenue – Variable Cost
Comments on viability of project
----BEP
----Capacity Utilisation
----PAR