Beruflich Dokumente
Kultur Dokumente
DECLARATION
Date:Place :-
WASIM KHAN
PREFACE
Here are discussing about the project .here we will find out sources
and application of funds, calculation of the revenue, calculation of the
expenditure, interest and installment, calculation of depreciation, cash flow
statement, projected profit & loss a/c, balance sheet.
INDEX
Serial no.
1
2
3
4
Particulars
INTRODUCTION
1.1 OBJECTIVES
1.2 SCOPE
1.3 LIMITATIONS
1.4 VISION AND MISSION
ORGANISATION PROFILE
RESEARCH METHODOGY
FINANCIAL ANALYSIS
4.1 FINANCIAL STATEMENT OF PROJECT
4.2 CALCULATION OF THE REVENUE
4.3 CALCULATION OF EXPENDITURE
4.4 EMI CALCULATION
4.5 CALCULATION OF DEPRECIATION
4.6 PROJECTED CASH FLOW STATEMENT
4.7 PROJECTED BALANCE SHEET
4.8 RATIO ANALYSIS
CONCLUSION
5.1 CONCLUSION
5.2 SUGGESTION
5.3 BIBLIOGRAPHY
Page no.
Chapter - 1
INTRODUCTION
To help the firm by telling its solvency, payment policies etc. with the help
Due to the strict confidential policy of the bank the accounts department
provided only screened information.
Accuracy of the data cannot be guaranteed.
Due to the busy schedule of the manager of the bank the information is very
limited.
Chapter -2
Company Profile
It provides quality products with efficient quantity. The behavior with the
customers is specially taken care off.Which attracts more customers to buy the
bakery products.
The bakery focuses mainly on two areas:
Profit maximization
Customer satisfaction
Company Profile
Legal Name
Location
Telephone numbers
+91-241-2343832
office@sunrise-bakery.com
Contact person
Year of establishment
2008
Proprietor
PRODUCTS
Cakes
Doughnut
Puffs
Rusk
Pizza
Buns
Pastries
Brownies
Biscuit
Breads
Swiss roll
Cookies
Khari
These are the main items produced in bakery.
These items are further produced in different varieties according to their
specialties.
As many different items are prepared in bakery in various manners.
The further classification of the items is done below:
Product ranges
Yeast donut
Cake donut
Egg puff
Milk Rusk
Whole wheat Rusk
Condensed milk Rusk
Sweet buns
Naan
Chocolate biscuit
Coconut biscuit
Coffee biscuit
Dry fruits biscuit
Items
Cakes
Doughnut
Puffs
Rusk
Pizza
Quantity
32000
15000
15000
1500kg
3000
Price
750000
250000
250000
270000
260000
6
7
8
9
10
11
12
13
Buns
Pastries
Brownies
Biscuits
Breads
Swiss roll
Cookies
Khari
60000
9000pkt
900kg
3000kg
15000pkt
6000
900kg
1600kg
TOTAL
350000
250000
250000
650000
500000
220000
300000
400000
4700000
A built up unit is about 1600 sq.ft. is adequate. The production area should
be about 500 sq.ft. And can be divided into two major sections. One would have
furnaces (bhattis) and the second one would accommodate the bakery, sales portion
is 300 sq.ft. A packing room is about 200 sq.ft. and raw materials storage of 200
sq.ft. is sufficient. Finished goods godown can be accommodated in 200 sq.ft.
Outer portion of 200 sq.ft.
The rent of this kind of unit would vary according to the location but we can
consider the rent to be approximately Rs.20000.
MACHINES REQUIRED
Cost of machines:
Sr.no.
1
2
3
4
Description
Mixers
Ovens
Depositor
Divider
Total
Amount
290000
300000
100000
100000
830000
Description
Proverbs
Egg breakers
Slicers
Moulds
Dough sheeters
Dough moulder
Cookie cutter
Pan and trays
Total
Amount
5000
5000
6000
4000
10000
10000
20000
40000
100000
RAW MATERIAL
Dry yeast
wheat flour
pea flour
corn meal
potato flour
rice flour
ghee
baking fruit & nut mix
bread mix
chocolate berry
cookie drop mix
non fat milk
low heat non fat milk
buttermilk powder
malted milk powder
baking powder
baking soda
cream of tartar
cocoa powder
egg powder
vital wheat gluten
whey powder
com starch
potato starch
honey powder
milk sugar
organic sugar
chocolate sprinkle
dark green sprinkle
white sprinkle
rainbow sprinkle
baking chocolate
bowl scrapper
baking drops
chocolate chips
MANPOWER REQUIREMENT
No.
Rate
Amount
Salary
10000
30000
Wages
7000
35000
Total
65000
CHAPTER 4
RESEARCH
METHODOLOGY
Research:
1 Primary Data
2 Secondary Data
1 Primary Data:
Primary data are obtained by a study specifically designed
to fulfill the data needs of the problem at hand. Such data are original in
character and are governed in large number of surveys conducted mostly by
government and also by some individuals, institutions and research bodies.
2 Secondary Data:
Data which is not originally collected but rather obtained
from published and unpublished sources are known as secondary data .The
secondary data constitute the chief material on the basis of which statistical
work is carried out in many investigations.
The basic idea behind taking the loan from the bank is to start a new Bakery.
The company is supposed to provide services consistently with taking good care
of the users.
The firm requires term loan of Rs.962500.00 to set up a company..
The most essential part of taking loan from the bank is to have working capital
in hand.
CHAPTER - 4
FINACIAL ANALYSIS
Projected cost
FURNITURE
Cabin
Display Shelves
Counter table
Flooring Display
Other Furniture
20000
30000
50000
3 x10000
3 x10000
30000
70000
200000
EQUIPEMENT
2
Mixers
Ovens
Depositor
Divider
Other equipment
REGISTRATION
510000
170000
100000
130000
20000
930000
20000
20000
CURRENT ASSETS
1500
00
4
DEPOSIT
5
150000
20000
FIXTURES
20000
50000
COMPUTERS
50000
WORKING CAPITAL
330000
330000
1700000
Working capital
Sr. no.
1
2
3
4
5
6
7
8
9
10
11
Particulars
Raw material
Labours
Utility
Other expenses
Salary
Advertisement
Transportation
Sundry expenses
telephone bills
electricity bills
Rent
Packaging
Total
Amount
185000
35000
15000
30000
5000
10000
5000
2000
15000
20000
8000
330000
SERIAL
PARTICULARS
AMOUNT
BANK FINANCE
(70%)
1190000
OWN FUND
(30%)
510000
1700000
1700000
30%
Own capital
70%
bank loan
Means of Finance
Own Fund
Term Loan
30%
70%
1 YEAR
2 YEAR
3 YEAR
4 YEAR
5 YEAR
Cakes
750000
870000
890000
910000
920000
Doughnut
250000
270000
280000
290000
300000
Puffs
250000
273000
277000
287000
297000
Rusk
270000
272000
282000
292000
302000
Pizza
260000
271000
291000
301000
311000
Buns
350000
360000
370000
380000
390000
Pastries
250000
310000
320000
330000
340000
Brownies
250000
260000
265000
275000
280000
Biscuits
650000
710000
720000
730000
740000
Breads
500000
560000
565000
580000
585000
Swiss roll
220000
240000
245000
250000
255000
Cookies
300000
320000
330000
350000
360000
Khari
400000
430000
435000
439000
440000
Total
TOTAL
5600000
5400000
5200000
5000000
4800000
4600000
4400000
4200000
1 YEAR
2 YEAR
3 YEAR
TOTAL
4 YEAR
5 YEAR
EMI CALCULATION
EMI=27076.16
1st YEAR
YEAR
TOTAL
MONTH
EMI
PRINCIPAL
INTREST
CLOSING
BALANCE
27076
14184
12892
1175816
27076
14338
12783
1161477
27076
14493
12583
1146984
27076
14650
12426
1132333
27076
14809
12267
1117524
27076
14970
12107
1102555
27076
15132
11944
1087423
27076
15296
11780
1072127
27076
15461
11615
1056666
10
27076
15629
11447
1041037
11
27076
15798
11278
1025238
12
27076
15969
11107
1009269
324912
180728
144184
2nd YEAR
YEAR
TOTAL
MONTH
EMI
PRINCIPAL
INTREST
CLOSING
BALANCE
27076
16142
10934
993126
27076
16317
10759
976809
27076
16494
10582
960315
27076
16673
10403
943642
27076
16853
10223
926789
27076
17036
10040
909753
27076
17220
9856
892533
27076
17407
9669
875126
27076
17596
9481
857530
10
27076
17786
9280
839744
11
27076
17979
9097
821765
12
27076
18174
8902
803591
324912
205676
119236
YEAR
TOTAL
MONTH
EMI
PRINCIPAL
INTREST
CLOSING
BALANCE
27076
18371
8706
785220
27076
18570
8507
766651
27076
18771
8305
747880
27076
18974
8102
728906
27076
19180
8102
709726
27076
19387
7689
690339
27076
19597
7479
670741
27076
19810
7266
650932
27076
20024
7052
630907
10
27076
20241
6835
610666
11
27076
20461
6616
590205
12
27076
20682
6394
569523
324912
234065
90847
3rd YEAR
CALCULATION OF INTEREST AND INSTALLMENT OF BANK LOAN FOR
4th YEAR
YEAR
TOTAL
MONTH
EMI
PRINCIPAL
INTREST
CLOSING
BALANCE
27076
20906
6170
548617
27076
21133
5943
527484
27076
21362
5714
506122
27076
21593
5483
484529
27076
21827
5249
462702
27076
22064
5013
440638
27076
22303
4774
418336
27076
22544
4532
395791
27076
22788
4288
373003
10
27076
23035
4040
349968
11
27076
23285
3791
326683
12
27076
23537
3539
303146
324912
266375
58537
5th YEAR
YEAR
TOTA
L
MONTH
EMI
PRINCIPAL
INTRES
T
CLOSING
BALANCE
27076
23792
3284
279354
27076
24050
3026
255304
27076
24310
2766
230994
27076
24574
2502
206420
27076
24840
2236
181580
27076
25109
1967
156471
27076
25381
1665
131090
27076
25656
1420
105433
27076
25934
1142
79500
10
27076
26215
861
53285
11
27076
26499
577
26786
12
27076
26786
290
00000
324912
303156
21756
YEARS
W.D.V OF
THE
ASSET
TOTAL
DEPRECIABLE
AMOUNT
DEPRECIATIO
N @ 10%
CLOSING
AMOUNT
OF ASSET
200000
200000
20000
180000
180000
180000
18000
162000
162000
162000
16200
145800
145800
145800
14580
131220
131220
131220
13122
118098
2
3
4
Depreciation on computer:
YEARS
W.D.V OF
THE ASSET
TOTAL
DEPRECIABLE
AMOUNT
DEPRECIATIO
N @ 40%
CLOSING
AMOUNT
OF ASSET
50000
50000
20000
30000
30000
30000
12000
18000
18000
18000
7200
10800
10800
10800
4320
6480
6480
6480
2592
3888
2
3
4
Depreciation on Fixture:
YEARS
W.D.V OF
THE ASSET
TOTAL
DEPRECIABLE
AMOUNT
DEPRECIATIO
N @ 10%
CLOSING
AMOUNT
OF ASSET
20000
20000
2000
18000
18000
18000
1800
16200
16200
16200
1620
14580
14580
14580
1458
13122
13122
13122
1312
11810
2
3
4
Depreciation on EQUIPMENT:
YEAR
S
W.D.V OF THE
ASSET
TOTAL
DEPRECIABLE
AMOUNT
DEPRECIATIO
N @ 10%
CLOSING
AMOUNT OF
ASSET
930000
930000
93000
837000
837000
837000
83700
753300
753300
753300
75330
677970
677970
677970
67797
610173
610173
610173
61017
549156
2
3
4
5
1st year
Trading & profit & loss account
particulars
To purchases
To wages
To utilities
To gross profit
To salary
To advertisement
To transport
To sundry
To telephone
To electricity
To rent
To packing
Amount
2220000
420000
180000
1880000
4700000
360000
60000
120000
60000
24000
180000
240000
96000
particulars
By sales
Amount
4700000
By gross profit
4700000
1880000
To interest
To depreciation
To preli.exp. w/o
To NPBT
144184
135000
3000
457816
1880000
1880000
Amount
510000
1190000
4700000
Outflow
Working capital
Tax
EMI
Fixed assets
Registration
Deposit
Cash in hand
6400000
Amount
3960000
137344
324912
1200000
20000
150000
607744
6400000
Balance sheet
liabilities
Own capital
Amount
825475
Assets
Fixed assets
Bank loan
1009269
Current assets:
1834744
Amount
1065000
Cash in hand
607744
Deposit
Miscellaneous
expenses:
Preliminary ex.
150000
12000
1834744
2nd year
Trading and profit and loss a/c
Particulars
To purchases
To wages
To utilities
To gross profit
To salary
To advertisement
To transport
To sundry
To telephone
To electricity
To rent
To packing
To interest
To depn
To preli.exp.
w/o
To NPBT
Amount
2331000
441000
189000
2175000
5136000
Particulars
By sales
378000
63000
126000
63000
252000
189000
252000
100800
119236
115500
3000
By gross profit
513464
2175000
Amount
5136000
5136000
2175000
2175000
Amount
607744
5136000
Outflow
Working capital
Tax
EMI
Cash in hand
5743744
Amount
4158000
154039
324912
1106793
5743744
Balance sheet
liabilities
Own capital
Amount
1411702
Assets
Fixed assets
Amount
949500
Current assets:
Bank loan
803591
Cash in hand
Deposit
Preliminary ex.
2215293
1106793
150000
9000
2215293
3rd year
Particulars
To purchases
To wages
To utilities
To gross profit
To salary
To advertisement
To transport
To sundry
To telephone
To electricity
To rent
To packing
To interest
To depn
To preli.exp.
w/o
To NPBT
By gross profit
Amount
5280000
5280000
2262600
2262600
Amount
1106793
5280000
Outflow
Working capital
Tax
EMI
Cash in hand
6386793
Amount
4237200
254580
324912
1570101
6386793
Balance sheet
Liabilities
Own capital
Bank loan
Amount
2005728
Assets
Fixed assets
Amount
849150
569523
Current assets:
Cash in hand
1570101
Deposit
Preliminary ex.
150000
6000
2575251
2575251
4th year
Trading and profit and loss account
Particulars
To purchases
To wages
To utilities
To gross profit
To salary
To advertisement
To transport
To sundry
To telephone
To electricity
To rent
To packing
To interest
To depn
To preli.exp.
w/o
To NPBT
Amount
2419800
457800
196200
2350200
5424000
Particulars
By sales
392400
65400
130800
65400
26160
196200
261600
104640
58537
88155
3000
By gross profit
957908
2350200
Amount
5424000
5424000
2350200
2350200
Amount
1570101
5424000
Outflow
Working capital
Tax
EMI
Cash in hand
6994101
Amount
4316400
287372
324912
2065417
6994101
Balance sheet
liabilities
Own capital
Bank loan
Amount
2676266
Assets
Fixed assets
Amount
760995
303146
Current assets:
Cash in hand
2065417
Deposit
Preliminary ex.
150000
3000
2979412
2979412
5th year
Particulars
To purchases
To wages
To utilities
To gross profit
To salary
To advertisement
To transport
To sundry
To telephone
To electricity
To rent
To packing
To interest
To depn
To preli.exp.
w/o
To NPBT
By gross profit
Amount
5520000
5520000
2389800
2389800
Amount
2065417
5520000
Outflow
Working capital
Tax
EMI
Cash in hand
7585417
Amount
4395600
306480
324912
2558425
7585417
Balance sheet
liabilities
Own capital
Bank loan
Amount
3391377
Assets
Fixed assets
Amount
682952
Current assets:
Cash in hand
2558425
Deposit
Preliminary ex.
150000
0
3391377
3391377
YEARLY
CASH IN HAND GRAPH
3000000
2558425
2500000
2065417
2000000
1570101
1500000
1106793
1000000
607744
500000
0
year1
year2
year3
Series 1
year4
year5
5136000/359435=14.28
5280000/594023=8.88
5424000/670536=8.08
5520000/715121=7.71
1st Year
14%
27%
2nd Year
3rd Year
15%
4th Year
5th Year
17%
27%
Year
1
2
3
4
5
1st Year
8%
2nd Year
11%
38%
3rd Year
4th Year
16%
5th Year
25%
Year
1
2
3
4
5
26%
1st Year
14%
2nd Year
15%
3rd Year
4th Year
5th Year
24%
21%
CHAPTER - 5
CONCLUSION
SUGGESTIONS
The Bakery should perform its activities according to the pre- planned.
Continuous taking of the customer are one of the main reason for growth
of the business.
BIBILOGRAPHY
Referred books:
Financial management :
Financial management :
S N Mahesh
Research Methodology:
C.K.Kothari.
WEBLINKS:
1.
2.
3.
4.
5.
www.justdial.com
www.yellopages.com
www.wikipedia.org
www.askme.com
www.yahooanswers.com