Note: this is a draft only for review and evaluation of the project cost and terms and condition, will be moderated at any time for investor / lender & invest seekers / borrowers reciprocal business benefit & or through mutual understanding
Before making decision, investor / lender & invest seekers / borrowers have rights to moderate fully and or part of this proposition
Merits:
1. it reduce cost (cement need 12:1 for concretization) for hollow block, where sand or gravel needs (5:1 ratio), as side wall to any high rised building.
2. it reduce weight also for multistoried building.
3. shelf life of this ingredients (silicone 90% or more) is more than 100 yrs
4. first world gives special attention, for this product and increasing popularity, day by day.
5. nearest countries (GCC) hv widely used this products, also used from the EU communities.
6. environment friendly, proper utilization of an westage material, that hv mentality to retard soil fertility.
Proposed RHA Processing plant cost estimation
Sl. |
Description |
Unit |
Amount (in US$) |
Fixed Asset: |
|||
1 |
Purchase of Lands |
1 Acre |
30,000 |
2 |
Construction of Building, (Incl. Godown) |
1 Bigha (30 Decimals) |
30,000 |
3 |
Construction of Chatal (open sun drying place) |
2 Bigha (60 Decimals) |
5,000 |
4 |
Vehicle (for collection of Raw Material) |
1 Pickup |
15,000 |
5 |
Permissions from several allied authorities, including speed money / bribes |
|
20,000 |
6 |
Development of Machineries (indigenous and exotic)
|
|
80,000 |
7 |
Risk Factor (insurance & unknown expenses) |
|
20,000 |
Sub Total 1: |
200,000 |
||
1 shrink wrapping will give too much space in container for such type of products. minimum 30% space will be recovered from this techniques. |
|||
Running Cost: (assumed) |
|||
1 |
Local Taxes (pourashava taxes), 1,500 truck @US$20 |
|
30,000 |
2 |
Processing Cost 15,000 MT/yr2 |
@US$30/MT |
450,000 |
3 |
Purchase of R/M 15,000 MT/yr |
@US$45/MT |
675,000 |
4 |
Transport to Sea port 1,500 truck |
@US$40/MT |
60,000 |
Sub Total 2: |
1,215,000 |
||
2 calculated as 50 ton/day X 300 Working days = 15,000 MT/yr. |
|||
H/O Cost: |
|||
Fixed: |
|||
1 |
Office rent |
Yearly |
12,000 |
2 |
Furniture & Fixture |
L.S. |
10,000 |
3 |
Modern Office Equipment |
L.S. |
5,000 |
4 |
Vehicle (reconditioned) |
|
10,000 |
Sub Sub Total (i) |
37,000 |
||
Running: |
|||
5 |
Utility Bills |
|
6,000 |
6 |
Printing & Stationary |
|
6,000 |
7 |
Communication & Local Transport |
|
9,000 |
8 |
Overseas Communication |
|
5,000 |
9 |
Entertainment |
|
6,000 |
10 |
Remuneration |
|
24,000 |
11 |
Fuel for vehicle |
|
12,000 |
12 |
Risk Factor 10% of the total S/T3 |
10% of 105,000 |
10,500 |
Sub Sub Total (i) |
78,500 |
||
Sub Total (i+ii)= 3: |
115,500 |
Grand total (yearly estimated cost): S-total 1+2+3 = US$ 1,530,500
Income from this project: 15,000 MT X @US$150 (Minimum FOB Price) = US$2,250,000
Profit Margin/Yr: 47% or more
If assured from the investor, that he will buy all products, within the yr, project can be run within minimal cost as 100% of S-total 1 + 25% of the S-total 2 + 100% of S-S-total (i) + 25% of S-S-total (ii) = 200,000 + 25% of 1,215,000 + 37,000 + 25% of 78,500 = 200,000 + 303,750 + 37,000 + 19,625 = US$ 560,375
Or US$ 560,000as round figure.
(In words: US$ Five Lac Sixty Thousand only)
Investors additional benefit (if they can sell as FOB US$*****/MT, where their purchase price will be as US$*****/MT):
from the investment investor will gain additional profit as US$25/MT X 15,000 MT = US$375,000 for the first year. As 66.91% profit for their investment.
Terms and condition (draft):
1. Though Joint Venture is a long term procedure, need several permission from several govt. official, Investor / Lender may join at first with the invest seeker / borrower as “Dadan” procedure (advance payment system)
2. Invest seeker / borrower will give them lawyer guarantee to get back all of their investment as installments from the invest seeker, as early as possible, to operate invest seekers / borrowers plant independently.
3. till return of their investment, investor / lender will receive finished products as per US$*****/MT.
4. If the invest seekers / borrowers unable to pay back their invest / loan, within the range of first target as 15,000 MT/YR, the investor / lender will receive the same benefit as to purchase finished products as previous rate as US$*****/MT, till his invest / loan back to his own account.
5. Installment have no obligation, invest seekers / borrowers may re-back all amount, at a time, at the end of the year. From the fourth month of release fund for investment / loan (three month will be needed for set up of factory and machineries, for trial production. assumed)
6. within the first year, if the invest seekers / borrowers have capability to produce more than 15,000 MT/YR, invest seekers / borrowers have rights to sell his additional products to any third party for better profit.
7. investor / lender will buy products from the invest seekers / borrowers through bank to bank L/C. for smooth operation of the plant / factory, they will release payment, as early as possible to the sellers account.
for further:
hafiz
seekinvestor2007@yahoo.com
88-01710-962792