Project Report- Rubber Industry

Embed Size (px)

Citation preview

  • 7/26/2019 Project Report- Rubber Industry

    1/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    PROJECT REPORT

    Proposal for Sanction of:

    1.Fresh Fund Based Working Capital Limit of Rs. 20.00 Lacs.

    2.Fresh Term Loan of Rs. 18.00 Lacs.

    Profile of the Firm:-

    1 Name of the Unit M/S VYK Rubber Products

    2 Constitution Partnership Firm

    3 PAN No. AAIFV7183K

    4 Date of Incorporation 1stFebruary 2011

    5 Address of Firm Plot No. J- 30, GIDC, Killa Pardi, Dist-Valsad,

    Pin-396125.

    Reg. Office: Plot No. J- 30, GIDC, Killa Pardi, Dist-Valsad,

    Pin-396125.

    Factory: Plot No. J- 30, GIDC, Killa Pardi, Dist-Valsad,

    Pin-396125.

    Admn. Office Plot No. J- 30, GIDC, Killa Pardi, Dist-Valsad,

    Pin-396125.

    6 Name of the Partners

    & Profit Sharing Ratio

    Shri Prithwiraj R Jhunjhunwala 50 %

    Smt. Sarita R Jhunjhunwala 50 %

    7 S.S.I Registration No. 24-025-11-02423

    8 Activity Existing Manufacturing and processing of

    rubber items such as Rubber Balls &

    Tennis Balls & other Allied Products.

    Proposed Manufacturing of Sketch Pen Tip

    INTRODUCTION

    M/s VYK Rubber Productswas in incorporated on 1stFebruary 2011 at Plot No.

    J-30, GIDC, Killa Pardi, Dist-Valsad. The firm is currently engaged in

    manufacturing and processing of rubber items such as Tennis Balls, Rubber

    Balls & other allied products. Now the firm has decided to expand their business

    by manufacturing new product in the market i.e. Sketch Pen Tips. Previously

    the firm has 3 partners since 15thDecember 2012 one of the partners named

    Smt. Saroj Modi retired from the firm and presently the firm is managing by twopartners only.

    1| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    2/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    There are two main partners of the firm namely:

    1.Shri Prithviraj Ramniwas Jhunjhunwala

    2.Smt. Sarita Rohitbhai Jhunjhunwala

    Manufacturing Process of Rubber and Tennis Ball:

    2| P a g e

    RMA Rubber milling

    Batch Making1. Half Cup

    2. Joining

    3. Speeding

    Half cup molding (Batch 1)

    Half cup joining (Rubber

    ball making)

    Ball grinding, Size checking

    & coating (Batch 3)Rubber ball covering

    Rubber ball heat treatment

    Side cutting, Buffing,

    Brushin & Drin

    Logo stamping

  • 7/26/2019 Project Report- Rubber Industry

    3/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    Manufacturing Process of Sketch Pen Tip:

    3| P a g e

    3 Pcs pouch packing, Inner box

    Winding of Yarns in Spool

    Pass through Chemical

    Tank

    Send to puller unit of

    Pullin

    Cutting Unit

    Grinding Machine for giving

    Shape

    Pass through Heat

    Chamber

  • 7/26/2019 Project Report- Rubber Industry

    4/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    Availability of Raw Materials and Utilities

    RAW MATERIALS

    Basic raw materials for manufacturing of VYK Rubber Products are Rubber,

    Ranasit, White zing oxide etc. all the raw materials are indigenously available

    within a months time.

    UTILITIES:

    Power:

    The firm has acquired 52 HP of power connection load which is sufficient to run

    the existing and proposed machinery. Hence the firm is not required to increase its

    power load.

    4| P a g e

    Shorting, Cleaning &

    Drying

    Packin

  • 7/26/2019 Project Report- Rubber Industry

    5/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    WATER: -

    Water required for manufacturing and drinking & sanitation are available in house.

    MANPOWER: -

    Skilled and unskilled manpower is easily available.

    The organizational set up and manpower requirements are given below. The duties

    and responsibilities of the staff have been laid down for efficient operations of the

    plant. The total strength of the staff and workers is as under:

    Category No. of Posts

    Accountant 01

    Supervisor 01

    Skilled labour 10

    Unskilled Labour 22

    Total 34

    Industrial Scenario:-

    The production of synthetic rubber was started in the Western countries such as

    the US, the UK, Germany, Canada, France, Italy and Latin American countries like

    Brazil and Mexico. Later, it was produced in the Southeast Asian countries viz.,

    Japan, China, South Korea and Taiwan.

    In the beginning a few types of synthetic rubbers (SR), mainly general-purpose

    rubber, e.g., SBR was produced. Subsequently PBR and then buty1 rubber and

    thereafter, polyisoprene rubber were produced. The intensive R&D activities led to

    the production of specialty Rubber, such as neoprene, Nitrile, Silicone, VP Latex,

    etc.

    INDIAN RUBBER INDUSTRY

    Rubber industry was established in India in the 1920s but its growth was

    moderate in the pre-plan period and showed a phenomenal increase during the

    post-plan period. The industry manufactures a wide range of products from rubber

    erasers to rubber tyres.

    Total area under rubber cultivation is nearly 5.67 lakh hectares about 97% of its

    demand is met by indigenous production. Kerala, Tamil Naidu and Karnataka are

    the traditional areas for natural Rubber production and the non-traditional areas

    5| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    6/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    are Andaman & Nicobar Islands, Meghalaya, Tripura, Mizoram, Nagaland, Mainpur,

    Assam, etc. Kerala produces 97% of natural rubber and around 85% of the area is

    under rubber cultivation.

    Applications of Rubber

    Natural Rubber constitutes 80% and synthetic rubber only 20% of the material

    contents in tyres in India. In the world, ratio of natural rubber to synthetic rubber

    is 30:70. In addition, rubber chemicals are also widely used in tyres.

    Most of the RSS-4 grade natural required in the domestic tyre industry is produced

    in the country and only a marginal quantity is imported. This is an advantage for

    the tyre industry as natural rubber concludes 25% of the total cost of the raw

    material used for the manufacturing tyres.

    The synthetic rubbers used in tyres are SBR and PBR. While PBR is used in most

    of the tyres, SBR is used in radial tyres for passenger cars. Synthetic rubber

    accounts for 14% of the raw-material cost. Unlike natural rubber, India imports

    about 60% of the synthetic rubber to meet its demand.

    The raw-material costs for manufacturing a tyre account for 70% of the cost of its

    production. The export and import policy allows tyre import of all tyres of new tyres

    and tubes. Though import of all tyres of new tyres and tubes. Though

    Imports of tyres and nonmaterial for tyres except natural rubber and under OGL,

    only import of natural rubber from Sri Lanka is allowed under OGL.

    In radial tyres, cords run bead at 90 degrees angle to the rim or along the outer

    surface of the tyres are polyester, nylon, fiberglass and steel. Hence, these tyres are

    more expensive as compared to the crossplies but the country, radial tyre account

    for only 5% of the total tyre consumption as against 60% used in the world.

    MARKETING ASPECTS OF THE FIRM:The firm has proposed to sell its products

    directly to the customers.

    Our Precious Customersa)Sta Ram Stationary Mart

    6| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    7/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    b)A.U. Trading Co.

    c)Agarwal Agency

    d)Shiva Marketing

    e)Shri Sai Sports.

    Our Supplier

    a)Tirupati Sarees Pvt Ltd.

    b)Shreeji Enterprises

    c)Micro Chem.

    d)Jay Veer Chemical

    e)Shree Sai Enterprise

    Financial Performance of the firm: - (Rs. In Lacs)

    2012 2013 2014 2015 2016 2017 2018 2019

    Particulars Audited Estimated Projected

    Domestic

    Sales(Gross) 77.38 124.00 157.38 203.89 225.59 246.21 266.82 287.44

    Export Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

    Net Sales 77.38 124.00 157.38 203.89 225.59 246.21 266.82 287.44

    % rise/fall (-)in net sales 0.00 60.25 26.92 29.55 10.64 9.14 8.37 7.73

    Operating

    Profit 0.25 0.37 1.11 2.44 3.62 5.41 7.04 8.55

    Profit Before

    tax 0.25 0.37 1.11 2.44 3.62 5.41 7.04 8.55

    PBT/ Sales (%) 0.32 0.30 0.70 1.20 1.61 2.20 2.64 2.98

    Profit After Tax 0.25 0.37 0.74 1.63 2.43 3.62 4.72 5.73

    Cash Accrual 1.11 2.48 4.34 6.50 6.56 7.14 7.70 8.27

    Paid Up

    Capital 12.55 32.44 39.18 40.82 43.24 46.87 51.58 57.31

    TNW 12.55 32.44 39.18 40.82 43.24 46.87 51.58 57.31

    Adjusted TNW 12.55 32.44 39.18 40.82 43.24 46.87 51.58 57.31

    TOL/TNW

    (times) 5.40 0.97 1.68 1.82 1.74 1.63 1.50 1.35

    Adjusted

    TOL/TNW 5.40 0.97 1.68 1.82 1.74 1.63 1.50 1.35

    NWC 9.52 33.88 34.56 37.46 40.42 43.96 48.07 56.33

    Current Ratio 1.16 2.98 1.93 1.77 1.76 1.75 1.77 1.90

    Sales:

    7| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    8/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    M/s. VYK Rubber products started their business in 2011 by manufacturing of

    Tennis balls and other allied products. Thereafter in the F.Y. 2011-12 the firm

    decided to expand its business by manufacturing new product i.e. Rubber balls.

    Till date the performance of the firm was excellent in the market and the firm has

    generated good credit worthiness in the market.

    The Actual sales recorded in the book of the firm for the F.Y. 2011-12 is Rs. 77.38

    Lacs and for the F.Y. 2012-13 it was Rs. 124.00 Lacs. Hence during the previous

    financial year the sales of the firm boosted by almost 60.25%. This indicates that

    the firm is increasing its turnover year by year.

    Presently the firm has decided to expand its product line by manufacturing one

    more new product i.e. Sketch Pen Tips. The firm has estimated its sales for the

    F.Y. 2013-14 at Rs. 157.38 Lacs. The details of capacity of the firm are as under:

    Existing: Tennis Ball: -

    Tennis Ball 2014 2015 2016 2017 2018 2019

    Installed Capacity (Lacs Pcs.) 4.80 4.80 4.80 4.80 4.80 4.80

    Capacity Utilisation 45% 50% 55% 60% 65% 70%

    Production (Lacs Pcs.) 2.16 2.40 2.64 2.88 3.12 3.36

    Saleable Quantity (Lacs Pcs.) 2.04 2.39 2.63 2.87 3.11 3.35

    Selling Price (Rs. Per Piece) 28.00 28.00 28.00 28.00 28.00 28.00

    Sales (Rs. In Lacs) 57.00 66.81 73.53 80.25 86.97 93.69

    Tennis ball is the existing product of the firm. The firm has installed capacity of

    4.80 Lacs Pieces per annum of tennis ball. The firm has estimated only 45% of

    total capacity utilization of the machine. The selling rate of the tennis ball is Rs.

    28.00 per piece. Hence the firm has estimated the sales of Tennis ball of Rs. 57.00

    Lacs for the F.Y. 2013-14.

    Existing: Rubber Ball: -

    Rubber Ball 2014 2015 2016 2017 2018 2019

    Installed Capacity (Lacs Pcs.) 18.00 18.00 18.00 18.00 18.00 18.00

    Capacity Utilisation 45% 50% 55% 60% 65% 70%

    Production (Lacs Pcs.) 8.10 9.00 9.90 10.80 11.70 12.60

    Saleable Quantity (Lacs Pcs.) 7.63 8.95 9.85 10.75 11.65 12.55

    Selling Price (Rs. Per Piece) 12.00 12.00 12.00 12.00 12.00 12.00

    Sales (Rs. In Lacs) 91.61 107.38 118.18 128.98 139.78 150.58

    8| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    9/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    Rubber ball is also existing product of the firm. Its installed capacity is 18.00 Lacs

    Pieces of Rubber Balls. The firm has estimated to utilize only 45% of the total

    installed capacity. Present selling rate of the rubber ball is Rs. 12.00 per piece. The

    firm has estimated sales of Rs. 91.61 Lacs for the F.Y. 2013-14 which is reasonable

    and achievable.

    Further the firm has proposed to manufacture new product Sketch Pen Tips for

    which the firm has to purchase new machines hence they have requested for the

    Term Loan of Rs. 18.00 Lacs. Details of installed capacity and utilization of the

    proposed product is as mentioned below:

    Proposed: Sketch Pen Tips: -

    Sketch Pen Tips 2014 2015 2016 2017 2018 2019

    Installed Capacity (Lacs

    Packets)

    0.29 0.29 0.29 0.29 0.29 0.29

    Capacity Utilisation 15% 50% 55% 60% 65% 70%

    Production (Lacs Packets) 0.04 0.14 0.16 0.17 0.19 0.20

    Saleable Quantity (LacsPackets)

    0.04 0.14 0.16 0.17 0.19 0.20

    Selling Price (Rs. Per Packet) 215.00 215.00 215.00 215.00 215.00 215.00

    Sales (Rs. In Lacs) 8.77 29.69 33.88 36.97 40.07 43.17

    During the current F.Y. 2013-14 the firm has proposed the utilization of the new

    machine for 3 months i.e. from January 2014 to March 2014 as it will take almost

    3 months after sanction of the term loan for the firm to get the delivery of the new

    machine, erection and installation and trial run. Hence the firm has estimated only

    15 % of the installed capacity during the current financial year. The firm has

    estimated sales of Rs. 8.77 Lacs.

    Total Sales: - (Rs. In Lacs)

    Sales 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19

    Tennis Ball 57.00 66.81 73.53 80.25 86.97 93.69

    Rubber Ball 91.61 107.38 118.18 128.98 139.78 150.58

    Sketch Pen Tips 8.77 29.69 33.88 36.97 40.07 43.17

    Total Sales 157.38 203.89 225.59 246.21 266.82 287.44

    9| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    10/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    The firm has estimated total sales of Rs. 157.38 Lacs during the current F.Y. 2013-

    14 which is easily justified. Further the firm has already achieved sales of Rs.

    55.00 Lacs till August 2013 i.e. within 5 months period. The firm has proposed to

    purchases new machinery for the productions of Sketch Pen Tips which will

    increase their sales during the current F.Y 2013-14.

    Moreover till date the firm was doing business without any credit facility from the

    banks or financial institution but now the firm has requested for the cash credit

    facility of Rs. 20.00 Lacs which will also help the firm to take bulk orders from the

    market which will result in increase in turnover of the firm. During this period thefirm has already set up a good market in terms of clients and is very familiar with

    the location.

    Net Profit:

    The actual net profit of the firm for the F.Y. 2011-12 and 2012-13 is Rs. 0.25 Lacs

    and Rs. 0.37 Lacs. The firm has estimated for the F.Y. 2013-14 at Rs. 0.74 Lacs

    which is slightly higher as the margin on the new product of the firm is higher as

    compared to other two products. Further in the F.Y. 2014-15 the firm has

    estimated net profit of Rs. 1.63 Lacs which is as per the trend of the firm and also

    the sales in that year is estimated higher as the firm will be able to use its

    maximum capacity in the F.Y. 2014-15 of new product. Hence the estimated and

    projected net profit can be easily achievable.

    Tangible Net Worth:

    The actual TNW of the firm for the F.Y. 2011-12 and F.Y. 2012-13 is Rs. 12.55 Lacs

    and Rs. 32.44 Lacs. Now in the current F.Y. 2013-14 the Firm has estimated

    Tangible Net Worth at Rs. 39.18 Lacs. The TNW of the firm will increase as the firm

    will infuse capital of Rs. 6.00 Lacs and also due to plough back of profit in the

    business.

    Current Ratio:

    10| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    11/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    The actual CR of the firm for the F.Y. 2011-12 and F.Y. 2012-13 is 1.16 and 2.98.

    The firm has estimated & projected its current ratio at 1.93 and 1.77 for the F.Y.

    2013-14 & 2014-15 respectively which are above the benchmark level.

    Net Working Capital:

    The actual NWC of the firm is Rs. 9.52 Lacs and Rs. 33.88 Lacs for the F.Y. 2011-

    12 and F.Y. 2012-13 respectively. The firm has estimated NWC of Rs. 34.56 Lacs

    and 37.46 Lacs F.Y. 2013-14 & 2014-15 respectively.

    Justification of Cash Credit: -

    M/S VYK Rubber Products is an engaged in manufacturing and processing of

    rubber items such as Tennis Balls, Rubber Balls & other allied products. Now the

    firm has decided to expand their business by manufacturing new product in the

    market. So the firm has requested to Sanction of Fund based Cash Credit of Rs.

    20.00 Lacs.

    As per Second Method on Lending:

    A/c M/S VYK Rubber Products (Rs. in Lacs)

    31.03.13

    (Audited)

    31.03.14

    (Estimated)

    31.03.15

    (Projected)

    Accepted for

    assessment

    31.03.2014Gross Sales 124.00 157.38 203.89 157.38

    Total 124.00 157.38 203.89 157.38

    In previous year the firm achieved sales of Rs. Rs. 124.00 Lacs for the 2012-13.

    Presently the firm has decided to expand its product line by manufacturing one

    more new product i.e. Sketch Pen Tips. The firm has estimated its sales for the

    F.Y. 2013-14 at Rs. 157.38 Lacs Further the firm has already achieved sales of Rs.

    55.00 Lacs till August 2013 i.e. within 5 months period.

    11| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    12/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    The firm has proposed to purchases new machinery for the productions of Sketch

    Pen Tips which will increase their sales during the current F.Y 2013-14. Moreover

    till date the firm was doing business without any credit facility from the banks or

    financial institution but now the firm has requested for the cash credit facility of

    Rs. 20.00 Lacs which will also help the firm to take bulk orders from the market

    which will result in increase in turnover of the firm. During this period the firm

    has already set up a good market in terms of clients and is very familiar with the

    location.

    Further the Firm has projected sales of Rs. 203.89 Lacs for the F.Y. 2014-15.

    Looking to the demand of the product in the market and promoters creditability

    the firm is confident achieve the estimated and project sales.

    12| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    13/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    Basic Data (Rs. in Lacs)

    Particulars 31.03.13

    (Audited)

    31.03.14

    (Estimated)

    31.03.15

    (Projected)

    Accepted for

    assessment

    31.03.2014Raw Material 110.13 133.78 167.71 133.78

    Cost of production 115.49 146.87 186.96 133.78

    Cost of sales 113.61 143.31 184.69 143.31

    Net sales 124.00 157.38 203.89 157.38

    Holding Level (Period in months)

    31.03.13

    (Audited)

    31.03.14

    (Estimated)

    31.03.15

    (Projected)

    Accepted for

    assessment

    31.03.2014

    Raw Material 1.15 1.35 1.10 1.35

    Stock in Process 0.21 0.35 0.27 0.35

    Finished goods 0.64 0.80 0.77 0.80

    Receivables 2.95 3.00 3.00 3.00

    Creditors 1.61 1.00 1.50 1.00

    Holding Level:

    Raw Material:

    The Firm has been holding Raw materials at 35 Days. This is due to the position of

    the firm as on particular day. The Firm informed that their average holding is

    around 45 to 50 Days. The Firm has proposed holding level of stock of Raw

    materials at 33 days for the Projected Year 2014-15.

    Stock In Process:

    The firm has maintained its stock in process level 6 to 10 days approx.

    Finished Goods:

    The Finished goods are held at 19 days Approx. The firm is dealing mainly in

    production of various kinds of balls now the firm will also be in another product

    mix called Sketch Pen tip which they will introduce in to the market so the partner

    of the firm will hold its finished goods up to 24 days Approx for the financial year

    2013-14 because they have to aware their newly product in to the market whichrequire stock held in hand.

    13| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    14/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    Receivables:

    The receivable holding level was at 89 Days for the FY (12-13). The firm informs

    that, this is the normal trend of the industry and further also the firm has

    estimated its debtor holding level is at 90 days only.

    Holding Level of Sundry creditors:

    The creditors holding level is at 48 days for the Last years. This is due the firms

    dependency on Market borrowings. The firm has proposed and projected to

    maintain their Creditor level at bare minimum level of 30 days, which is justified

    and acceptable.

    Chargeable Current Assets: (Rs. in Lacs) 31.03.13

    (Audited)

    31.03.14

    (Estimated)

    31.03.15

    (Projected)

    Accepted for

    assessment

    31.03.2014

    Raw Material 10.57 15.05 15.37 15.05

    Stock in Process 2.04 4.24 4.27 4.24

    Finished goods 6.02 9.59 11.86 9.59

    Receivables 30.48 39.35 50.97 39.35

    Total 49.11 68.23 82.47 73.22

    Other Current Assets: (Rs. in Lacs)

    31.03.13

    (Audited)

    31.03.14

    (Estimated)

    31.03.15

    (Projected)

    Accepted for

    assessment

    31.03.2014

    Cash & bank balance 1.59 2.00 2.00 2.00

    Other Current Assets 0.26 1.41 1.91 1.41

    Total 1.85 3.41 3.91 3.41

    Other Current Liabilities: (Rs. in Lacs)

    31.03.13

    (Audited)

    31.03.14

    (Estimated)

    31.03.15

    (Projected)

    Accepted for

    assessment

    31.03.2014

    Creditors 14.76 11.15 20.96 11.15

    Other current liabilities 2.32 5.92 7.96 5.92

    Total 17.08 17.07 28.92 17.07

    NWC and Current Ratio: (Rs. in Lacs)

    14| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    15/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    31.03.13

    (Audited)

    31.03.14

    (Estimated)

    31.03.15

    (Projected)

    Accepted for

    assessment

    31.03.2014

    NWC 33.88 34.56 37.46 34.56

    Current Ratio 2.98 1.93 1.77 1.93

    Comments:

    Current Ratio:

    The actual CR of the firm for the F.Y. 2011-12 and F.Y. 2012-13 is 1.16 and 2.98.

    The firm has estimated & projected its current ratio at 1.93 and 1.77 for the F.Y.

    2013-14 & 2014-15 respectively which are above the benchmark level.

    Net Working Capital:

    The actual NWC of the firm is Rs. 9.52 Lacs and Rs. 33.88 Lacs for the F.Y. 2011-

    12 and F.Y. 2012-13 respectively. The firm has estimated NWC of Rs. 34.56 Lacs

    and 37.46 Lacs F.Y. 2013-14 & 2014-15 respectively.

    As per Second Method on Lending:

    MPBF (Max Permissible Bank Finance)

    Sr. Particulars 2014 2015

    (Rs.In Lacs)(Rs.In Lacs)

    1 Total Current Assets 71.63 86.38

    2

    Other Current Liabilities (other than bank

    borrowings) 17.06 28.92

    3 Working Capital Gap (WCP) (1-2) 54.56 57.46

    4

    Minimum stipulated Net Working Capital - 25%

    of total current assets other than ExportReceivables 17.91 21.60

    5 Actual/projected net working capital 34.56 37.46

    6 Item 3 minus item 4 36.66 35.87

    7 Item 3 minus item 5 20.00 20.00

    8

    Maximum permissible bank finance (item 6 or 7

    whichever is less) 20.00 20.00

    9

    Excess borrowings, if any representing short fall

    in NWC (4-5) - -

    Comment:

    15| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    16/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    Presently the firm is not enjoying any credit facility with any bank so the firm is

    requesting bank to sanction the Fund Based Working Capital of Rs. 20.00 Lacs, As

    per above Assessment hence the same is justifiable.

    Justification of Term Loan: -

    The partner of the firm is planning to expand their business by introducing new

    production facility of Sketch Pen Tips in to the market so the firm has requested

    fresh Term loan of Rs. 18.00 Lacs.

    (Rs. In Lacs)

    Sr. No. Cost of Project Amount Means of Finance Amount

    1. Plant & Machinery 22.05 Bank Term Loan 18.00

    2. Installation 2.00 Owners contribution 6.05

    Total 24.05 Total 24.05

    PLANT & MACHINERY:

    List of Machineries to be purchased:

    Sr. No. Particulars Name of SupplierAmount

    (Rs. In Lacs)

    1 Rubber Ball Die Jay Industries 4.62

    2 Mixing Mill Machine

    Ganesh Products

    4.99

    Die Clamping Wire

    Press

    3. Sketch Pen Tip Machine Bhagwati Enterprise 12.44

    4. Installation Expense 2.00

    GRAND TOTAL 24.05

    For completion of above project, we have request the Bank for Term Loan of Rs.

    18.00 Lacs and the balance amount of Rs. 6.05 Lacs will be infused by the firm

    from its own sources.

    Comments on projected profitability: -

    DSCR 2015 2016 2017 2018 2019

    Net Profit 1.63 2.43 3.62 4.72 5.73

    Depreciation 4.86 4.13 3.51 2.99 2.54

    Int. on TL 2.25 1.76 1.28 0.79 0.30

    Cash Accruals 8.75 8.32 8.42 8.49 8.57

    16| P a g e

  • 7/26/2019 Project Report- Rubber Industry

    17/17

    VYK Rubber ProductsPlot No. J- 30, GIDC, Killa Pardi, Dist-Valsad, Pin-39-!"#.

    Int. on TL 2.25 1.76 1.28 0.79 0.30

    Repayment 3.60 3.60 3.60 3.60 3.60

    Cash Payment 5.85 5.36 4.88 4.39 3.90

    DSCR 1.50 1.55 1.72 1.93 2.20

    Average DSCR 1.75

    From the above it may be perused that the average D.S.C.R. works out to be at

    1.75, which do not envisage any problem in repayment of the Term Loan

    Installments and Interest, thereon by the party.

    Proposed repayment schedule

    Proposed Term Loan will be repaid over a period of 5 Years in 60 Monthly

    installments of Rs. 30,000/-, the first Term Loan Installment will start from April2014. The interim period would be moratorium period. The interest is to be paid as

    and when charged.

    Implementation Schedule: -

    Sr. No. Particulars Remarks

    1. Order of Machine 1stweek of October 2013

    2. Delivery of Plant and Machinery 1stWeek of December 2013

    3. Installation and Erection of Machine 3rd

    Week of December 20134. Trial Run 4thWeek of December 2013

    5. Commercial Production January 2014

    SECURITY:

    Primary Security :-

    Working Capital: -Hypothecation of Stocks and Book Debts of the firm.Term Loan: -Hypothecation of Existing and Proposed Plant & Machineries of the

    firm.

    17| P a g e