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 (B.Pallida or M.Baccifera)
  • Cleaning metal Brush
  • Salt and Neem for Natural Treatment

Final Product

Bamboo Straw

Infrastructure Required

image Shed

Plant & Machinery Required

  • Hand saws
  • Shaving knives
  • Round rasp File (set) Bench Vice
  • Electric cross-cutter/chop saw
  • Electric drill kit
  • Angle Grinder/belt sander
  • Laser engraving machine (optional)

Emploment Generation:

10 Hired Labour, 8 Semiskilled,

2 Unskilled


Land (own) 00.00
Civil works and Buildings (500 sqft @200/sqft) 1.00
Machinery 4.83
Others 0.30
Sub-total (A) 6.13
Total Working Capital Req (B) 2.14
Total Project Cost 8.27
Amount Percentage
TERM LOAN (75% of A) 4.60 56%
WORKING CAPITAL (60% of B) 1.28 15%
Total Loan 5.88 71%
Equity 2.39 29%
Total Funds Required 8.27 100%

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

Target Revenue 25 29 32 36
Break Even Point 67.39% 52.32% 40.64% 32.46%
DSCR including Principal Repayment 3.09 2.15 2.84 3.68

Production of Bamboo Straw 8 semi-skilled will on average be able to produce 300 nos of finished bamboo straws per worker per day, working 300 days in a year. Price of each Straw is assumed as Rs 5 considering laser engraving done and inclusive of metal brush. If laser engraving is not opted for, the straws may be sold at Rs3.50 per piece. Unskilled labour will help in manually cross-cut the bamboo, treatment and sorting the straws
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