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
  • Varnish/Lacquer
  • Electrical wiring
  • bulb holder
  • Miscellaneous items

Final Product

Conical Bamboo Lampshades

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
  • Drill Machine

Emploment Generation:

10 Hired Labour, 6 Semiskilled, 2 Skilled

2 Unskilled


Land (own) 00.00
Civil works and Buildings (500 sqft @200/sqft) 1.00
Machinery 0.78
Others 0.30
Sub-total (A) 2.08
Total Working Capital Req (B) 0.85
Total Project Cost (A+B) 2.93
Amount Percentage
TERM LOAN (75% of A) 1.56 53%
WORKING CAPITAL (60% of B) 0.51 17%
Total Loan 2.07 70%
Equity 0.86 30%
Total Funds Required 2.93 100%

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

Target Revenue 17 20 22 24
Break Even Point 61.22% 51.39% 43.22% 37.12%
DSCR including Principal Repayment 3.82 2.77 3.72 4.87

Production of Conical Bamboo Lampshades 6 unskilled and 2 skilled labour will on average be able to produce 3 conical lampshades per worker per day, working 300 days in a year. Price of one such lampshade is assumed as Rs 340. Unskilled labour will help in treatment and applying lacquer or varnish and in fixing the electrical wiring and bulb holde
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 services is in the Negative list under MSME? No
background image