V Agency - Manufacturer & Supplier of Paper Cup Machinery

Projected Profitable Statement for 150 ml, 250 ml PLAIN PAPER CUP
THIS CALCULATION MADE USING ITC PAPER BOARD Single PE coated paper (92000x3 = 2.25 TON) x VAT 5% One month production capacity speed 45 cups/min 2700 cup/hrs 43200 / 16 hrs 43200 cupx26 days= 1123200 cups - 1% wastage Cost for two shift production day shift 8 hrs (One Person) Helper (One Person) Night shift 8 hrs (One Person) Helper (One Person) rental Transport office expense(ph, pertrol etc) Punching (3 Tons) Electricity (40 unit for 2 shift x 26 days Rs.7) Printing (3 Ton Single Color) Marketting Expense Machine Maintenance Total expense for one month one cup forming cost =Rs 48000 /1111968 cups one bottom round cost=6.5cmx6.5cmx185gsm= 650 kg packaging cost (Box:60, PP Bag:15 kg) total cost for 52mm bottom dia cups Rs 207000

1111968

6000 4000 6000 4000 8000 5000 3000 0 7000 0 2000 2000 47000 4.4 4.7 0.48 9.58

Machinery

ml PLAIN PAPER CUP

Measure
blank cost fixed cost mfg cost mkt selling price Profit

Paisa

Paisa

Paisa

Paisa

Paise

150 ml 250 ml

185 gsm/79x59 cmx28 UPS = 375000 185 gsm/86x62 cmx 20 UPS=225000

11500 sheet/ton 9600 sheet /ton

24.5 41

9.58 9.58

34.08 50.58

40 56

5.92 5.42

Average profit

5.67

Cups a month
Monthly Profit

Average profit

1111968

5.67

6304858.56

TOTAL AVERAGE NET PROFIT

Rs: 60,000 a month

For detail enquiry about this project please contact us: V Agency
Manufacturer & Supplier Of Paper Cup Machine

No: 125/20 Ganesh Nagar, GK Industrial Estate Alapakkam Main Road Porur, Chennai-600116. Visit us: www.vpapercups.com

Cell: +91 9962714316

info@vpapercups.com vagency2010@gmail.com selvan@vpapercups.com

Note: This project evaluvated as per the current market, we are not guarantee for the value it may change