Publicité
Loan Project Report Xerox And Stationery Store Contact-9366448835
Loan Project Report Xerox And Stationery Store Contact-9366448835
Loan Project Report Xerox And Stationery Store Contact-9366448835
Loan Project Report Xerox And Stationery Store Contact-9366448835
Prochain SlideShare
Fish Farming Loan Project Report Contact-9366448835Fish Farming Loan Project Report Contact-9366448835
Chargement dans ... 3
1 sur 4
Publicité

Contenu connexe

Publicité

Dernier(20)

Loan Project Report Xerox And Stationery Store Contact-9366448835

  1. PROJECT PROFILE FOR Submitted By: SANTWANA SINGHA Prepared By: RP CONSULTANCY | Kumarghat, Unakoti Tripura | PH: 9366448835 XEROX AND STATIONERY STORE
  2. 1 : 2 : 3 : W/O : Vill : P.O : P.S : Dist: State: PIN : Phone : 4 : 5 : 6 : 7 : 8 : 9 : 10 : 11 : 12 : 13 : 14 : 15 : 16 : 17 : 18 : 19 : 20 : 21 : RATE OF RETURN ON INVESTMENT 74.44% Net Profit Ratio 21.46% Avg. DSCR 1.36 Bank Loan 95 % 475,000 Employment Provision 2 Nos Total Project Cost 500,000 Fixed Capital 200,000 Working Capital 300,000 Margin Money 5 % 25,000 Btrak Even Point 30.19% Total Cost of Production 1,266,792 P.A Total Sales Realization 1,734,000 P.A Gross Profit 467,208 P.A Net Profit 372,216P.A Rate of Interest on Bank Loan 12% P.A Status of the Project PROPRIETARY. Category of the Project XEROX AND STATIONERY STORE Capacity Utilisation 1st Year 60% 2nd Year 70% 3rd Year 80% SUBIR SINGHA DHARMANAGAR DHARMANAGAR DHARMANAGAR NORTH TRIPURA TRIPURA 799250 7085694843 Name of the Promoter & Address SANTWANA SINGHA PROJECT PROFILE ON XEROX AND STATIONERY STORE Name of the Unit Location of the Project DHARMANAGAR NORTH TRIPURA Prepared by COMFRONT Consultancy Services | Phone : 9366448835
  3. 1 A, 1 :- 2 :- B, 1 :- 2 :- 3 :- 4 :- 5 :- 6 :- 7 :- 8 :- C, 1 Total : 43,000 37,000 14,500 Xerox Machine 1 Nos @ Rs 37,000/- each Printer Machine 1 Nos @ Rs 14,500/- each RECURRING EXPENDITURE FOR THREE MONTHS 247,500 Inverter setup 22,000 247,500 Stapler, Eraser, Push-pin, Drawing pin, Paper clip, Rubber stamp, Highlighter, Fountain, pen, Pencil, Marker, Ballpoint, Bulldog clip, Tape dispenser, Pencil sharpener, Label, Calculator, Glue ,Scissors, Sticky, notes, Paper, Notebook, Envelope, Clipboard,A 4 Paper,Photo Glossy Paper, Stamp Pad Monitor, Computer, Keyboard, Folder, Fax, Filing cabinet, Telephone, Swivel chair, Desk, Wastebasket, Stationery Items Etc. PROJECT COST Land and Building Ranted Trading Materials : 20,500 7,200 Electrification & Internet Infrastructure Counter table and 1 Chair set Destop i5 12th generation 1 Nos @ Rs 43,000/- each 200000.00 NON -RECURRING EXPENDITURE FIXED CAPITAL AND FURNITURE TOTAL FIXED INVESTMENT Room Decoration & Setup Cost 40,000 Lamination Machine1 Nos @ Rs 2,800/- each 2,800 C.C Camera & Setup 13,000 Prepared by COMFRONT Consultancy Services | Phone : 9366448835
  4. 2 2, a) :- b) :- c) :- Total : 3, a) :- b) :- c) :- g) :- Total : a) :- b) :- c) :- Total : D, a) :- b) :- Total : E) a) :- :- Total : Halper Nos @ 5000/- 15000 Margin Money 5% 25,000 247,500 36,000 16,500 300,000 36000 Other Expenditure Shop Rent @ Rs 3000 P.M 9,000 3,000 1,500 500,000 Repair and Maintenance @ Rs 1000 P.M MEANS OF FINANCE Bank Loan 95% 475,000 Electric Charge @ Rs 1000 P.M Insurance @ Rs 500 P.M 16,500 TOTAL PROJECT COST Staff Salary and Wages Other Expenditure Staff Salary and Wages Manager / Supervisor Self 21000 Skilled Worker Nos @ Rs. 7000/- 3,000 Total Working Capital Raw Materials Fixed capital 200,000 Working Capital 300,000 500,000 Prepared by COMFRONT Consultancy Services | Phone : 9366448835
Publicité