Download as pdf or txt
Download as pdf or txt
You are on page 1of 85

M.V.M . College of Commerce Mgt. and I.T.

Rajkot

INTRODUCTION – PROJECT AT GLANCE

1
M.V.M . College of Commerce Mgt. and I.T. Rajkot

2
M.V.M . College of Commerce Mgt. and I.T. Rajkot

INDEX

SR SECTIONS PG.
NO. NO.
1.1 Introduction Product at glance 4
1.2 Name of the Unit 5
1.3 Profile of the Unit 6
1.4 Location & site preference 7
1.5 Promoters Background 8
1.6 Contribution of Gov. Institution 9
1.7 Gov.Procedure for Registration 10

3
M.V.M . College of Commerce Mgt. and I.T. Rajkot

1.1 INTRODUCTION –PRODUCT AT GLANCE

A. IDEA GENRATION.
A Cotton bale is a standard sized and weighted pack of compressed cotton unit after
ginning. In India cotton production focused on textiles for over thousand of year
genrating significant employment for both skilled and unskilled employment.

The cotton sector in India is considered the second most devloped sector in textile
industry. This is the reson why I have selected COTTON BALES for my Product Project
Report.

B. TECHNICAL AND MANAGERIAL EXPERIENCE TO HANDLE


THE BUSINESS.
During my college studies I have done intership and also for two years I have worked
in ginning factory as a part of my intership. So I have the knowledge of
manufacturing and handling the machine regarding the same.
C. KNOWLEDGE RELATED PRODUCT AND BUSINESS
Though I have worked for two years I have the knowledge regarding the product and
business.
D. MARET COMPETITION
Market competition is a monopolistic competition as there are many ginning industry
but all have the different features. Thus there exist a monopolistic competition in the
market.
E. AVAILABILITY OF RAW MATERIALS AND MACHINES

Raw cotton is the main raw material used in the ginning industry. In this area there is
availability of all the raw materials and machinery in the nearby area.

F. LABOUR REQUIREMENT WITH SPECIFIC SKILLS


SKILLED WORKERS : 4
SEMI SKILLED WORKERS :14
UN SKILLED WORKERS :14

4
M.V.M . College of Commerce Mgt. and I.T. Rajkot

Skiiled workers are required for account, semi skilled workers are required for
packaging and labeling and unskilled workers are required for cleaning and
dispatching of product etc.

1.2 NAME OF THE UNIT

Shree Khodiyar Ginning and Pressing Factory.

5
M.V.M . College of Commerce Mgt. and I.T. Rajkot

1.3 NAME OF THE UNIT

1. Name of the unit SHREE KHODIYAR


GINNING AND PRESSING
FACTORY
2. Registered office Jadeshwar road, Wankaner
3. Form of the organization Sole Proprietorship
4. Name of the product Cotton Bales
5. Brand name K.G.P
6. Logo

K.G.P.
7. SSI Registration Number Applied for
8. Subsidies Registration Number Applied for
9. Owner’s Name And address Name: Panjwani Alina M.
Address: Aashiyana Society Wankaner
10. Banker’s Name Government Bank
11. Initial capital investment 1,78,97,000
12. Ownership Capital 1,07,38,200
13. Borrowed Capital 71,58,800
14. NO. of employees: 32
Skilled Workers 4
Semi- Skilled Workers 14
Un- Skilled Workers 14

6
M.V.M . College of Commerce Mgt. and I.T. Rajkot

1.4 LOCATION AND SITE PREFERENCE

Plan location refers to the choice of region and selection of a particular for setting up a
industry but choice is only made after considering cost and strategic decision that schanged
once taken.

Factors affecting location

 Irregular or less availability of water supply.


 Government policy
 Climate Condition

Details of the location

Shree Khodiyar Ginning and Pressing is located at jadeshwar road wankaner. We have an
ownership building.

7
M.V.M . College of Commerce Mgt. and I.T. Rajkot

1.5 PROMOTER’S BACKGROUND

1. Name of the promoter Panjwani Alina M.


2. Age 26
3. Qualification M.B.A. in Marketing
4. Experience 2 Years
5. Area of Operation Production Department

8
M.V.M . College of Commerce Mgt. and I.T. Rajkot

1.6 CONTRIBUTION

1. PRODUCT SELECTION:
Industrial Extension Beauro A bad Small Industry Service Institute (SISI) A bad
Rajkot Gujarat Industrial and technical Consultancy Organisation ltd (GITCO)
DIC CED Policy Techno Transfer Center (PTC), A’bad.

2. ACQUIRING LAND:
GIDC, Government wastefull Land, Private Estate, Loan lending institutes like
GSFC, Banks etc.

3. MARKETING:
GIDCO, National Small Scale Industry Corporation, Gujarat Small Industriesn
Corporation A’bad Rajkot Small Industry Service Institute Gujarat Export
Corporation.

4. TRAINING:
CED, Diamond Jubilee Institute, Baroda. SISI, PTC for Engineering products.
DIC for Small & Cottage Industry Service Institute.

5. Raw Materials:
Gujarat Small Industries Corporation & Small Industry Service Institute.

9
M.V.M . College of Commerce Mgt. and I.T. Rajkot

1.7 GOVERNMENT PROCEDURE FOR REGISTRATION

STEP:1 PROVISIONAL SSI REGISTRATION


Passport Size Photographs Copy of NOA, AOA, Proof of legal Possession.

STEP:2 START THE BUSINESS

Next step towards having a permanent license is to start the business with an SSI certificate.
The owner should start the production in the factory so that permanent license should be
given.

STEP:3 APPLY FOR PERMANENT SSI REGISTRATION

10
M.V.M . College of Commerce Mgt. and I.T. Rajkot

PRODUCTION DEPARTMENT

11
M.V.M . College of Commerce Mgt. and I.T. Rajkot

INDEX

SR SECTIONS PG
NO. NO.
2.1 Introduction to Production Department 13
2.2 Machinery Used 14
2.3 Raw Material 16
2.4 Production Process 18
2.5 Plant Layout 19
2.6 Production Capacity 21

12
M.V.M . College of Commerce Mgt. and I.T. Rajkot

2.1 INTODUCTION TO PRODUCTION DEPARTMENT

Production is the basic activity of industrial unit. All the other activities revolve around this
activity . The end product of the production activity is the creation of goods and services for
the satisfaction of human wants. The production activity is nothing but step by step process of
raw materials into finished goods by final products.

We are maintaining the quality and quantity of the product and as per order production &
planning is done by Production Manager. He takes very high efforts to do planning about the
production.

13
M.V.M . College of Commerce Mgt. and I.T. Rajkot

2.2 MACHINERY USED

SR NAME OF THE NAME OF THE QUOTATION


NO. MACHI NE SUPPLIER
1. Hot Box Machine Pramukh Steel 4,50,000
Industries
2. Super Cleaner Machine Dhiviti Industries 3,50,000
3. Pressing Machine Oham Industries 4,50,000

14
M.V.M . College of Commerce Mgt. and I.T. Rajkot

1) Hot Box Machine:~

2) Super cleaner Machine:~

15
M.V.M . College of Commerce Mgt. and I.T. Rajkot

2.3 RAW MATERIALS

SR Source of Raw Material Name of the Quotation


NO. Suppliers
1. Fields Market yard or 80
Farmers

16
M.V.M . College of Commerce Mgt. and I.T. Rajkot

1. Raw Cotton:~

17
M.V.M . College of Commerce Mgt. and I.T. Rajkot

2.4 PRODUCTION PROCESS

SEED COTTON

PRE CLEANING

GINING

LINT CLEANER

BALE PRESS

COTTON BALES

SPINNING

18
M.V.M . College of Commerce Mgt. and I.T. Rajkot

2.5 PLANT LAYOUT

The decision regarding the location of an industrial unit may be studied in three parts:

1. Determination of region where the plan is located.


2. Choice of city or suburbs where the plan is situated.
3. Choice of Particular site for the plan.

Shree Khodiyar Ginning & Pressing company enjoys all the infrastructure facilities. They get
important advantages like easy availability of raw materials,good market, cheap labour
facilities and it is also benefited by government policy.

19
M.V.M . College of Commerce Mgt. and I.T. Rajkot

Plant Layout of “KGP Ltd.”.

Production Unit Warehouse

Quality Department &


Selling Department General Office

Canteen MD

Manager’s Cabin

Entrance
Exit

Parking Garden

MAIN GATE

20
M.V.M . College of Commerce Mgt. and I.T. Rajkot

2.6 PRODUCTION CAPACITY

 For the First Year the Production is 10,000, Sales is 8,000 and the Closing Stock is
2,000.
 For the Second Year the Production is 15,000, Sales is 13,600 and the Closing Stock
is 3,400.
 For the Third Year the Production is 20,000, Sales is 18,720 and the Closing Stock is
4,680.

Year Capacity Unit


1. 50% 10,000

2. 75% 15,000

3. 100% 20,000

21
M.V.M . College of Commerce Mgt. and I.T. Rajkot

MARKETING DEPARTMENT

22
M.V.M . College of Commerce Mgt. and I.T. Rajkot

INDEX

SR SECTIONS PG
NO. NO.
3.1 Introduction 24
3.2 Market Planning 25
3.3 Product Strategies 26
3.4 Pricing Strategies 28
3.5 Distribution Strategies 29
3.6 Promotion Strategies 30

23
M.V.M . College of Commerce Mgt. and I.T. Rajkot

3.1 INTRODUCTION TO MARKETING DEPARTMENT

Marketing is an comprehensive term. It consist of the set of all resources and activities
necessary to direct and facilitate the flow of goods and services from producer to consumer in
the process of distribution.

Marketing Management represent the marketing concept in action “ The process of


management of marketing program for accomplishment of organisation goals and
objectives.”

Thus, Marketing management involves the process of planning the product as well as
planning implementation of controlling program and campaigns based on the demand of
consumer.

24
M.V.M . College of Commerce Mgt. and I.T. Rajkot

3.2 MARKET PLANNING

Market Planning is the process of organising and defining the market aims of a company and
gathering strategies and tactics to achieve them. A solid marketing plan should consist of
company’s value proposition information regarding its target market of consumer a
comparative positioning of its competitors in the market promotion strategies distribution
channels & budgets allocated for the plan. All relevant team in the organization should refer
to the marketing planning.

Market planning is done by marketing manager. It includes both long term and short term
market planning.

25
M.V.M . College of Commerce Mgt. and I.T. Rajkot

3.3 PRODUCT STRATEGIES

A product strategy is a high level plan describing what a business hopes to accomplish with
its product and how it plans to do so. The strategy should answer key question such as who
the product will serve, how it will benefit those persons and the company’s goals for the
product throughout its life cycle.

 PRODUCT SPECIFICATION
Cotton has a number of distinguishing characteristic that make it such a popular fiber
in the textile industry.
 Softness
 Durability
 Absorbency
 Breathability
 PRODUCT TESTING
Product testing seeks to ensure that consumers can understant what product will do
for them and which product have the best value. Product testing is a strategy to
increase consumer protection by checking the claims made during marketing
startegies such as advertising etc. The advent of product testing was the beginning of
the modern consumer movement.
 MARKET TESTING
The market testing is genrally carried out to ascertain the performance and probable
market success of any new product.
 We will build a test service
 MAIN PRODUCT WITH ITS BRAND NAME
The main product of the company is Cotton Bales and its brand name is K.G.P.
 PODUCT FEATURES
A Product feature is a specific piece of functionality that has a corresponding benefit
or set of benefit for the consumer.
The colour of cotton bales is white and it is of high quality.

26
M.V.M . College of Commerce Mgt. and I.T. Rajkot

 PACKAGING AND LABELLING


Packaging is the science and technology of enclosing or protecting product for
distribution storage sale and use. Product labelling is the lack of writing and
displaying information about a product pacakaging. It covers the brand colour logo
material and shape of the package while labelling is focused on the product
information or written part.
We have a two choice of material to wrap bales net wrap or plastic wrap. The choice
isnt about presentation its about bailing efficiency and storage if properly baled and
stored last a long time without degrading in quality.

27
M.V.M . College of Commerce Mgt. and I.T. Rajkot

3.4 PRICING STRATEGIES

Pricing is an important decision that every company has to take high price or low price may
create bad reputation of company. The price of the product is a crucial decision .

Pricing policy is Cost + Profit Whatever have incurred during the manufacturing of product is
considered= profit is also included. Competitors price are also considered.

 OBJECTIVES OF PRICING
1. Achieving a target return on investment.
2. Price Stability
3. Achieving market share
4. Prevention of competition
5. Increased profit
 FACTORS AFFECTING PRICING
1. Internal factors
2. External factors
 INTERNAL FACTORS
1. Organization factor
2. Marketing mix
3. Product differentiation
4. Cost of product
 EXTERNAL FACTORS
1. Demand
2. Supply
3. Competition
 PRICING CALCULATIONS
The calculation of the prime cost of a unit of output or job performed. Cost
calculation is one of the basic index of the prime cost plan and report. The current
actual norms, characterising basically the attained level of expenses from the bases
for the calculations.
We have a set our price by adding 10% of profit on our cost price.

This is the price calculations for khodiyar ginning and pressing factory.

28
M.V.M . College of Commerce Mgt. and I.T. Rajkot

3.5. DISTRIBUTION STRATEGIES

Farmer

Producer

Wholesaler

Customer

 ROLE & PROFIT MARGINE OF MIDDLEMAN:

The middleman of our Industry is Wholesaller & Retailer. Their profit margine is 5 – 7 %

29
M.V.M . College of Commerce Mgt. and I.T. Rajkot

3.6 PROMOTION STRATEGIES

Promotional strategies is a method used by companies to advertise promote and sell their
goods. A company chooses its promotional strategy based on factor like product type
marketing budget, target audience etc. It is a critical activity to increase product awareness
and thereby increase sales. An effective promotional strategy gets more revenue as compared
to marketing spend.

1. Advertisement
An advertisement is the promotion of a product, brand or service to a viewership in
order to attract interest, engagement and sales.
We do advertisement through pamplets, banners, newspaper etc.
2. PERSONAL SELLING
Personal selling is also known as face to face selling in which one person who is
salesman tries to convince the customer in buying a product.
In our organization the selling is done from organisation to wholesale to retailer to
customer.
3. SALES PROMOTION TOOLS
A sales promotion is a marketing strategy in which a business uses a temporary
campaign or offer to increase interest or demand in its product or service. There are
many reasons why a business may choose to use a sales promotion, but the primary
reason is to boost sales.
We do sales promotion as :
a. Advertising
b. Discount

30
M.V.M . College of Commerce Mgt. and I.T. Rajkot

4. Publicity:-
Publicity is gaining public visibility or awareness for a product, service or your
company via. The media. It is the publicist that carries out publicity, while PR is the
strategic management function thet helps an organisation communicate, establishing
and maintaining communication with the public.

31
M.V.M . College of Commerce Mgt. and I.T. Rajkot

FINANCE DEPARTMENT

32
M.V.M . College of Commerce Mgt. and I.T. Rajkot

INDEX

SR SECTIONS PG
NO. NO.
A. Production and sales of finished goods 34
B. Stock of Raw material 35
C. Total Fixed Assets 36
D. Total Working Capital 43
E. Total Investment 48
F. Sources of Capital 49
G. Loan Repayment Schedule 51
H. Depreciation On Fixed Assets 52
I. Total Fixed Cost 56
J. Total Variable Cost 58
K. Total Cost 60
L. Break Even Points (in units) 61
M. Break Even Points (in rs) 62
N. Trading Account (1st year) 63
Profit & loss Account (1st year)
Balancesheet (1st year)
O. Trading Account (2nd year) 66
Profit & loss Account (2nd year)
Balancesheet (2nd year)
P. Trading Account (3rd year) 69
rd
Profit & loss Account (3 year)
Balancesheet(3rd year)
Q Statement of Profitability(For 3 years) 71

33
M.V.M . College of Commerce Mgt. and I.T. Rajkot

A. ESTIMATED PRODUCTION AND SALES (IN UNITS):

YEAR OPENING STOCK PRODUCTION SALES (80%) CLOSING


(+) (-) STOCK
1. 00 10,000 8,000 2,000
2. 2,000 15,000 13,600 3,400
3. 3,400 20,000 18,720 4,680

34
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(B) STOCK OF RAW MATERIALS (IN UNITS):

PARTICULARS YEAR – 1 YEAR – 2 YEAR – 3


Opening Stock 000 1,000 1,000
Add: Purchase 5,01,000 7,50,000 10,00,000

Less: Consumption 5,00,000 7,50,000 10,00,000


Production X Raw materials per unit
= Closing Stock 1,000 1,000 1,000

35
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(C) TOTAL FIXED ASSETS:


(C – 1) LAND AND BUILDING:

PARTICULARS AMOUNT RS.


1. Land 20,00,000
2. Land Devlopment & Fencing 50,000
3. Factory Building 15,00,000
4. Office Building 2,00,000
5. Storage House 6,00,000
6. Bore Well 40,000
7. Water Tank 10,000
8. Main Gate 12,000
9. Watchman’s Cabin 35,000
10. Lavatories 5,000
Total (C-1) 44,52,000

36
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(C – 2) PLANT AND MACHINERY:

NAME OF MACHINERY AMOUNT RS.


1. Hot box machine 4,50,000
2. Super cleaner machine 3,50,000
Pressing
3 machine 4,50,000
.
Jadhad
4 machine 2,50,000
.
TOTAL (C – 2) 15,00,000

37
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(C – 3) FURNITURE AND ELECTRIC APPLIANCE:

PARTICULARS Qty. Rate per unit Amt.


Rs.
1 Ordinary Tables 2 1,500 3,000
2 Computer Tables 2 5,000 10,000
3 Chairs 6 500 3,000
4 Fans 15 900 13,500
5 Lights 20 200 4,000
6 CCTV Camera 10 1,000 10,000
7 Air Conditioners 4 30,000 1,20,000
TOTAL (C-3) 1,63,500

38
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(C – 4) COMPUTERS AND PERIPHERALS:

PARTICULARS QTY. RATE PER UNIT AMT.


RS. RS.
1. Desktop Systems 1 15,000 15,000
2. Laptop Systems 2 35,000 70,000
3. Printers 1 15,000 15,000
TOTAL (C-4) 1,00,000

39
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(C – 5) VEHICLES:

PARTICULARS QTY. RATE PER UNIT AMT.


RS.
1. Delivery van 1 5,00,000 5,00,000
TOTAL (C-5) 5,00,000

40
M.V.M . College of Commerce Mgt. and I.T. Rajkot

TOTAL FIXED ASSETS:

PARTICULARS AMT. RS.


Land and Building(C-1) 44,52,000
Plant & Machinery (C-2) 15,00,000
Furniture & Electric Appliances (C-3) 1,63,500
Computer & Peripherals (C-4) 1,00,000
Vehicles(C-5) 5,00,000
Total Fixed Assets (C) 67,15,500

41
M.V.M . College of Commerce Mgt. and I.T. Rajkot

PRELIMINARY EXPENSES:

PARTICULARS AMT. RS.


1. Consultancy Fees 2,00,000
2. Project Report Preparation Fees 80,000
3. Legal Expenses of Company Formation 1,00,000
4. Interest during Construction Period 1,20,000
TOTAL 5,00,000

42
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(D) TOTAL WORKING CAPITAL

(D – 1) RAW MATERIALS (MONTHLY):

PARTICULARS MONTHLY RATE PER MONTHLY YEARLY


KG. AMT. RS. AMT. RS.
Cotton 41,750 80 33,40,000 4,00,80,000
Total (D-1) 33,40,000 4,00,80,000

43
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(D – 2) SALARY AND WAGES:

PARTICULARS NO. OF AMT. PER TOTAL YEARLY


PERSONS MONTH AMT. PER AMT. RS.
MONTH RS.
1. Genral Manager 2 10,000 20,000 2,40,000
2. Factory Manager 2 10,000 20,000 2,40,000
3. Export Manager - - - -
4. Supervisors 4 5,000 20,000 2,40,000
5. Clerk-cum-cashier 3 5,000 15,000 1,80,000
6. Helpers 3 4,000 12,000 1,44,000
7. Foremen 2 4,000 8,000 96,000
8. Sweeper 6 2,500 15,000 1,80,000
9. Computer Operator 3 6,000 18,000 2,16,000
10. Mechanic 2 6,000 12,000 1,44,000
11. Salesman - - - -
12. Storekeeper - - - -
13. Peon 5 2,000 10,000 1,20,000
14. Lab Technician -
TOTAL (D-2) 1,50,000 18,00,000

44
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(D – 3) UTILITIES:

PARTICULARS MONTHLY YEARLY


AMT. AMT.
RS. RS.
1. Power 25,000 3,00,000
2. Fuel 12,000 1,44,000
3. Water 3,000 36,000
4. Oil and Gresse 7,000 84,000
Total (D-3) 47,000 5,64,000

45
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(D – 4) OTHER EXPENCES:

PARTICULARS MONTHLY YEARLY


AMT AMT
RS. RS.
1. Postage and Stationery 2,000 24,000
2. Telephone Charges 1,000 12,000
3. Transport charge 5,000 60,000
4. Advertisement Expense 1,500 18,000
5. Insurance 3,000 36,000
6. Repairs and Maintenance 2,000 24,000
7. Selling Expenses 5,000 60,000
8. Other Sundry Expenses 4,000 48,000
TOTAL (D-4) 23,500 2,82,000

46
M.V.M . College of Commerce Mgt. and I.T. Rajkot

TOTAL WORKING CAPITAL:

PARTICULARS TOTAL AMT


PER MONTH
RS.
1. Raw Materials(D-1) 33,40,000
2. Salary and Wages (D-2) 1,50,000
3. Utilities (D-3) 47,000
4. Other Expenses (D-4) 23,500
TOTAL WORKING CAPITAL PER MONTH 35,60,500

TOTAL WORKING CAPITAL FOR 3 MONTHS (D) 1,06,81,500

47
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(E) TOTAL INVESTMENTS:

PARTICULARS AMT.
RS.
1. Total Fixed Assets ( C ) 67,15,500
2. Total Working Capital (D) 1,06,81,500
3. Prelimnary Expenses 5,00,000
TOTAL INVESTMENTS 1,78,97,000

48
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(F) SOURCES OF CAPITAL:

TOTAL INVESTMENT

OWNED CAPITAL BORROWED CAPITAL

60% 40%

1,07,38,200 71,58,800

49
M.V.M . College of Commerce Mgt. and I.T. Rajkot

PARTICULARS AMT.
RS.
1. Owned Capital 1,07,38,200
2. Borrowed Capital 71,58,800
TOTAL CAPITAL (F) 1,78,97,000

50
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(G) LOAN REPAYMENT TABLE:

YEAR OPENING INTEREST CLOSING


BALANCE @ 12 % BALANCE
1. 71,58,800 8,59,020 64,42,920
2. 64,42,920 7,731,50.4 57,27,040
3. 57,27,040 687244.8 50,11,160
4. 50,11,160 601339.2 42,95,280
5. 42,95,280 515433.6 35,79,400
6. 35,79,400 429528 28,63,520
7. 28,63,520 343622.4 21,47,640
8. 21,47,640 257716.8 14,31,760
9. 14,31,760 171811.2 7,15,880
10. 7,15,880 85905.6 0

51
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(H) DEPRECIATION ON FIXED ASSETS:

NAME OF THE ASSET RATE OF


DEPRECIATION
1. Land & Building 10%
2. Plant & Machinery 15%
3. Furniture 20%
4. Computers 60%
5. Vehicles 10%

52
M.V.M . College of Commerce Mgt. and I.T. Rajkot

TABLE OF DEPRECIATION FOR THREE YEARS:

YEAR – 1

ASSET OPENING DEPRECIATIO CLOSING


BALANCE N BALANCE
RS. RS. RS.
Land & Building 44,52,000 4,45,200 40,06,800
Plant & Machinery 15,00,000 2,25,000 12,75,000
Furniture 1,63,500 32,700 1,30,800
Computers 1,00,000 60,000 40,000
Vehicles 5,00,000 50,000 4,50,000

53
M.V.M . College of Commerce Mgt. and I.T. Rajkot

YEAR – 2:

ASSET OPENING DEPRECIATION CLOSING


BALANCE RS. BALANCE
RS. RS.
Land & Building 4,006,800 4,00,680 36,06,120
Plant & Machinery 12,75,000 1,91,250 10,83,750
Furniture 1,30,800 26,160 1,04,640
Computers 40,000 24,000 16,000
Vehicles 4,50,000 45,000 4,05,000

54
M.V.M . College of Commerce Mgt. and I.T. Rajkot

YEAR – 3:

ASSET OPENING DEPRECIATION CLOSING


BALANCE RS. BALANCE
RS. RS.
Land & Building 36,06,120 3,60,612 32,45,508
Plant & Machinery 10,83,750 1,62,563 9,21,187
Furniture 1,04,640 20,928 83,712
Computers 16,000 6,400 9,000
Vehicles 4,05,000 40,500 3,64,500

55
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(I) FIXED EXPENSES:

PARTICULARS YEAR – 1 YEAR – 2 YEAR – 3


1. Salary & Wages 10,80,000 10,80,000 10,80,000
2. Utilities 2,82,000 2,82,000 2,82,000
3. Other Expenses 1,97,400 1,97,400 1,97,400
TOTAL FIXED EXPENSES 15,59,400 15,59,400 15,59,400
(I)

56
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(YEAR – 1)

FIXED COST PER UNIT = Total fixed expenses

Production at 50%

= 15,59,400

10,000

= 155.94

57
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(J) TOTAL VARIABLE EXPENSES:

PARTICULARS YEAR – 1 YEAR – 2 YEAR – 3


1. Raw Materials 4,00,80,000 6,01,20,000 8,01,60,000
2. Salary & Wages 7,20,000 10,80,000 14,40,000
3. Utilities 2,82,000 4,23,000 5,64,000
4. Other Expenses 84,600 1,26,900 1,69,200
TOTAL VARIABLE 4,11,66,600 6,17,49,900 8,23,33,200
EXPENSES (J)

58
M.V.M . College of Commerce Mgt. and I.T. Rajkot

VARIABLE COST PER UNIT = Total Variable Expenses

Production at 50%

= 4,11,66,600

10,000

= 4,116.66

59
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(K) TOTAL COST:

TOTAL COST = TOTAL FIXED COST + TOTAL VARIABLE COST

(Y – 1 ) (Y – 2)

= 15,59,400 + 4,11,66,600

= 4,272.6

TOTAL COST PER UNIT = TOTAL COST

PRODUCTION AT 50%

= 4,27,26,000

10,000

= 4,272.6

60
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(L) BREAK EVEN POINT:

B.E.P (IN UNITS) = TOTAL FIXED EXPENSE

SELLING PRICE PER UNIT - VARIABLE COST

= 15,59,400

4,700 – 4,272

= 15,59,400

428

= 3,643.46

61
M.V.M . College of Commerce Mgt. and I.T. Rajkot

(M) BREAK EVEN POINT (IN RS.)

B.E.P (IN RS.) = B.E.P IN UNIT X SELLING PRICE PER UNIT

= 3,643 X 4,700

= Rs. 1,71,22,100

62
M.V.M . College of Commerce Mgt. and I.T. Rajkot

FINAL ACCOUNTS FOR THREE YEARS:

YEAR – 1

TRADING ACCOUNT OF SHREE KGP LTD. AS ON YEAR 1:

PARTICULARS AMT. PARTICULARS AMT.


To Opening Stock: By Sales 3,76,00,000
Raw Material By Closing Stock:
Finished Goods Raw Materials 80,000
To Raw Materials 4,00,80,000 Finished Goods 85,44,000
To Utilities 2,82,000
To Salary & Wages 7,20,000
To Gross Profit 51,42,000
TOTAL 4,62,24,000 TOTAL 4,62,24,000

63
M.V.M . College of Commerce Mgt. and I.T. Rajkot

P & L A/C FOR SHREE KGP LTD. AS ON YEAR 1:

Particulars Amt. Particulars Amt.


To Salary & Wages 10,80,000 By Gross Profit 51,42,000
To Utilities 2,82,000
To other expense 282,000
To Depreciation
Land & Buil 4,45,200
Plant & Machi. 2,25,000
Furniture 32,700
Computers 60,000
Vehicles 50,000
To Interest on Capital 4,29,530
To Interest on Loan 8,59,020
To Preliminary Expences 50,000
To Provision for tax 4,03,965
Net Profit 9,42,585
Total 51,42,000 Total 51,42,000

64
M.V.M . College of Commerce Mgt. and I.T. Rajkot

BALANCE SHEET FOR SHREE KGP LTD. AS ON YEAR – 2:

LIABILITIES AMT. ASSETS AMT.

Opening Capital: Land & Buil 44,52,000


Interest on Capital 4,29,528 -Dep 4,45,200 40,06,800
Net Profit 9,42,585
12% bank loan 64,42,920 Plant & Machi.
15,00,000 12,75,000
-Dep. 2,25,000
Creditors 80,16,000 Furniture 1,63,500
-Dep 32,700 1,30,800
Bills payables 8,01,600 Computers
1,00,000 40,000
-Dep 60,000
Provision for tax 4,03,965 Vehicle
5,00,000 4,50,000
-Dep 50,000
Bank Over draft 1,40,79,002 Closing Stock:
Raw Materials
80,000 86,24,000
Finished Goods 85,44,000
Debtors 1,50,40,000
Bills Receivables 15,04,000
Preliminary exp. 5,00,000
-Written off 50,000 4,50,000
Total 3,11,15,600 Total 3,11,15,600

65
M.V.M . College of Commerce Mgt. and I.T. Rajkot

YEAR – 2

TRADING ACCOUNT OF SHREE KGP LTD. AS ON 2nd YEAR

PARTICULARS AMT. PARTICULARS AMT.


To Opening Stock: By Sales 6,39,20,000
Raw Materials 80,000
Finished goods 85,44,000
Raw Material 6,01,20,000 By Closing Stock:
Raw Materials 80,000
Finished goods 14524800 1,46,04,800
To Utilities 4,23,000
To Salary & Wages 10,80,000
To Gross Profit 82,77,800
TOTAL 7,85,24,800 TOTAL 7,85,24,800

66
M.V.M . College of Commerce Mgt. and I.T. Rajkot

P & L A/C FOR SHREE KGP LTD. AS ON 2nd YEAR:

Particulars Amt. Particulars Amt.


To Salary & Wages 10,80,000 By Gross Profit 8,27,7,800
To Utilities 2,82,000
To other expense 3,24,300
To Depreciation
Land & Buil 4,00,680
Plant & Machi. 1,91,250
Furniture 26,160
Computers 24,000
Vehicles 45,000
To Interest on Capital 4,29,528
To Interest on Loan 7,73,150
To Preliminary Expences 50,000
To Provision for tax 13,95,520
Net Profit 32,56,212
Total 8,27,7,800 Total 8,27,7,800

67
M.V.M . College of Commerce Mgt. and I.T. Rajkot

BALANCE SHEET FOR SHREE KGP LTD. AS ON 2nd YEAR

LIABILITIES AMT. ASSETS AMT.

Opening Capital: Land & Buil 40,06,800


Interest on Cap. 4,29,528 -Dep 4,00,680 36,06,120
Net Profit 32,56,212 36,85,740
12% bank loan 57,27,040 Plant & Machi. 12,75,000
-Dep. 1,91,250 10,83,750
Creditors 12,04,000 Furniture 1,30,800
-Dep 26,160 1,06,460
Bills payables 1,20,400 Computers 40,000 16,000
-Dep 24,000
Provision for tax 13,95,520 Vehicle 4,50,000
-Dep 45,000 4,05,000
Bank Over draft 2,43,12,230 Closing Stock:
Raw Materials 80,000
Finished Goods 1,45,24,800 1,46,04,800
Debtors 2,55,68,000
Bills Receivables 25,56,800
Preli. exp. 4,50,000
-Written off 50,000 4,00,000
Total 4,83,46,930 Total 4,83,46,930

68
M.V.M . College of Commerce Mgt. and I.T. Rajkot

YEAR – 3

TRADING ACCOUNT OF SHREE KGP LTD. AS ON 3rd YEAR:

PARTICULARS AMT. PARTICULARS AMT.


To Opening Stock: By Sales 8,79,84,000
Raw Materials 80,000
Finished Goods 1,45,24,800
To Raw Materials 8,01,60,000 To Closing stock:
Raw Materials 80,000
Finished goods 1,99,92,960
To Utilities 5,64,000
To Salary & Wages 14,40,000
To Gross Profit 1,12,88,160

TOTAL 10,80,56,960 TOTAL 10,80,56,960

69
M.V.M . College of Commerce Mgt. and I.T. Rajkot

P & L ACCOUNT FOR SHREE KGP LTD. AS ON 3rd YEAR

Particulars Amt. Particulars Amt.


To Salary & Wages 10,80,000 By Gross Profit 1,12,88,160

To Utilities 2,82,000
To other expense 3,66,600
To Depreciation
Land & Buil. 3,60,612
Plant & Machi. 1,62,563
Furniture 20,928
Computers 6,400
Vehicles 4,05,000
To Interest on Capital 4,29,528
To Interest on Loan 6,87,245
To Preliminary Expences 50,000
To Provision for tax 23,40,473
Net Profit 54,61,250
Total 1,12,88,160 Total 1,12,88,160

70
M.V.M . College of Commerce Mgt. and I.T. Rajkot

BALANCE SHEET OF SHREE KGP LTD. AS ON 3rd YEAR:

LIABILITIES AMT. ASSETS AMT.

Opening Capital: Land & Buil. 36,06,120


Int. on Cap. 4,29,528 -Dep 3,60,612 32,45,508
Net Profit 54,61,250 58,90,778
12% bank loan 50,11,160 Plant & Machi. 10,83,750
-Dep. 1,62,563 9,21,187
Creditors 80,32,128 Furniture 1,04,640
-Dep 20,928 83,712
Bills payables 8,03,213 Computers 16,000
-Dep 6,400 9,600
Provision for tax 23,40,473 Vehicle 4,05,000
-Dep 40,500 3,64,500
Bank Over draft 4,16,82,675 Closing Stock:
Raw Materials 80,000
Finished Goods 1,99,92,960 2,00,72,960
Debtors 3,51,93,600
Bills Receivables 35,19,360
Preli. exp. 4,00,000
-Written off 50,000 3,50,000
Total 6,37,60,427 Total 6,37,60,427

71
M.V.M . College of Commerce Mgt. and I.T. Rajkot

STATEMENT OF PROFITABILITY:

Particular Year 1 Year 2 Year 3


Sales 3,76,00,000 6,39,20,000 8,79,84,000
Less: Variable Expense 3,29,36,000 5,59,91,200 7,70,70,240
Contribution 46,64,000 79,28,800 1,09,13,760
Less: Fixed Expense 12,48,000 21,21,600 29,20,320
E.B.I.T. 34,16,000 58,07,200 79,93,440
Less: Interest 8,59,020 7,73,150 6,87,245
E.B.T. 25,56,980 50,34,050 73,06,195
Taxes 30% 7,67,094 15,10,215 21,91,859
P.A.T. 17,89,886 35,23,835 51,14,336

72
M.V.M . College of Commerce Mgt. and I.T. Rajkot

HUMAN RESOURCE DEPARTMENT

73
M.V.M . College of Commerce Mgt. and I.T. Rajkot

INDEX

SR. SECTIONS PG.


NO. NO.
5.1 Introduction to Human Resource Department 75
5.2 Human Resource Planning 76
5.3 Recruitment and Selections 77
5.4 Training 79
5.5 Wage & Compensation 80
5.6 Employee Welfare 81

74
M.V.M . College of Commerce Mgt. and I.T. Rajkot

5.1 INTRODUCTION TO HUMAN RESOURCE


DEPARTMENT

Personnel Department is very important for organisation. In modern times personnel


department also called personnel administration. Personnel management is the planning,
organising, staffing, directing, and controlling of procruetment devlopment compensation
integration maintenance of people for the purpose to contribution to organisation, individuals
and social goals.

The Concept of personnel management undervent a systematic change. It is the process of


planning, organising, staffing, directing, and utilizing human resource in productive and
efficient manner and it is concerned with people in the organisation and their relationship
with organisation.

75
M.V.M . College of Commerce Mgt. and I.T. Rajkot

5.2 HUMAN RESOURCE PLANNING

Total No. of Employees :32

Skilled Workers =4

Semi- skilled workers = 14

Unskilled workers = 14

76
M.V.M . College of Commerce Mgt. and I.T. Rajkot

5.3 RECRUITMENT & SELECTION


Recruitment is the devlopment and maintainence of adeqyate man power resources. It is the
process of identifying the source from prospective candidates and to stimulate them to apply
for a specific job. There is no special appointment for selection of candidate and recruitment
is done from internal source and external source.

Recruitment is done mainly through two sources:

1. Internal Source
2. External Source
1. Internal Sources
 Through Employyes
 Through Advertisement
2. External Sources
 Contractors
 Employement Exchange

 SELECTION
Selection is the process of choosing or picking the right candidate who is
most suitable for a vaccant job position in an organisation. The selection of
a right applicant for a vaccant position will be an asset to the organisation
which will be helping the organisation in reaching its objectives.

77
M.V.M . College of Commerce Mgt. and I.T. Rajkot

PROCESS OF SELECTION:

Preliminary Interview

Receiving Application

Screening of Application

Employeement Test

Interview

Reference Checking

Medical Examination

Final Selection

78
M.V.M . College of Commerce Mgt. and I.T. Rajkot

5.4 TRAINNING

Trainning is the process of providing a required skills to the employee for doing the job
behaviour. It is the application of knowledge & gives people an awareness of rules &
procedure to guide their behaviour.

There are two types of trainning. They are:

1. On the job trainning


2. Of the job trainning
1. On the job trainning
The most important type of trainning is on the job trainning. The experience of
actually doing something makes a lasting impression and has a reality that other
types of trainning cannot provide. It means teaching skills, knowledge for the
employees so that they can perform well in the job within the work place and
environment.
2. Off the job trainning
Off the job trainning method wherein the workers/employees learn their job roles
away from the actual work floor. Simply off the job trainning comprises of a place
specifically alloted for the trainning purpose that may be near to actual workplace
where the workers are required to learn the skills.

79
M.V.M . College of Commerce Mgt. and I.T. Rajkot

5.5 WAGES & COMPENSATION

Wage and salary administartion refers to the established and implementation of sound
policies and practice of employees compensation.

Wages are the economic compensation paid to the workers for the services delivered by
them. It can be divided into two types;

1. Piece wage system


2. Time wage system
Shree Khodiyar ginning & pressing industry use time wage system. Salaries are paid
on monthly basis and its amount is paid by the company according to working
efficient of the employee

80
M.V.M . College of Commerce Mgt. and I.T. Rajkot

5.6 EMPLOYEES WELFARE

Now a days most of the firm provide the provident fund scheme or other facilities to their
workers. It is important as it is one kind of security of a workers.

Shree Khodiyar ginning & pressing industry provides various facilities like:

 BONUS
10% Extra bonus is paid to the workers

 STATUTORY WELFARE MEASURES

Under this the company provides first aid facility, cold water facility, sometimes
distributes sweets and other eatables on the festival like Dusherra and Diwali etc.

 LOAN FACILITY
Loan is provided to the employees whenever they are in need they do not have to
charge any type of interest on the loan.

81
M.V.M . College of Commerce Mgt. and I.T. Rajkot

6. PROJECT SUMMARY

A Bale has an essential role from the farm to the industry. The cotton yield is calculated in
terms of the number of bales. So we are summarizing our product. It helps in a standard
pacakaging method to avoid various hassels in handling, packaging and transportation. It will
also protect the lint from foreign contamination and make them readily identifiable. Thus, it
will help our customers and make their lifestyle more easy.

I have mentioned all the details abount cotton bales from idea genration to selling of bales
marketing, human resource, genral information finance all the details are mentioned in this
product project report.

82
M.V.M . College of Commerce Mgt. and I.T. Rajkot

7. PROJECT ADVANCEMENT & FUTURE PROSPECTUS

 FUTURE PLAN
In this global and modern age to make continuous progress in the future, a company
has to make future plan continuously and constantly.
Presently we are not exporting the bales but we hope to export them in various
countries and we think to make different kilograms of bales. This is our future plan.

 EXPANSION PLAN
At present we have one branch of cotton bales at wankaner. We think to expand our
business and to set up new plan and also innovate it.

83
M.V.M . College of Commerce Mgt. and I.T. Rajkot

8. CONCLUSION

Thus, from the product project report we can get details regarding growth in genral
information its management, production, human resource, financial plan its performance and
its various problem. It is not only the meeting local requirement but also emerging to be an
earning oppurtunities. So we can say that the unit plays a vital role as a part of industry and
society too.

84
M.V.M . College of Commerce Mgt. and I.T. Rajkot

9. REFRENCES

SR. BOOKS AUTHOR PUBLICATION YEAR


NO.
1. Modern Business S.A. Sherlekar Himalaya 2007
Organisation V.S. Sherlekar Publication House
&Management

2. Marketing Management T.N.Chabra Sun India 2018


Ankur Chharra
3. Human Resource Stephen P. Wiley 2015
Management Robbins
Sushan L.
Verhulst
4. Financial Management Prasanna M.C. Graw 2017
Chandra Hill Education

85

You might also like