Upload
sneha-sasane
View
216
Download
0
Embed Size (px)
Citation preview
8/2/2019 Pikskip Trail
1/69
1
BUSINESS PLANOn
Flavouring Straws
Submitted by,
Sneha Sasane (46)
8/2/2019 Pikskip Trail
2/69
2
11.. EEXXEECCUUTTIIVVEE SSUUMMMMAARRYY
Tired of drinking boring unflavoured milk and just water? Tired of having to mix in
flavoured chocolate powders or syrups? Well you need to try out the cool new PIKSIP
Flavouring Straws. The un i q ue PIKSIP straw contains tiny flavoured beads
that dissolve as you suck the milk through the straw. Simply dip, sip and enjoy; nomess. Although milk from the cow is processed, it is not an engineered or fabricated
food Milk contains proteins, carbohydrates, water-soluble vitamins, and minerals.
These nutrients help make it natures most nearly perfect food.
Milk products contain high quality proteins, needed to build and repair body tissues
and to form antibodies that circulate in the blood and help fight infection. Also as the
life in cities becoming hectic, people need something that can fulfil the thirst with
comfort.
PIKSIP Milk and Water flavouring straws are trying to enter the market at a time when
the popularity of milk and thirst of people is at an extremely high and forecasted to
continue its ascension.
8/2/2019 Pikskip Trail
3/69
3
11.. CCOOMMPPAANNYY PPRROOFFIILLEE
6 Stars Private Limited is the manufacturer of the PikSip flavouring straws. The
company will directly get straws as a raw material and prepare different flavour beeds
and put it in the straws with filters on both the sides and thus manufacture the
flavouring straws. We assemble PikSip Flavour straw products in state-of-the-art and
high-capacity manufacturing facilities that meet the key international accreditations
and certifications.
PikSip Flavour Straw-System(PFS)
The multi-taste winning PikSip Flavour Straw-System (PFS) is the good energy
straw - our patented straw-drinking technology. The PFS can add flavour, and soon
energy, vitamins, nutrition - and even pharmaceuticals - to liquid sipped through it.The PFS is not just a new product it is the basis of a whole new category of products.
It will change the way people consume beverages globally, and have a positive impact
on the lives of millions of people around the world.
Our Vision
Our Vision is to build a sustainable business based around high standards of ethical
behaviour towards all our stakeholders while at the same time making a positive
contribution to the economic and physical well being of the communities with which
we interact.
Our Mission
Our mission is to work together with our partners to discover, produce, and deliver
new value- added functional ingredients and ingredient systems which can be used to
add health and wellness to everyday foods and beverages.
Factory Details
Location of the factory: Asangaon, MaharashtraWhy such a location?
The new units set up here get 30% INDUSTRIAL Promotion Subsidy, Stamp Duty
Exemption, Electricity Duty exemptions, Income Tax Rebates and Seed Capital
Benefits besides preference in Government of India & DGSD Contracts, NSIC benefits,
limited Excise Benefits, low Labor and Property Tax Rates. Also, as the factory
involves continuous production of raw materials the factory should be situated near
the raw materials.
Area of the Factory required: 8000 sq ft
8/2/2019 Pikskip Trail
4/69
4
Description of Machinery
Customized machinery from the following manufacturer:
Jiva Control Technologies Pvt. Ltd
795, 5th Main Road, Off Dr. Modi Hospital Road, Ii Stage Mahalakshmipuram,
Bengaluru, Karnataka - 560086 (India)
The company shall use four machineries for the production.
8/2/2019 Pikskip Trail
5/69
5
22.. PPRROODDUUCCTT OOFFFFEERRIINNGG
Pik Sip Milk flavouring straws are designed for the 3 -15 year old target market (and
the young-at-heart!). Children enjoy the wide range of flavours available. The wide
range of flavours include Chocolate, Banana, Caramel, Strawberry, Vanilla.There are
some amazing flavours being developed for the near future.
PikSip milk flavouring straws
Add just 15 calories / 61 kilojoules of energy per straw,
Contain no artificial flavours, natural colours, and no preservatives,
Contain no dairy products, nut products, and are gluten free.
One (1) serve of PikSip milk flavouring straws with reduced fat milk provides the
following nutritional benefits:
Protein for optimal growth and development 44% of the Recommended Dietary Intake of calcium for strong teeth and bones.
31% of the recommended dietary intake of riboflavin (vitamin B2) to help release
energy from food.
Benefits
Encouraging milk consumption in children and adolescents will ensure the delivery of
a range of positive health benefits. Milk based foods are the richest and most readily
absorbable source of calcium in the diet and milk is a convenient, staple food. Milk
drinking should be actively encouraged for the majority of children and adolescents.
Milk consumption in childhood and adolescence has been shown in a number of
retrospective studies to have positive effects on achieving peak bone density prior to
growth ceasing.
The ingenious PikSip milk flavouring straws have the ability to easily and simply turn
plain milk into flavoured milk. Nutritionally sound flavoured milk. Trials have
demonstrated that kids love the fun experience of drinking milk with a PikSip straw
even children who normally refuse to drink milk.
PikSip Juice flavouring straws
PikSip Juice flavour Straws are an exciting, new category of product that turns plain
water into a tasty juice - simply by drinking through a straw!
As cold water passes through the straw, special beads dissolve to deliver a refreshing
cold juice experience unlike any other on the market.
8/2/2019 Pikskip Trail
6/69
6
Available in four Juice flavours Orange, Sweet lime, Grapes, Pineapple. PikSip Juice
Straws provide an instant, cold Juice hit without the hassle, without the preparation,
without the mess without the kitchen or caf!
PikSip Juice Straws will change the way people think of Flavoured Juices. Take a
moment to refresh the spirit within - simply slip a PikSip Straw into cold water andappreciate this fresh juicy innovation!
How do I use PikSip?
PikSip is used like any other straw, except it flavours milk. Your PikSip milk/Juice
flavouring straw is fine the way it is. You don't have to cut, chew, burn or do anything
else too tricky to it.
All you have to do is:
Pik,Rip, Dip, Sip & Say Ahh!
Pik the Straw
Rip off the wrapper
Dip your PikSip milk/juice flavouring straw into a glass of cold milk/Water (it
doesn't make a difference which end you dip in).
Sip. It's the most important step to remember. Sip away to your heart's content and
let PikSip wake up milk/water before your very eyes.
Say Ahh No you're not at the Doctor and it's not one of those ahh's with your
tongue out anyway. Our ahh is a sigh of joy. As in: Ahh, I never knew milk could be so good! Ahh, it's like there's a party in my mouth and everyone's invited! Ahh, that's the way ahh-ha, ahh-ha, I like it!
8/2/2019 Pikskip Trail
7/69
7
33.. PPRROOCCEESSSS FFLLOOWW
1. Ordering Of Straws:
The company shall order straws from :
Bendy Straws Pvt. Ltd. 101, A-12, Pritesh Complex, Dapoda Mankoli Road, Village -
Bhiwandi, Thane - 421403, Maharashtra, India.
Specification of Straws:
Item Thick Shake StrawsLength 20cmsInner Diameter 7.6mm5Outer Diameter 8mmCaliper 200 micronPacking/Bag 100pcsMaster Packing 200pkt (20000pcs)Colour White with red strips
The company shall order straws in the following manner:
Straws ordered at one point of time: 200000pcs
Used in a day: approx 33000 pcs
So usage time: 6 days
Distance of factory from the manufacturers place: 60 km
So time taken for the raw materials to reach the factory will be 3 hours
So, for confirming the order and to see that the order reaches before time the company
shall place an order one or two days before stating the delivery date to the
manufacturer.
Storing of Straws:
The company shall store the straws in the warehouse of 2500 sq ft.
2. Ordering Flavours:
L.LILADHAR & Co. Plot No. C-111, TTC Indl. Area MIDC, Pawane, Navi Mumbai -
400 705 (INDIA)
The flavours shall contain the necessary nutrients.
8/2/2019 Pikskip Trail
8/69
8
3. Machine Process Flow
Beads manufacturing
Inserting beads in straw
Filter inserting
Beeds which are manufactured and inserted in the straws
8/2/2019 Pikskip Trail
9/69
9
Ingredients of the final product
INGREDIENTS Avg QTY per
straw (3.5g) *
Avg QTY per 100g Ave QTY per
straw
With 250 ml
reduced fat milk
(1.4% fat)Energy (Kj/kcal)
Protein(g)
Fat-total (g)
Saturated(g)
Carbohydrate
Total(g)
Sugars(g)
Dietary Fibre(g)
Sodium (mg)
51.1/12.2
0.0
0.0
0.0
3.1
1.8
0.0
0.2
1460/348
0.1
0.0
0.0
89.7
50.7
0.0
5.0
571/136
9.8
3.5
2.3
16.4
15.1
0.0
120
Distribution
After getting finished product in companys factory warehouse, situated at Aasan
Gaon near Mumbai, Company will initially start 4 regions Mumbai, Delhi,
Ahmadabad and Pune. All the warehouses and distribution will be outsourced will
the best logistics and supply chain services providers. Company will have regional
offices in these respective cities with warehousing, distribution and logistics will beoutsourced to 3rd party logistics company. For further distribution of product
company will appoint a distributor for each city, who will further work with the
companys staff and create market for the product and take care of wholesalers and
retailers requirement.
After getting appointed a distributor in a city, he will placed the order of the product
with the company through city manager, after getting approval from concerned
departments, Head office will give instructions to 3rd party logistics company to
supply and deliver the mentioned quantity of goods to certain address of wholesalers
and retailers mentioned by the distributor.
8/2/2019 Pikskip Trail
10/69
10
Distribution Diagram
Supplier
Company's
factory and
warehouse
Distributor for
Mumbai
Distributor for
Delhi
Distributor for
Ahemdabad
Distributor for
Pune
Distributors
contacts resp.
Regional officesfor placing
Wholesaler Wholesaler Wholesaler Wholesaler
Retailer Retailer Retailer Retailer
Consumer Consumer Consumer Consumer
8/2/2019 Pikskip Trail
11/69
11
44.. HHRR PPOOLLIICCIIEESS
People are the assets that companies absolutely and categorically cant do without.
Human Resource is an essential ingredient for any organization, big or small and is a
must for the success of a start up. For any start-up, clear defined policies and
procedures are required to govern the workplace and hence, its advisable to define
HR policies that can make the organization more efficient and prevent common
business problems.
Start-ups are challenged with product development, securing funding, and building
an organization during the most challenging and competitive period in history. It will
be difficult to hire, retain, and compensate the employees while being compliant with
the myriad of business laws and at the same time focus on releases and budgets. Ourcompany needs the basics now, and also need to plan for the future. So, we will
concentrate on the following policies:
Hiring
Understand the primary duties and responsibilities of a position, as well as
requirements and experience. Once the primary duties have been developed, the pre-
employment process is ready to begin.
Once the hiring process is complete conduct an employee orientation for 1 -2 days. Anorientation answers questions commonly asked by newcomers. A policies and
procedures manual will accomplish this task for you. The manual should
communicate expectations between both parties in a simple, easy to read form.
A beginners manual will include:
1. Welcome statement
2. Company history, goals, and/or philosophy
3. Work hours
4. Pay periods
5. Benefits (including holidays, vacation, and worker's compensation)
6. Disciplinary actions
7. Anti harassment policy
8. At will statement (allows either party to terminate the relationship at any time for
any or no reason at all)
9. Acknowledgement form (shows receipt and compliance of policies)
8/2/2019 Pikskip Trail
12/69
12
Training and Development
Training & development is necessary so as to: To create constant awareness in the minds of all sections of employees of the mission
of the industry, its objective and goals.
To encourage self-development to achieve organisation goals with a sense of
belonging and commitment to organisation and thereby ensuring development of a
proper work ethos in the Industry and fostering of team spirit.
To make available in adequate number sufficiently trained manpower to meet the
diverse needs of a rapidly growing industry.
The workers would be given 1 week training regarding the functioning of themachines.
Working Hour Policy
According to Sec.54 of Factorise Act, 1948 an adult worker is not required to work
more than 9 hour and Sec.51 prohibits working for more than 48 hours a week.
Overtime is 2 hours/day and not exceeding 12 hours/week and 50 hours in a quarter.
Employee Designation & Work Timings
Workers: 9.00 am to 6.00 pm
Helpers: 10.00 am to 7.00 pm
Supervisors: 9.00 am to 7.00 pm
Management: 9.00 am to 7.00 pm
Duration for lunch break would be 60 minutes for all the employees.
Compensation & Benefits
Compensation is the actual salary paid to an employee. It is important to develop a
structure that promotes fairness, improves morale, and increases productivity. Afterall, the objective is to attract, retain, and motivate qualified employees. These will be
updated at least yearly to stay abreast of any changes.
Employees Salary will be paid by 2nd of every next month. Also, tea will be provided 2
times a day which will be free. The uniform will be provided. The employees will be
provided with the provident fund, gratuity, etc as per the requirements. All the
employees would be given bonus at 10% of the basic salary. If the employees perform
greater than expectation then they will be given various intrinsic and extrinsic
rewards. Annual picnic will be held which every employee has to attend.
8/2/2019 Pikskip Trail
13/69
13
Leave policy
The business is expected to be carried out for 290 working days in a calendar year after
considering the bank holidays and Sundays. Leaves that would be granted to the
employees would be categorised as:
Sick leave
Emergency leave
Sr. No. List of Holidays1. New Year Day2. Makar Sankranti (Kite Festival Holiday), Pongal3. Republic Day4. Mahashivratri5. ID-E-Milad6. Holi (Festival Of Colours)7.
Shri Ram Navami
8. Mahavir Jayanti9. Good Friday Holiday10. Buddha Purnima11. Independence Day12. Rakhi (Raksha Bandhan)13. Janmashtami14. Id ul Fitr (End of Ramadan)15. Ganesh Chaturthi16. Mahatma Gandhis Birthday (Gandhi Jayanti)17. Dusshehra, Deepavali Festival, Diwali (Also called Festival of Lights)18. Diwali Festival Holiday19. Hindu Calendar New Year20. Id-ul Zuha/Bakrid (Also known as Bakri EID)21. Guru Nanak Jayanti22. Moharram (Islamic New Year)23. Christmas Day
Performance & Salary review policy
In every organisation all employees work to achieve the common aims and objectives
of the organisation. Rut all employees do not have same capacities and qualities. The
individuals' qualities differ from person to person. All are not equally efficient and
able. But all have to work together In order to keep their morale high, it is necessary to
inform them, from time to time, about their own level of performance in the
organisation. This can be done by adopting a fair system of Performance Appraisal
8/2/2019 Pikskip Trail
14/69
14
The performance & salary of the employees would be reviewed every year.
Health care benefit
Medical insurance scheme would be provided to the employees after completion of six
month duration with the organisation. Employees would also be covered under
Accident insurance and Life insurance. Health check up would be set-up twice a year
for the employees working in the company.
General work-rules:
Dos:
1. Employees should inform 2 weeks in advance regarding their leaves.
2. Employees should be at the work place, ready to work, at the regular starting time.
3. Employees should wear clothing conforming to standards set by the company.
4. Employees should use the company equipment in an authorized manner.
5. Employees should take proper care of company equipment and tools.
6. Employees should be at their respective workstations and may leave only withpermission from his/her supervisor (except for reasonable personal needs).
Donts:
Strict action would be taken against the employees in case any of the below mentioned
actions are followed by the employees:
7. Wilfully damaging, destroying, or stealing property belonging to fellow employees
or the company.
8. Fighting or engaging in horseplay or disorderly conduct.
9. Refusing or failing to carry out any instructions of a supervisor.
10.Ignoring work duties or loafing during working hours.
11.Coming to work under the influence of alcohol or any drug, or bringing alcoholic
beverages or drugs onto company property.
12.Intentionally giving any false or misleading information to obtain employment or a
leave of absence.
13.Using threatening or abusive language toward a fellow employee.
14.Punching another employees time card or falsifying any record.
15.Smoking contrary to established policy or violating any other fire protection
regulation.
16.Wilfully or habitually violating safety or health regulations.
17.Possessing firearms or weapons of any kind on company property.
18.Going on uninformed leave / extended leave in the year.
8/2/2019 Pikskip Trail
15/69
15
Recordkeeping
Recordkeeping consists of employee data, federal regulations, and time frames. The
company will compile only job-related information in the personnel file. Items include:
Resume/Job Application
Job Performance and Evaluations Salary Changes
Disciplinary Actions
Transfers
All other items will be kept in a separate confidential file. The information in this file
would be revealed on a need to know basis. Items include:
Vacation, Leave Requests
Pre-employment Evaluations (Subjective items)
Reference Checks
Medical records (Dr. releases, health insurance information, physicals, injury
reports, w/c claims)
Legal Actions
Payroll Records
8/2/2019 Pikskip Trail
16/69
16
55.. LLEEGGAALL RREEQQUUIIRREEMMEENNTTSS
The Following are the legal requirements that needs to be followed for starting a
Private limited company:
Certificate of Incorporation
Certificate of Registration under section 22/22 A of the Bombay Sales Tax Act Certificate of Registration under Section 7(1)/7(2) of Central Sales Tax Act,1996
S.S.I. Registration No. issued by E.M.DIC Thane,No. 112408043 dtd.03.03.2001
N.O.C. of Grampanchayat Asangaon No.
N.O.C. of Maharashtra Pollution Control Board
Permanent Account number
Central Excise Registration
Service Tax Registration
Procedure for registering our private limited company:
1. An application for approval of name is to be filed with the Registrar of Companies
in Form No. 1A.
2. Within seven to ten days, the Registrar of Companies sends intimation to the
applicant about the availability of the proposed name of the Company. Once, the name
is approved, it is valid for a period of six months.
3. Our company will then prepare an application for Registration. The following are
the documents to be submitted at the time of Registration:
a. Three copies of draft Memorandum & Articles of Association out of which onecopy should be duly stamped with the necessary stamp duty.
b. The necessary Filing Fees. The same may be paid by a Demand Draft in the name
of Registrar of Companies, Maharashtra
c. The original copy of the name approval letter.
d. Form No. 1 duly typed on a stamp paper and duly signed.
e. Form No. 18 duly typed and signed.
f. Form No.32 duly filled in and signed (in duplicate).
4. On submission of the said documents, a receipt is issued by the Registrar of
Companies, Maharashtra on which a date is specified.5. On the appointed date, the prospective director or his authorised representative will
visit the office of the Registrar of Companies, Maharashtra and make the necessary
changes in the various documents as suggested by the Registrar of Companies. On
completion of the said changes, the said documents may be submitted to the Registrar
of Companies.
6. The Registrar verifies the changes made and checks whether all the formalities have
been completed.
7. The Registrar of Companies issues a Certificate of Incorporation in the name
8/2/2019 Pikskip Trail
17/69
17
of the Company.
Information to be submitted with the Application
The following information shall be submitted along with the consent application form
for the speedy processing.
For Consent to establish:
Site plan/index
Topographical Map
Detailed layout plant of different processes and point sources of effluent
discharge/emissions and position of stack and documents including D.G. set
capacity in KVA.
Process flow sheet.
Details of Water Pollution Control/Air Pollution Control devices proposed to be
provided.
Ambient Air Quality Report (if available)
SSI Certificate/NOC from Directorate of Industries Government of Maharashtra.
Details of chemical reactions with mass balance.
Consent fees in the form of D.D. drawn on favour of MPCB.
Local body NOC.
Under taking on Rs. 20 stamp paper or Chartered Accountant certificate about
proposed Capital Investment ( Land, building, and machineries.
For Consent to Operate/Renewal: Detailed layout plant of different processes and point sources of effluent
discharge/emissions and position of stack and documents including D.G. set
capacity in KVA.
Process flow sheet.
Latest analysis report of effluent, fuel gases, solid waste & hazardous wastes.
Details of Water Pollution Control/Air Pollution Control devices provided.
SSI Certificate/NOC from Directorate of Industries Government of Maharashtra.
Details of chemical reactions with mass balance.
Consent fees in the form of D.D. drawn on favour of MPCB.
8/2/2019 Pikskip Trail
18/69
18
Health Certificate
Why FDA license?
Food is defined as any article solid or liquid, which generally enters in the human
system, is an article of food. However food does not include any drug or water (except
packaged drinking water / mineral water).Further any such article as declared by the
central government as a food shall be considered as food. Since our company is into
manufacturing of flavoured straws which will be consumed by the end consumers, we
need to have a Food Licence. Food and Drug Administration Maharashtra State is the
State prime instrument for consumer protection.
Application for Food License
Our company will make an application in the requisite form along with the necessary
fees. Fee will be paid in cash at Office of the Commissioner, Food and Drug
Administration, Survey No. 341, Bandra- Kurla Complex, Bandra (east), Mumbai -400
051.
Documents Required
Application in Form A
Additional Information Form for getting Food Licence.
Documents regarding possession of premises (Registration of Premises)
NOC of Gram Panchayat ,Municipal Corporation.
Documents regarding constitution of Firm viz memorandum and article of
association etc.
8/2/2019 Pikskip Trail
19/69
19
66.. MMEEMMOORRAANNDDUUMM OOFF AASSSSOOCCIIAATTIIOONN
UNDER THE COMPANIES ACT, 1956
(1 OF 1956)
COMPANY LIMITED BY SHARES
MEMORANDUM OF ASSOCIATION
OF
6 STARS PRIVATE LIMITED
I. The name of the Company is 6 STARS PRIVATE LIMITED.II. The Registered Office of the Company will be situated in the State of Maharashtra.
III. The objects for which the Company is established are the following:
MAIN OBJECTS TO BE PURSUED ON INCORPORATION OF THE COMPANY
1. To carry on the business of manufacturers of flavoured straws which can be used
with milk and water
2. The flavoured straw shall contain filters that will ensure that any kind of particle or
substance shall not cause any kind of harm to the public in general
THE OBJECTS INCIDENTAL OR ANCILLARY TO THE ATTAINMENT OF MAIN
OBJECTS
1. To enter into agreements and contracts with Indian or foreign individuals,
companies or other organisations for technical, financial or any other assistance for
carrying out all or any of the objects of the Company.
2. To enter into agreements and contracts with the distributive agents at each location
chosen by the company to facilitate proper sale of straws in bulk to the agents.
3. The agents shall then sell it to the respective retailers on the price quoted by us.
4. To advertise and adopt means of making known the business activities of the
Company or the products produced by the company in any way as may be
expedient including the posting of bills in relation thereto and the issue of circulars,
books, pamphlets and price-lists and the conducting of competitions, exhibitions
andgiving of prizes, rewards and donations.
8/2/2019 Pikskip Trail
20/69
20
5. To expend money on research, experimentation, development, testing, improving
or seeking to improve existing products, patents, rights, etc., in connection with any
of its activities in pursuance of the aforesaid objects and to expend money to
invent,develop, or seek, any new products allied to and in the course of pursuing
the objects as detailed in this clause.
6. To work, develop, license, sell or otherwise deal with any inventions in which the
company wants to.
7. To work, develop, license, sell or otherwise deal with any inventions in which the
Company is interested whether as Owner, Licensee or otherwise, and to make, levy,
or hire any machinery required for making or desirable to be used as machines
included in such inventions.
8. To enter into partnership or into any arrangement for sharing profits
9. To enter into partnership or into any arrangement for sharing profits, union of
interest, co-operation, joint venture, reciprocal concession or otherwise with any
person, firm, or company carrying on or engaged in or about to carry on or engage
in any business or transaction which this Company is authorised to carry on or
engage in or any business or undertaking or transaction which may seem capable of
being carried on or conducted so as directly or indirectly to benefit the Company;
and to lend money, to guarantee the contracts of or otherwise assist any person,firm or Company and to take or otherwise acquire and hold shares or securities of
any such person, firm or company and to sell, hold, re-issue with or without
guarantees or otherwise deal with such shares and securities.
10.To enter into any arrangement with any Government or State Authority, Municipal,
Local or otherwise that may seem conducive to the Companys objects or any of
them and to obtain from any such Government or State Authority, any rights,
privileges and concessions which may seem conducive to the Companys objects or
any of them.
11.To purchase or otherwise acquire and undertake the whole or any part of the
business property, rights and liabilities of any person, firm or company carrying on
any business which this Company is authorised to carry on and to purchase,
acquire, apply for, hold, sell and deal in shares, stock, debentures or debenture
stock of any such person, firm or company and to conduct, make or carry into effect
any arrangement in regard to the winding up of the business of any such person,
firm or company.
12.To construct, acquire, establish, provide, maintain and administer factories, estates,
8/2/2019 Pikskip Trail
21/69
21
buildings, water reservoirs, sheds, channels, pumping installations, generating
installations, pipelines, garages, storages and accommodation of all descriptions in
connection with the business of the Company.
13.To apply for tender, purchase or otherwise acquire any contracts and concessions
for or in relation to the construction, erection, equipment, improvement,
managements, administration or control of works and conveniences and to
undertake, execute, carry out, dispose of or otherwise turn to account the same.
14.To buy, lease or otherwise acquire lands, buildings and other immovable properties
and to sell, mortgage or hypothecate or otherwise dispose of all or any of the
properties and assets of the Company on such terms and conditions as the
Company may think fit.
15. To amalgamate with any Company or Companies having objects altogether or inpart similar to those of this Company.
16.To pay all costs, charges and expenses of and incidental to the formation,
promotion, registration and establishment of the Company and issue of its capital
including any underwriting or other commission, brokers fee and charges in
connection therewith including costs, charges of negotiations and contracts and
arrangements made prior to and in anticipation of the formation and incorporation
of the Company.
17.To draw, make, issue, accept and to endorse, discount and negotiate promissory
notes, hundies, bills of exchange, bills of lading, delivery orders, warrants,
warehouse keepers certificates and other negotiable or commercial or mercantile
instruments connected with the business of the Company.
18.To open accounts with any individual, firm or company or with any bank or banks
and to pay into and to withdraw moneys from such account or accounts.
19.To make advances upon or for the purchase of materials, goods, machinery, stores
and other articles required for the purpose of the Company.
(a) To receive money on deposit at interest or otherwise subject to the Rules, if
any prescribed by the Reserve Bank of India.
20.To borrow or raise money with or without security or to receive money on deposit
at interest or otherwise, in such a manner as the Company may think fit and in
particular
8/2/2019 Pikskip Trail
22/69
22
21.To distribute any of the properties of the company amongst the members in specie
or kind upon the winding up of the Company.
22.To fabricate, purchase, construct, take on lease/rent, erect, maintain, machineries,
plants, equipments, structurals, carriages related to the business activities of the
company and to take on lease, purchase or otherwise acquire lands and other places
including offshore areas which seem capable IV The liability of the members in the
Company is limited.
We, the several persons whose names and addresses have been subscribed hereunder
are desirous of being formed into a Company in pursuance of the Memorandum of
Association and we respectively agree to take the number of shares in the capital of the
Company set opposite our respective names.
8/2/2019 Pikskip Trail
23/69
23
77.. AARRTTIICCLLEESS OOFF AASSSSOOCCIIAATTIIOONN
UNDER THE COMPANIES ACT, 1956
[1 OF 1956]
COMPANY LIMITED BY SHARES
ARTICLES OF ASSOCIATION OF
6 STARS PRIVATE LIMITED
The regulations contained in Table A of Schedule 1 to the Companies Act is applicable
to our company as ours is a private company.
NUMBER OF DIRECTORS
Until otherwise determined by the Company in the AGM and subject to the provisions
of Section 252 of the Companies Act, the number of directors shall not be more than
twelve and not less than two.
The Directors of the company are:-
1. Miss. Sneha Sasane
2. Miss. Diksha G.
3. Miss. Ishita Doshi
The Additional Directors of the company are:-
1. Miss. Hetal Patel (Chief Officer Strategies and Operations)
2. Ms. Bhagashree C (Chief Officer
Finance)
3. Ms. Sadhana Sharma (Chief Officer Marketing and
Sales )
SHARE CAPITAL
The Authorized Share Capital of the company is Rs. 25000000 divided into 25,00,000
shares of Rs. 10 each. The company may from time to time reduce/increase its share
capital in any way by a special resolution subject to confirmation by the court and
provisions of Sections 100 to 104 of the companies Act.
Subject to the provisions of the Companies Act and of the companys Articles of
Association the shares shall be under the control of the Directors. These directors have
the right to allot, issue or otherwise dispose off to persons whom the directors
consider fit, subject to the provisions of Sections 78 & 79 of the Companies Act. This
8/2/2019 Pikskip Trail
24/69
24
can be done at a premium, at par or at discount as per the discretion of the directors.
DIRECTORS REMUNERATION
The Directors are entitled to receive remuneration including fee for attending any
meeting of the Board as the Board may decide from time to time.
VOTING RIGHT
Subject to any rights or restrictions for the time being attached to any calls of shares (a)On a show of hands every member present in person or by proxy shall have one vote
and (b) On a poll, voting rights of members shall be laid down as per Section 87 of the
Companies Act, 1956.
Any member of the company entitled to attend and vote at a meeting of the company
shall be entitled to appoint another person whether a member or nor as his proxy to
attend and vote instead of himself. A proxy so appointed shall also have the right to
speak at such a meeting.
NOMINEE DIRECTOR
If it is provided by any trust deed securing or otherwise in connection with any issue
of debenture of the Company that any person or persons shall have power to
nominate a Director of the Company then in case of any and every such issue of
debentures the person or persons having such power may exercise such power from
time to time andappoint a Director accordingly. Such Directors may be removed from
office at any time by the person or persons in whom for the time being is vested the
power under which he was appointed and another Director may be appointed.
SPECIAL DIRECTOR
The Company shall subject to the provisions of the Act, be entitled to agree with any
person, firm, body corporate, corporation, government or authority that he or it shall
have the rightto appoint his or its nominee on the Board of Directors of the Company
upon such terms and conditions as the directors may deem fit. Such nominee and their
successors if appointed under this Article shall be called Special Directors. Special
Directors shall be entitled to hold office until requested to retire by the authority,
which nominated him/them and he/they will not be bound to retire by rotation. Asand whenever a Special Director vacates office, whether upon request as aforesaid or
by death, resignation or others the government authority, person, firm, body corporate
or corporation who appointed such special.
8/2/2019 Pikskip Trail
25/69
25
Subject to the provisions of the Act and of these Articles the Board shall have power to
appoint from time to time any of its member as Managing Directors or Managing
Director and/or whole time Director, and/or Special Director like Technical Director,
Financial Director of the Company for a fixed term not exceeding five years at a time
and upon such terms and conditions as the Board thinks fit, and the Board may by
resolution v.est in such Managing Director or Managing Director/Whole time
Director(s) Technical Director(s), Financial Director(s) and Speci.al Director(s; such of
the powers hereby vested in the Board generally as it thinks fit, and such powers may
be made exercisable for such as it may determine. The remuneration of such Directors
may be way of monthly remuneration and/orfee for each meeting and/or participation
in profits or by any or all of those modes, or anyother mode not expressly prohibited
by the Act.
The Directors may, from time to time, entrust to and confer upon a Managing or
Whole time Director any of the powers exercisable by the Director as may think fit,
and may confer upon such powers for time, and to be exercised for such object andpurposes and upon such terms and conditions and with such restrictions as they may
think expedient and may from time to time, revoke, withdrawal, alter or vary all or
any of such powers. The Directors may whenever they appoint more than one
Managing Director, designate one or more of them as '''Joint Managing Director" or
Deputy Managing Directors" as the case may be. The appointment and payment of
remuneration to the above Director shall be subject to approval of General Meeting
and of tile Central Government if the provisions of the act so require.
ALTERNATE DIRECTORSThe Board may appoint an alternate Director who is recommended for such
appointment by a Director (thereafter called the "Original Director) to act for him
during his absence for a period of not less than three months from state. Every
alternate Director shall (subject to his giving to the Company and I address in state or
elsewhere of such alternate Director), be entitled to notice of meeting of Director and
to attend and vote as a Director and be counted for the purpose of a quorum and
generally at such meetings tohave and exercise all the powers, duties and authorities
of the Original Director. The Board may at any time upon request in writing of the
Original Directors revoke the appointment of an Alternate Director and appoint
another person recommended by the Original Director in his place. The Alternate
Director appointed under this Article shall vacate office as and when the Original
Director returns to state, if the terms of office of the Original Director is determined
before he so return to India, any provision; in the Act or in these Articles for the
automatic re-appointment of rehiring Director in default of another appointment shall
apply to the original Director and not the Alternate Director.
8/2/2019 Pikskip Trail
26/69
26
ADDITIONAL DIRECTOR
The Board of Directors shall have power at any time, and from time to time, to appoint
any other person to be a Director either as an addition to the board or to fill casualvacancy but so that the total number of Directors shall not at any time exceed the
maximum as fixed hereinafter. Any person so appointed as an addition to the Board
shall hold- office only up to the date of the next Annual General Meeting. Any person
appointed to fill a casual vacancyas aforesaid shall hold office only up to which the
Director in whose place he is appointed could have held office if it had not been
vacated as aforesaid.
POWERS OF DIRECTORS
In furtherance and not in limitation of, and without prejudice to the general powersconferred on the directors by Table "A", in the First Schedule to the Companies Act,
1956 the Board of Directors shall have the following powers.
1. To open accounts with the Company's bankers and such other bank as they deem
expedient and to operate or authorize operation thereof.
2. To raise or borrow any sum of money for and on behalf of the Company from the
members or other persons, companies or banks subject to the provi-sions of the Act in
this behalf on interest as may be approved by the Directors.
3. To appoint any person or persons or bodies incorporated or otherwise to accept' and
hold in trust for the Company any property belonging to the Company, or in which
the Company is interested or for any other purpose, and. to execute and do all such
deeds and things as they may deem requisite in regard to such trust including the
provision of remuneration to such trustee or trustees.
4. To appoint and at their discretion remove or suspend such managers, secretaries,
officers, clerks, agents and servants for permanent, temporary or special services as
theymay from time to time think fit, and to determine their powers and duties and to
fix their salaries and emoluments and require security in such instances and to such
amount as they think fit and to establish or manage or support or aid in the
establishment of a provident or any other funds for their benefit or any, other purpose.
5. To secure the payment of money in such manner and upon such terms and
conditions in all respects as, they think fit and in particular by the issue of debentures
or bonds of the Company or by mortgage or charge of all or any of the assets of the
Company and of its uncalled capital for the time being.
6. To issue any debenture, bonds or other securities at a discount, premium or
otherwise and with special privileges as to redemption, surrender, drawing, allotment
of shares, attending and voting at general meetings of the Company or otherwise.
7. To subscribe or contribute or otherwise to assist or to guarantee money to charitable,
8/2/2019 Pikskip Trail
27/69
27
benevolent, religious, scientific, national or other institutions or objects which shall
have any moral or other claims to support of the Company by reason of locality of
operation or of public and generally utility or otherwise.
8. And generally to do, sanction and authorize all such matters and things as may be
necessary or expedient to be done, authorized or sanctioned in or about the general
business or affairs of the Company or in or about the execution of all or any of the
powers conferred on them.
BORROWING POWERS
The Board of Directors may from time to time at their discretion exercise all the
powers of the Company to borrow money and to mortgage or charge is undertaking,
property and uncalled capital or any part thereof and to issue debentures, debenture-
stocks, and other securities whether out-right or as security for any debts, liability or
obligation of the Company. Any debentures, debenture-stock: and other securities
may be issued at a discount, premium or otherwise and may be issued on condition
that the same shall be convertible into shares of any denomination and with' anyprivileges and conditions as to redemption, surrender, drawing, allotment of/shares,
attending (but not voting) at generally meetings, appointment of Directors and
otherwise Debentures with the right to conversion into or allotment of shares be
issued only with the consent of the Company in general Meeting.
SEAL
The Board shall provide a common Seal for the purpose of the Company and shall
have power from time to time to destroy the same and substitute a new Seal in lieu
thereof, and the Board shall provide for the safe custody of the Seal, for the time being
and .the seal shall never be affixed to any instrument except by or under the authority
or resolution of the Board or of a Committee of the Board authorized by it in that
behalf and in the presence of atleast one Director, who shall sign every instrument to
which the Seal of the Company is so affixed in this presence.
INDEMNITY
Managing Directors, Directors, Managers, Auditors Secretary and other officers or
servants for the time being acting in relation to any of the affairs of the Company, and
every one of them and everyone of their heir, executors and administrators shall be
indemnified and secured harmless out of the assets and profits of the Company from
and against all actions, costs, charges, losses, damages, and expenses which they or
any of them or any act of their executors or administrators shall or any incur or sustain
by reason of any act done, concerned in or omitted the execution of their duty or
suspend duty in their respective offices or trusts, except such (if any) as they shall
incur or sustain through or by their own willful neglect or defaults the others or others
of them or for any joining in any receipt for the sake of conformity for nay bankers or
8/2/2019 Pikskip Trail
28/69
28
other persons with whom any moneys or effects belonging to the Company shall or
any belonging or deposited for safe custody or for the insufficiency or deficiency of any
Security upon which the money or effect belonging to the Company shall be invested or
for any other loss, misfortune or damage wh1ch may happen in the execution of their
respective offices or trusts or in relation thereto except the same shall happen by or
through their own willful neglect or default respectively.
SECRECY
Every Director Manager, Auditor, Treasurer, Trustee, Member of Committee, Officers,
Servant, Agent, Accountant or other persons employed in the business of the
Company shall if so required by the Directors before entering upon his duties sign a
declaration pledging himself to observe a strict secrecy respecting all transactions and affairs
of the Company, with the customers and the state of accounts with individuals and in
matters relating thereto and shall by such declaration pledge himself not to reveal any of
the matters which may come to his knowledge in the discharge of his duties except when
required to do so by, the Board or by law or by the person to whom such matters relate,except so far as may be necessaryin order to comply with
any provisions of these presents contained.
8/2/2019 Pikskip Trail
29/69
29
88.. TTHHEE HHEEAALLTTHH FFOOOODD DDRRIINNKK IINNDDUUSSTTRRYY
With people turning more health conscious, the Health Food drink segment has
become one of the fastest growing and most exciting businesses at the moment. For some
time now, manufacturers have experimented with some of the formulation and taste issues,
offering the consumers better tasting, more healthful alternatives. Evolving fromdrinks containing a hint of herbs or vitamins, beverages have become an important
delivery vehicle for efficacious amounts of nutritional ingredients. Beverages are
unusual products in that everyone expects to try new varieties, even from established
brands.
While all segments of the Food drink market are evolving, the growth seems to be
directed more towards healthy, light and low-calorie drinks, in particular organic and fruit
juice varieties.
The Rs 500 crore Health Food Drink market in the country is composed of fruit drinks, nectar
and juices. While the fruit drink segment is estimated at Rs 250-300 crore (branded and
packaged), the juice market is valued at Rs 150 crore and the nectar is a small category of
about Rs 35-50 crore. And the popular brands vying for a share in the sector are Parle's
Frooti, Godrej's Jumpin, Coca Cola's Maaza, Pepsi's Tropicana, and Dabur's Real, Nastle's
Milo, Soy milk from ProSoya and branded fruit juices from Surya Foods among others.
Fruit juice/drinksThe organised fruit beverage market which includes nectars, drinks and juices is among
the fastest growing segments in the beverages category and was valued at US$0.3 billion
in 200607, growing at annual rate of 25 per cent. While the fruit drink sector dominates the
market with a 77 per cent market share, the fruit juice and nectar sector accounts for 23 per
cent of the market.
The advent of liquid packaging cartons (Tetra Pak) has helped in increasing the sales of
fruit juices in India. The entry of large brands into the fruit juice market in Tetra Pak Packages
has had a good impact on the growth of this sector. Today, most of theleading brands have introduced their products in tetra packages.
The fruit juice market in India is fragmented, with a number of small regional players
and a few large players in the organised sector. However, more than 90 per cent of the sales
are through the unorganised route such as juice centres, street corner shops, kiranas,
convenience stores, etc. Therefore juice manufactures generally tap the unorganised
sector more. In the fruit drinks, Parles Frooti leads the market, followed closely by Cokes
Maaza, Pepsis Slice and Godrejs Jumpin. Daburs Real and Pepsis Tropicana are the
8/2/2019 Pikskip Trail
30/69
30
leaders in the fruit juice segment, though Dabur enjoys an edge over Pepsis Tropicana in
terms of market share.
Major players and their market share
Sector Brand Market ShareFruit Juices Real 60Tropicana 33
Others 7Total 100Fruit Drinks Frooti 38Mazaa 35
Others 27Source: MCG Compilation
Major players and flavours
Sector Company FlavoursFruit drinks
Parle Agro Mango, Apple, Lime, Guava, Pineapple, Green Mango and BlendedGodrej Foods Mango, Apple, Lime, Guava, Pineapple and BlendedCoco Cola India MangoCoco Cola India Mango
Fruit JuiceDabur Orange, Mango, Pineapple, Guava, Grape, Tomato, LitchiPepsico Holdings Apple, Orange, Grape, Pineapple, Guava, Mixed fruitParle Agro Mango Strawberry, Banana, Peach, ChikuCoca-Cola Orange
Fruit NectarDabur Apple, Mango, Mixed Fruit, Cranberry, OrangeGodrej Foods Litchi, Mango
Malted Health Food drink
The Rs. 14.4 billion malted foods market is composed of two segments - brown and
white. Malted beverages with nutritional attributes control around 70% of the total
market and energy drinks (brown beverages) account for the rest. The malted fooddrink industry is dominated by few players. These include brands such as ' Horlicks,
'Complan' and 'Viva', which are mainly known as white beverages. 'Boost', 'Bournvita',
'Milo' and 'Maltova' on the other hand are classified as brown drink. The consumption
pattern of malted beverages differs according to usage patterns across geographic
zones
8/2/2019 Pikskip Trail
31/69
31
Major players in POWDER CATEGORY:
Company Brand Market Share(%)Cadbury Bournvita 11GSK-CH Horlicks,Boost, Viva 70Nestle Milo 5Heniz Complan 13GCMMF Amul Shakti 1
Key trends
The health food drink industry has evolved into a modern industry from a traditional,
small-scale production system. This industry today caters to the diverse needs and
tastes of Indian consumers. Over the last decade there has been a drastic increase in
the demand for Health drink in India and some of the factors which have helped this
increase include rapid change in the lifestyle of Indians particularly urban dwellers,
rise in disposable incomes,increase in the number of working women, growth of
nuclear and double income families,increase in the number of jet setters, explosion of
the information and communication sector,etc. Other factors which have also helped
in the growth of the food processing industry include favourable demography and
economic factors, stable democracy and raw materials supply. Owing to factors such
as increase in literacy rate, rapid growth in urbanisation, rising per capita incomes,
relatively cheap workforce, etc. there are significant opportunities for developing vastunderlying markets in the country. In addition to these factors, the geographical
location of India helps in giving it the competitive advantage of being able to cater to
major consumption centres.
Some of the key trends of the Health food drink sector include:
Expanding product variety;
Improvements in the supply chain;
Improvements in the food retail sector such as emergence of organised food
retailing;
Growing awareness of health and food safety;
Upgrading and modernisation of food processing units;
Enhanced packaging facilities;
Increasing importance of food standards and labelling laws;
Liberalised government policies such as 100 per cent foreign direct investment in
the key food segments, reduction in the excise duty, etc.;
Emergence of niche market opportunities in exotic product categories;
Increasing acceptance of India as a global sourcing partner;
8/2/2019 Pikskip Trail
32/69
32
Increase in the demand for processed food has led to the rise in the share of
processed food in international trade. International trade also offers a large
potential to increase value-addition to a food product than unprocessed products.
Some of the emerging trends of the processed food sector are: Greater demand for ready-to-eat and ready-to-cook food.
Increasing preference for western food.
Rise in the presence of multinational companies in the food processing sectors.
Increasing recognition of regional and foreign brands.
Increase in the number of mergers and acquisitions.
Emerging investment opportunities in infrastructure development, technology,
testing and inspection, marketing, packaging, etc.
Change in food consumption patterns. A shift is being witnessed towards the
consumption of higher value products across all income levels. A growing demandfor different food attributes which include health, safety, convenience and the
manner in which the food is grown is being witnessed in the country.
A large potential for imported products mainly among urban consumers. The
factors that have helped in increasing the awareness of imported products in India
include increase in overseas travel, rising income levels, international exposure,
changes in food habits, changes in spending patterns of consumers and the retail
revolution.
Key drivers
UrbanizationRapid growth in industrialisation and robust growth of the IT industry have paved
way to more employment opportunities and marked an increase in the concentration
of people in urban areas. In 2007 the urban population accounted for nearly 30 per cent
of the total population in India. With a large working population the need for
convenience is on the rise and as a result products that simplify urban lifestyles are
high in demand. The consumption pattern of these urban dwellers is also changing by
the day with a clear shift of expenses from basic to luxury products. It is this change inattitude and lifestyle that has boosted the demand for imported food products.
Rising income levelsWith higher disposable incomes the upper-middle income urban elites are an
important customer base for imported foods in India. Increasing incomes and personal
freedom have attracted young customers wanting to move away from traditional
lifestyles. Rising affluence of the middle income group has led to changes in eating
and spending habits.
8/2/2019 Pikskip Trail
33/69
33
Exposure to global cultureWith an increase in the number of jet setters, cable television and internet penetration
(60.7 per cent and 5.3 per cent respectively), more Indians are now on the lookout forimported food products. International exposure is creating better brand awareness and
product knowledge resulting in easier penetration of imported products into the
country. People have also become more health conscious and hence prefer branded
packaged food.
Retail revolutionRising consumer spending, greater need for convenience and product variety and
favourable government policies have fuelled the growth of organised retailing in
India, making it a land of retail opportunities. Growing number of Indians now have
the desire and ability to shop in organised retail stores and buy quality products. This
new retailenvironment has resulted in the emergence of a large number of malls and
modern supermarkets offering imported food products greater visibility and shelf
space.
.
8/2/2019 Pikskip Trail
34/69
34
99.. PPOORRTTEERRSS FFIIVVEE FFOORRCCEESS MMOODDEELL
Attractiveness of Health Food Drink Industry- Porters Five Forces
Michael Porter has postulated that the intensity of competition in an industry is
determined by its underlying economic structure1. And the industry structure is
shaped by five basic competitive forces: the threat of new entrances into the industry,
the bargaining power of suppliers to the industry, the threat of substitute products orservices, the bargaining power of customers or buyers, and the Rivalry among Existing
Firms (Wheelen and Hunger, 2006). In the below diagram are shown these competitive
forces.
I) Threat of New Entrants
New entrants to an industry typically bring to it new capacity, a desire to gain market
share, and substantial resources. They are threats to an established corporation. The
threat of entry depends on the presence of entry barriers and the reaction that can be
expected from existing competitors. An entry barrier is an obstruction that makes it
difficult for a company to enter an industry.
Now with respect to Health drink market there are entry barriers
If the form proprietary product differences unless there is significant marked
difference in the type of product offered to the consumer the new entrant cannot
make his presence felt.
8/2/2019 Pikskip Trail
35/69
35
Appropriate raw material access and cost advantage stands a another
distinguished barrier for a new entrant
Government regulation for example, the production, distribution and sale are
subject to numerous statutes and regulations of the specific states. All companies
are subject to numerous environmental laws and regulations. Extensive distribution networks and logistics are key to achieving a high level of
penetration in both the urban and rural markets. Gaining access to such widespread
distribution channels is not easy.
The Health Drink industry is thus, characterised by moderate entry barriers and low
exit barriers.
II) Rivalry among existing firms
In most industries, corporations are mutually dependent. A competitive move by one
firm can be expected to have a noticeable effect on its competitors and thus may cause
retaliation or counter efforts.
There is rivalry between the existing firms due to universe and to number of
competitors. But there is rivalrybetween the firms for case of products with similar
characteristics like Bournvita and Complan and also in Fruit juice category with
Rasna and Tropicana, and by fact that the exit barriers are high.
The rivals also introduce different product variants now and then to renew interest
in their brands while simultaneously keeping all the old favourites available. Since
switching costs are low (if the consumer doesnt find her favourite drink in the
store, its likely shell pick up a rivals offering) companies have to be forever on the
lookout to devise new ways to capturing and retaining customers.
Current market players can no longer afford to take a blinkered view of the market
New foreign players are always in the view of entering this lucrative market eg.
Tang, Rani,etc
III) Threat of Substitute Products or Services
Substitute products are those products that appear to be different but can satisfy the
same need as another product. Substitutes limit the potential returns of an industry by
placing a ceiling on the prices firms in the industry can profitably charge.
To the extent that switching costs are low, substitutes may have a strong effect on an
industry.
8/2/2019 Pikskip Trail
36/69
36
There is threat of substitute products or services, by fact in this industry (Non
alcoholic beverage) are present products in the market that is growing for maturity
for case of products like Coca-cola, Fanta, for example.
IV) Bargaining Power of BuyersBuyers affect an industry through their ability to force down prices, bargain for higher
quality or more services, and play competitors against each other.
For a Health Drink industry like chocolate, we take retailers to be the main buyers.
It is the retailers who come in contact with the end-users to sell the product made
by a Health Food Drink industry. The retailers are further segmented into small
independent retailers, supermarkets, hypermarkets, malls and the like. Analysing
the buyers based on their negotiating power reveals that their bargaining power is
not very high, which makes the scenario attractive for the Health Food Drink
industry?
V) Bargaining Power of Suppliers
Suppliers can affect and industry through their ability to raise prices or reduce the
quality of purchased goods and services.
The bargaining power of suppliers depends on suppliers economic bargaining
power relative to companies competing in the industry. Suppliers are powerful
when company profitability is reduced by suppliers actions. Suppliers can exert
their power by raising prices or by restricting the quantity and/or quality of goods
available for sale.
Here for the Health Food drink Industry it is low, because there are many suppliers in
this industry.
8/2/2019 Pikskip Trail
37/69
37
1100.. SSWWOOTT AANNAALLYYSSIISS
Strength
Real consumer need
Large market and growing
ResponsivenessQuality/hygiene
Range - flavour/pack
Low costs
Non alcoholic
Weaknesses
Increasingly seen as a commodity
Negative claims
Short termism
Traditional preservation
Difficulty of establishing technical
advantage
Narrow range of materials
Opportunity
Establish facts and use quality PR and Newpreservation methods
New packaging materials and functional designs
Automation/IT and other manufacturing ideasUltimate traceability & Smart packaging
Pack seal ability &'Ethnic drinks'
Replace alcoholic drinks& Further replace tea andcoffee
Technical ease of introduction of new varieties
Threats
Drinks seen as unhealthy (e.g.sugar andsweeteners)
Vulnerability of brands
Environmentalism e.g. packaging levy
Pressure groups/uninformed media
Microbiological issues
Reliance on water supply
Tampering
Demographics and Increasing distribution costs
Proposed restrictive legislation
Influence of suppliers on cost
8/2/2019 Pikskip Trail
38/69
38
1111.. MMAARRKKEETT AANNAALLYYSSIISS SSUUMMMMAARRYY
Market Segmentation
The Potential customer groups for PIKSIP are:
Kids (Age 3-14): Marketing Research and Statistics suggests that there areapproximately 20 Lakhs Kids in the Mumbai, Pune, Ahmedabad and Delhi. They
constitute around 5 % of the total population of the cities mentioned above. Kids are
considered for both Milk and Water flavoured straws of PIKSIP.
15-30 Age Group: This group generally includes Youths and Young Adults. BothYouths and Young Adults are in our target market of Water flavoured straws of
PIKSIP.
Others: This group basically consists of age group of more than 30 who occasionallyconsumes water flavoured drinks.
Table: Market Analysis
Market
Analysis2010 2011 2012 2013 2014
Potential Growth CAGRCustomersKids 15% 2,000,000 2,300,000 2,645,000 3,041,750 3,498,013 15.00%14- 30 yr 10% 3,000,000 3,300,000 3,630,000 3,993,000 4,392,300 10.00%Age GroupOthers 5% 2,000,000 2,100,000 2,205,000 2,315,250 2,431,013 5.00%Total 10.19% 7,000,000 7,700,000 8,480,000 9,350,000 10,321,326 10.19%
8/2/2019 Pikskip Trail
39/69
39
TargetMarket Analysis
Children (Age 3 to 14) Youth (Age 15 to 30) Others (Above 30)
29% 28%
43%
Target Market Segment Strategy
Company primarily focuses on its target market, KIDS, Youths and Young
Adults through direct selling via its various relationship. In addition, a significant
amount of investment will be made in advertising to promote product awareness.
Direct selling is far more effective in closing sales as well as in terms of sales and
marketing costs.
Company uses the tool of product demonstrations and tasting at the various schools,
stores and malls to attract sales. Here Product demonstrations and tasting are a critical
step in the sales process as well in knowing the demand of the customers. This is the
opportunity to prove the capabilities and features of our products, educate the
potential consumers and establish a relationship.
Marketing MixProduct
The PIKSIP is the good energy straw. The PIKSIP can add flavour, energy, vitamins,
nutrition - and even pharmaceuticals - to liquid sipped through it. PIKSIP is not just a
new product it is the basis of a whole new category of products. It will change the
way people consume beverages globally, and have a positive impact on the lives of
millions of people around the world.
8/2/2019 Pikskip Trail
40/69
40
Let us have a look at ingredients and benefits of PIKSIP:
The PIKSIP is simple, yet ingenious. It has 3 parts:
1. A recyclable, transparent straw
2. Unique filters, at each end of the straw
3. Hundreds of extraordinary and adaptable Uni Beads inside each straw that deliver
flavor and more to liquids sipped through the straw
The unique PIKSIP straw contains tiny flavored beads that dissolve as you suck the
milk through the straw. Simply dip, sip and enjoy; no mess.
We are planning to launch PIKSIP in milk as well as water flavor. Different varieties of
PIKSIP include:
VVaarriieettiieess
Milk Water
Chocolate
Strawberry
Butterscotch
Kesar Pista
Rose
Orange
Pineapple
Mango
Kala-Khatta
Lime
8/2/2019 Pikskip Trail
41/69
41
PIKSIP will be available in 1 size that will flavour approximately 250ml of milk and
water. It is free of artificial colours and preservatives.
Price
Pricing strategy has been consistent with the differentiation objective, to provide
added value for a reasonable rate as opposed to discounting and devaluing our
products and services.
We are offering PIKSIP straws in 3 different packages which are in pack of 3,6 and 10
respectively.
Pricing for the PIKSIP are as following :.
Packaging PricePack of 3 15Pack of 6 25Pack of 10 40
Promotion
Primary focus will remain on mass communication via hoardings in Schools and
Colleges . Direct mail campaigns to existing and prospective clients will increase as acost effective means of targeted campaigning.
Company will spend almost 30 Lacs Rs. in its first year of operations to build a brand
and a loyal customer base. Marketing efforts will be focused on the local market, and
the campaign will run the entirety of 2010, increasing roughly 10% per year to match
increased sales revenue. The marketing budget will consistently equal almost 20% of
sales.
A Few Specific Marketing Efforts:
Print Materials
Local Newspapers Hoardings
Demonstrations at Stores and Malls
Advertising
Company does not have a large advertising budget and will not be advertising in the
TV. Instead, Company will focus on more highly-targeted campaigns to reach students
and parents where they are most: school.
8/2/2019 Pikskip Trail
42/69
42
Company will print flyers and brochures to be left at all area schools and will also
provide them to school Education instructors so that the brochures can be passed on to
students.
In addition, Company will schedule demonstrations at area schools in
cooperation with teachers to expose students to PIKSIP that they might not have seen
before.
Additional brand awareness and advertising will come in the form of banners at
Company's sporting events. This will ensure that any parents or students watching the
events will know where to go to participate.
Finally, Company will run limited newspaper campaigns during the sign-up periods at
the beginning of each sporting season to attract new participants.
Public Relations
Public relations is an important part of our marketing mix. Even if advertising is
important, the right PR can get us quoted as experts in publications and on websites
frequented by our target market. We want to launch with a retainer relationship and a
detailed plan for press releases and events, press tours and interviews. The underlying
objective of the PR program is to establish our expertise in the media and on the Web.
Place
We are planning to Launch PIKSIP in 4 Cities of the Country. Those 4 cities are
Mumbai, Delhi, Pune and Ahmedabad. Each of this cities have their advantage on
their own. We are planning to have Headquarters of the company in Mumbai, and will be
setting up sales offices in Delhi, Pune and Ahmedabad. According to survey done
by us we found these 4 locations strategically beneficial for us.
8/2/2019 Pikskip Trail
43/69
43
1122.. MMAARRKKEETTIINNGG RREESSEEAARRCCHH
After formulating the concept of PIKSIP, the marketing team of 6Stars carried out a
market research in order to confirm whether the entire concept of PIKSIP would
actually be successful. The team visited different schools and malls and met parents
and students who were then asked to fill a questionnaire.
Questionnaire and the responses (in terms of percentage)
Sample Size 200
1. Age:
Age
< 24 25-40 41-55 > 55
25%
3%
16%
56%
2. Gender :
Gender
Male Female
3862%
8/2/2019 Pikskip Trail
44/69
44
3. Profession :
Profession
37%
2%
11% 16%
34%
Student
Working Professional
Housewife
Retired
Others
4. Income :
Annual Income
19% 10%
38%
33%< 1 Lac
1 Lac - 3 Lac
3 Lac - 7 Lac
> 7 La
8/2/2019 Pikskip Trail
45/69
45
5. Water Flavours :
Water Flavours
2%
23%
15%
12%
33%
15%
Orange
Pineapple
Mango
Kalakhatta
Lemon
Others
8/2/2019 Pikskip Trail
46/69
46
8. How frequently do you have water flavoured drink?
Water Drink - Cosumption Frequency
15%
10%
43%
32%
Daily
Weekly
Fortnightly
Monthly
9. How frequently do you have milk flavoured drink?
Milk Drink - Consumption Frequency
10%5%
25%
60%
Daily
Weekly
Fortnightly
Monthly
8/2/2019 Pikskip Trail
47/69
47
10. Do you make water/milk flavoured drinks for yourself?
You make yourself a flavored drink?
29%
8/2/2019 Pikskip Trail
48/69
48
71%
8/2/2019 Pikskip Trail
49/69
49
Yes
No
8/2/2019 Pikskip Trail
50/69
50
1133..FFIINNAANNCCIIAALLSS
Balance Sheet (Year I)
YEAR IRS RS
SOURCES OF FUNDSSHARE HOLDERS FUNDAuthorized Share Capital18,00,000 shares of Rs. 10 each 1,80,00,000Issued capitalSneha-3,00,000 shares 30,00,000Ishita-3,00,000 shares 30,00,000Diksha-3,00,000 shares 30,00,000Hetal-3,00,000 shares 30,00,000Bhagashree-3,00,000 shares 30,00,000Sadhana-3,00,000 shares 30,00,000Total Owned Funds 1,80,00,000TOTAL SHARE CAPITAL 1,80,00,000RESERVES AND SURPLUS -General ReserveProfit & Loss A/C 63,56,200TOTAL RESERVES AND SURPLUS
63,56,200
LOAN FUNDSSecured Loan 70,00,000Unsecured loan 10,00,000TOTAL LOAN FUNDS 80,00,000SOURCES OF FUNDS (TOTAL) 3,23,56,200APPLICATION OF FUNDSFIXED ASSETSLand 75,00,000Plant & Machinery 1,00,00,000Less: Depreciation 10,00,000 90,00,000Office Building 90,00,000Less: Depreciation 9,00,000 81,00,000Furniture & Fixtures 10,00,000Less: Depreciation 1,00,000 9,00,000Office Equipments 5,00,000Less: Depreciation 50,000 4,50,000
8/2/2019 Pikskip Trail
51/69
51
TOTAL FIXED ASSETS 2,59,50,000INVESTMENTS 0CURRENT ASSETS, LOANS AND ADVANCESInventories 5,30,800Cash in Hand 25,000Cash at Bank 14,44,200Loans & Advances 14,26,600Debtors 11,94,200TOTAL CURRENT ASSETS 46,20,800CURRENT LIABILITIESCreditors 7,59,600Other Current Liabilities -TOTAL CURRENT LIABILITIES 7,59,600WORKING CAPITAL 38,61,200MISCELLANEOUS EXPENDITUREEstablishment Expenses 60,000Less: Written Off 15,000 45,000Deferred Revenue ExpensesAdvertising & Initial Promotion 30,00,000Less: Written Off 5,00,000 25,00,000TOTAL MISCELLANEOUS EXPENDITURE
25,45,000
APPLICATION OF FUNDS (TOTAL) 3,23,56,200
8/2/2019 Pikskip Trail
52/69
52
Balance Sheet (Year II)
YEAR IIRS RS
SOURCES OF FUNDSSHARE HOLDERS FUNDAuthorized Share Capital
18,00,000 shares of Rs. 10 each 1,80,00,000Issued capitalSneha-3,00,000 shares 30,00,000Ishita-3,00,000 shares 30,00,000Diksha-3,00,000 shares 30,00,000Hetal-3,00,000 shares 30,00,000Bhagashree-3,00,000 shares 30,00,000Sadhana-3,00,000 shares 30,00,000Total Owned Funds 1,80,00,000TOTAL SHARE CAPITAL 1,80,00,000RESERVES AND SURPLUSGeneral Reserve 7,00,000Profit & Loss A/C 67,56,006TOTAL RESERVES AND SURPLUS 74,56,006LOAN FUNDSSecured Loan 70,00,000Unsecured loan -TOTAL LOAN FUNDS 70,00,000SOURCES OF FUNDS-TOTAL 3,24,56,006APPLICATION OF FUNDSFIXED ASSETSLand 75,00,000Plant & Machinery 90,00,000Less: Depreciation 10,00,000 80,00,000Office Building
81,00,000
Less: Depreciation 9,00,000 72,00,000Furniture & Fixtures 9,00,000Less: Depreciation 1,00,000 8,00,000Office Equipments 4,50,000Less: Depreciation 50,000 4,00,000TOTAL FIXED ASSETS 2,39,00,000INVESTMENTS 30,00,000
CURRENT ASSETS, LOANS AND ADVANCES
8/2/2019 Pikskip Trail
53/69
53
Inventories 6,18,880Cash in Hand 27,500Cash at Bank 24,90,000Loans & Advances 4,50,000Debtors 12,25,216TOTAL CURRENT ASSETS 48,11,596CURRENT LIABILITIESCreditors 13,00,590Other Current Liabilities -TOTAL CURRENT LIABILITIES 13,00,590WORKING CAPITAL 35,11,006MISCELLANEOUS EXPENDITUREEstablishment Expenses 45,000Less: Written Off 0 45,000Deferred Revenue ExpensesAdvertising & Initial Promotion 25,00,000Less: Written Off 5,00,000 20,00,000TOTAL MISCELLANEOUS EXPENDITURE 20,45,000APPLICATION OF FUNDS-TOTAL 3,24,56,006
8/2/2019 Pikskip Trail
54/69
54
Balance Sheet (Year III)
YEAR IIIRs Rs
SOURCES OF FUNDSSHARE HOLDERS FUNDAuthorized Share Capital18,00,000 shares of Rs. 10 each 1,80,00,000Issued capitalSneha-3,00,000 shares 30,00,000Ishita3,00,000 shares 30,00,000Diksha-3,00,000 shares 30,00,000Hetal-3,00,000 shares 30,00,000Bhagashree-3,00,000 shares 30,00,000Sadhana-3,00,000 shares 30,00,000Total Owned Funds 1,80,00,000TOTAL SHARE CAPITAL 1,80,00,000RESERVES AND SURPLUSGeneral Reserve 15,00,000Profit & Loss A/C 84,49,527TOTAL RESERVES AND SURPLUS 99,49,527LOAN FUNDSSecured Loan 50,00,000Unsecured loan -TOTAL LOAN FUNDS 50,00,000SOURCES OF FUNDS-TOTAL 3,29,49,527APPLICATION OF FUNDSFIXED ASSETSLand 75,00,000Plant & Machinery 80,00,000Less: Depreciation 10,00,000 70,00,000Office Building 72,00,000Less: Depreciation 9,00,000 63,00,000Furniture & Fixtures 8,00,000Less: Depreciation 1,00,000 7,00,000Office Equipments 4,00,000Less: Depreciation 50,000 3,50,000TOTAL FIXED ASSETS 2,18,50,000INVESTMENTS 40,00,000
8/2/2019 Pikskip Trail
55/69
55
CURRENT ASSETS, LOANS AND ADVANCESInventories 7,19,768Cash in Hand 20,730Cash at Bank 16,55,422Loans & Advances 27,16,578Debtors 9,21,664TOTAL CURRENT ASSETS 60,34,162CURRENT LIABILITIESCreditors 4,79,635Other Current Liabilities -TOTAL CURRENT LIABILITIES 4,79,635WORKING CAPITAL 55,54,527MISCELLANEOUS EXPENDITUREEstablishment Expenses 45,000Less: Written Off 0 45,000Deferred Revenue ExpensesAdvertising & Initial Promotion 20,00,000Less: Written Off 5,00,000 15,00,000TOTAL MISCELLANEOUS EXPENDITURE 15,45,000APPLICATION OF FUNDS-TOTAL 3,29,49,527
8/2/2019 Pikskip Trail
56/69
56
Profit & Loss Statement (Year I)
PARTICULARSYEAR IRS RS
NET SALES 4,43,75,000.00Income from other sources 0.00TOTAL INCOME 4,43,75,000.00COST OF GOODS SOLDOpening Material:Straws 0.00Flavours 0.00Filters 0.00 0.00Purchases:
Straws 51,16,800.00Flavours 1,02,33,600.00Filters 30,70,080.00 1,84,20,480.00Closing Stock:Straws 78,000.00Flavours 1,56,000.00Filters 46,800.00 2,80,800.00Factory expenses:Wages 14,40,000.00Carraige Inwards 3,50,000.00Electricity Bills 7,50,000.00Rates & Taxes 70,000.00Repairs to Machinery 30,000.00Depreciation on Machinery 10,00,000.00Factory Insurance 50,000.00Fuel & Oil 40,000.00Salary of Operations Supervisor
1,44,000.00
Welfare Expenses 1,63,606.00 40,37,606.00Add: Opening stock of finished goods 0.00Less: Closing stock of finished goods 2,50,000.00COST OF GOODS SOLD (TOTAL) 2,19,27,286.00GROSS PROFIT 2,24,47,714.00Less: Operating Expenses1. Office and administration expenses:Staff salary 11,04,000.00
8/2/2019 Pikskip Trail
57/69
57
Telephone charges 50,000.00Electricity Bills 1,40,000.00Audit Fees 85,000.00Salaries to Promoters 7,20,000.00Legal Fees 12,000.00Printing & Stationary 40,000.00Depriciation on Office Equipments 1,50,000.00Establishment Expenses Written Off 15,000.00General Expenses 1,20,000.00 24,36,000.002. Selling and distribution expensesAdvertising & Promotion Written Off 5,00,000.00Packaging Material 4,75,000.00Carraige Outwards 4,85,000.00 14,60,000.003. Finance ExpensesInterest on Secured Funds 7,70,000.00Interest on Unsecured Funds 1,30,000.00 9,00,000.00TOTAL OPERATING EXPENSES (1+2+3) 47,96,000.00NET PROFIT BEFORE TAX 1,76,51,714.00LESS: Tax (30%) 52,95,514.20NET PROFIT AFTER TAX 1,23,56,199.80
8/2/2019 Pikskip Trail
58/69
58
Profit & Loss Statement (Year II)
PARTICULARSYEAR IIRS RS
NET SALES 5,32,50,000.00Income from other sources 4,50,000.00TOTAL INCOME 5,37,00,000.00COST OF GOODS SOLDOpening Material:Straws 78,000.00Flavours 1,56,000.00Filters 46,800.00 2,80,800.00Purchases:Straws 67,54,176.00Flavours
1,35,08,352.00
Filters 40,52,505.60 2,43,15,033.60Closing Stock:Straws 85,800.00Flavours 1,71,600.00Filters 51,480.00 3,08,880.00Factory expenses:Wages 15,84,000.00Carraige Inwards 3,85,000.00Electricity Bills 8,25,000.00Rates & Taxes 77,000.00Repairs to Machinery 33,000.00Depreciation on Machinery 10,00,000.00Factory Insurance 55,000.00Fuel & Oil 44,000.00Salary of Operations Supervisor 1,58,400.00Welfare Expenses 1,79,966.60 43,41,366.60Add: Opening stock of finished goods 2,50,000.00Less: Closing stock of finished goods 3,10,000.00COST OF GOODS SOLD (TOTAL) 2,85,68,320.20GROSS PROFIT 2,51,31,679.80Less: Operating Expenses1. Office and administration expenses:
8/2/2019 Pikskip Trail
59/69
59
Staff salary 12,14,400.00Telephone charges 55,000.00Electricity Bills 1,54,000.00Audit Fees 93,500.00Salaries to Promoters 7,92,000.00Legal Fees 13,200.00Printing & Stationary 44,000.00Depriciation on Office Equipments 1,50,000.00Establishment Expenses Written Off 15,000.00General Expenses 1,32,000.00 26,63,100.002. Selling and distribution expensesAdvertising & Promotion Written Off 5,00,000.00Packaging Material 5,22,500.00Carraige Outwards 5,33,500.00 15,56,000.003. Finance ExpensesInterest on Secured Funds 7,70,000.00Interest on Unsecured Funds 7,70,000.00TOTAL OPERATING EXPENSES (1+2+3) 49,89,100.00NET PROFIT BEFORE TAX 2,01,42,579.80LESS: Tax (30%) 60,42,773.94NET PROFIT AFTER TAX 1,40,99,805.86
8/2/2019 Pikskip Trail
60/69
60
Profit & Loss Statement (Year III)
PARTICULARSYEAR IIIRs Rs
NET SALES 6,39,00,000.00Income from other sources 6,00,000.00TOTAL INCOME 6,45,00,000.00COST OF GOODS SOLDOpening Material:Straws 85,800.00Flavours 1,71,600.00Filters 51,480.00 3,08,880.00Purchases:Straws 89,15,512.32Flavours 1,78,31,024.64Filters 53,49,307.39 3,20,95,844.35Closing Stock:Straws 94,380.00Flavours 1,88,760.00Filters 56,628.00 3,39,768.00Factory expenses:Wages 17,42,400.00Carraige Inwards 4,23,500.00Electricity Bills 9,07,500.00Rates & Taxes 84,700.00Repairs to Machinery 36,300.00Depreciation on Machinery 10,00,000.00Factory Insurance 60,500.00Fuel & Oil 48,400.00Salary of Operations Supervisor 1,74,240.00Welfare Expenses 1,97,963.26 46,75,503.26Add: Opening stock of finished goods
3,10,000.00
Less: Closing stock of finished goods 3,80,000.00COST OF GOODS SOLD (TOTAL) 3,66,70,459.61GROSS PROFIT 2,78,29,540.39Less: Operating Expenses
8/2/2019 Pikskip Trail
61/69
61
1. Office and administration expenses:Staff salary 13,35,840.00Telephone charges 60,500.00Electricity Bills 1,69,400.00Audit Fees 1,02,850.00Salaries to Promoters 8,71,200.00Legal Fees 14,520.00Printing & Stationary 48,400.00Depriciation on Office Equipments 1,50,000.00Establishment Expenses Written Off 15,000.00General Expenses 1,45,200.00 29,12,910.002. Selling and distribution expensesAdvertising & Promotion Written Off 5,00,000.00Packaging Material 5,74,750.00Carraige Outwards 5,86,850.00 16,61,600.003. Finance ExpensesInterest on Secured Funds 5,50,000.00Interest on Unsecured Funds 5,50,000.00TOTAL OPERATING EXPENSES (1+2+3) 51,24,510.00NET PROFIT BEFORE TAX 2,27,05,030.39LESS: Tax (30%) 68,11,509.12NET PROFIT AFTER TAX 1,58,93,521.27
8/2/2019 Pikskip Trail
62/69
62
Cash Flow Statement
PARTICULARS YEAR I YEAR II YEAR IIIInflowBanks 70,00,000 0 0Relatives 10,00,000 0 0Personal Investment 1,80,00,000 0 0Current Cash Sales 4,31,80,800.00 5,20,24,784.00 6,29,78,336.00Previous Credit Sales Paid 0 11,94,200 12,25,216Interest on investment 0 4,50,000.00 6,00,000.00TOTAL INFLOW 6,91,80,800 5,36,68,984 6,48,03,552OutflowLand 75,00,000 0 0Plant & Machinery 1,00,00,000 0 0Furniture & Fixtures 10,00,000 0 0Office Building 90,00,000 0 0Office Equipments 5,00,000 0 0Labor 14,40,000.00 15,84,000.00 17,42,400.00Establishment Expense 60,000 0 0Raw Materials Purchased 1,67,47,480.00 2,43,28,443.60 3,19,55,977.35Factory Overheads 30,37,606.00 33,41,366.60 36,75,503.26Administration 22,71,000.00 24,98,100.00 27,47,910.00Selling Expenses 4,85,000.00 5,33,500.00 5,86,850.00Packaging Cost 4,75,000.00 5,22,500.00 5,74,750.00Promotional Expenditure 3000000 0.00 0Interest on Loans 9,00,000.00 7,70,000.00 5,50,000.00Duties & Taxes 52,95,514.20 60,42,773.94 68,11,509.12Loan Repayment 0 10,00,000.00 20,00,000.00Paid to Promoter as Share of Profit 60,00,000.00 1,20,00,000.00 1,50,00,000.00Total Outflow 6,77,11,600 5,26,20,684 6,56,44,900Total Cash Flow 14,69,200 10,48,300 -8,41,348Opening Cash Balance 0 14,69,200 25,17,500Closing Cash Balance 14,69,200 25,17,500 16,76,152
Cost Sheet
COST SHEET (No of Units Sold: 1,01,25,000)
8/2/2019 Pikskip Trail
63/69
63
Particulars Amt (Rs.) Total Amt Cost/UnitDIRECT MATERIALSOpening Stock
Straws -Flavours -Filters -Total - -Add: Purchases
Straws 51,16,800.00Flavours 1,02,33,600.00Filters 30,70,080.00Total Purchases 1,84,20,480.00 1.82Less: Closing StockStraws 78,000.00Flavours 1,56,000.00Filters 46,800.00Total Closing Stock 2,80,800.00 0.03Total Direct Material Consumed 1,81,39,680.00 1.79DIRECT WAGES 14,40,000.00 0.14DIRECT EXPENSES - -PRIME COST 1,95,79,680.00 1.93Add: Factory OverheadsCarraige Inwards 3,50,000.00Electricity Bills 7,50,000.00Rates & Taxes 70,000.00Repairs to Machinery 30,000.00Depreciation on Machinery 10,00,000.00Factory Insurance 50,000.00Fuel & Oil 40,000.00Salary of Operations Supervisor 1,44,000.00Welfare Expenses 1,63,606.00Add: Opening Stock of Work in Progress -Less: Closing Stock of Work in Progress -Total Factory Overheads 25,97,606.00 0.26WORKS COST 2,21,77,286.00 2.19
Add: Office and Administrative ExpensesStaff salary 11,04,000.00Telephone charges 50,000.00Electricity Bills 1,40,000.00
8/2/2019 Pikskip Trail
64/69
64
Audit Fees 85,000.00Salaries to Promoters 7,20,000.00Legal Fees 12,000.00Printing & Stationary 40,000.00Depreciation on Office Equipments 1,50,000.00Establishment Expenses 15,000.00General Expenses 1,20,000.00Total Office and Administrative Overheads 24,36,000.00 0.24COST OF PRODUCTION 2,46,13,286.00 2.43Add: Opening stock of finished goods - -Less: Closing stock of finished goods 2,50,000.00 0.02COST OF GOODS SOLD 2,43,63,286.00 2.41Add: Selling & Distribution Overheads
Advertising & Promotion 5,00,000.00Packaging Material 4,75,000.00Carraige Outwards 4,85,000.00Total Selling and Distribution Overheads 14,60,000.00 0.14COST OF SALES 2,58,23,286.00 2.55Add: PROFIT 1,85,51,714.00 1.83SALES 4,43,75,000.00 4.38
Break Even
Initial InvestmentTotal Owned Funds 1,80,00,000.00Secured Loan 70,00,000.00Unsecured loan 10,00,000.00Total Investment 2,60,00,000.00
YEARS Profits Cumulative ProfitsYEAR I 1,23,56,199.80 1,23,56,199.80YEAR II 1,40,99,805.86 2,64