SONAR BANGLA

Financial Analysis:
An estimated profit and loss account of our proposed business plan prepared for a single year: Income Statement: Sales Revenue: Sales of cotton (4000kg*20ha*120tk) Intercrop revenue Seasonal crop revenue (Feb-Jun) Net sales (-) Cost of goods sold Cotton seed (Bollgard-II) cost (3200bdt*50 acre) Intercrop crop cost Seasonal crop cost Labor cost (365days*120bdt*50Labor) Total Cost of goods sold Expected Gross Profit Operating expenses Selling expenses: Advertising expense Sales men salary Warehouse cost Freight out cost Total selling expenses Administrative Expenses Administrative salaries Insurance expense Office rent Utilities Total administrative expenses Total operating expenses Income after operation Other expenses and losses Interest of bank loan (11% of 80lac) Net income Expected Yearly Profit: (Revenue-total expense) 96, 00,000 2, 00,000 12, 00,000 1, 10, 00,000 1, 60,000 50,000 3, 00,000 21, 90,000 (27, 00,000) 83, 00,000 1, 00,000 1, 40,000 1, 20,000 1, 80,000 5, 40,000 3, 60,000 60,000 84,000 36,000 5, 40,000 (10, 80,000) 72, 20,000 (8, 80,000) 63, 40,000 63, 40,000

000 160. those are:  Thus who give the questionnaire to the employee they are somehow related to the management. 00. 00. 50.  The employees might have been biased while answering the questions.000 1.000) Cash Total: Investment: Owners Equity Bank Loan Total Investment 1. 00.SONAR BANGLA Balance Sheet: Asset: Land (50 acre*2. 25.  We have made our survey on a very small number of people.  Most of the answers were not rational to reflect their actual perception. As .000 80. 00.  The survey might take in a hurry.  The employees might not have read the questions properly and answered based on their intuition.000 35. so question might fill up with fear. 00. To do our business we are going to buy cotton seeds from US cotton seed company Monsanto.  The mood and emotion of the employees also affected the survey. 00. we extract some reasonable limitations.000 80. 60.000 LIMITATIONS: Since our findings and analysis widely based on survey basis. Our main purpose is to produce hybrid cotton in an organic way. Conclusion: Sonar Bangla Agro Business ltd is anew company coming into cotton industry of Bangladesh.

. If we can make this amount profit within the end of our operation during the first year. we are going to get a lot of advantages from Government like: . tax holiday. to implement a new communication process for our own firm. loan from bank with low interest rate etc. We also have done the research on the communication process used by cotton industries in Bangladesh. then we think our business will be expanded in near future.SONAR BANGLA cotton industry is a trust sector of Bangladesh Government.tax bracket. We have estimated our forecasted net income and total assets and liabilities. Purpose of the research is.