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
  • Boric Borax
  • Sanding Paper
  • Colour/Dye agent
  • Miscellaneous items
  • Varnish/Lacquer

Final Product

Bamboo Cutlery

Infrastructure Required

image Shed

Plant & Machinery Required

  • Hand saws
  • Shaving knives
  • Flat/ round rasp file (set) Bench Vice
  • Electric cross-cutter
  • Angle Grinder

Emploment Generation:

10 Hired labour – 8 semiskilled, 1 skilled,

1 unskilled


Land (own) 0.00
Civil works and Buildings (500 sqft @200/sqft) 1.00
Machinery 0.23
Others 0.30
Sub-total (A) 1.53
Total Working Capital Req (B) 0.54
Total Project Cost 2.07
Amount Percentage
TERM LOAN (75% of A) 1.15 56%
WORKING CAPITAL (60% of B) 0.33 16%
Total 1.47 72%
Equity 0.60 28%
Total Funds Required 2.07 100%

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

Target Revenue 11 13 15 16
Break Even Point 59.23% 51.34% 44.65% 39.52%
DSCR including Principal Repayment 4.64 3.34 4.46 5.82

Production of Bamboo Cutlery Price of each set of cutlery comprising knife, spoon and fork assumed as Rs 90 to be financially viable
Machinery This is a profile of a household level enterprise with 9 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 inthe Negative list under NEIDS and MSME? No
background image