Professional Documents
Culture Documents
ANNEXURE-I
PROJECT COST SUMMARY
COST OF PROJECT
Amount Amount
Particulars
(Rs. In Lacs) (Rs. In Lacs)
Land -
Infrastructure Development
Power 50.00
Water 59.77 109.77
MEANS OF FINANCE
Amount Amount
Particulars
(Rs. In Lacs) (Rs. In Lacs)
LIABLITIES
- - - - - - -
Partners' Capital Account 606.22 693.67 828.18 1,013.31 1,244.69 1,518.49 1,831.41
ASSETS
Investments -
Current Assets
Inventory 468.63 485.41 499.98 515.11 529.24 544.47
Sundry Debtors 247.59 400.80 481.58 566.36 582.32 598.30
Cash & Bank Balance 245.59 269.12 298.15 340.47 400.66 432.95
Other Current Assets - - - - - -
Deposits - - - - - -
Total Current Assets 961.81 1,155.33 1,279.71 1,421.94 1,512.23 1,575.72
Current Liabilities
Sundry Creditors 149.10 150.04 154.50 159.01 163.51 168.01
Expenses Payable 6.43 6.81 7.05 7.30 7.55 7.80
Working Capital Loan 550.00 550.00 550.00 550.00 550.00 550.00
Total Current Liabilities 705.54 706.85 711.56 716.30 721.06 725.81
Net Working Capital 256.27 448.48 568.16 705.64 791.17 849.91
Current Ratio 1.36 1.63 1.80 1.99 2.10 2.17
2,221.30
535.00
550.00
0.00
500.00
179.68
7.97
3,993.94
2,012.22
1,284.35
727.87
1,570.00
3,993.94
2024-25
598.48
637.14
460.46
-
-
1,696.07
179.68
7.97
550.00
737.64
958.43
2.30
ANNEXURE-III
PROFITABILITY STATEMENT
INCOME
Sales 9,474.14 10,008.93 10,307.92 10,606.36 10,906.35 11,204.25 11,941.00
EXPENDITURE
Opening Stock of Raw Material - 225.47 234.87 242.07 249.26 256.46 263.66
Add: Purchase of Raw Material 9,035.71 9,092.41 9,362.99 9,635.77 9,908.54 10,181.32 10,888.31
Less: Closing Stock of Raw Material 225.47 234.87 242.07 249.26 256.46 263.66 298.90
Raw Material Consumed (B) 8,810.24 9,083.01 9,355.79 9,628.57 9,901.34 10,174.12 10,853.06
ANNEXURE-IV
CASH FLOW STATEMENT
SOURCES OF FUNDS
Profit after Tax - 87.45 134.50 185.14 231.38 273.80 312.92 389.89
- - - - - - - -
MOFPI GRANT 500.00
Increase in Partners' Capital 606.22 - - - - - - -
Increase in Unsecured Loan 535.00 - - - - - - -
Increase in Term Loan 625.00 - - - - - - -
Increase in Borrowings for Working Capital - 550.00 - - - - - -
Decrease in Current Assets - - - - - - - -
Decrease in Investments - - - - - - - -
Increase in Current Liabilities - 155.54 1.31 4.71 4.75 4.75 4.76 11.83
Depreciation - 275.59 236.87 203.70 175.27 150.90 129.98 112.04
Preliminary expences 15.00 15.00 15.00 15.00 15.00
TOTAL (A) 2,266.22 1,083.57 387.69 408.55 426.40 444.45 447.66 513.76
APPLICATION OF FUNDS
Increase in Capital Expenditure 2,087.22 - - - - - - -
Decrease in Capital - - - - - - - -
Increase in Current Assets - 716.22 169.99 95.35 99.91 30.09 31.20 92.85
Decrease in Working Capital Loan - - - - - - - -
capital work in progress - 240.00 90.00 180.00 180.00 250.00 280.00 350.00
Decrease in Current Liabilities - - - - - - - -
Term Loan Repayment - 60.76 104.17 104.17 104.17 104.17 104.17 43.40
TOTAL (B) 2,087.22 1,016.99 364.16 379.52 384.08 384.26 415.37 486.25
Closing Balance (A-B) 179.00 245.59 269.12 298.15 340.47 400.66 432.95 460.46
10 PREPARED BY ASKCA ASSOCIATES
M/S SHRI SHIKHARJEE RICE OIL LLP
Annexure - V
Calculation of Grant
Total.. 372.57
ANNEXURE-V
DEBT SERVICE COVERAGE RATIO
Profit after Tax 87.45 134.50 185.14 231.38 273.80 312.92 444.56
Term loan Installment 60.76 104.17 104.17 104.17 104.17 104.17 43.40
Interest on Term Loan 76.23 64.56 51.54 38.52 25.50 12.48 1.36
Net Cash Paid (B) 136.99 168.73 155.71 142.69 129.67 116.64 44.76
Debt Service Coverage Ratio (A/B) 3.21 2.58 2.83 3.12 3.47 3.90 12.47
Variable Costs
Raw Materials 100% 8,810.24 9,083.01 9,355.79 9,628.57 9,901.34 10,174.12
Selling exp. 100% 36.33 38.93 40.10 41.26 42.42 43.59
Labour 75% 47.63 50.01 52.51 55.14 57.89 60.79
Power 75% 183.53 194.69 200.51 206.32 212.13 217.94
Repairs & Maintainance 75% 15.09 15.85 16.64 17.47 18.34 19.26
Salaries 75% 8.64 9.07 9.53 10.00 10.50 11.03
Office & Admn. Overheads 75% 10.20 10.71 11.25 11.81 12.40 13.02
Variation in Closing Stock (243.16) (7.38) (7.37) (7.93) (6.93) (8.03)
Total Variable Cost (B) 8,868.50 9,394.90 9,678.94 9,962.63 10,248.10 10,531.71
Contribution (C) (A-B) 605.64 614.03 628.98 643.73 658.25 672.54
P.V.R. (D) (C/A) 6.39% 6.13% 6.10% 6.07% 6.04% 6.00%
Fixed Costs
Labour 25% 15.88 16.67 17.50 18.38 19.30 20.26
Power 25% 61.18 64.90 66.84 68.77 70.71 72.65
Repairs & Maintainance 25% 5.03 5.28 5.55 5.82 6.11 6.42
Salaries 25% 2.88 3.02 3.18 3.33 3.50 3.68
Office & Admn. Overheads 25% 3.40 3.57 3.75 3.94 4.13 4.34
Depreciation 100% 275.59 236.87 203.70 175.27 150.90 129.98
Interest on Term Loan 100% 76.23 64.56 51.54 38.52 25.50 12.48
Total Fixed Cost 440.17 394.88 352.05 314.04 280.15 249.81
Total Cash Fixed Cost 164.59 158.01 148.35 138.76 129.25 119.82
Annexure VII
INTERNAL RATE OF RETURN
Gross cash inflow 520.26 516.94 521.38 526.17 531.20 521.38 569.29
Add :Terminal Value of Project % 0.00 727.87
-2087.22 520.26 516.94 521.38 526.17 531.20 521.38 1297.15
IRR 20.17%
Gross cash inflow 378.04 386.38 403.84 421.65 439.70 442.90 501.93
Add : Inventory
Add :Terminal Value of Project % 0.00 727.87
-1641.22 378.04 386.38 403.84 421.65 439.70 442.90 1229.80
CURRENT ASSETS
Raw Material
RICE BRAN 2 56.16 57.89 59.62 61.34 63.07 64.80 69.12
HUSK 5 2.63 2.71 2.79 2.88 2.96 3.04 3.24
HEXAINE 30 7.02 7.24 7.45 7.67 7.88 8.10 26.64
CRUDE OIL 5 145.76 150.25 154.73 159.22 163.70 168.19 179.40
PHOSPHORIC ACID 30 0.67 0.69 0.71 0.73 0.75 0.77 0.82
BLEACHING EARTH 30 5.43 5.60 5.76 5.93 6.10 6.26 6.68
SPARES & STORES 7.80 10.50 11.00 11.50 12.00 12.50 13.00
Total Stock of Raw Materials 225.47 234.87 242.07 249.26 256.46 263.66 298.90
Finished Goods
Edible Oil 3 51.21 52.52 53.83 55.80 57.12 59.09 63.02
Fatty Acid 5 10.12 10.56 11.00 11.44 11.44 11.88 12.76
Gum, Wax 5 0.16 0.16 0.17 0.17 0.18 0.18 0.19
DORB 14 181.68 187.30 192.92 198.43 204.05 209.66 223.60
Total Stock of Finished Goods 243.16 250.54 257.92 265.84 272.78 280.81 299.58
Sundry Debtors
DORB 100% 20 247.59 400.80 481.58 566.36 582.32 598.30 637.14
EDIBLE OIL 100% 10 168.32 175.19 180.43 185.64 190.89 196.10 209.11
Total Sundry Debtors 415.91 576.00 662.00 752.00 773.21 794.40 846.25
Gross Current Assets 884.54 1,061.41 1,161.99 1,267.11 1,302.45 1,338.86 1,444.72
CURRENT LIABILITIES
Sundry Creditors 100% 5 149.10 150.04 154.50 159.01 163.51 168.01 179.68
Total Current Liabilities 155.54 156.85 161.56 166.30 171.06 175.81 187.64
Net Working Capital Required 729.00 904.56 1,000.43 1,100.80 1,131.40 1,163.05 1,257.08
Own Margin 179.00 354.56 450.43 550.80 581.40 613.05 707.08
Finance from Bank 550.00 550.00 550.00 550.00 550.00 550.00 550.00
ANNEXURE-IX
CALCULATION OF PRODUCTION
No. of Working Days per annum 303 303 303 303 303 303 303
INPUT Installed Capacity p.a. 72,720.00 72,720.00 72,720.00 72,720.00 72,720.00 72,720.00 72,720.00
RICE BRAN
Input In MTs (RICE BRAN) 47,268.00 48,722.40 50,176.80 51,631.20 53,085.60 54,540.00 58,176.00
`
Output
Crude Oil 20.00% 9453.60 9744.48 10035.36 10326.24 10617.12 10908.00 11635.20
De Oil Rice Bran (DORB) 80.00% 37814.40 38977.92 40141.44 41304.96 42468.48 43632.00 46540.80
No. of Working Days per annum 303 303 303 303 303 303 303
Installed Capacity p.a. 12,120.00 12,120.00 12,120.00 12,120.00 12,120.00 12,120.00 12,120.00
CRUDE OIL
Capacity Utilization 78% 80% 83% 85% 88% 90% 96%
RiceBran (in MT) 47,268.00 48,722.40 50,176.80 51,631.20 53,085.60 54,540.00 58,176.00
Rate (in Rs. Per MT) 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00
Total Rice Bran Cost 8,508.24 8,770.03 9,031.82 9,293.62 9,555.41 9,817.20 10,471.68
HEXAINE(in litre)
Consumed during the process 118,170.00 121,806.00 125,442.00 129,078.00 132,714.00 136,350.00 145,440.00
To be kept in process always 30,000.00 - - - - - -
Total Hexaine required 148,170.00 121,806.00 125,442.00 129,078.00 132,714.00 136,350.00 145,440.00
Rate (in Rs. Per Litre) 60.00 60.00 60.00 60.00 60.00 60.00 60.00
Total Hexaine Cost 70.90 73.08 75.27 77.45 79.63 81.81 87.26
Total Husk Cost 159.53 164.44 169.35 174.26 179.16 184.07 196.34
Total Acid Cost 6.74 6.94 7.15 7.36 7.56 7.77 8.29
Total Bleaching Cost 54.83 56.52 58.21 59.89 61.58 63.27 67.48
Total Spares & Stores 10.00 12.00 14.00 16.00 18.00 20.00 22.00
Total Raw Material Cost 8,810.24 9,083.01 9,355.79 9,628.57 9,901.34 10,174.12 10,853.06
ANNEXURE-X
CALCULATION OF SALES QUANTITY
EDIBLE OIL
Opening Stock - 78.00 80.00 82.00 85.00 87.00 90.00
Add: Production during the year 7,846.49 8,087.92 8,329.35 8,570.78 8,812.21 9,053.64 9,657.22
Less : Closing Stock 3 78.00 80.00 82.00 85.00 87.00 90.00 96.00
Sales Quantity (in MTs) 7,768.49 8,085.92 8,327.35 8,567.78 8,810.21 9,050.64 9,651.22
FATTY ACID
Opening Stock - 23.00 24.00 25.00 26.00 26.00 27.00
Add : Production 1,418.04 1,461.67 1,505.30 1,548.94 1,592.57 1,636.20 1,745.28
Less : Closing Stock 5 23.00 24.00 25.00 26.00 26.00 27.00 29.00
Sales Quantity (in MTs) 1,395.04 1,460.67 1,504.30 1,547.94 1,592.57 1,635.20 1,743.28
GUM, WAX
Opening Stock - 3.12 3.22 3.31 3.41 3.50 3.60
Add : Production 189.07 194.89 200.71 206.52 212.34 218.16 232.70
Less : Closing Stock 5 3.12 3.22 3.31 3.41 3.50 3.60 3.84
Sales Quantity (in MTs) 185.95 194.79 200.61 206.43 212.25 218.06 232.46
SALES REALIZATION
FATTY ACID
Net Selling Price Per MT (in Rs.) 44,000.00 44,000.00 44,000.00 44,000.00 44,000.00 44,000.00 44,000.00
Sales Quantity (in MTS) 1,395.04 1,460.67 1,504.30 1,547.94 1,592.57 1,635.20 1,743.28
Sales Realization (in Rs. Lacs) 613.82 642.70 661.89 681.09 700.73 719.49 767.04
GUM, WAX
Net Selling Price Per MT (in Rs.) 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
Sales Quantity (in MTS) 185.95 194.79 200.61 206.43 212.25 218.06 232.46
Sales Realization (in Rs. Lacs) 9.30 9.74 10.03 10.32 10.61 10.90 11.62
Total Sales Realization 9,474.14 10,008.93 10,307.92 10,606.36 10,906.35 11,204.25 11,941.00
ANNEXURE-XI
REPAYMENT OF TERM LOAN
NOTE : Interest during Implementation cum Moratorium Period will be served as &
then by Promoters from their other source income
ANNEXURE-XII
POWER REQUIRMENT FOR RICE BRAN REFINARY
ANNEXURE-XII
CURRENT ACCOUNT
Particulars Year 0 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25
kirti chouradia
Opening Balance - 303.11 346.84 414.09 506.66 622.34 759.25 915.70
Add: Additions during the year 303.11 - - - - - - -
Add: Profit during the year - 43.73 67.25 92.57 115.69 136.90 156.46 194.95
Total (A) 303.11 346.84 414.09 506.66 622.34 759.25 915.70 1,110.65
ANNEXURE-XIII
DIRECT LABOUR & WAGES
SOLVENT
Solvent Incharge 1 20,000.00 2.40
Operator 2 15,000.00 3.60
Semiskilled Helper 3 10,000.00 3.60
REFINERY
Refinary Incharge 1 20,000.00 2.40
Operator 3 15,000.00 5.40
Semiskilled Helper 3 10,000.00 3.60
BOILER
Boiler Incharge 1 30,000.00 3.60
Operator 2 15,000.00
Semiskilled Helper 2 16,000.00 3.84
ANNEXURE-XIV
REPAIRS AND MAINTENANCE
ANNEXURE-XV
DEPRICIATION WORKING AS PER WDV METHOD
Opening WDV - - - - -
Additions in Year 0 - 415.19 1,487.26 109.77 2,012.22
Dep. In Year 0 - - - - -
WDV at the end of Year 0 - 415.19 1,487.26 109.77 2,012.22
Additions in Year 1 - - - - -
Add : Interest Capitalized - - - - -
Dep. In Year 2018-19 - 41.52 223.09 10.98 275.59
WDV at the end of Year 1 - 373.67 1,264.17 98.79 1,736.64
Additions in Year 2 - - - - -
Dep. In 2019-20 - 37.37 189.63 9.88 236.87
WDV at the end of Year 2 - 336.30 1,074.55 88.91 1,499.76
Additions in Year 3 - - - - -
Dep. In 2020-21 - 33.63 161.18 8.89 203.70
WDV at the end of Year 3 - 302.67 913.36 80.02 1,296.06
Additions in Year 4 - - - - -
Dep. In 2021-22 - 30.27 137.00 8.00 175.27
WDV at the end of Year 4 - 272.41 776.36 72.02 1,120.79
Additions in Year 5 - - - - -
Dep. In 2022-23 - 27.24 116.45 7.20 150.90
WDV at the end of Year 5 - 245.17 659.91 64.82 969.89
Additions in Year 6 - - - - -
Dep. In 2023-24 - 24.52 98.99 6.48 129.98
WDV at the end of Year 6 - 220.65 560.92 58.34 839.90
Additions in Year 7 - - - - -
Dep. In 2024-25 - 22.06 84.14 5.83 112.04
WDV at the end of Year 7 - 198.58 476.78 52.50 727.87
ANNEXURE-XVI
SALARIES
ANNEXURE-XVII
ADMINISTRATIVE EXPENSES
ANNEXURE-XVIII
SELLING EXPENSES
Total Packing Material Cost (in Rs.lacs) 36.33 38.93 40.10 41.26 42.42 43.59 46.43
Total Selling Expenses 36.33 38.93 40.10 41.26 42.42 43.59 46.43
Annexure-XXI
Cost Cost
Sr. No. Description with Specification Qty Name of Suppliers
( Rs. In Lacs) ( Rs. In Lacs)
9 MS Oil Under Ground & Storage Tank Kulwal Iron & Steel PVT. LTD.
a) 1.5*1.5*1.5 3 2.49
b) 2.5*2.5*1.35 1 1.24
c) 1.5*1.95*.09 1 0.70
d) 5000 * 1600mm Dia vertical 3 5.40
e) 4900*2500mm Dia Horizontal 1 2.65 12.48
Total(a+b) 56.67
Cost
Sr. No. Description with Specification
( Rs. In Lacs)
1 Oil Mil
a) Eligible Items
Oil Expellers 17.34
Elevator & Conveyor 1.44
L&T Valves with miscellaneous items 0.32
Cyclone Dust Collector & other miscellaneous
Items 8.67
Exhaust Blower (with accessories) 0.44
Spirax Valve 0.72
11 KV H.T. Metering Cubicle 1.33
HT Line with Transformers & Electrification 11.55
MS Oil Under Ground & Storage Tank 12.48
Subtotal (a) 54.30
b) Ineligible Items
Total(a+b) 56.67
A) TAKING REDUCTION OF 5% IN REVENUE
(Rs. In lacs)
PARTICULARS 1 2 3 4 5
Revenue 9474.14 10008.93 10307.92 10606.36 10906.35
Revenue after deduction of 5% 9284.65 9808.75 10101.76 10394.24 10688.22
Expenditure 9203.33 9674.26 9910.02 10150.26 10396.36
Excess of Surplus over Exp. 81.33 134.49 191.74 243.98 291.86
PARTICULARS 1 2 3 4 5
Profit After Tax 81.33 134.49 191.74 243.98 291.86
Depreciation 275.59 236.87 203.70 175.27 150.90
Interest on Term Loan 76.23 64.56 51.54 38.52 25.50
TOTAL 433.14 435.92 446.98 457.77 468.26
Interest on Term Loan 76.23 64.56 51.54 38.52 25.50
Instalment of term loan 60.76 104.17 104.17 104.17 104.17
TOTAL 136.99 168.73 155.71 142.69 129.67
DSCR 3.16 2.58 2.87 3.21 3.61
Average D S C R 3.20
PARTICULARS 1 2 3 4 5
Revenue 9474.14 10008.93 10307.92 10606.36 10906.35
Expenditure 9203.33 9674.26 9910.02 10150.26 10396.36
Expenses After 5% increase 9,401.27 9,882.94 ### ### ###
Excess of Surplus over Exp. 72.87 125.99 183.69 236.35 284.65
PARTICULARS 1 2 3 4 5
Profit after Tax 72.87 125.99 183.69 236.35 284.65
Depreciation 275.59 236.87 203.70 175.27 150.90
Interest on Term Loan 76.23 64.56 51.54 38.52 25.50
TOTAL 424.68 427.43 438.93 450.15 461.05
Interest on Term Loan 76.23 64.56 51.54 38.52 25.50
Instalment of term loan 60.76 104.17 104.17 104.17 104.17
TOTAL 136.99 168.73 155.71 142.69 129.67
DSCR 3.10 2.53 2.82 3.15 3.56
Average D S C R 3.14
(Rs. In lacs)
6
11204.25
10980.16
10644.20
335.97
6
335.97
129.98
12.48
478.43
12.48
104.17
116.64
4.10
6
11204.25
10644.20
###
329.16
6
329.16
129.98
12.48
471.62
12.48
104.17
116.64
4.04
M/S SHRI SHIKHARJEE RICE OIL LLP
Annexure XXIII
IRR
Cost of Capital
Cost of Equity Err:509
Cost of Term Loan 12.50%
Cost of Unsecured Loan 12.00%
Capital Structure
Partners/Total Capital 26.75%
Term Loan/Total Capital 27.58%
Unsecured Loan / Total Capital 23.61% 0
Less:
Capital Expenditure 2,012.22 - - - - - -
Net Cash Flows Before Tax (2,012.22) 517.28 520.59 532.17 543.49 554.49 565.19
Net Cash Flows After Tax (2,012.22) 505.26 501.94 506.38 511.17 516.20 521.38
Discounting Factor Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Discounted Cash Flow Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PROFITABILITY TRENDS
450.00
400.00
350.00
300.00
250.00
Row 43
200.00
150.00
100.00
50.00
-
1 2 3 4 5 6 7
M/S SHRI SHIKHARJEE RICE OIL LLP
ANNEXURE-XIX
ASSUMPTIONS
EXTRACTION PLANT
Proposed Installed Capacity (Tonnes Per Day) 240
RICE BRAN
Proposed Capacity Utilization
Year 1 65%
Year 2 67%
Year 3 69%
Year 4 71%
Year 5 73%
Year 6 75%
Year 7 80%
REFINERY
Year 1 78%
Year 2 80%
Year 3 83%
Year 4 85%
Year 5 88%
Year 6 90%
Year 7 96%
Other Raw Material Requirement in Refinery
CONSUMABLES REQUIREMENT
1. DIES / PLATES ( per month) 50000.00
2. BEARINGS ( per month) 30000.00
3. OTHERS ( per month) 20000.00
100000.00