Introduction
The business
idea is for making and marketing of leather sandals. This business idea is
premised on production of 18,200 Leather Sandals per month which translates
into 218,400 Sandals per year. The revenue potential is estimated at US $
45,500 per month which translates into US $ 546,000 per year. This project cost
is US $ 8,150
Production
Process
After the tannery process, different layers of skins and hides are put together
to make shoe soles, another piece is cut that will make the strings of the
shoe. The two pieces are then inter-joined by use of either glue or sewing
machine. The two are finally taken for smoothening more especially at the
edges.
Market Analysis
There is an
ever-increasing demand for leather products processed from skins and hides.
Capital Investment Requirements in US
$
Item |
unit |
qty |
Unit
cost |
Total
|
Heavy Duty sewing machine |
No |
1 |
4,000 |
4,000 |
Smoother machine |
No |
1 |
900 |
900 |
Cutting tools |
No |
5 |
150 |
750 |
Delivery van |
No |
1 |
2,500 |
2,500 |
Total
cost of Machinery |
|
|
|
8,150 |
Production and operating costs in US$
Direct Materials, Supplies and costs
Cost
Item |
Units |
Unit
Cos t/ da |
Qty/
day |
Prod.
cost/ day |
Prod.
Cost/ mont h |
Prod.
Cost/y ear |
skins and hides |
Kgs |
1 |
150 |
150 |
3,900 |
46,800 |
Glue |
rams |
1.5 |
10 |
15 |
390 |
4,680 |
Sub-total |
|
|
|
|
4,290 |
51,480 |
General
costs (Overheads) |
Prod.
Cost/ month |
Prod.
Cost/y ear |
Utilities (power) |
75 |
900 |
Utilities (water) |
20 |
240 |
Salaries |
250 |
3,000 |
Rent |
100 |
1,200 |
Depreciation (Assets write off) Expenses |
170 |
2,038 |
Sub-total |
615 |
7,378 |
Total
Operating Cost |
4,905 |
58,858 |
Production
costs assumed 312 days per year with a daily capacity of 800 Leather Sandals.
Depreciation (fixed assets write off) assumes 4 years life of assets write off
of 25% per year for all assets.
Direct costs
include materials, supplies and other costs that directly go into production of
the product.
Project Product Cost and Price
Structure In US $
Item
|
Qty/day |
Qty/yr |
Unit
cost |
Prod.
Cost/yr |
Unit
price |
Total
revenue |
Leather sandals |
700 |
218,400 |
0.3 |
58,858 |
2.5 |
546,000 |
Profitability Analysis in US $
Profitability
item |
per
day |
per
month |
per
year |
Revenue |
|
|
|
Leather sandals |
1,750 |
45,500 |
546,000 |
Less Prod & Operating Costs |
189 |
4,905 |
58,858 |
Profit |
1,561 |
40,595 |
487,143 |
Source of Supply of Raw Materials and
Equipment
Raw
Materials (skins and hides) can be got from all over regions in East Africa,
and equipment can be obtained from the local market.
No comments
Post a Comment