Detailed Project Report
Namkeen / Bhujia Unit
—
Prepared on: 13 November 2026 · Prepared with Building Business DPR (buildingbusiness.in)
01 Project at a glance
- Total project cost
- ₹10.49 L
- Term loan from bank
- ₹6.82 L
- Promoter’s contribution
- ₹1.05 L
- Subsidy
- ₹2.62 L
- Sales · Year 3
- ₹0.00 L
- Profit after tax · Year 3
- ₹-4.80 L
- Average DSCR
- -2.32
- 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
Besan sev, bhujia, mixture — sells in every home alongside tea.
| Main product or service | Namkeen / Bhujia Unit |
|---|---|
| Installed capacity per year (at 100%) | 10,000 units |
04 Market
- Households buying tea-time snacks
- Sweet and namkeen shops
- Chaat sellers, who use sev as a topping
- Kirana shops
- Small low-price packets
- Wholesalers and distributors
05 Plant and machinery
| Item | Qty | ₹ | Total ₹ |
|---|---|---|---|
| Dough mixer (35 kg) (× 2) | 1 | 29,000 | 29,000 |
| Bhujia extruder machine (300 kg/hour) | 1 | 80,000 | 80,000 |
| Rectangular batch tilting fryer with diesel burner (300 kg/hour) | 1 | 3,80,000 | 3,80,000 |
| Seasoning drum (200–250 kg/hour) | 1 | 2,50,000 | 2,50,000 |
| Packaging machine (30 pouches per minute) | 1 | 2,60,000 | 2,60,000 |
| De-oiling machine (removes extra oil after frying) | 1 | 0 | 0 |
| Total | 9,99,000 |
Pre-filled from: NIFTEM-K (MoFPI) PMFME Detailed Project Report – Namkeen Business; UP MSME 1-Connect (Govt of UP, RAMP) – Project Report: Besan Sev & Bhujia (Small Scale). Prices in older reports will have gone up — enter today’s quotations.
06 Raw materials
- Besan (gram flour) — about 54% of the sev and bhujia mix
- Rice flour — about 14% of the mix
- Masoor dal — about 14% of the mix
- Peanuts and cashew — about 5.7% and 6.8% of the mix
- Edible oil for frying — about 3.8% of the mix goes into the product
- Spices: turmeric, red chilli, hing, ajwain, chaat masala, salt — small amounts, under 1% each
- Potato — for potato-based namkeen
07 Cost of project
| ₹ in lakh | |
|---|---|
| Plant and machinery | 9.99 |
| Contingency | 0.50 |
| Total fixed capital | 10.49 |
| Working capital margin | 0.00 |
| Total project cost | 10.49 |
08 Means of finance
| ₹ in lakh | % | |
|---|---|---|
| Promoter’s contribution | 1.05 | 10.0 |
| Subsidy | 2.62 | 25.0 |
| Term loan from bank | 6.82 | 65.0 |
| Total | 10.49 | 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 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| Insurance | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Total cost of operations | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 |
| Operating profit (EBITDA) | -3.14 | -3.14 | -3.14 | -3.14 | -3.14 | -3.14 | -3.14 |
| Depreciation | 1.57 | 1.34 | 1.14 | 0.97 | 0.82 | 0.70 | 0.59 |
| Preliminary expenses written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest on term loan | 0.74 | 0.64 | 0.52 | 0.41 | 0.29 | 0.18 | 0.06 |
| Interest on working capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | -5.45 | -5.12 | -4.80 | -4.52 | -4.26 | -4.02 | -3.80 |
| Income tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit after tax | -5.45 | -5.12 | -4.80 | -4.52 | -4.26 | -4.02 | -3.80 |
12 Cash flow
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Profit after tax | -5.45 | -5.12 | -4.80 | -4.52 | -4.26 | -4.02 | -3.80 |
| Depreciation | 1.57 | 1.34 | 1.14 | 0.97 | 0.82 | 0.70 | 0.59 |
| Cash accruals (PAT + depreciation) | -3.88 | -3.78 | -3.67 | -3.55 | -3.44 | -3.32 | -3.20 |
| Term loan repaid | 0.52 | 1.05 | 1.05 | 1.05 | 1.05 | 1.05 | 1.05 |
| Owner’s drawings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Surplus after repayment | -4.40 | -4.83 | -4.72 | -4.60 | -4.48 | -4.37 | -4.25 |
| Cash and bank | -4.40 | -9.24 | -13.95 | -18.55 | -23.03 | -27.40 | -31.66 |
13 Projected balance sheet
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Capital (own + subsidy) | 3.67 | 3.67 | 3.67 | 3.67 | 3.67 | 3.67 | 3.67 |
| Reserves and surplus | -5.45 | -10.57 | -15.38 | -19.89 | -24.15 | -28.17 | -31.97 |
| Term loan outstanding | 6.29 | 5.24 | 4.20 | 3.15 | 2.10 | 1.05 | 0.00 |
| Working capital loan | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total liabilities | 4.51 | -1.66 | -7.51 | -13.07 | -18.38 | -23.45 | -28.29 |
| Net fixed assets | 8.92 | 7.58 | 6.44 | 5.48 | 4.65 | 3.96 | 3.36 |
| 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 | -4.40 | -9.24 | -13.95 | -18.55 | -23.03 | -27.40 | -31.66 |
| Total assets | 4.51 | -1.66 | -7.51 | -13.07 | -18.38 | -23.45 | -28.29 |
14 Ratios and break-even
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Debt service coverage ratio (DSCR) | -2.49 | -1.86 | -2.00 | -2.16 | -2.34 | -2.56 | -2.83 |
| Break-even (% of capacity used) | — | — | — | — | — | — | — |
| Cash break-even | — | — | — | — | — | — | — |
| Average DSCR | -2.32 |
|---|---|
| Lowest DSCR | -2.83 |
| Payback period | — |
15 Depreciation
| Year → (₹ in lakh) | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
|---|---|---|---|---|---|---|---|
| Depreciation | 1.57 | 1.34 | 1.14 | 0.97 | 0.82 | 0.70 | 0.59 |
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 | 6.82 | 0.74 | 0.52 | 6.29 |
| 2 | 6.29 | 0.64 | 1.05 | 5.24 |
| 3 | 5.24 | 0.52 | 1.05 | 4.20 |
| 4 | 4.20 | 0.41 | 1.05 | 3.15 |
| 5 | 3.15 | 0.29 | 1.05 | 2.10 |
| 6 | 2.10 | 0.18 | 1.05 | 1.05 |
| 7 | 1.05 | 0.06 | 1.05 | 0.00 |
17 Licences and registrations
- FSSAI licence
- Udyam
- GST
- Legal Metrology
- Fire NOC
18 Government schemes that may apply
- PM Formalisation of Micro Food Processing Enterprises (PM FME)
- 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)
- Stand-Up India
19 Sources
- NIFTEM-K (MoFPI) PMFME Detailed Project Report – Namkeen Business — https://niftem.ac.in/newsite/pmfme/wp-content/uploads/2022/07/besannamkeendpr.pdf
- UP MSME 1-Connect (Govt of UP, RAMP) – Project Report: Besan Sev & Bhujia (Small Scale) — https://msme1connect.up.gov.in/Projectreport/Project%20Report638652728368519062.pdf
- FSSAI – Public Notice: List of mapped ITC HS codes with FSS Regulations — https://fssai.gov.in/upload/advisories/2020/03/5e6b37c994302Public_Notice_HS_Code_13_02_2020.pdf
- Central Tax (Rate) Notification No. 34/2017, entry 101A: 2106 90 namkeens, bhujia, mixture, chabena (text hosted by ICAI) — https://vasai.icai.org/detail/29710.aspx
- APEDA – Product groups (Cereals, Processed Foods, Animal Products, Fruits & Vegetables, Floriculture) — https://apeda.gov.in/
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.