Top Banner

of 61

Ice Cream Delight

Apr 06, 2018

Download

Documents

Kunal Sharma
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
  • 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:0
  • 8/3/2019 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:127
  • 8/3/2019 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