entrepreneurship plastic recycling project
DESCRIPTION
This is the project for Entrepreneurship MGT601, Virtual University of Pakistan.. About Plastic Recycling PlantTRANSCRIPT
NOORUDDIN MC070400829TEACHER: CH. SHAHZAD ANSAR
ENTREPRENEURSHIP MGT-602PROJECT – BUSINESS PLAN
RECYCLING PLASTIC PLAN
Company Name & Address
Mc070400829VIRTUAL UNIVERSITY OF PAKISTAN
MA JINNAH CAMPUSDEFENCE ROAD,
OFF. RAIWIND ROAD, LAHOREUAN: 042-111-880-880
FAX: 042-9202174
Our Statement of Confidentiality The undersigned reader acknowledged that the information provided by the MC070400829
in this business plan is confidential, therefore , reader agrees not to disclose it without the
express written permission of MC070400829
MC070400829Signature
Our Statement of Financial Needs There are three primary financial statements: The balance sheet, income statement
and statement of cash flow. Each one of these statements is equally important in
communicating the existing or projected financial health of the our recycling
business. These statements are prepared at the end of the financial year to assist our
business to consistently establish, meet goals and objectives.
o Income Statement:
The major category in this statement are revenues and expenses
Both revenue and statement are to be recorded in the year they are
earned or expensed, not when the actual cash is paid or received.
Revenues: sales revenue, service revenue, and interest revenue.
Expenses: salaries of executives, staff salaries, R&D expenses, bad
debt expense, depreciation for the current year expense, interest
expense, and income tax expense
o Cash Flow Statement: This financial statement deals with the cash transactions of the
business in a financial year.
Each period for which the cash flow statement is prepared begins with
a beginning cash balance (which may be zero).
Examples : any revenue received in cash is added and expenses paid in
cash are subtracted. The only transactions which are recorded in this
statement are those which have been made in CASH.
Executive Summary …………………………………………………………….1.0
Industry Analysis ……………………………………………………………….2.0Future outlook and trends………………………..2.1Analysis of competitors………………………….2.2Market segmentation ……………………………2.3Industry forecast…………………………………2.4
Description of Venture……………………………………………………………3.0Product…………………………………………..3.1Services…………………………………………3.2Size of business…………………………………3.3Office equipment and personnel………………..3.4Background of entrepreneurs…………………..3.5.
Marketing Plan…………………………………………………………………..4.0Form of ownership……………………………..4.1Identification of partners………………………4.2Authority of principals…………………………4.3Management team backgrounds……………….4.4Roles and responsibilities of members of organization……………………4.5
Organization Plan ……………………………………………………………..5.0Form of Ownership …………………….……...5.1Identification of Partners…………………….. 5.2Management Team Background ……………..5.3Role and Responsibilities……………………..5.4
Assessment of Risk……………………………………………………………..6.0Evaluate weakness of business ………………...6.1New technologies………………………………6.2
Financial Plan……………………………………………………………………7.0Sources of funds………………………………..7.1Performa income statement……………………7.2Performa balance sheet…………………………7.3Cash flow projections…………………………..7.4
Appendix………………………………………………………………………..8.0
1.0 EXECUTIVE SUMMARY
The purpose of the proposed MC070400829 Recycling Plastic Plan is to provide
resources which seeks to meet the day to day need of plastic consumable,
The growing utilization of plastic in industrial and consumer applications, combined
with increased consumer awareness surrounding solid waste recycling, has lead to
increase demand for recycled plastic materials for recycling
Replay Plastics will capitalize on the opportunities in the recycled resin and
packaging markets through two main divisions: a Recycling Division and a
Packaging Division.
The sophisticated washing treatment plant installed at premises enables
MC070400829 to produce high quality plastic raw materials and plastic products
made from hundred percent post industrial waste.
The plastic is then dried and extruded into high quality recycled granules on the
Company’s Double vented Japanese extruders. And in turn produced a large variety
of value added products.
MC070400829 is earth friendly and it provides a clean environment to this part of the world.
We firmly believe that it is everyone’s responsibility to recycle everything they can because
they can make the difference. We are trying so hard to stem the tide of pollution that is
overwhelming our beautiful planet. We encourage you to take a part in it.
2.0 INDUSTRY ANALYSIS
2.1 FUTURE OUTLOOK AND TREND Sales passing 15 million in first year, 31 million in year 2, growing to $43 million due
to high demand in the region.
Gross margin of 35% or more in first year, 45% in second year then 50% or more.
Net profit of 13% in year one, then exceeding 20% annually starting in year two.
The main key to success is that we will buy all kind of industrial/ post consumer plastic
materials and scraps in various forms, like baled/fluff/sheet/powder/rolls/others. Some of the
regular materials are listed below. If you have additional material related in plastic. We can
handle that too.
Material Form Color Quantity Description
HDPE Baled/lumps/fluff/powder & etc Natural /othersfull
container industrial/post consumer.
LDPE Baled/lumps/fluff/powder & etc Natural /others full
container industrial/post consumer.
LLDPE Baled/lumps/fluff/powder & etc Natural / Othersfull
container industrial/post consumer.
PET Baled/lumps/flakes/rolls & etc mixfull
container Post consumer
Bottle grade, preform
PS Lumps/Regrind/Rolls Natural /othersfull
container INJECTION
PVC Baled/lumps/fluff/Rolls Natural /others full
container extrusion
BOPP (ROLLS) all size mix rolls printed / unprinted full
container Rejects/Surplus/Over
Produce materials
PET (ROLLS) all size mix rolls printed / unprinted full
container Rejects/Surplus/Over
Produce materials
PP (ROLLS) all size mix rolls printed / unprinted full
containerRejects/Surplus/Over
Produce materials
Audio/Video Cassettes / tapes
damage/broken/crush/rolls anyfull
container
rejected/surplus/ overproduce tapesFor
recycling
Tetra Pack Reels/sheets/etc
PE/Allu Coated Sheets/Rolls Unprinted full
container Rejects/Surplus/Prime Over Produce Material
Along with good resources we have enrich management and marketing capabilities to promote our business to provide efficient resources. The forecasted benefits we will be going to avail are as follows:
2.2 ANALYSIS OF COMPETITORS
Plastics' competitive edge rests with its proximity to its target markets, as well as the industry
knowledge, reputation and contacts of its senior management. Their many years of direct
experience have led them to identify this unique opportunity and put together the technology
and sources to take advantage of it. Their reputation in the specific market segment will
result in the achievement of long-term commitments for our production
2.2.1 OUR COMPETITORS
We have already surpassed the following characteristics through strategic planning and
forecasting, which will deal the most common competitive issues in our future run. Such
issues are
Patents— We have already applied for our product under Trade Mark and Patent Law
High start-up costs—In many cases, this barrier is the most daunting one for small
businesses, we have a huge investors and we encourage more to promote us.
Knowledge—Lack of technical, manufacturing, marketing, or engineering expertise
apart from other competitors , we will resolve it as top level management of our
company is high skill and experiences.
Market saturation—It is a basic reality that it is more difficult to carve out a niche in a
crowded market than it is to establish a presence in a market marked by relatively
light competition. We are not going to sell in open market. But our plan is to provide
distributors the chance to earn themselves and earn us revenue as target planning.
2.3 MARKET SEGMENTATION
We have already selected certain product to out market segmented audience. Such services
are
Consulting,
Size Reduction/Grindling,
Subcontracting Jobs,
Fine Seperation,
Dry Blending.
2.4 INDUSTRY FOCUS
Our facility is equipped with the latest state-of-the-art single and twin screw compounding
equipment. Each of these instruments incorporates computer controlled operations and data
acquisition to ensure the optimum product quality and lot-to-lot consistency
Now under the MC070400829 umbrella all the companies are dedicated to providing a
superior level of service and quality. If you would like to try this for yourself visit the online
catalogue or contact us
3.0 DESCRIPTION OF VENTURE
3.1 PRODUCTSWe have a wide varities of product to offer which are carefully designed as per the rules and
regulations of IS0 9001-2000 to provide better quality plastic products / raw materials.
3.1.1 REPROCESS GRANNULES
The Reprocessed Grannules we offer has an
excellent balance of impact strength and flexure
modulus as well as offering high melt flow and
good processability .
3.1.2 GARBAGE BAGS
When it comes to Garbage bags ,Refuse sacks,
Refuse Garden sacks , Bin Liners and standard
can liners, Modern offers quality, reliability and
customer service at competitive prices.
3.1.3 PLASTIC PIPES
Excellent mechanical strength and impact resistance .
Highly controlled production processes leading to high quality pipe products .
No requirements for protective coatings .
3.1.4 PET BOTTLES
A technology leap that breaks the mold. With a
Bottle that provides all the multiple advantages of
PET. Its lightweight , its shatterproof , and its
recloseable.
3.1.5 PLASTIC MOLDED PRODUCTS
One of MC070400829 main aims is the drive for
new and innovative techniques to provide cost
effective solutions . Our house hold products such
as Hangers / Buckets / Cups and other
3.2 SERVICES Consulting,
Size Reduction/Grinding,
Subcontracting Jobs,
Fine Separation,
Dry Blending.
3.3 SIZE OF BUSINESS Strategist , Directors, Investors
Top Level Management 3 Managers, Planning, Distribution & Finances
Researchers , 5- 6 according to plant resources and new conducting operations
Office Staff, 10-15 Accountants, Administration, Sales Rep, Outdoor Clerks
Non Contractual Employee. 5 Peon and Sweepers to keep it clean
Plant Workers , 10 Shift operators and technician
3.4 OFFICE EQUIPMENT & PERSONNEL Heavy Duty Machineries at Plant
Office Furniture, Chairs, Tables, Filing Closet,
Electronics, Computers, Servers, Routers, Radio Link Tower etc
Accessories, Papers, Pen, Files etc
3.5 BACKGROUND OF ENTREPRENEUR Entrepreneur is currently studying in VU 3rd Semester, having 5-6 year experienced in
different industries such as, Commerce, Trade, Manufacturing etc and family history
of running different entrepreneur businesses.
4.0 MARKETING PLAN
4.1 PRICINGMC070400829 has chosen to focus on the production of plastic packaging materials from
recycled post-consumer beverage bottles. Because of the industry experience and expertise of
the management, we have identified a significant available market in the Pakistan
Unit Prices 2008 2009 2010 2011 2012
Recycled Bags 0.25 0.30 0.35 0.36 0.40
Recycled Mold Products 3.75 4.75 5.75 6.75 7.75
Recycled Bottle 0.45 0.50 0.55 0.60 0.65
Recycled Pipes 12.99 14.99 16.99 18.99 20.99
Direct Unit Costs 2005 2006 2007 2008 2009
Recycled Bags 0.5 0.10 0.15 0.20 0.25
Recycled Mold Products 1.75 2.25 3.50 4.75 6.00
Recycled Bottle 0.30 0.32 0.35 0.38 0.43
Recycled Pipes 9.19 9.50 11.75 12.80 13.17
4.2 DISTRIBUTION
All of our initial marketing strategy will be to secure contracts in that segment, and
after reaching full planned capacity, look to grow in concert with that segment and
related markets.
We see little need at present for further market research and development, and will
focus on continually updating our production technology in an effort to remain in the
forefront of our chosen marketplace
4.3 PROMOTION PRODUCT FORECASTMilestone Start Date End Date Budget
Advertising 1/1/2009 31/12/2010 Rs.5,096,256
Banners 1/1/2010 31/12/2012 Rs.1,553,896
News paper Adds 1/1/2009 31/12/2012 Rs.1,099,153
Brochures 1/1/2009 31/12/209 Rs.226,153
Rewards & Incentives 01/01/2011 31/12/2011 Rs.300,000
Awards 01/01/2012 31/12/2012 Rs.824,542
Scholarships 01/01/2010 31/12/2012 Rs.1,000,000
Totals Rs.10,100,000
4.4 CONTROLS
Because the Company is a start-up, our milestones will surround the establishment of
continuing facilities, confirmation of sourcing and sales contracts, equipment acquisition and
installation, staffing and training, and initiating production
Order Equipment
Secure Location
Hire & Trained Skilled Labor
Hire Plant Manager
5.0 ORGANIZATION PLAN
5.1 FORM OF OWNERSHIP
MC070400829 is owned by the initial founders, Nooruddin and other investors who
are the proposed three executives of the operating entity.
The plan was conceived and developed by these individuals, with the intent to apply
their extensive experience and contacts in the industry to building a successful
profitable corporation
5.1.1 START UP SUMMARY
Our largest Start-up Requirement is the building of the recycling and extrusion facility. Its
final value at completion is listed below as a long-term asset of 7,620,000. Aside from the
building itself, we need 2,500,000 in machinery and fixtures, 5,000,000 of inventory (plastic
raw materials) and cash to cover us through the initial year.
5.2 IDENTIFICATION OF PARTNERSNOORUDDIN , one of the active partner is the student studying in VU MBA 3 rd Semester.
Alongwith Investors from different part of the Pakistan enjoying their return for the initial
investment they have made to purchase Bonds of MC070400829
5.3 AUTHORITY OF PRINCIPALS
Chief Executive Office alongwith the Top, Lower
And Middle Managers playing their parts. Also
to focus on stakeholder whereas the future
Investors
5.4 MANAGEMENT TEAM BACKGROUND
MC07040829 currently has commitments from customers to purchase all of the initial
production capacity. Excess flake will be sold to outside customers. All contractual planned
and skilled labor from top managers upto lower plant workers will be higher based on
expertise and qualification.
Nooruddin, President and CEO, has a history of working in this type of industries for the last
5 years as a junior and have the capabilities to work with other to encourage potential hidden
inside the plastic business
Mr. Arif Karim, Investor in Money Market for the last 10-15 years have a portfolio of more
than Rs.1,000,000 in different securities
Ms. Sarah Zain, SEVP and EVP in Garfield Bank in Forex and Treasury Division and have
the founding that this business have potentials in the future to attract investor
5.5 ROLES AND RESPONSIBILITIES OF MEMBERS OF ORGANIZATIONProduction Personnel Responsibilities
Shift Supervisor To supervise all day to day operation and keep it going
Maintainence TechsTo maintain all technical solution arise from non functionality of machinery
Skilled Recycle Plant Labor To produce and make it available within time
Production Assistant (full time) To assist in production issues
Sales and Marketing Personnel To make sales and keep achieving their targets
General and Administrative Personnel
Responsibilities
President To make deicisions
Vice Pres COO To assist in making decisions
CFO To control of all financial operations and forecasting
Plant Manager To achieve by producing as per given target
Accountant Day to day balancing of books
Clerk To assist in miscellaneous activities
Shipper Receiver To keep track of inventories.
6.0 ASSESSMENT OF RISK
6.1 EVALUATE WEAKNESS OF BUSINESS
6.1.1 Limited Supply of raw material
Recycled Plastics s are in high demand, and demand is currently under-supplied.
Many manufacturers are delaying expansion because of uncertainty of supply.
Entrants would have to consider sourcing post-consumer or post-industrial waste and
clean and refine it rather than attempting to purchase flake on the open market.
6.1.2 Equipment costs are high and industry specific, resulting in a high exit cost.
Because of the scarcity of RPET flake, entrants may be forced to establish cleaning
and refining facilities for post-consumer bottles.
The equipment required is costly and very industry specific. It would not easily be re-
sold as a system.
There is a market for used extrusion equipment, which normally sees 60-70% of new
value being realized.
6.1.3 Vertical integration is an important consideration and difficult to accomplish
successfully.
Because of the scarcity of RPET resin, and to maximize profit potential, entrants must
consider a two-stage production facility.
Cleaning and refining post-consumer bottles and extruding the resulting flake into
commercial products requires a management team such as Replay has, with a broad
range of expertise, experience, industry contacts and knowledge in both areas.
6.1.4 Firm contracts for supply and sales.
Replay Management's industry contacts will allow us to secure contracts for both
supply of feed stock and sale of finished goods.
6.1.5 Freight is a major cost of operations; proximity to source of supply and markets is
crucial.
Hauling plastic materials is expensive so entrants will have to consider establishing
facilities close to materials and markets.
Entrants with existing operations would have to consider new separate facilities in
many cases, reducing economies of scale and making management more difficult.
6.2 NEW TECHNOLOGIES
6.2.1 RPET Flake
The current pricing for virgin resin is 0.65-0.73 per lb. and 0.42-.53 for RPET flake. The
new spread between the two has traditionally been maintained at approximately $0.20 per lb.
Technological changing has ascertain great return.
6.2.2PET Film & Sheet
The reported market demand (to replace virgin PS, PVC and PET) if RPET was available
is estimated at 1 billion Current pricing for RPET sheet is 0.70-0.79 per lb. This technology
for Bottle reshaping and designing have been adopted by different international company.
6.2.3RPET Strapping
The total reported domestic plastic strapping market is 240 million . Of this market, industry
usage of virgin polypropylene is 132 million and of PET is 108 million . Strapping
technology have been advanced
7.0 FINANCIAL PLANS
7.1 SOURCES OF FUNDSo Stakeholder
o Shareholders
o Investors
o Money Market
o Financial Institutions
7.2 PERFORMA INCOME STATEMENTIncome Statement
Revenue: Gross Sales 0.00
Less:Sales Returns and Allowances 0.00
Net Sales 0.00
Cost of Goods Sold: Beginning Inventory 0.00 Add: Purchases 0.00 Freight-in 0.00 Direct Labor 0.00 Indirect Expenses 0.00 0.00 Less: Ending Inventory 0.00 Cost of Goods Sold 0.00 Gross Profit (Loss) 0.00
Expenses: Advertising 0.00 Amortization 0.00 Bad Debts 0.00 Bank Charges 0.00 Charitable Contributions 0.00 Commissions 0.00 Contract Labor 0.00 Credit Card Fees 0.00 Delivery Expenses 0.00 Depreciation 0.00 Dues and Subscriptions 0.00 Insurance 0.00 Interest 0.00 Maintenance 0.00 Miscellaneous 0.00 Office Expenses 0.00 Operating Supplies 0.00
Payroll Taxes 0.00 Permits and Licenses 0.00 Postage 0.00 Professional Fees 0.00 Property Taxes 0.00 Rent 0.00 Repairs 0.00 Telephone 0.00 Travel 0.00 Utilities 0.00 Vehicle Expenses 0.00 Wages 0.00 Total Expenses 0.00
Net Operating Income 0.00
Other Income:
Gain (Loss) on Sale of Assets 0.00
Interest Income 0.00
Total Other Income 0.00
Net Income (Loss) 0.00
7.3 PERFORMA BALANCE SHEETBalance Sheet
Current Assets: Cash 0.00 Accounts Receivable 0.00 Less: Reserve for Bad Debts 0.00 0.00 Merchandise Inventory 0.00 Prepaid Expenses 0.00 Notes Receivable 0.00 Total Current Assets 0.00 Fixed Assets: Vehicles 0.00 Less: Accumulated Depreciation 0.00 0.00 Furniture and Fixtures 0.00 Less: Accumulated Depreciation 0.00 0.00 Equipment 0.00 Less: Accumulated Depreciation 0.00 0.00 Buildings 0.00 Less: Accumulated Depreciation 0.00 0.00 Land 0.00 Total Fixed Assets 0.00
Other Assets: Goodwill 0.00 Total Other Assets 0.00
Total Assets 0.00
Liabilities and Capital Current Liabilities: Accounts Payable 0.00 Sales Taxes Payable 0.00 Payroll Taxes Payable 0.00 Accrued Wages Payable 0.00 Unearned Revenues 0.00 Short-Term Notes Payable 0.00 Short-Term Bank Loan Payable 0.00 Total Current Liabilities 0.00 Long-Term Liabilities: Long-Term Notes Payable 0.00 Mortgage Payable 0.00 Total Long-Term Liabilities 0.00
Total Liabilities 0.00 Capital: Owner's Equity 0.00 Net Profit 0.00
Total Capital 0.00
Total Liabilities and Capital 0.00
7.4 CASH FLOW PROJECTIONS
Cash Flow Budget Worksheet [Month] TotalBeginning Cash Balance Cash Inflows (Income): Accts. Rec. Collections 0.00 Loan Proceeds 0.00 Sales & Receipts 0.00 Other: 0.00 0.00
Total Cash Inflows 0.00 0.00Available Cash Balance 0.00 Cash Outflows (Expenses): Advertising 0.00 Bank Service Charges 0.00 Credit Card Fees 0.00 Delivery 0.00 Health Insurance 0 Insurance 0 Interest 0 Inventory Purchases 0 Miscellaneous 0 Office 0 Payroll 0 Payroll Taxes 0 Professional Fees 0 Rent or Lease 0 Subscriptions & Dues 0 Supplies 0 Taxes & Licenses 0 Utilities & Telephone 0 Other: Subtotal 0.00 0.00Other Cash Out Flows: Capital Purchases 0.00 Loan Principal 0.00 Owner's Draw 0.00 Other: 0.00 Subtotal 0.00 0.00 Total Cash Outflows 0.00 0.00Ending Cash Balance 0.00
8.0 APPENDIX
Bangs, David H. The Business Planning Guide: Creating a Plan for Success in Your Own Business. Upstart, 1998.
Belkin, Lisa. "The Art of Making a Plan and Making It Happen." New York Times. December 18, 2000.
Covello, Joseph A., and Brian J. Hazelgren. The Complete Book of Business Plans. Sourcebooks Trade, 1994.
"How to Write a Great Business Plan." Harvard Business Review. July-August 1997.
Jones, Rebecca. "Business Plans: Roadmaps for Growth and Success." Information Outlook. December 2000.
Kravitt, Gregory I. Creating a Winning Business Plan. Probus, 1993.
Massarella, Gregory J. et al. How to Prepare a Results-Driven Business Plan. Amacom, 1993.
Pinson, Linda. Anatomy of a Business Plan. 2d ed. Enterprise Dearborn, 1993.
"Your Business Plan." Phoenix Business Journal. September 29, 2000