Project report for Wire nails

Introduction

Project report for wire nails is as follows: 

Wire nail is very well known item, as it is very common product, which is normally used in daily life. It is used for fastening purpose. Its use is so wide spread that it has become part and parcel of the life. Wire nails are pin-shaped, sharp objects of hard metal or alloy used as fasteners. They are typically made of steel, often dipped or coated to prevent corrosion in harsh conditions or improve adhesion. Ordinary nails for wood are usually of soft, low carbon or mild steel while those for concrete are harder. Nails are used for various purposes and industries ranging from building and construction to carpentry. There is a tremendous variety of nails, since they are used for so many different purposes.Wirenails are pin-shaped,sharp  objects of hardmetal or alloy used as fasteners.They are typically made of steel,often dippedo rcoated to prevent corrosion in harsh conditions or improve adhesion.Ordinary nails for wood are usually of soft,low carbon or mild steel while those for concrete are harder...

Product / Services & process

 Most nails are made from coils of metal wire. The wire is fed into a nail-making machine which can produce up to 700 nails per minute. The nails may then be further twisted or formed, cleaned, finished, and packaged.

 

Plant & Machinery / Equipments

 Nail Making Machine (3"x4mm,2.5"x3mm,2"x2.5mm) - 01 Set

Nail Making Machine (2.5"x3.2mm,2"x3.2mm) - 01 Set

Nail Making Machine (2"x3.6mm,1.5"x2.6mm) - 01 Set

Nail making Machine ( 1"x2mm,1.5"x2mm) - 01 Set

Polishing Machine  - 01 Set

Bench Grinder - 01 Set

Drilling Machine - 01 Set

 

 

Market potential & Strategy

India is witnessing a construction boom particularly in suburban areas. This has hugely increased the demand for building materials, including wire nails, which is expected to keep up with the upward trajectory for many decades to come. According to industry inputs, only few percent of the total demand in met by local production and for the rest, the state depends on outside produce for the unsatisfied demand.

PROJECT REPORT

Wire nails

Address

Introduction

Project report for wire nails is as follows: 

Wire nail is very well known item, as it is very common product, which is normally used in daily life. It is used for fastening purpose. Its use is so wide spread that it has become part and parcel of the life. Wire nails are pin-shaped, sharp objects of hard metal or alloy used as fasteners. They are typically made of steel, often dipped or coated to prevent corrosion in harsh conditions or improve adhesion. Ordinary nails for wood are usually of soft, low carbon or mild steel while those for concrete are harder. Nails are used for various purposes and industries ranging from building and construction to carpentry. There is a tremendous variety of nails, since they are used for so many different purposes.Wirenails are pin-shaped,sharp  objects of hardmetal or alloy used as fasteners.They are typically made of steel,often dippedo rcoated to prevent corrosion in harsh conditions or improve adhesion.Ordinary nails for wood are usually of soft,low carbon or mild steel while those for concrete are harder.Nails are used for various purposes and industries ranging from building and construction to carpentry.There is a tremendous variety of nails,since they are used for so many different purposes. There had been an erratic growth of the indigenous industry from  past years.Since the manufacture of wire nails could be undertaken on a small scale or even on a cottage scale,there is  a mushroom growth of nail making units in operation.Future of wire nails will directly depend  upon building activity in country.As  we know that at present country is facing  accute housing problem , so naturally the demand for wire nail is on high.

Product / Services & process

 Most nails are made from coils of metal wire. The wire is fed into a nail-making machine which can produce up to 700 nails per minute. The nails may then be further twisted or formed, cleaned, finished, and packaged.

 

Plant & Machinery / Equipments

 Nail Making Machine (3"x4mm,2.5"x3mm,2"x2.5mm) - 01 Set

Nail Making Machine (2.5"x3.2mm,2"x3.2mm) - 01 Set

Nail Making Machine (2"x3.6mm,1.5"x2.6mm) - 01 Set

Nail making Machine ( 1"x2mm,1.5"x2mm) - 01 Set

Polishing Machine  - 01 Set

Bench Grinder - 01 Set

Drilling Machine - 01 Set

 

 

Market potential & Strategy

India is witnessing a construction boom particularly in suburban areas. This has hugely increased the demand for building materials, including wire nails, which is expected to keep up with the upward trajectory for many decades to come. According to industry inputs, only few percent of the total demand in met by local production and for the rest, the state depends on outside produce for the unsatisfied demand.

Project at a glance

Name & Address of Unit

Wire nails

Address

Details of unit
Email : youremail@gmail.com
Phone : 00000
Constitution : Proprietership
Total project cost : *******
Fixed Capital : *******
Working Capital : *******
Total Bank loan : *******
Promoter(s) contribution : *******
Term loan : *******
Working capital loan : *******
Name & address of promoter(s)
Name : Your name
Address : Address
Phone : 000000
Designation : Proprietor
E-mail : youremail@gmail.com

Project Feasibility Ratio

Debt Service Coverage Ratio (Average) :1.87
Current ratio (Average) :2.63
Year 1Year 2Year 3Year 4Year 5
Current ratio 1.53 2.06 2.62 3.19 3.76
Quick ratio 1.13 1.56 2.10 2.64 3.18
Interest coverage ratio 3.87 5.55 7.00 9.48 14.71
Debt equity ratio 2.863 2.080 1.528 1.020 0.542
TOL/TNW 3.02 1.45 0.79 0.43 0.21
DSCR 1.65 1.86 1.90 1.94 1.97
Gross profit Sales Percentage % 29.23 % 28.54 % 28.18 % 27.86 % 27.50 %
Net profit Sales Percentage % 10.84 % 10.56 % 11.10 % 11.57 % 11.90 %
BEP in % of installed capacity % 49.90 % 27.12 % 27.12 % 27.12 % 27.12 %
BEP in sales of Rs 2,620,800.00 1,840,695.65 1,972,173.91 2,103,652.17 2,235,130.43
Return On Capital Employed 0.26 0.34 0.34 0.33 0.33

Project Feasibility graph

Revenue v/s Expense Expense Splitup
 
Revenue
 
Expense
Net profit Sales % Quick ratio

Project Cost

Sl. no Item Amount Rs
1 Hand Tools *******
2 Weighing machine for 300kg *******
3 Die Set *******
4 Drilling Machine *******
5 Bench grinder *******
6 Polishing machine *******
7 Nail making machine 1'x2mm,1.5 *******
8 Nail making machine 2 *******
9 Nail making machine 2.5'x3mm.2'x3.2mm *******
10 Nail making machine 3'x4mm,2.5'x3mm,2'x2.5mm *******
11 Table and Chairs *******
12 Computer and Printer *******
13 Electrification *******
14 Inaguration *******
15 Project report *******
16 Working Capital *******
Total *******

 

Working Capital Computation

Sl. no Item Amount Rs
1 Consumables / stock in hand *******
2 Work in progress *******
3 Finished goods *******
4 Working expense. *******
5 Receivables/Sundry debtors *******
6 Payables *******
7 Total working capital *******
8 Own Contribution *******
9 Working capital loan *******

Annual Sales / Revenue

Sl. no Item Rate Quantity Unit Total Rs
1 Sales ******* X 318000 Kilogram *******
Total *******

Total Yearly Expense

Sl. no Item Amount Rs
1 Rent *******
2 Skilled worker (1) *******
3 Semi skilled worker (2) *******
4 Sales man (1) *******
5 Office Staff (1) *******
6 Maintanance Charges *******
7 Electricity charges *******
8 Petrol Expenses *******
9 Postage and Telephone *******
10 Stationary *******
11 Wooden dust *******
12 Packing Materials *******
13 High speed wire for nail *******
Total *******

Application of Fund

Sl. no Item Subsidy % No. Rate Amount Rs
1 Hand Tools ******* 1 ******* *******
2 Weighing machine for 300kg ******* 1 ******* *******
3 Die Set ******* 1 ******* *******
4 Drilling Machine ******* 1 ******* *******
5 Bench grinder ******* 1 ******* *******
6 Polishing machine ******* 1 ******* *******
7 Nail making machine 1'x2mm,1.5 ******* 1 ******* *******
8 Nail making machine 2 ******* 1 ******* *******
9 Nail making machine 2.5'x3mm.2'x3.2mm ******* 1 ******* *******
10 Nail making machine 3'x4mm,2.5'x3mm,2'x2.5mm ******* 1 ******* *******
11 Table and Chairs ******* 1 ******* *******
12 Computer and Printer ******* 1 ******* *******
13 Electrification ******* 1 ******* *******
14 Inaguration ******* 1 ******* *******
15 Project report ******* 1 ******* *******
Total Investment *******
Total Subsidy *******
Net Investment *******

Means of Finance

Sl. no Item Amount
1 Term Loan *******
2 Working capital Loan *******
3 Total loan *******
4 Term Loan contribution *******
5 Working capital contribution *******

Profitability Statement

Year 1(!*) Year 2 Year 3 Year 4 Year 5
Revenue from operation
Sales ***** ***** ***** ***** *****
Add :
Closing stock 0.00 0.00 0.00 0.00 0.00
Total ***** ***** ***** ***** *****
Less :
Opening stock 0.00 0.00 0.00 0.00 0.00
Stock purchase ***** ***** ***** ***** *****
Salary ***** ***** ***** ***** *****
Repairs and maintenance charges ***** ***** ***** ***** *****
gas ***** ***** ***** ***** *****
ELECTRICITY bill ***** ***** ***** ***** *****
Total ***** ***** ***** ***** *****
Gross profit ***** ***** ***** ***** *****
Less :
Rent ***** ***** ***** ***** *****
Telephone/Postal &internet charge ***** ***** ***** ***** *****
Total ***** 0***** ***** ***** *****
Depreciation ***** ***** ***** ***** *****
Interest on TL ***** ***** ***** ***** *****
Interest on WC ***** ***** ***** ***** *****
Total ***** ***** ***** ***** *****
Profit before tax ***** ***** ***** ***** *****
Income Tax ***** ***** ***** ***** *****
Profit after tax ***** ***** ***** ***** *****

Cash flow statement

Cash Inflow Pre operative period Year 1 Year 2 Year 3 Year 4 Year 5
Capital 0.63 0.00 0.00 0.00 0.00 0.00
Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Termloan ***** 0.00 0.00 0.00 0.00 0.00
Profit before tax with interest 0.00 ***** ***** ***** ***** *****
Increase in WC loan 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 ***** ***** ***** ***** *****
Increase in Current liability 0.00 0.00 0.00 0.00 0.00 0.00
Total Cash Inflow ***** ***** ***** ***** ***** *****
Cash Outflow
Fixed Assets ***** ***** ***** ***** ***** *****
Increase in Current asset 0.00 0.00 0.00 0.00 0.00
Interest on TL 0.00 ***** ***** ***** ***** *****
Interest on WC 0.00 0.00 0.00 0.00 0.00 0.00
Income Tax 0.00 ***** ***** ***** ***** *****
Decrease in Term loan ***** ***** ***** ***** *****
Drawing 0.00 0.00 0.00 0.00 0.00 0.00
Total Cash Outflow ***** ***** ***** ***** ***** *****
Opening balance ***** ***** ***** ***** ***** *****
Net Cashflow 0.00 ***** ***** ***** ***** *****
Closing balance 0.00 ***** ***** ***** ***** *****

Balance sheet

Liability Pre operative period Year 1 Year 2 Year 3 Year 4 Year 5
A. Share holders funds
Capital ***** ***** ***** ***** ***** *****
Reserve & Surplus 0.00 ***** ***** ***** ***** *****
B.Non current Liabilities
Termloan ***** ***** ***** ***** ***** *****
C.Current Liabilities
Working capital loan 0.00 0.00 0.00 0.00 0.00 0.00
Account payable 0.00 0.00 0.00 0.00 0.00
Total Liability ***** ***** ***** ***** ***** *****
Asset
A. Non current Assets
Fixed Assets ***** ***** ***** ***** ***** *****
B. Current Assets
Inventory 0.00 0.00 0.00 0.00 0.00 0.00
Trade receivables 0.00 0.00 0.00 0.00 0.00 0.00
Cash and cash equivalence ***** ***** ***** ***** ***** *****
Total Asset ***** ***** ***** ***** ***** *****

Repayment of Term loan

Year Installment Outstanding at the beginning Principal repayment Interest Amount paid Outstanding at the end
1 1 ***** ***** ***** ***** *****
1 2 ***** ***** ***** ***** *****
1 3 ***** ***** ***** ***** *****
1 4 ***** ***** ***** ***** *****
1 5 ***** ***** ***** ***** *****
| | | | | | |
| | | | | | |
5 56 ***** ***** ***** ***** *****
5 57 ***** ***** ***** ***** *****
5 58 ***** ***** ***** ***** *****
5 59 ***** ***** ***** ***** *****
5 60 ***** ***** ***** ***** *****

Debt Service Coverage Ratio

Particulars Year 1 Year 2 Year 3 Year 4 Year 5
Receipts
a).Net Profit 0.00 0.00 0.00 0.00 0.00
b).Depreciation 0.00 0.00 0.00 0.00 0.30
c).Interest on termloan 0.00 0.00 0.00 0.00 0.00
Total 0.00 0.00 0.00 0.00 0.00
Repayments
a).Loan Principal 0.00 0.00 0.00 0.00 0.00
b).Interest on termloan 0.00 0.00 0.00 0.00 0.00
Total 0.00 0.00 0.00 0.00 0.00
DSCR 0.00 0.00 0.00 0.00 0.00

Depreciation

Particulars Rate Year 1 Year 2 Year 3 Year 4 Year 5
Building 0.00 0.00 0.00 0.00 0.00 0.00
Less Depreciation 0.00 0.00 0.00 0.00 0.00
Written down value 0.00 0.00 0.00 0.00 0.00
Computers/ Printers /Photocopier/Electronic gadget 00 0.00 0.00 0.00 0.00 0.00
Less Depreciation 0.00 0.00 0.00 0.00 0.00
Written down value 0.00 0.00 0.00 0.00 0.00
Furniture & fixtures 00 0.00 0.00 0.00 0.00 0.00
Less Depreciation 0.00 0.00 0.00 0.00 0.00
Written down value 0.00 0.00 0.00 0.00 0.00
Racks & storage/Interior works 00 0.00 0.00 0.00 0.00 0.00
Less Depreciation 0.00 0.00 0.00 0.00 0.00
Written down value 0.00 0.00 0.00 0.00 0.00
new item 00 0.00 0.00 0.00 0.00 0.00
Less Depreciation 0.00 0.00 0.00 0.00 0.00
Written down value 0.00 0.00 0.00 0.00 0.00
new 00 0.00 0.00 0.00 0.00 0.00
Less Depreciation 0.00 0.00 0.00 0.00 0.00
Written down value 0.00 0.00 0.00 0.00 0.00
Air-conditioning 00 0.00 0.00 0.00 0.00 0.00
Less Depreciation 0.00 0.00 0.00 0.00 0.00
Written down value 0.00 0.00 0.00 0.00 0.00
Other investments 00 0.00 0.00 0.00 0.00 0.00
Less Depreciation 0.00 0.00 0.00 0.00 0.00
Written down value 0.00 0.00 0.00 0.00 0.00
Total less depreciation 0.00 0.00 0.00 0.00 0.00
Total written down value 0.00 0.00 0.00 0.00 0.00

Conclusion

The project as a whole describes the scope and viability of the Trading industry and mainly of the financial, technical and its market potential.The project guarantee sufficient fund to repay the loan and also give a good return on capital investment. When analyzing the social- economic impact, this project is able to generate an employment of 5 and above. It will cater the demand of Trading and thus helps the other business entities to increase the production and service which provide service and support to this industry. Thus more cyclic employment and livelihood generation. So in all ways, we can conclude the project is technically and socially viable and commercially sound too.

HOW IT WORKS?

More than than 500 + people without any knowledge in finance created this report.

You can also download one of our sample report here 

View PDF

MORE REPORTS

About Us

Finline is an automated platform for financial documents. Your risk-free online tool to create a project report to apply for a bank loan. Be it a new business portfolio or an existing CMA for SME, we have solutions for entrepreneurs & enterprises at every stages

Our Contacts

info@finline.in
Trivandrum,
India

(+91) 884-837-7012

Need help ?
884-837-7012 OR Live Chat
974-669-3220 OR Live Chat