Upload
aniket-kulkarni
View
36
Download
2
Tags:
Embed Size (px)
Citation preview
FEASIBILITY REPORT ON FARM FRESH PIZZA
BYDIVYESH DAHIRE
MT14IND009VNIT
CONTENTS
• Introduction• Raw Material Study• Location Study• Demand study• Technical Study• Infra requirement• Cost analysis• Source of Finance• Financial Analysis• Profit Analysis
INTRODUCTION• Making of PIZZA under the section of small scale
food industry.• It’s a contribution to the society as the motto is to
feed the hungry at best of cost and most of food.• But my Target costumer are mostly students
population. • The reason behind my this is that most of the
youngsters are attracted towards fast food as it is convenient to eat and fast to order.
RAW MATERIAL• PIZZA BASE• OIL• CHEESE• TOMATO• CAPSICUM• OLIVE(BLACK) • JALEPINO• ONION• BABY CORN• COCA COLA (DRINKS)• GREEN CHILLIES• SALT• SAUCE
LOCATION STUDY
• LOCATION for plant and its outlet establishment is chosen in BHILAI and DURG district of CG.
• AREA OF LAND:-Area required for production is about 0.4 acre of land in JUNWANI of BHILAI @10 LAKH PER ACRE.
• OUTLETS:- Outlets are proposed in 3 locations of size 1000 sqft i.e. junwani, deepak nagar near BIT college Durg, civic center sector and near CSIT college
PLANT LOCATION
cont….
• TRANSPORTATION:- Rented vehicles for transportation and supply are easily available near the working site.
• POWER : Electricity is easily available throughout 24 hrs. CSEB has established Power sub station in Bhilai.
• OTHER FACILITIES : The amenities like Post office, Banks, Police station, Petrol Pumps, Canteen, Bus services etc. are available in this area.
DEMAND STUDY
• The demand of my product is directly dependent on its location.
• As I have no competition around my product except PIZZA HUT , but still the demand for pizza will be high to full both the companies.
• Also my concentration will be on the students crowd only which has a very high demand probability
Cont…..
• Also there are around 13 to 15 colleges including very big brand school in BHILAI and DURG.
• Which includes students on average of about 1000 per college
• And expected demand is about 15% 0f average per college.
TECHNICAL APPROACH
BAKE
PLANT CAPACITY
• PRODUCTION OF PIZZA TOTAL NUMBER OF PIZZA /DAY= 300 UNITS
VARIETY QUANTITY COST/unit
VEGGIE 100 100
VEGGIE DELUXE 100 150
VEGGIE SUPEREME 100 200
IMPLEMENTATION SCHEDULE
PROCESS EXPECTED TIME
Purchase of land 1 Month
Sanction of loan 3 Month
Purchase of equipment 1 Month
Construction plant 5 Month
Hiring workforce 1 Month
Trial run 1 Week
Total Time : 8 Month
WORKFORCE REQUIREMENT
DESIGNATION NUMBER SALARY
PLANT MANAGER 1 25000
PRODUCTION MANAGER 2 20000/PERSON
TRANSIT MANAGER 1 20000
DELIVERY MAN 3 10000/PERSON
COOK 5 10000/PERSON
SALESMAN 6 10000/PERSON
ACCOUNTANT 2 10000/PERSON
SECURITY 2 10000/PERSON
TOTAL 20 235000 INR
MACHINE REQUIREMENT
COMPONENT NUMBER PRICE
OVEN 3 4,10,000/OVEN
UTENSILS 50000 INR
HOT BOX 3 20000/EACH
TOTAL : 13,40,000 INR
Depreciation on Machines & Equipments @10% 14,74,000 INR
INFRASTRUCTUREBUILDINGS EXPECTED PRICE
MAIN PRODUCTION HOUSE CONTRUCTION 10,00,000 INR
LAND (0.4 ACRE) 4,00,000 INR
FURNITURE 3,00,000 INR
TOTAL 17,00,000 INR
RUNNING COST ESTIMATEDELEMENTS DESCRIPTION ESTIMATED COST( INR)
PRODUCTION COST 15000/ DAY=4,50,000/ MONTH
ELECTRICITY 50000/ MONTH
PETROL & MAITANANCE 50,000/ MONTH
RENTS OF OUTLET 45,000/ MONTH
SALARY OF EMPLOYEES 2,35,000/ MONTH
OTHER MISCELLANEOUS COST 50,000/ MONTH
3 VANS ON RENT @10000/MONTH 30,000/MONTH
TOTAL 9,10,000/MONTH
FINANCIAL ANALYSIS
• FIXED COST= INFRA+ MACHINE= 31,74,000 INR • RUNNING COST= 9,10,000 INR/ MONTH• TOTAL REVENUE =100*100=10000/ DAY 150*100=15000 /DAY 200*100=20000 /DAY • TOTAL= 45000/ DAY = 13,50,000/ MONTH
CONT….
• TOTAL REVENUE / ANNUM= 1,62,00,000 INR• TOTAL PRODUCTION COST/ ANNUM= 1,09,20,000
INR• GROSS PROFIT/ANNUM= TR-TPC =16200000-10920000 =52,80,000 INR• TAX DEDUCTION = 30% of GROSS PROFIT =15,84,000 INR• NET PROFIT = GP-TD= 36,96,000 INR
CONT….
• RATE OF RETURN= NET PROFIT/ TOTAL CAPITAL INVESTMENT
=(36,96,000/1,39,60,000)*100 =26.47 % • PROFIT RATIO =( NET PROFIT/ TOTAL
REVENUE)*100 = (36,96,000/1,62,00,000)*100 =22.81 %
BREAK EVEN ANALYSIS
• BEP = (FIXED COST/ (FIXED COST + PROFIT))*100
= 1,62,00,000/1,98,96,000 = 81.42%• BEP(volume)= FC* Total sales per annum/(TR-
TSPA)= 65836 UNITS OF PIZZA.• BEP(sales)= BEPs*TR/TSPA= 97,40,264 INR.• BEP(time)= TSPA/300= 220 days= 7 months.
SOURCE OF FINANCE
• SBI Raipur main branch CHHATTISGARH• 80% of the total fixed cost is financed by the
bank• Rest is financed by father .
SUPPLIERS
• RAW MATERIAL – local open market in BHILAI• Oven -Guangzhou Lai Mei Machinery
Equipment Co., Ltd. Guangdong, China• Foshan Shunde Qualibake Food Machinery
Co., Ltd. . Guangdong, China
THANK YOU