Professional Documents
Culture Documents
ON
MUSHROOM PROCESSING
2017
North Eastern Development Finance Corporation Ltd. an ISO 9001:2008 company
Project Report on Mushroom Processing
LIST OF CHAPTERS
2. INTRODUCTION 02
3. PROJECT DESCRIPTION 03
4. MARKET PROSPECT 04
5. TECHNOLOGICAL PROCESS 05
8. INSTALLED CAPACITY 08
LIST OF ANNEXURES
H. BREAK-EVEN ANALYSIS 21
LIST OF APPENDICES
CHAPTER-1
Page | 1
Project Report on Mushroom Processing
CHAPTER-2
INTRODUCTION
2.1. Mushrooms are the fleshy, spore-bearing fruiting body of a fungus, typically
produced above ground on soil or on its food source. They contain numerous spores,
functionally similar to seeds of the higher plants for propagation of fungi.
2.2. The economic importance of mushroom lies primarily in their use as food for human
consumption. The exotic flavour, taste and fleshiness of mushroom have made it an
important delicacy in human diet. Mushroom is considered to be a complete, healthy
food and suitable for all age groups. Though, the nutritional value is determined by
the type, stage of development and other environmental conditions, mushrooms are
rich in proteins, dietary fibre, vitamins and minerals. They have insignificant lipid
level and high proportion of polyunsaturated fatty acids resulting in low calorific
value. The protein content, though varies greatly in different mushrooms, is usually
high. Mushrooms are an excellent source of vitamins especially C and B (Folic acid,
Riboflavin, Niacin and Thiamine) and minerals like potassium, sodium and
phosphorus. It also contains other essential minerals like Cu, Zn and Mg in traces.
2.3. Mushrooms are also known to have medicinal values as these have been shown to
promote immune function, boost health, lower risk of cancer inhibiting tumour
growth and support body’s detoxification mechanism. Fresh mushrooms have very
limited life hence processing is recommended to enhance the shelf life. Mushroom,
thus has great potential for the production as quality food.
2.4. Considering the potential market opportunity of such units, the present detail project
report has been developed. The main objective of such initiative is to productively
utilize the abundantly available resources of the local area and to enable uninterrupted
supply of the products to market throughout the year.
2.5. A detailed analysis has been carried out considering mainly the aspects mentioned
below:
2.5.5. Estimation of the cost of the project and working capital requirements.
2.5.7. Estimation of cost of operation, profitability and fund flow statements etc.
2.5.8. The total Project cost is estimated at Rs. 16.50 Lakhs which includes margin money
for working capital @ 25%.
2.5.9. The various profitability estimates and other financial indicators worked out as given
in the following pages are up to the satisfaction level.
Page | 2
Project Report on Mushroom Processing
CHAPTER-3
PROJECT DESCRIPTION
3.1. The proposed project is that of setting up of a Mushroom Processing unit at suitable
location.
3.3. Fresh mushrooms have very limited life and hence processing is desirable to enhance
their shelf-life.
3.4. The proposed project would procure the raw materials locally. After processing, the
products would be supplied to the market through distributors/ wholesalers/retailers.
Page | 3
Project Report on Mushroom Processing
CHAPTER-4
MARKET PROSPECT
4.2. Many exotic preparations are made from mushroom like soup, pickles etc. It can also
be cooked in traditional way as standard vegetable. It is used as stuffing for various
food preparations and for garnishing. Fresh mushrooms have very limited shelf life
and are sold in fresh form. Their shelf life is enhanced by processing and properly
packing in good quality polythene or proper canning. This can then be stored and
transported for selling in far off markets.
4.3. Mushrooms are very popular item in most of the star hotels and in urban households.
Thus, there is a good market for the processed mushroom. Processed and preserved
mushrooms will ensure the availability through out the year. The major limitation
with the bulk of green vegetables is that they are grown in a limited period lasting
only for 3-4 months and thus their availability is restricted to this period. Properly
preserved and canned mushrooms also helps in exporting the product to other
countries.
4.4. Marketing plan of the proposed project may include good quality maintenance,
promotional campaign like offering special discounts, referrals, advertisement and
tying up with buying houses.
Page | 4
Project Report on Mushroom Processing
CHAPTER-5
TECHNOLOGICAL PROCESS
EXHAUSTING/SEAMING/PROCESSING/STERILISATION
COOLING/LABELLING/STORAGE/LOADING/SUPPLY
5.2. Canned Mushroom: Fresh mushrooms have very limited life hence processing is
recommended to enhance the shelf life. White button mushrooms are preferred over
other types of mushrooms for canning. Commercially, mushrooms are canned in
brine. Graded mushrooms are thoroughly washed 3-4 times in cold running water to
remove adhering dirt, soil etc without damaging or rubbing them excessively. To
inhibit enzymatic activity, blanching is necessary. It also inactivates micro-organisms
and removes the air from raw materials to achieve a satisfactory and uniform pack.
Mushrooms are blanched in boiling water for 2-3 minutes followed by immediate
cooling in cold water. However, to reduce leaching losses, steam blanching is
preferred, because the leaching losses in boiling water had been estimated to be about
30%. The blanched mushrooms are filled into cans. After filling the cans with
mushrooms strained hot brine solution of 2% common salt, 1% sugar and 0.05% citric
acid is added upto the brim of the can. Brining adds flavour to the product, reduces
processing time and enhances the shelf life of canned mushroom.
After brining, cans are exhausted to remove any entrapped air and other
accumulated gases from the product to ensure a longer shelf life. Cans filled with
brine solution are fed to the exhaust box for a specified period of time depending
upon the length of exhaust tunnel and size of container. The shorter the tunnel, the
longer will be the time required for exhausting. Exhausting can also be performed by
placing the filled cans in boiling water till temperature of the centre of can reaches 85
- 90º C for 1-2 mts. Immediately after exhausting, cans are sealed with the help of a
double seamer to get hermetically sealed container. Sealed cans are then placed in
upside down position to sterilize the closed lids. Processing, also designated as
sterilization, is an indispensable unit operation in canning. This is accomplished by
processing the hermetically sealed cans at a pressure of 15 lbs PSI for a specified
period of time depending upon the size of can and altitude of processing place.
Cooling of cans is done immediately after sterilization in cold running water to room
temperature in order to give an abrupt shock to the micro-organisms to get rid of their
adverse activities. The cooled cans are stored in a cool dry place and smeared with
grease to remove any adhering moisture from the can body to avoid rusting. Cans are
kept at ambient temperature for 8-10 days to check any swell, leakage, puffing and
other disorders before labelling.
Page | 5
Project Report on Mushroom Processing
CHAPTER-6
6.2. FSSAI LICENSE: FSSAI License is issued by the Food Safety and Standards
Authority of India (FSSAI), Ministry of Family Health & Welfare, Government of
India. Application to commence a food business must be made to the FSSAI in the
prescribed format. Based on the application and supporting documents, FSSAI will
accord approval. The Food Safety and Standards (Licensing and Registration of Food
Businesses) Regulations 2011 introduced to improve the hygiene and quality of food
has brought about tremendous changes in the food industry. As per the Act, no person
shall commence or carry on any food business except under a FSSAI license or
FSSAI registration. Therefore, any food manufacturing or processing or packaging or
distributing entity is now required to obtain a FSSAI License or Registration.
6.3. POLLTUION CONTROL: There is no major pollution problem associated with this
industry except for disposal of waste which should be managed appropriately.
However, waste water resulting from washing of ginger & lime treated ginger water
may be safely dispersed over a large area of land for irrigation purpose. The promoter
is advised to take "No Objection Certificate" from the State Pollution Control Board.
6.4. EFFLUENT DISPOSAL: Disposal of any effluent out of the project unit should be
treated with recycling facility or dumped in such a way that these does not cause
hazard in the vicinity of the site.
Page | 6
Project Report on Mushroom Processing
CHAPTER-7
1. Mushroom
7.2. POWER:
The total requirement of power for the project is 16.92 KW. The total power supply
would be distributed in the following way;
7.3. UTILITY:
WATER: Constant flow of water would be necessary in the operation of the plant.
Water would be obtained from bore well and can be stored in an overhead tank, from
where it will be supplied to the required areas. Process water should be free of mud
and suspended particles. It should be available at a pressure of 3 Kg/sq.cm.
OTHER UTILITIES: Other utilities includes fuel etc. those should be locally
available. Detail expenditure against the head is shown in Appendix- C2.
Page | 7
Project Report on Mushroom Processing
CHAPTER-8
INSTALLED CAPACITY
8.1. In assessing the proposed plant capacity, due consideration has been given to
technological and financial factors, marketing considerations, availability of
consumables, infrastructure facilities and economic viability. The detailed
requirement of the plant and machineries to achieve the plant capacity is assessed by
the unit technician. While arriving at the requirement of various type of equipment
and machinery required for the unit, due considerations has been given to the
following points.
a) Minimum Wastage
b) High Productivity
c) Maximum flexibility in operation
d) Adequate stock by provision wherever necessary
For the purpose of carrying out this economic viability of the proposed project, it is
assumed that the plant will operate at following efficiencies during the first 5(Five)
years.
Year 01 02 03 04 05
Page | 8
Project Report on Mushroom Processing
CHAPTER-9
While deriving figures and projections in this Project report, following Basis and
Presumptions have been made.
9.1. The project is based on a single shift basis and 300 days of working schedule in a
year, working for 8 hours a day, 25 days a month.
9.2. The project cost and other projections etc. have been made on present market
conditions and the sources available within our sources only and therefore it may vary
on account of market fluctuations and with different suppliers and qualities.
9.3. The cost of machinery and equipment/materials indicated refer to a particular make
and the prices are approximate to these prevailing at the time of preparation of this
report.
9.4. Power rate is assumed at Rs.6.00 per unit and monthly fixed rental charges.
9.5. Water would be made available through bore well facility at the project site.
9.6. Manpower requirement for the project has been planned considering the size of the
unit.
9.7. Interest rates considered is 8% on term loan and 12.00% on Working capital loan for
financial assistance.
9.8. For repayment, a period of 6 years is planned with moratorium period of one year.
9.12. Non-refundable deposits, Preparation of detailed project report fees, Architecture fees,
traveling & Convenience amount, Know-how & Engineering fees, Application
processing fees, trial production, fees etc are considered under pre-operative
expenses.
9.13. Break Even Point & Rate of Return is calculated on optimum production condition
findings.
9.14. At the plant site, availability of unskilled labour is not a problem. Skilled and
unskilled labour can be recruited for operating the plant. Initial training will be
required for smooth and efficient running of the plant. It is felt that the skilled
manpower available locally having some experience in operation can be recruited to
satisfy the manpower need.
9.15. Project would be set up at a site that is well connected by road and there is adequate
supply of power and water.
Page | 9
Project Report on Mushroom Processing
CHAPTER-10
The Capital cost of the project has been estimated on the basis of installed capacity
assuming 200 working days per annum. The total cost of the Project including margin
for working capital has been estimated at Rs. 16,50,000.00 as detailed in Annexure-
A.
The total cost of Plant & Machinery has been estimated at Rs.5,63,000.00as detailed
in Appendix-A2.
The cost of Misc. Fixed Assets has been estimated at around Rs. 2, 22,000.00 as
detailed in Appendix-A3. These include cost of furniture and fixture’s and office
equipment.
This has been calculated @ 5% on Civil Work, Plant & Machinery and Misc. Fixed
Assets to provide safeguard against escalation of prices or any other unforeseen
expenditure. The total amount works out to Rs. 66,000.00.
The details of the Working Capital requirements of the proposed unit have been
shown in Annexure-C. In arriving at the working capital estimates, various
components vis Administrative Expenses/Consumables and Working Expenses have
been taken on the basis of usual norms. The Working Capital requirement is proposed
to be met from project margin money and cash credit loan borrowings from the
financial institution.
Page | 10
Project Report on Mushroom Processing
The Proposed Project Cost of Rs. 16.50 Lakhs would be financed under MSME
development schemes of financial institutions/commercial banks, in the following
manner as shown below.
Based on the above financing pattern, the Debt-Equity ratio of the Project is 1.5:1.
Page | 11
Project Report on Mushroom Processing
CHAPTER-11
ECONOMIC VIABILITY
AND
FINANCIAL ANALYSIS
The cost of production has been estimated annually for the first five years of
operation. The various cost components taken into account are cost of administrative
expenses, consumable stores, utilities, wages and salaries, repairs and maintenance,
insurance, interest rates, taxes etc. depreciation. The detailed cost of production has
been shown in Annexure-D.
Cost under Repair and Maintenance expenses have been assessed by charging 1% on
Land & Building, 2% on Machineries and 1.5% on Fixed Assets on first year with
increase of 2% on subsequent years as detailed in Appendix-D1.
This has been considered in the cost and profitability statement under other expenses
etc.
This has been considered in the cost and profitability statement under other expenses
etc.
11.5. DEPRECIATION:
In calculating the cost of operation, depreciation has been calculated under straight
line method after absorbing the pre-operative and contingencies expenses as shown in
Appendix-D4.
The interest on proposed term loan amount of Rs. 9.90 Lakhs has been calculated@
8% being the rate of interest. The interest calculation for various years after
considering the repayments due in respective years has been shown in Appendix-D3.
The total annual income of the Project is shown in Appendix-D2. Based on 70%
capacity utilisation, total turnover is estimated at Rs. 54.60 Lakhs on third year, the
sale for other years are estimated at different capacity utilisation as shown in
Appendix-D2.
Page | 12
Project Report on Mushroom Processing
The proposed project is expected to generate profit from the first year of operation
itself and will gradually increase with increase in capacity utilisation.
The net profit after tax with depreciation added back would make up sufficient
internal accruals to meet the term loan, working capital loan repayment obligations
without any liquidity problems.
The break-even point of the proposed project is 48.67%at 70% operating capacity on
third year as shown in Annexure-F.
The DSCR of the project has been worked out in Annexure-H with an average of
1:2.18, which is considered quite satisfactory to meet the repayment and interest
obligations in respect of the term loan.
The internal rate of return of the project works out to 21.00 %, which is
satisfactory.
Page | 13
Project Report on Mushroom Processing
ANNEXURE-A
Page | 14
Project Report on Mushroom Processing
ANNEXURE-B
Page | 15
Project Report on Mushroom Processing
ANNEXURE-C
(Rs. in lacs)
Period Total Current Assets
(Days) Year 1 Year 2 Year 3
Raw Materials 7 0.51 0.62 0.72
Power & Utility 30 0.11 0.13 0.16
Salary 30 0.68 0.68 0.68
Finished Goods 15 1.52 1.75 1.99
Receivables 15 1.60 1.92 2.24
Total 4.42 5.11 5.79
Page | 16
Project Report on Mushroom Processing
ANNEXURE-D
(Rs. in lacs)
Particulars Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6
A. INCOME
Production Capacity (Ton/ annum) 120 120 120 120 120 120
Capacity utilisation 50% 60% 70% 70% 70% 70%
Production/ annum at capacity utilisation 60 72 84 84 84 84
Total income/ annum 39.00 46.80 54.60 54.60 54.60 54.60
B. OPERATING EXPENSES
Raw Materials 26.75 32.10 37.45 37.45 37.45 37.45
Power & Utility 1.37 1.64 1.92 1.92 1.92 1.92
Salary 8.22 8.26 8.30 8.34 8.39 8.43
Repair & Maintenance 0.21 0.21 0.22 0.22 0.23 0.23
Other Expenses 0.39 0.47 0.55 0.55 0.55 0.55
Total Operating Expenses 36.94 42.68 48.43 48.48 48.52 48.57
Operating profit 2.06 4.12 6.17 6.12 6.08 6.03
C. FINANCIAL EXPENSES
Depreciation 0.77 0.77 0.77 0.77 0.77 0.77
Interest on Term Loan 0.79 0.72 0.56 0.40 0.24 0.09
Interest on Working Capital Loan 0.40 0.46 0.52 0.52 0.52 0.52
Net Profit 0.10 2.17 4.32 4.43 4.54 4.65
Net Cash Accruals 0.87 2.94 5.09 5.20 5.31 5.42
Principal Repayment 0.00 1.98 1.98 1.98 1.98 1.98
Page | 17
Project Report on Mushroom Processing
ANNEXURE-E
(Rs. in lacs)
ASSETS
Gross Fixed Block 13.76 13.76 13.76 13.76 13.76 13.76 13.76
Sub Total (a) 13.76 13.76 13.76 13.76 13.76 13.76 13.76
Depreciation
Cum. Depreciation 0.77 1.54 2.31 3.08 3.85 4.62
Sub Total (b) 0.00 0.77 1.54 2.31 3.08 3.85 4.62
Net Fixed Asset Block (a-b) 13.76 12.99 12.22 11.45 10.67 9.90 9.13
Current Asset Block
W.I.P.(Inventories)
Cash & Bank balance 1.11 1.04 1.99 5.09 8.47 11.97 15.57
Other Current Assets 4.42 5.11 5.79 5.79 5.79 5.79
Sub-Total 1.11 5.46 7.09 10.88 14.26 17.76 21.37
Preliminary expenses not written off 1.63 1.47 1.31 1.14 0.98 0.82 0.65
Total of Assets 16.50 19.92 20.62 23.47 25.92 28.48 31.15
Page | 18
Project Report on Mushroom Processing
ANNEXURE-F
(Rs. in lacs)
Particulars Impl. Period Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6
SOURCES OF FUND
USES OF FUND
Preliminary expenses 1.63
Capital expenditure 13.76
Increase in WIP
Repayment of Term Loan 0.00 1.98 1.98 1.98 1.98 1.98
Decrease in unsecured loan
Interest payment
Term Loan 0.79 0.72 0.56 0.40 0.24 0.09
Other bank(W.C) 0.40 0.46 0.52 0.52 0.52 0.52
Increase in Working capital 4.42 0.69 0.69
Decrease in Other current liabilities
Sub Total 15.39 5.61 3.84 3.75 2.90 2.75 2.59
Opening cash/bank balance 0.00 1.11 1.04 1.99 5.09 8.47 11.97
Surplus/Deficit 1.11 -0.07 0.95 3.10 3.38 3.50 3.61
Closing cash/bank balance 1.11 1.04 1.99 5.09 8.47 11.97 15.57
Page | 19
Project Report on Mushroom Processing
ANNEXURE-G
(Rs. in lacs)
Year 1 2 3 4 5 6
Profit After Tax (Net Profit) 0.10 2.17 4.32 4.43 4.54 4.65
Depreciation 0.77 0.77 0.77 0.77 0.77 0.77
Interest 0.79 0.72 0.56 0.40 0.24 0.09
Total 1.67 3.66 5.65 5.60 5.56 5.51
Interest 0.79 0.72 0.56 0.40 0.24 0.09
Loan Repayment 0.00 1.98 1.98 1.98 1.98 1.98
Total 0.79 2.70 2.54 2.38 2.22 2.07
DSCR 2.10 1.35 2.22 2.35 2.50 2.67
Page | 20
Project Report on Mushroom Processing
ANNEXURE-H
BREAK-EVEN ANALAYSIS
(Rs. in lacs)
Year 1 2 3
Page | 21
Project Report on Mushroom Processing
ANNEXURE-I
(Rs. in lacs)
Year 0 1 2 3 4 5 6
CASH OUTFLOW
CASH INFLOW
Profit After Tax 0.10 2.17 4.32 4.43 4.54 4.65
Add: Depreciation 0.77 0.77 0.77 0.77 0.77 0.77
Add: Interest 0.79 0.72 0.56 0.40 0.24 0.09
Add: Salvage Value
NET FLOW (B-A) -13.76 -2.76 2.97 4.96 5.60 5.56 5.51
IRR = 21%
Page | 22
Project Report on Mushroom Processing
ANNEXURE-J
TERM LOAN REPAYMENT SCHEDULE
(Rs in lacs)
Month Year 1 2 3 4 5 6
Month 1 Opening balance 9.90 9.90 7.92 5.94 3.96 1.98
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest (8%) 0.07 0.07 0.05 0.04 0.03 0.01
Closing balance 9.90 9.73 7.75 5.77 3.79 1.81
Month 2 Opening balance 9.90 9.73 7.75 5.77 3.79 1.81
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.05 0.04 0.03 0.01
Closing balance 9.90 9.57 7.59 5.61 3.63 1.65
Month 3 Opening balance 9.90 9.57 7.59 5.61 3.63 1.65
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.05 0.04 0.02 0.01
Closing balance 9.90 9.40 7.42 5.44 3.46 1.48
Month 4 Opening balance 9.90 9.40 7.42 5.44 3.46 1.48
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.05 0.04 0.02 0.01
Closing balance 9.90 9.24 7.26 5.28 3.30 1.32
Month 5 Opening balance 9.90 9.24 7.26 5.28 3.30 1.32
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.05 0.04 0.02 0.01
Closing balance 9.90 9.07 7.09 5.11 3.13 1.15
Month 6 Opening balance 9.90 9.07 7.09 5.11 3.13 1.15
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.05 0.03 0.02 0.01
Closing balance 9.90 8.91 6.93 4.95 2.97 0.99
Month 7 Opening balance 9.90 8.91 6.93 4.95 2.97 0.99
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.05 0.03 0.02 0.01
Closing balance 9.90 8.74 6.76 4.78 2.80 0.82
Month 8 Opening balance 9.90 8.74 6.76 4.78 2.80 0.82
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.05 0.03 0.02 0.01
Closing balance 9.90 8.58 6.60 4.62 2.64 0.66
Month 9 Opening balance 9.90 8.58 6.60 4.62 2.64 0.66
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.04 0.03 0.02 0.00
Closing balance 9.90 8.41 6.43 4.45 2.47 0.49
Month 10 Opening balance 9.90 8.41 6.43 4.45 2.47 0.49
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.06 0.04 0.03 0.02 0.00
Closing balance 9.90 8.25 6.27 4.29 2.31 0.33
Month 11 Opening balance 9.90 8.25 6.27 4.29 2.31 0.33
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.05 0.04 0.03 0.02 0.00
Closing balance 9.90 8.08 6.10 4.12 2.14 0.16
Month 12 Opening balance 9.90 8.08 6.10 4.12 2.14 0.16
Repayment 0.00 0.16 0.16 0.16 0.16 0.16
Interest 0.07 0.05 0.04 0.03 0.01 0.00
Closing balance 9.90 7.92 5.94 3.96 1.98 0.00
Page | 23
Project Report on Mushroom Processing
APPENDIX-A1
Page | 24
Project Report on Mushroom Processing
APPENDIX-A2
Page | 25
Project Report on Mushroom Processing
APPENDIX-A3
Page | 26
Project Report on Mushroom Processing
APPENDIX-A4
(Rs. In lacs)
Particulars Amount (Rs)
Travelling Expenses 25000
Non Refundable Deposits and Professional Fees 49500
Interest during implementation 47972
Miscellaneous expenses 41000
TOTAL 163472
Say (Rs. in lacs) 1.63
Page | 27
Project Report on Mushroom Processing
APPENDIX-C1
Salary/ Cost/
Particulars of Employee Numbers Month annum
(Rs) (Rs)
Production Manager 1 12500 150000
Store In-charge cum Accountant 1 10000 120000
Marketing and Sales Personnel 2 8000 192000
Machine Operator/Skilled Workers 2 6000 144000
Unskilled Workers 4 4500 216000
Expenses on salary in the 1st year (Rs) 822000
Page | 28
Project Report on Mushroom Processing
APPENDIX-C2
A. Expenses on Power
Particulars Quantity Power (Kw) Total (Kw)
Plant & Machinery (Total HP of 20) 1 14.92 14.92
General Lighting 20 0.10 2.00
Total power requirement/ day (Kw) 16.92
Page | 29
Project Report on Mushroom Processing
APPENDIX-D1
(Rs. in lacs)
Particulars Cost (Rs) Contingencies Total Rate Amount (Rs)
Building & Civil Works 5.25 0.26 5.51 1.00% 0.06
Plant & Machinery 5.63 0.28 5.91 2.00% 0.12
Misc. Fixed Assets 2.22 0.11 2.33 1.50% 0.03
Expenses on repair &
maintenance in year 1 13.10 0.66 13.76 0.21
Page | 30
Project Report on Mushroom Processing
APPENDIX-D2
ESTIMATES OF INCOME
Price
per
Unit
Particulars Qty (Rs.) Amount (Rs.)
Fresh Mushroom 60 Ton 40000 2400000
Canned Mushroom 60 Ton 90000 5400000
Total Sales per annum at 100% capacity (Rs) 120 Ton 7800000
Page | 31
Project Report on Mushroom Processing
APPENDIX-D3
(Rs. in lacs)
Particulars Year 1 Year 2 Year 3
Total Current Assets 4.42 5.11 5.79
Bank Loan (75%) 3.32 3.83 4.34
Interest @ 12% 0.40 0.46 0.52
Page | 32
Project Report on Mushroom Processing
APPENDIX-D4
DEPRECIATION SCHEDULE
(Rs in lacs)
Amount/
Description Cost (Rs) Contingencies Total Rate annum
(Rs)
Building & Civil Works 5.25 0.26 5.51 3.17% 0.17
Plant & Machinery 5.63 0.28 5.91 6.33% 0.37
Misc. Fixed Assets 2.22 0.11 2.33 9.50% 0.22
TOTAL 13.10 0.66 13.76 0.77
Page | 33