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
  • Industrial Glue
  • Hydrogen Peroxide
  • Miscellaneous Items

Final Product

Bamboo Engineered Wood-Based Tiles

Infrastructure Required

image Land
image Shed

Plant & Machinery Required

  • Cross cutter
  • Radial bamboo splitter
  • Elementary strip planing (4 side planing)
  • Further fine strip planing
  • Treatment Plant (pressure)
  • Industrial dry kiln / Carbonizer
  • Industrial both side sander
  • Edge cutting
  • Hot Press

Emploment Generation:

35 Hired labour, 10 Skilled. Additionally, 2 Managers Cum Supervisors shall be on permanent roll

25 Semiskilled


Land (own) 0.00
Civil works and Buildings (500 sqft @200/sqft) 40.00
Machinery 77.42
Others 13.00
Working Capital Margin @40% of Total WC Requirement 56.28
Sub-total (A) 130.42
Total Working Capital Req (B) 140.71
Total Project Cost 271.13
Amount Percentage
TERM LOAN (75% of A) 97.82 36%
WORKING CAPITAL (60% of B) 84.42 31%
Total 182.24 67%
Equity 88.89 33%
Total Funds Required 271.13 100%

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

Target Revenue 1386 1584 1782 1980
Break Even Point 55.41% 50.15% 45.86% 42.71%
DSCR including Principal Repayment 3.82 3.62 4.76 6.22

Production Hour (Each Machine) 12 Hours in a Day
Functioning Period (Each Machine) 300 Days per Year
Load-Unload Span (Each Press) 30 Minutes
Interest rate Assumed 11%
Repayment Period 5 Years with 6 Months Moratorium
Training Institutes CBTC Meghalaya, BCDI Agartala, IIE Guwahati, Existing Units like ESES Bio-wealth and Mutha Industries
Whether the service is inthe Negative list under NEIDS and MSME? No
background image