capacity Capacity of the Plant/Unit (at 100% capacity utilization)

N.A.


Year wise capacity utilization

image

Year

70%

image

Year

80%

image

Year

90%

image

Year

100%

image

year

100%


Raw Materials Required

entreprenuearship
  • Bamboo
  • Cane
  • Alum for treatment
  • Colour/Dye agent
  • Miscellaneous items
  • Varnish/Lacquer

Final Product

Bamboo Laundry Bin

Infrastructure Required

image Shed

Plant & Machinery Required

  • Slivering/striping knives
  • Hand saws
  • Shaving Knives
  • Electric cross-Cutter
  • Manual Splitting Machine
  • Thin Sliver-Making Machine
  • Width sizing Machine. Angle Grinder

Emploment Generation:

10 Hired Labour – 3 Semiskilled, 5 Skilled

2 Unskilled


Land (own) 00.00
Civil works and Buildings (500 sqft @200/sqft) 1.00
Machinery 1.28
Others 0.30
Sub-total (A) 2.58
Total Working Capital Req (B) 0.91
Total Project Cost (A+B) 3.49
Amount Percentage
TERM LOAN (75% of A) 1.94 55%
WORKING CAPITAL (60% of B) 0.55 16%
Total Loan 2.48 71%
Equity 1.01 29%
Total Funds Required 3.49 100%

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

Target Revenue 18 21 24 26
Break Even Point 60.51% 50.10% 41.56% 35.25%
DSCR including Principal Repayment 3.86 2.74 3.64 4.72

Production of Bamboo Laundry Bin 5 skilled and 3 semi-skilled labour will on average be able to produce 2 finished Laundry Bins per worker per day, working 300 days in a year. Price of one such Laundry Bin is assumed as Rs 550. Unskilled labour will help in treatment and applying lacquer or varnish. If cloth is to be used on the inner surface the basket, the cost will be additional.
Machinery This is a profile of a household level enterprise with 10 hired labour.
Interest Rate Assumed 11%
Repayment Period 5 Years with 3 Months Moratorium
Training Institutes CBTC Meghalaya, BCDI Agartala, IIE Guwahati, TRIBAC
Whether the service is in the Negative list under NEIDS and MSME? No
background image