PROJECT AT A GLANCE

1. Name and Address the unit : Friends hair dressers Tumkur

Road
Hemmanahally
Maddur Taluk
Mandya district

2. Constitution : Proprietor

3. Name and Address of the Proprietor : Lokesh S/o Siddaiah
Hemmanahally
Maddur Taluk
Mandya district

4. Bank Name : Syndicate Bank

5. Size of Unit : Service

6. End Product : Mens parlour

7. Requirement of power : 1H.P

8. Employment : 2 Members

9. Age : 25 Year

10. Belongs to Caste : Bajanthri

11. Experience : 8 Years

12. Qualification : 10
th


13. Cost of the project : 5,00,000/-

14. Means of Finace:
Bank Fianc : 4, 75,000/-
Promoters Contribution : 25,000/-
5,00,000/-
15. Cost of project:
1. Land
2. Building - Rs. 10,000/-


16. Equipments:
1. Mirror - Rs. 50,000/-
2. Furniture - Rs. 45,000/-
3. Hair Machine - Rs. 15,000/-
4. Bleaching Machine - Rs. 15,000/-
5. Trimming Machine - Rs.15, 000/-
6. Scissors, Razors, - Rs. 25,000/-
Cream, Brushers
7. Face Wash Machine - Rs. 25,000/-
8. Drier - Rs. 30,000/-
9. Front and back glass - Rs. 40,000/-
10. Chairs (3Nos) - Rs. 85,000/-
11. Ups and inverter - Rs.60000/-
4,05,000/-
11. Working capital
A. Raw Materials:
Scissors, Razors Cream, - Rs. 30,000/-
Brushes
B. Salary & Wages:
Skill Worker-1 - Rs. 10,000/-
Helper (3 Nos) - Rs 18,000/-
58,000/-
C. KEB:
Repairs and Maintains - 30,000/-
12. TOTAL INVESTMENT
1. Land -
2. Plant and Machinery - 4, 05,000/-
3. Raw Materials - 30,000/-
4. Salary and Wages - 28,000/-
5. Miscellaneous Expenses - 7,000/-
5,00,000/-
13.Means of finance:
1. Own Contribution 5% - Rs. 25,000/-
2. Loan from bank 95% - Rs. 4, 75,000/-
5,00,000/-
14. Cost of production:
1. Working capital 1 Mon - Rs. 80,000/-
2. Depreciation on M/s - Rs.5, 000/-
3. Interest on Barrowing - Rs. 5,200/-
4. Power charges - Rs. 4,000/-
5. Labour Charges - Rs. 20,000/-
1,14,200/-

23.PROFIT PER MONTH
By Recieft - Rs. 30,000/-
Cost of production - Rs. 63,000/-
93,700/-
17. LESS LOAD INSTALMENT RECEIVED UNDER
Pmegp Scheme Load - Rs. 5, 00,000/-
Repayable in 60 Installment - Rs. 8,334/-
Per month principal amount
18. PMEGP MM CLAIM:
Total cost of the project on amount 35% after 3 years subsidy adjustment of
margin money claims.



Proprietor
(LOKESH)