The document is a business plan for a sole proprietorship called Torque Wheel caps Pvt. Ltd. that will manufacture wheel caps. It provides details on the promoter background, proposed organizational structure, justification for the location, product details, market potential, raw materials, machinery requirements, manufacturing process, production capacity, staffing needs, and financial projections. The total capital investment is Rs. 1.5 crores, with 50% being owners' capital and 50% borrowed capital. The annual installed production capacity is 1.6 million pieces.
Financial statement analysis of tiles and ceramic industryRishabh Agarwal
This report includes the detailed financial analysis of three companies namely: Somany Ceramics Limited Cera Sanitaryware Limited HSIL Limited
At the very outset of this project, we downloaded various statements for analyzing financial position, performance and funds flow and computed corresponding ratios for relative comparison. During the process we took help of the databases and formulas available on the internet and also in our text books. We compiled the data in an excel sheet to carry out the required calculations and finally transferred them to a word document. The methodology adopted is very crisp and clear. We have used Quantitative and Qualitative statements for analyzing different financial trends and patterns. We have also used various ratio analysis tools for comparative study.
Financial statement analysis of tiles and ceramic industryRishabh Agarwal
This report includes the detailed financial analysis of three companies namely: Somany Ceramics Limited Cera Sanitaryware Limited HSIL Limited
At the very outset of this project, we downloaded various statements for analyzing financial position, performance and funds flow and computed corresponding ratios for relative comparison. During the process we took help of the databases and formulas available on the internet and also in our text books. We compiled the data in an excel sheet to carry out the required calculations and finally transferred them to a word document. The methodology adopted is very crisp and clear. We have used Quantitative and Qualitative statements for analyzing different financial trends and patterns. We have also used various ratio analysis tools for comparative study.
Analytical Study On The Effectiveness Of The Probiking Concept Introduced By ...Viraj Hegde
- Conducted Consumer & Competitor Research for Premium Motorbike Marketing and analyzed the results for improvements, e.g. Bajaj Auto today has a YouTube channel and increasing Social Media presence after the suggestion for the same was made
- Witnessed New Product Launch and collected Consumer Insights for the same
E.g. Pulsar 220 & Ninja 250R
- Segmentation on the basis of Demography, Psychograph, Behavior & conducting Market Research on the same.
Value-added describes what happens when you take a basic product and increase the value of that product (and usually also the price) by adding extras in the manufacturing process, or by tacking on extra products and/or services.
Value-added concrete allows you to differentiate yourself from your competitors and make more money. You can increase the price of your concrete based on superior concrete mix performance and decrease the use/cost of cement. Specialty concrete mixes, including the use of color, admixtures and Supplementary Cementing Materials (SCMs) can reduce your costs and heighten your revenues. Among other things, you can enhance durability, workability and set times while delivering a higher performance mix. Pro all can provide specialized dispenser/metering systems so that you can deliver a premium concrete product.
Company Valuation webinar series - Tuesday, 4 June 2024FelixPerez547899
This session provided an update as to the latest valuation data in the UK and then delved into a discussion on the upcoming election and the impacts on valuation. We finished, as always with a Q&A
Putting the SPARK into Virtual Training.pptxCynthia Clay
This 60-minute webinar, sponsored by Adobe, was delivered for the Training Mag Network. It explored the five elements of SPARK: Storytelling, Purpose, Action, Relationships, and Kudos. Knowing how to tell a well-structured story is key to building long-term memory. Stating a clear purpose that doesn't take away from the discovery learning process is critical. Ensuring that people move from theory to practical application is imperative. Creating strong social learning is the key to commitment and engagement. Validating and affirming participants' comments is the way to create a positive learning environment.
VAT Registration Outlined In UAE: Benefits and Requirementsuae taxgpt
Vat Registration is a legal obligation for businesses meeting the threshold requirement, helping companies avoid fines and ramifications. Contact now!
https://viralsocialtrends.com/vat-registration-outlined-in-uae/
The world of search engine optimization (SEO) is buzzing with discussions after Google confirmed that around 2,500 leaked internal documents related to its Search feature are indeed authentic. The revelation has sparked significant concerns within the SEO community. The leaked documents were initially reported by SEO experts Rand Fishkin and Mike King, igniting widespread analysis and discourse. For More Info:- https://news.arihantwebtech.com/search-disrupted-googles-leaked-documents-rock-the-seo-world/
Digital Transformation and IT Strategy Toolkit and TemplatesAurelien Domont, MBA
This Digital Transformation and IT Strategy Toolkit was created by ex-McKinsey, Deloitte and BCG Management Consultants, after more than 5,000 hours of work. It is considered the world's best & most comprehensive Digital Transformation and IT Strategy Toolkit. It includes all the Frameworks, Best Practices & Templates required to successfully undertake the Digital Transformation of your organization and define a robust IT Strategy.
Editable Toolkit to help you reuse our content: 700 Powerpoint slides | 35 Excel sheets | 84 minutes of Video training
This PowerPoint presentation is only a small preview of our Toolkits. For more details, visit www.domontconsulting.com
Premium MEAN Stack Development Solutions for Modern BusinessesSynapseIndia
Stay ahead of the curve with our premium MEAN Stack Development Solutions. Our expert developers utilize MongoDB, Express.js, AngularJS, and Node.js to create modern and responsive web applications. Trust us for cutting-edge solutions that drive your business growth and success.
Know more: https://www.synapseindia.com/technology/mean-stack-development-company.html
Enterprise Excellence is Inclusive Excellence.pdfKaiNexus
Enterprise excellence and inclusive excellence are closely linked, and real-world challenges have shown that both are essential to the success of any organization. To achieve enterprise excellence, organizations must focus on improving their operations and processes while creating an inclusive environment that engages everyone. In this interactive session, the facilitator will highlight commonly established business practices and how they limit our ability to engage everyone every day. More importantly, though, participants will likely gain increased awareness of what we can do differently to maximize enterprise excellence through deliberate inclusion.
What is Enterprise Excellence?
Enterprise Excellence is a holistic approach that's aimed at achieving world-class performance across all aspects of the organization.
What might I learn?
A way to engage all in creating Inclusive Excellence. Lessons from the US military and their parallels to the story of Harry Potter. How belt systems and CI teams can destroy inclusive practices. How leadership language invites people to the party. There are three things leaders can do to engage everyone every day: maximizing psychological safety to create environments where folks learn, contribute, and challenge the status quo.
Who might benefit? Anyone and everyone leading folks from the shop floor to top floor.
Dr. William Harvey is a seasoned Operations Leader with extensive experience in chemical processing, manufacturing, and operations management. At Michelman, he currently oversees multiple sites, leading teams in strategic planning and coaching/practicing continuous improvement. William is set to start his eighth year of teaching at the University of Cincinnati where he teaches marketing, finance, and management. William holds various certifications in change management, quality, leadership, operational excellence, team building, and DiSC, among others.
Buy Verified PayPal Account | Buy Google 5 Star Reviewsusawebmarket
Buy Verified PayPal Account
Looking to buy verified PayPal accounts? Discover 7 expert tips for safely purchasing a verified PayPal account in 2024. Ensure security and reliability for your transactions.
PayPal Services Features-
🟢 Email Access
🟢 Bank Added
🟢 Card Verified
🟢 Full SSN Provided
🟢 Phone Number Access
🟢 Driving License Copy
🟢 Fasted Delivery
Client Satisfaction is Our First priority. Our services is very appropriate to buy. We assume that the first-rate way to purchase our offerings is to order on the website. If you have any worry in our cooperation usually You can order us on Skype or Telegram.
24/7 Hours Reply/Please Contact
usawebmarketEmail: support@usawebmarket.com
Skype: usawebmarket
Telegram: @usawebmarket
WhatsApp: +1(218) 203-5951
USA WEB MARKET is the Best Verified PayPal, Payoneer, Cash App, Skrill, Neteller, Stripe Account and SEO, SMM Service provider.100%Satisfection granted.100% replacement Granted.
LA HUG - Video Testimonials with Chynna Morgan - June 2024Lital Barkan
Have you ever heard that user-generated content or video testimonials can take your brand to the next level? We will explore how you can effectively use video testimonials to leverage and boost your sales, content strategy, and increase your CRM data.🤯
We will dig deeper into:
1. How to capture video testimonials that convert from your audience 🎥
2. How to leverage your testimonials to boost your sales 💲
3. How you can capture more CRM data to understand your audience better through video testimonials. 📊
In the Adani-Hindenburg case, what is SEBI investigating.pptxAdani case
Adani SEBI investigation revealed that the latter had sought information from five foreign jurisdictions concerning the holdings of the firm’s foreign portfolio investors (FPIs) in relation to the alleged violations of the MPS Regulations. Nevertheless, the economic interest of the twelve FPIs based in tax haven jurisdictions still needs to be determined. The Adani Group firms classed these FPIs as public shareholders. According to Hindenburg, FPIs were used to get around regulatory standards.
Affordable Stationery Printing Services in Jaipur | Navpack n PrintNavpack & Print
Looking for professional printing services in Jaipur? Navpack n Print offers high-quality and affordable stationery printing for all your business needs. Stand out with custom stationery designs and fast turnaround times. Contact us today for a quote!
1. BUSINESS PLAN
PREPARED BY
PANDYA RAKESH D.
MBA 3rd
SEM Roll No:- 56
ACADEMIC YEAR - 2 0 1 0 - 1 1
COLLEGE
SHREE N.R. VEKARIYA INSTITUTE OF,
BUSINESS MANAGEMENT STUDIES
M.B.A. COLLEGE, JUNAGADH
Prepared By:- Pandya Rakesh D. 1
2. DECLARATION
I undersigned PANDYA RAKESH D., a student of MBA 3rd
SEM
hereby declare that the project work presented in this report is my own work
and has been carried out under the supervision of Dr. RAJESH PATEL
director of college.
This work has not been previously submitted to any other industries or
university for examination.
Date:-
Place: - Junagadh
(Pandya Rakesh D.)
Prepared By:- Pandya Rakesh D. 2
3. PREFACE
The course of M.B.A. is designed in a special way through which
young entrepreneurs are generated. In the third year of this course, the
subject “entrepreneurship and innovation” is included with a view to
creating and developing good entrepreneur skills and attitudes among
students in a practical and professional way.
Today in the growth rate of the Indian economy, contribution of small
scale industry is highly important. The S.S.I. plays a vital role by
contributing 40% to the total national income. Therefore it is management
and working of SSI as a student of management.
As such, I have great pleasure in the presentation of the report on
“Wheel Caps” which is the practical study in MBA of Gujarat Technology
University.
The report prepared is completely imaginary with fictitious
information and imaginary figures to acquire practical knowledge.
Prepared By:- Pandya Rakesh D. 3
4. ACKNOWLEDGEMENT
In accomplishing any task a person is aided by many people who
through their little or more contribution help in his/her success.
I take this opportunity to express my sincere thanks to all those who
have helped me in the preparation of this report.
Also I would thank my parents and friends and Dr. Rajesh Patel for
constant support and encouragement due to which the work is accomplished.
Date :–
Place :–
(Pandya Rakesh D.)
Prepared By:- Pandya Rakesh D. 4
5. INDEX
Sr. No. Particulars Page No.
1 Introduction
2 Project at Glance
3 Promoter Background
4 Organizational Structure
5 Justification of Location
6 Product Details
7 Market Potential
8 Raw Materials
9 Machines
10 Manufacturing Process
11 Production Capacity Schedule
12 Staff and Labour Details
13 Financial Details
Total Fixed Asset
Cost of Production
14 Total Working Capital Requirement
15 Total Capital Investment
16 Source of Finance
17 Interest of Capital
18 Depreciation
19 Annual Cost of Production
20 Break Even Analysis
21 Cost of Capital
22 Return on Investment
Prepared By:- Pandya Rakesh D. 5
6. 23 Profitability Analysis
24 Projected Operating Statement
25 Projected Cost Sheet
26 Projected Balance Sheet
27 Projected Profit & loss Account
28 Projected Balance Sheet
29 Risk Factors
30 Name & Address of Raw Material
Suppliers
31 Name & Address of Machineries
Suppliers
32 Disclosure of Significant Accounting
Policy
33 Conclusion
Prepared By:- Pandya Rakesh D. 6
7. I N T R O D U C T I O N
Small scale industry is the pillar of Indian economy. Most of the
business carried out in India is from small scale units. Small scale units
provide raw materials to large scale units. The number of small scale units,
the volume and range of products manufactured, the employment provision
and value of exports by these industries have grown substantially during the
last few decades.
In this fast moving world vehicles play a vital role in itself. Without
the help of vehicles, no matter whether private or transport vehicles a task
could not be completed independently. As per the current market trend
everyone likes changes and not rigidity. Many a time we get bored by seeing
same things again and again. Wheels are the main part of the car and are
used the most than any other part in the car. It is not possible every time to
change the whole wheel to change its show, so here I came with a solution
by manufacturing the wheel caps, the whole view of your wheels gets
changed just by changing its caps.
Prepared By:- Pandya Rakesh D. 7
8. P R O J E C T A T G L A N C E
Name of Unit - Torque Wheel caps Pvt. Ltd.
Registered Office - Aji G.I.D.C. Industrial Area,
Plot No. B/3/97 - Rajkot
Gujarat – India.
Factory Location - Aji G.I.D.C. Industrial Area,
Plot No. B/3/97 - Rajkot
Gujarat – India.
Form of Organization - Sole Proprietorship
Name of Promoter - Rakesh D. Pandya
Name of Product - Wheel Caps
Size of Unit - Small Scale Industries
S.S.I. Registration No. - Applied For
Mean of Finance - Owners Capital 50%
Rs. lakhs
Borrowed Capital 50%
Rs. lakhs
Cost of Project - Rs. 1, 50, 00, 000
Prepared By:- Pandya Rakesh D. 8
9. P R O M O T E R B A C K G R O U N D
Name - Rakesh D. Pandya
Age - 22 years
Office Address - Torque Wheel caps Pvt. Ltd.
Plot No. B/3/97,
Aji G.I.D.C. Industrial Area
Rajkot.
Qualification - M.B.A. [HR]
Role in Unit - Administration & Marketing
Financial Contribution - 50% of Total Capital
Prepared By:- Pandya Rakesh D. 9
10. O R G A N I Z A T I O N A L S T R U C T R E
Chairman
Finance Marketing
Production
Supervisor Accountant Salesman
Skilled Worker Peon / Clerk Watchman
Semi Skilled Worker
Unskilled Worker
Prepared By:- Pandya Rakesh D. 10
11. J U S T I F I C A T I O N O F L O C A T I O N
One of the most important issues that need to be taken into
consideration before establishing a new unit is the location of the proposed
project. We have to take into consideration many points. It involves cost
which affect to the profitability of the business. Moreover there are other
environmental condition and infrastructure facilities too.
This unit is to be located at Rajkot in Aji G.I.D.C. which is an
industrial area. Here there are many benefits for setting up the unit.
Following are the advantages which justify the location of Aji area –
• Easy availability of the raw materials
• Nearness to target market
• Availability of good infrastructure facilities
• Easy availability of labour and at cheaper rate
Prepared By:- Pandya Rakesh D. 11
12. P R O D U C T D E T A I L
A product is anything that can be offered to market for satisfying the
consumers needs and wants. This product is mainly used in the replacement
market and rarely used for the OE [Original Equipment] customers.
Product Features:
There are many features of wheel caps and they are as follows:
• Wheel caps are of many different designs, shapes and sizes. So the
customers have wide choice for selection.
• Wheel caps can be fit in all the four or more wheel vehicles, no matter
whether small cars or large trailers.
• One gets 100% consumption from this product as there is no wastage
of product.
• Price of the product is economical as compared to other competitors
so even the small class people can afford to buy it.
USES:
Wheel caps are used to cover the rims of the tyres. It is available in many
different sizes, colours, shapes, designs, etc.
BRAND NAME:
Brand represents the company in the mind of the customers. Brand also
plays an important role in marketing. Good brand creates goodwill of the
firm in the market. Once the brand occupies its space in the market,
company would have to face less competition in this competitive market.
Prepared By:- Pandya Rakesh D. 12
13. Company ‘ s LOGO:
Prepared By:- Pandya Rakesh D. 13
14. M A R K E T P O T E N T I A L
Market oriented thinking is necessary in today’s competitive world.
Now a day’s most of the companies are competing to enlarge their share in
the existing market. As a result there are winners and losers. The Losers are
those who bring nothing special in the market and the winners are those who
carefully analyze the market need, identify opportunities and create value
added offer for target customers group that matches the needs.
Now a day the main aim of business is creation of customers as
marketing is more important than production. Customer oriented marketing
is a theme of modern marketing management. Today to stand in the
competition and capture more market, to attract the customer by providing
effective and attractive sales, promotional schemes and advertising is done
and the most important is by providing qualitative goods with innovation.
There is a vast market available for wheel caps and considering the
population of our country, there is a great scope for growth of this industry.
It has also enormous demand as these wheel caps help in improving the
looks of the vehicles. We too know now a day the accessories market is
flourishing day by day and touching the heights which were never touched
before. This itself shows there is unlimited demand for these kinds of
products. Here the thing matters is not “How would you sell?” but
“How much can you manufacture?”
Prepared By:- Pandya Rakesh D. 14
15. R A W M A T E R I A L S
T h e m a i n r a w m a t e r i a l u s e d f o r m a n u f a c t u r i n g
w h e e l c a p s i s H I P G r a d e P l a s t i c G r a n e a u l s . P l a s t i c
a r e a v a i l a b l e o f m a n y d i f f e r e n t g r a d e s , b u t f o r h i g h e r
d u r a b i l i t y i t i s p r e f e r r e d t o u s e H I P G r a d e p l a s t i c
w h i c h i s s u i t a b l e f o r w h e e l c a p s . T h e r e a r e m a n y
c o m p a n i e s i n I n d i a w h i c h m a n u f a c t u r e s t h i s g r a d e o f
p l a s t i c . F o r m a n u f a c t u r i n g w h e e l c a p s e x a c t p l a s t i c
s h e e t s a r e n o t u s e d b u t i n s t e a d p l a s t i c g r e n e a u l s a r e
u s e d .
Prepared By:- Pandya Rakesh D. 15
16. M A C H I N E S
Machines play a very important role in any manufacturing unit.
Machines make the work easy, simpler, accurate and qualitative. The same
standard of quality can be achieved in the product through the use of
machines.
Machines give lot of work if not handled properly. Basically machines
require regular and proper maintenance and at time servicing is also
required. If this is done then machines will last for a longer durations.
Machines make the work of the workers easier and even with the help
of the machines we get faster work done. The unit to be set up need the
following machines for producing the wheel caps –
1)Cooling tower :-
This machine helps to cool down the hot plastic wheel plate
after grinding.
2)Injection moulding [horizontal] :-
This machine moulds or in other words gives the hot plastic
its desired shape based on the die used. This machine pushes the plastic
from left and leaves the plastic to dense itself on the right hand side in the
die.
3)Injection moulding [vertical] :-
The only difference between the working of horizontal and
vertical moulding machine is that one works on horizontal way and the
other on vertical basis. Rest all the functions remains the same.
4)Injection moulding [manual] :-
Manual moulding machine is operated fully by the labors
whereas horizontal and vertical moulding machines are fully automatic.
Prepared By:- Pandya Rakesh D. 16
17. 5)Grinding machine :-
This machine gives the wheel caps its proper shape after
moulding is done. As caps are automobile component, its all dimensions
are of great importance to be checked.
6)Mixer drum :-
Mixer drum heats and melts the plastic greneaules to turn
them to liquid state. This liquid form of plastic is then further used to
make wheel caps.
7)Sticker machine :-
Sticker machine is used at the time of packing. Sticker here
does not only refer to MRP sticker but also the batch no., serial no., etc.
8)Stamping machine :-
Stamping machine refers to the machine which marks the
brand name and the company name on the caps as they are manufactured.
9) Stripping:-
Stripping machine refers to that machine which at last stripes
the corrugated cartons on the basis of orders and dispatches.
Prepared By:- Pandya Rakesh D. 17
18. M A N U F A C T U R I N G P R O C E S S
Raw material comes in the form of greneauls having round and
rectangular shape and transparent or opaque color. Readily colored materials
are also available.
Than put that ready colored greneauls in the hopper of the
moulding machine. Than with the help of “screw barrel” [the gap between
barrel and screw thread consist of the material], this material than passes,
pushed by the machine pressure and heaters. Heaters are connected from
outside of screw barrel into the mould of the article.
The mould is of two parts, “punch & cavity” [the gap between
these two forms the article] both these parts are connected with the
continous supply of chilled water from outer side which help mould to keep
cool and give shape to the article from the hot material injected.
Water supply is cycled by, “cooling tower” which absorbs the
heat of the water and supplies the cold water. The scrap of the moulding is
recycled and used again.
After the product is out of the machine, finishing work is done via small
blade and than it is sent to the packing department.
Prepared By:- Pandya Rakesh D. 18
19. P R O D U C T I O N C A P A C I T Y S C H E D U L E
Prepared By:- Pandya Rakesh D. 19
Installed Capacity 1604285 pieces
p.a.
Number of working days in a
month
25 days
Number of shifts per day 1
Number of hours per shift 8 hours
Production capacity 70%
1123000 pieces
p.a.
20. S T A F F
A N D
L A B O U R
D E T A I L S
Prepared By:- Pandya Rakesh D. 20
Mgt. representative
General manager
Production manager
Purchase manager
Personnel manager
Finance manager
Marketing manager
Technical supervisor
Sales manager
Accountant
Salesman
Peon
Watchman
1
1
1
1
1
1
1
1
1
4
4
2
1
Skilled worker
Semi skilled worker
Unskilled worker
8
8
5
22. TOTAL FIXED ASSET
LAND
BUILDING
Prepared By:- Pandya Rakesh D. 22
Particular Sq. feet Rate (Rs.) Total Cost
Land 8000 500 40,00,000
Particular Sq. feet Rate (Rs.) Total Cost
Building 6750 300 20,25,000
24. FURNITURE & FIXTURES
Particulars Rate Amount
Factory furniture 3,00,000 3,00,000
Office furniture 3,00,000 3,00,000
OTHER ASSETS
Particular Qty. Rate (Rs.) Total Cost
Electrification Installation
Charges
- 600,000 600,000
Computers 4 30,000 1,20,000
Telephone 4 3,000 12,000
Fire equipment - 1,00,000 1,00,000
Production dies 5 1,00,000 5,00,000
Trolley & other Handling
Equipments
- 3,30,000 3,30,000
Pre-operative expenses - 5,00,000 5,00,000
TOTAL 21,62,000
Prepared By:- Pandya Rakesh D. 24
25. TOTAL FIXED ASSETS
No. Particulars Amount
1. Land 40,00,000
2. Building 20,25,000
3. Plant & Machinery 21,30,000
4. Furniture & Fixture 6,00,000
5. Electrification & Installation Charges 6,00,000
6. Computers, Telephones & Trolley 4,62,000
7. Fire equipment & Production dies 6,00,000
8. Pre-operative expenses 5,00,000
Total fixed assets 1,09,17,000
RAW MATERIALS
Prepared By:- Pandya Rakesh D. 25
26. Working
capital
Prepared By:- Pandya Rakesh D. 26
Particular Rate
(Rs.)
Per Day Per Year
Qty. Amt. Qty. Amt.
Greneauls
Total
72 per
kg.
1921.3 1,38,334
1,38,334
576293 4,14,93,108
4,14,93,108
29. 16. Electricity expenses[office] 1,38,000
17. Packing expenses 16,83,000
18. Other selling expenses 2,40,000
19. Internet expenses 12,000
20. Stationery expenses 25,000
21. Conveyance expenses 68,000
Total 53,17,400
TOTAL WORKING CAPITAL
REQUIREMENT
Sr. No. Particular Amount
1. Raw Material 4,14,93,108
2. Staff & Labour 20,50,800
4. Other Expenses 53,17,400
Total 4,88,61,308
TOTAL CAPITAL INVESTMENT
Sr. No. Particular Amount
1. Fixed Cost 1,09,17,000
2. Working Capital (1 month) 40,71,775
3. Cash in Hand 11,225
Total 1,50,00,000
Prepared By:- Pandya Rakesh D. 29
30. S O U R C E S O F F I N A N C E
Sr. No. Particular Amount
1. Owners Capital (50%) 75,00,000
2. Borrowed Capital (50%) 75,00,000
Total 1,50,00,000
I N T E R E S T O N C A P I T A L
Particular Loan
Amount
Interest
Rate
Interest
Amount
Owner Capital 75,00,000 8% 6,00,000
Borrowed Capital 75,00,000 12% 9,00,000
Total 1,50,00,000 15,00,000
D E P R E C I A T I O N
Particular Value Rate of
Depreciation
Depreciation
Building 20,25,000 10% 2,02,500
Machinery 20,40,000 15% 3,06,000
Furniture & fixtures 6,00,000 10% 60,000
Prepared By:- Pandya Rakesh D. 30
31. Measuring instrument
& gauge
90,000 15% 13,500
Other Fixed Asset 15,42,000 15% 2,31,300
Computers 1,20,000 60% 72,000
Electrification 6,00,000 10% 60,000
Telephone 12,000 10% 1,200
Trolley & other
equipments
8,30,000 10% 83,000
Total 10,29,500
ANNUAL COST OF PRODUCTION
Sr. No. Particular Amount
1. Raw Material 4,14,93,108
2. Salaries 20,50,800
3. Other Expenses & utilities 53,17,400
4. Interest on Capital 15,00,000
5. Depreciation 10,29,500
Total 5,13,90,808
FIXED COST
Sr. No. Particular Amount
1. Depreciation 10,29,500
2. Interest on Capital 15,00,000
3. Salary (50%) 10,25,400
4. Other Expenses (30%) 15,95,220
Total 51,50,120
Fixed Cost per unit = Total Fixed Cost
No. of Units
Prepared By:- Pandya Rakesh D. 31
32. = 51, 50,120
11, 23,000
= Rs. 4.58
VARIABLE COST
Sr. No. Particular Amount
1. Raw Material 4,14,93,108
2. Salary (50%) 10,25,400
3. Other Expenses (70%) 37,22,180
Total 4,62,40,688
Variable Cost per unit = Total Variable Cost
No. of Units
= 4,62,40,688
11,23,000
= Rs. 41.17
TOTAL COST PER UNIT
= Fixed cost per unit + variable cost per unit
= 4.58 + 41.17
= 45.75
Prepared By:- Pandya Rakesh D. 32
33. BREAK EVEN ANALYSIS
Break-even point is that point of achieving, where total revenue and
total expenses are equal. It is that point of zero profit. If sales exceed BEP,
the business will earn profit and if it decreases from BEP, the business will
incur loss. Thus, BEP may take, as the minimum level of production and
sales and company must attain in order to be economically viable.
• Contribution/unit
= Selling price/unit – Variable cost/unit
= Rs. 49 – Rs. 41.17
= Rs. 7.83
• BEP ( in % )
= [Fixed Cost ÷ {Fixed Cost + Profit}] × Capacity Utilization
= [51,50,120 ÷ {51, 50, 120 + 30,71,983}] × 70
= [51,50,120 ÷82,22,103] × 70
= 43.8%
• BEP (units)
= Fixed Cost ÷ Contribution per unit
= 51, 50, 120 ÷ 7.83
= 6,57,742 units
Prepared By:- Pandya Rakesh D. 33
34. • BEP (Rs.)
= BEP (units) × Selling price p. u.
= 6,57,742 × 49
= Rs. 3,22,29,359
LOAN REPAYMENT SCHEDULE
Sr.
No.
Opening
Balance
Installment Closing
Balance
Interest
1. 75,00,000 7,50,000 67,50,000 9,00,000
2. 67,50,000 7,50,000 60,00,000 8,10,000
3. 60,00,000 7,50,000 52,50,000 7,20,000
4. 52,50,000 7,50,000 45,00,000 6,30,000
5. 45,00,000 7,50,000 37,50,000 5,40,000
6. 37,50,000 7,50,000 30,00,000 4,50,000
7. 30,00,000 7,50,000 22,50,000 3,60,000
8. 22,50,000 7,50,000 15,00,000 2,70,000
9. 15,00,000 7,50,000 7,50,000 1,80,000
10. 7,50,000 7,50,000 - 90,000
AVERAGE COST OF CAPITAL
Particular Capital Rate Interest
Owned Capital 75,00,000 8% 6,00,000
Borrowed Capital 75,00,000 12% 9,00,000
Total 15,00,000
Prepared By:- Pandya Rakesh D. 34
35. Avg. Cost of Capital = R.O.I. own capital + R.O.I of borrowed capital
2
= 8% + 12%
2
= 10%
RETURN ON INVESTMENT
R.O.I. = [EAT ÷Total Capital Invested] × 100
= [30,71,983÷1,50,00,000] × 100
= 20.48 %
P R O F I T A B I L I T Y A N D P R O F I T A B I L I T Y
A N A L Y S I S
Particulars Amount
Sales 5,43,90,000
Less : Cost of Production 4,88,59,335
EBIT 55,30,665
Less : Interest 9,00,000
EBT 46,30,665
Less : Tax 15 58 682
EAT 30,71,983
Gross Profit Ratio :
GPR = Gross Profit ÷ Sales × 100
= 1,00,82,865 ÷ 5, 43, 90, 000 × 100
= 18.5 %
Net Profit Ratio :
NPR = Net Profit (EAT) ÷ Sales × 100
Prepared By:- Pandya Rakesh D. 35
36. = 30,71,983 ÷ 5, 43, 90, 000 × 100
= 5.60%
PROJECTED COST SHEET
Particular Year 1 Year 2 Year 3
Raw Material Consumed
Purchases
Add: Direct Wages
Utilities
4,14,93,108
7,92,000
14,50,000
4,14,93,108
7,92,000
14,50,000
4,14,93,108
7,92,000
14,50,000
PRIME COST (A) 4,37,35,108 4,37,35,108 4,37,35,108
Add: Repairs
Manager’s Salary
Supervisor’s Salary
Watchman’s Wage
Fuel
Dep. on Machine
Dep. on Building
1,30,000
84,000
75,600
20,400
2,97,000
3,06,000
2,02,500
1,30,000
84,000
75,600
20,400
2,97,000
2,60,100
1,82,250
1,30,000
84,000
75,600
20,400
2,97,000
2,21,085
1,64,025
TOTAL FACTORY
OVERHEAD (B)
11,15,500 10,49,350 9,92,110
Administrative Overheads
Prepared By:- Pandya Rakesh D. 36
37. Add: General Mag. Salary
Personnel Mag. Salary
Accountant Salary
Finance Mag. Salary
Clerk’s Salary
Post & Tele. Exp.
Telephone Exp.
Misc. Exp.
Insurance Exp.
Medical Exp.
Legal Exp.
Audit Fees
Dep. on Computer
Dep. on other F. A.
Int. on Own Capital
1,20,000
75,600
2,64,000
75600
55,200
20,400
1,20,000
24,000
1,20,000
60,000
60,000
60,000
72,000
4,35,500
6,00,000
1,20,000
75,600
2,64,000
75,600
55,200
20,400
1,20,000
24,000
1,20,000
60,000
60,000
60,000
28,800
3,80,385
6,00,000
1,20,000
75,600
2,64,000
75,600
55,200
20,400
1,20,000
24,000
1,20,000
60,000
60,000
60,000
11,520
3,32,516
6,00,000
TOTAL
ADMINISTRATIVE
OVERHEAD (C)
22,34,300 21,35,985 20,70,836
COST OF
PRODUCTION
(A+B+C)
4,70,84,908 4,69,20,443 4,67,98,054
Add: Op. Stock of
Finished goods
Less: Cl. Stock of
Finished goods
-
5,45,060
5,45,060
10,86,315
10,86,315
1,47,520
COST OF
PRODUCTION OF
GOODS SOLD
4,65,39,848 4,63,79,188 4,77,36,849
Selling & Distribution
Overhead
Add: Salesman Salary
Marketing Mag. Salary
Purchase Mag. Salary
Sales Mag. Salary
Transportation Exp.
Advertising Exp.
Traveling Exp.
Packing Exp.
Conveyance Exp.
1,92,000
75,600
75,600
69,600
3,00,000
3,00,000
2,40,000
16,83,000
68,000
1,92,000
75,600
75,600
69,600
3,00,000
3,00,000
2,40,000
16,83,000
68,000
1,92,000
75,600
75,600
69,600
3,00,000
3,00,000
2,40,000
16,83,000
68,000
Prepared By:- Pandya Rakesh D. 37
38. COST OF SALES 4,95,43,648 4,93,82,988 5,07,40,649
SALES 5,43,90,000 5,43,90,000 5,61,27,540
PROFIT (Sales–COS) 48,46,352 50,07,012 53,86,891
Operating Statement
PARTICULARARS YEAR 1 YEAR 2 YEAR 3
A. SALES [A] 5,43,90,000 5,43,90,000 5,61,27,540
B. Direct expense 4,48,52,195 4,48,52,195 4,48,52,195
COST OF
OPERATION
4,48,52,195 4,48,52,195 4,48,52,195
Add: Opening stock - 5,45,060 10,86,315
Less: closing stock 5,45,060 10,86,315 1,47,047
B. TOTAL [B] 4,43,07,135 4,43,10,940 4,57,91,463
GROSS PROFIT[A-B] 1,00,82,865 1,00,79,060 1,03,36,077
Less: Indirect expense 45,52,200 43,74,235 36,54,146
EBIT 55,30,665 57,04,825 66,81,931
Less: Interest 9,00,000 8,10,000 7,20,000
EBT 46,30,665 48,94,825 59,61,931
Less: Tax @ 33.66 % 15 58 682 16,47,598 20,06,786
EAT 30,71,983 32,47,227 39,55,145
Prepared By:- Pandya Rakesh D. 38
41. NET PROFIT(C-D) 30,71,983 32,47,227 39,55,145
P R O J E C T E D B A L A N C E S H E E T
Liabilities Year 1 Year 2 Year 3
CAPITAL
Owned Capital 75,00,000 75,00,000 75,00,000
Prepared By:- Pandya Rakesh D. 41
42. SECURED LOAN
Bank Loan
CREDITORS
NET PROFIT
67,50,000
12,55,630
30,71,983
60,00,000
14,32,940
32,47,227
52,50,000
17,54,667
39,55,145
1,85,77,613 1,81,80,167 1,84,59,812
Asset Year 1 Year 2 Year 3
Land
Building
Machinery
Furniture &
Fixture
Electric
Installation
Telephone
Computer
Trolley & other
equipments
DEBTORS
Cash in Hand
Closing Stock
40,00,000
18,22,500
15,30,000
5,40,000
5,40,000
10,800
48,000
7,47,000
88,43,028
11,225
5,45,060
40,00,000
16,40,250
13,00,500
4,86,000
4,86,000
9,720
19,200
6,72,300
90,39,812
1,12,370
10,86,315
40,00,000
14,76,225
11,05,425
4,37,400
4,37,400
8,748
7,680
6,05,070
93,70,380
8,64,437
1,47,047
1,85,77,613 1,81,80,167 1,84,59,812
R I S K F A C T O R
Every new business needs to determine its risk factors that the
business will face. If risk factors are carefully determined then the
entrepreneur can take better measures to see that they have limited effect on
the business following are some of the risks that the new business will face:-
Prepared By:- Pandya Rakesh D. 42
43. • The unit will operate in highly competitive market where already
other wheel caps manufacturing units have gained important
position.
• The risk of failure of the position..
• It may take time to beat the competitor’s product.
• Due to heavy advertising, it might prove to be expensive and might
not give desired results.
• Initially, the production would be low but cost of production may be
higher.
• The business would take a longer period to reach breakeven point.
• Initially, the required amount of sales will not be achievable and will
result in loss.
• Non-acceptance from the customer’s side.
N a m e & a d d r e s s o f r a w m a t e r i a l s u p p l i e r
J . K I n d u s t r i e s P v t . L t d .
W e s t e r n h i g h w a y , G . I . D . C
P u n e .
Prepared By:- Pandya Rakesh D. 43
44. N A M E & A D D R E S S O F M A C H I N E R Y S U P P L I E R
• M/S RIAT MACHINE TOOLS P.L.
G.T. Road, Miller Gunj,
Ludhiana – 141 003.
Prepared By:- Pandya Rakesh D. 44
45. • M/S SK MACHINES TOOLS
National highway G.I.D.C
Gondal (Guj) India.
• M/S J.K. MACHINE TOOLS
Gokuldham Main Road,
Rajkot.
• M/S TURN-O-TECH ENGINEERS
C/1/276, G.I.D.C.,
Phase II, Road – R,
Baroda.
• M/S RAVI Industries
Udhyognagar, G.I.D.C.,
Delhi.
D I S C L O S U R E O F S I G N I F I C A N T A C C O U N T I N G
P O L I C I E S
Prepared By:- Pandya Rakesh D. 45
46. The accounting policies used in this report is Double Entry System
and all the effect of income and expenditure is given according to Double
Entry System.
The Depreciation is being calculated according to Reducing Balance
Method. In this method, the depreciation changes according to the value of
the asset remain in the last year. The asset is totally written off slowly and
gradually.
C O N C L U S I O N
Prepared By:- Pandya Rakesh D. 46
47. In the product project report on Torque Industries, I have discussed
all financial data and other relevant information.
The market of Osim Industries is expanding its demand for the
product day by day. The return in this business is also satisfactory.
At last, it can be said that, the future of this product is very bright.
With the expectation of high profitability and good market, it is
assumed that it would be the perfect product to be manufactured in today’s
environment.
Prepared By:- Pandya Rakesh D. 47