Académique Documents
Professionnel Documents
Culture Documents
SAMRUDDHI ENTERPRISES
In present days waste of cardboards & papers are increasing like anything. So we took this opportunity to recycle the all above waste products. By using waste cardboard we recycle them into attractive boxes & containers etc.
Our total investment is Rs15, 80,000 our firm is located at outskirt of bijapur city
Recycling Process
FINISHED PRODUCTS
4PS OF MARKETING
Products Hard Light
Price
Place
Promotion
TARGET CUSTOMER:
Manufacturing Trading
Companies
companies
Logistics
Competition:
Our stiff competitors are NGOs. There are two NGOs in Bijapur city which are
giving lot of employment opportunity for village people.
Competitive positioning:
Presently NGOs are holding their market position very strongly. We will sure that we will give a strong competition to them and we will come in a strong position within
upcoming period.
Marketing strategy
The cost of the product is reasonable compared to other products as it is recycled. The exhibition of the products can be kept during various occasions.
RESOURCES REQUIREMENT
Raw materials from scarp Man Power 12 Salary & Wage Administration Wages Time Rate System
FINANCIAL INFORMATION
Sources Of Funds Sl. No 1. Particulars Owners Fund Amount 10,80,000.00
2.
Loans
5,00,000.00
Trading and profit and loss account for the year 2011
Particular (To)
Purchase RM Wages Gross profit c/d Total Salary Printing and stationary Transportation charge Telephone charge Electricity bill Advertising Other expenses Interest On loans
Rs
2,02,240 3,85,000 4,37,760 10,25,000 1,68,000 20,000 10,000 2,000 8,000 20,000 5,000 50,000
Particular (By)
Sales Closing Stock
Rs
10,00,000 25,000
Depreciation:
Building Vehicle Machine Furniture 50,000 20,000 5,000 5,000
85,260
4,48,260 Total 4,48,260
Debtors
Total 17,28,760 Total
5,000
17,28,760
BEP ANALYSIS
BEP = Fixed cost / P/V ratio P/ V ratio = contribution / sales x 100 Contribution = sales variable cost Contribution = 10,00,000 3,65,240 = 6,34,760.
P/ V ratio
= 5,51,441
Trading and profit and loss account for the year 2012
Particular (To)
Purchase RM Wages Gross profit c/d Total Salary Printing and stationary Transportation charge Telephone charge Electricity bill Advertising Other expenses Depreciation: Building Vehicle Machine Furniture Net profit c/d 50,000 20,000 5,000 5,000 2,08,260
Rs
2,52,240 4,60,000 5,37,760 12,50,000 2,00,000 20,000 10,000 2,000 8,000 15,000 5,000
Particular (By)
Sales Closing Stock
Rs
12,25,000 25,000
Total
5,48,260
Total
5,48,260
Total
18,51,760
Total
18,51,760
SWOT analysis
Strengths:We have a well experienced labour force. We have new unique products.
Conclusion
Waste products like cardboard are recycled into objective or attractive materials
and they are using in a proper way. And giving employment opportunity specially for
villagers. By using these waste materials we can maintain clean and reduce the diseases.
THANK YOU