Project Brief on Cold Storage

Topics: Variable cost, Fixed cost, Total cost Pages: 36 (7568 words) Published: March 10, 2012
Project Brief Project Proponent Project Address Project Cost

: : : :

A 4,500 MT Cold Storage Facility
CIDI-VFII, Ltd. Fishport, Tambler, GSC PHP 40,000,000

I - Introduction CIDI-VFII, Ltd. is the firm‟s proposed name. It is a joint venture between Ramses Y. Verano of the Veres Fishing Industries, Inc., awardee of a 5,000 sq.m. prime lot, situated at the Fishport, Tambler, General Santos City, and Crystal Ice Depot, Inc. of Cubao, Quezon City, M.M., which markets a Canadian-developed ice-making equipment under SUNWELL brand.

With the state-of-the-art ice-making technology of Crystal Ice Depot, Inc. (CIDI), coupled with a quarter of century marketing experience of Ramses Verano in the industry, the new business duo shall certainly become a company to watch in Gensan‟s fast moving agri-based economy.

Having been fully convinced of the viability, profitability and timely entrance of the proposed project, CIDI-VFII. Ltd. is now on its final implementation stage.

The project is scheduled to begin on the 2nd week of June , 1999 (see: Annex A ).

Feasibility Study on Deepchill Ice Plant at the Fishport, Tambler, General Santos City - by Frank Ll. Dalapo, MBA

1

II - Projected Financial Statements covering the term of the loan

Collaterals for the proposed loan shall include the following:

Table 2.1 Collaterals
Fixed Assets to be acquired Land Improvements Buildings Miscellaneous Equipments Additional collateral Land (7.6 has. coco plantation) Total Cost 753,307 800,000 500,000 Loan Value 40% 40% 40% Sub-total 301,323 320,000 200,000

7,060,000

50 %

3,530,000

9,113,307

821,323

Total loanable amount (Rounded off to)

PHP 4,000,000 ===========

Based on the projected income statement, the proposed project has an average net income of PHP 17,587,000 in a 5-year period operation vis-a-vis a total investment of PHP 15,000,000.

Feasibility Study on Deepchill Ice Plant at the Fishport, Tambler, General Santos City - by Frank Ll. Dalapo, MBA

2

Table 2.2 Total Project Cost
Equipments Refrigeration Equipment Genset Delivery Truck Sub-total Buildings Land Improvement Cooling tanks General Pre-operating Expenses Plant Pre-operating expenses Miscellaneous TOTAL PROJECT COST Exhibit

PHP 11,250,000 100,000 400,000 PHP 11,750,000
Exhibit - C Exhibit -E Exhibit - G Exhibit-A Exhibit -B Exhibit -F

800,000 753,307 100,000 336,020 101,785 1,158,888 PHP 15,000,000 ============

Table 2.3 Sources of Fund CIDI capital VFII Capital (Loan from the Bank) Total

PHP 11,250,000 3,750,000 PHP 15,000,000

75 % 25 % 100 %

Feasibility Study on Deepchill Ice Plant at the Fishport, Tambler, General Santos City - by Frank Ll. Dalapo, MBA

3

Table 2.4 Loan Amortization Amount of Loan Rate Term Mode Interest Number Factor Amortization Number 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 TOTAL Amortization 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 230,628.42 4,612,568.40 ========== Interest 135,000.00 130,696.72 126,199.79 121,500.51 116,589.75 111,458.01 106,095.34 100,491.35 94,635.19 88,515.49 82,120.41 75,453.74 68,470.89 61,173.79 53,548.34 45,579.74 37,252.54 28,550.63 19,457.13 9,954.42 1,612,743.78 ========== 3,000,000 18% 5 years Quarterly 4.5 % 20 .07687614 230,628.42 Principal 95,628.42 99,931.70 104,428.62 109,127.91 114,038.67 119,170.41 124,533.08 130,137.07 135,993.23 142,112.93 148,148.01 155,174.67 162,157.53 169,454.62 177,080.08 185,048.68 193,375.87 202,077.79 211,171.28 220,673.99 2,999,825.56 ========== o / s Balance 2,904,371.58 2,804,439.88 2,700,011.26 2,590,883.35 2,476,844.68 2,357,674.27 2,233,141.19 2,103,004.12 1,967,010.89 1,824,897.96 1,676,749.95 1,521,575.28 1,359,417.75 1,189,963.13 1,012,883.05 827,834.37 634,458.50 432,380.71 221,209.43 535.44

Feasibility Study on Deepchill...
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Cold Storage Essay
  • Cold Storage Research Paper
  • Project Brief Essay
  • Cold Storage Industry in India Essay
  • Essay about Nashik- Cold Storage Industry
  • Cold Storage Strategies Essay
  • Frozen Vegetables and Cold Storage Essay
  • Cold Storage vs Knitwear Essay

Become a StudyMode Member

Sign Up - It's Free