Cow DPR
Cow DPR
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:
BUILDING DETAILS
Particulars Area Rate/Sq.ft Amount in Rs.
Land(self owned) 8000 0.00 0.00
COW SHED (BY BRICK, BAMBOO,SAND,STONE ET 125000.00
0.00
0.00
0.00
0.00
0.00
MACHINERY DETAILS
Particulars Qty. Rate Amount in Rs.
EQUIPMENT 1 30000.00 30000.00
Electification 1 20000.00 20000.00 Male
0.00
0.00 Trans
0.00 ###
0.00 KVIC
0.00 KVIB
0.00 DIC
0.00
0.00
0.00 Rural
0.00
0.00
Total 50000.00 No
f. Contingency/Others/Miscellaneous 5000.00
Manu
Means of Financing Unde
Own Contribution : 5%
Bank Finance : 95%
Margin Money (Govt. Subsidy) : 35%
Own
Rate/ Qantity Amount in Rs.
Particulars of Products
Unit
MILK 50.00 2250 45000.00
CALF 20000.00 2 40000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total 85000.00
RAW MATERIALS
Particulars Unit Rate/Unit Reqd. Unit Amount In Rs.
COW FEED 18000 20.00 18000 360000.00
Total 360000.00
WAGES
No. of Wages Per Month Amount in Rs.
Particulars
Worker Total Month 12
LABOUR 2 6000.00 72000.00
Total 72000.00
SALARY DETAILS
No. of Wages Per Month Amount in Rs.
Particulars
Staff Total Month 12
MANAGER SELF 0.00
0.00
0.00
0.00
0.00
Total 0 0.00
Stock in process 2
Finished goods 1
Receivable by 7
POWER ESTIMATE
Power Requirement 2 KW
Depreciation
On Building 5.00%
On Machinery 10.00%
INTRODUCTION
ABOUT THE BENEFICIARY
PROJECT AT A GLANCE - TOP SHEET
1 Name of the Beneficiary SUNIL DEKA
8 Debt Service :
Coverage Ratio
10 Project : 3 Months
Implementation
Period
12 Employment : 5
13 Power Requirement : 2 KW
3 COST OF PROJECT
A. Fixed Capital Investment
a. Land : 8000 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 190000 9500 180500 22800
2nd 180500 38000 142500 21660
3rd 142500 38000 104500 17100
4th 104500 38000 66500 12540
5th 66500 38000 28500 7980
6th 28500 38000 0 3420
7th 0 0 0 0
8th 0 0 0 0
WORKING CAPITAL
Interest @
Year Opening Balance Installment Closing Balance
12.00%
1st 14656 733 13923 1759
2nd 13923 2931 10992 1671
3rd 10992 2931 8061 1319
4th 8061 2931 5130 967
5th 5130 2931 2198 616
6th 2198 2931 0 264
7th 0 0 0 0
8th 0 0 0 0
5 Rawmaterials :
Particulars Unit Rate/unit Reqd.Unit Amount in Rs.
COW FEED 18000 20.00 18000 360000.00
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 360000.00
5.1 Wages :
No. of Wages Amount in Rs.
Particulars Worker Per Month (Per Annum)
LABOUR 2 6000.00 72000.00
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 2 72000.00
6 Administrative Expenses :
6.1 Salary
MANAGER SELF 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 360000.00
Wages 72000.00
Repair & Maintenance 5000.00
Power & Fuel 20000.00
Other Overhead Expenses 1000.00
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% 331850
Administrative Manpower
Accounting personnel
Ancillary Building
Storage
9.9 Plant and Machinery Existing (Value in Rs.) Proposed (Value in Rs.)
Indigenous 50000.00
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 75399.00 75399.00
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: