Financial Scheme Proposal for Muga Silk Weaving Business Unit
Business Overview
This project report is designed for unemployed individuals or entrepreneurs who wish to set up a Muga Silk Weaving business in Jorhat. Muga silk, a luxurious and indigenous silk of Assam, offers a unique opportunity for local artisans to showcase their craftsmanship. The proposal outlines a budget for starting the business with ₹1 lakh or ₹50,000 financial assistance.
Space Required
Space Required: 150 sq. ft. for weaving, storage, and raw materials handling.
Rent (if applicable): ₹2,000 per month.
Furniture and Fixture
| Item | Cost (₹) |
|---|---|
| Tables and Chairs | 10,000 |
| Storage Shelves | 5,000 |
| Display Racks | 5,000 |
| Total | 20,000 |
Machinery and Equipment
| Item | Cost (₹) |
|---|---|
| Handlooms | 30,000 |
| Reeling Machine | 10,000 |
| Dyeing Equipment | 10,000 |
| Total | 50,000 |
Electrical Expenses
| Item | Cost (₹) |
|---|---|
| Initial Wiring Setup | 5,000 |
| Monthly Power Consumption | 500 |
| Total | 5,500 |
Miscellaneous Expenses
| Item | Cost (₹) |
|---|---|
| Packaging and Branding | 5,000 |
| Stationery and Office Supplies | 2,000 |
| Website/Online Presence | 5,000 |
| Total | 12,000 |
Total Fixed Cost
| Total Fixed Cost (₹) | ₹92,500 |
Working Capital and Operating Expenses
| Expense | Monthly Cost (₹) |
|---|---|
| Salary (for 2 workers) | 20,000 |
| Raw Materials (Muga silk threads) | 15,000 |
| Transportation | 3,000 |
| Telephone Expenses | 1,000 |
| Depreciation (10%) | 800 |
| Interest on Capital (8%) | 2,000 |
| Total Working Capital Required | ₹41,800 |
Cost of Production and Profitability
| Category | Cost (₹) |
|---|---|
| Total Monthly Expenses | 41,800 |
| Monthly Revenue | 60,000 |
| Gross Profit | 18,200 |
| Net Profit | 15,000 |
Break Even Point and DSCR
Break Even Point: The break-even point will be achieved in approximately 6 months with the expected monthly profits of ₹15,000.
DSCR (Debt Service Coverage Ratio): The DSCR will be 1.5, ensuring a comfortable margin for loan repayment.
Repayment Schedule
| Year | EMI (₹) | Total Interest (₹) | Total Payment (₹) |
|---|---|---|---|
| 1 | 4,500 | 8,000 | 54,000 |
| 2 | 4,500 | 6,000 | 54,000 |
| 3 | 4,500 | 4,000 | 54,000 |
| Total | 18,000 | ₹1,62,000 |
Banks and Financial Institutions for Loan Assistance
Here are a few banks and financial institutions offering loan schemes for small businesses, particularly in Jorhat, Assam:
| Bank Name | Loan Scheme | Link to Apply |
|---|---|---|
| State Bank of India (SBI) | PMEGP Loan Scheme | Apply Here |
| Punjab National Bank (PNB) | PNB Mudra Loan | Apply Here |
| Assam Gramin Vikash Bank | Micro Enterprise Loan | Apply Here |
| Bank of Baroda | Baroda Startup Loan | Apply Here |
Eligibility Criteria for Bank Loan
- Age between 18 to 50 years.
- Unemployed individuals or budding entrepreneurs.
- Possession of necessary government documentation (Aadhaar, PAN).
- Must have a feasible project plan (business proposal like this).
- Good credit score (if applicable).
- Residence in Jorhat, Assam.
Government Skill Development Programs for Muga Silk Weaving
There are several government programs available to support skill development in Muga Silk Weaving:
- Samarth Scheme: A comprehensive program for skill development in the textiles sector, focusing on promoting local crafts like Muga Silk weaving.
- North East Region Textiles Promotion Scheme (NERTPS): Provides training to artisans in the northeastern region, particularly in Assam, to improve weaving techniques and upgrade skills.
Eligibility Criteria:
- Resident of Assam or other northeastern states.
- Age between 18 and 35 years.
- Basic knowledge of weaving preferred.
To apply, visit Samarth Program and NERTPS Scheme.
Comments
Post a Comment