Professional Documents
Culture Documents
Particulars Year 1 year 2 Year 3 year 4 year 5 year 2 Year 3 year 4 year 5
1 INCOME
Sales realisation 20.00 30.00 40.00 50.00 60.00 50% 33% 25% 20%
2 FIXED COST 40.00 40.00 40.00 40.00 40.00
3 EXPENSES
a)Cost of raw materials consumed 9.00 13.50 18.00 22.50 27.00 50% 33% 25% 20%
b)Employee salary 1.00 1.50 2.00 2.50 3.60 50% 33% 25% 44%
c) Cost of utilities 0.40 0.60 0.80 1.00 1.20 50% 33% 25% 20%
d) Administrative expenses 0.40 0.60 0.80 1.00 1.20 50% 33% 25% 20%
e)Advertising and promotion 2.00 3.00 4.00 5.00 6.00 50% 33% 25% 20%
f) Rent 0.40 0.60 0.80 1.00 1.20 50% 33% 25% 20%
g)Depreciation and amortisation expenses 4.00 4.00 4.00 4.00 4.00 0% 0% 0% 0%
h) Miscellaneous 0.40 0.60 0.80 1.00 1.20 50% 33% 25% 20%
TOTAL EXPENSES (a+b+c+d+e+f+g+h) 17.60 24.40 31.20 38.00 45.40 39% 28% 22% 19%
4 GROSS PROFIT (1-3) 2.40 5.60 8.80 12.00 14.60 133% 57% 36% 22%
5 TAXES
a) Current Taxes 3.05 4.58 6.10 7.63 9.15 50% 33% 25% 20%
6 NET PROFIT (4-5) -0.65 1.02 2.70 4.37 5.45 -257% 164% 62% 25%
Volume Projection is based on No. Of Units sold in 1 year * Avg. Cost of each unit
Cost is projected based on various assumtions and market feedback
9.0 Contingency plan