Profitable Plastic Industries ( ) ( ) ( ) ( ) ( Out Of Stock )
Author NIIR Board ISBN 818662323X
Code ENI24 Format Paperback
Price: Rs 0   0 US$ 0   0
Pages: 248 Published 1999
Publisher National institute of industrial Research
Usually Ships within 5 days

Plastic has brought immense benefits to the society in a number of ways. A number of industries have been benefitted by plastic. In actuality, plastic has helped aeronautics technology take massive steps forward over the past 50 years, including advancements in satellites, shuttles, aircraft, and missiles. In addition, pharmaceuticals industry, the building and construction, electronics, packaging, and transportation industries have all benefited greatly from plastic. Plastic is superior, light, sturdy and economical to produce. There are numerous benefits of using plastic. It does not decay but it can instead be recycled. Unlike aluminium cans, plastic bottles can be reused and stored for a longer period of time. Plastic is usually unbreakable and it is transparent. It's light-weight and odourless. Plastics are oil and gas based, and consumes less than four per cent of our oil and gas reserves. To sum up modern day advancement is highly dependable on plastic industry. Plastic has emerged as one of the most important invention of mankind with utmost tendency to grow. Thorough knowledge of profitable plastic industry can help you to get deeper penetration and reap advantage. Besides you can also get better understanding of plastic industry if you read on profitable plastic profiles. So that if you try your hands you are altogether not perplexed.
This book gives you a brief summary of profitable plastic profiles. Let’s talk about the introductory chapter that is on Disposable Plastic Syringes, Needles & Needle Tube Plant. With the development of pharmaceutical industries the use of syringes and disposable needles has also witnessed an increase in demand. This means that the projects aims at manufacturing each and every components of a syringe within the plant and assemble them into a complete syringe for sale under its own reliable brand name. Similarly the other chapters of the book like Electroplating of Plastics, Disposable Plastic Cups and Glass, Polyester Resin Etc deal in topics with great detail. The book provides you with comprehensive information on installation of entire equipments needed for an integrated Disposable syringe plant. The book aims to provide you with many other profitable profiles, the manufacturing process, and details of present manufacturer of the profile dealt. 





This project purposes to install entire equipments needed for an integrated Disposable syringe plant. This means that the project aims at mfg. all the components of a syringe within the plant and assemble them into a complete syringe for sale under its own reliable brand name. To make its product economical, the project does not intend to import seamless extrunded tubes of miniature diameters which happen to be quite expensive.

Disposable needle is widely used by doctors for injection purpose with the help of syringes. With the increase in population in our country, requirement of medicine and injections has increased. For more strength of people more number of needles are required with syringes. Tablets or capsules also pay a great role in the life of human beings but injections are also to some extent. For quick relief, needles are used by surgeons, dental surgeons, Veterinary Surgeons, and by the breeders in the poultry farm, where the farm birds are periodically injected against epidemics. To avoid wastage and to reduce cost by quantity of syrup, needles find a wide scope with the veterinary surgeons/doctors.

With the development of pharmaceutical industries the use of syringes and disposable needles will also develop.

Disposable needles are becoming more popular in the medical world due to its lower cost and higher accuracy. Plastic can be used in place of metal without any problem. The procedure is also relatively easy and cheaper.


IS : 3317 - 1983

IS : 6525 - 1972

Above Specifications may be obtained from Bureau of Indian Standards,

9, B. S. Zafar Marg,

New Delhi - 110 002.

NOTE: - The use of the ISI Certification Mark is governed by the provisions of the Indian Standards Institution (Certification Marks) Act and the Rules and Regulations made thereunder. The ISI Mark on products covered by an Indian Standard conveys the assurance that they have been produced to comply with the requirements of that standard under a well-defined system of inspection, testing and quality control which is devised and supervised by ISI and operated by the producer. ISI marked products are also continuously checked by ISI for conformity to that standard as a further safeguard. Details of conditions under which a licence for the use of the ISI Certification Mark may be granted to manufacturers or processors, may be obtained from the Indian Standards Institution.


Syringe barrel & piston alongwith needle-base and needle cover etc., are the injection moulded items that go into the assembly of a complete syringes injection moulding of plastic components is effected in a properly designed & constructed mould.

All basic designs of injection moulds have the cold-runner two-plate concept, for parts that require large gates. This results in the sprue, runners & gates solidification with the plastic melt material lying in the cavity. The 'shot size'& clamp tonnage of the injection moulding m/c are decreased by the size of the sprue and runners. Us of one type of mould depends on the various factors that influence product qualities


It is the flow property of the plastics in question that determines whether or not it can be injection moulded. Even under optimum moulding conditions, very long flow paths large surface areas of excessively thin sections may result in short shots. But, parts like syringe barrels, pistons and needle cover etc., are the most suitable sizes for injection moulding without difficulties.

The wall thickness is governed mainly by functional requirements, the size of the moulded part & length of flow path.


YearsProduction (Lakh Nos.)
1986-87 1185
1987-88 1210
1988-89 1290
1989-90 1380
1990-92 1570
1991-92 1770
1992-93 1900
1993-94 2220
1994-95 2455
1995-96 2710


1. M/s. Hindustan Syringes

& Medical Dewces Ltd.

GL-3, Ashoka Estate,

24, Barakhamba Road,

New Delhi - 110 001

Tel.: 011-3314785, 3313945

Fax: 91-11-3313569


2. M/s. Apollo Surgical Co.

Shop No. 8, Raheja Complex,

834, Mound Road,

Chennai - 600 002

Tel.: 044-835886



The various components of Hypodermic needle shall be made from the following materials shown against each.

- The Hub shall be made from free cutting brass wire.

- Stillete - Stillete shall be hard drawn brass wire or stainless steel wire and supplied one for each needle.

Shape and Dimensions of Needle

The needles may have other diameter length combination as agreed to between the purchaser and the supplier.

The nominal diameter of the needle shall be designated by a number closely corresponding to the outside diameter of the acannula.


The needle tube is seamless. These tubes are manufactured by extrusion process. The size of the tubes used for the manufacturing of needles have a range of 14 swg to 26 swg.

Seamless stainless steel tubes are purchased from the market and then it is cut into the required length. After cutting the edges are smoothened by grinding operations. After the smooth grinding one end of the needle tube is ground and into a slanting shape and the slanting tip is also subjected to smooth grinding. All these operations are done with the help of automatic needle making m/c with abrasive cut off system. After all these operations, the needle tube is ready for fixing the hub. The manufacturing process of hub is very simple. For this purpose injection moulding is used. The process can be automatic or semiautomatic. The plastic material i.e. HDPE Compound with all additives (like plasticizers, stabilizer, fillers) are fed into the injection moulding machine. The moulds which are used in the injection-moulding machine have the shape of the hub. The plastic compound is heated and the required shape is obtained in the molten stage, followed by cooling at a proper rate.

Then the finished needle tube is fixed to the hub, which is in the hot stage. The hub is properly fixed due to the shrinkage occurred in the hub when it is cooled. After fixing, the needle is sterilized in the sterilizing unit. The sterilized needle is put into the plastic cap and then is packed in the plastic covers. Then the needle is ready for supply.


For needle sterilization gaseous sterilants are used, because plastic hub cannot withstand the temperatures and moisture of steam. Sterilization is exposure to radiation. The main practical requirement is that the gas selected should allow safe handling and that its residues should volatilize relatively quickly if absorbed by components of the arbode sterilized. Ethylene oxide satisfies most of these requirements and as the most frequent choice. The ethylene oxide used for sterilization is in diluted form.

The disposable needles being hollow are made from stainless steel drawn capillary tube (cannula). The manufacture of drawn capillary tube is a medium sized unit while the disposable needle making out of this tube is a small unit and is reserved exclusively for small scale.

The needle tube is made from seamless stainless steel drawn tubing. The needle tubes are imported from U.K., West Germany, U.S.A., Switzerland and Japan. The supplies are usually in length of 0.5 m to 3 meter.

Care of Disposable Plastic Syringes

  1. A fresh Disposable plastic Syringes must be used for each and individual injection.
  2. It is essential to keep plastic syringes for injection from those used for aspiration.
  3. Do not talk, cough, or squeeze over a sterile plastic syringes.
  4. Sterile plastic syringes must be placed in sterile conditions.


The manufacturing process involves die design, material selection, blending of plastic resins with other additives, mould/die construction, heat treatment and inspection, before use on the automatic injection moulding m/c. These details have already been described earlier.

However, compounded to correct formulation plastic is used as a raw material in an injection moulding machine to form barrel, piston/plunger and needle cover of a disposable plastic syringe conforming to the specifications developed by Bureau of Indian Standards or other international standards.

The injection mould barrel & piston is finished mechanically & calibrated to indicate quantity of injecting drug drown in the barrel.

Finally, the plastic parts are tested as per given guidelines of international standards before safe packaging for despatch.


1. M/s. Core Healthcare Ltd.

Core House, Near Parimal Garden,


Ahmedabad - 380 006

Tel.: 079-446771, 445726

Fax: 91-79-6420239

Telex: 0121-6081


2. M/s. Goldmine Polymers Ltd.

B-22, 23, Sector-VI,

Noida - 201 301

Tel.: 0118-526355, 526356

Fax: 91-118-526355

Telex: 0598-242 NEAN IN



1. M/s. Hindustan Syringes & Medical Devices Ltd.

GL-3, Ashoka Estate,

24, Barakhamba Road,

New Delhi - 110 001

Tel.: 011-3314785, 3313945

Fax: 91-11-3313569


2. M/s. Amit Electro-Plast

431, Sarvodaya Com. Center,

Salapose Road,

Ahmedabad - 1.

Telephones No.: 23553, 23255.



Mfg. Hypodermic Needles & Disposable Syringes


Injection Molding Machine


1. M/s. Cincinnati Milacron Pvt. Ltd.

Plot No. 14/16, Phase - I,

GIDC Vatva,

Ahmedabad - 382 445

Tel. : 073-5830112, 5830125

Fax : 91-79-5830578


2. M/s. Boolani Engineering Corporation,

Prabhadevi Industrial Estate,

402, Veer Sawarkar Marg,

Mumbai - 400025.

Tel.: 022-4302826

Fax: 91-22-4229875


Suppliers of Moulds


1. M/s. Plasto Tools

E-14 A-Ansa Industrial Estate,

Saki-Vihar Road,

Mumbai - 400 072

Tel.: 5783143

Fax: 91-22-8360351

Telex: 011-78412 PMCO IN


2. M/s. Everfine Industries

I-1, D.S.I.D.C. Industrial Complex,

Rohtak Road, Nangloi,

Delhi - 110 041

Tel.: 011-5472508

Fax: 91-11-7141267



Stainless Steel Tube


1. M/s. Schodllar Works KG,

5374, Hellaen Thal

(Eifel) West Germany.


2. M/s. San Sho Trading Co.,

36, Somozaki Shinchi,

3, Chome kita ku,

Osaka, Japan.



1. M/s. Revex Plasticisers Pvt. Ltd.

A-72, Industrial Area, Phase-I,

Naraina, New Delhi - 110 028

Tel.: 011-536039, 535256

Fax: 91-11-5416514


2. M/s. Polypropylene (India)

64/1, K.K. Roy Choudhury Road,

Sakhar Bazar, Barisha,

Calcutta - 700 008

Tel.: 033-777345, 777350

Fax: 91-33-4781878



Sodium Hydroxide

1. M/s. D.C.M. Shriram Consolidated Ltd.

Kanchanjunga Building,

5th Floor, 18, Barakhamba Road,

New Delhi - 110 001

Tel.: 011-3316801

Fax: 91-11-3318072


Other Sodium Compounds


M/s. Chemtex Corporation

33, 7th Floor, Brabourne Road,

Calcutta - 700 001

Tel.: 033-2426840, 2424546

Fax: 91-33-2423329



Rated Plant capacity = 20000.00 Nos./day


No. of working days = 25 days/month
No. of shifts = 1 per day
One shift = 8 hours


1. Total Land area 4000 sq.mts.  
  @ Rs. 200/ - per sq.mts. Rs.8,00,000.00
2. Buildings Rs.22,00,000.00
  TOTAL Rs.30,00,000.00


1. Stainless steel tube Extrusion Press 1000 tonnes capacity, with 1200 HP drive covrsd.type cold SS B Rs.1,10,00,000.00
2. Die-casting M/C 60 CT complete with melting furnace, electronic control panel, finishing-line eqpts.-hub. Rs.10,00,000.00
3. Automatic abrasive wheel-cutter for tube and grinding, slant grindcutter slant edge rounding systems etc. Rs.30,00,000.00
4. Injection moulding M/C for making plastic syringe barrels & pistons & hub. Cap: 60 gms/shot automatic. Rs.15,00,000.00
5. Automatic Assembly line & Sterilizing plant Rs.10,00,000.00
6. Testing Equipments & Instruments Rs. 5,00,000.00
7. Dies/Moulds, Tools, Fixtures, DG. Set, Material handling Equipments & Pack- aging equipments and tool room Rs.20,00,000.00
  TOTAL Rs.2,00,00,000.00


1. Office equipment, furniture plus other equipment & accessories Rs.1,00,000.00
2. Installation costs for water, electricity, fuel etc. Rs.20,00,000.00
3. Pre-operative & preliminary expenses Rs.20,00,000.00
4. Technical know how, designning and consultancy etc. Rs.9,00,000.00
5. Transportation, Taxes etc. Rs.10,00,000.00
6. Contingences Rs.10,00,000.00
  TOTAL Rs.70,00,000.00


1. LAND & BUILDING Rs.30,00,000.00
2. PLANT & MACHINERY Rs.2,00,00,000.00
3. OTHER FIXED ASSETS Rs.70,00,000.00
  TOTAL Rs.3,00,00,000.00




1. Stainless Steel Ingots/Billets 51 MT. @ Rs. 70,000/- per MT 35,70,000.00
2. H.D.P.E. Granules for hub and cover 300 Kg. @ Rs. 60/- per Kg. Rs.18,000.00
3. Pretreatment che. (sodium metasilicate sodium pyroph. sodium hydroxide earlier 50 lit. @ Rs. 200/- per lit. Rs.10,000.00
4. Acetone for hub surface preparation (cleaning) 40 litres @ Rs. 100/- per lit.
5. Chemicals for Sterilizing Rs.48,000.00
6. Packaging Materials. Rs.50,000.00
7. Miscellaneous Stores Rs.1,50,000.00
  TOTAL Rs.38,50,000.00


1. Manager Works 1 No. Rs. 15,000.00
2. Plastic Technologist 1 No. Rs. 5,000.00
3. Mechnical Engrs. 3 No. Rs. 30,000.00
4. Skilled Workers 30 No. Rs. 45,000.00
5. Unskilled Workers 20 No. Rs. 20,000.00
6. Clerk/Typist 2 No. Rs. 3,000.00
7. Peon/Chowkidar 4 No. Rs. 5,000.00
8. Supervisors 6 No. Rs. 12,000.00
9. Accountant/Receptionist 2 No. Rs. 6,000.00
10. Sales/Pur./Stores Staff Rs. 19,000.00
    TOTAL Rs. 1,60,000.00
  Plus perks @ 20% p.a.   Rs. 32,000.00
    TOTAL Rs. 1,92,000.00


1. Power Consumption of 400000 Kwatt hrs @ Rs. 3.00 per Kwatt hr. Rs. 12,00,000.00
2. Water Consumption of 500 KLs @ Rs. 2.00 per KL Rs. 1,000.00
3. Stationery, Postage, Telephone etc. Rs. 9,000.00
4. Conveyance & Transportation etc. Rs. 10,000.00
5. Publicity & Sales Promotion Rs. 30,000.00
6. Miscellaneous Rs. 1,50,000.00
  TOTAL Rs. 14,00,000.00

Total load is 2200 Kwatts


1. RAW MATERIAL Rs. 38,50,000.00
2. SALARY & WAGES Rs. 1,92,000.00
3. UTILITIES & OVERHEADS Rs. 14,00,000.00
  TOTAL Rs. 54,42,000.00
  1. WORKING CAPITAL FOR 3 MONTHS Rs. 1,63,26,000.00
  2. MARGIN MONEY FOR W/C LOAN Rs. 40,81,500.00


TOTAL FIXED CAPITAL Rs. 3,00,00,000.00
MARGIN MONEY Rs. 40,81,500.00
TOTAL Rs. 3,40,81,500.00



TOTAL FIXED CAPITAL Rs. 3,00,00,000.00
TOTAL Rs. 4,63,26,000.00


1. Working Capital for 1 year Rs. 6,53,04,000.00
2. Interest @ 18.00% on T.C.I Rs. 83,38,680.00
3. Depreciation @ 6.50% on buildings Rs. 1,43,000.00
4. Depreciation @ 25.00% on Plant and Machinery Rs. 50,00,000.00
5. Depreciation @ 20.00% on office equipment & furnitures Rs. 20,000.00
  TOTAL Rs. 7,88,05,680.00


1. By sale of 540 MT Seamless Stainless Steel tube (hypodermic needle - grade) @ Rs. 135000/- per MT Rs. 7,29,00,000.00
2. By sale of 6 million Hypodermic needles for Disposable Syringes. @ Rs. 2.5/- each. Rs. 1,50,00,000.00
3. By sale of Scrape of Stainless Steel 12 MT @ Rs. 35,000/- per MT Rs. 4,20,000.00
  TOTAL Rs. 8,83,20,000.00


  =  8,83,20,000.00 - 7,88,05,680.00

  =  95,14,320.00

PROFIT SALES RATIO  =  Profit / Sales x 100

  =  95,14,320.00/8,83,20,000.00 X 100

  =  10.77 %

RATE OF RETURN  =  Operating profit / T.C.I x 100

  =  95,14,320.00/4,63,26,000.00 X 100

  =  20.54 %


Fixed Costs of the plant are as under -

1. Interests Rs. 83,38,680.00
2. Depreciation Rs. 51,63,000.00
3. 25.00% of salaries Rs. 5,76,000.00
4. 40.00% of overheads Rs. 67,20,000.00
  TOTAL Rs. 2,07,97,680.00


  =  2,07,97,680.00/2,07,97,680.00 + 95,14,320.00 X 100

  =  68.61 %

LAND MAN RATIO = Total land / Manpower

4000 : 69 :: 58 : 1



1. Term loans from Financial institutions (80.00 % of fixed capital) at @22.00% p.a rate of interest Rs.
2. Bank loans for 3 months (75.00 % of working capital)at @ 20.00% p.a rate of interest Rs. 1,22,44,500.00
3. Self raised capital from even funds & loans from close ones to meet the margin money needs at a @ 24.00% p.a rate of interest Rs. 1,00,81,500.00
TOTAL Rs. 4,63,26,000.00





NIIR PROJECT CONSULTANCY SERVICES (NPCS) is a reliable name in the industrial world for offering integrated technical consultancy services. NPCS is manned by engineers, planners, specialists, financial experts, economic analysts and design specialists with extensive experience in the related industries.

Our various services are: Detailed Project Report,  Business Plan for Manufacturing Plant, Start-up Ideas, Business Ideas for Entrepreneurs, Start up Business Opportunities, entrepreneurship projects, Successful Business Plan, Industry Trends, Market Research, Manufacturing Process, Machinery, Raw Materials, project report, Cost and Revenue, Pre-feasibility study for Profitable Manufacturing Business, Project Identification, Project Feasibility and Market Study, Identification of Profitable Industrial Project Opportunities, Business Opportunities, Investment Opportunities for Most Profitable Business in India, Manufacturing Business Ideas, Preparation of Project Profile, Pre-Investment and Pre-Feasibility Study, Market Research Study, Preparation of Techno-Economic Feasibility Report, Identification and Section of Plant, Process, Equipment, General Guidance, Startup Help, Technical and Commercial Counseling for setting up new industrial project and Most Profitable Small Scale Business.

NPCS also publishes varies process technology, technical, reference, self employment and startup books, directory, business and industry database, bankable detailed project report, market research report on various industries, small scale industry and profit making business. Besides being used by manufacturers, industrialists and entrepreneurs, our publications are also used by professionals including project engineers, information services bureau, consultants and project consultancy firms as one of the input in their research.

Our Detailed Project report aims at providing all the critical data required by any entrepreneur vying to venture into Project. While expanding a current business or while venturing into new business, entrepreneurs are often faced with the dilemma of zeroing in on a suitable product/line.


And before diversifying/venturing into any product, wish to study the following aspects of the identified product:

• Good Present/Future Demand
• Export-Import Market Potential
• Raw Material & Manpower Availability
• Project Costs and Payback Period

We at NPCS, through our reliable expertise in the project consultancy and market research field, Provides exhaustive information about the project, which satisfies all the above mentioned requirements and has high growth potential in the markets. And through our report we aim to help you make sound and informed business decision.


The report contains all the data which will help an entrepreneur find answers to questions like:

• Why I should invest in this project?
• What will drive the growth of the product?
• What are the costs involved?
• What will be the market potential?

The report first focuses on enhancing the basic knowledge of the entrepreneur about the main product, by elucidating details like product definition, its uses and applications, industry segmentation as well as an overall overview of the industry sector in India. The report then helps an entrepreneur identify the target customer group of its product. It further helps in making sound investment decision by listing and then elaborating on factors that will contribute to the growth of product consumption in India and also talks about the foreign trade of the product along with the list of top importing and top exporting countries. Report includes graphical representation and forecasts of key data discussed in the above mentioned segment. It further explicates the growth potential of the product.

The report includes other market data like key players in the Industry segment along with their contact information and recent developments. It includes crucial information like raw material requirements, list of machinery and manufacturing process for the plant. Core project financials like plant capacity, costs involved in setting up of project, working capital requirements, projected revenue and profit are further listed in the report.

Reasons for buying the report:

• This report helps you to identify a profitable project for investing or diversifying into by throwing light to crucial areas like industry size, demand of the product and reasons for investing in the product.

• This report provides vital information on the product like its definition, characteristics and segmentation.

• This report helps you market and place the product correctly by identifying the target customer group of the product.

• This report helps you understand the viability of the project by disclosing details like raw materials required, manufacturing process, project costs and snapshot of other project financials.

• The report provides forecasts of key parameters which helps to anticipate the industry performance and make sound business decision.


Our Approach:

• Our research reports broadly cover Indian markets, present analysis, outlook and forecast.

• The market forecasts are developed on the basis of secondary research and are cross-validated through interactions with the industry players. 

• We use reliable sources of information and databases.  And information from such sources is processed by us and included in the report.


Our Market Survey cum Detailed Techno Economic Feasibility Report Contains following information:



Ø  Introduction

·         Project Introduction

·         Project Objective and Strategy

·         Concise History of the Product

·         Properties

·         BIS (Bureau of Indian Standards) Provision & Specification

·         Uses & Applications


Ø  Market Study and Assessment

·         Current Indian Market Scenario

·         Present Market Demand and Supply

·         Estimated Future Market Demand and Forecast

·         Statistics of Import & Export

·         Names & Addresses of Existing Units (Present Players)

·         Market Opportunity


Ø  Raw Material

·         List of Raw Materials

·         Properties of Raw Materials

·         Prescribed Quality of Raw Materials

·         List of Suppliers and Manufacturers


Ø  Personnel (Manpower) Requirements

·         Requirement of Staff & Labor (Skilled and Unskilled) Managerial, Technical, Office Staff and Marketing Personnel


Ø  Plant and Machinery

·         List of Plant & Machinery

·         Miscellaneous Items

·         Appliances & Equipments

·         Laboratory Equipments & Accessories

·         Electrification

·         Electric Load & Water

·         Maintenance Cost

·         Sources of Plant & Machinery (Suppliers and Manufacturers)


Ø  Manufacturing Process and Formulations

·         Detailed Process of Manufacture with Formulation

·         Packaging Required

·         Process Flow Sheet Diagram


Ø  Infrastructure and Utilities

·         Project Location

·         Requirement of Land Area

·         Rates of the Land

·         Built Up Area

·         Construction Schedule

·         Plant Layout and Requirement of Utilities


Project at a Glance

Along with financial details as under:


  •     Assumptions for Profitability workings

  •    Plant Economics

  •    Production Schedule

  •    Land & Building

            Factory Land & Building

            Site Development Expenses

  •    Plant & Machinery

             Indigenous Machineries

            Other Machineries (Miscellaneous, Laboratory etc.)

  •    Other Fixed Assets

            Furniture & Fixtures

            Pre-operative and Preliminary Expenses

            Technical Knowhow

            Provision of Contingencies

  •   Working Capital Requirement Per Month

             Raw Material

            Packing Material

            Lab & ETP Chemical Cost

           Consumable Store

  •   Overheads Required Per Month And Per Annum

         Utilities & Overheads (Power, Water and Fuel Expenses etc.)

             Royalty and Other Charges

            Selling and Distribution Expenses

  •    Salary and Wages

  •    Turnover Per Annum

  •   Share Capital

            Equity Capital

            Preference Share Capital


  •    Annexure 1:: Cost of Project and Means of Finance

  •    Annexure 2::  Profitability and Net Cash Accruals


                Expenses/Cost of Products/Services/Items

                Gross Profit

                Financial Charges     

                Total Cost of Sales

                Net Profit After Taxes

                Net Cash Accruals

  •   Annexure 3 :: Assessment of Working Capital requirements

                Current Assets

                Gross Working. Capital

                Current Liabilities

                Net Working Capital

                Working Note for Calculation of Work-in-process

  •    Annexure 4 :: Sources and Disposition of Funds

  •    Annexure 5 :: Projected Balance Sheets

                ROI (Average of Fixed Assets)

                RONW (Average of Share Capital)

                ROI (Average of Total Assets)

  •    Annexure 6 :: Profitability ratios


                Earnings Per Share (EPS)


             Debt Equity Ratio

        Annexure 7   :: Break-Even Analysis

                Variable Cost & Expenses

                Semi-Var./Semi-Fixed Exp.

                Profit Volume Ratio (PVR)

                Fixed Expenses / Cost 


  •   Annexure 8 to 11:: Sensitivity Analysis-Price/Volume

            Resultant N.P.B.T

            Resultant D.S.C.R

   Resultant PV Ratio

   Resultant DER

  Resultant ROI

          Resultant BEP

  •    Annexure 12 :: Shareholding Pattern and Stake Status

        Equity Capital

        Preference Share Capital

  •   Annexure 13 :: Quantitative Details-Output/Sales/Stocks

        Determined Capacity P.A of Products/Services

        Achievable Efficiency/Yield % of Products/Services/Items 

        Net Usable Load/Capacity of Products/Services/Items   

       Expected Sales/ Revenue/ Income of Products/ Services/ Items   

  •    Annexure 14 :: Product wise domestic Sales Realisation

  •    Annexure 15 :: Total Raw Material Cost

  •    Annexure 16 :: Raw Material Cost per unit

  •    Annexure 17 :: Total Lab & ETP Chemical Cost

  •    Annexure 18  :: Consumables, Store etc.,

  •    Annexure 19  :: Packing Material Cost

  •    Annexure 20  :: Packing Material Cost Per Unit

  •    Annexure 21 :: Employees Expenses

  •    Annexure 22 :: Fuel Expenses

  •    Annexure 23 :: Power/Electricity Expenses

  •    Annexure 24 :: Royalty & Other Charges

  •    Annexure 25 :: Repairs & Maintenance Exp.

  •    Annexure 26 :: Other Mfg. Expenses

  •    Annexure 27 :: Administration Expenses

  •    Annexure 28 :: Selling Expenses

  •    Annexure 29 :: Depreciation Charges – as per Books (Total)

  •   Annexure 30   :: Depreciation Charges – as per Books (P & M)

  •   Annexure 31   :: Depreciation Charges - As per IT Act WDV (Total)

  •   Annexure 32   :: Depreciation Charges - As per IT Act WDV (P & M)

  •   Annexure 33   :: Interest and Repayment - Term Loans

  •   Annexure 34   :: Tax on Profits

  •   Annexure 35   ::Projected Pay-Back Period And IRR