SlideShare a Scribd company logo
B. Forest Based Industries FBI PAGE
36. Ayurvedic Tablets FBI-03 71
FBI-03
KHADI & VILLAGE INDUSTRIES COMMISSION
PROJECT PROFILE FOR GRAMODYOG ROZGAR YOJANA
MANUFACTURE OF AYURVEDIC TABLETS
The ancient form of treatment without any side effect have earned a worldwide name and their search and
development in the area have developed for the manufacturing of Tablets/Capsules, etc. for quick relief.
One ayurvedic product has tremendous market now a days.
1. Name of the Product : Ayurvedic Tablets
2. Project Cost :
(a) Capital Expenditure
Land : Own
Building Shed 1000 sq.ft. : Rs. 200000.00
Equipment : Rs. 295000.00
(Pulveriser, Powder Mass mixer, Ball Mill
Tableting M/c, Tablet Coating & Counting M/c,
Blister pack M/c etc..)
Total Capital Expenditure : Rs. 495000.00
(b) Working Capital : Rs. 106000.00
TOTAL PROJECT COST : Rs. 601000.00
3. Estimated Annual Production of Ayurvedic Tablets: (Value in í000)
Sl. No. Particulars Capacity Rate Total Value
1. Ayurvedic Tablets 480000.00 2.65 1279.30
TOTAL 480000.00 2.65 1279.30
4. Raw Material : Rs. 436000.00
5. Labels and Packing Material : Rs. 25000.00
6. Wages (Skilled & Unskilled) : Rs. 225000.00
7. Salaries : Rs. 200000.00
8. Administrative Expenses : Rs. 150000.00
9. Overheads : Rs. 150000.00
10. Miscellaneous Expenses : Rs. 10000.00
11. Depreciation : Rs. 39500.00
12. Insurance : Rs. 4950.00
13. Interest (As per the PLR)
(a) Capital Expenditure Loan : Rs. 64350.00
(b) Working Capital Loan : Rs. 13780.00
Total Interest : Rs. 78130.00
14. Working Capital Requirement
Fixed Cost : Rs. 429300.00
Variable Cost : Rs. 849780.00
Requirement of Working Capital per Cycle : Rs. 106590.00
15 Estimated Cost Analysis
Capacity Utilization (Rs. in í000)Sl.No. Particulars
100% 60% 70% 80%
1. Fixed Cost 429.30 257.58 300.51 343.44
2. Variable Cost 850.00 510.00 595.00 680.00
3. Cost of Production 1279.30 767.58 895.51 1023.00
4. Projected Sales 1500.00 900.00 1050.00 1200.00
5. Gross Surplus 220.70 132.42 154.49 176.56
6. Expected Net Surplus 181.00 93.00 115.00 137.00
Note:
1. All figures mentioned above are only indicative and may vary from place to place.
2. If the investment on Building is replaced by Rental Premises-
(a) Total Cost of Project will be reduced.
(b) Profitability will be increased.
(c) Interest on Capital Expenditure will be reduced.

More Related Content

Similar to Ayurvedic tablets manufacturing unit

Cattle and poultry feed manufacturing unit
Cattle and poultry feed manufacturing unitCattle and poultry feed manufacturing unit
Cattle and poultry feed manufacturing unit
Kaushik Chaudhury
 
Bamboo article manufacturing unit
Bamboo article manufacturing unitBamboo article manufacturing unit
Bamboo article manufacturing unit
Kaushik Chaudhury
 
Project family tree
Project family treeProject family tree
Project family tree
Shaham Khan
 
Business Plan - Setup A Jeans Factory
Business Plan - Setup A Jeans FactoryBusiness Plan - Setup A Jeans Factory
Business Plan - Setup A Jeans Factory
Vinay Prajapati
 
5 nfsm orissa
5 nfsm orissa5 nfsm orissa
5 nfsm orissa
pritiinternalmails
 
08 chilly and turmeric powder
08 chilly and turmeric powder08 chilly and turmeric powder
08 chilly and turmeric powder
manishapatro06
 
Project profilevol 1
Project profilevol 1Project profilevol 1
Project profilevol 1
Himato Sema
 
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
Budget Vs Actual Variance Analysis PowerPoint Presentation SlidesBudget Vs Actual Variance Analysis PowerPoint Presentation Slides
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
SlideTeam
 
CT (1).pptx
CT (1).pptxCT (1).pptx
CT (1).pptx
GutpaShobha
 
Actual Vs Budget Variance PowerPoint Presentation Slides
Actual Vs Budget Variance PowerPoint Presentation SlidesActual Vs Budget Variance PowerPoint Presentation Slides
Actual Vs Budget Variance PowerPoint Presentation Slides
SlideTeam
 
Some Demonstration of Commercial & Planning Activities
Some Demonstration of Commercial & Planning ActivitiesSome Demonstration of Commercial & Planning Activities
Some Demonstration of Commercial & Planning Activities
Emdadul Huq MBA, PGDSCM
 
Cashew nut production
Cashew nut productionCashew nut production
Cashew nut production
Oyindeinbofa Nicholas.Ere
 
Advanced+management+accounting+ +nov+2008+rtp
Advanced+management+accounting+ +nov+2008+rtpAdvanced+management+accounting+ +nov+2008+rtp
Advanced+management+accounting+ +nov+2008+rtp
fislam6556
 
Spice processing
Spice processingSpice processing
Spice processing
krishnakantmalviya
 
Business plan on fly ash bricks
Business plan on fly ash bricksBusiness plan on fly ash bricks
Business plan on fly ash bricks
Atikant Kashyap
 
Costing assignment.docx
Costing assignment.docxCosting assignment.docx
Costing assignment.docx
ssuserdcbf4e
 
Bvg on line training
Bvg on line trainingBvg on line training
Bvg on line training
Vijay Singh
 
2Q07 presentation
2Q07 presentation2Q07 presentation
2Q07 presentation
BrasilEcodiesel
 
Project Profile for Mustard Oil Plant
Project Profile for Mustard Oil PlantProject Profile for Mustard Oil Plant
Project Profile for Mustard Oil Plant
Mohit Garg
 
Budget Variance PowerPoint Presentation Slides
Budget Variance PowerPoint Presentation SlidesBudget Variance PowerPoint Presentation Slides
Budget Variance PowerPoint Presentation Slides
SlideTeam
 

Similar to Ayurvedic tablets manufacturing unit (20)

Cattle and poultry feed manufacturing unit
Cattle and poultry feed manufacturing unitCattle and poultry feed manufacturing unit
Cattle and poultry feed manufacturing unit
 
Bamboo article manufacturing unit
Bamboo article manufacturing unitBamboo article manufacturing unit
Bamboo article manufacturing unit
 
Project family tree
Project family treeProject family tree
Project family tree
 
Business Plan - Setup A Jeans Factory
Business Plan - Setup A Jeans FactoryBusiness Plan - Setup A Jeans Factory
Business Plan - Setup A Jeans Factory
 
5 nfsm orissa
5 nfsm orissa5 nfsm orissa
5 nfsm orissa
 
08 chilly and turmeric powder
08 chilly and turmeric powder08 chilly and turmeric powder
08 chilly and turmeric powder
 
Project profilevol 1
Project profilevol 1Project profilevol 1
Project profilevol 1
 
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
Budget Vs Actual Variance Analysis PowerPoint Presentation SlidesBudget Vs Actual Variance Analysis PowerPoint Presentation Slides
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
 
CT (1).pptx
CT (1).pptxCT (1).pptx
CT (1).pptx
 
Actual Vs Budget Variance PowerPoint Presentation Slides
Actual Vs Budget Variance PowerPoint Presentation SlidesActual Vs Budget Variance PowerPoint Presentation Slides
Actual Vs Budget Variance PowerPoint Presentation Slides
 
Some Demonstration of Commercial & Planning Activities
Some Demonstration of Commercial & Planning ActivitiesSome Demonstration of Commercial & Planning Activities
Some Demonstration of Commercial & Planning Activities
 
Cashew nut production
Cashew nut productionCashew nut production
Cashew nut production
 
Advanced+management+accounting+ +nov+2008+rtp
Advanced+management+accounting+ +nov+2008+rtpAdvanced+management+accounting+ +nov+2008+rtp
Advanced+management+accounting+ +nov+2008+rtp
 
Spice processing
Spice processingSpice processing
Spice processing
 
Business plan on fly ash bricks
Business plan on fly ash bricksBusiness plan on fly ash bricks
Business plan on fly ash bricks
 
Costing assignment.docx
Costing assignment.docxCosting assignment.docx
Costing assignment.docx
 
Bvg on line training
Bvg on line trainingBvg on line training
Bvg on line training
 
2Q07 presentation
2Q07 presentation2Q07 presentation
2Q07 presentation
 
Project Profile for Mustard Oil Plant
Project Profile for Mustard Oil PlantProject Profile for Mustard Oil Plant
Project Profile for Mustard Oil Plant
 
Budget Variance PowerPoint Presentation Slides
Budget Variance PowerPoint Presentation SlidesBudget Variance PowerPoint Presentation Slides
Budget Variance PowerPoint Presentation Slides
 

More from Kaushik Chaudhury

Model bankable scheme on goat - NABARD - 10 animals
Model bankable scheme on goat - NABARD - 10 animalsModel bankable scheme on goat - NABARD - 10 animals
Model bankable scheme on goat - NABARD - 10 animals
Kaushik Chaudhury
 
Ayurvedic formulations making unit small
Ayurvedic formulations making unit   smallAyurvedic formulations making unit   small
Ayurvedic formulations making unit small
Kaushik Chaudhury
 
Ayurvedic formulations making unit big
Ayurvedic formulations making unit   bigAyurvedic formulations making unit   big
Ayurvedic formulations making unit big
Kaushik Chaudhury
 
Ayurvedic churna manufacturing unit big
Ayurvedic churna manufacturing unit   bigAyurvedic churna manufacturing unit   big
Ayurvedic churna manufacturing unit big
Kaushik Chaudhury
 
Sheep farming 100 animals
Sheep farming   100 animalsSheep farming   100 animals
Sheep farming 100 animals
Kaushik Chaudhury
 
Poultry layer farming 20000 birds
Poultry layer farming   20000 birdsPoultry layer farming   20000 birds
Poultry layer farming 20000 birds
Kaushik Chaudhury
 
Poultry broiler farming 10000 birds
Poultry broiler farming   10000 birdsPoultry broiler farming   10000 birds
Poultry broiler farming 10000 birds
Kaushik Chaudhury
 
Pig farming 20 animals
Pig farming   20 animalsPig farming   20 animals
Pig farming 20 animals
Kaushik Chaudhury
 
Moringa cultivation for goat feed 1 ha
Moringa cultivation for goat feed   1 haMoringa cultivation for goat feed   1 ha
Moringa cultivation for goat feed 1 ha
Kaushik Chaudhury
 
Goat farming 10 animals
Goat farming   10 animalsGoat farming   10 animals
Goat farming 10 animals
Kaushik Chaudhury
 
Dairy farming 10 buffalos
Dairy farming   10 buffalosDairy farming   10 buffalos
Dairy farming 10 buffalos
Kaushik Chaudhury
 
Bulk milk cooling unit 5000 litr
Bulk milk cooling unit   5000 litrBulk milk cooling unit   5000 litr
Bulk milk cooling unit 5000 litr
Kaushik Chaudhury
 
Automatic milk collection unit 500 ltr
Automatic milk collection unit   500 ltrAutomatic milk collection unit   500 ltr
Automatic milk collection unit 500 ltr
Kaushik Chaudhury
 
Christian Missionary Society (CMS) - Narsinghpur, MP - Brochure
Christian Missionary Society (CMS) - Narsinghpur, MP - BrochureChristian Missionary Society (CMS) - Narsinghpur, MP - Brochure
Christian Missionary Society (CMS) - Narsinghpur, MP - Brochure
Kaushik Chaudhury
 
Rashtriya Seva Samiti (RSS) Tirupati - Annual Report - 2013 - 2014
Rashtriya Seva Samiti (RSS) Tirupati - Annual Report - 2013 - 2014Rashtriya Seva Samiti (RSS) Tirupati - Annual Report - 2013 - 2014
Rashtriya Seva Samiti (RSS) Tirupati - Annual Report - 2013 - 2014
Kaushik Chaudhury
 
4 forthcoming funding opportunity
4 forthcoming funding opportunity4 forthcoming funding opportunity
4 forthcoming funding opportunity
Kaushik Chaudhury
 
Sagen - A sample social forestry project for a ngo named nawa janam
Sagen - A sample social forestry project for a ngo named nawa janamSagen - A sample social forestry project for a ngo named nawa janam
Sagen - A sample social forestry project for a ngo named nawa janam
Kaushik Chaudhury
 
Sample ngo project objectives
Sample ngo project objectivesSample ngo project objectives
Sample ngo project objectives
Kaushik Chaudhury
 

More from Kaushik Chaudhury (18)

Model bankable scheme on goat - NABARD - 10 animals
Model bankable scheme on goat - NABARD - 10 animalsModel bankable scheme on goat - NABARD - 10 animals
Model bankable scheme on goat - NABARD - 10 animals
 
Ayurvedic formulations making unit small
Ayurvedic formulations making unit   smallAyurvedic formulations making unit   small
Ayurvedic formulations making unit small
 
Ayurvedic formulations making unit big
Ayurvedic formulations making unit   bigAyurvedic formulations making unit   big
Ayurvedic formulations making unit big
 
Ayurvedic churna manufacturing unit big
Ayurvedic churna manufacturing unit   bigAyurvedic churna manufacturing unit   big
Ayurvedic churna manufacturing unit big
 
Sheep farming 100 animals
Sheep farming   100 animalsSheep farming   100 animals
Sheep farming 100 animals
 
Poultry layer farming 20000 birds
Poultry layer farming   20000 birdsPoultry layer farming   20000 birds
Poultry layer farming 20000 birds
 
Poultry broiler farming 10000 birds
Poultry broiler farming   10000 birdsPoultry broiler farming   10000 birds
Poultry broiler farming 10000 birds
 
Pig farming 20 animals
Pig farming   20 animalsPig farming   20 animals
Pig farming 20 animals
 
Moringa cultivation for goat feed 1 ha
Moringa cultivation for goat feed   1 haMoringa cultivation for goat feed   1 ha
Moringa cultivation for goat feed 1 ha
 
Goat farming 10 animals
Goat farming   10 animalsGoat farming   10 animals
Goat farming 10 animals
 
Dairy farming 10 buffalos
Dairy farming   10 buffalosDairy farming   10 buffalos
Dairy farming 10 buffalos
 
Bulk milk cooling unit 5000 litr
Bulk milk cooling unit   5000 litrBulk milk cooling unit   5000 litr
Bulk milk cooling unit 5000 litr
 
Automatic milk collection unit 500 ltr
Automatic milk collection unit   500 ltrAutomatic milk collection unit   500 ltr
Automatic milk collection unit 500 ltr
 
Christian Missionary Society (CMS) - Narsinghpur, MP - Brochure
Christian Missionary Society (CMS) - Narsinghpur, MP - BrochureChristian Missionary Society (CMS) - Narsinghpur, MP - Brochure
Christian Missionary Society (CMS) - Narsinghpur, MP - Brochure
 
Rashtriya Seva Samiti (RSS) Tirupati - Annual Report - 2013 - 2014
Rashtriya Seva Samiti (RSS) Tirupati - Annual Report - 2013 - 2014Rashtriya Seva Samiti (RSS) Tirupati - Annual Report - 2013 - 2014
Rashtriya Seva Samiti (RSS) Tirupati - Annual Report - 2013 - 2014
 
4 forthcoming funding opportunity
4 forthcoming funding opportunity4 forthcoming funding opportunity
4 forthcoming funding opportunity
 
Sagen - A sample social forestry project for a ngo named nawa janam
Sagen - A sample social forestry project for a ngo named nawa janamSagen - A sample social forestry project for a ngo named nawa janam
Sagen - A sample social forestry project for a ngo named nawa janam
 
Sample ngo project objectives
Sample ngo project objectivesSample ngo project objectives
Sample ngo project objectives
 

Recently uploaded

VYAPAR TRENDS JUNE-2024 e-EDITION (VOL-2, ISSUE-05)
VYAPAR TRENDS JUNE-2024 e-EDITION (VOL-2, ISSUE-05)VYAPAR TRENDS JUNE-2024 e-EDITION (VOL-2, ISSUE-05)
VYAPAR TRENDS JUNE-2024 e-EDITION (VOL-2, ISSUE-05)
ftiiassociation
 
一比一原版(ucsf毕业证书)加利福尼亚大学旧金山分校毕业证如何办理
一比一原版(ucsf毕业证书)加利福尼亚大学旧金山分校毕业证如何办理一比一原版(ucsf毕业证书)加利福尼亚大学旧金山分校毕业证如何办理
一比一原版(ucsf毕业证书)加利福尼亚大学旧金山分校毕业证如何办理
degswa
 
Abasse Twalal Harouna: The Maestro of Digital Marketing - His Journey and Ach...
Abasse Twalal Harouna: The Maestro of Digital Marketing - His Journey and Ach...Abasse Twalal Harouna: The Maestro of Digital Marketing - His Journey and Ach...
Abasse Twalal Harouna: The Maestro of Digital Marketing - His Journey and Ach...
Abasse Twalal Harouna
 
1:1制作英国伦敦大学毕业证(london毕业证书)学历学位证书原版一模一样
1:1制作英国伦敦大学毕业证(london毕业证书)学历学位证书原版一模一样1:1制作英国伦敦大学毕业证(london毕业证书)学历学位证书原版一模一样
1:1制作英国伦敦大学毕业证(london毕业证书)学历学位证书原版一模一样
es4hjcss
 
Complete Self-write Restaurant Business Plan Guide for Entrepreneurs
Complete Self-write Restaurant Business Plan Guide for EntrepreneursComplete Self-write Restaurant Business Plan Guide for Entrepreneurs
Complete Self-write Restaurant Business Plan Guide for Entrepreneurs
Kopa Global Technologies
 
Exploring the Contrast Silicone Sponge Rubber Versus Foam Rubber.pptx
Exploring the Contrast Silicone Sponge Rubber Versus Foam Rubber.pptxExploring the Contrast Silicone Sponge Rubber Versus Foam Rubber.pptx
Exploring the Contrast Silicone Sponge Rubber Versus Foam Rubber.pptx
Elastostar Rubber Corporation
 
一比一原版(ud毕业证书)丹佛大学毕业证如何办理
一比一原版(ud毕业证书)丹佛大学毕业证如何办理一比一原版(ud毕业证书)丹佛大学毕业证如何办理
一比一原版(ud毕业证书)丹佛大学毕业证如何办理
degswa
 
一比一原版(UAL毕业证)伦敦艺术大学毕业证如何办理
一比一原版(UAL毕业证)伦敦艺术大学毕业证如何办理一比一原版(UAL毕业证)伦敦艺术大学毕业证如何办理
一比一原版(UAL毕业证)伦敦艺术大学毕业证如何办理
ocqunu
 
1比1定做(aub毕业证书)伯恩茅斯艺术大学毕业证硕士学历证书原版一模一样
1比1定做(aub毕业证书)伯恩茅斯艺术大学毕业证硕士学历证书原版一模一样1比1定做(aub毕业证书)伯恩茅斯艺术大学毕业证硕士学历证书原版一模一样
1比1定做(aub毕业证书)伯恩茅斯艺术大学毕业证硕士学历证书原版一模一样
es4hjcss
 

Recently uploaded (9)

VYAPAR TRENDS JUNE-2024 e-EDITION (VOL-2, ISSUE-05)
VYAPAR TRENDS JUNE-2024 e-EDITION (VOL-2, ISSUE-05)VYAPAR TRENDS JUNE-2024 e-EDITION (VOL-2, ISSUE-05)
VYAPAR TRENDS JUNE-2024 e-EDITION (VOL-2, ISSUE-05)
 
一比一原版(ucsf毕业证书)加利福尼亚大学旧金山分校毕业证如何办理
一比一原版(ucsf毕业证书)加利福尼亚大学旧金山分校毕业证如何办理一比一原版(ucsf毕业证书)加利福尼亚大学旧金山分校毕业证如何办理
一比一原版(ucsf毕业证书)加利福尼亚大学旧金山分校毕业证如何办理
 
Abasse Twalal Harouna: The Maestro of Digital Marketing - His Journey and Ach...
Abasse Twalal Harouna: The Maestro of Digital Marketing - His Journey and Ach...Abasse Twalal Harouna: The Maestro of Digital Marketing - His Journey and Ach...
Abasse Twalal Harouna: The Maestro of Digital Marketing - His Journey and Ach...
 
1:1制作英国伦敦大学毕业证(london毕业证书)学历学位证书原版一模一样
1:1制作英国伦敦大学毕业证(london毕业证书)学历学位证书原版一模一样1:1制作英国伦敦大学毕业证(london毕业证书)学历学位证书原版一模一样
1:1制作英国伦敦大学毕业证(london毕业证书)学历学位证书原版一模一样
 
Complete Self-write Restaurant Business Plan Guide for Entrepreneurs
Complete Self-write Restaurant Business Plan Guide for EntrepreneursComplete Self-write Restaurant Business Plan Guide for Entrepreneurs
Complete Self-write Restaurant Business Plan Guide for Entrepreneurs
 
Exploring the Contrast Silicone Sponge Rubber Versus Foam Rubber.pptx
Exploring the Contrast Silicone Sponge Rubber Versus Foam Rubber.pptxExploring the Contrast Silicone Sponge Rubber Versus Foam Rubber.pptx
Exploring the Contrast Silicone Sponge Rubber Versus Foam Rubber.pptx
 
一比一原版(ud毕业证书)丹佛大学毕业证如何办理
一比一原版(ud毕业证书)丹佛大学毕业证如何办理一比一原版(ud毕业证书)丹佛大学毕业证如何办理
一比一原版(ud毕业证书)丹佛大学毕业证如何办理
 
一比一原版(UAL毕业证)伦敦艺术大学毕业证如何办理
一比一原版(UAL毕业证)伦敦艺术大学毕业证如何办理一比一原版(UAL毕业证)伦敦艺术大学毕业证如何办理
一比一原版(UAL毕业证)伦敦艺术大学毕业证如何办理
 
1比1定做(aub毕业证书)伯恩茅斯艺术大学毕业证硕士学历证书原版一模一样
1比1定做(aub毕业证书)伯恩茅斯艺术大学毕业证硕士学历证书原版一模一样1比1定做(aub毕业证书)伯恩茅斯艺术大学毕业证硕士学历证书原版一模一样
1比1定做(aub毕业证书)伯恩茅斯艺术大学毕业证硕士学历证书原版一模一样
 

Ayurvedic tablets manufacturing unit

  • 1. B. Forest Based Industries FBI PAGE 36. Ayurvedic Tablets FBI-03 71 FBI-03 KHADI & VILLAGE INDUSTRIES COMMISSION PROJECT PROFILE FOR GRAMODYOG ROZGAR YOJANA MANUFACTURE OF AYURVEDIC TABLETS The ancient form of treatment without any side effect have earned a worldwide name and their search and development in the area have developed for the manufacturing of Tablets/Capsules, etc. for quick relief. One ayurvedic product has tremendous market now a days. 1. Name of the Product : Ayurvedic Tablets 2. Project Cost : (a) Capital Expenditure Land : Own Building Shed 1000 sq.ft. : Rs. 200000.00 Equipment : Rs. 295000.00 (Pulveriser, Powder Mass mixer, Ball Mill Tableting M/c, Tablet Coating & Counting M/c, Blister pack M/c etc..) Total Capital Expenditure : Rs. 495000.00 (b) Working Capital : Rs. 106000.00 TOTAL PROJECT COST : Rs. 601000.00 3. Estimated Annual Production of Ayurvedic Tablets: (Value in í000) Sl. No. Particulars Capacity Rate Total Value 1. Ayurvedic Tablets 480000.00 2.65 1279.30 TOTAL 480000.00 2.65 1279.30 4. Raw Material : Rs. 436000.00 5. Labels and Packing Material : Rs. 25000.00 6. Wages (Skilled & Unskilled) : Rs. 225000.00 7. Salaries : Rs. 200000.00 8. Administrative Expenses : Rs. 150000.00 9. Overheads : Rs. 150000.00 10. Miscellaneous Expenses : Rs. 10000.00
  • 2. 11. Depreciation : Rs. 39500.00 12. Insurance : Rs. 4950.00 13. Interest (As per the PLR) (a) Capital Expenditure Loan : Rs. 64350.00 (b) Working Capital Loan : Rs. 13780.00 Total Interest : Rs. 78130.00 14. Working Capital Requirement Fixed Cost : Rs. 429300.00 Variable Cost : Rs. 849780.00 Requirement of Working Capital per Cycle : Rs. 106590.00 15 Estimated Cost Analysis Capacity Utilization (Rs. in í000)Sl.No. Particulars 100% 60% 70% 80% 1. Fixed Cost 429.30 257.58 300.51 343.44 2. Variable Cost 850.00 510.00 595.00 680.00 3. Cost of Production 1279.30 767.58 895.51 1023.00 4. Projected Sales 1500.00 900.00 1050.00 1200.00 5. Gross Surplus 220.70 132.42 154.49 176.56 6. Expected Net Surplus 181.00 93.00 115.00 137.00 Note: 1. All figures mentioned above are only indicative and may vary from place to place. 2. If the investment on Building is replaced by Rental Premises- (a) Total Cost of Project will be reduced. (b) Profitability will be increased. (c) Interest on Capital Expenditure will be reduced.