Proposed activity: - MANUFACTURING & MARKETING OF PAPER PLATES (BUFFET)

Capacity of the industry: - Buffet sheet Raw material: 30000 No’s, 20000 Seating meal plates.

Benefits of the product : Hygienic, easily disposable and lower prices to consumers.
Market is growing as the people prefer disposable products due to hygienic and use and through and low - cost reasons.

Market potentiality :Market is growing as the people prefer disposable products due to hygienic and use and through and low - cost reasons .

PAPER PLATES MANUFACTURING

Paper plates are made from mill board,grey board, Kraft paper,grease proof paper and other papers, printed and giventhe desired shape and are extensively use. The disposable nature of these plates not only obviates the need for washing and cleaning but also save loses due to breakages that normally occur while using porcelain of glass wares.Paper plates find extensive usage for serving eatable in railways;airlines and other establishments also amount for a major share of the demand of plates.

ECONOMICS OF PRDUCTION ELECTRICITY CONSUMPTION :- 15 Kva
MANPOWER (2+8+1) :- Two semi skilled persons,Eight unskilled Persons and one supervisor

PRODUCTION FOR 10 HOURS ONE SHIFT
Buffet Plate making 10000 No's And buffet Plate Raw material Marking 20000 No's

Product Details:

A. Buffet Plate Raw Material

a) Craft paper 80 GSM (27 Kg per 110 sheets):-	0.24*30000=7200Rs sheet per cost 27/110=0.24 (appox)
b) Green film (245 per kg) (245/875=0.28):-	0.28*30000= 8400Rs
c) Corrugation liner (27 Rs/Kg) (Per kg 54 sheets 27/54=0.50):-	0.50*30000= 15000Rs
c) Gum per kg 25 Rs	0.03*30000= 900 Rs
Consumption per lamination and pasting) per sheet 0.03
(a+b+c+d) (7200+8400+15000+900)= 31500Rs)

B. Seating (Meal) Plate Raw Material

a) Craft paper 80 GSM :-	0.31*20000=6200Rs
27/Kg per 85 sheets):-	sheet per cost 27/85=0.31 (appox)
28 green (245 per Kg) (245/650 = 0.37):-	0.37*20000 = 7400Rs
Gumming charges :	0.01*20000 = 200 Rs
(a+b+c) (6200+7400+200=13800Rs)

C. Others

1) Packing covers material :-	Rs. 150/-
2) Electricity Consumption(50 Units):-	Rs. 480/-
3) Maintains & Over Heads):-	Rs.300/-
4) Transportation :-	Rs.500/-
5) Stationary :-	Rs.200/-
Total :-	Rs.1630/-

D. Wages

1. Unskilled persons (8*160) :-	Rs. 1280/-
2. Corrugation operator per day :-	Rs. 480/-
3. Lamination operator per day:-	Rs.320/-
4) Supervisor :-	Rs.300/-
Total :-	Rs.2380/-

D. Wages

1. Unskilled persons (8*160) :-	Rs. 1280/-
2. Corrugation operator per day :-	Rs. 480/-
3. Lamination operator per day:-	Rs.320/-
4) Supervisor :-	Rs.300/-
Total :-	Rs.2380/-

Total Cost of Production per day

(A+B+C+D) (31500+13800+1630+2380)

Rs. 49,310/-

Sales price

Buffet Plate 10000 No's @1.33 :-	Rs.13300/-
Buffet Plates raw material - 20000 No's @ 1.27 :-	Rs.25400/-
Seating Plate 20000 No's @ 0.76 :-	Rs.15200/-
Total :-	Rs.53900/-

Buffet Plate 10000 No's @1.33 :-	Rs.13300/-
1, Retunes Per shift (10 hours) :-	Rs.53900/-
2, Minimum Cost of production : -	Rs.49310/-
Total :-	Rs.4590/-
Earning of one self employed person per shift / 10 hours 4590/- Rs*30 days = 137700