Detailed Project Report
Aluminium Furniture
—
Prepared on: 29 October 2026 · Prepared with Building Business DPR (buildingbusiness.in)
01 Project at a glance
- Total project cost
- ₹0.95 L
- Term loan from bank
- ₹0.61 L
- Promoter’s contribution
- ₹0.09 L
- Subsidy
- ₹0.24 L
- Sales · Year 3
- ₹0.00 L
- Profit after tax · Year 3
- ₹-3.05 L
- Average DSCR
- -23.79
- Break-even (% of capacity used)
- —
02 Promoter and unit
| Promoter name | — |
|---|---|
| Business / firm name | — |
| Legal form | Proprietorship |
| Address of the unit | — |
| Applicant category | General · Rural |
03 The project
Cut, bend and join aluminium pipes into light, rust-free chairs, tables and frames.
| Main product or service | Aluminium Furniture |
|---|---|
| Installed capacity per year (at 100%) | 10,000 units |
04 Market
- Households
- Hotels, restaurants and gardens
- Offices and institutions
- Furniture shops
- Direct orders
05 Plant and machinery
| Item | Qty | ₹ | Total ₹ |
|---|---|---|---|
| Hand-lever shearing machine | 1 | 0 | 0 |
| Hydraulic hand-operated pipe bending machine (12–25 mm pipes) | 1 | 0 | 0 |
| Bench drilling machine | 1 | 0 | 0 |
| Double-ended bench grinder, 8-inch wheel | 1 | 0 | 0 |
| Hand press No. 3 | 1 | 0 | 0 |
| Hand tools, workshop equipment, jigs and fixtures | 1 | 0 | 0 |
| All equipment incl. office furniture, installation and electrification (total) | 1 | 90,000 | 90,000 |
| Total | 90,000 |
Pre-filled from: KVIC Project Profile — Aluminium Furniture (PMEGP). Prices in older reports will have gone up — enter today’s quotations.
06 Raw materials
- Aluminium pipes and sections — raw material ₹7,32,000 a year in the profile
- Labels and packing material — ₹50,000 a year in the profile
07 Cost of project
| ₹ in lakh | |
|---|---|
| Plant and machinery | 0.90 |
| Contingency | 0.05 |
| Total fixed capital | 0.95 |
| Working capital margin | 0.00 |
| Total project cost | 0.95 |
08 Means of finance
| ₹ in lakh | % | |
|---|---|---|
| Promoter’s contribution | 0.09 | 10.0 |
| Subsidy | 0.24 | 25.0 |
| Term loan from bank | 0.61 | 65.0 |
| Total | 0.95 | 100.0 |
| Working capital loan (outside project cost) | 0.00 |
09 Key assumptions
| Selling price | ₹0 per units |
|---|---|
| Raw material & packing cost | ₹0 per units |
| Capacity used each year | 60% · 70% · 80% · 80% · 80% · 80% · 80% |
| Term loan interest rate (% a year) | 11% · 84 months (Moratorium 6) |
| Working capital method | Turnover method (RBI) · Working capital interest (% a year) 11% |
| Income tax rate | 25% |
| Yearly price and cost rise | 0% |
10 Production and sales
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Capacity used | 60% | 70% | 80% | 80% | 80% | 80% | 80% |
| Production (units) | 6,000 | 7,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 |
| Sales | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
11 Projected profitability
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Raw material and packing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power and fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Salaries and wages | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 |
| Rent | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Administration | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Selling and distribution | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Repairs and maintenance | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Insurance | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total cost of operations | 2.90 | 2.90 | 2.90 | 2.90 | 2.90 | 2.90 | 2.90 |
| Operating profit (EBITDA) | -2.90 | -2.90 | -2.90 | -2.90 | -2.90 | -2.90 | -2.90 |
| Depreciation | 0.14 | 0.12 | 0.10 | 0.09 | 0.07 | 0.06 | 0.05 |
| Preliminary expenses written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest on term loan | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 | 0.02 | 0.01 |
| Interest on working capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -3.11 | -3.08 | -3.05 | -3.03 | -3.00 | -2.98 | -2.96 |
| Income tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit after tax | -3.11 | -3.08 | -3.05 | -3.03 | -3.00 | -2.98 | -2.96 |
12 Cash flow
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Profit after tax | -3.11 | -3.08 | -3.05 | -3.03 | -3.00 | -2.98 | -2.96 |
| Depreciation | 0.14 | 0.12 | 0.10 | 0.09 | 0.07 | 0.06 | 0.05 |
| Cash accruals (PAT + depreciation) | -2.97 | -2.96 | -2.95 | -2.94 | -2.93 | -2.92 | -2.91 |
| Term loan repaid | 0.05 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
| Owner’s drawings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Surplus after repayment | -3.02 | -3.06 | -3.05 | -3.03 | -3.02 | -3.01 | -3.00 |
| Cash and bank | -3.02 | -6.07 | -9.12 | -12.15 | -15.18 | -18.19 | -21.20 |
13 Projected balance sheet
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Capital (own + subsidy) | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
| Reserves and surplus | -3.11 | -6.19 | -9.25 | -12.27 | -15.28 | -18.26 | -21.22 |
| Term loan outstanding | 0.57 | 0.47 | 0.38 | 0.28 | 0.19 | 0.09 | 0.00 |
| Working capital loan | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total liabilities | -2.21 | -5.39 | -8.54 | -11.66 | -14.76 | -17.84 | -20.89 |
| Net fixed assets | 0.80 | 0.68 | 0.58 | 0.49 | 0.42 | 0.36 | 0.30 |
| Preliminary expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current assets (stock and debtors) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash and bank | -3.02 | -6.07 | -9.12 | -12.15 | -15.18 | -18.19 | -21.20 |
| Total assets | -2.21 | -5.39 | -8.54 | -11.66 | -14.76 | -17.84 | -20.89 |
14 Ratios and break-even
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Debt service coverage ratio (DSCR) | -25.53 | -19.09 | -20.49 | -22.11 | -24.01 | -26.27 | -29.00 |
| Break-even (% of capacity used) | — | — | — | — | — | — | — |
| Cash break-even | — | — | — | — | — | — | — |
| Average DSCR | -23.79 |
|---|---|
| Lowest DSCR | -29.00 |
| Payback period | — |
15 Depreciation
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Depreciation | 0.14 | 0.12 | 0.10 | 0.09 | 0.07 | 0.06 | 0.05 |
Written-down value method at Income-tax Rules block rates (building 10%, plant & machinery 15%, furniture 10%, computers 40%). Change them if your CA uses other rates.
16 Term loan repayment
| Year | Opening | Interest | Term loan repaid | Closing |
|---|---|---|---|---|
| 1 | 0.61 | 0.07 | 0.05 | 0.57 |
| 2 | 0.57 | 0.06 | 0.09 | 0.47 |
| 3 | 0.47 | 0.05 | 0.09 | 0.38 |
| 4 | 0.38 | 0.04 | 0.09 | 0.28 |
| 5 | 0.28 | 0.03 | 0.09 | 0.19 |
| 6 | 0.19 | 0.02 | 0.09 | 0.09 |
| 7 | 0.09 | 0.01 | 0.09 | 0.00 |
17 Licences and registrations
- Udyam
- GST
- Trade licence
- Pollution consent as per state category
18 Government schemes that may apply
- Prime Minister's Employment Generation Programme (PMEGP)
- Pradhan Mantri MUDRA Yojana (PMMY) – Shishu, Kishor, Tarun, Tarun Plus
- Credit Guarantee Fund Trust for Micro and Small Enterprises (CGTMSE)
19 Sources
- KVIC Project Profile — Aluminium Furniture (PMEGP) — https://pmegp.msme.gov.in/Home/DownloadDocument?fileName=Documents/ProjectSampleReport/ALUMINIUM_FURNITURE_%28_RURAL_ENGG._AND_BIO-TECH_INDUSTRY_%29.pdf
This report is a projection from the figures entered by the promoter. It is not a bank appraisal or a guarantee of a loan or subsidy. Check every figure with current quotations and your chartered accountant before submitting it.