This is the estimated quantity of materials available their.

Optimist
ic cost
of
selling
(Rs per
Kg)
27
80
425
105
45
45
55

M.S Rs. Per kg

SS.Per kg
COPPER Per kg
CABLE COPPER Per kg
ALUMINIUM CAB Leper kg
MOTOR PANEL GEAR Per kg
TRANSFORMER Per kg

Optimistic
Quantity (Kg's)

% of
total
Quantity

19,600,000.00
2,000,000.00
500,000.00
500,000.00
100,000.00
2,000,000.00
300,000.00
25,000,000.00

78.40
8.00
2.00
2.00
0.40
8.00
1.20

(A)
Optimistic
Amount of
selling
529,200,000.00
160,000,000.00
212,500,000.00
52,500,000.00
4,500,000.00
90,000,000.00
16,500,000.00
1,065,200,000.00

Project cost Details

Rs/K
g

Weight
(Kg)
Amount
25,000,000.0
0

Material cost

27
25,000,000.0
0

Labour cost @ 1.5 Rs per Kg

VAT and other taxes @ 5 %
on 50 % amount
Total Cost

1.5

Rs/Kg
(Including
Mediator cost
1.5 Rs per kg))

Weight
(Kg)

Amount

675,000,000
.00 28.5

25,000,000.0
0 712,500,000.00

37,500,000.
00 1.5
17,812,500.
00
730,312,50
0.00 30

25,000,000.0
0 37,500,000.00
18,750,000.00
768,750,000.00

Net Profit Estimated from this Project : 1,065,200,000.00 - 768,750,000.00 =

296,450,000.00
Proposal
1) Investor needs to Deposit Amount Rs.6 Crore in our company.
2) Total one year process of dismantling & selling the scrap to be done by
us.
3) As the scrap goes on daily bases, whatever kg of scrap sold owners a/c
to be credited by Rs 28.5/kg (all inclusive) , rest money is our a/c,
labour charges at 1.5/kg to be born by us in the project cost mentioned
above.
4) Investor money deposited (6 cr) will be considered to be given on
priority within 3-4 months of project start.
5) Estimated net profit to Investor approx Rs.12-14 Crore (6 Cr. Deposit
amt included)
6)
Investor can keep one of his key person to check on daily scrap
removed & maintain book of a/c of the project.