Sei sulla pagina 1di 50

BUSINESS ANALYSIS

AN OVERVIEW OF THE BUSINESS

Our business-“Hunar”, a gift manufacturing unit mainly manufactures handicraft items.


Handicraft which is also known as craft work or simply craft, is a type of work where
useful and decorative devices/items are made completely by hand or using only simple
tools. Usually the term is applied to traditional means of making goods. That’s why we
decided to establish a manufacturing unit which manufactures the traditional, trendy and
demanding handicraft items. A brief but sound knowledge of fine arts of two of our
partners encourages us to put a step ahead in this business. Absence of any such
business (gift manufacturing unit) and relatively less requirement of funds gives us a
better opportunity to have a great scope in this business. Besides this, by a survey we
found that consumers of Jharkhand are willing to buy handicraft and decorative items
which reveal our culture – people want traditional touch in their items. Retailers and
wholesalers are also keen to draw their orders from a manufacturing unit or stores
which are nearer to them as it saves their transportation cost and some other
miscellaneous expenses. Seeing the demand we decided to fill the gap which is lacking
in the gift items present in the market. All age group people are interested in buying the
gift and decorative items. Especially the youth because they find gifts the best way to
express their feelings.

Therefore, the large demand also enhances large profit. Business is all about
satisfying customers need at a motive to earn profit. Thus, our business justifies both
the points.

Now, here we present the overview of our business broadly in points wise so that
you get a clear picture of our business.

1
NATURE OF THE BUSINESS

Our business is mainly a gift manufacturing unit (mainly handmade items).Our firm /
enterprise is a partnership firm which is registered under Indian Partnership Act, 1932.

TITLE OF THE ORGANISATION

The title of our business is “HUNAR – that differentiate our work”. The reason
behind this name is that our product and work is totally the outcome of the ART (Hunar)
of our experts. Thus, the name directly spells our work.

PRODUCT

The product range consists of:

• Greeting Cards

• Various types of soft toys like Teddy bears, tweety etc.

• Holiday gifts and decorative items like bells.

• Brass handicrafts

• Both accessories (towel hangers, rods, napkin holders etc.)

• Handmade paper products (bags, photo album, diary, envelops etc)

• Photo frames + Garden metal decorative.

• Sculptures, embroided clothes

• Artificial jewelery, bangles and bracelets.

• Wooden jewellery boxes.

• Decorative masks, animal figures

• Mixed metal artifacts of iron like lamp.

• Flowers and vase

• Paintings (Glass paintings, board paintings, clothes paintings etc

2
• Above are the main items which are manufactured in our business.

PURPOSE OF THE BUSINESS

Main purpose of our business is to provide customers a market of handicraft


items which provides a unique quality of Indian tradition and rural work. Beside
this,other purpose are:

 To save our culture

 To maximize the profit

 Employment generation

 To give desire design to our customer

Punch line -“ART WITH HEART”

Brand name “Ehsaas”

3
LOCATION

Our enterprise is divided into the manufacturing unit and the office. The
manufacturing unit is located at Lalpur, near Hotel City Palace and our office is situated
at Purulia Road, near Xavier College of a room of 250 sqft. We have a building there
with a hall of 850sqft owned by our one of the partner. We have considered these two
places for our purpose because:

Significance of the location for the manufacturing unit

 Easy availability of raw material(near to main road)

 Easy availability of power, water, labour, infrastructure

 Sufficient space

 Well established road network

 Near to our office

Significance of the location for the office

 Centrally located

 Easy access for our target customer

 Easy transportation

4
COMMON ROOM STORE ROOM FOR
ROOM1
FINISHED GOODS

ROOM2

EXIT GATE

MANAGING OR
ROOM3 CONTROL ROOM

WATER SUPPLY
STORE ROOM FOR RAW
MATERIAL

WASH ROOM
ENTRANCE

5
Fig ; LAYOUT OF OFFICE

6
BIODATA OF ENTREPRENEURS:

Here a brief introduction of all active partners of our business is given:

> Name : DEEPIKA BHARTI

Qualification : BBA Graduate from BIT, Mesra

Strength : Good in finance part

> Name : NATASHA RANA

Qualification : BBA Graduate from BIT, Mesra

Strength : Good in Public Relation

> Name : SANJANA JAISWAL

Qualification : BBA Graduate from BIT, Mesra

Strength : Good in art work

> Name : TANNAVI SINHA

Qualification : BBA Graduate from BIT, Mesra

Strength : Good in art work

7
EXECUTIVE SUMMARY

CURRENT ANALYSIS OF PROPOSED BUSINESS:

Economic Trends
The current economic trend of Jharkhand (the state where our business is set up)
provides a favorable opportunity for any new business set up.
Consumer Trends
The target consumers of our business are willing to buy handicrafts or handmade gift
and decorative items for wishing and presenting others and for personal use.

PROFIT PROJECTIONS:

Our business is expected to earn a high profit. The reason behind this expectation is
that the business of same line earns much more than what they invest. Secondly, there
is always a scope of gift items in the market. This section further can be clarified in our
financial section.

REQUIREMENT OF FUNDS:

Our business does not require much funds as the cost of raw material, labour and
manufacturing process is not so high. The total requirement of our projected business is
Rs. 5,00,000 initially. Our total investment will be Rs.6, 60,000.

DEMAND ANALYSIS:

To know with certainty that people will want and buy our products (handicrafts) we do a
market research and demand analysis. E.g. we show our craft on e-bay and the

8
checked the auctions ending that day. Most of the auction are for our crafts, shows the
demand for the products.

KEY CHARACTERISTICS OF THE BUSINESS

Following are the key characteristics of our business:

i. Practically feasible (mainly in market and finance sense)

ii. Scope of existence in the market as our survey results that Ranchiites like
handicrafts gift items.

iii. Less fund required.

iv. High profit as investment is much below than the earning.

v. Easy to start as due to favorable feature like requirement of less labor and
finance, small space, easy availability of raw materials etc.

vi. Competitive advantage, as there is no any other gift manufacturing unit in


Ranchi.

SOCIAL AND POLITICAL CONSIDERATIONS:

Social and political factors are favorable to our business concepts, as our work doesn’t
harms the society in any way plus its set up does not require any political formalities.
Instead the government supports us to set such business as it provides an opportunity
to local workers to work and to learn the art of making handicrafts items. This will
improve their living standard as well as popular handmade items which is a good sign
for the society.

9
MARKET ANALYSIS

SWOT ANALYSIS

Strength and Weakness are related to internal environment of our business.

Our strength are:

 we are having qualified partners and skilled experts who will carryout the
business

 We provide traditional look of product

Our weaknesses are:

 Our all partners are fresher and are not having any work experience.

 Modern society taste may have adverse effect on demand.

Opportunity and Threats are related to external environment of our business.

Our opportunity is:

 There is an opportunity for our business in market as there is no any such unit
(manufacturing) in Ranchi that provides a wide range of products to its retailer
and wholesalers.

Our threat is:

 The main threat to our business is that it faces a wide range of good competitors
of high level, located at other places like Kolkata, Delhi, Mumbai etc.

10
MARKETING MIX:

Marketing mix consists of 4 P’s of our business. Product, Price, Place and Promotion.

The Product

Our product range consists of various handicrafts and other gift items which are
handmade. Various aspects related to product mix are:

Policies : To enable the product to reach a desired level of


market penetration.

Procedures : Product is made by our experts and sometime it is


demanded.

Times to be offered : We provide order on demand of our customers.

The Price

The element of marketing mix consists of the policies and procedures relating to the
price level, price specification and the price policy.

Price level : Moderate (depending upon product quality and type


of service).

Price Specification : Within the reach of people who buy our products in bulk
i.e., retailers and wholesalers.

Price Policy : The pricing method and strategy of our business


(product) is “COST PLUS METHOD”. Using this
strategy we determine Sales policy of our product as
follows:

Total Cost (FC + VC) + Profit Margin = Selling Price.

11
Place

We distribute our product mainly in Ranchi Market because as in case of manufacturing


unit. The price realized is usually better when the sales are made at the place of
production itself.

Besides there we also supply our products to market near to us like Ramgarh,
Pundag, Barkakana etc.

Our distribution channel is quite simple.It consist of 1-level and 2-level distribution
channel.Thus our distribution channel are:

1. Hunar  Retailer  Customer

2. Hunar  Wholesaler  Retailer  Customer

The main way for distributing our product is roadways.

Promotion

Various promotional means are

 Pamphlets

 Newspaper

 Agents & Personal Contacts

 Products Brochures – It is used to show off samples of our craft or work


including details of how we got started in our craft and art. People have to hear
about and get influenced by our style and are willing to buy our product.

 Business Cards – To hand out at shows, fairs and retail stores.

In short, marketing mix of our business are:

12
Target Group : Wholesales & Retail stores

Product : Handicrafts & other hand made gift items and some
services.

Price : Reasonable, use of cost plus method

Promotion : Through ad in newspapers, pamphlets, good branding


and packaging.

Place : Distribution channel – roadways.

CUSTOMER PROFILE

Our real customers are the retailers and wholesalers of gift items situated mainly in the
pose area of Ranchi like Main Road, Lalpur, Kanke etc. These retail shops may be in
any complex or may exist independently. Besides these our target customers are also
the teenagers and people of age between 9 to 25 years who care mainly the students of
school colleges for the assignment purpose.

Target Market

Our target markets and customers are:

For Product

 Retailers and wholesalers of gift items

13
HOW WE SELL OUR PRODUCTS

We sell our products as follows:

Craft fares and Art Fairs: We sell our products at craft and art fairs. People expect to
see handicrafts at these types of events. For this we set up an arts and crafts calendar
to keep track of all the events. This type of event provide us a ready market of potential
buyers; not just the public, also retailers with their own booths. Earlier we visit to smaller
fairs.

Wholesalers: We can also supply our products to wholesalers. They thus also help us
to sell our products.

Retails Stores: We ask the retailers about their purchasing policy and how they
typically pay. If they agree we place some sample at the shop. If they like our products
they may want to tie us into a purchasing contract. In earlier days of our business we
put our few products also in several smaller stores where our product not getting lost in
the crowd and get customer attraction.

Other Related Web sites: The internet can be a great way to sell our product. We give
ad of our product on various websites and eBay and get order from its users. This can
increase our sells without extra efforts.

14
MARKETING STRATEGY (FOR PRODUCT)

Our marketing strategy is ‘Niche Marketing’. That is we keep stock of raw


material in quite heavy amount. We invest our money on stock so we can manufacture
the product without any hindrance and make the supplies on time.

OUR KEY OBJECTIVE FOR MARKETING SUCCESS

The key objective for marketing our craft product business is our reputation for
high quality work. By consistently producing fine craft (gift items) that are exciting and
innovative, our reputation can serve as our word-of-month advertising.

Thus, our key is

“To provide quality and trendy product.

15
MARKET RESEARCH : DEMAND AND SUPPLY

A. Sampling Technique

We use the simple random technique to know the market scope of our product. For
which we selected a sample size of 40 people constituting the target group from the
population of Ranchi. The percentage remains same for the consumer as well as of the
retailers. There people were then interview through the open-ended questionnaire. The
outcome of which shows the favorable opportunity for our product.

We prepare two set of questionnaire. One from customer point of view and
another from retailer point of view.

ANALYSIS OF DATA

From ultimate customer point of view

1. Like to buy gifts, decorative items, cards, for loving ones of personal use

20%

80%

Yes No

2. Type of Gifts like to buy

16
15%

15% 45%

25%

Soft Toys Cards Decorative Items Other gift items

3. Amount Spent on Gifts (as per age group)

70

60

50

40
Spending(in %)
30
20

10

0
15-25 25-35 35-45
Age

4. Elements lacking in product

17
45
40
35
Response (in%)

30
25
20
15
10
5
0
Price Range of Quality
Product

From Retailers point of view

1. Sell of gift items in Ranchi

17%

83%

Good Very Good

2. Source of gift items

18
15%

85%

Outside Kolkata, Mumbai, Delhi Local

3. Willingness to take consignment from a manufacturing unit established in


Ranchi

13%

87%

Yes No

4. Frequency of order for the product

19
20

15

10

0
2 -3 3 -4 4 -5
Month

6. Price range of product demanded

100
80

60

40

20
0
50 - 100 100 - 150 150 - 200 200 - 250 250 - 300 300- 350 350 -
More

C. Placing the product as sample

We placed a sample of our product to some retail shops, fairs and exhibitions
which shows a favourable response to our product that mean there is a scope of
our business.

20
TECHNICAL ASPECT

SOURCE OF AVAILABILITY:

Equipment: Some of loose tools and other miscellaneous equipments are available in
any hardware retail store or in daily market near Main Road, Ranchi.

Raw Material Availability: Our different products require different types of raw material
and inputs. Raw material like fur, pearls, lashes, ice cream sticks etc are available at
Sai Market, Upper Bazaar, Ranchi. Some other inputs like metal, iron ore, soil, bell etc.
are available at various retail and wholesale store of Ranchi at different place of Ranchi.

21
MANAGERIAL ASPECTS

Since, we all are active partners, top level responsibilities and overall
management is under our guidance. Each and every partners is going to handle
different aspects of project. One of us will handle the financial aspect, the other will look
over marketing field and the rest of two will be handling the production and the general
administrative aspect including HR.

Beside these the overall management is carried out with the coordination of all
four of us.

STAFF

We employ three experts designated as “Supervisor” and 9 workers working under


them, besides this we will be employing one sweeper and a security guard. With the
expansion of our business we increase the number of staff working with us. As the need
increases, especially at the time of event and puja pandal’s decoration, we may hire
some indirect local labors.

DUTIES AND RESPONSIBILITIES OF STAFFS

Each of the partner will be handling these areas- office management, finance
management, production and material handling and marketing.

Each supervisor has given three workers working under them. At the beginning of the
month we give them a target (quantity of finished product we want) with specifying types
and quality of output, to be produced.

KEY FACTOR:

To promote the workers to complete the target on time we motivate and provide
incentives to them.

22
FINANCIAL ANALYSIS

PRESENT STATUS

All four partners of our business are fresh graduates and not have much money to
invest in the business. So, the total capital of our business constitutes of some money
invest by us and rest by taking a bank loan.

MEANS OF FINANCE

Sources we use for our finance requirements are:-

* Equity capital : Rs 2, 00,000

* Bank Loan : Rs 4, 00,000

* Subsidy (15%) : Rs 60,000

All four partners of business contributes Rs. 50,000 each lead to total of Rs. 2 lakhs.
The rest amount is arranged by taking the benefits of a scheme of PMEGP,(from
KVIC).Under this scheme SBI,Small Medium Enterprise,City Credit Centre,Ranchi
provide us a term loan of amount Rs. 4,00,000 and a subsidy of Rs 60,000 at 11%
interest rate for 3 to 5 years We invest Rs. 4,00,000 initially in our business and save
Rs. 2,60,000 in our joint bank account in SBI,Lalpur Branch as saving which is to be
use in the business at the time of any unfavorable situation or any extra need in future

23
.

INCOME AND EXPENDITURE PROJECTION

EXPENDITURE PROJECTION

Product & Services

Total Investment : 6,60,000.00

Initial investment : 5,00,000.00

Initial Investment

Fixed Cost Operating Cost Miscellaneous Stock


(Rs. 3,24,000) (Rs. 70,000) (Rs. 21,000) (Rs. 85,000)

I. Fixed Expenditure (Rs. 3,24,000)

1. Packing and forwarding charges

2. Security money for building

3. Cost of tools

4. Cost of office equipments (Furniture, computer, stationery etc)

II. Operating Cost (Rs. 70,000)

1. Office Rent

2. Bills

3. Maintenance

24
4. Transportation etc.

III. Other items of expenditure (Rs. 21,000)

1. Power charges

2. Advertising and traveling

3. Telephone charges

4. Commission to distributors or agents

IV. Stock (Rs. 85,000)

INCOME PROJECTION

As we supply our output (product) to dealers or retailers rather than selling them by us,
our income varies with the order given to us by various retail stores. The payment of bill
is depend on mutual negotiation and quantity of items supplied.

After observation of business of same line and analyzing our capacity we expect
our income of Rs. 1,00,000 per month approx.

25
FINANCIAL STATEMENTS FOR FIRST THREE YEARS

WORKING CAPITAL REQUIREMENT

Sl. Particulars Period Amount (2010)


No. Days
( in Rs.)

1 Total current asset 365 5,18,000.00

2 Less: Creditors 365 18,000.00

3 Net Current Asset (1 – 2) 5,00,000

4 Margin for working capital (25% of 5,00,000) 1,25,000

5 Max. permissible bank finance or working 3,75,000


capital requirement (W.C. Loan) (3 – 4)

Comment : As our working capital requirement figure shows that we need Rs.
3,75,000 in first year as working capital. That’s why we apply for a loan of Rs. 4,00,000
to the bank

Project Cost

1. Office Rent : Rs. 7,500

2. Current Assets

Loose tools: 10,000

Stocks: 25,000 Rs. 35,000

3. Fixed expenditure : Rs. 43,000

4. Administration Cost : Rs. 10,000

5. Margin money for W/C : Rs. 50,000

6. Staff Salary : Rs. 1, 53,000

Total : Rs. 2,98,500

(All the above mentioned figures are for first three months)

26
WORKING CAPITAL REQUIREMENT

Sl. Particulars Period Amount(2011)


No. Days
( in Rs.)

1 Total current asset 365 11,15,760

2 Less: Creditors 365 00.00

3 Net Current Asset (1 – 2) 11,15,760

4 Margin for working capital (25%of 11,15,760) 55,788

5 Max. permissible bank finance or working 10,59,972


capital requirement (W.C. Loan) (3 – 4)

27
WORKING CAPITAL REQUIREMENT

Sl. Particulars Period Amount (2012)


No. Days
(in Rs.)

1 Total current asset 365 2565947.60

2 Less: Creditors 365 00.00

3 Net Current Asset (1 – 2) 2565947.60

4 Margi for working capital(25%of 2565947.60) 641486.90

5 Max. permissible bank finance or working 19244607.70


capital requirement (W.C. Loan) (3 – 4)

28
TRADING & PROFIT AND LOSS A/C
(for the year ending 31st March 2010)

Dr. Cr.

Particulars Amount Particulars Amount

(in Rs.) (in Rs.)

To Purchase 3,60,000 By Sales 12,00,000

To Gross Profit c/d 9,25,000 By Closing Stock 85,000


(Transferred to Profit &
Loss A/c.)

12,85,000 12,85,000

To Salaries 6,12,000 By Gross profit b/d 9,25,000

To Telephone Expenses 24,000

To Electricity Expenses 12,000

To General Expenses 20,000

To Maintenance Expenses 20,000

To Rent 30,000

To Commission to agent 10,000

To Interest (@11%) 44,000

To Provision for Tax 30,000

To Net Profit C/d 1,43,000

(Transfer to Capital A/c.)

9,25,000 9,25,000

29
TRADING & PROFIT AND LOSS A/C
(for the year ending 31st March 2011)

Dr. Cr.

Particulars Amount Particulars Amount

(in Rs.) (in Rs.)

To Opening Stock 85,000 By Sales 28,80,000

To Purchase (40,000 x 12) 5,40,000

To Gross Profit C/D 22,55,000


(Transferred to Profit &
Loss A/c.)

28,80,000 28,80,000

To Salaries 7,56,000 By Gross profit b/d 22,55,000

To Telephone Expenses 24,000

To Electricity Expenses 12,000

To General Expenses 30,000

To Maintenance Expenses 20,000

To Rent 32,400

To Commission to agent 6,000

To Interest (@11%) 33,000

To Provision for Tax 60,840

To Net Profit c/d(Transfer 12,80,760


to capital a/c)

22,55,000 22,55,000

30
TRADING & PROFIT & LOSS A/C
(For the year ending 31st March 2012)

Dr. Cr.

Particulars Amount Particulars Amount

(in Rs.) (in Rs.)

To Purchases 7,20,000 By Sales


54,00,000
53,75,000
Less: Sales Return
To Gross Profit c/d 46,55,000 25000
(Transferred to Profit &
Loss A/c.)

53,75,000 53,75,000

To Salaries 15,60,000 By Gross profit b/d 53,75,000

To Telephone Expenses 48,000

To Electricity Expenses 36,000

To General Expenses 75,000

To Maintenance Expenses 40,000

To Rent 36,000

To Commission to agent 12,000

To Interest (@11%) 5,47,052.40

To Provision for tax 1,55,000

To Net Profit C/d 28,65,947.60

(Transfer to Capital A/c.)

53,75,000 53,75,000

31
PROJECTED BALANCE SHEET
(for the year ending 31st March, 2010)

LIABILITIES 2010 (Rs.) ASSETS 2010 (Rs.)


Equity Capital 2,00,000 Fixed Asset :-
Less: Drawing 40,000 1,60,000 Gross Block 2,03,000

Profit & Loss A/c 1,43,000 Current Asset :


Cash in Hand 50,000
Loan from Bank 4,00,000 Cast at Bank 1,50,000
Stock 85,000
Trade Creditors 18,000 Debtors 85,000
Bill’s Receivable 1,00,000
Advances 48,000

7,21,000 7,21,000

32
PROJECTED BALANCE SHEET
(for the year ending 31st March, 2011)

LIABILITIES 2011 (Rs.) ASSETS 2011 (Rs.)


Equity Capital 2,00,000 Fixed Asset :-
Less: Drawing 96,000 1,60,000 Gross Block 7,25,000

Profit & Loss A/c 12,80,760 Current Asset :


Cash in Hand 2,15,000
Loan from Bank 4,00,000 Cast at Bank 5,50,000
Stock 55,000
Debtors 85,000
Bill’s Receivable 1,12,760
Advances 48,000
Miscellaneous 50,000

18,40,760 18,40,760

33
PROJECTED BALANCE SHEET
(for the year ending 31st March, 2012)

LIABILITIES 2012 (Rs.) ASSETS 2012 (Rs.)


Equity Capital 2,00,000 Fixed Asset :-
Less: Drawing 1,00,000 21,00,000.00 Gross Block 8,00,000.00

Profit & Loss A/c 8,65,947.60 Current Asset :


Cash in Hand 5,15,000.00
Loan from Bank 4,00,000.00 Cast at Bank 15,50,000.00
Stock 95,000.00
Debtors 85,000.00
Bill’s Receivable 3,12,760.00
Advances 13,187.60
Miscellaneous 80,000.00

33,65,947.60 33,65,947.60

34
ACCOUNTING RATIOS

Statement Showing The Different Ratios

ACCOUNTING RATIO 2010 2011 2012

1. GROSS PROFIT RATIO 77.08% 78.30% 86.60%

2. NET PROFIT RATIO 11.92% 44.47% 53.32%

3. PROPRITORY RATIO 0.28% 0.22% 0.62%

4. DEBT EQUIT RATIO 2:1 2:1 0.19

5. TOTAL ASSETS TO DEBT 1.80 4.60 8.41

RATIO

6. CAPITAL EMPLOYED 1.82 4.33 2.20

TURNOVER RATIO

7. WORKING CAPITAL 2.4 2.6 2.10

TURNOVER

8. INTEREST COVERAGE 4.93 28.14 6.62

RATIO

35
AVERAGE DSCR CALCULATION

Sl.No. Particulars 1st 2nd 3rd

1. Profit After Tax 143000 1280760 2865947.60

2. Depreciation 10000 20000 31282.00

3. Interest on FCL 44000 33000 22000.00

4. Cash Accruals(A) 197000 1333760 2919229.60

5. Repayment of FCL 100000 100000 100000.00

6. Interest on FCL 44000 33000 22000.00

7. Total Payment(B) 144000 133000 122000.00

8. DSCR(A/B) 1.3 10.02 23.9

AVERAGE DSCR= (1.3+10.02+23.9)/3=11.74

36
BREAK EVEN ANALYSIS as on 31st March,2010

PARTICULARS AMOUNT(in Rs.)

A. Variable Cost:

Raw materials 3,60,000

Utilities 12,000

Total: 3,72,000

B. SEMI VARIABLE/FIXED COST:

Salary 6,12,000

Maintenance 20,000

Depreciation 10,000

Interest on Term Loan 44,000

Other working expenses 10,000

Total: 6,96,000

C. CONTRIBUTION:

Sales 12,00,000

Less:variable cost 3,72,000

Total: 8,28,000

D. B.E.P. as % of installed capacity 84.05%

37
BREAK EVEN ANALYSIS as on 31st March,2011

PARTICULARS AMOUNT(in Rs.)

A. Variable Cost:

Raw materials 5,40,000

Utilities 36,000

Total: 5,76,000

B. SEMI VARIABLE/FIXED COST:

Salary 7,56,000

Maintenance 20,000

Depreciation 20,000

Interest on Term Loan 33,000

Other working expenses 30,000

Total: 8,59,000

C. CONTRIBUTION:

Sales 28,80,000

Less:variable cost 5,76,000

Total: 23,04,000

D. B.E.P. as % of installed capacity 37.28%

38
BREAK EVEN ANALYSIS as on 31st March,2012

PARTICULARS AMOUNT(in Rs.)

A. Variable Cost:

Raw materials 7,20,000

Utilities 84,000

Total: 8,04,000

B. SEMI VARIABLE/FIXED COST:

Salary 15,60,000

Maintenance 40,000

Depreciation 31,282

Interest on Term Loan 22,000

Other working expenses 75,000

Total: 17,28,282

C. CONTRIBUTION:

Sales 53,75,000

Less:variable cost 8,04,000

Total: 45,71,000

D. B.E.P. as % of installed capacity 37.8%

39
40
41
42
PAY BACK PERIOD

BASIS : Profit after tax

P.C. : Rs.11, 94,000

Year Profit after tax Depreciation Annual cash inflow Cumulative

1. 143000 10000 153000 153000

2. 1280 20000 1300760


1453760

3. 2865947.60 31282 2897229.60


4350989.60

OUR PAY BACK PERIOD IS: 1 Year 2 months 9 days

43
SENSITIVE ANALYSIS RESULTS

Sl. No. Criteria ADSCR Pay Back Period

1. 10% Increase in raw material 11.1 1yr,10mth,3days

2. 10%decrease in sales price 10.4 1yr,9mth,2days

3. 10%increase in salaries 11.4 1yr,2mth,9days

4. Without any change in 11.4 1yr,2mth,9days

above parameter

44
ANALYSIS & INTERPRETATION OF FEASIBILITY STUDY

It is an exercise whereby an establishing enterprise makes an objective and


independent assessment of various aspects of an investment proposition to arrive at the
financing decision. These exercises are basically aimed at determining the viability of
the project and sometimes reshaping the project so as to upgrade its viability.

1. Market / Commercial Feasibility

The overall feasibility of the project depends heavy on commercial / market


feasibility.

(i) Demand for the product: We have done a market survey to estimate the demand
for the products offered / made by us. The responses showed satisfactory demand
for the product. The reason being our quality and uniqueness of providing mainly
handicrafts gifts items, which is still liked by all range of people. While conducting
the market survey 75% of retailers (our main target market) of our sample
population showed interest in taking order from us because it reduce their
transportation cost. Generally every retail shops of gift items take their stock from
either Kolkata, Delhi or Mumbai which is a costly affair. This result shows that we
have huge market potential to tap.

(ii) Supply position for the product : We will have a regular supply or consignment
or order that we take from retailers and on time. For producing products on a
regular basis we keep a reasonable level of inventory every time so we can
achieve the target production lead to good supply position. This helps in building
goodwill for our business.

(iii) Distribution Channel: Our distribution channel is quite complicated. It involves too
many mediaries. It comprise of retailers, customers, Wholesales and us.

45
(iv) Pricing of the product: Fixing / setting price of the product is a crucial factor.
That’s why while fixing the prices of the products we have taken special care, as it
has direct impact on the commercial feasibility of our project. So, looking at our
requirement we have adopted the cost pricing method.

(v) Government Policies: Proper care should be taken that the legal requirements
laid down by the Government is duly met.

Keeping in views the above mentioned points we can say that our project
is commercially feasible.

2. Social Cost Benefit Analysis

Every project imposes certain cost to the society and produces certain
benefit, so does our project. As our project aims at producing special and
traditional handicrafts gifts items so this will give a boost to promotion and
development of several local art and culture. Handicraft and handloom work is a
traditional and cultural part of our country since age. That’s why government also
helps and encourage to such concept as it gives boost to Laghu Kutir Udyog.

3. Legal Aspects

i. Labour License
ii. Registration Certificate of partnership under Indian Partnership Act, 1932.
iii. Tax will be paid as per the regulation of Income Tax.

4. Economic viability

The economic aspect of appraisal is fundamental as they logically precede


all other aspects. Since our organization ‘HUNAR’ is a very small venture relative
to national economy so, we expect a minimal contribution from our side.

5. Financial Feasibility

46
The financial analysis is the basic tool to judge whether the project is
viable in financial and practical terms or not. In the financial viability, we found out
that proposed project is meeting the following aspects:-

i) Less investment required which is practically possible for new


entrepreneurs;

ii) Generate additional revenue from services offered by us to meet the cost
of the equity and working capital;

iii) Repayment of debt with the required rate of interest on time;

iv) Meeting the break-even point after selling 11,166 units of our product.

v) Raising finance to meet the investment required for the project way of
retained earning on time.

vi) Generating a respectable amount of profit on the venture for the


entrepreneurs.

vii) Generating adequate revenue so as to meet any contingency


requirements.

viii) Generate revenue to maintain the required debt equity ratio. Our debt
equity ratio is:

Debt Equity Ratio = Debt / Equity

= 4, 00, 000 / 200,000 = 2:1

Thus, our debt equity ratio i.e. 2:1 is acceptable as it is idle debt equity ratio for any
business.

Thus, analyzing all aspects of our business, we can say that our project is feasibly
sound.

47
BIOBLIOGRAPHY

Books

 P.Chandra, Project

 I.M. Panday, Financial Management

 Philip Kotler, Marketing Management

 Vasant Desai, Dynamics of Enterpreneurial Development

Websites

 www.google.com

 Wikepedia.com

 www.kvic.com

48
APPENDIX

QUESTIONNAIRE

(From ultimate customer point view)

• Did you buy any gifts, decorative items, cards for your loving ones and for
personal use?

• What type of gifts would you like to buy?

• How much of amount generally you want to spent on a gift?

• What attract you to enter into any gift shop?

• What you think is lacking in gift products available in your locality or Ranchi
market?

• Did you like handicrafts items?

QUESTIONNAIRE

(From retailer’s point of view)

• Is there good position for gift items in Ranchi?

• From where you drew the goods / product?

• Are you ready to take consignments from a manufacturing unit established in


Ranchi?

49
• How often you give an order for the product and generally in what quantity?

• Which price range products have good sell?

• What type of product have great sell?

50

Potrebbero piacerti anche