Dr M S ALAM
Principal Scientist & I/c AICRP on PHET
Deptt. of Processing & Food Engineering
PAU, Ludhiana
AGRO PROCESSING COMPLEXES
Why Agro Processing Complex?
Processing of farm produce
locally
Reduced transportation cost of
raw materials
Employment generation in
production catchment
Adulteration free product
Increased farm income
Migration check of unemployed
rural youth to urban areas
Ease of disposal of waste
SECURE INCOME
APC CONCEPT
Agro-processing complex is a place where
more than one crops are processed and
have the required facilities for handling,
processing and storage of cereals, pulses,
oilseeds and spices at village level.
Factors Favorable for the Development of
APCs at Rural Level
•Availability of Raw Material
(Wheat, paddy, oilseed, cotton, spices, pulses)
•Economic Gain
•Government Policies(subsidy)
•Employment Generation
•Nutritional Security
•Increased Purchasing Power
• Check on Post Harvest Losses
Commodity MSP
(RS/qtl)
Processed
Product
Market cost
Approx.
(Rs/qtl)
Profit
(Rs/qtl)
Wheat 1925
(2250)
Flour +
choker
3000 750
Paddy 1815
(2600)
Rice +
Bran +
husk
5000 2400
Mustard 5050
(12625)
Oil + Oil
cake
18000 5375
RAW/ PROCESSED PRODUCT COST PROFIT RATIO
Salient Features
These complexes may
comprise of a mini rice
mill, baby oil expeller,
atta chakki (rajasthani),
flour mill, masala grinder
and feed mill. All these
complexes were found
to be economically
viable units, providing
employment to 2-5
persons.
PENJA
AGRO PROCESSING COMPLEX
RUBBER
ROLL
SHELLER
POLISHER
ATTA CHAKI
(RAJASTHANI)
BABY OIL EXPELLER
SCOURING
MACHINE
ATTA
CHAKKI
CLEANER
PIT FOR GRAINS
ELEVATORS
Desired space of approx. 150-200 sq.yard
Model of Agro Processing Complex
Present Cost of Machines Required for APC
Extra Cost of Rs 6, 00,000 (for construction of APC shed along with installation of
machinery)
Crop/
Commodity
Processed Products/
By-products
Components/
machines
Capacity Cost (Rs.)
Paddy Rice/Husk and bran Mini rice mill with two
polishers & elevators
250 kg/hr 3,00,000
Oilseeds Filtered oil/Oil Cake Baby oil expeller with
filter press
100 kg/hr of
oilseed
3,00,000
Wheat Wheat Flour/Bran Atta Chakki (with
Scourer)
700 kg/hr 7,00,000
Wheat Wheat Flour/Bran Atta Chakki (Rajasthani) 150 kg/hr 50,000
Turmeric, Chilli Turmeric and Chilli
powder
Masala Grinder 50 kg/hr 85,000
Pulses Graded pulses Pulse cleaner-cum-
grader
100 kg/hr 65,000
Mixture of by-
products
Cattle feed Cattle feed mill 9 qtls/hr 3,50,000
Electric motor with fitting 20-25 hp 1,50,000
Total cost on machinery 20,00,000
PROJECT IDEA
FEASIBILITY STUDY
• Technical
• Commercial Market
• Economical
• Financial
• Social
Preliminary
investment decision
Yes Favorable
No Abandon
ENGINEERING DESIGN/PLANT DESIGN
• Plant Location
• Plant Size/ Capacity
• Product Design/Specification
• Process selection/ design
• Market analysis
• Equipment/ Plant Layout
• Piping and Instrumentation design/selection
• Utilities and services
• Plant building and surroundings
• Cost and benefit analysis
P
L
A
N
N
I
N
G
Yes
No Abandon
Final Investment
Decision
Project Report
Capital Acquisition Building Construction
Procurement of Raw material and Equipment
Installation, Commissioning and Start up
Unit in Production/Operation
Marketing
E
X
E
C
U
T
I
O
N
Feasibility Report: Parameter of
economics Viability of project
Capital required, revenue, expenses,
loan, depreciation, bank installments etc
STEPS INVOLVED IN
ESTABLISMENT OF APC
Identification and selection of the
agricultural produce to be processed
Site Selection
1 2
Registration
Power Supply
Connection
Bank Loan Subsidy
Agmark
Registration
3
4
5
Selection/Installation of
Machines
6 7 8
9
Marketing and
Sales
Feasibility Report
• Cropping pattern of the area
• Raw material available
• Demand/Supply
• Different areas have different
crops. Processes may add or
subtract in the APC according
to native agricultural produce.
Identification and Selection of the Agricultural Produce to be
Processed
1
 Plant location
◦ Clean area
◦ No Garbage dump
◦ Good drainage
facility
◦ Should be elevated in
comparison to
surrounding areas
◦ Accessibility via road
 Size
 Capacity
 Design
 Specification
8
' Packag
ing
Area
1
0'
4
'
5
0'
Spice
s
Grindi
ng
Sectio
n 15
sq. ft.
5
'
n
H
S
usk &
Bra
torage
8'
5
'
Oil Expelling
Section
195 sq.
ft.
8
'
C
6
'
Raw
Material
Procurement
4'-
8"
Stor
e
7'-
6"
8
'
Material
Handling &
Transportation
Gate
Rice
Milling
Sectio
n 85
sq. ft.
29'-
3"
1
3'
2
0'
Wheat Milling
Section
524 sq.
ft.
1
5'
4
0'
10'-
9"
Fee
d
Milli
ng
Sect
io
50
sq.
n
ft
.
Recepti
on
ounter
2'
Rolling
Shutter
17'-
7"
8
'
9
"
7'-
6"
1
6'
3'-10"
1'-
10"
11'-
4"
5'
20' 9" 5'-
8" 8' 5'-8" 9"
AGRO PROCESSING COMPLEX UNIT
10'
40'
20'
60'
LAYOUT OF AREA UTILIZATION OF
DIFFERENT PROCESSES
6'-3"
5'-
5"
3'
2'-5"
8'
8'-1"
Rolling Shutter
Stor
e
Racks
Site Selection
2
Registration
3
 SSI
◦ Micro enterprise
( annual turnover <5 crores)
◦ Small enterprise
( annual turnover 5-75 crore)
Entrepreneur Memorandum For Setting Up Micro,
Small And Medium Enterprise
 GST(Goods and service tax)
 FSSAI
◦ (Food Standard and Safety Authority ofIndia)
4
Power Supply Connection
20KW/25HP
Documents to be submitted to nearest
Sub Station
◦ Application
◦ AnAffidavit
◦ Security Fee
◦ Advance charges
◦ Meter Security Charges
Selection and Installation of Machines
5
 Selection and installation
of machines
3
'
3'-
8"
Ø2'-
2"
Ø
3'
5'-
10"
4'-
10"
P4
5'-
5"
11
"
Hopp
er 1
0'
2'-
10"
P14
2'-
8"
Ø
3'
2'-
6"
Ø
3'
4'
4'
Main
Motor
P18
1'-7"
3'-5"
4
'
6'-
10"
2
2'-
6"
6'-42"'-
6"
LAYOUT OF DETAIL OF DIFFERENT
MACHINES
P21
2
'
2'-
11"
6'-
10"
5'-
3"
P19
6'-
2"
P24
P3
P6 P7
P1 P
P5
P17 3'-6"
P15
P16
P13
P11 2'P
-13
2
"
Pit
2
5'-
3"
Elevato
r 2
Rula 4'-
8"
Raw Material
Pit
3
'
-
8
"
11'-9"
3'-
7"
Pit 1
Elevato
r 1
P23
P22
Double Polisher 2'-
10"
Dehus
ker
Masala
Grinder
Fee
d
Cyclo
ne
Cake
Tank
Oil
Tank
Filter
Press
Oil
Expeller
Filter P
u2m
'-3p" 4'-
11"
2'-11"
P8 P9
P10
44'-3"
Main
Shaft
Chakki 2
Chakki
8'-
1"Sieve
Shaker Atta
Ra
jasthani
Att
a
Chakk
i 1
Rolling
Shutter
4
'
8
'
8
'
Mil
l
P
20
Stor
e
Stora
ge
10'-
9"
3'-
6"
AGRO PROCESSING
COMPLEX UNIT
Count
er
Racks
Stor
e
29'-
3"
9
"
Recepti
on
5
'
4
0'
Husk & Bran
40' 6'
20' 9" 5'-
8" 8' 5'-8" 9"
Packagi
ng
Are
a
Material
Handling &
Transportation
Gate
2'-5"
8'
8'-1"
Rolling Shutter
Raw
Material
Procurement
6
0'
Bank Loan
6
• Project report prepared by CA detailing
particulars of
• land
• machines to be installed
• expenses
• working capital
• profit
• pay back period
• SSI registration
• Approval of electricity connection
• Layout of the premises
Subsidy
7
 MOFPI
 NABARD
 Others
8
Agmark
Registration
 Application Fee
 Charges for the
filling officer
Marketing and Sales
9
 Completely individual/company’s effort.
Small scale level improved machinery are available in the
main industrial cities of Punjab i.e Ludhiana, Batala, Rajpura,
Khanna etc
Setup of an Agro Processing Complex
Rajasthani Chakki
Atta
Chakki
Mini rice mill
Setup of an Agro Processing Complex
OIL EXPELLER
Agro Processing Activities at PAU
Extraction of canola oil
Cost of the plant (including
filtration unit) : Rs. 3.00 lakhs
Oilseeds processed in last 6
months: 20 quintals
Processing of Canola oilseeds at PAU
 Drying
 Oil Expression
 Sedimentation of
impurities
 Filtration
 Bottling
 Labeling
Recovery of oil: 32-34 %
Oilseed cake : 65kg/q
Oil in cake: 5-8 %
Quantity processed: 50
quintals
PAU varieties: RLC 3/ GSC 7
Sold at the university outlets
Oil expression with screw
press
Filtration of oil
Canola seed
Bottling of oil
Cake Oil
Milling of basmati paddy
• Cost of mini rice mill (including grading unit): Rs. 4.00 lakhs
• Capacity of mill: 3.00 quintals of paddy/hour
• Basmati paddy processed in last 6 months: 90 quintals
Agro Processing Activities at PAU
Processing of Basmati Paddy
Recovery of rice: 65-67 %
Head Rice recovery: 50%
Quantity processed: 40 quintals
PAU varieties: PAU Pusa Basmati 1121/
1718
Sold at the university outlets
Cleaning Dehusking Polishing
Grading
Packaging
Processing of Wheat at PAU
Commodity : Wheat Variety : PBW1 Chapati
Qty processed: 100 quintals Revenue Generated 3.00
lakhs
Packaging
Training session
Outlet for floor
collection
Input hopper Cleaner-cum-
scrubber
Overhead storage
tank
Grinder
Wheat grain in bags
Turmeric Processing
• Cost of turmeric processing plant
(Excluding dryer): Rs. 6.5 lakhs
• Raw turmeric processed in last 6
months: 50 quintals
Agro Processing Activities at PAU
Processing of Turmeric at PAU
 Washing
 Boiling
 Drying
 Polishing
 Grinding
 Packaging
Recovery: 18-20 % turmeric powder
Turmeric Processed 200 quintals of raw turmeric costing Rs 4.0 Lakhs
Value of processed turmeric 7.0 Lakhs
Agro Processing Activities at PAU
Wheat Flour
Cost of the plant (including
filtration unit) : Rs. 5.00 lakhs
Wheat processed in last 2
months: 25 quintals
PAU PUBLICATIONS
 PAU Variety: SML 668
 Standardization of process
protocols for grading, cleaning,
drying, packaging and labelling
 Clean, nitrogen packed moong
was stored for 6 months and
then sold during summer 2020
and 2021
 Excellent feedback from
consumer wrt packaging,
labelling and quality.
Sun drying
Hot air drying
Temporary storage in
airtight stores
Unloading moong bags
Pilot Plant, Deptt PFE
Nitrogen packaging
Cleaning
PRIMARY PROCESSING OF PULSES
Machinery
• Pulse cleaning and grading
machine
• Pulse destoner
• Elevators (3 nos.)
• Vacuum packaging
machine
• Motors etc
Machinery cost
Building cost
10.00 lakh
8.00 lakh
Electric load 20 KW
Capacity 2.0 quintals /hr
Space required 100 sq. yd (covered)
Amount of pulses
processed per year
1000 quintals
Net Profit Rs. 8.00 lakh per year
Employment
generation
3 persons
Machinery manufacturers
M/s Agro Asian Industries
Plot No. 135, Saha HSIIDC,
Industrial Area, Ambala -
133104, Haryana, India
M/s Saluja Plastic Industries
546/1 Gill Road, Ludhiana-
141003
M/s Mahabir Mechanical Works
Near Visavkarma Chowk, Sham
Nagar, Rajpura
Economic Analysis of APC
Fixed Cost (25 % of machinery
cost)
2,75,000/-
Variable cost
Labour 3,60,000/-
Electricity 1,20,000/-
Raw material (500 Q Wheat) 10,00,000/-
Miscellaneous 1,50,000
TOTAL COST 19,05,000/-
Income
Atta (485 Q (97% recovery)
@2400/- per Q
11,64,000/-
Byproducts 10Q @ 1500/-per Q 15,000/-
Custom hiring
6500 Q @Rs. 225/- per Q
14,62,500/-
TOTAL INCOME 26,41,500/-
Annual Profit 7,36,500/-
ROI* 67%
Fixed Cost (25 % of
machinery cost)
1,25,000/-
Variable cost
Labour 1,80,000/-
Electricity 96,000/-
Raw material (200 Q) 12,00,000/-
Miscellaneous 50,000
TOTAL COST 16,51,000/-
Income
Oil (60 Q @16000/- per Q) 9,60,000/-
Deoiled cake (140 Q @
2700/- per Q)
3,78,000/-
Custom hiring (1450 Q @ Rs.
450/- per Q)
6,52,000/-
TOTAL INCOME 19,90,000/-
Annual Profit 3,39,000/-
*ROI 68%
Atta Chakki Oil Expeller
* Return on Investment
Economic Analysis of APC
Fixed Cost (25 % of machinery cost) 1,25,000/-
Variable cost
Labour 90,000/-
Electricity 1,20,000/-
Miscellaneous 50,000/-
TOTAL COST 3,85,000/-
Income
Paddy milling (1000 Q) @ 300/- per Q 3,00,000/-
Sale of husk (20%) @ 450/-per Q 90,000/-
Sale of bran (4%) @ Rs. 2700/- per Q 1,08,000/-
TOTAL INCOME 4,98,000/-
Annual Profit 1,13,000/-
ROI* 22%
Mini Rice Mill
* Return on Investment
Turmeric Processing
Fixed Cost (25% of machinery cost of )
• Washer cum Polisher (1.0 lakh)
• Boiler (4.0 lakh)
• Solar Dryer (2.5 lakh)
• Grinder (1.0 lakh)
• Packaging machine (3.0 lakh, automatic)
2,87,500/-
Variable cost
Labour 1,80,000/-
Electricity 50,000/-
Raw material (1000 Q @ 2500/ - per Q) 25,00,000/-
Miscellaneous 50,000
TOTAL COST 30,67,500/-
Income
Turmeric powder(200 Q @18,000/- per Q) (20% Recovery) 36,00,000/-
TOTAL INCOME 36,00,000/-
Annual Profit 5,32,500/-
*ROI 46%
HONEY PROCESSING SYSTEM
Machinery
• Honey heating
cum filtration
unit
• Bottling and
packaging system
Machinery cost 3.00 lakh
Electric load 5 KW
Capacity 50 kg/batch of 2 hrs
Honey processed / day 2 quintals
Cost of processing Rs. 2.0/ kg of honey
(approx.)
Machinery manufacturers
M/s AB Engineers,
Focal Point, Ludhiana
S.No Particular Qty.
1. Cane Crusher 10 q/h gear type Operated by 10-15 HP
Motor
01
2. Storage tanks (SS) 03
3. 1.5 Meters diameter MS/SS Pans with 4 handles 02
4. Gutter pan 01
5. Laboratory Equipments
(brix meter, pH meter, temperature sensor)
01
set
6. Cooling tank (Chak) 01
7. Jaggery Tools (Laddle, Strainer, Strainer – Micro mesh
,moulding platform, Scoop, Khurpi, Buckets, sealing
machine etc.
02
set
8. Moulding frame(SS) set 08
9. Moulding frame Platform 02
10. Furnace 01
11. Blender 01
12. Band sealer 01
13. Accessories( pump. Pipe, fittings etc.)
Machinery for 1 ton/hr Jaggery plant
Plant running season October to April
(200 days)
Jaggery production in season 100 tons
Manpower Requirements 4-5
Budget requirement Approx 15 lakhs
Jaggery Plant Operation
Space Required 50ft X 30 ft
Desired Space: 200-300 sq. Yard
Total Investment on Machinery: Maximum 20.0 lakhs
Monthly Profit: Rs 0.50 to 1.0 Lakhs, depending on the
number of machines and Qty processed
Total APC established: > 300
Employment Generation: 2-5 persons
ECONOMIC VIABILITY
A brief plan and its proper execution helps in the
smooth operation for establishing Agro processing units.
An agro processing complex with 2 or more units is
capable of generating an income of Rs. 50,000-100,000
per month along with creating employment for 2-5
people.
AP Based industry seems to be available solution to
pull the farmers out of the current critical situation.
Transforming producer to processor
Offers a stable, economically viable and a socially
respectful opportunity of being an entrepreneur to the
rural population.
GIST
Agro-Processing Complexes, Punjab Agricultural University

Agro-Processing Complexes, Punjab Agricultural University

  • 1.
    Dr M SALAM Principal Scientist & I/c AICRP on PHET Deptt. of Processing & Food Engineering PAU, Ludhiana AGRO PROCESSING COMPLEXES
  • 2.
    Why Agro ProcessingComplex? Processing of farm produce locally Reduced transportation cost of raw materials Employment generation in production catchment Adulteration free product Increased farm income Migration check of unemployed rural youth to urban areas Ease of disposal of waste SECURE INCOME
  • 3.
    APC CONCEPT Agro-processing complexis a place where more than one crops are processed and have the required facilities for handling, processing and storage of cereals, pulses, oilseeds and spices at village level.
  • 4.
    Factors Favorable forthe Development of APCs at Rural Level •Availability of Raw Material (Wheat, paddy, oilseed, cotton, spices, pulses) •Economic Gain •Government Policies(subsidy) •Employment Generation •Nutritional Security •Increased Purchasing Power • Check on Post Harvest Losses
  • 5.
    Commodity MSP (RS/qtl) Processed Product Market cost Approx. (Rs/qtl) Profit (Rs/qtl) Wheat1925 (2250) Flour + choker 3000 750 Paddy 1815 (2600) Rice + Bran + husk 5000 2400 Mustard 5050 (12625) Oil + Oil cake 18000 5375 RAW/ PROCESSED PRODUCT COST PROFIT RATIO
  • 6.
    Salient Features These complexesmay comprise of a mini rice mill, baby oil expeller, atta chakki (rajasthani), flour mill, masala grinder and feed mill. All these complexes were found to be economically viable units, providing employment to 2-5 persons.
  • 7.
    PENJA AGRO PROCESSING COMPLEX RUBBER ROLL SHELLER POLISHER ATTACHAKI (RAJASTHANI) BABY OIL EXPELLER SCOURING MACHINE ATTA CHAKKI CLEANER PIT FOR GRAINS ELEVATORS Desired space of approx. 150-200 sq.yard
  • 8.
    Model of AgroProcessing Complex
  • 9.
    Present Cost ofMachines Required for APC Extra Cost of Rs 6, 00,000 (for construction of APC shed along with installation of machinery) Crop/ Commodity Processed Products/ By-products Components/ machines Capacity Cost (Rs.) Paddy Rice/Husk and bran Mini rice mill with two polishers & elevators 250 kg/hr 3,00,000 Oilseeds Filtered oil/Oil Cake Baby oil expeller with filter press 100 kg/hr of oilseed 3,00,000 Wheat Wheat Flour/Bran Atta Chakki (with Scourer) 700 kg/hr 7,00,000 Wheat Wheat Flour/Bran Atta Chakki (Rajasthani) 150 kg/hr 50,000 Turmeric, Chilli Turmeric and Chilli powder Masala Grinder 50 kg/hr 85,000 Pulses Graded pulses Pulse cleaner-cum- grader 100 kg/hr 65,000 Mixture of by- products Cattle feed Cattle feed mill 9 qtls/hr 3,50,000 Electric motor with fitting 20-25 hp 1,50,000 Total cost on machinery 20,00,000
  • 10.
    PROJECT IDEA FEASIBILITY STUDY •Technical • Commercial Market • Economical • Financial • Social Preliminary investment decision Yes Favorable No Abandon ENGINEERING DESIGN/PLANT DESIGN • Plant Location • Plant Size/ Capacity • Product Design/Specification • Process selection/ design • Market analysis • Equipment/ Plant Layout • Piping and Instrumentation design/selection • Utilities and services • Plant building and surroundings • Cost and benefit analysis P L A N N I N G
  • 11.
    Yes No Abandon Final Investment Decision ProjectReport Capital Acquisition Building Construction Procurement of Raw material and Equipment Installation, Commissioning and Start up Unit in Production/Operation Marketing E X E C U T I O N Feasibility Report: Parameter of economics Viability of project Capital required, revenue, expenses, loan, depreciation, bank installments etc
  • 12.
    STEPS INVOLVED IN ESTABLISMENTOF APC Identification and selection of the agricultural produce to be processed Site Selection 1 2 Registration Power Supply Connection Bank Loan Subsidy Agmark Registration 3 4 5 Selection/Installation of Machines 6 7 8 9 Marketing and Sales Feasibility Report
  • 13.
    • Cropping patternof the area • Raw material available • Demand/Supply • Different areas have different crops. Processes may add or subtract in the APC according to native agricultural produce. Identification and Selection of the Agricultural Produce to be Processed 1
  • 14.
     Plant location ◦Clean area ◦ No Garbage dump ◦ Good drainage facility ◦ Should be elevated in comparison to surrounding areas ◦ Accessibility via road  Size  Capacity  Design  Specification 8 ' Packag ing Area 1 0' 4 ' 5 0' Spice s Grindi ng Sectio n 15 sq. ft. 5 ' n H S usk & Bra torage 8' 5 ' Oil Expelling Section 195 sq. ft. 8 ' C 6 ' Raw Material Procurement 4'- 8" Stor e 7'- 6" 8 ' Material Handling & Transportation Gate Rice Milling Sectio n 85 sq. ft. 29'- 3" 1 3' 2 0' Wheat Milling Section 524 sq. ft. 1 5' 4 0' 10'- 9" Fee d Milli ng Sect io 50 sq. n ft . Recepti on ounter 2' Rolling Shutter 17'- 7" 8 ' 9 " 7'- 6" 1 6' 3'-10" 1'- 10" 11'- 4" 5' 20' 9" 5'- 8" 8' 5'-8" 9" AGRO PROCESSING COMPLEX UNIT 10' 40' 20' 60' LAYOUT OF AREA UTILIZATION OF DIFFERENT PROCESSES 6'-3" 5'- 5" 3' 2'-5" 8' 8'-1" Rolling Shutter Stor e Racks Site Selection 2
  • 15.
    Registration 3  SSI ◦ Microenterprise ( annual turnover <5 crores) ◦ Small enterprise ( annual turnover 5-75 crore) Entrepreneur Memorandum For Setting Up Micro, Small And Medium Enterprise  GST(Goods and service tax)  FSSAI ◦ (Food Standard and Safety Authority ofIndia)
  • 16.
    4 Power Supply Connection 20KW/25HP Documentsto be submitted to nearest Sub Station ◦ Application ◦ AnAffidavit ◦ Security Fee ◦ Advance charges ◦ Meter Security Charges
  • 17.
    Selection and Installationof Machines 5  Selection and installation of machines 3 ' 3'- 8" Ø2'- 2" Ø 3' 5'- 10" 4'- 10" P4 5'- 5" 11 " Hopp er 1 0' 2'- 10" P14 2'- 8" Ø 3' 2'- 6" Ø 3' 4' 4' Main Motor P18 1'-7" 3'-5" 4 ' 6'- 10" 2 2'- 6" 6'-42"'- 6" LAYOUT OF DETAIL OF DIFFERENT MACHINES P21 2 ' 2'- 11" 6'- 10" 5'- 3" P19 6'- 2" P24 P3 P6 P7 P1 P P5 P17 3'-6" P15 P16 P13 P11 2'P -13 2 " Pit 2 5'- 3" Elevato r 2 Rula 4'- 8" Raw Material Pit 3 ' - 8 " 11'-9" 3'- 7" Pit 1 Elevato r 1 P23 P22 Double Polisher 2'- 10" Dehus ker Masala Grinder Fee d Cyclo ne Cake Tank Oil Tank Filter Press Oil Expeller Filter P u2m '-3p" 4'- 11" 2'-11" P8 P9 P10 44'-3" Main Shaft Chakki 2 Chakki 8'- 1"Sieve Shaker Atta Ra jasthani Att a Chakk i 1 Rolling Shutter 4 ' 8 ' 8 ' Mil l P 20 Stor e Stora ge 10'- 9" 3'- 6" AGRO PROCESSING COMPLEX UNIT Count er Racks Stor e 29'- 3" 9 " Recepti on 5 ' 4 0' Husk & Bran 40' 6' 20' 9" 5'- 8" 8' 5'-8" 9" Packagi ng Are a Material Handling & Transportation Gate 2'-5" 8' 8'-1" Rolling Shutter Raw Material Procurement 6 0'
  • 18.
    Bank Loan 6 • Projectreport prepared by CA detailing particulars of • land • machines to be installed • expenses • working capital • profit • pay back period • SSI registration • Approval of electricity connection • Layout of the premises
  • 19.
  • 20.
    8 Agmark Registration  Application Fee Charges for the filling officer
  • 21.
    Marketing and Sales 9 Completely individual/company’s effort.
  • 25.
    Small scale levelimproved machinery are available in the main industrial cities of Punjab i.e Ludhiana, Batala, Rajpura, Khanna etc
  • 26.
    Setup of anAgro Processing Complex Rajasthani Chakki Atta Chakki Mini rice mill
  • 27.
    Setup of anAgro Processing Complex OIL EXPELLER
  • 28.
    Agro Processing Activitiesat PAU Extraction of canola oil Cost of the plant (including filtration unit) : Rs. 3.00 lakhs Oilseeds processed in last 6 months: 20 quintals
  • 29.
    Processing of Canolaoilseeds at PAU  Drying  Oil Expression  Sedimentation of impurities  Filtration  Bottling  Labeling Recovery of oil: 32-34 % Oilseed cake : 65kg/q Oil in cake: 5-8 % Quantity processed: 50 quintals PAU varieties: RLC 3/ GSC 7 Sold at the university outlets Oil expression with screw press Filtration of oil Canola seed Bottling of oil Cake Oil
  • 30.
    Milling of basmatipaddy • Cost of mini rice mill (including grading unit): Rs. 4.00 lakhs • Capacity of mill: 3.00 quintals of paddy/hour • Basmati paddy processed in last 6 months: 90 quintals Agro Processing Activities at PAU
  • 31.
    Processing of BasmatiPaddy Recovery of rice: 65-67 % Head Rice recovery: 50% Quantity processed: 40 quintals PAU varieties: PAU Pusa Basmati 1121/ 1718 Sold at the university outlets Cleaning Dehusking Polishing Grading Packaging
  • 32.
    Processing of Wheatat PAU Commodity : Wheat Variety : PBW1 Chapati Qty processed: 100 quintals Revenue Generated 3.00 lakhs Packaging Training session Outlet for floor collection Input hopper Cleaner-cum- scrubber Overhead storage tank Grinder Wheat grain in bags
  • 33.
    Turmeric Processing • Costof turmeric processing plant (Excluding dryer): Rs. 6.5 lakhs • Raw turmeric processed in last 6 months: 50 quintals Agro Processing Activities at PAU
  • 34.
    Processing of Turmericat PAU  Washing  Boiling  Drying  Polishing  Grinding  Packaging Recovery: 18-20 % turmeric powder Turmeric Processed 200 quintals of raw turmeric costing Rs 4.0 Lakhs Value of processed turmeric 7.0 Lakhs
  • 35.
    Agro Processing Activitiesat PAU Wheat Flour Cost of the plant (including filtration unit) : Rs. 5.00 lakhs Wheat processed in last 2 months: 25 quintals
  • 36.
  • 37.
     PAU Variety:SML 668  Standardization of process protocols for grading, cleaning, drying, packaging and labelling  Clean, nitrogen packed moong was stored for 6 months and then sold during summer 2020 and 2021  Excellent feedback from consumer wrt packaging, labelling and quality. Sun drying Hot air drying Temporary storage in airtight stores Unloading moong bags Pilot Plant, Deptt PFE Nitrogen packaging Cleaning
  • 38.
    PRIMARY PROCESSING OFPULSES Machinery • Pulse cleaning and grading machine • Pulse destoner • Elevators (3 nos.) • Vacuum packaging machine • Motors etc Machinery cost Building cost 10.00 lakh 8.00 lakh Electric load 20 KW Capacity 2.0 quintals /hr Space required 100 sq. yd (covered) Amount of pulses processed per year 1000 quintals Net Profit Rs. 8.00 lakh per year Employment generation 3 persons Machinery manufacturers M/s Agro Asian Industries Plot No. 135, Saha HSIIDC, Industrial Area, Ambala - 133104, Haryana, India M/s Saluja Plastic Industries 546/1 Gill Road, Ludhiana- 141003 M/s Mahabir Mechanical Works Near Visavkarma Chowk, Sham Nagar, Rajpura
  • 39.
    Economic Analysis ofAPC Fixed Cost (25 % of machinery cost) 2,75,000/- Variable cost Labour 3,60,000/- Electricity 1,20,000/- Raw material (500 Q Wheat) 10,00,000/- Miscellaneous 1,50,000 TOTAL COST 19,05,000/- Income Atta (485 Q (97% recovery) @2400/- per Q 11,64,000/- Byproducts 10Q @ 1500/-per Q 15,000/- Custom hiring 6500 Q @Rs. 225/- per Q 14,62,500/- TOTAL INCOME 26,41,500/- Annual Profit 7,36,500/- ROI* 67% Fixed Cost (25 % of machinery cost) 1,25,000/- Variable cost Labour 1,80,000/- Electricity 96,000/- Raw material (200 Q) 12,00,000/- Miscellaneous 50,000 TOTAL COST 16,51,000/- Income Oil (60 Q @16000/- per Q) 9,60,000/- Deoiled cake (140 Q @ 2700/- per Q) 3,78,000/- Custom hiring (1450 Q @ Rs. 450/- per Q) 6,52,000/- TOTAL INCOME 19,90,000/- Annual Profit 3,39,000/- *ROI 68% Atta Chakki Oil Expeller * Return on Investment
  • 40.
    Economic Analysis ofAPC Fixed Cost (25 % of machinery cost) 1,25,000/- Variable cost Labour 90,000/- Electricity 1,20,000/- Miscellaneous 50,000/- TOTAL COST 3,85,000/- Income Paddy milling (1000 Q) @ 300/- per Q 3,00,000/- Sale of husk (20%) @ 450/-per Q 90,000/- Sale of bran (4%) @ Rs. 2700/- per Q 1,08,000/- TOTAL INCOME 4,98,000/- Annual Profit 1,13,000/- ROI* 22% Mini Rice Mill * Return on Investment
  • 41.
    Turmeric Processing Fixed Cost(25% of machinery cost of ) • Washer cum Polisher (1.0 lakh) • Boiler (4.0 lakh) • Solar Dryer (2.5 lakh) • Grinder (1.0 lakh) • Packaging machine (3.0 lakh, automatic) 2,87,500/- Variable cost Labour 1,80,000/- Electricity 50,000/- Raw material (1000 Q @ 2500/ - per Q) 25,00,000/- Miscellaneous 50,000 TOTAL COST 30,67,500/- Income Turmeric powder(200 Q @18,000/- per Q) (20% Recovery) 36,00,000/- TOTAL INCOME 36,00,000/- Annual Profit 5,32,500/- *ROI 46%
  • 42.
    HONEY PROCESSING SYSTEM Machinery •Honey heating cum filtration unit • Bottling and packaging system Machinery cost 3.00 lakh Electric load 5 KW Capacity 50 kg/batch of 2 hrs Honey processed / day 2 quintals Cost of processing Rs. 2.0/ kg of honey (approx.) Machinery manufacturers M/s AB Engineers, Focal Point, Ludhiana
  • 43.
    S.No Particular Qty. 1.Cane Crusher 10 q/h gear type Operated by 10-15 HP Motor 01 2. Storage tanks (SS) 03 3. 1.5 Meters diameter MS/SS Pans with 4 handles 02 4. Gutter pan 01 5. Laboratory Equipments (brix meter, pH meter, temperature sensor) 01 set 6. Cooling tank (Chak) 01 7. Jaggery Tools (Laddle, Strainer, Strainer – Micro mesh ,moulding platform, Scoop, Khurpi, Buckets, sealing machine etc. 02 set 8. Moulding frame(SS) set 08 9. Moulding frame Platform 02 10. Furnace 01 11. Blender 01 12. Band sealer 01 13. Accessories( pump. Pipe, fittings etc.) Machinery for 1 ton/hr Jaggery plant
  • 44.
    Plant running seasonOctober to April (200 days) Jaggery production in season 100 tons Manpower Requirements 4-5 Budget requirement Approx 15 lakhs Jaggery Plant Operation Space Required 50ft X 30 ft
  • 45.
    Desired Space: 200-300sq. Yard Total Investment on Machinery: Maximum 20.0 lakhs Monthly Profit: Rs 0.50 to 1.0 Lakhs, depending on the number of machines and Qty processed Total APC established: > 300 Employment Generation: 2-5 persons ECONOMIC VIABILITY
  • 46.
    A brief planand its proper execution helps in the smooth operation for establishing Agro processing units. An agro processing complex with 2 or more units is capable of generating an income of Rs. 50,000-100,000 per month along with creating employment for 2-5 people. AP Based industry seems to be available solution to pull the farmers out of the current critical situation. Transforming producer to processor Offers a stable, economically viable and a socially respectful opportunity of being an entrepreneur to the rural population. GIST