Bm B-plann Final

7/28/2019 Bm B-plann Final

1/18

VEER ENTERPRISESDREAMTHENEWWORLD


2/18

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


3/18

Recycling Process


4/18

FINISHED PRODUCTS


5/18

Products

Hard Cardboard &

Light Cardboard

Price

Place

Promotion

4PSOF MARKETING


6/18

TARGETCUSTOMER:

Manufacturing Companies

Trading companies

Logistics


7/18

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.


8/18

RESOURCES REQUIREMENT

Raw materials

from scarp

Man Power 12

Salary & Wage AdministrationWages Time Rate System


9/18

FINANCIAL INFORMATION

Sources Of Funds

Sl. No Particulars Amount

1. Owners Fund 10,80,000.00

2. Loans 5,00,000.00


10/18

Particular (To) Rs Particular (By) Rs

Purchase RM 2,02,240 Sales 10,00,000

Wages 3,85,000 Closing Stock 25,000

Gross profit c/d 4,37,760

Total 10,25,000 Total 10,25,000

Salary 1,68,000 Gross profit b/d 4,37,760

Printing and stationary 20,000 Interest on invst(14%) 10,500

Transportation charge 10,000

Telephone charge 2,000

Electricity bill 8,000

Advertising 20,000

Other expenses 5,000

Interest On loans 50,000

Depreciation:

Building 50,000

Vehicle 20,000

Machine 5,000

Furniture 5,000

Net profit c/d 85,260

Total 4,48,260 Total 4,48,260

Trading and profit and loss account for the year 2011


11/18

Liabilities Rs Assets Rs

Capital 15,80,000 Land 8,00,000

Add N/p 85,260 16,65,260 Building 5,00,000

Bills Payable 50,000 Less dep 50,000 4,50,000

Creditors 13,500 Vehicle 2,00,000

Less dep 20,000 1,80,000

Furniture 50,000

Less dep 5,000 45,000

Machine 50,000

Less dep 5,000 45,000

Cash in hand 33,760

Cash in bank 50,000Investment 75,000

Closing Stock 25,000

Bills Receivable 20,000

Debtors 5,000

Total 17,28,760 Total 17,28,760

Balance sheet for the year ending 31-03-2011


12/18

BEP ANALYSIS

BEP = Fixed cost / P/V ratio

P/ V ratio = contribution / sales x 100

Contribution = salesvariable cost

Contribution = 10,00,0003,65,240

= 6,34,760.

P/ V ratio = 6,34,760 / 10,0,000 X100

= 63.47%

BEP = 3,50,000 /63.47 x 100

= 5,51,441


13/18

Trading and profit and loss account for the year 2012

Particular (To) Rs Particular (By) Rs

Purchase RM 2,52,240 Sales 12,25,000

Wages 4,60,000 Closing Stock 25,000

Gross profit c/d 5,37,760

Total 12,50,000 Total 12,50,000

Salary 2,00,000 Gross profit b/d 5,37,760

Printing and stationary 20,000 Interest on invst(14%) 10,500

Transportation charge 10,000

Telephone charge 2,000

Electricity bill 8,000

Advertising 15,000

Other expenses 5,000

Depreciation:

Building 50,000

Vehicle 20,000

Machine 5,000

Furniture 5,000

Net profit c/d 2,08,260

Total 5,48,260 Total 5,48,260


14/18

Balance sheet for the year ending 31-03-2012

Liabilities Rs Assets Rs

Capital 15,80,000 Land 8,00,000

Add N/p 2,08,260 17,88,260 Building 5,00,000

Bills Payable 50,000 Less dep 50,000 4,50,000

Creditors 13,500 Vehicle 2,00,000

Less dep 20,000 1,80,000

Furniture 50,000

Less dep 5,000 45,000

Machine 50,000

Less dep 5,000 45,000

Cash in hand 33,760

Cash in bank 50,000Investment 75,000

Bills Receivable 1,40,000

Debtors 33,000

Total 18,51,760 Total 18,51,760


15/18

Environmental and societal benefits

Giving employment opportunity to villagers.

Proper utilization of waste product.

Controlling air pollution, water pollution.

Develop in Indian economy.


16/18

SWOT analysis

Strengths:-

We have a well experienced labour force.

We have new unique products.

Opportunities:-

Less cost.

Lots or marketing scope.

Less competition.

Weakness:-

Very new to the market field.

Durability of products.

Threats:-

Strong position of NGOs in market.

Awareness of products to the customers.

Entering rural marketing is bit difficult


17/18

ConclusionWaste 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.


18/18

THANK YOU

Bm B-plann Final

Documents

Transcript of Bm B-plann Final