SlideShare a Scribd company logo
BUSINESS MODEL AND BUSINESS
PLAN DEVELOPMENTKulekhani Resort
Presented By: Chandan Shrestha
INTRODUCTION
• cater traveler travelling from Kathmandu to eastern region
through biroad route
• provide homely environment to the routinized people
frustrated living in an around Kathmandu valley
• Sisneri is a place located in Makawanpur district where most
of the people of Nepal are unaware of. It is located 55 km from
Balkhu, Kathmandu and 20 km from Hetauda
• Kulekhani Hotel and Resort shall be located at Sisneri offering
lodging for vacations, weekends, and over-night trips along
with food
MANAGEMENT AND
ORGANIZATION STRUCTURE
• Kulekhani Resort and Hotel is a partnership firm owned by
four persons who shall be investing 31.88% and remaining
68.12% will be on debt
• The Resort will be well staffed with 1 manager, 2 marketing
manager, 1 accountant, 2receptionists, 3 room boy, 2 peon, 2
security guard, 2 gardener in administrative, marketing and
operation department and on the side of Kitchen and
Restaurant department there will be 2 head chef, 3 cook
helper, 4 cleaner and 10 waiter
PRODUCT AND SERVICES
• Resort will be providing AC and non AC rooms at reasonable
price
• There will be 20 AC rooms and 20 non AC rooms
• The Resort will have its own restaurant for the guests located
inside with various tastes of food and beverages
• There will be free Wifi, internet and e-mail facilities for the
customers
• Resort also has a facility for trekking, hiking and cycling as
the route is a perfect location for the same
MARKET ANALYSIS SUMMARY
• The market for lodging industry in Makawanpur is limited
only to Hetauda. Kulekhani Hotel and Resort could be
another best place for internal and external tourists
• People of any ages can be attracted towards the resort for
their small visit
• middle class families around the Kathmandu valley, Hetauda
and other people travelling on the way
• travelers travelling on budget, middle class families, and also
internal and external tourists travelling for short period
holidays on limited budget, youth couple and group of friends
Continue…
• Various auxiliary services like fishing, hiking, trekking and
various other services
• Word of mouth by providing best service, quality food and
homely stay
• The AC room will cost Rs 1500 and non AC room will cost Rs
1200 per day of stay
• Hoarding boards will be kept on the main way of Dakshinkali
and entrance of Hetauda connecting Sisneri
• Business cards and brochures
• Resort will also be equipped with websites for online
advertisement and online booking and payment facilities
• Resort will also be having contract with various business
colleges of Kathmandu
FINANCIAL PLAN
• The loss on the 1st
year will be Rs. 893,512
• profit from second year of Rs. 772,766
• The payback period is 5.13 years
Particulars Total Fund Required To be financed by
loan
To be financed by the
company
Fixed Capital 58,030,000.00 40,000,000.00 18,030,000.00
Working Capital 3,625,550.68 2,000,000.00 1,625,550.68
Total 61,655,550.68 42,000,000.00 19,655,550.68
Debts Equity Ratio 100.00% 68.12% 31.88%
Computation of Break Even Point
(Taking Base at 60% Capacity Utilization)
Particulars Amount
Revenue from Sales 20,695,500.00
Less-Variable Cost 8,741,700.00
Contribution margin 57.76%
Fixed Cost 13,145,150.00
BEP in Rs 22,758,072.90
BEP in Capacity Utilization % 65.98%
Business Development Plan
Business Development Plan

More Related Content

Viewers also liked

Elocin Nire Marketing Resort Cabins
Elocin Nire Marketing Resort CabinsElocin Nire Marketing Resort Cabins
Elocin Nire Marketing Resort Cabinselocinnire
 
Business plan powerpoint
Business plan powerpointBusiness plan powerpoint
Business plan powerpointiphani6
 
Business plan of a software house
Business plan of a software houseBusiness plan of a software house
Business plan of a software houseFarwa Ansari
 
Business plan on hotel in Goa never regret Downloading it
Business plan on hotel in Goa never regret Downloading itBusiness plan on hotel in Goa never regret Downloading it
Business plan on hotel in Goa never regret Downloading itShrey Kapoor
 
business development sales plan
business development sales plan business development sales plan
business development sales plan Fraser Hay
 
Kapalua Resort PPT
Kapalua Resort PPTKapalua Resort PPT
Kapalua Resort PPTdmccallion
 
Presentation Skills For MARKETING Managers
Presentation Skills For MARKETING ManagersPresentation Skills For MARKETING Managers
Presentation Skills For MARKETING ManagersYodhia Antariksa
 
Flp business plan
Flp business planFlp business plan
Flp business planSatya Pal
 

Viewers also liked (18)

Elocin Nire Marketing Resort Cabins
Elocin Nire Marketing Resort CabinsElocin Nire Marketing Resort Cabins
Elocin Nire Marketing Resort Cabins
 
Business plan powerpoint
Business plan powerpointBusiness plan powerpoint
Business plan powerpoint
 
Business plan of a software house
Business plan of a software houseBusiness plan of a software house
Business plan of a software house
 
Business plan on hotel in Goa never regret Downloading it
Business plan on hotel in Goa never regret Downloading itBusiness plan on hotel in Goa never regret Downloading it
Business plan on hotel in Goa never regret Downloading it
 
Business Plan (Hotel)
Business Plan (Hotel)Business Plan (Hotel)
Business Plan (Hotel)
 
business development sales plan
business development sales plan business development sales plan
business development sales plan
 
Marketing Plan
Marketing PlanMarketing Plan
Marketing Plan
 
Kapalua Resort PPT
Kapalua Resort PPTKapalua Resort PPT
Kapalua Resort PPT
 
Presentation Skills For MARKETING Managers
Presentation Skills For MARKETING ManagersPresentation Skills For MARKETING Managers
Presentation Skills For MARKETING Managers
 
Customer Equity
Customer EquityCustomer Equity
Customer Equity
 
Marketing plan ppt slides
Marketing plan ppt slidesMarketing plan ppt slides
Marketing plan ppt slides
 
Strategy Execution
Strategy Execution Strategy Execution
Strategy Execution
 
Customer Service Strategy
Customer Service StrategyCustomer Service Strategy
Customer Service Strategy
 
Innovation Strategy
Innovation StrategyInnovation Strategy
Innovation Strategy
 
Flp business plan
Flp business planFlp business plan
Flp business plan
 
Creative Thinking Skills
Creative Thinking SkillsCreative Thinking Skills
Creative Thinking Skills
 
Marketing Plan
Marketing PlanMarketing Plan
Marketing Plan
 
Burn Your Business Plan
Burn Your Business PlanBurn Your Business Plan
Burn Your Business Plan
 

Similar to Business Development Plan

Vacation inn ( A Group of Hotels & Resort )
Vacation inn ( A Group of Hotels & Resort )Vacation inn ( A Group of Hotels & Resort )
Vacation inn ( A Group of Hotels & Resort )Chandan Das
 
Vacation inn - group of Hotels & Resorts
Vacation inn - group of Hotels & ResortsVacation inn - group of Hotels & Resorts
Vacation inn - group of Hotels & ResortsSanjay Jain
 
TIKAM SINGH RAWAT
TIKAM SINGH RAWATTIKAM SINGH RAWAT
TIKAM SINGH RAWATtikam rawat
 
Vacation inn ppt
Vacation inn pptVacation inn ppt
Vacation inn pptChandan Das
 
Report on hotel himalayan horizon
Report on hotel himalayan horizonReport on hotel himalayan horizon
Report on hotel himalayan horizonChhitiz Shrestha
 
Vacation inn Group of hotels & resorts in India
Vacation inn Group of hotels & resorts in IndiaVacation inn Group of hotels & resorts in India
Vacation inn Group of hotels & resorts in Indiavacationinn
 
Panoramic universal growth story
Panoramic universal growth storyPanoramic universal growth story
Panoramic universal growth storykgail1
 
Kerala_Tourism.ppt
Kerala_Tourism.pptKerala_Tourism.ppt
Kerala_Tourism.pptNIDHINDASS1
 
Hotel opera pvt ltd
Hotel opera pvt ltdHotel opera pvt ltd
Hotel opera pvt ltdRajThakuri
 
Project report impact of GST on Hotel Industry
Project report impact of GST on Hotel IndustryProject report impact of GST on Hotel Industry
Project report impact of GST on Hotel IndustryDheeraj Agarwal
 
3 Himachal Pocket by Flight Ex-Bangalore (2).pdf
3 Himachal Pocket by Flight Ex-Bangalore  (2).pdf3 Himachal Pocket by Flight Ex-Bangalore  (2).pdf
3 Himachal Pocket by Flight Ex-Bangalore (2).pdfSrinivasGowda44
 
Freespirits - The Professional Travel and Conference organizers
Freespirits - The Professional Travel and Conference organizersFreespirits - The Professional Travel and Conference organizers
Freespirits - The Professional Travel and Conference organizerslochm
 
New Market Entry Strategies - Holiday and Leisure Services
New Market Entry Strategies - Holiday and Leisure ServicesNew Market Entry Strategies - Holiday and Leisure Services
New Market Entry Strategies - Holiday and Leisure ServicesSandeep Kumar
 
Resort Management Dr Sunil kumar.pptx
Resort Management Dr Sunil kumar.pptxResort Management Dr Sunil kumar.pptx
Resort Management Dr Sunil kumar.pptxDr. Sunil Kumar
 

Similar to Business Development Plan (20)

Vacation inn ( A Group of Hotels & Resort )
Vacation inn ( A Group of Hotels & Resort )Vacation inn ( A Group of Hotels & Resort )
Vacation inn ( A Group of Hotels & Resort )
 
Vacation inn - group of Hotels & Resorts
Vacation inn - group of Hotels & ResortsVacation inn - group of Hotels & Resorts
Vacation inn - group of Hotels & Resorts
 
TIKAM SINGH RAWAT
TIKAM SINGH RAWATTIKAM SINGH RAWAT
TIKAM SINGH RAWAT
 
Vacation inn ppt
Vacation inn pptVacation inn ppt
Vacation inn ppt
 
Kaustav.doc
Kaustav.docKaustav.doc
Kaustav.doc
 
Kaustav.doc
Kaustav.docKaustav.doc
Kaustav.doc
 
Report on hotel himalayan horizon
Report on hotel himalayan horizonReport on hotel himalayan horizon
Report on hotel himalayan horizon
 
Vacation inn Group of hotels & resorts in India
Vacation inn Group of hotels & resorts in IndiaVacation inn Group of hotels & resorts in India
Vacation inn Group of hotels & resorts in India
 
Panoramic universal growth story
Panoramic universal growth storyPanoramic universal growth story
Panoramic universal growth story
 
Kerala_Tourism.ppt
Kerala_Tourism.pptKerala_Tourism.ppt
Kerala_Tourism.ppt
 
GM
GMGM
GM
 
Hotel opera pvt ltd
Hotel opera pvt ltdHotel opera pvt ltd
Hotel opera pvt ltd
 
The heaven ppt-2013 (july 2013)
The heaven ppt-2013 (july 2013)The heaven ppt-2013 (july 2013)
The heaven ppt-2013 (july 2013)
 
Project report impact of GST on Hotel Industry
Project report impact of GST on Hotel IndustryProject report impact of GST on Hotel Industry
Project report impact of GST on Hotel Industry
 
3 Himachal Pocket by Flight Ex-Bangalore (2).pdf
3 Himachal Pocket by Flight Ex-Bangalore  (2).pdf3 Himachal Pocket by Flight Ex-Bangalore  (2).pdf
3 Himachal Pocket by Flight Ex-Bangalore (2).pdf
 
Pchl
PchlPchl
Pchl
 
SURAJ RESUME NEW
SURAJ RESUME NEWSURAJ RESUME NEW
SURAJ RESUME NEW
 
Freespirits - The Professional Travel and Conference organizers
Freespirits - The Professional Travel and Conference organizersFreespirits - The Professional Travel and Conference organizers
Freespirits - The Professional Travel and Conference organizers
 
New Market Entry Strategies - Holiday and Leisure Services
New Market Entry Strategies - Holiday and Leisure ServicesNew Market Entry Strategies - Holiday and Leisure Services
New Market Entry Strategies - Holiday and Leisure Services
 
Resort Management Dr Sunil kumar.pptx
Resort Management Dr Sunil kumar.pptxResort Management Dr Sunil kumar.pptx
Resort Management Dr Sunil kumar.pptx
 

Recently uploaded

Pitch Deck Teardown: RAW Dating App's $3M Angel deck
Pitch Deck Teardown: RAW Dating App's $3M Angel deckPitch Deck Teardown: RAW Dating App's $3M Angel deck
Pitch Deck Teardown: RAW Dating App's $3M Angel deckHajeJanKamps
 
Special Purpose Vehicle (Purpose, Formation & examples)
Special Purpose Vehicle (Purpose, Formation & examples)Special Purpose Vehicle (Purpose, Formation & examples)
Special Purpose Vehicle (Purpose, Formation & examples)linciy03
 
Global Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfGlobal Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfHenry Tapper
 
India’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdfIndia’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdfCIOLOOKIndia
 
Luxury Artificial Plants Dubai | Plants in KSA, UAE | Shajara
Luxury Artificial Plants Dubai | Plants in KSA, UAE | ShajaraLuxury Artificial Plants Dubai | Plants in KSA, UAE | Shajara
Luxury Artificial Plants Dubai | Plants in KSA, UAE | ShajaraShajara Artificial Plants
 
The Inspiring Personality To Watch In 2024.pdf
The Inspiring Personality To Watch In 2024.pdfThe Inspiring Personality To Watch In 2024.pdf
The Inspiring Personality To Watch In 2024.pdfinsightssuccess2
 
NewBase 24 May 2024 Energy News issue - 1727 by Khaled Al Awadi_compresse...
NewBase   24 May  2024  Energy News issue - 1727 by Khaled Al Awadi_compresse...NewBase   24 May  2024  Energy News issue - 1727 by Khaled Al Awadi_compresse...
NewBase 24 May 2024 Energy News issue - 1727 by Khaled Al Awadi_compresse...Khaled Al Awadi
 
Hyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings releaseHyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings releaseirhcs
 
Understanding UAE Labour Law: Key Points for Employers and Employees
Understanding UAE Labour Law: Key Points for Employers and EmployeesUnderstanding UAE Labour Law: Key Points for Employers and Employees
Understanding UAE Labour Law: Key Points for Employers and EmployeesDragon Dream Bar
 
BeMetals Presentation_May_22_2024 .pdf
BeMetals Presentation_May_22_2024   .pdfBeMetals Presentation_May_22_2024   .pdf
BeMetals Presentation_May_22_2024 .pdfDerekIwanaka1
 
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...Björn Rohles
 
Falcon Invoice Discounting Setup for Small Businesses
Falcon Invoice Discounting Setup for Small BusinessesFalcon Invoice Discounting Setup for Small Businesses
Falcon Invoice Discounting Setup for Small BusinessesFalcon investment
 
Matt Conway - Attorney - A Knowledgeable Professional - Kentucky.pdf
Matt Conway - Attorney - A Knowledgeable Professional - Kentucky.pdfMatt Conway - Attorney - A Knowledgeable Professional - Kentucky.pdf
Matt Conway - Attorney - A Knowledgeable Professional - Kentucky.pdfMatt Conway - Attorney
 
Memorandum Of Association Constitution of Company.ppt
Memorandum Of Association Constitution of Company.pptMemorandum Of Association Constitution of Company.ppt
Memorandum Of Association Constitution of Company.pptseri bangash
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographerofm712785
 
USA classified ads posting – best classified sites in usa.pdf
USA classified ads posting – best classified sites in usa.pdfUSA classified ads posting – best classified sites in usa.pdf
USA classified ads posting – best classified sites in usa.pdfsuperbizness1227
 
HR and Employment law update: May 2024.
HR and Employment law update:  May 2024.HR and Employment law update:  May 2024.
HR and Employment law update: May 2024.FelixPerez547899
 
April 2024 Nostalgia Products Newsletter
April 2024 Nostalgia Products NewsletterApril 2024 Nostalgia Products Newsletter
April 2024 Nostalgia Products NewsletterNathanBaughman3
 
anas about venice for grade 6f about venice
anas about venice for grade 6f about veniceanas about venice for grade 6f about venice
anas about venice for grade 6f about veniceanasabutalha2013
 
Improving profitability for small business
Improving profitability for small businessImproving profitability for small business
Improving profitability for small businessBen Wann
 

Recently uploaded (20)

Pitch Deck Teardown: RAW Dating App's $3M Angel deck
Pitch Deck Teardown: RAW Dating App's $3M Angel deckPitch Deck Teardown: RAW Dating App's $3M Angel deck
Pitch Deck Teardown: RAW Dating App's $3M Angel deck
 
Special Purpose Vehicle (Purpose, Formation & examples)
Special Purpose Vehicle (Purpose, Formation & examples)Special Purpose Vehicle (Purpose, Formation & examples)
Special Purpose Vehicle (Purpose, Formation & examples)
 
Global Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfGlobal Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdf
 
India’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdfIndia’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdf
 
Luxury Artificial Plants Dubai | Plants in KSA, UAE | Shajara
Luxury Artificial Plants Dubai | Plants in KSA, UAE | ShajaraLuxury Artificial Plants Dubai | Plants in KSA, UAE | Shajara
Luxury Artificial Plants Dubai | Plants in KSA, UAE | Shajara
 
The Inspiring Personality To Watch In 2024.pdf
The Inspiring Personality To Watch In 2024.pdfThe Inspiring Personality To Watch In 2024.pdf
The Inspiring Personality To Watch In 2024.pdf
 
NewBase 24 May 2024 Energy News issue - 1727 by Khaled Al Awadi_compresse...
NewBase   24 May  2024  Energy News issue - 1727 by Khaled Al Awadi_compresse...NewBase   24 May  2024  Energy News issue - 1727 by Khaled Al Awadi_compresse...
NewBase 24 May 2024 Energy News issue - 1727 by Khaled Al Awadi_compresse...
 
Hyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings releaseHyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings release
 
Understanding UAE Labour Law: Key Points for Employers and Employees
Understanding UAE Labour Law: Key Points for Employers and EmployeesUnderstanding UAE Labour Law: Key Points for Employers and Employees
Understanding UAE Labour Law: Key Points for Employers and Employees
 
BeMetals Presentation_May_22_2024 .pdf
BeMetals Presentation_May_22_2024   .pdfBeMetals Presentation_May_22_2024   .pdf
BeMetals Presentation_May_22_2024 .pdf
 
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
 
Falcon Invoice Discounting Setup for Small Businesses
Falcon Invoice Discounting Setup for Small BusinessesFalcon Invoice Discounting Setup for Small Businesses
Falcon Invoice Discounting Setup for Small Businesses
 
Matt Conway - Attorney - A Knowledgeable Professional - Kentucky.pdf
Matt Conway - Attorney - A Knowledgeable Professional - Kentucky.pdfMatt Conway - Attorney - A Knowledgeable Professional - Kentucky.pdf
Matt Conway - Attorney - A Knowledgeable Professional - Kentucky.pdf
 
Memorandum Of Association Constitution of Company.ppt
Memorandum Of Association Constitution of Company.pptMemorandum Of Association Constitution of Company.ppt
Memorandum Of Association Constitution of Company.ppt
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer
 
USA classified ads posting – best classified sites in usa.pdf
USA classified ads posting – best classified sites in usa.pdfUSA classified ads posting – best classified sites in usa.pdf
USA classified ads posting – best classified sites in usa.pdf
 
HR and Employment law update: May 2024.
HR and Employment law update:  May 2024.HR and Employment law update:  May 2024.
HR and Employment law update: May 2024.
 
April 2024 Nostalgia Products Newsletter
April 2024 Nostalgia Products NewsletterApril 2024 Nostalgia Products Newsletter
April 2024 Nostalgia Products Newsletter
 
anas about venice for grade 6f about venice
anas about venice for grade 6f about veniceanas about venice for grade 6f about venice
anas about venice for grade 6f about venice
 
Improving profitability for small business
Improving profitability for small businessImproving profitability for small business
Improving profitability for small business
 

Business Development Plan

  • 1. BUSINESS MODEL AND BUSINESS PLAN DEVELOPMENTKulekhani Resort Presented By: Chandan Shrestha
  • 2. INTRODUCTION • cater traveler travelling from Kathmandu to eastern region through biroad route • provide homely environment to the routinized people frustrated living in an around Kathmandu valley • Sisneri is a place located in Makawanpur district where most of the people of Nepal are unaware of. It is located 55 km from Balkhu, Kathmandu and 20 km from Hetauda • Kulekhani Hotel and Resort shall be located at Sisneri offering lodging for vacations, weekends, and over-night trips along with food
  • 3. MANAGEMENT AND ORGANIZATION STRUCTURE • Kulekhani Resort and Hotel is a partnership firm owned by four persons who shall be investing 31.88% and remaining 68.12% will be on debt • The Resort will be well staffed with 1 manager, 2 marketing manager, 1 accountant, 2receptionists, 3 room boy, 2 peon, 2 security guard, 2 gardener in administrative, marketing and operation department and on the side of Kitchen and Restaurant department there will be 2 head chef, 3 cook helper, 4 cleaner and 10 waiter
  • 4. PRODUCT AND SERVICES • Resort will be providing AC and non AC rooms at reasonable price • There will be 20 AC rooms and 20 non AC rooms • The Resort will have its own restaurant for the guests located inside with various tastes of food and beverages • There will be free Wifi, internet and e-mail facilities for the customers • Resort also has a facility for trekking, hiking and cycling as the route is a perfect location for the same
  • 5. MARKET ANALYSIS SUMMARY • The market for lodging industry in Makawanpur is limited only to Hetauda. Kulekhani Hotel and Resort could be another best place for internal and external tourists • People of any ages can be attracted towards the resort for their small visit • middle class families around the Kathmandu valley, Hetauda and other people travelling on the way • travelers travelling on budget, middle class families, and also internal and external tourists travelling for short period holidays on limited budget, youth couple and group of friends
  • 6. Continue… • Various auxiliary services like fishing, hiking, trekking and various other services • Word of mouth by providing best service, quality food and homely stay • The AC room will cost Rs 1500 and non AC room will cost Rs 1200 per day of stay • Hoarding boards will be kept on the main way of Dakshinkali and entrance of Hetauda connecting Sisneri • Business cards and brochures • Resort will also be equipped with websites for online advertisement and online booking and payment facilities • Resort will also be having contract with various business colleges of Kathmandu
  • 7. FINANCIAL PLAN • The loss on the 1st year will be Rs. 893,512 • profit from second year of Rs. 772,766 • The payback period is 5.13 years Particulars Total Fund Required To be financed by loan To be financed by the company Fixed Capital 58,030,000.00 40,000,000.00 18,030,000.00 Working Capital 3,625,550.68 2,000,000.00 1,625,550.68 Total 61,655,550.68 42,000,000.00 19,655,550.68 Debts Equity Ratio 100.00% 68.12% 31.88%
  • 8. Computation of Break Even Point (Taking Base at 60% Capacity Utilization) Particulars Amount Revenue from Sales 20,695,500.00 Less-Variable Cost 8,741,700.00 Contribution margin 57.76% Fixed Cost 13,145,150.00 BEP in Rs 22,758,072.90 BEP in Capacity Utilization % 65.98%