VEER ENTERPRISES

DREAM THE NEW WORLD

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

Recycling Process

FINISHED PRODUCTS

4PS OF MARKETING
Products Hard Light

Cardboard & Cardboard

Price

Place

Promotion

TARGET CUSTOMER:
Manufacturing Trading

Companies

companies

Logistics

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.

RESOURCES REQUIREMENT
Raw materials from scarp Man Power 12 Salary & Wage Administration Wages Time Rate System

FINANCIAL INFORMATION
Sources Of Funds Sl. No 1. Particulars Owners Fund Amount 10,80,000.00

2.

Loans

5,00,000.00

Trading and profit and loss account for the year 2011
Particular (To)
Purchase RM Wages Gross profit c/d Total Salary Printing and stationary Transportation charge Telephone charge Electricity bill Advertising Other expenses Interest On loans

Rs
2,02,240 3,85,000 4,37,760 10,25,000 1,68,000 20,000 10,000 2,000 8,000 20,000 5,000 50,000

Particular (By)
Sales Closing Stock

Rs
10,00,000 25,000

Total Gross profit b/d Interest on invst(14%)

10,25,000 4,37,760 10,500

Depreciation:
Building Vehicle Machine Furniture 50,000 20,000 5,000 5,000

Net profit c/d

Total

85,260
4,48,260 Total 4,48,260

Balance sheet for the year ending 31-03-2011

Liabilities Capital 15,80,000 Add N/p 85,260 Bills Payable Creditors 16,65,260 50,000 13,500 Rs Assets Land Building 5,00,000 Less dep 50,000 Vehicle 2,00,000 Less dep 20,000 Furniture 50,000 Less dep 5,000 Machine 50,000 Less dep 5,000 45,000 33,760 50,000 75,000 25,000 20,000 Cash in hand Cash in bank Investment Closing Stock Bills Receivable 45,000 1,80,000 4,50,000 Rs 8,00,000

Debtors
Total 17,28,760 Total

5,000
17,28,760

BEP ANALYSIS
BEP = Fixed cost / P/V ratio P/ V ratio = contribution / sales x 100 Contribution = sales variable cost Contribution = 10,00,000 3,65,240 = 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

Trading and profit and loss account for the year 2012
Particular (To)
Purchase RM Wages Gross profit c/d Total Salary Printing and stationary Transportation charge Telephone charge Electricity bill Advertising Other expenses Depreciation: Building Vehicle Machine Furniture Net profit c/d 50,000 20,000 5,000 5,000 2,08,260

Rs
2,52,240 4,60,000 5,37,760 12,50,000 2,00,000 20,000 10,000 2,000 8,000 15,000 5,000

Particular (By)
Sales Closing Stock

Rs
12,25,000 25,000

Total Gross profit b/d Interest on invst(14%)

12,50,000 5,37,760 10,500

Total

5,48,260

Total

5,48,260

Balance sheet for the year ending 31-03-2012

Liabilities Capital 15,80,000 Add N/p 2,08,260 Bills Payable Creditors 17,88,260 50,000 13,500 Rs Assets Land Building 5,00,000 Less dep 50,000 Vehicle 2,00,000 Less dep 20,000 Furniture 50,000 Less dep 5,000 Machine 50,000 Less dep 5,000 45,000 33,760 50,000 75,000 1,40,000 33,000 Cash in hand Cash in bank Investment Bills Receivable Debtors 45,000 1,80,000 4,50,000 Rs 8,00,000

Total

18,51,760

Total

18,51,760

Environmental and societal benefits

Giving employment opportunity to villagers.

Proper utilization of waste product.

Controlling air pollution, water pollution. Develop in Indian economy.

SWOT analysis

Strengths:We have a well experienced labour force. We have new unique products.

Weakness:Very new to the market field. Durability of products.

Opportunities:Less cost. Lots or marketing scope. Less competition.

Threats:Strong position of NGOs in market.

Awareness of products to the customers.

Entering rural marketing is bit difficult

Conclusion
Waste 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.

THANK YOU