Presentation to
Project Approval
&
Monitoring Committee (PAMC)
Part-II
5
th
March 2012
GRANT RELEASE
Grant Stage No. Of Projects Release Amount
(`in lacs)
1
st
installment 2 projects 23.66
For 1
st &
2nd
installment
14projects 934.35
For 2
nd
installment 2 projects 179.00
For 3
rd
installment 3 projects 340.24
For 4
th
installment 1projects 83.12
Status Report (on Hold) 3Projects ---
Total 25 Projects 1560.37
Projects - 1
st
installment of Grant Release
Vishwanath Agro Foods Pvt. Ltd.
Uttri Bihar Milk Food Company Pvt. Ltd.
•Project Type: Corn Milling Unit
• Location: Village Silout, Tahsil, Kudhni,
district Muzaffarpur
•Project Cost: ` 521.18Lacs
• Grant Sanctioned: ` 156.31Lacs
• Bank Loan status: under process
•Investment till date: ` 56.57 Lacs
• Recommended for 1
st
Installment– ` 15.63Lacs
Vishwanath Agro Foods Pvt. Ltd.
Uttri Bihar Milk Food Company Pvt. Ltd.
Project Type: Milk Processing Unit
Location: Dalsinghsarai, Samastipur
Project Cost: ` 282.59 Lacs
Grant Sanctioned: ` 80.37Lacs
Bank Loan: Yet to achieve
Investment till date: ` 29.04 Lacs
Recommended for 1
st
& 2
nd
Installments– ` 8.03Lacs
Projects - 1
st
& 2
nd
installment of Grant Release
Project Type: RABC
Location: Industrial Growth Centre,
Giddha, Ara
Project Cost: ` 1136.70 Lacs
Grant Sanctioned: ` 344.44 Lacs
Bank Loan: ` 610.00 Lacs Bank of India,
Patna MID Corporate Branch.
Investment till date: ` 606.87Lacs
Recommended for 1
st
& 2
nd
Installment– ` 103.32Lacs
Anuj Dairy P. Ltd
Project Type: Milk Processing Unit
Location: Industrial Area, Hazipur
Project Cost: ` 1320.34 Lacs
Grant Sanctioned: ` 383.04 Lacs
Bank Loan: ` 70.00 Lacs (SBI, Patna )
Investment till date: ` 287.75 Lacs .
Recommended for 1
st
& 2
nd
Installment– ` 114.90 .
Maa Mundeshwari Agro Mill s Private limited
Project Type: Modern Rice Mill
Location: Industrial Growth Centre,
Aurangabad
Project Cost: ` 638.10 Lacs
Grant Sanctioned: ` 171.44Lacs
Bank Loan: ` 233.63Lacs
(Central Bank Of India)
Investment till date: ` 418.49Lacs
Recommended for 1
st
& 2
nd
Installments–
` 51.42 Lacs
Narmadeshwar Rice Mills private limited
.
Project Type: Modern Rice Mill
Location: Industrial ,Growth Centre,
Aurangabad
Project Cost: ` 1065.21 Lacs
Grant Sanctioned: ` 316.96 Lacs
Bank Loan: ` 392.00lacs (SBI, Ranchi)
Investment till date: ` 151.38 Lacs
Recommended for 1
st
& 2
nd
Installments– ` 95.07Lacs
Anmol Feeds Pvt. Ltd.
Project Type: Poultry Feed Unit
Location: Bela, Industrial Area,
Muzaffarpur
Project Cost: ` 337.54Lacs
Grant Sanctioned: ` 67.12Lacs
Investment till date: `201.98Lacs
Recommended for 1
st
& 2
nd
Installments– `20.13lacs (to be
transferred to the company’s A/c)
Vina Paras Modern Rice Mill Private limited
Project Type: Modern Rice Mill
Location: Kaimur
Project Cost: ` 1272.94Lacs
Grant Sanctioned: ` 367.52Lacs
Bank Loan: ` 500.00Lacs (SBI,SME Branch)
Investment till date: ` 321.10Lacs
Recommended for 1
st
& 2
nd
Installments– ` 110.25 Lacs
Shirdi Foods Private limited
.
Project Type: Candy Sugar
Location: Bela Industrial Area,
Muzaffarpur
Project Cost: ` 148.17Lacs
Grant Sanctioned: ` 42.12 Lacs
Bank Loan: ` 69.00 lacs
(Bank of India ,Muzaffarpur)
Investment till date: ` 112.49 Lacs
Recommended for 1
st
& 2
nd
Installments– ` 12.63Lacs to be
transferred to the Bank loan A/C
Ishwar Raj Beverages Pvt. Ltd.
Project Type: Beverage Unit
Location: Jethuli ,Fatuah
Project Cost: ` 1075.35Lacs
Grant Sanctioned: ` 320.96Lacs
Bank Loan: ` 756.00 Lacs
(Allahabad Bank)
Investment till date: ` 933.45Lacs
Recommended for 1
st
& 2
nd
Installments–
` 96.27Lacs
Bhojpur Rice Mill Pvt. Ltd.
Project Type: Rice Mill
Location: Jagdishpur Bhojpur
Project Cost: ` 193.26Lacs
Grant Sanctioned: ` 48.45Lacs
Investment till date: ` 158.40Lacs
Recommended for 1
st
& 2
nd
Installments–
` 14.52Lacs
Maa Bhagwati KalyanpurCold Stores Pvt.
Ltd.
Project Type: RABC
Location: Kalyanpur , Samastipur
Project Cost: ` 778.75Lacs
Grant Sanctioned: ` 233.94 Lacs
Bank Loan: `362.00 lacs
(with Kshetriya graminbank, Samastipur.)
Investment till date: ` 296.85 Lacs
Recommended for 1
st
& 2
nd
Installments– ` 70.17Lacs
Amit Solvex
Project Type: Edible oil unit
Location: Kaimur
Project Cost: ` 1051.71Lacs
Grant Sanctioned: ` 296.2Lacs
Bank Loan: `250.00 lacs
(Allahabad Bank)
Investment till date: ` 778.94Lacs
Site Inspection done on 20/08/2011
Status report submitted on 23/09/2011
Now, the complete inspection report is submitted
Recommended for 1
st
& 2
nd
Installments– ` 88.86Lacs with condition to
approval from all the members of Site Inspection team.
Kritika Rice Mill Pvt. Ltd.
Project Type: Rice Mill
Location: Basudeopur Chowk,
Samastipur
Project Cost: ` 733.66Lacs
Grant Sanctioned: ` 197.55Lacs
Bank Loan: ` 385lacs(Allahabad
Bank ,Samastipur)
Investment till date: ` 470.75
Recommended for 1
st
& 2
nd
Installments– ` 59.25Lacs subject to
increase in Required paid up capital.
Siddhi Refoils & Industries Pvt .Ltd.
Project Type: Edible Oil Unit
Location: Lalganj,Vaishali
Project Cost: ` 7071.95 Lacs
Grant Sanctioned: ` 500.00Lacs
Bank Loan: ` 3100Lacs
(SBI , Kolkata)
Investment till date: ` 2056.00Lacs
Recommended for 2
nd
Installments ` 100.00 Lacs with a condition
that the company increases its paid up capital to `3.5cr which is 10% of
the total project equity (Requirement for release of 1
st
installment ).
If this doesn’t happens within 6month of the release of the 1
st
installment then the company to return back ` 50lacs.
Projects with deviations
PROJECTS CHANGES
Siddhasaram Rice Mill clusters Layout & Plant and Machinery
Jhunjhunwala oil Mills Limited Plant & Machinery
Lumbini Beverages Pvt.Ltd New Unit to Expansion
Maa Saraswati Rice Mills Pvt. Ltd Layout, Plant & Machinery, Civil and
project Cost.
Particulars
As per
approved
DPR
covered
under 35%
grant
covered
under 40%
grant
Covered
under
Captive
power
subsidy
Rs. in lacs
Land* 170.3 38.74 147.83 24.49
Buildings* 1653.22 345.99 1123.24 771.17
Equipments and other Utilities* 1465.13 525.33 281.03 1310.83
Preliminary & pre operative expenses 202.72 202.72
Contingencies 155.92 155.92
Margin money for WC 124.91 124.91
1393.61 1552.11 2106.50
Total 3772.2 5052.21
Amount for capital grant calculation* 3288.65 910.06 1552.11 2106.50
Eligible Subsidy 40% 35% 40% 50%
Grant calculated (Rs. in lacs) 945.64 318.52 620.84 1053.25
Revised Total grant (Rs. in lacs) 939.36
SIDDHASARAM RICE MILL CLUSTER: PROJECT COST
Particulars As approved in DPR Present Structure Change
Equity 854.37 1493.60 +639.23
Grant-GoB 945.63 939.36 -6.27
GrantGoB-Power 462.28 1053.25 +590.97
Debt 1509.91 1566.00 +56.09
Total 3772.19 5052.21 1280.02
SIDDHASARAM RICE MILL CLUSTER :MEANS OF FINANCE
MAA SARASWATI RICE MILLS PVT.LTD
Particulars As per approved
DPR (`in lacs)
Proposed Change
(`in lacs)
Land 32.8 10.1
Building 44.00 70.25
Equipments & other utilities
1.Rice Mill 40.43 40.43
2.MCC Panel 3.00 2.94
3.Electrical fittings &
accessories
0 5.31
4.Compressor 0 5.89
5.Colour sorter 0 22.44
6.DG.Set 250 Kva 0 13.05
Total 120.23 170.41
Recommendation:
The capital investment has increased from `120.23 lacs to `170.41 lacs
As compared to the PAMC approved project there is an increase in GoB
grant from `41.00 lacs to `55.07 lacs.
Hence, increased grant amount will be released only after the
Changed component are observed & duly verified in joint site inspection
For the time being grant will released as per DPR approved earlier by PAMC.
1.No-Lien account and term loan account should be in the
same bank.
2. Bank as Designated Vendor: Promoters should have the
option of utilizing the grant amount directly to dilute the debt
availed from the banks.
3.Fund Flow to Promoter’s Account: e.g.-BIL, & Anmol Feeds
4.Grant release on hold -4 projects
Green Earth Fertilizer Pvt. Ltd.
Project Type: Rice Mill
Location: Sitamarhi, Industrial Area
Project Cost: ` 240.35Lacs
Grant Sanctioned: ` 55.04Lacs
Status: 1)No progress at the site
2)Inadequate Paid Up Capital
Status Report submitted
B.K Industries Ltd.
Project Type: RABC
Location: Ilmashnagar, Samastipur
Project Cost: ` 2363.47Lacs
Grant Sanctioned: ` 500.00Lacs
Status: 1)Documents pending from
promoter
2)Inadequate Paid Up Capital
Status Report submitted
Manju Makhana Enterprise Pvt. Ltd.
Project Type: Makhana Processing
Unit
Location: Madhubani
Project Cost: ` Lacs
Grant Sanctioned: ` Lacs
Status: 1)No progress at the site
2)Inadequate Paid Up Capital
Status Report submitted