Anda di halaman 1dari 3

Profile Mini Rice Mill & Power Atta Chakki 1. INTRODUCTION of rice in the world.

The major por hullers. mills. In these hullers, both shell simultaneously. Hence, there is no higher breakage of rice occurs.

India is the second largest producer tion of the paddy is being processed through The hullers are usually low capacity ing and polishing operations are carried out control on the polishing of rice, bran adn a

To overcome all these a mini rice mill was designed to meet the needs of the villagers and a substitute for a huller mill, to get polished rice, rice br an and paddy husk. Due to electrification in Rural Life, there has been a shift from Hand Operated Atta Chakki to power operated Flour Mill. Use of power operated flour mill in ru ral areas for grinding of cereals have become common. The power chakki is having very good potential from the public. An individual can able to establish the power chakki in a 200 sq.ft. area with t he capacity of 1500 quintals per annum. Working capital is not required in the s cheme. The workshed can be arranged by the individual in a rented/own premises e mployment oppor-tunity in the area and also can earn livelihood.

2.

MARKET

Both Rice & Wheet being the staple food of majority population, no probl em is envisaged in marketing. Besides, the mill can be utilised as a service uni t for custom milling. It also noticed the village people are going for long dist ance to convert paddy to rice for domestic consumption. Thus, there exists deman d for non-trading rice & wheet mill in some important centres.

3.

MANUFACTURING PROCESS

The mini rice mill consists of a paddy cleaner, sheller, separator and a polisher. The most important feature of the mill is that the shelling and polis hing are kept separate. Because of the low capacity, a centrifugal sheller is mo st commonly employed. Different units could be used as polisher. For maximum adv antage, it is necessary also to use a paddy separator, whereby need of a high po lish can be avoided thus avoiding unnecessary loss of rice. 4. PRODUCTION CAPACITY PER ANNUM

Sale of rice, husk, bran Rs. 1600000 per annum 5. PROJECT COST/CAPITAL INVESTMENT S.No Description Amount Rs. 1 Fixed Capital 250000 2 Working Capital for 1 month(s) 3 Preliminary & Preoperative Expns Total Project Cost 6. MEANS OF FINANCE 500000

230000 20000

Description %age Amount Rs. Promoter Contribution 5% 25000 Subsidy/Soft Loan 35% 175000 Term Loan 60% 300000 Total 500000 7. FINANCIAL ASPECTS A. FIXED CAPITAL i. Land and Buildings Land Buildings 800 sqft. O wn ii. Machinery and Equipment S.No Description Qty. Rate Amount Rs. Total plant and machinery ; (1) Paddy cleaner with dust blower (2) Paddy seperater (3) Paddy Dehusker (4)Rice Polisher (5) Bran Processing System (6) Aspirator (7) Chakki Unit (8) 16 H.P Water Cooled Diesel Engine (9) Rail pully & Belt (10) Weighing Balanc e etc. LS 250000 Total 250000 B. WORKING CAPITAL i. Salaries & Wages (per month) S.No Description Nos. Sal/mon. Amount Rs. 1 2 3 Supervisor/Entrepreneur Skilled worker 2 Unskilled worker Total ii. Raw Material (per month) S.No Description Unit 1 1 3000 2 10000 Qty. Self 6000 2000 Rate

S.No 1 2 3

4000 Amount Rs.

Paddy & Wheet tons LS 208000 Total 208000 iii. Utilities (per month) S.No Description Unit Amount Rs. 1 Diesel LS 5000 2 Water LS 500 Total 5500 iv. Other Expenses (per month) S.No Description Amount Rs. 1 Postage, Telephones & Stationery Expenses 200 2 1000 3 4 500 5 Miscellaneous Expenses Total v. Total Working Capital (per month) S.No 2 3 4 5 6 00 Description Salaries and Wages Raw Material Utilities Insurance Other Expenses 208000 5500 4000 25 500 2500 Amount Rs. 10000 Consumeble Stores Reparis and Maintenance Expenses 300 Transportation & Conveyance Expenses

8.

Total COST OF PRODUCTION (PER ANNUM) S.No Description 1 2 3 Total Working Capital Depreciation - Plant and machinery Interest on term loan @ 10% 15%

230000 Amount Rs. 2760000 25000 45000 2830000 Qty. Rate Rs. Amount R

9. s. LS 10

Total TURNOVER (PER YEAR) S.No Description

1 Sale of rice, husk, bran ,Wheet flour & service charges 3130000 3130000 Total 3130000 FIXED COST (PER YEAR) S.No Description Amount Rs. 1 2 3 4 Depreciation Interest Salaries & Wages Insurace Other Expenses incl. Utilities @ 40% 61200 Rs. 300000 25000 45000 @ 40% 4000 40

00 4 3200 Total 11 PROFIT ANALYSIS & RATIOS 1 Net Profit per annum

Anda mungkin juga menyukai