Marketing Management Business Plan Green Brick Manufacturers
Marketing Management Business Plan Green Brick Manufacturers
Marketing Management Business Plan Green Brick Manufacturers
Contents
1. EXECUTIVE SUMMARY.........................................................................................................................1
2. BUSINESS OVERVIEW...........................................................................................................................2
3. SITUATION ANALYSIS...........................................................................................................................3
I. CUSTOMERS.................................................................................................................................3
II. COMPETITIVE ANALYSIS...............................................................................................................4
SWOT Analysis.............................................................................................................................5
Competitive Forces......................................................................................................................7
III. COMPANY....................................................................................................................................9
Mission:.......................................................................................................................................9
Core Values:.................................................................................................................................9
IV. CONTEXT....................................................................................................................................10
4. MARKET INFORMATION (OPPORTUNITY AND ISSUES)......................................................................11
5. OBJECTIVES........................................................................................................................................12
6. MARKETING STRATEGY......................................................................................................................12
7. TARGET MARKET...............................................................................................................................13
8. POSITIONING.....................................................................................................................................13
9. MARKETING MIX................................................................................................................................13
I. PRODUCT...................................................................................................................................13
II. PRICING......................................................................................................................................14
III. PLACEMENT (DISTRIBUTION).....................................................................................................14
IV. PROMOTION..............................................................................................................................14
ADVERTISEMENT.......................................................................................................................14
SALES PROMTION......................................................................................................................15
PUBLIC AWARENESS AND PUBLICITY.........................................................................................15
EVENTS......................................................................................................................................16
WEBSITE.....................................................................................................................................16
Green Brick Manufacturers is a hypothetical startup with a capital of Rs 7,300,000. The business
produces bricks with a slightly different composition but makes a bigger impact on cost of
manufacturing and utilizing industrial waste. These bricks use the usual cement, sand and water
mixture with the compliment of incinerated (burnt) industrial waste, which reduces the usage
of cement by more than 25% but still making these bricks more durable. This means it provides
three major benefits, reduction of cost by as much as Rs 3 per brick, more durability and
utilization of industrial waste for which there is no viable solution in Karachi.
The idea of business is to gain the advantage of cost reducing innovation. This idea is a product
of highly talented team of researcher of Federal Urdu University, one of the researchers
“Muhammad Uzair Khan” is our partner who will be facilitating in further development as well.
This idea is recently highlighted in Turkey by the help of Higher Education Commission of
Pakistan, which provided the facility of visa and travel to represent this innovative idea which
can be beneficial for the environment as well.
We are starting with standard size bricks but plan to introduce customize option to our
customers as well. The place for this facility will be 4 km from Pak Colony near Ibrahim Ali Bhai
School which is near to Asia’s largest marble market. The waste of marble industry is also
utilized in our product.
We hope for this idea to succeed in short and long term as it provides benefits to all from
constructors to society.
Dr Uzair came up with the idea of manufacturing bricks using industrial waste as one of the raw
materials during his research work. Fortunately, this idea carries great potential with it and it is this idea
on which our business is based. Findings not only show that it is possible but also that this will make
possible manufacturing of more reliable and durable bricks than those available in the market.
Moreover, the industrial waste needed for manufacturing these bricks is regularly generated by
industries and is abundantly available. Tons of industrial waste is already there in the warehouses of the
industries. As there is no viable solution for disposal of this waste yet, they are compelled to keep the
waste in their warehouses, which eventually increases their costs.
The idea makes our business bi-directional. We are not only offering a better product, but also
contributing to the effective, efficient and much more productive utilization of industrial waste. The
bricks are made from ash obtained from incinerated (burnt) industrial waste. The mixture of incinerated
ash, cement and sand is combined with water to obtain the material to be used for manufacturing. Our
bricks are cheaper than the traditional bricks, use up to 25% less cement and convert industrial waste
into raw material. Hence, our bricks accompany great competitive edge. Moreover, the demand of
bricks is not seasonal in the city, bricks remain regularly in demand. Hence, our operations will be on
daily basis. Our business will hardly face any seasonal fluctuations.
Our factory is located 4 km from Pak Colony near Ibrahim Ali Bhai School. Moreover, we are located
near Asia’s largest marble market, which lends another big advantage to our business. We will be
delivering our product to the customers from here. At the start of our business, we will have
approximately 6 regular employees in our firm. Other employees will be paid on monthly and unskilled
labor on daily basis and the distributors (transporters) will be hired on contract. Initially, two standard
sizes of bricks will be offered i.e. 5X8X12 inch brick and 3x8x12 inch brick. However, we also intend to
offer bricks of various other sizes and customized brick option later. Primarily, we intend to focus on
business-to-business transactions, and will offer our services to commercial, industrial and
governmental customers. Bulk sales and long term supply agreements will be our specialty that will
separate us from local small-scale manufacturer. Major construction projects will remain our
preference. However, we will also involve in business-to-customer transactions. Initially, our services will
remain within Karachi. But we will look forward to the feasible opportunities of entering not only other
cities of Pakistan, but also the international market.
Our business strategy will be to initially penetrate the local market through our unique product and
capture a large market share. We will invest heavily in research and development activities side by side,
especially to introduce a wide range of products. We will make customizable products one of our
specializations. Expansion will remain the core element of our strategy. Not only do we intend to expand
our business from a city-wide business to a country-wide business, but also to enter the international
business world depending upon the opportunity.
Our researcher and partner Muhammad Uzair Khan has already talked to these industries’
representatives and they have assured of their full support. They are also interested in investing in the
plant to be used by us for incinerating the industrial waste to manufacture bricks. Besides all this, all
financial projections for the “Green Brick Manufacturers” have been very positive reflecting the
imminent success of our business.
3. SITUATION ANALYSIS
The situation of Green Brick Manufacturers has been analyzed using the 4C framework. 4C stands for
customer, competitor (competitive analysis), company (business) and context.
I. CUSTOMERS
Karachi is the business and industrial hub of Pakistan. The city contributes a huge share in the total
earnings of our country. Being situated in the heart of Pakistan is one of the biggest advantages that our
firm has. There is a huge pool of customers demanding bricks for construction. Construction-related
projects are a dime a dozen in Karachi. Almost all type of construction takes place here from small-scale
to large-scale and almost every construction project requires the supply of bricks. Such projects not only
include the construction on industrial sites, but also the construction of apartments, bungalows, shops,
malls, buildings, commercial areas, housing schemes, educational institutes, etc. Hence, there is a huge
demand from the customers belonging to industrial, commercial, residential and other areas.
Within Pakistan there is a great demand for bricks as construction itself is a necessary part of any
economy. There are construction projects in other areas of Pakistan where the government, contractors,
Our product will remain a distinguished offering in the international market too. This reflects a great
potential for our product’s demand abroad. The benefit of being environment-friendly will lure
thousands of eyeballs to our product. There is a great probability of industrially developed nations to
offer us a big opportunity of integrating with their industries to cut the cost and protect the
environment. However, as moving abroad requires mammoth financial support we will look for NGOs
and other international agencies to support us. International market is not our prime target now. We
intend to grow domestically first and then, if a feasible opportunity arises, we will decide whether or not
to enter the international business world.
Contractors and builders i.e. business customers will pervade our target market. The contractors can be
of all types requiring bricks for construction.
In the realm of bricks manufacturing, the manufacturing methods of the firms are almost the same,
traditional and backward. Our unique method of using incinerated ash in brick manufacturing will give
us tremendous competitive edge against competitors. Our method reduces manufacturing cost, making
it possible for us to sell bricks Rs 3 less than the prevailing market price. Our bricks will also be more
durable than those manufactured by our competitors. Moreover, tons of idle industrial waste will be
brought into utilization, which lends another edge resulting in environmental protection. Our product
will beat the competitors’ price and quality; hence, there is a great probability that our product will
quickly and easily penetrate the market making us the market leader.
• SWOT Analysis
The SWOT analysis of our business is presented below. “S” stands for Strengths, “W” for Weaknesses,
“O” for Opportunities and “T” stands for Threats.
• Strengths
Our bricks’ price on average is Rs 2 to Rs 3 less than what competitors’ offer, due to the
usage of incinerated waste that reduces cement usage up to 25% in manufacturing.
Our bricks are more durable than those available in the market.
Our bricks are less water absorbent, which will give extra protection from dampness
during rainy seasons.
Our product – bricks, are environment friendly as they are formed with industrial waste.
Every brick formed is every unit of earth saved from being polluted.
No potential aspect has been identified so far that makes our product inferior to those
available in the market.
• Weaknesses
Our product and eventually our success depend solely on industrial waste’s supply. If
the supply of the waste is stopped due to any reason, we will not be able to manufacture such
bricks.
• Opportunities
Our unique product opens the vistas of opportunities for us. There is no other such
product in the market, so there is potential chance that we could easily capture more and more
markets.
The availability of tons of industrial waste and its continuous production offers us the
opportunity to set up this business and continue it.
We are located in Karachi, which is the heart of our country. Availability of well-built
infrastructure will facilitate us in many operations.
• Threats
For threats, please read Competitive Forces.
• Competitive Forces
Michael Porter’s five-force model is being used to analyze our business’s situation. The model is
presented below:
Substitutes
(Threat of substitutes)
With the introduction of our product in the market, initially, we will find no competitors except those
manufacturing traditional bricks. It will be easy for us to start capturing the market and gain a larger
portion of market share. The big contractors of bricks, who have invested their big investments in brick
manufacturing or the same projects as we intend to target, there can be a fierce rivalry. Also, our
competitors might come up with the same offering as ours or a similar one which can then stimulate
intense competition. This intense segment rivalry can prove fatal for us as we will have to keep pooling
in resources to tackle them. With our costs sky-rocketing it might become difficult for us to continue.
Another threat we might face is the entry of new competitors. And it is probable that we will face it. This
business does not pose any barriers legally or financially. Machinery is available, does not require very
skilled labor, raw material is easily available. There are many very rich parties and business groups who
can easily get into this business seeing its success. They might form cartels and use pressure groups to
throw us out of business. Also with the entry of new entrants into the market the market environment
will become very competitive, which can harm our smooth running business.
Introduction of our product will bring a new dimension in brick manufacturing following which our
competitors will definitely look for bringing substitute for this innovation, like trying new combinations.
Initially, it is not expected that buyers’ bargaining power will grow as only we in the market will be
offering such bricks. We might be price setting firm where we will be in the position to set our own
prices and to easily beat our competitors’ price. Customers will surely buy our cheaper and more
durable product in this case. But with the passage of time it is quite possible that the competitors will
seek a response to our product in the form of a substitute or a similar product. They might also use a
similar manufacturing technique, which will increase the options available to our customers. If so, the
bargaining power of the customers can increase putting pressure on our business. There might be other
unexpected factors too which might raise customer bargaining power.
Industries producing tons of industrial waste are our suppliers on which our entire business depends.
And they will be supplying us industrial waste mainly for the purpose of the disposal. Initially we do not
expect their bargaining power to grow because in a way we are relieving them from the burden of waste
management. Yet, if a way to dispose of this industrial waste is introduced, it is quite probable that the
industrialists will switch to that method. In this way, their bargaining power can increase too much and
it will become a great challenge for us to convince them to keep supplying the waste to us. If they do not
agree to continue their supply to our business, we will lose raw material supply and eventually we might
disappear from the market. The other possibilities which can increase suppliers’ bargaining power
include introduction of substitutes, introduction of even lower cost consuming manufacturing method
that will beat our prices, adoption of similar manufacturing method as ours, etc.
III. COMPANY
We use the industrial waste in innovative ways and form practical reliable products.
• Core Values:
Our core values are:
Green Brick Manufacturers is a partnership business that consists of six partners. The five partners are
friends; i.e. Muhammad Waqas, Syed Muhammad Zeeshan Faheem, Muhammad Sufyan Khan,
Adnan Ahmed Khan and Mohammed Abdullahi Ahmed. The sixth partner is Dr Muhammad Uzair
Khan. He is the brother of our Partner Muhammad Sufyan. Dr Uzair brought this idea during his research
work, which has been transformed from a mere idea into “Green Brick Manufacturers” by our collective
efforts. Startup capital of Rs 7,300,000 will be raised by the five partners (friends) through equal
contributions of Rs 1, 460,000 each. The sixth partner – Dr Uzair, will include his research work and will
deal with the quality control related matters.
Green Brick Manufacturers is mainly concerned with manufacturing low-cost and environment-friendly
bricks. Our factory is located 4 km from Pak Colony near Ibrahim Ali Bhai School and Asia’s largest
marble market.
Initially, our business will focus on city-wide customers and operations. However, with the passage of
time, we also plan to expand if feasible opportunity comes up in the future. We will also look forward to
entering the international market if the situation permits.
IV. CONTEXT
The construction industry of Pakistan bears immense importance for the stability of the economy; it
uses about 9% of the total labor force of Pakistan. The manufacturing of bricks is directly linked with the
prosperity of the local construction industry. Due to less mechanization, our construction industry is
more labor intensive. This is why the construction industry is labeled backward very often. The non-use
of latest technology, old ways of management, outdated procedures, etc. are some of the main factors
The above overview clearly depicts the backwardness of Pakistan’s construction industry and brick
manufacturing as compared to the world where developed countries remain involved in research and
development process. The developed countries’ bricks and other construction materials are found in
great varieties and are far more excellent in their respective areas. The brick manufacturing process in
Pakistan resembles that of the underdeveloped countries in South Asia region. It specially bears a close
resemblance with the backward brick manufacturing process found in Bangladesh and in parts of India.
The variety of bricks include traditional bricks made by combining sand, cement and water, fired bricks,
fired clay bricks, fired clay bricks (high alumina), etc. Handmade and machine-manufactured, both types
of bricks are found.
Brick manufacturing internationally has gained tremendous importance, so much so that it has itself
taken the form of an industry in many countries and is worth in billions. For example, our neighbor India
alone has the brick manufacturing industry of worth US $140 billion annually. In the developed countries
there has been a consistent research work in brick manufacturing field leading to many advances. Yet
our method remains unique of its kind; thereby, opening international opportunities for us. However, in
many parts of the world the brick manufacturing methods remain crude and outdated – as in Pakistan.
According to the Annual Economic Review of State Bank of Pakistan for 2008-2009, the share of
construction industry in GDP growth rate was 2.4 percent. The brick manufacturing methods in Pakistan
are backward and out-dated, and research in this context is almost absent. The traditional old methods,
including the method of mixing sand with cement and water to manufacture bricks, are prevalent. With
the passage of time some advancement has taken place and brick manufacturing has begun to be
carried out through machines too. Both hand-made and machine-made bricks can be found in the
market. Moreover, something very positive in the move toward advancement is that many brick
manufacturers have come online too. They receive the orders from their customers through the internet
and transport the bricks to the requested location, after which the payment is received. However, there
is a plenty of room for more advancement in the prevalent brick manufacturing processes. Despite the
backwardness brick manufacturing remains the backbone of Pakistan’s construction industry.
In the realm of bricks manufacturing, the manufacturing methods of the firms are almost the same,
traditional and backward. Our unique method of using incinerated ash in brick manufacturing will give
5. OBJECTIVES
3. To exceed the breakeven point of 131,055 Bricks before the end of the 2 nd quarter of
second year.
4. To become profitable to minimum level of Rs 28,000 in second year.
5. To gain the support of international environmental protection agencies in research and
further product development.
6. To gain the government contractors of large project with Karachi and Hyderabad.
7. To become the first priority of brick purchasers who want bricks for construction on
large scale.
Our focus will be to cover the aspects the local manufacturers often ignore. Long term agreements and
just in time partners of construction projects. Also research to improve the block strength and letting the
customers know what we are doing to improve our product.
7. TARGET MARKET
Initially contractors and builders i.e. business customers will pervade our target market. The
contractors can be of all types requiring bricks for construction. However, with the passage of time we
also intend to penetrate the consumer market. Hence, looking forward to carrying out both business-to-
business and business-to-customer transactions simultaneously. Yet, our prime focus will remain on
business-to-business transactions.
8. POSITIONING
Green Brick Manufacturers will establish itself as a cost saving, environment friendly, durable and
reliable supplier of raw material to construction contractors.
9. MARKETING MIX
I. PRODUCT
Our firm offers bricks as a product to customers. The bricks are made of a conventional material with
addition of incinerated ash (a complement). The combination results in 25% less cement usage and
significantly improves durability of the bricks as compared to traditionally prevalent bricks. The
incinerated ash is obtained from industrial waste which is easily and abundantly available, textiles,
chemical and marble industry waste is to be utilized. Asia’s largest marble market is just a few kilometer
from the sites. The waste is in the form of sludge, which is dried out and burnt to obtain the incinerated
ash. The mixture of incinerated ash, cement and sand is combined with water to obtain the material to
be used for manufacturing. The material’s composition is as follows:
Material Composition
Cement 8%
Ash(burnt industrial 3%
Sand 89%
We will initially offer standard blocks of 3X 8 X 12 inch and 5X 8 X 12 inch. However, when requested, it
can be altered according to the customer requirements. The quality of our bricks and their durability is
much more than our competitors’ making our product a low-priced good-quality distinct offering. We
will look forward to get our product certified by international agencies.
V. PRICING
The price of our bricks will be Rs7 for 3 X 8 X 12 inch blocks and for 5 X 8 X 12 inch blocks it will be Rs10,
which is around Rs 2 to Rs 3 less than the price of bricks in the local market. Hence, our price will give us
the competitive edge against the competitors and will greatly help in penetrating the market with
tremendous growth potential. Moreover, the quality of our bricks and their durability will be much more
than the competitors’, making our product a low-priced good-quality distinct offering.
Other than the regular price, we are offering discounts to our customers in the form of different
packages. Like “early-order discounts”, “early-payment discounts” and “bulk discounts”. However the
extent of discounts will be dependent on the deals because the raw material rates differ from day to
day. Besides this we will be doing transactions on credit basis too but prompt payment will be
encouraged through discounts. Special discounts will be given to long-term major project contractors.
Moreover, we offer 15% discount if we receive the order one week before the delivery date. We will
also offer 20% discount if our customer uses his own warehouse for the storage of the ordered bricks.
Our distribution network will cover entire Karachi. The distribution network will include trucks, trolleys
etc from specified transportation providers on contract. At first, our distribution network will not be that
big, but in the coming years there is a great potential for the expansion of our network. Our distribution
network will expand as the demand of our bricks increases. Quick delivery will always remain our
preference, at starting we will promise the delivery of bricks in the same day as the order is received.
Later promise to deliver will shrink to within hours. Timely delivery will be guaranteed. We will charge
transportation cost separately from the cost of bricks. Transportation charges will vary from order to
order depending on the delivery location and other factors.
Initial public awareness will be ensured via Print media and electronic media.
• ELECTRONIC MEDIA
Housing projects running advertisements on cable will be contacted to run a joint advertisement,
featuring the point that this project will use Blocks supplied by Green Brick Manufacturers.
• SIGN BOARDS
Sign boards will be displayed on project sites where these bricks will be used “This project is build with
Green Bricks”.
A three color brochure designed on adobe Photoshop will highlight our innovative idea, offers, and
location of our business, contact number along with website address for further information. Initially we
will print 300 Brochures and distribute it to contractors of construction and will also print booklets
having some extra details especially for builders working on construction projects, offering them special
discounts on long term contracts, payment and delivery details etc.
• SALES PROMTION
We are offering discounts to our customers in the form of different packages. Like “early-order
discounts”, “early-payment discounts” and “bulk discounts”. However the extent of discounts will be
dependent on the deals because the raw material rates differ from day to day. Besides this we will be
doing transactions on credit basis too but prompt payment will be encouraged through discounts.
Special discounts will be given to long-term major project contractors. Moreover, we offer 15% discount
if we receive the order one week before the delivery date. We will also offer 20% discount if our
customer uses his own warehouse for the storage of the ordered bricks.
Seminars will be arranged in universities for public awareness of our idea and brand. Several articles and
interviews of our researcher are already printed in renowned newspapers like Jang, The news, Dawn
news and many more. There was a symposium in the previous month in Turkey where this was
We will collaborate with international agencies to further improve our product; this will ensure our
existence is known to the higher ups of government who collaborate with these agencies. This will
attract the attention of government contractors who seek cheap but reliable material for construction.
• EVENTS
Grand opening on 1st January, 2012 will be arranged on site. Our team of researchers, who contributed
this idea with their mentor who headed this research project, will be invited. Also international
environment protection agencies representatives will be invited. Media will be covering the event which
will be highlighting it in news.
World Environment Day (WED) is an annual event that is aimed at being the biggest and most widely
celebrated global day for positive environmental action. WED activities take place all year round but
climax on 5 June every year, involving everyone from everywhere. We will celebrate this event and
invite people from society, EPA, international environment agencies, contractors, builders and media for
awareness regarding our product.
• WEBSITE
A website will be developed with the address www.greenbricks.com.pk. This website will provide
information 24/7. It will also enable B2B customers to place orders online and customize the size of the
bricks, which cost them an additional amount in case they choose a product customized to their size.
Website will be launched one month in advance and it will be updated on daily basis. Our marketing
head along with the sales team will follow up the orders online.
Since initially we are operating in Karachi only. Therefore it will be not be wise to pay some search
engine for keyword search. We will promote our website through brochures, booklet, signboards and
visiting cards mentioning “For further information please visit our website www.greenbricks.com.pk”.
Our product is less costly than ordinary blocks and we are targeting specifically B2B customers who
focus on cost plus reliability. These contractors often have contacts with each other, our satisfied
customers will tell others about this product and we will reward those customers with discounts who
bring other customers to the company.
• PERSONAL SELLING
Our primary tool of sales is personal selling. A team of two energetic sales people under supervision of
our marketing manager will approach contractors through various media like telephone, email, or a visit
10. OPERATIONS
Our factory is located 4 km from “Pak-colony” near “Ibrahim Ali Bhai School” and Asia’s largest marble
market.
• ADVANTAGES
Proximity to suppliers
We require the industrial waste of textile, chemical and fiber industries which are very close to
our factory.
This area has both residential and commercial plots with huge factories.
Transportation is easily available for public and goods.
Asia’s largest marble market is also very close to location and we use 3% marble power in blocks
manufacturing.
Water hydrants are also in front of our factory so we have plenty of water supplies.
Sand and cement availability is also convenient.
VIII. OUTSOURCING:
This has been an established practice of the firms that they store the industrial waste whenever it is
generated. 350 million gallons of industrial waste or affluent is released every day in Karachi alone for
which the firms have currently no viable solution, as there is no system Land filling. Moreover, the firms
incur cost in keeping the waste with them. The industrial waste obtained from chemical industry is in
sludge form, it needs to be treated in a plant specially designed for it. There are only two such plant in
Karachi. One is privately owned and other is owned by CDGK. Therefore they are either storing waste in
their warehouses or dumping it in nights illegally. We plan to ask these companies to pool in funds to
establish an incineration plant near their factories where this sludge will be treated and will be
converted to ash. As the waste after incineration gets reduced to 1/10 th of its size and mass, it is easy
and economical to transport it. As this plant will remain the combined property of these companies we
label it outsourcing.
Proximity to labor
Residential areas are also close to our factory from where we can hire skilled labor easily
at standard rates of the locality.
We will start processing the orders as soon as they are placed as well as per our policy we will
maintain an ending inventory of 30 % of the expected sales in the next quarter.
Material Composition
Cement 8%
Ash(burnt industrial 3%
waste)
Sand 89%
3. Machine can form the bricks at a very rapid pace around 2,000 bricks per hour.
4. Setting, drying, packaging and inventorying the final product.
Other concerns
Store raw material like cement, sand, ash in dry and safe place with shelter and also
near to machinery as shown in the initial layout plan.
Hire workers for cleaning, oiling, fueling and maintaining machinery and cleaning the
factory.
Provide a clean office space environment for Clients to do business dealings.
Machine
Shelter
Bricks
Lab
Office
Exit
Finance Head, Muhammad Waqas will be responsible for controlling the cost on monthly basis, assuring
as per plan;
1. Cash flows
2. Receivables
3. Payment to suppliers
4. Controlling the cost and expenses
Marketing head Zeeshan will be responsible for following the Action plan as per agreement between the
partners and capturing the customer feedback, assuring that his team of sales people successfully
establish and maintain contacts with key customers.
Syed Muhammad Zeeshan Faheem will be the marketing head, who is one of the partners in this
business. Zeeshan will be supported by senior manager and CEO Muhammad Waqas. Two sales people
14. BUDGET
DATE OF MEASURE OF
ITEM COST
COMPLETION SUCCESS
Development of Hit rate of 1000 per
30th DEC Rs. 10,000
website month
Our one weakness can be demand management. We are expecting a sharp increase in demand of our
product which will be hard to fulfill in initial 1 st year of operation. We have a limited storage capacity and
we are operating in a plant of 1000 sq. yard which might not be enough to cater the increasing demand.
This might give our competitors; a chance to snatch these untapped customers and will hurt the
reliability of supply agreements.
I. PROPOSAL
Total start-up costs for “Green Brick Manufacturers” will be Rs 7,300,000. This includes cost to purchase
the necessary Land, equipment, supplies and beginning cash on hand. The start-up period for the
venture will run from 1st December 2011 till end of the year. The opening day for this facility will be
January 1, 2012.
X. FINANCING PLAN
The following chart breaks down the start-up costs and sources of capital.
Amount Sources
Rs 7,300,000 Equity
Amount Uses
Rs 4,000,000 Land
Rs 500,000 Machine
I. INCOME STATEMENT
The income statement is based on the educated estimate about sales mix 30% 3x8x12 inch block
and 70% 5x8x12 inch block and average price of Rs 7in year 2012 Rs8 in year 2013, Rs 9 in year 2014.
Assuming the sales mix remains constant, here are the financial projections. Note we are not mentioning
sales in terms of units it is because we have a sales mix.