***********************************************************************************

PROJECT REPORT FOR THE

STUDIO SHOP.
*******************************************************************************

1.NAME & ADDRESS

OF THE FIRM : APOORVA STUDIO & VIDEO
PANCHAYAT BUILDING,
BUS STAND, NARAVI
BELTHANGADY T.Q. - 574109.

2. NAME & ADDRESS

OF THE PROPRIETOR : MR. RAVI POOJARY
S/O NEELAYYA POOJARY,
ORJARU HOUSE,
BOLLOTTU , IDU POST KARKALA TQ

3. CONSTITUTION : Proprietorship.

4. AGE : 34 Yrs

5 QUALIFICATIONS
6. TYPE OF VENTURE : STUDIO BUSINESS.

7. PARTICULARS OF THE PROJECT:

The aim of this project is to seek financial assistance from the bank for

the sale & service of mobile phone business. The domestic business of

mobile phone is more in india, There exists good market in India for sale

& service of mobile phone business more potential, which has the service

of mobile phone, recharge etc. So this venture has a lot of market coverage

& scope, which will definitely help the business to fetch success in the

coming years.

8. INTRODUCTION OF THE PROMOTER

The unit will be a proprietary concern owned by Mr. RAVI POOJARY.

He is 34 years of age and is the enterprising force behind this venture. He

has Experience in this type of business for nearly 10 years. he has

built some good reputation and good number of contacts, which will greatly

benefit the business.

9. STAFFING PATTERN OF THE UNIT

------------------------------------------------
------------------------------------------------------------------------------------------
Sl. Designation Salary No of Total
No. P.M. Persons P.M.
------------------------------------------------------------------------------------------

1. workers 8000 1 8,000/-

=========

10. COST OF THE PROJECT:

------------------------------- Rs. in Lakhs
camera 1.45
furniture 1.15
-------
Total 2.60
=====

11. MEANS OF FINANCE (Rs in Lakhs)

---------------------------
Term Loan 2.00
own contribution 0.60
-------
2.60
=====

12 .GROSS RECEIPTS:
----------
 Expected daily Collection
& Service Rs.2,600

Number of working days 25 days /month

Total Monthly Collections Rs.65,000/-

Annual Sales Value Rs.7,80,000.

13.CALCULATION OF INTEREST ON LOAN

i. Loan Borrowed - Rs.2,00,000/-

ii. Interest rate – 9.90% P.A.

iii. Repayment in 60 Monthly installments and each plus Interest accuring

there on.

Year Opg bal Emi Interest Principal Clg bal

1 2.00 0.51 0.18 0.33 1.67

2 1.67 0.51 0.15 0.36 1.32
3 1.32 0.51 0.11 0.40 0.92
4 0.92 0.51 0.07 0.44 0.48
5 0.48 0.51 0.03 0.48 -
4.CALCULATION OF DEPRECIATION AS PER INCOME TAX RULES
--------------------------------------------------------------------------------
Cost of Camera & Furniture RS. 2.60
Rate of Depreciation 15%
Mode of charge W.D.V.

YEAR OPENING DEPRICIATION CLOSING

BALANCE @ 15% BALANCE
1. 2.60 0.39 2.21

2. 2.21 0.33 1.88

3. 1.88 0.28 1.60

4. 1.60 0.24 1.36

5. 1.36 0.20 1.15