It is assumed that there will be 4 operating cycles in a year.
The financial analysis has been shown in Annexure III. Results of the analysis are as under:-
(i) NPW at 15% DE - Rs.1770 lakhs
(ii) BCR at 15% DF - 1.11
(iii) IRR is more than 50%
Marketing
At present the Indian exports in IQF products comprising mainly shrimps are exported to EEC, USA etc. With proper product diversification it would be possible to explore other world markets.
Interest rate for ultimate borrowers
Banks are free to decide the rate of interest within the overall RBI guidelines. However, for working out the financial viability and bankability of the model project we have assumed the rate of interest as 12% per annum.
Interest rate for refinance from NABARD
As per the policy circulars of NABARD issued from time to time.
Repayment period
As can be seen from Annexure IV the borrower will be able to repay the bank loan in 6 years with a moratorium of one year on principal, interest on the loan will be collected from first year itself.
Working capacity
Banks sanctioning term loan for setting up the unit should also make arrangements for availability of working capital loan to enable the borrower to run the unit smoothly.
Security
Banks may take a decision as per RBI guidelines.
ANNEXURE I
Technical suggestions for establishment and operation of an IQF unit
Principal of IQF production and types of plant
Individual quick freezing generally takes place in two stages. In the first stage the product is partly frozen to a pre-determined point and fluidized to the semi-weightless stage of the product by partially suspending it in the air in the second stage. In the process the velocity and pressure of air is adjusted to ensure ultra rapid freezing in IQF form. Based on the mechanical structures used for the conveyance of the raw materials, IQF machinery can be of two types.
i) Conveyor type where the air flow is from top to bottom or vice versa and
ii) Spiral type
The refrigerant used can be Ammonia, Liquid Nitrogen, Freon (Refrigerant-22) or brine based on which modification would be made in the machinery.
Criteria for selection of plant site
1. Nearness to landing centre/shrimp farm is of paramount importance for getting fresh raw materials in adequate quantities.
2. Uninterrupted power supply.
3. Easy accessibility for free flow of raw material and finished product.
4. Adequate supply of fresh water.
5. Availability of skilled and unskilled labour
The process
Stage - 1 Receipt of Raw material
The raw materials are subjected to preliminary inspection then iced and stored till processing.
Stage - 2 Cleaning finished products
The raw materails are de-iced, cleaned and made in the form in which the ultimate product ought to be e.g. fillets, headon,headless etc., washed and weighted.
Stage - 3 Processing
The raw material is loaded on to the conveyor and the process is continued till the core temperature is below - 180C. The product is glazed and packed in vaccum formed packs.
Stage - 4 Storing
The product is stored at -200C till shipment.
Note : Weight loss during thawing should be adequately compensated by adding additional weight at the time of freezing. The quantum of drip loss is a factor of size and variety of the raw materials to be processed.
Some conditions for ensuring better quality products
1. The temperature inside the freezing tunnel should be maintained constantly below - 400C. The refrigeration machinery should be capable of maintaining the air temperature below - 400C even when the raw material is fed.
2. Defrosting should be done preferably after 5-6 hours of continuous operation of the plant. After defrosting the raw material should be fed only when the air temperature is below - 400C to ensure a core temperature below - 200C.
3. All parts coming in contact with the product should be corrosion-resistant preferably of stainless steel.
4. The freezing time depends on the thickness of the raw material. The thicker the product, longer will be the freezing time. In order to freeze various types of products the freezer should be equipped with a variable conveyer speed control ranging from 5-50 minutes (stopless).
5. The IQF unit is to be installed in an air conditioned room so that the temperature of the product fed to the conveyor will not rise.
6. The IQF outlet should be preferably in the anteroom of the cold storage, so that grading and packing can be done in the anteroom and the product can be transferred to cold storage without much delay.
ANNEXURE II
Estimated physical and financial outlay involved for setting up of an
IQF unit of 2500 MT capacity ( Illustrative )
A. Capital cost |