join with esho globaly esho (english meaning is come) is a mega diversified dynamic, equitable,...
TRANSCRIPT
welcomeJOINT VENTURE PROJECTS OF
ARCHITECTURE RESEARCH AND DEVELOPMENT LTD.
AND
ARCHITECTURE RESEARCH AND DEVELOPMENT LTD. (ARDL) Represented by its Managing Director SUMSUN NAHAR MOONNI,
FALGUNI FOOD & BEVERAGE IND LTD, Represented by its Managing Director Or Chairman MD. ABDULLAH MASUD
ARDL FALGUNI
PROFIT CALCULATION
FALGUNI FOOD & BEVERAGE IND.LTD.
FOR A CALANDER YEAR
Prepared by:
SUMSUN NAHAR
Needed working Capital:
2,25,00,000/= (Two Crore Twenty Five Lac Only)
Capital will be role at least 4 times in a month
So, working capital can be considered 2,25,00,000/= x 4 = 9,00,00,000/= (Nine Crore) in the month.
Set up:• Marketing Department
(Field): • Sales Officers : 100• Area Sales Managers :
15• Regional Managers :
03• Dealers : 100• Depot.s : 15• Total People : 118•
Set up:• Marketing Department
(Field): • Sales Officers : 100• Area Sales Managers :
15• Regional Managers :
03• Dealers : 100• Depot.s : 15• Total People : 118•
• Workers : 100• Supervisors : 04• Manager : 01• Quality Control Officer : 01• Chemist : 01• Computer Operator/OC : 01• Office Assistant : 01• Security : 02• Total People : 111
Production Department (Factory):
ভে�জাল মুক্ত ও গুণগত মানসম্পন্য
পন্য গ্রাহকদে�র মাদেজ পরিরদে�শনকরা
আমাদে�র পণ্য পৃরি�রি� �্যারিপ
�াজারজাতকদের
রি�দে�শী মূদ্রা অজ#ন করা
• Chairman : 01• Managing Director : 01• Director Finance : 01• Director Marketing : 01• General Manager : 01
Admin./ Finance/ HR (Head Office):
• Admin Officer : 01• Accountant : 01• Marketing Support : 01• Computer Operator : 01• Receptionist : 01• Office Assistant : 01• Total People : 11• Company Total Colleagues
: 240
Expenditure: Sales Focus monthly: 10,00,00,000/= (Ten
Crore Only)• Marketing Department (Field):• Sales Officers : 20,00,000/=• Area Sales Managers : 4,00,000/=• Regional Managers : 1,50,000/=• Dealers : 60,00,000/=• Depot.s : 50,00,000/=• Goods Transport : 15,00,000/=• Ad (Print & Electronic) : 60,00,000/=• Maintenances (Vehicle) : 1,00,000/=• Fuel : 50,000/=• Telephone & Networking : 60,000/=• Damages : 2,00,000/=• Print/Photo copy/Papers : 1,00,000/=• Incentives : 8,00,000/=• Miscellaneous :1,00,000/=• Total : 2,24,60,000/= (±
2,25,00,000/=)
Production Department (Factory):
• Workers : 6,00,000/=• Supervisors : 60,000/=• Manager : 25,000/=• Quality Control Officer : 30,000/=• Chemist : 40,000/=• Computer Operator/OC : 15,000/=• Office Assistant : 8,000/=• Security : 30,000/=• Maintenances : 2,00,000/=• House Rent : 70,000/=• Utility : 70,000/=• Printing : 4,00,000/=• Telephone & Network : 30,000/=• Entertainment : 15,000/=• Raw Materials : 6,20,00,000/=• Miscellaneous : 2,00,000/=• Total : 6,37,93,000/=
(±6,40,00,000/=)
Admin./ Finance/ HR/ Top Management (Head Office):
• General Manager : 1,20,000/=• Admin Officer : 25,000/=• Accountant : 20,000/=• Marketing Support : 15,000/=• Computer Operator : 15,000/=• Receptionist : 10,000/=• Office Assistant : 7,000/=• Office Rent : 70,000/=• Utility : 50,000/=• Telephone : 50,000/=• Printing : 50,000/=• Transport : 1,00,000/=• Maintenances : 50,000/=• Entertainment : 25,000/=• Office Purchase : 1,50,000/=• Monthly Meeting : 150,000/=• Vehicle : 16,50,000/=• Driver : 10,000/=• Miscellaneous : 1,58,000/=• Total : 27,00,000/=
:
Expenditure: Sales Focus monthly: 10,00,00,000/= (Ten
Crore Only)• Marketing Department (Field):• Sales Officers : 20,00,000/=• Area Sales Managers : 4,00,000/=• Regional Managers : 1,50,000/=• Dealers : 60,00,000/=• Depot.s : 50,00,000/=• Goods Transport : 15,00,000/=• Ad (Print & Electronic) : 60,00,000/=• Maintenances (Vehicle) : 1,00,000/=• Fuel : 50,000/=• Telephone & Networking : 60,000/=• Damages : 2,00,000/=• Print/Photo copy/Papers : 1,00,000/=• Incentives : 8,00,000/=• Miscellaneous :1,00,000/=• Total : 2,24,60,000/= (±
2,25,00,000/=)
Directors:
• Chairman : 1,50,000/=• Managing Director : 1,50,000/=• Director Finance :
1,20,000/=• Director Marketing : 1,20,000/=• Director : 1,00,000/=• Telephone : 25,000/=• Transport : 1,25,000/=• Total : 7,90,000/= (±
8,00,000/=)
Department wise Expenditure:
• Marketing : 25.00%• Production : 71.00%• Head Office : 3.00%• Directors : 1.00%• Total Costing : 100.00%• Total Company Costing : 9,00,00,000/= (Nine
Crore Only)• Sales focus : 10,00,00,000/= (Ten
Crore Only)• Profit margin (EBIT) : 11.11%• Net Profit : 10.00% (Calculated)• Targeted Net Profit : 08.00%• (In the true sense 1,00,00,000/= profit coming from
2,25,00,000/= capital• Which means 44.44% in months!!!!!!• And• 533.33% in a calendar year!!!!!!!!!!!!!!!)
• 1st Month trial Month• 2nd Month Target : 10.00 Crore• 3rd Month Target : 13.00 Crore• 4th Month Target : 16.00 Crore• 5th Month Target : 20.00 Crore• 6th Month Target : 25.00 Crore• 7th Month Target : 30.00 Crore• 8th Month Target : 37.00 Crore• 9th Month Target : 45.00 Crore• 10th Month Target : 54.00 Crore• 11th Month Target : 65.00 Crore• 12th Month Target : 75.00 Crore• Starting New Year : 80.00 Crore• After Completion of one year Falguni Food and
Beverage Industries Limited will be the company of 80 Crore i.e. 800 million Taka i.e. 10 million USD with 10% net profit margin.
• NB: Everything depends upon working capital arrangement.
• So, make the wise decision!!!!!!!!!!!!!!!!!•