HOLLOW PLASTIC CONTAINERS
I. INTRODUCTION:
Hollow plastic containers can be manufactured by blow moulding techniques. These have a good demand
since they are cheap, attractive and possess utility value. Thermoplastic materials like PVC, High and
low density polythene, polypropylene etc. are used for the manufacture of blow moulded products.
II. MARKET POTENTIAL
There is a good demand for these products due to the properties of plastic like low weight, good
durability, availability of desired colour, water-resistant etc.
III. BASIS AND PRESUMPTIONS:
The unit will work for 8 hours a day and for 300 working days in a year.
The cost of utilities is assumed at the old tariff.
IV. IMPLEMENTATION SCHEDULE:
The unit can be set up in 6 months
V. TECHNICAL ASPECTS:
[Link] of Manufacturing:
thermoplastic materials like PVC,High and low density polypropelene granules are fed into the blow
moulding machine. By applying heat and pressure definite shape is formed as per the mould used.
[Link] Specification
As per the customers order
[Link] Capacity per annum
Quantity: 5250 kgs
Value: Rs. 630000
[Link] Power
2 HP
VI. TOTAL CAPITAL INVESTMENTS
[Link]
Description
Value Rs.
Fixed Capital
75000
Working capital
48950
Total cost
123950
VII. MEANS OF FINANCE
[Link]'s Contribution (5% of total cost)
6198
[Link] subsidy (15% of total cost or Rs.7500,whichever is less) 7500
[Link] loan[total cost-( Promoter's Contribution+ PMRY subsidy) 110252
VIII. FINANCIAL ASPECTS
1. FIXED CAPITAL
i) Land & Buildings : Rented premises of 120 sft. at a rent of Rs.1000 pm
ii) Machinery & Equipment
[Link]
Description
Quantity
Hand operated blow moulding machine
2 no.
Injection moulding machine
7000
Compressore-2HP capacity
10000
Moulds & dies
Erection & Electrical Installation
6000
Furniture
5000
Pre-operative expenses
3000
Total
Value
Rs.
34000
10000
75000
2. WORKING CAPITAL
[Link] & Labour per month
[Link]
Designation
No
@ Rs.
Value Rs.
Manager
2500
2500
Unskilled worker
1000
3000
Total
5500
ii) Raw Material (p.m.)
[Link]
Description
Quantity
HDPE
500 kg.
Value Rs.
30000
Total
30000
iii. Utilities per month
[Link].
Description
Value
Rs.
Power
500
Water
250
Total
750
[Link] expenses per month
[Link]
Description
Value Rs.
Conveyance
450
Postage, telephone
250
Total
700
[Link] working capital per month
[Link]
Description
Value Rs.
Rent
Staff and labour
Raw materials
Utilities
750
Other expenses.
700
12000
5500
30000
Total
48950
IX. COST OF PRODUCTION PER ANNUM
[Link]
Description
Total working capital
Depreciation
Interest
Value Rs.
587400
7200
18593
Total
613193
X. TURNOVER PER YEAR
[Link]
Item
Quantity
Rate Rs. Value
Rs.
Tumblers & cans
5250 kg.
120
Total
630000
630000
XI. FIXED COST PER YEAR
[Link]
Description
Depreciation
Interest
18593
Rent
12000
40% of salaries & wages
26400
40% of other expenses (utilities + OE)
Total
Value Rs.
7200
7200
71393
XII. PROFIT ANALYSIS
Net Profit : sale-total cost =630000-613193 =16807
% of Profit on Sale: Profit / Sale x100 =2.67%
% of Return on Investment: Profit / (Investment) x 100=16807/123950]100=13.56%
Break-Even Analysis : FC / (FC+Profit) x100=71393/71393+16807]100=80.95%
XIII. MACHINERY SUPPLIERS and RAW MATERIAL SUPPLIERS
Locally available