Anúncio
COSMETIC SHOP Loan Project Report contact-9366448835
COSMETIC SHOP Loan Project Report contact-9366448835
COSMETIC SHOP Loan Project Report contact-9366448835
COSMETIC SHOP Loan Project Report contact-9366448835
Anúncio
COSMETIC SHOP Loan Project Report contact-9366448835
COSMETIC SHOP Loan Project Report contact-9366448835
COSMETIC SHOP Loan Project Report contact-9366448835
Próximos SlideShares
Loan Project Report Xerox And Stationery Store Contact-9366448835Loan Project Report Xerox And Stationery Store Contact-9366448835
Carregando em ... 3
1 de 7
Anúncio

Mais conteúdo relacionado

Similar a COSMETIC SHOP Loan Project Report contact-9366448835(20)

Anúncio

Último(20)

COSMETIC SHOP Loan Project Report contact-9366448835

  1. PROJECT PROFILE FOR Submitted By: SUDIP DAS Prepared By: COMFRONT CONSULTANCY | Kumarghat, Unakoti Tripura | PH: - 9366448835 COSMETIC SHOP
  2. 1 : 2 : 3 Name of the Promoter & Address : S/O : Vill : P.O : P.S : PIN : Phone : 4 : 5 : 6 : 7 : 8 : 9 : 10 : 11 : 12 Total Sales Realization : 13 14 Rate of Interest of the Bank : 15 : 16 : 17 : Btrak Even Point 31.59% Net Profit Ratio 25.77% PROJECT PROFILE ON COSMETIC SHOP 3,948,204 P.A Gross profit 265,200 P.A 12 % P.A Net Profit 170,208 P.A Margin Money 5 % 25,000 Employment Provision 2 Nos Total Cost of Production 3,683,004 P.A Fixed Capital 200,000 Working Capital 300,000 Bank Loan 95 % 475,000 9366183800 Category of the Project COSMETIC SHOP Total Project Cost 500,000 LT SUKHAMOY DAS KANCHANBARI KANCHANBARI FATIKROY 799288 Name of the Unit Location of the Project KANCHANBARI Mr. SUDIP DAS Prepared By : COMFRONT Consultancy | Kanchanbari, Unakoti Tripura | Phone: 8787857078 / 7005393616
  3. 1 A, 1 :- 2 :- B, 1 :- 2 :- 3 :- 4 :- 5 :- 6 :- 7 :- C, 1 :- PROJECT COST Skin Creams. Beauty Cream(6411) Skin Lightening Cream(607), Hair Oil. Herbal Hair Oil(7802);Beauty Cosmetics. Cosmetics(10786),Face Cream. Fairness Cream(8214) ,Body Lotions. Moisturizing Lotion(3326),Skin Care Cosmetics. Nano Mist Sprayer (2142), Human Hair. Indian Human Hair(371) ,Hair Removal Wax. Chocolate Wax(242) Soft Toys,Diaries,Greeting Cards,Photo Frames,Office Stationery,Wall Clocks and Wall Decors,Table Tops and Mementos,Gift Bags and Paking Sheets 274,500 TOTAL FIXED INVESTMENT 180950.00 Working Capital (PM) Raw Materials Total : 274,500 Counter table 2Pic and 8Pic Chair set 30,000 Show Case Big 1 Nos 12,000 Wall Show case 8 Nos @Rs 6000/- each 48,000 Electrification 10,950 Show Case Small 3 Nos 20,000 Plat form (Chowki) 2 Nos @Rs 5000 each 10,000 NON -RECURRING EXPENDITURE Land and Building Ranted Room Maintenance 19050 FIXED CAPITAL AND FURNITURE Reck 5 Nos @ Rs. 10000/- Each 50,000 Prepared by COMFRONT Consultancy Services | Phone : 8794113207 / 8787857078
  4. 2 2, a) :- b) :- c) :- Total : 3, a) :- b) :- c) :- d) :- e) :- Total : a) :- b) :- c) :- Total : D, a) :- b) :- Total : 500,500 Other Expenditure 14,000 300,500 TOTAL PROJECT COST Fixed capital 200,000 Working Capital 300,500 Traveling Cost, Telephone Bill, Carrying,others 4,000 Other Charge 3,000 14,000 Total Working Capital Raw Materials 274,500 Staff Salary and Wages 12,000 Other Expenditure Shop Rent 3,000 Electric Charge 2,000 Insurance 2,000 Staff Salary and Wages Manager / Supervisor Self Skilled Worker 1 Nos @ Rs. 7000/- 7000 Halper 1 Nos @ 5000/- 5000 12000 Prepared by COMFRONT Consultancy Services | Phone : 8794113207 / 8787857078
  5. 3 E) a) :- b) :- Total : F, a) :- b) c) Total : G, a) :- :- H, a) :- b) :- Gross Profit : 22,100 SALES TURN OVER Income by Various Kinds of Projected Items Sale 329,017 Sales Turn over Annually 3,948,204 PROFITABILITY Sales turn over 329,017 Less Cost of Production 306,917 COST OF PRODUCTION Recurring Expenditure 300,500 Interest of Bank Loan @ 12%P.A 4,750 Detraction on fixed assets @ 10% P.A 1667 306,917 MEANS OF FINANCE Bank Loan 95% 475000 Margin Money 5% 25,000 500,000 Prepared by COMFRONT Consultancy Services | Phone : 8794113207 / 8787857078
  6. 4 c) :- :- :- YEAR REPAYMENT DURING THE YEAR INTEREST ON PAYMENT 0 190000 95000 285000 190000 380000 285000 475000 380000 LOAN OUTSTANDING IN THE OTHER BEGINNING OF THE YEAR LOAN OUTSTANDING AT THE END OF THE YEAR Submitted by ………………………………………………….. 1st 2nd 3rd 4th 5th 95000 95000 95000 95000 95000 57000 45600 34200 22800 11400 95000 Less Monthly Bank Instalment on Loan (Capital Money) 7916 NET PROFIT (Gross Profit Bank Instilment) 14,184 NET PROFIT Annually 170208 REPAYMENT SCHEDULE ON LOAN @ 12 % P.A Prepared by COMFRONT Consultancy Services | Phone : 8794113207 / 8787857078
  7. 1 : 2 : 3 Name of the Promoter & Address : S/O : Vill : P.O : P.S : PIN : Phone : 4 : 5 : 6 : 7 : 8 : 9 : 10 : 11 : 12 Total Sales Realization : 13 14 Rate of Interest of the Bank : 15 : 16 : 17 : Btrak Even Point 31.59% Net Profit Ratio 25.77% PROJECT PROFILE ON COSMETIC SHOP 3,948,204 P.A Gross profit 265,200 P.A 12 % P.A Net Profit 170,208 P.A Margin Money 5 % 25,000 Employment Provision 2 Nos Total Cost of Production 3,683,004 P.A Fixed Capital 200,000 Working Capital 300,000 Bank Loan 95 % 475,000 9366183800 Category of the Project COSMETIC SHOP Total Project Cost 500,000 LT SUKHAMOY DAS KANCHANBARI KANCHANBARI FATIKROY 799288 Name of the Unit Location of the Project KANCHANBARI Mr. SUDIP DAS Prepared By : COMFRONT Consultancy | Kanchanbari, Unakoti Tripura | Phone: 8787857078 / 7005393616
Anúncio