Business Plan Final Neim

Embed Size (px)

Citation preview

  • 8/13/2019 Business Plan Final Neim

    1/33

  • 8/13/2019 Business Plan Final Neim

    2/33

    2

    Ours plans to generate sales through print advertisement and broacher. We are prepare broacher

    which is provide full fledge information about the product likewise, basic information of

    product, availability it means location and contact information.

    Our goal is 6, 00,000 sq fit of glass film sold in first year in the India because people are not

    aware about glass film and they dont believe on glass film at starting period.

    Our objectives are creating awareness, customer satisfaction, market coverage and profit. Our

    purpose is to provide product at cheaper rate and also availability of variety.

    The current objective of our company is to cover 80% of market of all mega cities in coming 5

    years.

  • 8/13/2019 Business Plan Final Neim

    3/33

    3

    INDUSTRY ANALYSIS

    1. INTRODUCTION:

    This industry is depend on colour and design glass manufacturer to serve the customers since

    many years so now we try to change the scenario of industry by giving them new idea. And also

    a safety and effectiveness is going to decrease the tension as well as going to give monitory

    benefits to the large segment of customer of Surat city, national and also international market in

    future.

    2. FUTURE OUTLOOKS AND TRENDS:

    2.1 Technology and Price

    In future there is a chance to change in technology because this is a new concept for India at least

    and also for many other countries also so that research and development work is being carry out

    by many organization for having more powerful and capacity machinery and also in some other

    technical aspect so that we can say that it will going to reduce the price in future as well as

    technological changes can also be there.

    2.2 New Business Paradigm:

    Before having this type of innovative product customers have to go to the glass manufacturers to

    get colour and designing glasses and also have some safety issue and they are using basic plastic

    film for that and also because glass manufacturing is difficult to make in bulk and costly so that

    variety of colour and designs are very less. Now because of this idea customer can get more

    colors and customize design in very cheaper rate and also at very accessible locations. This

    business model will provide such a paradigm with excellent, fast product and service at the

    lowest possible price in convenient setting.

  • 8/13/2019 Business Plan Final Neim

    4/33

    4

    3. ANALYSIS OF COMPETITION

    3.1 Direct Competition:

    In this market there are no competitors in Surat city right now but in international market this

    idea is already executed by many companies and therefore that we can say as direct competitors

    of our company but that is not the issue of concern right now but we have to make some strategy

    while we are going to expand our market in global market.

    3.2. Indirect Competition:

    We can say that there can be the following three indirect competitors to our company:

    a. Plastic film maker at very low levelb. Colour glass and film producersc. Designing glass manufacturers

    3.3 Potential competitors:

    In this market right now it is very new concept but market is very huge because this is alternative

    to colour glass so that there can be competition by new entrance in market as well as importer or

    global companies in future so we have to make some strategy to survive or compete against that

    of potential competitors.

  • 8/13/2019 Business Plan Final Neim

    5/33

    5

    4. MARKET SEGMENTATION:

    The overall market of film user can be divided by factors like geographical, type of customers.

    And in this market our direct competition can be with glass manufacturers so that we can

    segment market as per the base of those glass users also so basic segmentation is as follows:

    1. Geographical(area wise) segment:a. Varachha

    b. Katargamc. Udhanad. Sachine. Piplodf. Athwalinesg. Adajan

    2. Type of customer:a. Business users

    b. Retail customersSo this is some of the segment which we are going to have and then we can decide target market

    to tackle the market.

  • 8/13/2019 Business Plan Final Neim

    6/33

    6

    5. INDUSTRY AND MARKET FORECAST:

    Although the forecast and market estimate is vary, but we can say that first of all we have to

    make market awareness and for that we can execute our marketing plan effectively then we can

    penetrate the market and customers will be shift from glass product to our product because of

    this two main reasons:

    1. Our product is very cheaper than the competitors and also having variety andcustomization.

    2. Safety can be the preferable factor.

    So with this strategy we can penetrate firstly the local market and if we will be successful thenwe can expand to national or international level as well.

  • 8/13/2019 Business Plan Final Neim

    7/33

    7

    COMPANY ANALYSIS

    VISION OF THE COMPANY

    To give measure turn to glass film as well as glass industry with having presence in

    international market as well as to become market leader in India

    MISSION OF THE COMPANY

    To increase awareness on primary stage to penetrate the market. To maintain monopoly in cost effectiveness amongst other players. To start manufacturing of glass (backward integration).

    OBJECTIVES OF THE COMPANY

    To give best of film designer to the industry. To make supply chain as shorter as possible. To cover all mega cities in coming 35 years.To give best of service and support to the customers.

    BENEFITS OF PRODUCT

    We are going to give cheaper product then existing product to our customer. Modification in our product is very easy.

    Higher of variety and designs will be available in compare to color and design glass. Safety issue will also be covered in our product. Installation of our product is very easy. Our product is long lasting and no need of maintenance.

    Shine Glass Films

  • 8/13/2019 Business Plan Final Neim

    8/33

    8

    1. INTRODUCTIONOur company is basically working with new idea of manufacturing the film that can be stick with

    glass and we can use this product as substitute of colour glass and designing glass. And our

    product includes plain film, colour film and designing film also. Our product is different in terms

    of cost effectiveness and also durability and easiness of modification also.

    2. PRODUCTSPlain (colour) film:

    This film is basically a plain film is made up of plastic material and that can be use in malls and

    also in some buildings where safety issue is there. So this is a basic product of our company.

    Colour designing film:

    Colour designing film is also same film as plain but with some design on the plain film and have

    little high cost and price than the basic film and very high usage in local market by fabricators

    and builders.

    Glass button attached designing film:

    This film is also same as plain film but we use glass colour buttons to give it best look and also

    have some lighting effect also and this is basically use by upper class people and also by some

    household to make a kitchen wall. And this product has highest cost and selling price in our

    portfolio.

    And in our product all type of colors in any of film will be available and we manufacture it as per

    requirement of dealers, builders and local customers. And also we have facility of choosing a

    design or also customer can give design on themselves and we will give them product as per

    customize basis.

  • 8/13/2019 Business Plan Final Neim

    9/33

    9

  • 8/13/2019 Business Plan Final Neim

    10/33

    10

    3. SERVICES

    1. We give the training to the dealers employee about product knowledge and also how

    to interact with customer about product (like advantage and features of product) with the help of

    our marketing personnel.

    2. We are giving support to our dealers through the replacement of damage as well as

    defective goods and transport of damage goods also will be bear by company itself.

    3. We are having regular meetings with dealers to know about their problems and we try

    to give possible solutions to them so that they can be in touch with customer and can give

    satisfactory services.

    4. SIZE OF BUSINESS

    Our company wants to become leading company in film maker in all mega cities of India also

    want to expand their market globally also in future. The current goal of our company is to cover

    80% of market of all mega cities in coming 5 years.

    5. OFFICE EQUIPMENT AND PERSONNEL

    5.1 personnel:

    Our factory requires 4 workers (2 some technical and 2 regular) and 2 marketing persons and 1

    designer and support staff to run our work regularly. And to ensure achievement of our goals

    working hours will be 9 am to 7 pm, although order will be fulfill on basis of first some first

    serve basis.

    5.2 Equipment:

    In production we require one main machine and in handling of our product we require cutter,

    trolley, stand, cooler, round bars, packaging materials as well and also some of stationary to

    make a product available to dealers and customers on time successfully.

  • 8/13/2019 Business Plan Final Neim

    11/33

    11

    6. BACKGROUND OF ENTREPRENEURS:

    Main three C.E.O of the company have fulfilled their graduation from SPB College of business

    administration as well as currently in MBA in reputed institute and 2 of them are having

    specialization in marketing and 1 is having specialization in human resource management.

    And also two of marketing specialize people having BBA degrees and good knowledge of

    marketing as well as CRM. So they will be having all responsibilities of marketing and training

    as well.

    And also some support staff like CA and some technical as well as non technical workers also so

    that we can say that company is having a good staff for running business successfully.

  • 8/13/2019 Business Plan Final Neim

    12/33

    12

    PRODUCTION PLAN

    Machine working and capacity:

    Because of the starting of new ideas we have purchase machine with normal capacity (12, 00,000

    Sq.fit per Year) to decrease our cost as much as possible and also we have target to manufacture

    and sell 6, 00,000 Sq.fit of plastic film of different type in coming year and we are going to

    expand our target as per market situation and response in future.

    Material Conversation Process:

    In this machine first of all we are going to have plastic in plain liquid form and we are going to

    add it into machine and then we are going to give program to machine as per design and then

    colour will be mixed by machine itself as per design and then it will going to give plastic film as

    output.

    We are going to produce it in lot of 1000 meters and then cleaner person is going to clear dust

    and colour and then we put another lot for manufacture.

    We have cooler machine to make that roll cool and then we are going to roll out that plastic filmwith round bar stand and then we cut as per order of dealers and builders and then pack it into

    paper box and deliver it.

    So this is the basic conversation process of that liquid plastic into plastic film.

    Supply chain:

    Now we have to pack it and load it into the transport vehicle sent by our dealers or customer and

    charges of transport will be bear by that dealers or customers. And if there are any defectives

    then we give facility to replace it.

  • 8/13/2019 Business Plan Final Neim

    13/33

    13

    TECHNOLOGY PLAN

    Description of Technology

    Machine imports from the Korea because we are using lower capacity machinery because we are

    starting new operation that does not exist in the Indian market. We are gives disposable material

    to the supplier so we can get continuous raw material from them and also it is helpful to building

    good relationship with them. Machine capacity is 12,00,000 Sq.fit which is install at starting

    period and then we are update new machinery based on demand and the basic information is

    their following,

    Film TechnologyComponents

    The performance and durability of the window film selected is determined by the types and

    quality of the components and construction used. The essential components include:

    Protective Release Linera film, usually polyester, which is used to cover the adhesive

    and protect it from contamination before installation

    Adhesive high quality, low or zero distortion adhesives that adheres the polyester film to

    glass; types used for automotive installations retain high adhesion even on double curved glass

    Polyester Filma strong, high clarity, high quality plastic film more than one layer may be

    used with a laminating adhesive to produce a multi-layered structure

    Scratch Resistant Coating a hard acrylic coating that provides protection for the polyester

    against scratching and abrasion

    Dies, metals, alloys and UV inhibitors are added to produce the specific properties desired

  • 8/13/2019 Business Plan Final Neim

    14/33

    14

    FILM TECHNOLOGYMANUFACTURING PROCESSES

    Manufacturing processes, each requiring care to ensure the highest quality is obtained, include:

    Coating:Material is transferred from a container onto a large roller, then from the roller onto

    the surface of polyester film. Examples include scratch resistant surfaces and adhesives.

    Laminating:A film coated with adhesive is adhered to a second uncoated film, using a roller

    system to press the two films together.

    Metallising:A roll of polyester film is wound round a water-cooled roller in a large metal

    chamber, and the air is pumped out to produce a vacuum. Metal usually Aluminium is

    evaporated onto the cold surface of the film; very few metals evaporate in a vacuum so

    sputtering is used for other metals. Metallising is a fast process compared to sputtering.

    Sputtering: Equipment very similar to metallising is used, but a metal or alloy target is

    bombarded with positive ions to knock (sputter) atoms of metal out of the target and onto the

    cold film surface. A large number of different metals and alloys can be sputtered. Metals used in

    sputtering, such as Nickel, can also have extra resistance to corrosion.

  • 8/13/2019 Business Plan Final Neim

    15/33

    15

    Colouring:Colours may be added to the adhesive before coating onto the polyester (as above)

    or the polyester film may be deep dyed. The colour produced is usually a mixture of different

    dyes; in general, better durability is obtained using deep dyeing processes.

  • 8/13/2019 Business Plan Final Neim

    16/33

    16

    MARKETING PLAN

    1. TARGET MARKETOur target market is fabricators who are make windows, glass dealers, builders & developers and

    retail customers.

    1.1. Target Market Needs

    Our target market needs are cheaper product because people are price sensitive, easily

    availability because demand is more compare to supply, variety of design and easy to change

    film.

    1.2. Satisfying Target Market Needs Cheaper Product Availability of variety is much higher

    Change is very easy

    Offer the fastest service possible2. PROMOTION

    Ours plans to generate sales through print advertisement and broacher. We are prepare broacher

    which is provide full fledge information about the product likewise, basic information of

    product, availability it means location and contact information. This broacher distributes to the

    fabricators, glass dealers, builders & developers and set the meeting with them. And also we give

    print advertisement in local newspaper so people are demanded this product in the market

    because our primary objective is create awareness in the market.

  • 8/13/2019 Business Plan Final Neim

    17/33

    17

    3. PRICINGIt is important to keep price as low as possible due to the fact that current low market penetration

    is attributed to high price.

    4. LOCATION

    Product available at our outlet and glass dealers outlet because fabricators purchase glass from

    their dealers so availability of product is high and they can get easily from them.

    5. PRODUCT FORECAST

    Our goal is 6, 00,000 sq.fit of glass film sold in first year in the India because people are not

    aware about glass film and they dont believe on glass film at startingperiod.

    6. PURPOSE AND OBJECTIVE OF THE ORGANIZATION

    Our objectives are creating awareness, customer satisfaction, market coverage and profit. Our

    purpose is to provide product at cheaper rate and also availability of variety.

  • 8/13/2019 Business Plan Final Neim

    18/33

    18

    ORGANIZATIONAL PLAN

    The Management Team section outlines:

    Management Team:Main three C.E.O of the company have fulfilled their graduation. from SPB College

    of business administration as well as currently in MBA in reputed institute. and 2 of

    them are having specialization in marketing and 1 is having specialization in human

    resource management.

    Working Structure:Our factory requires 4 workers (2 some technical and 2 regular) and 2 marketing

    persons and 1 designer and support staff to run our work regularly. And to ensure

    achievement of our goals working hours will be 9 am to 7 pm, although order will be

    fulfill on basis of first some first serve basis.

    Expertise:From Three CEO two of them are marketing specialize people having BBA degrees

    and good knowledge of marketing as well as CRM. So they will be having all

    responsibilities of marketing and training as well..

    Personnel Plan: In future we plan for expand our business in 5 cities at a time newhierarchy of organisation and new personnel are hiring from outside.

  • 8/13/2019 Business Plan Final Neim

    19/33

    19

    FINANCIAL PLAN

    COST SHEET

    Cost SheetParticular Total Amount (In

    Rs.)

    Per Sq.Fit

    Amount (In Rs.)

    Direct Material (30000kg*40Rs, 6000 lt*50Rs) 15,00,000 2.5

    Carriage Inward(1500*12) 18,000 0.03

    Direct Wages(15000*2, 8000*2,7000*1) 6,36,000 1.06

    Direct Expense (Packing box) 2,00,000 0.33

    Prime Cost (A) 23,54,000 3.98

    Factory Overhead / Work Overhead

    Loose tools 12,000 0.02

    Rent(30000*12) 3,60,000 0.6

    Power(10000*12) 1,20,000 0.2

    Depreciation of Equipment (trolley, stand, round bar

    (10%), cooler (15%)

    17,500 0.029

    Depreciation on Machinery (10%) 80,400 0.13

    Lubricant 18,000 0.03

    Repairs & Maintenance 12,000 0.02

    Other Overhead 3,000 0.005

    Factory Cost /Work Cost (B) 6,22,900 1.034

    Office Overhead

    Salaries(Designer-8000, Accountant-2000) 1,20,000 0.2

    Water bills 3,000 0.005Insurance 1,00,000 0.16

    Telephone Bill 2,500 0.004

    Printing & Stationary 10,000 0.016

    Commercial tax 2,400 0.004

    Cleaner(3000*12) 36,000 0.06

    Depreciation of Furniture & Equipment (10%) 5,000 0.008

    Depreciation on Computer & Printer (15%) 10,800 0.018

    Other Overhead 2,500 0.004

    Office Cost (C) 2,92,200 0.484

    Cost of Production (A+B+C) 32,69,100 5.498Selling and Distribution Overhead

    Salesmen(2*12000) 2,88,000 0.48

    Selling and Distribution Overhead 33,000 0.055

    Selling & Distribution Cost (D) 3,21,000 0.535

    Cost of Sales (A+B+C+D) 35,90,100 5.98

    Profit 24,09,900 4.0165

    Sales 60,00,000 10

  • 8/13/2019 Business Plan Final Neim

    20/33

    20

    BALANCE SHEET FOR THE FIRST YEAR

    (Note: 6, 00,000 Sq. Fit @ 10 Rs.)

    TRADING ACCOUNT

    Particulars Amount Particulars Amount

    Raw material Sales 60,00,000

    Plastic(35,000kg*40) 14,00,000 Closing Stock 2,50,000

    Colour Ink(7000*50) 3,50,000

    Carriage Inward(1500*12) 18,000

    Direct Wages(15000*2,

    8000*2,7000*1)

    6,36,000

    Direct Expense (Packing box) 2,00,000Loose tools 12,000

    Rent(30000*12) 3,60,000

    Power(10000*12) 1,20,000

    Gross profit 31,54,000

    Total 62,50,000 Total 62,50,000

  • 8/13/2019 Business Plan Final Neim

    21/33

    21

    PROFIT AND LOSS ACCOUNT

    Particulars Amount Particulars Amount

    Salaries(Designer-8000,Accountant-2000)

    1,20,000 Gross profit 31,54,000

    Water bills 3,000

    Insurance Premium 1,00,000

    Telephone Bill 2,500

    Printing & Stationary 10,000

    Commercial tax 2,400

    Cleaner(3000*12) 36,000

    Bank interest 2,70,000

    Depreciation of Furniture &

    Equipment (10%)

    5,000

    Depreciation on Computer &

    Printer (15%)

    10,800

    Other Overhead 2,500

    Bank fees 12,000

    Depreciation of Equipment

    (trolley, stand, round bar

    (10%), cooler (15%))

    17,500

    Depreciation on Machinery 80,400

    Lubricant 18,000

    Repairs & Maintenance 12,000

    Salesmen(2*12000) 2,88,000

    Advertisement 33,000

    Income Tax 6,39,270

    Net profit 14,91,630

    Total 31,54,000 Total 31,54,000

  • 8/13/2019 Business Plan Final Neim

    22/33

    22

    BALANCE SHEET

    Liabilities Amount Assets Amount

    Owners Capital(5,00,000 each person,(3

    person))

    15,00,000 Machinery 8,04,000-Dep(10%) 80,400

    7,23,600

    PAT 14,91,630 Furniture 50,000

    -Dep(10%) 5,000

    45,000

    Bank Loan @ 18% of SBI(for

    10 year)

    15,00,000 Computer & printer 72,000

    -Dep(15%) 10,800

    61,200

    Dep Reserve 1,13,700 Equipment(Trolley, 1,30,000

    Stand, Round bar)

    -Dep(10%) 13,000

    1,17,000

    Income tax 6,39,270 Cooler 30,000-Dep(15%) 4,500 25,500

    Debtors 3,00,000

    Bank 22,33,380

    Cash on hand 14,88,920

    Inventory 2,50,000

    Total 52,44,600 Total 52,44,600

  • 8/13/2019 Business Plan Final Neim

    23/33

    23

    BALANCE SHEET FOR THE SECOND YEAR

    (Note: 50% increase in sales of previous year)

    TRADING ACCOUNT

    Particulars Amount Particulars Amount

    Opening stock 2,50,000 Sales 90,00,000

    Raw material

    Plastic(50,000kg*40) 20,00,000 Closing Sock 5,00,000

    Colour Ink(10000*50) 5,00,000

    Carriage Inward(1500*12) 18,000

    Direct Wages(15000*2,

    8000*2,7000*1)

    6,36,000

    Direct Expense (Packing) 3,00,000

    Loose tools 12,000

    Rent(30000*12) 3,60,000

    Power(10000*12) 1,80,000

    Gross profit 52,44,000

    Total 95,00,000 Total 95,00,000

  • 8/13/2019 Business Plan Final Neim

    24/33

    24

    PROFIT AND LOSS ACCOUNT

    Particulars Amount Particulars Amount

    Salaries(Designer-8000,

    Accountant-2000)

    1,20,000 Gross profit 52,44,000

    Water bills 3,000

    Insurance Premium 1,00,000

    Telephone Bill 2,500

    Printing & Stationary 10,000

    Commercial tax 2,400

    Cleaner(3000*12) 36,000

    Bank interest 2,70,000

    Depreciation of Furniture &Equipment (10%)

    4,500

    Depreciation on Computer &

    Printer (15%)

    9,180

    Other Overhead 2,500

    Depreciation of Equipment

    (trolley, stand, round bar

    (10%), cooler (15%))

    15,525

    Depreciation on Machinery 72,360

    Lubricant 27,000

    Repairs & Maintenance 12,000

    Salesmen(2*12000) 2,88,000

    Advertisement 33,000

    Income tax 12,70,810

    Net profit 29,65,225

    Total 52,44,000 Total 52,44,000

  • 8/13/2019 Business Plan Final Neim

    25/33

    25

    BALANCE SHEET

    Liabilities Amount Assets Amount

    Owners Capital(5,00,000 each person)

    15,00,000 Machinery 7,23,600-Dep(10%) 72,360

    6,51,240

    Net Profit 29,65,225 Furniture 45,000

    -Dep(10%) 4,500

    40,500

    Bank Loan @ 18% of SBI 15,00,000 Computer & printer 61,200

    -Dep(15%) 9,180

    52,020

    Dep Reserve 2,15,265 Equipment(Trolley, 1,17,000

    Stand, Round bar)

    -Dep(10%) 11,700

    1,05,300

    Income tax 12,70,810 Cooler 25,500

    -Dep(15%) 3,825

    21,675

    Debtors 4,50,000

    Bank 33,78,339

    Cash on hand 22,52,226

    Inventory 5,00,000

    Total 74,51,300 Total 74,51,300

  • 8/13/2019 Business Plan Final Neim

    26/33

    26

    BALANCE SHEET FOR THE THIRD YEAR

    (Note: 100% capacity)

    TRADING ACCOUNT

    Particulars Amount Particulars Amount

    Opening stock 5,00,000 Sales 1,20,00,000

    Raw material

    Plastic(65,000kg*40) 26,00,000 Closing Stock 7,50,000

    Colour Ink(13,000*50) 6,50,000

    Carriage Inward(1500*12) 18,000

    Direct Wages(15000*2,

    8000*2,7000*1)

    6,36,000

    Direct Expense (Packing) 4,00,000

    Loose tools 12,000

    Rent(30000*12) 3,60,000

    Power(10000*12) 2,50,000

    Gross profit 73,24,000

    Total 1,27,50,000 Total 1,27,50,000

  • 8/13/2019 Business Plan Final Neim

    27/33

    27

    PROFIT AND LOSS ACCOUNT

    Particulars Amount Particulars Amount

    Salaries(Designer-8000,Accountant-2000)

    1,20,000 Gross profit 73,24,000

    Water bills 3,000

    Insurance Premium 1,00,000

    Telephone Bill 3,500

    Printing & Stationary 15,000

    Commercial tax 2,400

    Cleaner(3000*12) 36,000

    Bank interest 2,70,000

    Depreciation of Furniture &

    Equipment (10%)

    4,050

    Depreciation on Computer &

    Printer (15%)

    7,803

    Other Overhead 4,000

    Depreciation of Equipment

    (trolley, stand, round bar

    (10%), cooler (15%))

    13,781

    Depreciation on Machinery 65,124

    Lubricant 40,000

    Repairs & Maintenance 12,000

    Salesmen(2*12000) 2,88,000

    Advertisement 60,000

    Income tax 18,83,803

    Net profit 43,95,539

    Total 73,24,000 Total 73,24,000

  • 8/13/2019 Business Plan Final Neim

    28/33

    28

    BALANCE SHEET

    Liabilities Amount Assets Amount

    Owners Capital(5,00,000 each person)

    15,00,000 Machinery 6,51,240-Dep(10%) 65,124

    5,86,116

    Net Profit 43,95,539 Furniture 40,500

    -Dep(10%) 4,050

    36,450

    Bank Loan @ 18% of SBI 15,00,000 Computer & printer 52,020

    -Dep(15%) 7,803

    44,217

    Dep Reserve 3,06,023 Equipment(Trolley, 1,05,300

    Stand, Round bar)

    -Dep(10%) 10,530

    94,770

    Income tax 18,83,803 Cooler 21,675

    -Dep(15%) 3,251

    18,424

    Debtors 6,00,000

    Bank 44,73,233

    Cash on hand 29,82,155

    Inventory 7,50,000

    74,55,388

    Total 95,85,365 Total 95,85,365

  • 8/13/2019 Business Plan Final Neim

    29/33

    29

    FINANCIAL FEASIBILITY

    1) Net profit ratio:Net profit ratio = Net profit

    ------------ X100

    Sales

    Year 1:

    Net Profit ratio = 14, 91,630

    ------------ X 100

    60, 00,000

    = 24.86%

    Year 2:

    Net Profit ratio = 29, 65,225

    ------------ X 100

    90, 00,000

    = 32.94%

    Year 3:

    Net Profit ratio = 43, 95,539------------ X 100

    1, 20, 00,000

    = 36.62%

  • 8/13/2019 Business Plan Final Neim

    30/33

    30

    2) Total assets turnover= = Sales-------------

    Total assets

    Year 1:

    Total assets turnover = 60, 00,000

    -------------

    52, 44,600

    = 1.14:1

    Year 2:

    Total assets turnover = 90, 00,000

    -------------

    74, 51,300

    = 1.2:1

    Year 3:

    Total assets turnover = 1, 20, 00,000

    -------------

    95, 85,365

    = 1.25:1

  • 8/13/2019 Business Plan Final Neim

    31/33

    31

    Gross profit Ratio

    Year1

    Gross profit Ratio= Gross profit

    ------------------

    Sales

    = 31,54,000/60000 = 52.57

    Year 2

    = 52,44,000/90,00,000 = 58.27

    Year 3

    = 73,24,000/1,20,00,000 = 61.03

    Capital turnover ratio:

    Year 1 =Net assets/ capital employed

    =6000000/3000000

    =2:1

    Year 2 =9000000/3000000

    =3:1

    Year 3 =12000000/ 3000000

    =4:1

    Debt equity ratio:

    Year 1 =Total debt/total owner fund

    =1500000/1500000

    =1:1

  • 8/13/2019 Business Plan Final Neim

    32/33

  • 8/13/2019 Business Plan Final Neim

    33/33

    BIBLIOGRAPHY

    Websites:

    http://solutions.3m.com/wps/portal/3M/en_WW/Architectural_Markets/Home/Products/one/one/

    http://inroduction/glassindustry/article-window films introduction/ http://glasscosting/withlaminated/coatinginmarket/ http://economictimes.indiatimes.com/?gclid=CLLvipGH-roCFRBU4godEVwA_A http://articles.economictimes.indiatimes.com/keyword/indian-market http://articles.economictimes.indiatimes.com/2012-06-08/news/32124358_1_noida-

    extension-fabrication-industry

    http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-

    qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-

    HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry

    +on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/

    http://www.parkermotion.com/products/IPS_Structural_Aluminum__7247__30_32_80_567_29.html

    http://www.aluminum.org/Content/NavigationMenu/TheIndustry/AluminumProducts/default.htm

    http://solutions.3m.com/wps/portal/3M/en_WW/Architectural_Markets/Home/Products/one/one/http://solutions.3m.com/wps/portal/3M/en_WW/Architectural_Markets/Home/Products/one/one/http://solutions.3m.com/wps/portal/3M/en_WW/Architectural_Markets/Home/Products/one/one/http://solutions.3m.com/wps/portal/3M/en_WW/Architectural_Markets/Home/Products/one/one/http://solutions.3m.com/wps/portal/3M/en_WW/Architectural_Markets/Home/Products/one/one/http://inroduction/glassindustry/article-window%20films%20introduction/http://inroduction/glassindustry/article-window%20films%20introduction/http://glasscosting/withlaminated/coatinginmarket/http://glasscosting/withlaminated/coatinginmarket/http://economictimes.indiatimes.com/?gclid=CLLvipGH-roCFRBU4godEVwA_Ahttp://economictimes.indiatimes.com/?gclid=CLLvipGH-roCFRBU4godEVwA_Ahttp://articles.economictimes.indiatimes.com/keyword/indian-markethttp://articles.economictimes.indiatimes.com/keyword/indian-markethttp://articles.economictimes.indiatimes.com/2012-06-08/news/32124358_1_noida-extension-fabrication-industryhttp://articles.economictimes.indiatimes.com/2012-06-08/news/32124358_1_noida-extension-fabrication-industryhttp://articles.economictimes.indiatimes.com/2012-06-08/news/32124358_1_noida-extension-fabrication-industryhttp://articles.economictimes.indiatimes.com/2012-06-08/news/32124358_1_noida-extension-fabrication-industryhttp://articles.economictimes.indiatimes.com/2012-06-08/news/32124358_1_noida-extension-fabrication-industryhttp://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.parkermotion.com/products/IPS_Structural_Aluminum__7247__30_32_80_567_29.htmlhttp://www.parkermotion.com/products/IPS_Structural_Aluminum__7247__30_32_80_567_29.htmlhttp://www.parkermotion.com/products/IPS_Structural_Aluminum__7247__30_32_80_567_29.htmlhttp://www.parkermotion.com/products/IPS_Structural_Aluminum__7247__30_32_80_567_29.htmlhttp://www.parkermotion.com/products/IPS_Structural_Aluminum__7247__30_32_80_567_29.htmlhttp://www.aluminum.org/Content/NavigationMenu/TheIndustry/AluminumProducts/default.htmhttp://www.aluminum.org/Content/NavigationMenu/TheIndustry/AluminumProducts/default.htmhttp://www.aluminum.org/Content/NavigationMenu/TheIndustry/AluminumProducts/default.htmhttp://www.aluminum.org/Content/NavigationMenu/TheIndustry/AluminumProducts/default.htmhttp://www.aluminum.org/Content/NavigationMenu/TheIndustry/AluminumProducts/default.htmhttp://www.aluminum.org/Content/NavigationMenu/TheIndustry/AluminumProducts/default.htmhttp://www.aluminum.org/Content/NavigationMenu/TheIndustry/AluminumProducts/default.htmhttp://www.parkermotion.com/products/IPS_Structural_Aluminum__7247__30_32_80_567_29.htmlhttp://www.parkermotion.com/products/IPS_Structural_Aluminum__7247__30_32_80_567_29.htmlhttp://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://www.google.co.in/aclk?sa=l&ai=C_GedXCuQUuO2Fqzcige0_4DABpC1kLgGsNWUpBunpfEHCAAQASgCUNbl1tYCYOXS5IOoDqABuNSB4wPIAQGpAvThevpoHlE-qgQoT9CS1SXrHu7B-M9Ij_q-2OZtBkZpTjAW2VicEW4DlGcXcaY_Zs1_doAHsKv-HJAHAg&sig=AOD64_1nzloVxdTYBJDTdV477GeeQrdMdA&rct=j&q=alluminum+industry+on+economics+times&ved=0CDEQ0Qw&adurl=http://economictimes.indiatimes.com/http://articles.economictimes.indiatimes.com/2012-06-08/news/32124358_1_noida-extension-fabrication-industryhttp://articles.economictimes.indiatimes.com/2012-06-08/news/32124358_1_noida-extension-fabrication-industryhttp://articles.economictimes.indiatimes.com/keyword/indian-markethttp://economictimes.indiatimes.com/?gclid=CLLvipGH-roCFRBU4godEVwA_Ahttp://glasscosting/withlaminated/coatinginmarket/http://inroduction/glassindustry/article-window%20films%20introduction/http://solutions.3m.com/wps/portal/3M/en_WW/Architectural_Markets/Home/Products/one/one/http://solutions.3m.com/wps/portal/3M/en_WW/Architectural_Markets/Home/Products/one/one/