8/3/2019 Ice Cream Delight
1/61
INTRODUCTION
SSI is the pillar of Indian Economic. Most of the business carried out in
India is Small Scale Unit. SSI provides raw materials to Large Scale Units &
act as partners in their success. The no. of SSI, the volume & range of
products manufactured, the employment & value of Exports provided by
these industries has grown substantially during the last decade.
Ice-cream industry is the largest industry. Every age group likes it. Ice cream
is preferred on each & every joyous occasion. Even without any occasion
people love to have ice-cream. Especially Rajkot public even doesnt mind
having ice-cream in winter or monsoon seasons.
So, there is more potential for ice- cream industry specially.
1
8/3/2019 Ice Cream Delight
2/61
PROJECT AT A GLANCE
Name of the Company : Delight Ice-cream.
Location of the unit: : Aji industrial Estate,
Plot No.7,
Bhavnagar road,
Rajkot.
Registered Office : Applied for
Registration No. : Applied for
Form of Organization : PartnerShip Firm
Name of the Owner : RASHMI SHARMA
Name of Product : Ice-cream
Size of unit : Small-scale
Source of Finance: Ownership capital & Borrowed
Capital
Invt in Work. Capital : 10392060
Invt in fixed Capital : 3965000
2
8/3/2019 Ice Cream Delight
3/61
PROMOTERS BACK GROUND
Details of partner
Name of partner :- Miss Shweta Parsana
Status as a partner :- Working partner
Residential address :- Silver stone apartment,
212, Second floor,
Kalawad road,
Rajkot.
Contact No. :- 0281-2481080
Educational qualification :- BBA-MBA
Partners age :- 28 years old
Business experience :- 3 years
3
8/3/2019 Ice Cream Delight
4/61
Details of partner
Name :- Miss Parita Parsana
Status :- Working partner
Residential address :- VARAD
1, Tapovan
Society
Akshar Road
Rajkot.
Contact no. :- 9727298431
Educational qualification :- BBA
Age :-20 years old
Business experience :- 1 year
4
8/3/2019 Ice Cream Delight
5/61
ORGANISATIONAL STRUCTURE
Proprietorship
Management Representative
Production / Laboratory Marketing Finance
Personnel Assistant Department
Department
Unskilled labour Salesmen Accountant
Semi skilled labour
Storekeeper
5
8/3/2019 Ice Cream Delight
6/61
JUSTIFICATION OF LOCATION
Location of any industry plays a dominant role in success or failure of the
company. It is very important decision because it affects Cost of Production.
It is a large & permanent decision & indirectly affects profitability. Thus we
can conclude that as finance is major constraint for SSI, selection of location
is of same important too.
This unit is located at Aji Industrial Estate which is best suited to this unit
considering all the factors such as Raw Material, Labor, Transport, etc.
Raw Material:
In any product, Raw Material is the basic requirement. Regular
surplus of business is very crucial. So regular flow of raw material
must be maintained & subsequently production can also be
maintained & hence production cost can be minimized.
Main raw materials of Ice cream are:
Milk
Cream
Powder
Color
Essence, etc.
Supply of Labour:
6
8/3/2019 Ice Cream Delight
7/61
Cheapest source of Labour is available from Rajkot City. So there are
no problems related to Labor for this unit.
Transportation:
Ice-cream is such a low weight product & cannot be delivered through
regular vehicles, as it may melt during transit. So for that purpose
quick & specific vehicles are required to transport to the destination.
The Co. owns its own vehicles & transportation facilities are well
available here.
Power supply:
Since the unit is located in an Industrial Estate, there are no issues
related to power supply & ample amount of power is available here.
No frequent power cuts occur so even the production process is not
hampered. Since the unit is located in an Industrial Estate, there are noissues related to power supply & ample amount of power is available
here. No frequent power cuts occur so even the production process is
not hampered.
PRODUCT DETAILS
7
8/3/2019 Ice Cream Delight
8/61
Ice-cream industry is the biggest industry in whole world. All age grups
have liked it.
Our product is not having any complexity in production. Marketing this
product is simple & takes short time. Main thing is that the product has a
very good local as well as regional market. In recent times the demand for it
is going to increase.
Ice-cream is packed in attractive plastic packs. It is also served in cups,
cones and candies. Parcel service is also available in packs of 250ml, 500ml
and 1 liter.
SALES FORECAST
8
8/3/2019 Ice Cream Delight
9/61
YearUnits
( per annum )
Rate
( Std. price )
Amount
( Rs. )
1st 195000 50 9750000
2nd 200000 50 10000000
3rd 205000 50 10250000
4th 210000 55 11550000
5th 210000 55 11550000
RAW MATERIALS (Name &
Supplier)
Raw Materials include the raw or pure form of material, which is then
chemically of mechanically processed to form semi finished & then
finished goods.
Raw materials used for ice cream are as under:
Milk
Sugar
9
8/3/2019 Ice Cream Delight
10/61
Powder
Cream
Essence
Color Other materials: Dry Fruits, jelly, Chocolate Chips, etc.
Name of Suppliers:
1) Gujarat Stores
Para Bazaar,
Rajkot.
10
http://www.google.co.in/imgres?imgurl=http://acmejelly.com/images/jellycube/jellycube1.jpg&imgrefurl=http://acmejelly.com/jellycube.html&usg=__PZrTvH8usz4-tEsPEtAtnz4rX2w=&h=224&w=300&sz=57&hl=en&start=0&zoom=1&tbnid=iikqzDCNnc8MpM:&tbnh=148&tbnw=194&prev=/images?q=image+of+jelly+cubes+for+ice+cream&hl=en&biw=1276&bih=776&gbv=2&tbs=isch:1&itbs=1&iact=hc&vpx=993&vpy=90&dur=2203&hovh=179&hovw=240&tx=151&ty=102&ei=SO3oTLlvhby-A7L-rMII&oei=Le3oTKNPh7Fx04ypkwo&esq=8&page=1&ndsp=24&ved=1t:429,r:5,s:08/3/2019 Ice Cream Delight
11/61
All the ingredients are purchased from here except Milk & Cream.
Milk used is of Gopal Brand & Cream is produced in the unit
itself.
11
8/3/2019 Ice Cream Delight
12/61
Sugar
Milk
Cream
12
8/3/2019 Ice Cream Delight
13/61
13
http://www.google.co.in/imgres?imgurl=http://bakeking.co.in/photo/img11.jpg&imgrefurl=http://bakeking.co.in/products.html&usg=__xCRKZ9ECHxpE3DQVhoosJXlCu9E=&h=438&w=335&sz=215&hl=en&start=127&zoom=1&tbnid=RFz7euWJAVha9M:&tbnh=149&tbnw=114&prev=/images?q=image+of+ice+cream+powder&hl=en&biw=1276&bih=776&gbv=2&tbs=isch:1&itbs=1&iact=hc&vpx=125&vpy=356&dur=3235&hovh=257&hovw=196&tx=92&ty=131&ei=x-roTPTAN43MuAP-4dTCCA&oei=feroTJSABoS4cfW03YcK&esq=6&page=6&ndsp=28&ved=1t:429,r:0,s:1278/3/2019 Ice Cream Delight
14/61
Dry fruits
Jelly
Chocolate Chips
MACHINES
(NAME &
SUPPLIERS)
Machines help in getting the final
product out quickly & perfectly. Work
done by machines is accurate & speedy which reduces down the wastage of
time & Labour.
14
8/3/2019 Ice Cream Delight
15/61
Machines, which help in the manufacturing of ice cream, are:
Freezer
Homonizer
Vatezine
Boiler
Deep
Freezer/Cold Storage
Name of Suppliers:
1) M/s Light Co. (India) Pvt.Ltd.
Karingi House 159,
P.M. Road,
Bombay
15
8/3/2019 Ice Cream Delight
16/61
M/s Arun Engineering Works
Leach Welenney Compound,
61, Off Haines Road,
Bombay
M/s Rita Agencies
Jamni Building,
Madras
M/s Asia Refrigerator Co.
25, Haines Road,
Bangalore 25
MANUFACTURING PROCESS
In the manufacturing of ice cream, the 1st and basic step is boiling the milk.
Once the milk gets boiled at a certain temperature it is then set to cool. After
cooling milk, its thickness is measured in the Homonizer. After testing itsthickness it is again set to chill in Vatezine.
16
8/3/2019 Ice Cream Delight
17/61
Once it reaches at a certain degree of temperature it is poured into ice
cream maker. There it gets mixed with cream; sugar & powder along with
required finally it is send to the deep freezer to set it thoroughly.
This is how ice-cream gets ready & it is cubed into the packs required &
Packaging is done.
PRODUCTION CAPACITY SCHEDULE
17
8/3/2019 Ice Cream Delight
18/61
FIXED ASSETS
18
SR.NO PARTICULARS INSTALLED
CAPACITY
UTILIZED
CAPACITY
A Capacity in % 100 65%
B Daily production 1000 650 kgs
C No. of working
days (in month)
25 days 25 days
D Monthly
production
25000kgs 16250 kgs
E No. of working
days (in year)
300 days 300 days
F Yearly production 300000 kgs 195000kgs
8/3/2019 Ice Cream Delight
19/61
(A) LAND AND BUILDING
(B)PLANT AND MACHINERY
PARTICULARS QTY. RATE AMOUNT
Deep freezer 1 30000 30000
Freezer 1 200000 200000
Homonizer 1 100000 100000
Cold storage 2 350000 700000
Vatezine 1 100000 100000
Boiler 1 70000 70000
TOTAL 1200000
(C)OTHER ASSETS
19
PARTICULARS AREA RATE AMOUNT
Land 1000 sq.mt 700 700000
Building 5500 sq.mt. 300 1650000
TOTAL 2350000
8/3/2019 Ice Cream Delight
20/61
PARTICULARS QTY RATE AMOUNT TOTAL
Furniture 95000 95000
Delivery van 1 300000 300000
Laptop 1 50000 50000 445000
Preliminary exp. 20000 20000 20000
TOTAL FIXED ASSTES
20
8/3/2019 Ice Cream Delight
21/61
PARTICULARS AMOUNT
Land and building 2350000
Plant and machinery 1200000
Other assets 445000
Preliminary expenses 20000
TOTAL 4015000
Working capital requirement
[A] Raw Materials
Particulars
Rate
(perunit)
Per day Per month Per year
Qty. Amt. Qty. Amt. Qty. Amt.
1] milk 18 ltr 300 5400 7500 135000 90000 1620000
2] sugar 30 kg 30 900 750 22500 9000 270000
21
8/3/2019 Ice Cream Delight
22/61
3] powder 100 kg 31 3100 775 77500 9300 930000
4] cream 100 kg 48 4800 1200 120000 14400 1440000
5] essence 400 kg 0.325 130 8.125 3250 97.5 39000
6] color 1000kg 0.13 130 3.25 3250 39 39000
7] other material 300kg 15 4500 375 112500 4500 1350000
TOTAL 18960 474000 5688000
[B] Staff and Labor
Factory Staff
Lower Level
Particulars No. of
persons
Rate
(Rs.)
Amount
(monthly)
Amount
(yearly)
Unskilled
labor
8 1500 12000 144000
Peon 1 2000 2000 24000
22
8/3/2019 Ice Cream Delight
23/61
Watchman 1 1200 1200 14400
TOTAL 4700 15200 182400
Middle Level
Particulars No. of
persons
Rate
(Rs.)
Amount
(monthly)
Amount
(yearly)
Supervisor 1 5000 5000 60000
Skilled labor 2 3000 6000 72000
TOTAL 8000 11000 132000
Administrative Staff
Top Level
Particulars No. of
persons
Rate
(Rs.)
Amount
(monthly)
Amount
(yearly)
Manager 1 10000 10000 120000
Accountant 1 2000 2000 24000
TOTAL 12000 12000 144000
Total Salary paid
23
8/3/2019 Ice Cream Delight
24/61
Sr. No. Particulars Amount (Rs.)
(monthly)
Amount (Rs.)
(yearly)
1] Factory Staff 26200 314400
2] Administrative Staff 12000 144000
TOTAL 38200 458400
C] OTHER EXPENSES AND UTILITES
PARTICULARS AMOUNT (PER
MONTH)
AMOUNT (PER
ANNUM)
Repairing and
maintenance
1000 12000
Packing 2000 24000
Stationery & printing 1000 12000
Gas (freezer) 1000 12000
Transport 6000 72000
Water 1250 15000
Advertisement 1500 18000
24
8/3/2019 Ice Cream Delight
25/61
Electricity 10000 120000
Miscellaneous exp. 1000 12000
Telephone bill 2000 24000
Insurance 2000 24000
TOTAL 28750 345000
TOTAL WORKING CAPITAL
REQUIREMENT
PARTICULARS MONTHLY YEARLYRaw materials 474000 5688000
Staff and labor salary 43930 527160
Other expenses and
utilities
28750 345000
TOTAL 546680 6560160
25
8/3/2019 Ice Cream Delight
26/61
TOTAL PROJECT COST
PARTICULAR AMOUNT
Fixed assets 4015000
Working capital (3 MONTHS) 1640040
TOTAL 5655040
26
8/3/2019 Ice Cream Delight
27/61
SOURCES OF FINANCE
PARTICULARS %OF TOTAL
CAPITAL
AMOUNT
Own capital 40% 2262016
Borrowed capital 60% 3393024
TOTAL 5655040
DEPRECIATION (1ST YEAR)
SR.NO. PARTICULARS COST DEP.% DEP
AMOUNT
CLOSING
BALANCE
1 Building 1650000 15% 247500 1402500
2 Machinery 1200000 20% 240000 960000
3 Laptop 50000 20% 10000 40000
27
8/3/2019 Ice Cream Delight
28/61
4 Furniture 95000 10% 9500 85500
5 Delivery van 300000 20% 60000 240000
DEPRECIATION (2nd YEAR)
SR.NO. PARTICULARS Opening
balance
DEP
AMOUNT
CLOSING
BALANCE
1 Building 1402500 247500 1155000
2 Machinery 960000 240000 720000
3 Laptop 40000 10000 30000
4 Furniture 85500 9500 76000
5 Delivery van 240000 60000 180000
DEPRECIATION (3rd YEAR)
SR.NO. PARTICULARS Opening
balance
DEP
AMOUNT
CLOSING
BALANCE
1 Building 1155000 247500 907500
28
8/3/2019 Ice Cream Delight
29/61
2 Machinery 720000 240000 480000
3 Laptop 30000 10000 20000
4 Furniture 76000 9500 66500
5 Delivery van 180000 60000 120000
TOTAL DEPRECIATION =567000
LOAN REPAYMENT SCHEDULE
PERIOD OPENINGBALANCE
INSTALLMENT CLOSINGBALANCE
INTEREST
1ST year 3393024 565504 2827520 441093
29
8/3/2019 Ice Cream Delight
30/61
2ND year 2827520 565504 2262016 367578
3RD year 2262016 565504 1696512 294062
4
TH
year 1696512 565504 1131008 220547
5TH year 1131008 565504 565504 147031
6TH year 565504 565504 - -
ANNUAL COST OF PRODUCTION
PARTICULARS AMOUNT
Raw material 5688000
Staff and labor salary 527160
Depreciation 567000
Interest on capital 622054
Other expenses and utilities 345000
FIXED AND VARIABLE COST
SCHEDULE
Schedule for Fixed Cost
SR. NO. PARTICULARS AMOUNT
30
8/3/2019 Ice Cream Delight
31/61
1 Depreciation 567000
2 Int. on capital 622054
3 Salary 527160
4 Other expenses and
utilities
172500
5 Preliminary exp. 20000
TOTAL 1908714
Fixed cost per unit. :
= Total fixed cost / No. of units
= 1908714 /195000
= 9.79Rs.
SCHEDULE OF VARIABLE COST
SR.NO PARTICULARS AMOUNT
31
8/3/2019 Ice Cream Delight
32/61
1 Raw material 5688000
2 Other expenses 172500
TOTAL 5860500
Variable cost per kg. :
= Total variable cost / No. of units
= 5860500 / 195000
= 30.05 /- Rs.
COST PER KILOGRAM :
= Fixed Cost + Variable Cost
= 9.79+30.05
= 39.84 /- Rs.
COST PER 100 GRAMS :
= Cost per kg / 10
= 39.84 / 10
= 3.984 =4/- Rs.
B.E.P. ANALYSIS
( i ) Selling Price 50.00
Variable Cost 30.05
32
8/3/2019 Ice Cream Delight
33/61
Contribution 19.95
- Fixed Cost 9.79
Profit 10.16
Particulars Amount
Sales (50 * 195000) 9750000
Less : Variable Cost 5860500
Contribution 3889500
Less : Fixed Cost 1908714
Profit 1980786
( ii ) B.E.P. ( IN UNITS ) :
= Total Fixed cost
Contribution per unit
= 1908714
19.95
= 95674.88
= 95675 units
( iii ) B.E.P. ( IN RS. ) :
P.V. Ratio = Contribution * 100
Sales
= 3 889500 * 100
33
8/3/2019 Ice Cream Delight
34/61
9750000
= 39.89 %
B.E.P. (in Rs.)
= Total Fixed cost
P.V. Ratio
= 1908714
39.89 %
= 4784944 /- Rs.
( iv ) B.E.P. ( IN % ) :
= Total Fixed Cost * Utilized Capacity
Total Contribution
= 1908714 * 65
3889500
= 31.89 %
AVERAGE COST OF CAPITAL
CAPITAL RATE INTEREST
Owned (2262016) 8% 180961.28
34
8/3/2019 Ice Cream Delight
35/61
Borrowed (3393024) 13% 441093.12
TOTAL 622054.4
Average Cost of Capital :
= Total Interest * 100
Total Capital
= 622054.4 * 100
5655040
= 11 %
SCHEDULE FOR FACTORY
OVERHEADS
PARTICULARS 1ST YEAR 2ND YEAR 3RD YEAR
35
8/3/2019 Ice Cream Delight
36/61
Dep. On building 247500 247500 247500
Dep. On.
Machinery
240000 240000 240000
Salaries 132000 132000 132000
Other exp.&utilities 345000 345000 345000
TOTAL 964500 964500 964500
SCHEDULEFOR ADMINISTRATIVE
OVERHEAD
36
8/3/2019 Ice Cream Delight
37/61
PARTICULARS 1ST YEAR 2ND YEAR 3RD YEAR
Int.on capital 180961 180961 180961
Salary to admin
staff
144000 144000 144000
Dep.on laptop 10000 10000 10000
Dep.on other assets 9500 9500 9500
Preliminary exp. 20000 20000 20000
TOTAL 364461 364461 364461
SCHEDULE FOR SELLING ANDDISTRIBUTION
PARTICULARS 1ST YEAR 2ND YEAR 3RD YEAR
Dep.on delivery
van
60000 60000 60000
TOTAL 60000 60000 60000
OPERATING STATEMENT
37
8/3/2019 Ice Cream Delight
38/61
PARTICULARS 1ST YEAR 2ND YEAR 3RD YEAR
SALES(A) 9750000 10000000 10250000
Cost of
operation:
Raw materials 5688000 5834000 5980000
Direct wages 182400 182400 182400
TOTAL COST
OF
OPERATION(B)
5870400 6016400 6162400
Gross profit(A-
B)
3879600 3983600 4087600
INDIRECT
EXPENSES
Total factory cost 964500 991038 1044115
Total admin cost 364461 364461 364461
Total selling cost 60000 60000 60000
Total indirect
expenses
1388961 1415499 1468576
EBIT 2490639 2568101 2619024
(-)int. on cap. 441093 367578 294062
EBT 2049546 2200523 2324962
(-)Tax @30% 1434682 660157 697489
Net earnings 614864 1540366 1627473
38
8/3/2019 Ice Cream Delight
39/61
PROJECTED COST SHEET(FIRST
YEAR)
Particulars Amt. Amt.
Amt.
( per
kg. )
Opening stock of raw materials
Add : purchase of raw materialsLess : closing stock of raw
material
-
-
-
-
5688000
-
-
130.00
-
COST OF RAW MATERIAL 5688000 130.00
Add : Direct Expenses 182400 022.20
PRIME
COST
5870400 152.20
Add : Factory Cost
Depreciation On buildingDepreciation on machineries
Salaries
Utilities (50% fixed)
(50% variable)
247500
240000
13200
0
172500
172500
964500 125.31
FACTORY COST 6834900 277.51
39
8/3/2019 Ice Cream Delight
40/61
Add : Administrative
overheads
Interest on owned capital
Salary to administrative staff
Administrative expenses :-
Preliminary expenses w/o
Depreciation on computer
Depreciation on other assets
180961
144000
5000
10000
9500
349461 066.96
ADMINISTRATIVE COST 7184361 344.48
Add : Opening stock of finished
Less : Closing stock of finished
-
-
-
-
-
-
-
-
-
COST OF PRODUCTION 7184361 344.48
Add : Selling and distribution
overhead
Depreciation on delivery van
60000
60000 009.38
COST OF SALES 7244361 353.85
SALES OF FINISHED GOODS 9750000 459.00
PROFI
T
2505639 105.15
40
8/3/2019 Ice Cream Delight
41/61
PROJECTED TRADING A/C(FIRST
YEAR)
PARTICULARS AMOUNT PARTICULARS AMOUNT
To purchase 5688000 By sales 9750000
To direct wages 182400
To Gross profit 3879600
TOTAL 9750000 TOTAL 9750000
41
8/3/2019 Ice Cream Delight
42/61
PROJECTEDPROFIT &LOSS
A/C(FIRST YEAR)PARTICULARS AMOUNT PARTICULARS AMOUNT
To salary 276000 By gross profit 3879600
To dep. 567000
To int. on borrowed
cap.
441093
To loan installment 565504
To income tax 614864
To indirect expenses
Repairing 12000
Packing 24000
Stationery 12000
Gas 12000
Transport 72000
Water 15000
Advertisement 18000
Electricity 120000
Mis. Exp. 12000
Telephone bill 24000
Insurance 24000
Preliminary exp w/off 5000
42
8/3/2019 Ice Cream Delight
43/61
NET PROFIT 1065139
TOTAL 3879600 TOTAL 3879600
43
8/3/2019 Ice Cream Delight
44/61
PROJECTEDBALANCE SHEET(FIRST
YEAR)
LIABILITIES AMOUNT ASSETS AMOUNT
Capital amount Fixed assets
Capital 2262016 land 700000
(+)profit 1065139 Building 1650000
(-)dep. 247500 1402500
(+)int. 180961 3508116
P&M 1200000
Bank loan (-)dep. 240000 960000
IDBI 3393024 Furniture 95000
(-)dep. 9500 85500
(-)int. 441093 2951931
Vehicle 300000
(-)dep. 60000 240000
Laptop 50000
(-)dep. 10000 40000
44
8/3/2019 Ice Cream Delight
45/61
debtors
Shiv 529973
Patel 420000
dishaw 277074
Bank 950000
Cash 840000
Preliminary exp. 15000
TOTAL 6460047 TOTAL 6460047
45
8/3/2019 Ice Cream Delight
46/61
PROJECTED COST SHEET(SECOND
YEAR)
Particulars Amt. Amt.
Amt.
( per
kg. )
Opening stock of raw materials
Add : purchase of raw materials
Less : closing stock of raw
material
-
-
-
-
6563077
-
130.00
-
COST OF RAW MATERIAL 6563077 130.00
Add : Direct Expenses 182400 022.20
PRIME
COST
6745477 152.20
Add : Factory Cost
Depreciation On buildingDepreciation on machineries
Salaries
Utilities (50% fixed)
(50% variable)
247500
240000
13200
0
172500
199038
991038 125.31
FACTORY COST 7736515 277.51
46
8/3/2019 Ice Cream Delight
47/61
Add : Administrative
overheads
Interest on owned capital
Salary to administrative staff
Administrative expenses :-
Preliminary expenses w/o
Depreciation on computer
Depreciation on other assets
180961
144000
5000
10000
9500
349461 066.96
ADMINISTRATIVE COST 8085976 344.48
Add : Opening stock of finished
Less : Closing stock of finished
-
-
-
-
-
-
-
-
-
COST OF PRODUCTION 8085976 344.48
Add : Selling and distribution
overhead
Depreciation on delivery van
60000
60000 009.38
COST OF SALES 8145976 353.85
SALES OF FINISHED GOODS 10000000 459.00
PROFI
T
1854024 105.15
47
8/3/2019 Ice Cream Delight
48/61
PROJECTEDTRADING A/C(SECOND
YEAR)
PARTICULARS AMOUNT PARTICULARS AMOUNT
To purchase 5834000 By sales 10000000
To direct wages 182400
To Gross profit 3983600
TOTAL 10000000 TOTAL 10000000
48
8/3/2019 Ice Cream Delight
49/61
PROJECTEDPROFIT &LOSS
A/C(SECOND YEAR)
PARTICULARS AMOUNT PARTICULARS AMOUNT
To salary 276000 By gross profit 3983600
To dep. 567000
To int. on borrowed
cap.
367578
To loan installment 565504
To income tax 660157
To indirect expenses
Repairing 15938
Packing 24000
Stationery 16600
Gas 12500
Transport 72000
Water 18500
Advertisement 20000
Electricity 120000
Mis. Exp. 17000
Telephone bill 29000
Insurance 26000
49
8/3/2019 Ice Cream Delight
50/61
Preliminary exp w/off 5000
NET PROFIT 1170823
TOTAL 3983600 TOTAL 3983600
50
8/3/2019 Ice Cream Delight
51/61
PROJECTEDBALANCE
SHEET(SECOND YEAR)
LIABILITIES AMOUNT ASSETS AMOUNT
Capital amount Fixed assets
Capital 3513116 land 700000
(+)profit 1170823 Building 1402500
(-)dep. 247500 1155000
(+)int. 180961 4864900
P&M 960000
Bank loan (-)dep. 240000 720000
IDBI 2827520 Furniture 85500
(-)dep. 9500 76000
(-)int. 367578 2459942
Vehicle 240000
(-)dep. 60000 180000
Laptop 40000
(-)dep. 10000 30000
debtors
51
8/3/2019 Ice Cream Delight
52/61
Shiv 875000
Patel 900000
dishaw 600000
Bank 1280000
Cash 793842
Preliminary exp. 10000
TOTAL 7324842 TOTAL 7324842
52
8/3/2019 Ice Cream Delight
53/61
PROJECTED COST SHEET(THIRD
YEAR)
Particulars Amt. Amt.
Amt.
( per
kg. )
Opening stock of raw materials
Add : purchase of raw materials
Less : closing stock of rawmaterial
-
-
-
-
8313231
-
130.00
-
COST OF RAW MATERIAL 8313231 130.00
Add : Direct Expenses 182400 022.20
PRIME
COST
8495631 152.20
Add : Factory Cost
Depreciation On building
Depreciation on machineriesSalaries
Utilities (50% fixed)
(50% variable)
247500
240000
13200
0
172500
252115
1044115 125.31
FACTORY COST 9539746
277.51
53
8/3/2019 Ice Cream Delight
54/61
Add : Administrative
overheads
Interest on owned capital
Salary to administrative staff
Administrative expenses :-
Preliminary expenses w/o
Depreciation on computer
Depreciation on other assets
180961
144000
5000
10000
9500
349461 066.96
ADMINISTRATIVE COST 9889207 344.48
Add : Opening stock of finished
Less : Closing stock of finished
-
-
-
-
-
-
-
-
-
COST OF PRODUCTION 9889207 344.48
Add : Selling and distribution
overhead
Depreciation on delivery van
60000
60000 009.38
COST OF SALES 9949207 353.85
SALES OF FINISHED GOODS 10250000 459.00
PROFI
T
300793 105.15
54
8/3/2019 Ice Cream Delight
55/61
PROJECTED TRADING A/C(THIRD
YEAR)
PARTICULARS AMOUNT PARTICULARS AMOUNT
To purchase 5980000 By sales 10250000
To direct wages 182400
To Gross profit 4087600
TOTAL 10250000 TOTAL 10250000
55
8/3/2019 Ice Cream Delight
56/61
PROJECTED PROFIT &LOSS
A/C(THIRD YEAR)
PARTICULARS AMOUNT PARTICULARS AMOUNT
To salary 276000 By gross profit 4087600
To dep. 567000
To int. on borrowed
cap.
294062
To loan installment 565504
To income tax 721373
To indirect expenses
Repairing 17000
Packing 20400
Stationery 15715
Gas 12000
Transport 72000
Water 19000
Advertisement 24000
Electricity 180000
Mis. Exp. 16000
Telephone bill 24500
Insurance 24000
56
8/3/2019 Ice Cream Delight
57/61
Preliminary exp w/off 5000
NET PROFIT 1234046
TOTAL 4087600 TOTAL 4087600
57
8/3/2019 Ice Cream Delight
58/61
PROJECTED BALANCE
SHEET(THIRD YEAR)
LIABILITIES AMOUNT ASSETS AMOUNT
Capital amount Fixed assets
Capital 4869900 land 700000
(+)profit 1234046 Building 1155000
(-)dep. 247500 907500
(+)int. 180961 6284907
P&M 720000
Bank loan (-)dep. 240000 480000
IDBI 2262016 Furniture 76000
(-)dep. 9500 66500
(-)int. 294062 1967954
Vehicle 180000
(-)dep. 60000 120000
Laptop 30000
(-)dep. 10000 20000
debtors
58
8/3/2019 Ice Cream Delight
59/61
Shiv 1440000
Patel 1250000
dishaw 1390000
Bank 1080000
Cash 783861
Preliminary exp. 5000
TOTAL 8252861 TOTAL 8252861
DISCLOSURE OF SIGNIFICANT
ACCOUNTING POLICIES
The basis for calculation of production capacity isconsidered normally on 65 % utilization.
Straight line method of depreciation is adopted.
Salaries of the employees are assumed to be constant in all thethree years.
59
8/3/2019 Ice Cream Delight
60/61
There is no closing stock and opening stock as whateverproduced is sold.
Suppliers allow us the credit of 1 week or sometimes differ onthe amount
FUTURE PROSPECTUS
Today, Ice-cream proved its significance that it is a part of our diet. Asthere is onlyone unit in Saurashtra producing Ice-cream, we have a wider scope.Very first, ourmain aim is to take over the market of Saurashtra. The unit within 2years will have anupper hand over the competitors due to better marketing, personnel,finance andproduction.We utilize maximum of we have, our plan is to increase the capacityupto90%. And also we are changes the flavours of the Ice cream thatpeople wants. Weintroduce some new flavours within the end of next year. VeryDue to high profit volume Ratio, we are able to repay the loan .without any problem.
60
8/3/2019 Ice Cream Delight
61/61
BIBLOGRAPHY
Marketing Management- Philip Kotler
Project Management- Vasant Desai