Financial Scheme Proposal for Agro-Based Industries Development in Sivasagar
1. Introduction
This proposal aims to provide a financial plan for unemployed individuals and aspiring entrepreneurs in Sivasagar to establish agro-processing units. The focus is on processing mustard oil, rice milling, and spices. In addition, the scheme includes training on organic farming, value-added products, and sustainable agricultural practices. The project is designed to offer financial viability and generate long-term profits while promoting local employment.
2. Fixed Costs
The fixed costs for establishing agro-processing units will include the purchase of machinery, equipment, and furniture. Below is an estimate:
| Item | Cost (INR) |
|---|---|
| Mustard Oil Processing Machine | ₹5,00,000 |
| Rice Milling Machine | ₹7,00,000 |
| Spice Grinding Machine | ₹3,00,000 |
| Furniture and Office Setup | ₹2,00,000 |
| Total Fixed Cost | ₹17,00,000 |
3. Variable Costs
Variable costs will include raw materials, labor, utilities, and other operational expenses. These costs are estimated as follows:
| Item | Cost (INR/Month) |
|---|---|
| Raw Materials (Mustard Seeds, Paddy, Spices) | ₹2,50,000 |
| Labor Wages | ₹1,00,000 |
| Electricity & Water | ₹50,000 |
| Packaging & Marketing | ₹75,000 |
| Total Variable Cost | ₹4,75,000 |
4. Working Capital
The working capital required for the first 3 months of operation will be approximately ₹14,25,000, which includes the variable costs for three months.
5. Profitability
Based on market demand, the expected monthly revenue is as follows:
| Product | Estimated Monthly Sales (INR) |
|---|---|
| Mustard Oil | ₹5,00,000 |
| Rice | ₹6,00,000 |
| Spices | ₹4,00,000 |
| Total Monthly Revenue | ₹15,00,000 |
With monthly operational costs estimated at ₹4,75,000, the projected monthly profit is approximately ₹10,25,000.
6. Repayment Schedule
Assuming a loan of ₹30,00,000 with an interest rate of 8% per annum, the repayment schedule is proposed as follows:
| Year | EMI (INR) | Total Payment (INR) | Outstanding Loan (INR) |
|---|---|---|---|
| 1 | ₹60,000 | ₹7,20,000 | ₹22,80,000 |
| 2 | ₹60,000 | ₹7,20,000 | ₹15,60,000 |
| 3 | ₹60,000 | ₹7,20,000 | ₹8,40,000 |
| 4 | ₹60,000 | ₹7,20,000 | ₹0 |
7. Conclusion
This proposal provides a comprehensive financial plan for the development of agro-based industries in Sivasagar. With proper support and training on organic farming and value-added products, this project can contribute to the local economy by creating employment and generating profits. The loan is expected to be repaid over 4 years, with healthy profit margins ensuring smooth repayment.
Comments
Post a Comment