Financial Scheme Proposal for Agro-processing Unit in Tinsukia, Assam
This financial scheme proposal is designed to help an unemployed individual secure a loan from a financial institution to establish an agro-processing unit in Tinsukia, Assam. The proposal includes a breakdown of fixed and variable expenses, projected profit, and a detailed loan repayment schedule.
Project Overview
The proposed agro-processing unit will process local agricultural products such as tea, ginger, fruits, and vegetables. This will not only add value to the raw produce but also create employment for local communities and promote sustainable economic development in the region.
Fixed Expenses
Expense Category | Amount (INR) |
---|---|
Land Purchase or Lease | 5,00,000 |
Building Construction (Processing Unit) | 10,00,000 |
Machinery and Equipment (Processing Machines, Packaging Machines, etc.) | 12,00,000 |
Cold Storage Facilities | 5,00,000 |
Office Setup (Furniture, Computers, etc.) | 2,00,000 |
Initial Licensing and Permits | 50,000 |
Total Fixed Expenses | 34,50,000 |
Variable Expenses (Per Month)
Expense Category | Amount (INR) |
---|---|
Raw Material Purchase (Fruits, Vegetables, Tea, Ginger, etc.) | 3,00,000 |
Electricity and Water Charges | 50,000 |
Labor Wages (10 Employees) | 2,00,000 |
Transportation and Logistics | 1,00,000 |
Maintenance and Repairs | 30,000 |
Marketing and Distribution Costs | 50,000 |
Total Variable Expenses (Per Month) | 7,30,000 |
Projected Monthly Profit
Category | Amount (INR) |
---|---|
Revenue from Processed Goods (Monthly) | 12,00,000 |
Total Variable Expenses (Monthly) | 7,30,000 |
Net Profit (Monthly) | 4,70,000 |
Loan Proposal
The total project cost (fixed + first month variable expenses) is INR 41,80,000. The financial institution is requested to provide a loan of INR 35,00,000, with the entrepreneur contributing INR 6,80,000 from personal savings and government grants.
Loan Terms
- Loan Amount: INR 35,00,000
- Interest Rate: 10% per annum
- Loan Tenure: 5 years
- Repayment Type: Monthly installments
- Moratorium Period: 6 months
Repayment Schedule
Year | Monthly Installment (INR) | Total Annual Repayment (INR) |
---|---|---|
Year 1 (After Moratorium) | 77,000 | 9,24,000 |
Year 2 | 77,000 | 9,24,000 |
Year 3 | 77,000 | 9,24,000 |
Year 4 | 77,000 | 9,24,000 |
Year 5 | 77,000 | 9,24,000 |
Total Repayment Over 5 Years: INR 46,20,000
Conclusion
This proposal outlines a well-structured plan for setting up an agro-processing unit in Tinsukia, Assam. The loan amount of INR 35,00,000 will allow the entrepreneur to establish the business, which is expected to generate a monthly net profit of INR 4,70,000. The repayment schedule is designed to ensure timely loan repayment while allowing the business to grow steadily. We request the financial institution to consider this proposal favorably to support local economic development and employment generation in Tinsukia.
Comments
Post a Comment