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

32000 Mats


Year wise capacity utilization

image

Year

70%

image

Year

80%

image

Year

90%

image

Year

100%

image

Year

100%


Raw Materials Required

entreprenuearship
  • Bamboo
  • Consumables like PF Resin Liquid
  • Phenol
  • Formalin
  • Sodium
  • Hydroxide
  • Aluminum Caul Releasing Agent
  • Chemicals etc.

Final Product

Bamboo Mat Board

Infrastructure Required

image Land
image Factory
image Building

Plant & Machinery Required

  • Bamboo Cross Cutting Machine
  • External Knot Removing Machine
  • Radial Splitter Machine
  • Internal Knot Removing Machine
  • Bamboo Sliver Making Machine
  • Bamboo Mat Weaving Machine
  • Hydraulic Hot Press Machine
  • Drying Chamber
  • Air Cooling Blower
  • Scissor lift
  • Resin Kettle
  • Resin Applicator
  • Sprayer
  • Miscellaneous Hand
  • Tools and Equipment

Emploment Generation:

1 Manager 8 Workers 1 Office staff cum accountant 1 Security Guard

N.A.


Owned Land 00.00
Civil works and Buildings (3000 sqft. @RS 800) 24.00
Plant and machinery (Annexure) 12.87
Miscellaneous Fixed Assets (Annexure) 1.75
D G Set (50 KVA) 2.50
Escalation & Contingencies 2.06
Preliminary & Preoperative Expenses 2.31
Sub-total (A) 45.48
Total Working Capital Required (B) 15.60
Total Project Cost (A+B) 61.08
Amount Percentage
TERM LOAN (60% of A) 27.29 45%
WORKING CAPITAL (60% of B) 9.36 15%
Total 36.65 60%
Equity 24.43 40%
Total 61.08 100%

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 62.40 67.20 72.00 76.80 81.60
Break Even Point 65% 61% 58% 56% 54%
DSCR including Principal Repayment 2.01 2.22 2.58 2.99 3.45

Power Rate per unit 8.5 Rs./unit
Power Requirement 791007.96 kwh per year
Interest rate assumed 8.50% p.a.
Repayment period 5 months Moratorium and 7 years repayment
Training Institutes N.A.
Whether the service is in the Negative list under NEIDS and MSME? No
background image