Transcript
8/22/2019 Corrugated box
1/68
PROJECT REPORT
on
CORRUGATED KRAFT PAPER BOXES
Subm i t ted by:
__________________________________
__________________________________
__________________________________
8/22/2019 Corrugated box
2/68
C O N T E N T S
________________________________________________________
CHAPTER NOS. PARTICULARS SHEET NOS.
________________________________________________________I. Project Summary
II. Introduction
III. About the Promoter
IV. Product Description
V. Market Potential
VI. Manufacturing Process & Process Flow Chart
VII. Economics of the ProjectCovering:-
Basis & PresumptionsLand
Building & StructuresPlant, Machinery & Equipment
Misc. Fixed AssetsTotal Cost of the ProjectMeans of FinanceTerm Loan, its repayment & interest schedule
Working capital & margin money
Staff & Labor requirements and their billRaw Materials & Consumables
Power/waterDepreciation
Repairs & MaintenanceInsurance
Sales ExpensesProjections of Performance & Profitability
Break-even-point AnalysisCash flow Statement
Projected Balance SheetDebt-service Coverage Ratio
________________________________________________________
8/22/2019 Corrugated box
3/68
________________________________________________________
APPENDIX PARTICULARS SHEET NOS.________________________________________________________
I. Sources of Plant & MachineryAvailability
II. Sources of Raw MaterialAvailability
III. Existing Manufacturing Units
IV. Important Addresses
________________________________________________________
8/22/2019 Corrugated box
4/68
CHAPTER - II
PROJECT SUMMARY
1. Name of the Applicant :
2. Fathers/Husbands Name :
3. Constitution :
4. Address :
5. Size of the Plot : 1000 sq.mts.
6. Location :
7. Covered Space : 500 sq.mts.
8. Proposed Project to be set-up : Corrugated Kraft Paper Boxes
9. Type of Industry : Paper Packaging
10. Major Raw Materials : Kraft Paper, Gum, Wire, Ink etc.
11. Employment Potential : 23 Persons
12. Power Load : 40 KW
13. Total Project Cost:-
a. Cost of Land : 5.50
b. Building & Structures : 18.75
c. Machinery & Equipments : 25.27
d. Misc. Fixed Assets : 4.85
e. Preliminary & Pre-
operative expenses : 4.41
f. Contingencies/Price-
escalation : 1.10
g. Margin Money forWorking Capital : 10.59
__________________
Total : Rs. 70.46 Lakhs
__________________
8/22/2019 Corrugated box
5/68
14. Means of Financing of the Project:-
a) Term Loan from Bank/State
Financial Corporation : 40.00
b) Promoters Contribution : 30.46
including Unsecured Loansfrom friends/relatives
__________________
Total : Rs. 70.46 Lakhs__________________
Promoters Share to Project Cost : 43.23%
Debt-service Ratio : 1.31 : 1
15. Annual Profitability (at
(60% efficiency, 1st year):-
a) Annual Sales Revenues : Rs.175.50 Lakhs
b) Net Profit : Rs. 10.47 Lakhs
c) Percentage Profit on Sales : 5.96%
d) Annual Return on Investment : 14.85%
e) Average Break-even-point : 49.17%
8/22/2019 Corrugated box
6/68
CHAPTER - II
INTRODUCTION
Corrugated Kraft Paper Board Box is the most popular shipping
container, now-a-days.
The boxes find their number of applications in the packaging of:
Packaged Drinking Water
Refined Vegetable Oils
Confectionery Products
Tobacco & its products,
canned & bottled goods,
food products,
lamps,
electrical appliances,
engineering goods,
Chemicals & drugs,
Stationery Items
glasswares etc.
8/22/2019 Corrugated box
7/68
CHAPTER III
ABOUT THE PROMOTER
The promoter of the proposed unit is highly educated, financially sound
and possess rich experience in the same field. After thorough study of the
market demand of the project, he is keen to set up a manufacturing unit for
the same.
B I O D A T A
Name :
Fathers Name :
Date of Birth/Age :
Address, residence :
Qualification :
Experience :
Financial Background :
8/22/2019 Corrugated box
8/68
CHAPTER - IV
PRODUCT DESCRIPTION & APPLICATIONS
Introduction
Corrugated Kraft Paper Board Box, technically called Corrugated
Fibre Board Box is the most popular shipping container, now-a-days. The
box is manufactured from corrugated board which consists of 3 or more
layers of kraft paper. The middle fluted layer is pasted with two flat
parallel sheets of paper. The boxes find their number of applications in the
packaging of chemicals & drugs, tobacco, engineering goods, canned &
bottled goods, food products, lamps, electrical appliances, glasswares etc.
Packaging plays a very important role in the country's economy.
Till recently only the western world, more particularily the developed
countries cared about proper packaging. However, now even developing
countries like India have changed their outlook towards packaging and in
the last few years increasing stress has been laid on improved and proper
packaging. In fact, today, packaging is as important as the contents.
Corrugated boards were first produced in India in early fifties. Since
then the production of Corrugated boards has increased steadily.
Corrugated boxes have replaced wooden boxes & crates in many
applications. Today, about 80% of all shipments in the world are being
made in fibre board boxes. In India, about 60% of the packaging is being
done with corrugated fibre board boxes.
8/22/2019 Corrugated box
9/68
Corrugated Board:-
Corrugated fibre board consists of a flat layer of paper sheet (liner)
glued on one or both sides of a corrugated paper (medium). The
corrugated board is made by passing two layers of paper (usually kraft)
through corrugating machine. One layer of paper becomes corrugated after
being passed thro' the heated rolls and other is brought into contact with
it after the former having glued at tips.
The corrugating 'medium' is generally made from a 0.009" thick (9
caliper) or 0.23 mm. The glue frequently used is starch or silicate of soda
adhesive. When only one liner is used, the product is known as "Single face"
or "two ply" board. This board is flexible in one direction. When the
corrugated medium is combined on both sides with flat sheets, it is known
as double faced or "3-ply board".
Advantages of Corrugated Fibre Board Boxes :-
Corrugated fibreboard boxes have replaced the wooden and tin
containers due to their several advantages for safe transportation of the
goods. These are discussed here under :
1) Light in weight (freight advantage)
2) Cellular structure with high compressive strength, resiliency & shock
resistance. Assured safety to delicate articles.
3) Can be stored conveniently in folded condition when not in use,
thus saving storage space.
4) Can be attractively printed, thus advertising
8/22/2019 Corrugated box
10/68
advantage.
5) By lining, lamination or coating, they can be made water resistant
and resistant to other adverse conditions.
6) Easy to fabricate.
7) Contents packed in these boxes remain dust free.
8) Available through out the year. .pa
9) Expedites production due to one line conveyor packing.
10) Re-usable
11) No strapping necessary
12) Desired in export market
13) Eliminated dependency on natural wood.
Applications:-
Corrugated fibre board boxes are being used for the packing of
industrial as well as consumer goods. They are used for packing of
chemicals, drugs, tobacco, engineering goods, canned and bottled
goods (such as Whisky, Beer, Soda, Drinking Water, Ketchups etc.), food,
electrical appliances, confectionary, textiles, fruits, vegetables,
potteries, footwear, glasswares and other fragile items, medical
instruments, photographic equipments and a number of other products.
8/22/2019 Corrugated box
11/68
The use-pattern of corrugated board containers is approximately as
follows :-
(%)
Chemicals & Drugs 20
Tobacco 20
Engineering Goods 10
Canned & bottles goods 10
Light Engg.Products & Lamps 8
Electrical products 5
Confectionery 3
Textiles 2
Other (including fruits,potteries etc.) 22
_____________
100
_____________
8/22/2019 Corrugated box
12/68
Some of the products where corrugated fibreboard boxes find
extensive application are:-
1. Pharmaceuticals.
2. Glassware, crockery ware3. Soaps & Cosmetics
4. Biscuits5. Hosiery & ready made garments
6. Electronic products
7. Breweries8. Cigarettes
9. Footwears
10. Toys
11. Milk products & other food items12. Tea & Coffee
13. Automobile components14. Rubber & rubber products
15. Engineering items and consumer durable likerefrigerators, TVs, Air Coolers, fans etc.
16. Stationary items
17. Match boxes18. Frozen fish
19. Apple, cherry, grapes etc.20. Cashew nut industry
It would not be an exaggeration if one states that practically every
product at some or the other stage, has to be packed in corrugated paper
board or box. Usually, at the manufacturer/wholesalers level the individual
units of a particular item are packed together in a carton/corrugated box for
the sake of convenience in handling/transporting.
8/22/2019 Corrugated box
13/68
The strength or weakness of corrugated paperboard depends upon the
member of ply, which vary from 2 ply to 9 ply. The higher the member of
the ply, the thicker and stronger will be the board. However, the strength
required will depend upon the purpose for which the corrugated board/box is
to be used. For example, to pack vials and tubes, a thinner quality or lesser
ply corrugated board would serve the purpose, while packing of a television
set or an air-conditioner will require a very sturdy corrugated box with
maximum ply. Similarly for electric lamps, a 2 ply flexible board is used.
The unit shall manufacture corrugated boxes of varying plys to suit
various needs.
8/22/2019 Corrugated box
14/68
I ndian Standard
Specifications
8/22/2019 Corrugated box
15/68
Indian Standard Specifications:-
Bureau of Indian Standards (earlier known as Indian Standard
Institute, ISI) has published following Indian Standards on the industry:-
1. 2771 Fibre-board boxes
Part-1 Corrugated Fibre Board Boxes
Part-2 Solid fibre board boxes
2. 10066 Corrugated fibre board boxes for packing of Cigarettes.
3. 11844 Corrugated fibre board boxes for transport packaging of
apples.
4. 7151 Corrugated fibre board boxes of Internal dimensions 890 x
380 x 560 mm for para dropping of supplies
5. 7063 Methods of Test for Corrugated fibreboard
Part-1 Thickness of Board
Part-2 Edgewise crush resistance of board
Part-3 Water resistance of glue bond by immersion
Part-4 Determination of substance of the component papers after
separation.
However, for complete up-to-date information, it is advised to contact
Bureau of Indian Standards, Manak Bhawan, 9-Bahadur Shah Zafar Marg,
New Delhi-110002.
8/22/2019 Corrugated box
16/68
CHAPTER - V
MARKET POTENTIAL
The paper and paperboard industry has grown over the years to meet
the ever-increasing need for paper as well as paperboard. This industry is
more than a century old.
Specific statistics are not available in respect of production in the
small-scale sector. However, an important parameter for gauging the
market potential for the products envisaged in this scheme is to ascertain
the overall growth in the economy in general with particular reference to the
growth of user industries that require corrugated board/boxes.
A look at the user industries indicates that they have generally grown
over the years and as per indications will continue to growth in the coming
years as well.
Consequently, the demand for corrugated paper board/boxes will also
continue to be buoyant. A peculiar feature of this industry is that on the one
hand there are several units in the large as well as small-scale sectors, which
are sick and unable to function properly, while on the other-hand several
units are flushed with orders and are working to capacity.
8/22/2019 Corrugated box
17/68
An important factor for successful undertaking of corrugated paper
board/boxes is the capacity to procure orders from bulk users on contract
basis. Only large and regular orders will ensure stability to the unit.
Through the market potential for these products can be considered to
the fairly good, much will depend upon the marketing strategy adopted
by an individual entrepreneur.
8/22/2019 Corrugated box
18/68
CHAPTER - VI
MANUFACTURING PROCESS
The process of manufacture of corrugated fibreboard & boxes is quite
simple. The unit mainly comprises of two sections viz. corrugated board
making and box making section.
MANUFACTURE OF CORRUGATED BOARD
Corrugated board is made of a corrugated paper sheet of paper glued
to the facings of flat-paper, usually kraft. A corrugating machine is employed
for the corrugation of flat sheet and preparation of corrugated flexible 2 ply
board. The machine is called as single-face corrugating machine. One layerof paper becomes corrugated after passing through the heated fluted rolls
and the other is brought in contact with the former having been glued at the
tips. These two sheets get pasted together and are wound in rolls. The
resulting roll is known as single face or 2-ply corrugated board.
By cutting this roll with board cutter machine; glueing the corrugated
side on pasting machine & then placing 3rd ply of paper over it, double
face or 3-ply corrugated board is produced. Similarly, board to board can
be pasted to form thicker boards i.e. 5-ply, 7-ply and 9-ply boards.
8/22/2019 Corrugated box
19/68
MANUFACTURE OF BOXES
The corrugated board produced as above is dried (for drying of glue)
and may now be processed further to produce-corrugated boxes.
The size of a box is always given in terms of the inside dimensions,
with the longer dimension (length) of the opening given first followed by
width and depth. The most economical box for a given cubic contents
has the proportions of 2:1:2 (L:W:D). However, other proportions may also
be used. For manufacturing boxes of any particular dimensions, it is first
decided as to how the blanks for the boxes should be cut to minimise the
wastage.
Calculation of Weight of a Box:-
Weight of the box is equal to area of the sheet multiplied by
weight/cu.m. the sheet.
Area of sheet (i) Length of the sheet required, 'a'
= 2L + 2W + 2 inches.
(ii) Width of the sheet required 'b'
= W + H
Where L = Length of the box
W = Width of the box
H = Height of the box
2" is the stitching margin.
Weight/sq.m. of sheets :
8/22/2019 Corrugated box
20/68
It will depend upon the number of plies & g.s.m. (grams/sq.m.) of
paper. For the corrugating media, on an average 45% extra material is
consumed compared with the plain one depending upon the size of flute.
So, weight per sgm. of a 3 ply board would be as follows :-
gsm of top liner +(1.45 x gsm of media) + gsm bottom liner.
Fabrication of Boxes:
The various steps involved in the fabrication of corrugated fibre
board boxes are: Slitting & creasing; slotting; flap or corner cutting and
stitching or gluing. simultaneously carried over a rotary cutting &
creasing machine. The trimmed and creased sheet is slotted and flap out on
an eccentric slotter. Finally, it is either stitched using stiching machine or
glued/taped manually. The boxes are shiped in the form of flat tube which
is set up and closed by the packer.
Printing:
There are different methods of printing the corrugated boxes.
Some of the small scale manufacturers are printing the boxes after
fabrication, by the technique of screen printing. However, printing can be
done in a printer slotter machine. In this machine, the blanks are printed
using soft rubber dies and the body score or vertical score and slots are
introduced in the board.
Printing can also be performed on the paper sheet, before making
corrugated sheet/board. The layer of paper which will come outside of
the box, is printed on flexographic machine.
8/22/2019 Corrugated box
21/68
PROCESS FLOW CHART
Corrugated Sheets Corrugating Plant
|
|V
Printing||
VPrinted Paper Sheets
||
VCutting Board Cutter
|
|VGlueing (at tips) Sheet Pasting Machine
||
V
3-ply board|
|V
Cutting Cutting & Creasing Machine
||V
Creasing|
|V
Slotting Slotter|
|
VStitching Stitching Machine
||
VFinished Product
8/22/2019 Corrugated box
22/68
Economics
of
the Project
8/22/2019 Corrugated box
23/68
CHAPTER - V
ECONOMICS OF THE PROJECT
a. Basis & Presumptions:-
No. of working days/year : 300
No. of shifts/day : Single
No. of working hours/shift : 8
b. Product(s) Mix,Capacity & Its Utilisation:-
Finished Product(s) : Corrugated Kraft Paper Boxes
Average Selling Price : Rs.32,500 per ton
Annual Installed Capacity : 900 tons
Capacity Utilisation :
First year of operation : 60 %
Second year of operation : 65 %
Third year of operation : 70 %
Forth year of operation : 75 %
Fifth year onwards years
of operation : 80 %
8/22/2019 Corrugated box
24/68
c. Land:-
Industrial Plot
a. Plot Size : 1000 sq.mts
b. Location :
c. Rate of Land : Rs. 500/- per sq.mt
d. Cost of Plot : Rs. 5.00 Lakhs
e. Registration etc. Exps. : Rs. 0.50 Lakh
________________
Total Rs. 5.50 Lakhs
________________
8/22/2019 Corrugated box
25/68
d. Cost of Building & Structure:-
a. Works : 300 sq.mts
b. Stores : 150 sq.mts
c. Office : 50 sq.mts
Total : 500 sq.mts
Cost of construction : Rs. 3500.00 per sq.mt.
: Rs. 17.50 Lakhs
d. Misc. Civil Works like Boundry wall,Security Cabins, Parking Sheds,Inner-Outer Approach Roads etc.: Rs. 1.25 Lakhs
________________
Total Rs. 18.75 Lakhs________________
8/22/2019 Corrugated box
26/68
e. Plant & Machinery:-
Following plant, machinery and equipment are required for the
proposed project:-_____________________________________________________________
S.No. Description Qty. Rate Amount(Nos.) (Rs.Lakhs)
_____________________________________________________________
A. Corrugating Unit
1. Single Face Corrugating M/c 1 3.00 3.00
2. Slitting Attachment with cutter1 0.18 0.183. Board Cutter, 62 x 62 1 0.26 0.26
4. Sheet Pasting Machine 1 0.44 0.44
B. Box Making Unit
1. 4-Bar Rotary Cutting &Creasing M/c, 95 1 1.95 1.95
2. Eccentric Slotter, 42 1 1.95 1.953. Partition Slotter, 42 1 0.45 0.45
4. Stitching Machine, 30 1 0.25 0.25
5. Stitching Machine, 36 1 0.30 0.306. Vertical Bending Machine, 721 1.40 1.40
7. Single Slotting Machine, 12 1 0.15 0.15
C. Printing Unit
1. Multi-colour Offset Printing M/c1 10.00 10.002. Screen Printing Equipment 1 0.50 0.50
D. Testing Equipment
1. Brusting Strength Factor Tester1 0.30 0.30
2. Graqmmage Tester 1 0.05 0.053. Compression Strength Tester 1 1.50 1.50
4. Puncture Resistance Strength M/c1 0.30 0.30
_____________________________________________________________
Rs..22.97 Lakhs
Cost of installation, erection, commissioningTaxes, Freight Insurance etc. 10% Rs.. 2.30 Lakhs
_____________________________________________________________
Total Rs. 25.27 Lakhs_____________________________________________________________
8/22/2019 Corrugated box
27/68
f. Misc. Fixed Assets:-
Additionally, following misc. fixed assets are required for the proposedproject:-
(Rs.Lakhs)
a. Standby Gen Set, 40 KVA : 2.25
b. Electrification Expenses and
Electrical Equipments : 0.75
c. Weighing Machine : 0.20
d. Maintenance Tools & Equipment : 0.05
e. Office Furniture & Equipment : 0.75
f. Fire Fighting & Other Safety Equipments : 0.50
g. Delivery Rickshaw : 0.10
h. Misc. : 0.25
__________________
Total Rs. 4.85 Lakhs__________________
8/22/2019 Corrugated box
28/68
g. Total Cost of the Project :-
a. Cost of Land : 5.50
b. Building & Structures : 18.75
c. Machinery & Equipments : 25.27
d. Misc.Fixed Assets : 4.85
e. Preliminary & Pre-operative expenses : 4.41
f. Contingencies/Price-
escalation : 1.10
g. Margin Money for
Working Capital : 10.59
__________________
Total : Rs. 70.46 Lakhs
__________________
h. Means of Financing of the Project:-
It is proposed to finance the project as follows:-
a) Term Loan from Bank/StateFinancial Corporation : 40.00
b) Promoters Contribution : 30.46including Unsecured Loans
from friends/relatives
__________________
Total : Rs. 70.46 Lakhs__________________
Promoters Share to Project Cost : 43.23%
Debt-service Ratio : 1.31 : 1
8/22/2019 Corrugated box
29/68
i. TERM LOAN :
: Rs.Lakhs
S.No. Description Value Term Loan
1. Land 5.50 75 % 4.13
2. Building & Structure 18.75 75 % 14.06
3. Machinery & Equipment 25.27 75 % 18.95
4. Misc. Fixed Assets 4.85 75 % 3.64
5. Contingencies/Price Esc. 1.10 75 % 0.82
Term Loan Eligibility 55.47 Rs. 41.60 Lakhs
Term Loan to be applied
for
Rs. 40.00 Lakhs
8/22/2019 Corrugated box
30/68
j. TERM LOAN, ITS REPAYMENT AND INTEREST SCHEDULE :
Term Loan : Rs.40.00 Lakhs
Repayment Period : 4 Years
Moratorium Perod : 12 months
Annual Interest Rate : 10.50 % p.a.
Year/
Month
Opening
Balance
Install-
ment
Closing
Balance
Interest
I Year 1 4000000 0 4000000 350002 4000000 0 4000000 350003 4000000 0 4000000 350004 4000000 0 4000000 350005 4000000 0 4000000 350006 4000000 0 4000000 350007 4000000 0 4000000 350008 4000000 0 4000000 350009 4000000 0 4000000 3500010 4000000 0 4000000 3500011 4000000 0 4000000 3500012 4000000 0 4000000 35000
0 42000
II Yr. 1 4000000 83333 3916667 34635
2 3916667 83333 3833333 339063 3833333 83333 3750000 331774 3750000 83333 3666667 324485 3666667 83333 3583333 317196 3583333 83333 3500000 309907 3500000 83333 3416667 302608 3416667 83333 3333333 295319 3333333 83333
3250000 2880210 3250000 83333 3166667 28073
11 3166667 83333 3083333 2734412 3083333 83333 3000000 26615
1000000 36750
8/22/2019 Corrugated box
31/68
j.. TERM LOAN, ITS REPAYMENT AND INTEREST SCHEDULE(Contd)
Year/Month
OpeningBalance
Install-ment
ClosingBalance
Interest
III Yr. 1 3000000 83333 2916667 258852 2916667 83333 2833333 251563 2833333 83333 2750000 244274 2750000 83333 2666667 236985 2666667 83333 2583333 229696 2583333 83333 2500000 222407 2500000 83333 2416667 215108 2416667 83333 2333333 207819 2333333 83333 2250000 2005210 2250000 83333 2166667 1932311 2166667 83333 2083333 1859412 2083333 83333 2000000 17865
1000000 26250
IV Yr. 1 2000000 83333 1916667 171352 1916667 83333 1833333 164063 1833333 83333 1750000 156774 1750000 83333 1666667 149485 1666667 83333 1583333 142196 1583333 83333 1500000 134907 1500000 83333 1416667 127608 1416667 83333 1333333 120319 1333333 83333 1250000 1130210 1250000 83333 1166667 1057311 1166667 83333 1083333 984412 1083333 83333 1000000 9115
1000000 15750
8/22/2019 Corrugated box
32/68
j. TERM LOAN, ITS REPAYMENT AND INTEREST SCHEDULE(Contd)
Year/
Month
Opening
Balance
Install-
ment
Closing
Balance
Interest
V Yr. 1 1000000 83333 916667 8385
2 916667 83333 833333 76563 833333 83333 750000 69274 750000 83333 666667 61985 666667 83333 583333 54696 583333 83333 500000 47407 500000 83333 416667 40108 416667 83333 333333 32819 333333 83333 250000 255210 250000 83333 166667 182311 166667 83333 83333 109412 83333 83333 0 365
1000000 5250
8/22/2019 Corrugated box
33/68
k. WORKING CAPITAL REQUIREMENTS :
Ist Year 60 Percent Capacity Utilisation
a Raw Materials 15 days Rs. 6.58 Lak
b. Work in progress 7 days Rs. 3.21 Lak
c. Finished Goods in stock 10 days Rs. 4.85 Lak
d. Accounts Receivables 45 days Rs. 26.33 Lak
e. Misc. Expenses 30 days Rs. 1.38 Lak
Total Rs. 42.34 Lakh
Working CapitalRequired
Rs. 42.34 Lak
Bank Finance Rs. 31.76 Lak
Margin Money Rs. 10.59 Lak
8/22/2019 Corrugated box
34/68
k. WORKING CAPITAL REQUIREMENTS :
Contd.
Ist Year 65 Percent Capacity Utilisation
a Raw Materials 15 days Rs. 7.13 Lak
b. Work in progress 7 days Rs. 3.48 Lak
c. Finished Goods in stock 10 days Rs. 4.85 Lak
d. Accounts Receivables 45 days Rs. 28.52 Lak
e. Misc. Expenses 30 days Rs. 1.60 Lak
Total Rs. 45.58 Lakh
Working Capital
Required
Rs. 45.58 Lak
Bank Finance Rs. 34.18 Lak
Margin Money Rs. 11.39 Lak
8/22/2019 Corrugated box
35/68
k. WORKING CAPITAL REQUIREMENTS :
Contd.
Ist Year 70 Percent Capacity Utilisation
a Raw Materials 15 days Rs. 7.68 Lak
b. Work in progress 7 days Rs. 3.75 Lak
c. Finished Goods in stock 10 days Rs. 5.29 Lak
d. Accounts Receivables 45 days Rs. 30.71 Lak
e. Misc. Expenses 30 days Rs. 1.75 Lak
Total Rs. 49.18 Lakh
Working Capital
Required
Rs. 49.18 Lak
Bank Finance Rs. 36.89 Lak
Margin Money Rs. 12.30 Lak
8/22/2019 Corrugated box
36/68
k. WORKING CAPITAL REQUIREMENTS :
Contd.
Ist Year 75 Percent Capacity Utilisation
a Raw Materials 15 days Rs. 8.23 Lak
b. Work in progress 7 days Rs. 4.03 Lak
c. Finished Goods in stock 10 days Rs. 5.70 Lak
d. Accounts Receivables 45 days Rs. 32.91 Lak
e. Misc. Expenses 30 days Rs. 1.90 Lak
Total Rs. 52.76 Lakh
Working Capital
Required
Rs. 5276 Lak
Bank Finance Rs. 39.57 Lak
Margin Money Rs. 13.19 Lak
8/22/2019 Corrugated box
37/68
l. STAFF & LABOUR REQUIREMENTS AND ANNUALSALARIES/WAGES BILL :
S.No. Designation Nos. Rate, Annual BillRs.p.m. Rs.Lakhs
a. Office Staff
1 Accountant 1 10000 1.20
2 Sales & Marketing 2 7500 1.80
3 Peon/Watchman 1 5500 0.66 2.34
4
b. Supervisory
1 Supervisor 1 10000 1.20 0.90
c. Factory
1 Skilled Workers 3 7500 1.80
2 Semi-skilled Workers 9 6500 4.32
3 Unskilled Labour 6 5500 2.52 8.64
18 11.88
25% benefits 3.92
23 Rs. 15.80 Lakhs
8/22/2019 Corrugated box
38/68
m. ANNUAL COST OF RAW MATERIALS, CONSUMABLES& PACKAGING MATERIALS (at 100% efficiency)
Following Raw Materials, Consumables & Packaging materials arerequired for the proposed project:
S.No. Description Amount(Rs.Lakhs)
1. Kraft Paper }
(various grammage)
2 Printing Ink }
3 Stitching Wire }
4 Binding Cloth }
5 Adhesive Tape }
6 Adhesives }
7 Misc.Consumable Stores }
8 Packing Materials }
Cost of raw materials, consumables and packing materialsis assumed at 75.00 % sales revenues, that works out to
Total Rs. 219.38 Lakhs
8/22/2019 Corrugated box
39/68
n. ANNUAL COST OF UTILITIES (POWER & WATER)(at 100% efficiency)
a. Power
Total Load 40 KW
Consumption Load x 8 x 300 x 0.7
Hrs. x Days x Power Factor
67200 KWH
Power Rate Rs. 4.50 KWH
Total Power Bill Rs. 3.02 Lakhs
b. Water
Water 450 KL@ Rs. 8.00 Per KL
Rs. 0.04 Lakh
Total Power & WaterBill
Rs. 3.06 Lakhs
8/22/2019 Corrugated box
40/68
o. DEPRECIATION CHART
Building & Structure : Rs. 18.75 Lakhs
Machinery & Equipment : Rs. 25.27 Lakhs
Misc.Fixed Assets : Rs. 3.85 Lakhs
S.
N.
Description Rate 1st
Year
2nd
Year
3rd
Year
4th
Year
5th
Year
1. Building &
StructureDepreciation Rate
10%
18.75
1.88
16.88
1.69
15.19
1.52
13.67
1.37
12.30
1.23
16.88 15.19 13.67 12.30 11.07
2. Machinery &
EquipmentDepreciation Rate
15%
25.27
3.79
21.48
3.22
18.26
2.74
15.52
2.33
13.19
1.98
21.48 18.26 15.52 13.19 11.21
3. Misc.Fixed Assets
Depreciation Rate 15%
4.85
0.73
4.12
0.62
3.50
0.53
2.98
0.45
2.53
0.384.12 3.50 2.98 2.53 2.15
Total Depreciation 6.39 5.53 4.78 4.14 3.59
8/22/2019 Corrugated box
41/68
p. REPAIRS & MAINTENANCE
S.N. Description 1st
Year
2nd
Year
3rd
Year
4th
Year
5
Ye
1. Building & StructureRepairs/Maintenance
Rate (%)Amount (Rs. Lakhs)
18.75
0.500.09
16.88
1.000.17
15.19
1.500.23
13.67
2.000.27
12
20
2. Machinery & Equipment
Repairs/Maintenance
Rate (%)Amount (Rs. Lakhs)
25.27
0.500.13
21.48
1.000.21
18.26
1.500.27
15.52
2.000.31
13
20
3. Misc. Fixed Assets
Repairs/MaintenanceRate (%)
Amount (Rs. Lakhs)
4.85
0.50
0.02
4.12
1.00
0.04
3.50
1.50
0.05
2.98
2.00
0.06
2
2
0
Total 0.24 0.42 0.55 0.64 0
8/22/2019 Corrugated box
42/68
q. INSURANCE
The fixed assets of the project will be insured for all types of
risks. Annual insurance charges payable shall be as under:-
S.N. Description 1stYear
2n Year
3r Year
4t Year
5t Year
1. Building & Structure 18.75 16.88 15.19 13.67 12.30
2. Machinery & Equipment 25.27 21.48 18.26 15.52 13.19
3. Misc. Fixed Assets 4.85 4.12 3.50 2.98 2.53
Total 48.87 42.47 36.95 32.16 29.02
Insurance Charges :
Rate (%) 1.00 1.50 2.00 2.50 3.00
Amount (Rs.Lakh) 0.49 0.64 0.74 0.80 0.84
r. SALES EXPENSES
Sales Expenses include brokerage, commission, discounts etc.
They are assumed at 1.75 percent of sales revenues
Rs.Lakhs
Year Sales Selling Expenses
1st 175.50 3.07
2n 190.13 3.33
3r 204.75 3.58
4t 219.38 3.84
5t 219.38 4.10
8/22/2019 Corrugated box
43/68
s. PROJECTIONS OF PERFORMANCE AND PROFITABILITY STATEMENT
Rs.Lakhs
1stYear
2n Year
3r Year
4t Year
5t Year
Capacity Utilisation
(%)
60 65 70 75 75
A Annual SalesRevenues
Value Rs. Lakh 175.50 190.13 204.75 219.38 219.38
B. Cost of Sales
a. Raw Materials,Consumables &Packing
Materials
131.63 142.59 153.56 164.53 175.50
b. Power/Water 1.84 1.99 2.14 2.30 2.45
c. Salaries & Wages *Salaries 4.31 4.74 5.21 5.74 6.31
Wages 6.89 8.22 8.85 9.48 10.11
d. Repairs & Maintenance 0.24 0.42 0.55 0.64 0.70
e. Insurance 0.49 0.64 0.74 0.80 0.84
f. Depreciation 6.39 5.53 4.78 4.14 3.59
151.79 164.13 175.84 187.63 199.50
Cost of Sales 151.79 164.13 175.84 187.63 199.50
* 10% increase every year
8/22/2019 Corrugated box
44/68
s. PROJECTIONS OF PERFORMANCE AND PROFITABILITY STATEMENTRs.Lakhs
Contd.1st
Year2nd
Year3rd
Year4th
Year5
Ye
Capacity Utilisation (%) 60 65 70 75 7
C Gross Profit 23.71 26.00 28.91 31.74 34
Selling Expenses 3.07 3.33 3.58 3.84 4
Overheads @ 1.76 1.90 2.05 2.19 2
Preliminary & Pre-operative
Expenses w/off
0.88 0.88 0.88 0.88 0
Financial Expenses:
a. Interest on term loan 4.20 3.68 2.63 1.58 0
b. Interest on Working CapitalLoan
3.33 3.59 3.87 4.15 4
D. Profit (before taxes) 10.47 12.62 15.90 19.10 22
E. Provision for Taxes 20% 3.45 4.17 5.25 6.30 7
F. Profit (after taxes) 7.01 8.46 10.65 12.80 15
Depreciation, added back 6.39 5.53 4.78 4.14 3
G. Cash Accruals: 13.41 13.98 15.43 16.94 18
@ Telephone Bills, Postage/Courier Expenses, Travelling/Conveyance,
Bank Charges/Commissions, Publicity etc. considered as 1%of Annual Sales Revenues
8/22/2019 Corrugated box
45/68
t. BREAK-EVEN-EFFICIENCY ANALYSIS
Rs.Lakhs1st
Year
2nd
Year
3rd
Year
4th
Year Y
Capacity Utilisation (%) 60 65 70 75
A. Sales 175.50 190.13 204.75 219.38 21
B. Variable Costs
a. Raw Materials, Consumables &Packing Materials
131.63 142.59 153.56 164.53 17
b. Power/Water 1.84 1.99 2.14 2.30
c. Wages 6.89 8.22 8.85 9.48 1
d. Intt.on Working Capital Loan 3.33 3.59 3.87 4.15
e. Sales Expenses 3.07 3.33 3.58 3.84
Total 146.76 159.72 172.01 184.30 19
C. Fixed Costs
a. Salaries 4.31 4.74 5.21 5.74
b. Admn. Overheads 1.76 1.90 2.05 2.19
c. Repairs & Maintenance 0.24 0.42 0.55 0.64
d. Insurance 0.49 0.64 0.74 0.80
e. Interest on term loan 4.20 3.68 2.63 1.58
f. Depreciation 6.39 5.53 4.78 4.14
Total 28.74 16.91 15.96 15.09 1
D. Contribution 28.74 30.41 32.74 35.07 3
E. Break-even-efficiency (%) 60.51 55.59 48.75 43.03 3
Average Break-even-efficiency 49.17
8/22/2019 Corrugated box
46/68
u. CASH FLOW STATEMENT
Rs.Lakhs
Const.Period
1stYear
2n Year
3r Year
4t Year
5t
YeaA Sources of
Funds
Increase in ShareCapital
30.46 0.00 0.81 0.90 0.89 0.0
Increase in
Working CapitaBorrowings
40.00 0.00 0.00 0.00 0.00 0.0
Profit before tax
with Interest
added back
0.00 31.76 2.43 2.70 2.68 0.0
PreliminaryExps.w/off
0.00 0.88 0.88 0.88 0.88 0.8
Depreciations 0.00 6.39 5.53 4.78 4.14 3.5
70.46 57.03 29.53 31.66 33.43 31.6B Disposition of
fundsPreliminary & Pre-
operativeExpenses
4.41 0.00 0.00 0.00 0.00 0.0
Increase in capitalexpenditure
55.47 0.00 0.00 0.00 0.00 0.0
Increase in current
assets
0.00 42.34 3.24 3.60 3.58 0.0
Interest 4.20 3.68 2.63 1.58 0.559.88 50.00 21.08 21.47 21.45 17.9
C Opening Balance 0.00 10.59 17.62 26.08 36.27 48.2D Net Surplus 10.59 7.04 8.46 10.19 11.97 13.7E Closing Baalnce 10.59 17.62 26.08 36.27 48.24 61.9
8/22/2019 Corrugated box
47/68
v. PROJECTED BALANCE SHEET
Rs.Lakhs
Const.Period
1stYear
2n Year
3r Year
4t Year
5t
YeaA Sources of
Funds
Share Capital 30.46 30.46 31.27 32.17 33.07 33.0Add:Profits 0.00 7.01 15.47 23.93 32.98 40.8
Net Worth 30.46 37.48 46.74 56.10 65.45 73.9Loans
Term Loan 40.00 40.00 30.00 20.00 10.00 0.0Bank Borrowings 0.00 31.76 34.18 36.89 36.89 36.8
Sundry Creditors 0.00 0.00 0.00 0.00 0.00 0.0Other Current
Liabilities 0.00 1.96 5.32 11.24 22.27 33.070.46 111.19 116.25 124.23 134.61 143.8
B Application offunds
Fixed AssetsGross Block 49.97 49.97 49.97 49.97 49.97 49.9Depreciations 0.00 6.39 5.53 4.78 4.14 3.5Net Block 49.97 43.57 38.05 33.26 29.12 25.5
Plot/Land 5.50 5.50 5.50 5.50 5.50 5.5Current Assets
Inventories 0.00 14.64 15.46 16.72 17.96 17.9Sundry Debtors 0.00 26.33 28.52 30.71 32.91 32.9
Preliminary Exp.Not w/off
4.41 3.53 2.65 1.76 0.88 0.0
Cash & Bank Bal. 10.59 17.62 26.08 36.27 48.24 61.9
Other CurrentAssets 0.00 0.00 0.00 0.00 0.00 0.0
70.46 111.19 116.25 124.23 134.61 143.8
8/22/2019 Corrugated box
48/68
v. DEBT SERVICE COVERAGE RATIO
Rs.Lakhs1st
Year
2nd
Year
3rd
Year
4th
Year
5
Ye
Profit after tax 10.47 12.62 15.90 19.10 22
Depreciation 6.39 5.53 4.78 4.14 3
Interest on term loan 4.20 3.68 2.63 1.58 0
Total Coverage 21.06 21.82 23.30 24.82 26
Loan Repayment 0.00 10.00 10.00 10.00 10
Interest on term loan 4.20 3.68 2.63 1.58 0
Total Loan Liability 4.20 13.68 12.63 11.58 10
DSCR 5.01 1.60 1.85 2.14 2
Average DSCR 2.63
8/22/2019 Corrugated box
49/68
APPENDICES
(Addresses)
8/22/2019 Corrugated box
50/68
APPENDIX - I
SOURCES OF PLANT & MACHINERY AVAILABILITY
Corrugated Kraft Paper Boxes making Machinery:
Natraj IndustriesPlot No.65, Sector-6,Faridabad (Haryana)-121006.
Tel.: 0129-2241403/404, 4001259Fax : 0129-2243403E-mail: sales@natrajindustries.com
Website:www.natrajindustries.com
Neelkanth Machinery Co.
Plot No.44, Sector-4Industrial Area
Faridabad-121 004Tel.: 0129-2242516, 2241580
Fax : 0129-2243069E-mail: info@neelkanthmachinery.com
Website:www.neelkanthmachinery.com
Sidhartha Machinery Co.406, Usha Kiran Building
Commercial ComplexAzadpur, Delhi-110033Tel.: 65976383Cell : 9811755369
E-mail: sales@sidharthamachinery.comWebsite:www. sidharthamachinery.com
Nagpal Packaging Machinery Pvt. Ltd.B-7, Sector-59, Phase-II
23rd Milestone, Mathura RoadBallabhgarh, Faridabad-121 064
Tel.: 0129-2307700, 230 7800, 4067600
Fax : 0129-4067500Cell.: 93122 73576
Website:www.nagpalmachinery.com
8/22/2019 Corrugated box
51/68
Natraj Machinery P.Ltd.
Plot No.66, Sector-27C,Faridabad (Haryana)-121003.Tel.: 0129-2276060/2093Fax: 0129-2274471
E-mail: info@natrajmachinery.comWebsite:www.natrajmachinery.com
Micro Mechanical Works,
B.Kumar Compound,Lal Bahadur Shastri Marg,
Vikhroli,
Mumbai - 400083.
Perfect Paper Machines,34, Phase-II, Scheme-II,
Okhla Industrial Area,New Delhi - 110020.
Paper Board Machinery Company,
Plot No.115, Part - I,DLF Industrial Area,Faridabad - 121003. (Haryana).
G.K.Hydraulic & Engineering Works21/4, G.K. Estate, M Road,
Rishi Nagar, Mathura Road,Ballabhgarh, Distt.Faridabad.
(Haryana)
Cell.: 93137-42381Tel.: 2241702/2246583Fax: 2246023
Printpack Engineers,20, Gujrat Vihar,
Vikas Marg,
New Delhi - 110002.
8/22/2019 Corrugated box
52/68
Sheth Brothers,F-1/16, Ansari Road,
Darya Ganj,New Delhi - 110002.Tel.:3272753
Micro Machinery Co. Pvt.Ltd.,
Lake Road, Bhandup,Mumbai - 400078.
Authorised Distributors :-R.V.Agencies,
29/23, Shakti Nagar,Delhi - 110007.
Phone - 7129099
Micro Mechanical Industries Pvt.Ltd.,Fitwell House,
Lal Bahadur Shastri Marg,Vikhroli, Mumbai - 400083.
GRAM : 'MICROSHER'Authorised Distributor :-
Shah Machinery Sales Corpn.,233, 32-A Cross,
II Main Road,Opp. Holy Mother School,
Jayanagar VII Block,Bangalore - 560081.
Rosy Mechanical Works,
Plot No.A-15, Shahzada BaghExtension, Dayabasti,
Old Rohtak Road,Delhi - 110035.
Tel.: 2541 7686
Samrat Rolwel India,14-B, 8771, Shidi Pura,Karol Bagh,
New Delhi - 110005.
Surjeet Mechanical Works,
106, Shivpuri,
Near Chander Nagar.Delhi - 110051.
8/22/2019 Corrugated box
53/68
Surjeet Engineering Company
B-138, Sector-63, Noida (U.P.)Tel.: 0120-4317391/92Mobile: 98110 13324E-mail: www.sur_engg@sify.com
www.surjeetengineering.netwww.surjeetengineering.in
Modern Engg. CompanyPlot No. 44, Sector-4
Faridabad (Haryana)Tel.: 0129-242516
Fax : 243 059
Sond Engineering Works,442/8, G.T.Road,
P.O.Golden Temple,Amritsar - 110051.
(Punjab).
Sadana Brothers,
254, East Mohan Nagar,Amritsar - 143001.
Premier Engineering Works,
22, Gurdwara Darshan Singh Pheruman,Miller Ganj, G.T.Road,
Ludhiana (Punjab).
FEC Machines Pvt.Ltd.,
Mehta Road,
Maqboolpura,Amritsar (Punjab).
Shree Karishna Engineering Works,
Begampura,Kinkhabwala Wadi,
Behind Surat Cotton Mills,
Surat - 395 003.
8/22/2019 Corrugated box
54/68
Mahajan Machinery Works27/5/3 F-1, Church Road
Jwala Nagar, ShahdaraDelhi-110032Tel.: 2415355, 2246670
Graduate Paper Board Machinery Company
Plot No. 115, DLF Industrial AreaFaridabad-121 003
Tel.: 0129-275394
Offset Printing Machine:
Bombay Offset Printers,
Computer Forms Machinery Division,Post Box 6591, Worli,
Mumbai - 400018.
Indo European Machinery Co.Pvt.Ltd.,Sambava Chamber,
Sir P.M.Road, Fort,Mumbai - 400001.
Delhi Office :-Kuncha Ustad Dagh,Chandni Chowk,
Delhi - 110006.
Alois Gutenberg Machine Pvt.Ltd.,Post Box No.457,
Wagle Post Office,
Thane - 400604.(Maharashtra).
Raghubeer Machinery Pvt.Ltd.,Gurgaon - 122015.
(Haryana).
8/22/2019 Corrugated box
55/68
Bandhu Technical Services,8-B, Bahadur Shah Zafar Marg,
New Delhi - 110002.
Multitech Aids (P) Ltd.,200, Sector - 24,
Faridabad - 121005.(Haryana).
8/22/2019 Corrugated box
56/68
APPENDIX - II
SOURCES OF RAW MATERIAL AVAILABILITY
1. Kraft Paper:-
Coastal Papers Ltd.Industrial Development AreaMadhavareyudupalem-533 126
Near Kadiam (R.S.)Kadiam MandalamEast Godavari Distt.
Andhra PradeshTel.: 5348, 5423
Cauvery Papers Ltd.
Sathyagala, Kollegal TalukMysore District - 571 498.
Karnataka.Tel.: 7241/7231
B.G. Shirke Construction Technology Ltd.(Shirke Paper Division)
Survey No.483Shirwal, Tal.KhandalaDistt. Satara - 412801Maharashtra.
Tel.: 02167-44106, 44176
Ballarpur Industried Ltd.(Unit Ashti)
Tehsil ChamarsiVillage : IllUR
Distt. Gadchiroli - 442707
Maharashtra.Tel.: 07135-44129, -44147
8/22/2019 Corrugated box
57/68
The Andhra Pradesh Paper Mills Ltd.
Rajahmundry - 533105Easta Godawari District
Andhra PradeshTel.: 0883-71831/71838Tlx : 0474-202 (APPMIN)Fax : 0883-61764
Amravathi Shri Venkatesh
Paper Mills Ltd.,P.O.Udumalpeth,
Madathulola,Tamilnadu.
Associated Pulp & Paper Mills Ltd.,B Jadav Chambers,
2nd floor, Ashram Road,Ahmedabad - 380009.
Chemopulp Issues,
A-4, Sector CX-II,Meerut Road,
Ghaziabad (U.P.)
Sirpur Paper,
Sirpur,Kaghaznagar.
Rohtas Industries Ltd.,Dalmianagar.
India Paper Pulp Co.Ltd.,8, Clive Row,
Kolkata.
8/22/2019 Corrugated box
58/68
Ballarpur Industries Ltd.,
(Shree Gopal Division),Thapar House,
124, Janpath,New Delhi.
Mysore Paper Mills Ltd.,Bhadravati.
2. Gum Tape:-
Million Tape Manufacturing Co.,
2640, Hamilton Road,
Kashmere Gate,Delhi - 110006.
Natraj Paper Industries,
38/46, Nagdevi Street,Mumbai - 400003.
3. Gum:-
Vijay Adhesives Industries,6, Friends Colony,
G.T.Road, Shahdara,Delhi - 110032.
Synthetic Glue Chemicals Ltd.,
D-104, Industrial Area,
Bulundshaher Road,Ghaziabad (U.P.).
Corn Products Co.(India) Pvt.Ltd.,Shree Niwas House,
Hazarimal Somari Marg,
P.O.Box No.994,Mumbai.
8/22/2019 Corrugated box
59/68
Synthetic Glue & Chemicals
Industries,21, Goenka Lane,
Kolkata.
4. Stitching Wire:
Pearls Products,Amar Hill,
Saki Vihar Road,Powai, Mumbai.
Universal Wire Manufacturing Co.,61/63, Jalan Wadai,
Gokhle Road, Dadar,Mumbai.
United Export Trading Co.,
512, Loha Bhawan,P.O.Mello Road,
Mumbai.
Standard Traders (India),
202, Himalaya House,Palton Road,
Mumbai.
Saif Steel Traders,
Steel House,10/14, Janjikar Street,Mumbai - 3.
J.R.Desai & Co.,
71-73, Chakla Street,
Mumbai.
8/22/2019 Corrugated box
60/68
5. Printing Ink:-
Graphichem Sales,Bhupender Bhawan,Karishma Market, Paharganj,New Delhi - 110055.
Rainbow Ink & Varnish
Manufacturing Co.Pvt.Ltd.,D-7, Sector - III,
Noida (U.P.).
Roopson,
1274/4/C, Baidwara,Delhi - 110006.
Coats of India Limited,
Transport Depot Road,Kolkata - 700088.
B.K.Ink Enterprise,C/2, 2, Ambawadi,
Udyoganagar,Wadwan (Gujarat).
Beco Chemicals (P) Ltd.,
25, Brabourne Road,
Kolkata - 700001.
Bengal Chemicals,
6, Ganesh Chandra Avenue,Kolkata - 700013.
8/22/2019 Corrugated box
61/68
Colour Inks (P) Ltd.,
136, Lakshimi Building,A-Mudaliar Road,
Bangalore - 2.
8/22/2019 Corrugated box
62/68
APPENDIX - III
EXISTING MANUFACTURERS
There are numerous units engaged in the manufacture of
Corrugated Kraft Paper Boxes all over the country, Some of them near Delhiare given hereunder:-
Grover Packaging IndustriesRZ-44B/6, Tughlakabad Extn.
New Delhi-110019Tel.: 55732877
Fax: 26069416Cell.: 98181 83811, 9818791694
Kiran Packaging Industries
Plot No.26, Sector-25Faridabad-121 004 (Haryana)
Cell.: 9811228654
Krishna Packaging161-DSIDC Sheds
Okhla Industrial Area, Phase-INew Delhi-110020Tel.: 26811438, 26371034, 55635217Cell.: 9871606227 (Mr.Vijay Grover)
Kwality Packing Products
Bisokhar RoadModi Nagar-201 201 (U.P.)
Tel.: 02132- 233028
8/22/2019 Corrugated box
63/68
K.S. Enterprises
Unit-1:D-183, Sector-63, NoidaTel.: 0120-95120-2400077
Fax : 0120-95120-5542187Mobile: 98110 74833 (Mr.Arvinder Singh)E-mail: enterprise_ks@yahoo.comUnit-2: 330-Chattarpur, New Delhi-110030
Negi Packers
D-230, Sector-10Noida-201 301, Distt.G.B.Nagar (U.P.)
Cell.98100 50344Tel.: 95120-2537993.
Pack (India) Industries
31-DSIDC Shed, Scheme-IIOkhla Industrial Area
New Delhi-110020
Paramount Box ManufacturersC-57/1, Okhla Industrial Area
Phase-II, New Delhi-110020Tel.: 26384215, 55601029, 26385688, 26388132
Cell.: 98102-62423
Suraj Packaging Company
39-Channamal ParkRohtak Road
New Delhi-110026Tel.: 28314650, 28312752
Cell.: 9311396900, 9811396900
8/22/2019 Corrugated box
64/68
APPENDIX - IV
IMPORTANT ADDRESSES
Indian Institute of Packaging,E-2, MIDC Area,P.B.No.9432, Chakala,Andheri (East),
Mumbai- 400093.Delhi Office :-21-Functional Industrial Estate
PatparganjDelhi-110092
Tel. : 2216 6703/4/5Telefax: 2216 9612
E-mail : iipdelhi@nde.vsnl.net.inwww.iip.in.com
Corrugated Box Manufacturers Association
138, Mittal Industrial Estate No.3Andheri (East)
Mumbai- 400059.
Bureau of Indian StandardsManak Bhawan9, Bahadurshah Zafar Marg,
New Delhi - 110002.Tel.: 2323-0131, -3375, -9402
Fax : 91-11-2323-4062, -9399, -9382.
Federation of Corrugated Box Manufacturers Association,214, Mittal Industrial Estate No.3,
M. Vasanji Road,
Andheri (East),Mumbai - 400059.
8/22/2019 Corrugated box
65/68
Northern India Corrugated Box Manufacturers Association,
Karampura Commercial ComplexNew Delhi - 110015.
Indian Agro Paper Mill Association (I.A.P.M.A.)
1006, Pragati Tower26, Rajindra Place
New Delhi-110008.Tel.: 2573 9794, 2576 8659
Fax : 2576 8639, 2575 1700
All India Small Paper Mills Association
109, Shaikh Memon Street (2nd Floor)Mumbai - 400 002.
Ph. : 23427726, 23427278
Pulp and Paper Research Institute (PAPRI)Gulab Bhawan (Rear Wing)
6A, Bahadur Shah Zafar MargNew Delhi-110002.
Pulp & Paper Manufacturers Association,India Exchange, 9th floor,
India Exchange Place,Kolkata - 700001.
Indian Paper Makers Associations,
6, Netaji Subhash Road,
Kolkata - 700001.
Central Pulp & Paper Research Institute,
P.Box No.174,Saharanpur - 247001
(Uttar Pradesh).
8/22/2019 Corrugated box
66/68
Indian Pulp & Paper Technical Associations.I.P T.Campus,
Saharanpur - 247001 (U.P.)
Handmade Paper Institute,Pune (Maharashtra).
Paper Machinery Manufacturers Association,
C/o. C.I.I.,172, Jor Bagh,
New Delhi - 110003.
India Paper Mills Association,
India Exchange,4, India Exchange Place,
Kolkata - 700001.
INDUSTRIAL ASSOCIATIONS
PHD Chamber of Commerce & IndustryPHD House, Opp. Asian Games Village4/2, Siri Institutional Area,
August Kranti Marg, New Delhi-110016Phones : +91 11 26863801-04
Fax : +91 11 26855450, 2686 3135, 2656 8392
E-mail : phdcci@phdcci.in
phdcci@del2.vsnl.net.inwww.phdcci.in
Confederation of Indian IndustryTel.: 24682230www.ciionline.
8/22/2019 Corrugated box
67/68
Federation of Indian Chambers of Commerce & Industry, FICCIFederation HouseTansen MargNew Delhi-110001Tel.: +91-11-23738760 to 70, 23765323, 23753124Fax : +91-11-23765333, 23320714, 23721504www.ficci.com
Associated Chambers of Commerce & Industry, ASSOCHAM147-B, Gautam NagarGulmohar EnclaveNew Delhi-110049Tel.:26512477-79, 41643407 26292310, 26292313
Fax : 011-26512154, 26865830, 41643476www.assocham.org
8/22/2019 Corrugated box
68/68
Copies of
Machinery Catalogues
top related