Project Profile & Estimated Cost of Pickle Unit

Small Scale Unit

Introduction: The project includes the Economic Feasibility of setting up and functioning of
a Food Production Unit Under the name of Pickles.

Nature of the Project: The proposed activities of the unit comprised of production and sale
of Pickles.

Location and Infrastructural facilities:

Location: The project is proposed to be located at Nujiveedu, Krishna Dist A.P.

Land and Building: The proposed unit will function in a rented building In Nujiveedu
Grama Panchayath. The unit required an building area of 900 Square Feet. The land and
building space is enough for proper carrying out of activities of the unit.

Raw-Materials: The important raw materials required by the unit’s areMango, Lime, Ginger,
Garlic, Pickle powder and Oil. All the raw materials required for the unit is available in any
quantity at reasonable rate from local market. This place is well known for mango which has
highly demand & cultivated area. So there will not be any scarcity for the availability of raw
materials.

Transportation: The location of the unit is aside the main road and is also nearest to
Nujiveedu Township. There is enough space in premises for parking the vehicles and smooth,
flow of men and materials.

Labor: The labor can easily procure from local places at reasonable cost at any volume

Power: The unit requires 8 HP power to commence production. Power will be arranged by
the unit.

Water: The main water requirement for the unit is for drinking and sanitation purpose of
workers. There is enough well water facility in the premises of the unit. Thus it can be
concluded that the location of the unit is blessed with all infrastructural facilities.
 Estimated Cost of the Project for small Scale Unit

The detailed Estimated & Proposed cost of the Project as under:

Estimated Cost of Pickle Unit

Particulars Amount(Rs. lacks)
Land & Site development Own Building/ On Lease
Building & Civil Works 1,00,000
Machinery 2,00,000
Misc. Fixed Assets 1,00,000
Preliminary Expenses 1,00,000
Contingencies & Escalation @ 5% 50,000
Working Capital 1,50,000
Total 7,00,000 Lakhs

Proposed Means of Finance:

Particulars Estimated Amount in Lakhs

Owner Investment (Capital) 1,00,000
Term Loan from Bank 3.00,000
Working Capital 1,00,000
Subsidy from Govt Schemes for MSME 3,00,000
Total (Estimated Budget & Finance) 7,00,000
Proposed Statement of Estimated Production and Sales at Full Capacity.

Estimated daily production 100 Kg’s

No. of estimated working days 300 days

Total estimated production 3000 Kg

Sale rate per kg @ Rs. 80/-

Estimated annual gross receipt Rs. 24, 00,000 Per 300 Days
 Proposed Working Capital Estimates for 3 Years in Percentages
Period(Days) Total Current Assets
Particulars
Year 1 Year 2 Year 3
Raw Materials 15 0.94 1.12 1.31
Power & Utility 30 0.12 0.14 0.17
Labor Wages 30 0.82 0.82 0.83
Finished Goods 15 1.43 1.64 1.84
Receivables 15 1.52 1.82 2.13
Total 4.83 5.55 6.28
Working Capital Margin in 1.21
Year 1 (25%)