Scribd
Upload
3 views2 pages

Maize Starch Project Financial Model

The financial model for the maize starch project outlines key assumptions including a starch price of Tk 55,000 per ton and a plant capacity of 200 TPD. Projected Year 1 revenue is approximately Tk 364 crore, with an estimated EBITDA of Tk 70–80 crore and a payback period of 3.0–3.8 years. The internal rate of return (IRR) is estimated to be between 22–26%.

Uploaded by

maintenance.2tpc
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
3 views2 pages

Maize Starch Project Financial Model

The financial model for the maize starch project outlines key assumptions including a starch price of Tk 55,000 per ton and a plant capacity of 200 TPD. Projected Year 1 revenue is approximately Tk 364 crore, with an estimated EBITDA of Tk 70–80 crore and a payback period of 3.0–3.8 years. The internal rate of return (IRR) is estimated to be between 22–26%.

Uploaded by

maintenance.2tpc
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd

FINANCIAL MODEL – MAIZE STARCH PROJECT

1. Assumptions

• Starch price: Tk 55,000 per ton

• Plant capacity: 200 TPD = 6,000 tons/month

• Utilization year 1: 70%, year 2: 85%, year 3+: 95%

• Glucose + dextrose + sorbitol add 22–25% revenue

• Byproducts add 8–10% revenue

2. Projected Sales (Year 1)

Starch output: 4,200 tons/month

Revenue: 4,200 × 55,000 = Tk 231,000,000/month (Tk 23.1 crore)

Annual starch revenue ≈ Tk 277 crore

Other revenue:

Glucose/dextrose/sorbitol: +Tk 65 crore

Byproducts: +Tk 22 crore

Total Year 1 Revenue ≈ Tk 364 crore

3. Operating Costs

• Raw maize: 60% of revenue

• Labor: Tk 12 crore/year

• Utilities: Tk 20 crore/year

• Maintenance: 3% of machinery value

4. Profitability

EBITDA margin: 18–22%

Estimated EBITDA (Year 1): Tk 70–80 crore

5. Payback Period

Payback ≈ 3.0–3.8 years


6. IRR Estimate

IRR ≈ 22–26%

You might also like