7/28/2019 Bm B-plann Final
1/18
VEER ENTERPRISESDREAMTHENEWWORLD
7/28/2019 Bm B-plann Final
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
7/28/2019 Bm B-plann Final
3/18
Recycling Process
7/28/2019 Bm B-plann Final
4/18
FINISHED PRODUCTS
7/28/2019 Bm B-plann Final
5/18
Products
Hard Cardboard &
Light Cardboard
Price
Place
Promotion
4PSOF MARKETING
7/28/2019 Bm B-plann Final
6/18
TARGETCUSTOMER:
Manufacturing Companies
Trading companies
Logistics
7/28/2019 Bm B-plann Final
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.
7/28/2019 Bm B-plann Final
8/18
RESOURCES REQUIREMENT
Raw materials
from scarp
Man Power 12
Salary & Wage AdministrationWages Time Rate System
7/28/2019 Bm B-plann Final
9/18
FINANCIAL INFORMATION
Sources Of Funds
Sl. No Particulars Amount
1. Owners Fund 10,80,000.00
2. Loans 5,00,000.00
7/28/2019 Bm B-plann Final
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
7/28/2019 Bm B-plann Final
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
7/28/2019 Bm B-plann Final
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
7/28/2019 Bm B-plann Final
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
7/28/2019 Bm B-plann Final
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
7/28/2019 Bm B-plann Final
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.
7/28/2019 Bm B-plann Final
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
7/28/2019 Bm B-plann Final
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.
7/28/2019 Bm B-plann Final
18/18
THANK YOU