Project report for Modular kitchen

Introduction

Emphasizing on the mantra of timeless spaces that are designed to make the everyday extraordinary, The firm has made its way within the industry of delivering bespoke turnkey interior designs that are unique, dynamic, and infused with passion and creativity. With state-of-the-art facilities, acquired skills, and the ability to transform visions into reality, the company creates highly functional and equally exquisite interior spaces which cater to the needs of their clients ranging from corporate to retail and hospitality to residential. 

The firm has been successful in providing avant-garde environments for all its clients by their unique systematic conceptual designs. With their rich experience and highly talented team of professionals, Intech aspires to offer all their clients a wide variety of modular spaces and customized interiors that transform dream design into a visually impressive environment. 

With an aim to uplift, the standards of day to day living Intech thrives to design and develop destinations that leave a long-lasting insignia of flawless artistry ingrained with the company’s ethos and rapidly expand their foothold to be the leading design studio in providing the best turnkey and engineering consultancy services globally. 

Our team-based approach ensures the cross-pollination of ideas and insights. Our staff is encouraged to gain experience across markets and we are committed to providing the highest quality continuing education and profile. A Young & dynamic team of engineers, interior designers, graphic designers, and project managers. We understand the client's need and deliver the service up to their expectation. We provide creative as well as cost-effective design, construction, engineering, and management services.

Our firm sets the path for companies large and small to meet their goals faster, more efficiently, and with higher-quality results - whether embarking on a major capital project or developing a new facility, brand, or a critical initiative.

Scope of the project

There’s a very good reason why India has been earmarked as becoming the world’s third-largest construction market by 2030: the sheer volume of building work going on. From tip to toe, new homes, office blocks, essential infrastructure upgrades, and more, are under construction.
In residential construction alone, over 11 million homes are expected to be built by 2025. That means the interiors market is expanding at a rapid rate. But not all sectors are created equal; some are growing much faster than others.
India’s furniture market is worth around Rs.56000 Cr.– and kitchens, plus associated fittings, represent 40% of this. 10,000 readymade, modular kitchens are sold in the country every month and the market has been witnessing 50% growth year on year since the turn of the decade. By 2019, it is estimated the Indian modular kitchen market will have grown at a compound annual growth rate of 51.87% since 2014. Expect it to keep growing while India keeps building.
As mentioned above, India’s furniture sector is a multi-billion dollar industry – one that is growing between 25-30each year. A report from Techni Research predicts if it keeps expanding at its current rate, the Indian furniture segment will be worth a huge $32 billion by 2019.
To indicate the types of market opportunities available in India, the nation imported $816 million worth of lamps and light fittings in 2015, alongside $403 million in chairs alone. Imported furniture constitutes 85% of the total market.
India’s furniture tastes are far-reaching. It imports products from Germany and Spain, although Asian countries get a good showing too. China, Korea, Malaysia, the Philippines, and Indonesia are amongst the biggest suppliers of furniture to the Indian market.
 

Product / Services & process

The proposed products of the unit are residential and commercial furniture products. Major products/services are

  1. Wardrobes made of wood
  2. Modular Kitchens
  3. Tables, Chairs
  4. Modular Workstations
  5. All Kinds of wood or steel-based furniture for Schools, Offices, Industrial units, and Home furniture.

The products are, generally made as per orders from customers. Materials used are normal steel, Prelamianted Boards, Particle Board, MDF Board Commercial Plywood, Laminates, Veneers, and Laminate Paper.

PROCESS

The raw materials such as steel, Prelamianted Boards, Particle Board, MDF Board Commercial Plywood, Laminates, Veneers, and Laminate Paper are procured from nearby wholesale dealers. With the help of drawings and designers, the products are fabricated with the help of skilled workers. The work order is collected directly through marketing executives. An advance amount will be collected at the time of receiving the work order, to ensure the commitment. Experienced workers are required for the measurements and design. Only skilled workers can do the cutting and fabrication works accurately. The work is time-bound and without the help of skilled labour, the order can execute in time. The step by step process is:

  1. Collection of work orders
  2. Take measurements
  3. Design as per measurements
  4. Material selection and procurement
  5. Production/fabrication process at unit
  6. Installation of products at the site

After the successful installation of the product, the balance amount will be collected to settle the deal.

 

Raw materials / Consumables

The Wood processing industry requires many raw materials, most of which are of processed wood origin. Most of them are wood-made, such as Pre laminated boards, Particleboard, and commercial plywood products. Stainless steel products are also used as per requirement. In addition to that several other materials like emery paper, paints, etc are also required. The major raw materials required are:

  1. Commercial plywood
  2. Particleboard
  3. MDF Boards
  4. Laminates
  5. Veneers
  6. SS handles
  7. Hardware Fittings Like hinges, Lock, tray, and accessories.
  8. MS Sheet, Pipes, and Angles, etc.

In addition to the above major raw materials, need many minor raw materials also, but of course, they are very important in the fabrication. They are:

  1. Nuts
  2. Bolts
  3. Screws
  4. Nails
  5. Washers
  6. Clamps
  7. Hinges
  8. Glues
  9. Packing materials
  10. Paints/coatings
  11. Grease/ lubricates etc.

All of the raw materials are of different types depending on the material, quality, gauge, size, price, brand, etc. They are selected as per the requirement of the customer, quality, and price.

Plant & Machinery / Equipments

The plant and machinery including tools include welding set, drilling machine, grinding machine, cutting tool, hammer, vice, chisels, furniture etc. Regarding welding sets, both gas welding as well as electrical welding sets are required. For out door works, light weight induction welding machine is also needed. The proposed machines and tools are procured from reputed machinery and tool suppliers with utmost care. The machinery/equipment required are:

Sl.No

Name of Machine/ Equipment

Manufacturer/ Supplier

Rate (in Rs.)

Quantity

Total Amt

Remarks

1

PANEL SAW 3200 IN   454300 1 454300  

2

MANUAL EDGE BANDING J3000 IN   241900 1 241900  

3

DUST COLLECTOR DC-52   76700 1 76700  
4 AUTO EDGE BANDER J 4700-IN   949900 1 949900  
5 COLD PRESS J 50-T   495600 1 495600  
6 MULTI BORING DC-32   74000 1 74000  
7 HAND HELD DRILLING MACHINES   12000 4 48000  
8 40 KVA STABILIZER   94000 1 94000  
9 10 HP SCREW TYPE COMMPRESSOR   265500 1 265500  
10 HAND HELD TOOLS    8000 4 32000  

 

 

 

 

Market potential & Strategy

The Indian furniture sector has witnessed remarkable growth over the last few years driven by increased investments in infrastructure. The Interior sector, being closely associated with the infrastructure sectors, is of strategic importance to India’s economy. India on its quest to become a global superpower has made significant strides towards the development of its housing sector. Rapid urbanization in big cities like Delhi, Mumbai, Ahmedabad, Bangalore, Chennai, Kolkata, Hyderabad, Pune, etc. has changed the Indian lifestyle drastically. There is also a noticeable growth in the income & purchasing power of the Indians and the homeownership rates. This is the reason now many Indians spend more on the interior design of their homes to make them unique, well equipped, and sophisticated.

Although there is an upsurge of influence from different countries in the Indian way of life, still Indians never wish to entirely replicate anything. People love to give their spaces an indigenous and unique touch. Also, different homes need different things, so the trend of customizing everything right from the design, décor, and furniture, is growing these days. The use of standard furniture is on a decline. Also, several people are developing an interest in choosing theme-based designs for their homes or commercial spaces. Myriad of themes like the Mediterranean Style, the European Style, the Ethnic Indian Style of Design and Decor is getting common these days. 

All these developmental trends and lifestyle changes with Indians are leading to remarkable growth of the interior design industry in India. From the past few years, the industry has been expanding by 30-40%. Demand in the domestic market also increasing at a fast pace. A market study in this regard reveals the high potential of furniture requirements due to the flourishing construction activities in the area and scarcity in the supply of quality products with fixed timelines. Numerous industrial, educational, commercial, service, and financial institutions are located around the unit. Most of the people living around the unit belong to the middle class and they have sufficient purchase power.

Marketing Strategy

Marketing is the decision-making factor of any enterprise and by knowing this, the promoter has taken all possible ways to market his products and services by canvassing works from builders, contractors, social media, digital platforms, and house owners. The small contractors as builders, electricians, plumbers, etc. will be canvassed for work orders on a commission basis. The promoter will use his wide personal contacts also for grabbing orders. The promoter can easily understand the taste and needs of the customer due to his several years of experience, which will help him in marketing his products and maintain customer satisfaction.

 

Name & Address of Unit

Modular kitchen

Address

Details of unit
Email : [email protected]
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 : 00000
Designation : Proprietor
E-mail : [email protected]
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
Net profit Sales %
Quick ratio
Revenue v/s Expense
Expense Splitup
Sl. no Item Amount Rs
1 DEPOSIT FOR SHED *******
2 HAND HELD SCREW DRIVER MACHINES *******
3 HAND HELD DRILLING NACHINE *******
4 SCREW TYPE COMPRESSOR 10 HP *******
5 STABILIZER 50 KVA *******
6 WOODEN MULTI BORING MACHINE DC-32 *******
7 LAMINATE PRESSING MACHINE COLD PRESS J 50-T *******
8 AUTO EDGE BANDER J 4700-IN *******
9 DUST COLLECTOR DC-52 *******
10 MANUAL EDGE BANDING J 3000-IN *******
11 PANEL SAW J 3200-IN *******
12 SOFTWARE- *******
13 COMPUTERS AND TABLES *******
14 INTERNAL ELECTRIFICATION AND PNEUMATIC LINING *******
15 Preliminary expenses *******
16 Website development *******
17 Working Capital *******
Total *******

 

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 *******

Sl. no Item Rate Quantity Unit Total Rs
1 Home Interiors ( Average) ******* X 12 Month *******
Total *******

Sl. no Item Amount Rs
1 Rent *******
2 Salary *******
3 Salary *******
4 Electricity *******
5 Office expenses and utilities *******
6 Purchase of stock *******
7 Wages *******
Total *******
Sl. no Item Subsidy % No. Rate Amount Rs
1 DEPOSIT FOR SHED ******* 1 ******* *******
2 HAND HELD SCREW DRIVER MACHINES ******* 4 ******* *******
3 HAND HELD DRILLING NACHINE ******* 4 ******* *******
4 SCREW TYPE COMPRESSOR 10 HP ******* 1 ******* *******
5 STABILIZER 50 KVA ******* 1 ******* *******
6 WOODEN MULTI BORING MACHINE DC-32 ******* 1 ******* *******
7 LAMINATE PRESSING MACHINE COLD PRESS J 50-T ******* 1 ******* *******
8 AUTO EDGE BANDER J 4700-IN ******* 1 ******* *******
9 DUST COLLECTOR DC-52 ******* 1 ******* *******
10 MANUAL EDGE BANDING J 3000-IN ******* 1 ******* *******
11 PANEL SAW J 3200-IN ******* 1 ******* *******
12 SOFTWARE- ******* 1 ******* *******
13 COMPUTERS AND TABLES ******* 1 ******* *******
14 INTERNAL ELECTRIFICATION AND PNEUMATIC LINING ******* 1 ******* *******
15 Preliminary expenses ******* 1 ******* *******
16 Website development ******* 1 ******* *******
Total Investment *******
Total Subsidy *******
Net Investment *******
Sl. no Item Amount
1 Term Loan *******
2 Working capital Loan *******
3 Total loan *******
4 Term Loan contribution *******
5 Working capital contribution *******

Year 1(!*) Year 2 Year 3 Year 4 Year 5
Revenue from operation
Sales ***** ***** ***** ***** *****
Add :
Closing stock ***** ***** ***** ***** *****
Total ***** ***** ***** ***** *****
Less :
Opening stock ***** ***** ***** ***** *****
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 Inflow Pre operative period Year 1 Year 2 Year 3 Year 4 Year 5
Capital 0.63 ***** ***** ***** ***** *****
Subsidy ***** ***** ***** ***** ***** *****
Termloan ***** ***** ***** ***** ***** *****
Profit before tax with interest ***** ***** ***** ***** ***** *****
Increase in WC loan ***** ***** ***** ***** ***** *****
Depreciation ***** ***** ***** ***** ***** *****
Increase in Current liability ***** ***** ***** ***** ***** *****
Total Cash Inflow ***** ***** ***** ***** ***** *****
Cash Outflow
Fixed Assets ***** ***** ***** ***** ***** *****
Increase in Current asset ***** ***** ***** ***** *****
Interest on TL ***** ***** ***** ***** ***** *****
Interest on WC ***** ***** ***** ***** ***** *****
Income Tax ***** ***** ***** ***** ***** *****
Decrease in Term loan ***** ***** ***** ***** *****
Drawing ***** ***** ***** ***** ***** *****
Total Cash Outflow ***** ***** ***** ***** ***** *****
Opening balance ***** ***** ***** ***** ***** *****
Net Cashflow ***** ***** ***** ***** ***** *****
Closing balance ***** ***** ***** ***** ***** *****
Liability Pre operative period Year 1 Year 2 Year 3 Year 4 Year 5
A. Share holders funds
Capital ***** ***** ***** ***** ***** *****
Reserve & Surplus ***** ***** ***** ***** ***** *****
B.Non current Liabilities
Termloan ***** ***** ***** ***** ***** *****
C.Current Liabilities
Working capital loan ***** ***** ***** ***** ***** *****
Account payable ***** ***** ***** ***** *****
Total Liability ***** ***** ***** ***** ***** *****
Asset
A. Non current Assets
Fixed Assets ***** ***** ***** ***** ***** *****
B. Current Assets
Inventory ***** ***** ***** ***** ***** *****
Trade receivables ***** ***** ***** ***** ***** *****
Cash and cash equivalence ***** ***** ***** ***** ***** *****
Total Asset ***** ***** ***** ***** ***** *****
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 ***** ***** ***** ***** *****
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
Receipts
a).Net Profit ***** ***** ***** ***** *****
b).Depreciation ***** ***** ***** ***** 0.30
c).Interest on termloan ***** ***** ***** ***** *****
Total ***** ***** ***** ***** *****
Repayments
a).Loan Principal ***** ***** ***** ***** *****
b).Interest on termloan ***** ***** ***** ***** *****
Total ***** ***** ***** ***** *****
DSCR ***** ***** ***** ***** *****
Particulars Rate Year 1 Year 2 Year 3 Year 4 Year 5
Building ***** ***** ***** ***** ***** *****
Less Depreciation ***** ***** ***** ***** *****
Written down value ***** ***** ***** ***** *****
Computers/ Printers /Photocopier/Electronic gadget 00 ***** ***** ***** ***** *****
Less Depreciation ***** ***** ***** ***** *****
Written down value ***** ***** ***** ***** *****
Furniture & fixtures 00 ***** ***** ***** ***** *****
Less Depreciation ***** ***** ***** ***** *****
Written down value ***** ***** ***** ***** *****
Racks & storage/Interior works 00 ***** ***** ***** ***** *****
Less Depreciation ***** ***** ***** ***** *****
Written down value ***** ***** ***** ***** *****
new item 00 ***** ***** ***** ***** *****
Less Depreciation ***** ***** ***** ***** *****
Written down value ***** ***** ***** ***** *****
new 00 ***** ***** ***** ***** *****
Less Depreciation ***** ***** ***** ***** *****
Written down value ***** ***** ***** ***** *****
Air-conditioning 00 ***** ***** ***** ***** *****
Less Depreciation ***** ***** ***** ***** *****
Written down value ***** ***** ***** ***** *****
Other investments 00 ***** ***** ***** ***** *****
Less Depreciation ***** ***** ***** ***** *****
Written down value ***** ***** ***** ***** *****
Total less depreciation ***** ***** ***** ***** *****
Total written down value ***** ***** ***** ***** *****

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.

Read in the language you are comfortable with - image
Read in the language you are comfortable with - image
Click buttons to create report

Project report format for bank loan

A good project report may contain the specific segments and in detailed format to gain confidence from the loan issuing authority

Check format >

Need assistance?

Get help from our experts. Drop us a Whatsapp message now! View video help >

WhatsApp Icon WhatsApp us  Chat Icon Chat with expert

Have some questions?

Share your details, we will call you