Business Profit Report

Profitability Analysis

Complete profitability and earning analysis of agarbatti stick manufacturing business including raw agarbatti production, finished product packaging and monthly income estimation.

Compact Production

Vietnam Profitability Analysis

Raw Profit / Kg

₹ 15/kg

Raw Monthly Profit

₹ 25,350

Production : 65 Kg / Per Day

Raw Material : 750gm Masala + 250gm Stick (23+ 35 = Rs 58)

Finished Product Profit : ₹ 77/kg

Monthly profit from Raw Ag : ₹ 29,250 / Month

Profit Calculation Breakdown

Details	Value
Manufacturing Cost Of Agarbatti	₹ 60/kg
Sales value of local Market	₹68 To ₹70/kg
Net Profit Average	₹ 15/kg
Production Capacity	65 Kg / Per Day
Finished Agarbatti Profit	₹ 77/kg
Total Monthly Profit	₹ 1,50,150

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti

1kg Premix (Masala) = ₹ 31
1kg Sticks = ₹ 138
Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
= Rs. (23 + 35)
= ₹ 58 Raw Material Cost
Total Production Cost = Raw Material + Transport + Electricity
= 58 + 2
1 Kg Raw Agarbatti = ₹ 60/kg

Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 75/kg

Net Profit = 75 - 60 = ₹ 15/kg
Minimum Production = 65 Kg / Per Day
Net Profit / Day = ₹ 975
Monthly Profit From Raw Agarbatti = ₹ 975 × 26 Days = ₹ 25,350

Local Market Profit Analysis

Sales Value Of Local Market =₹68 To ₹70/kg
Net Profit = ₹ 15/kg (Average)

Net Profit / Day = 15 × 65 = ₹ 975
Monthly Profit From Raw Agarbatti = ₹ 975 × 30 Days =₹ 29,250

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price	60 + 63 + 80 (Raw + Perfuming + Packing) = ₹ 203
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg	800 Sticks
No. Of Stick Per Box	20 Sticks
No. Of Boxes Made In 1 Kg	800 / 20 = 40 Boxes Approx.
1 Kg Costing	40 × 10 = ₹ 400
Retailer / Wholesaler Margin	30% Of 400 = ₹ 120
Final Selling Price	400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price	280 - 203 = ₹ 77/kg
Profit / Day	77 × 65 = ₹ 5,005/day
Profit / Month	₹ 5,005 × 30 = ₹ 1,50,150

High Production Model

6G80 Profitability Analysis

Raw Profit / Kg

₹ 15/kg

Raw Monthly Profit

₹ 29,250

Production : 75 Kg / Per Day

Raw Material : 750gm Masala + 250gm Stick (23+ 35 = Rs 58)

Finished Product Profit : ₹ 78/kg

Monthly profit from Raw Ag : ₹ 31,500 / Month

Profit Calculation Breakdown

Details	Value
Manufacturing Cost Of Agarbatti	₹ 60/kg
Sales value of local Market	₹ 68 to 70/kg
Net Profit Average	₹ 14/kg
Production Capacity	75 Kg / Per Day
Finished Agarbatti Profit	₹ 78/kg
Total Monthly Profit	₹ 1,75,500

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti

1kg Premix (Masala) = ₹ 30
1kg Sticks = ₹ 138
Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
= Rs. (23 + 35)
= ₹ 58 Raw Material Cost
Total Production Cost = Raw Material + Transport + Electricity
= 58 + 2
1 Kg Raw Agarbatti = ₹ 60/kg

Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 75/kg

Net Profit = 75 - 60 = ₹ 15/kg
Minimum Production = 75 Kg / Per Day
Net Profit / Day = ₹ 1,125
Monthly Profit From Raw Agarbatti = ₹ 1,125 × 26 Days = ₹ 29,250

Local Market Profit Analysis

Sales Value Of Local Market =₹ 68 to 70/kg
Net Profit = ₹ 14/kg (Average)

Net Profit / Day = 14 × 75 = ₹ 1,050
Monthly Profit From Raw Agarbatti = ₹ 1,050 × 30 Days =₹ 31,500

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price	60 + 62 + 80 (Raw + Perfuming + Packing) = ₹ 202
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg	800 Sticks
No. Of Stick Per Box	20 Sticks
No. Of Boxes Made In 1 Kg	800 / 20 = 40 Boxes Approx.
1 Kg Costing	40 × 10 = ₹ 400
Retailer / Wholesaler Margin	30% Of 400 = ₹ 120
Final Selling Price	400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price	280 - 202 = ₹ 78/kg
Profit / Day	78 × 75 = ₹ 5,850/day
Profit / Month	₹ 5,850 × 30 = ₹ 1,75,500

Industrial Production

6G100 Profitability Analysis

Raw Profit / Kg

₹ 15/kg

Raw Monthly Profit

₹ 31,200

Production : 80 Kg / Per Day

Raw Material : 750gm Masala + 250gm Stick (23+ 35 = Rs 58)

Finished Product Profit : ₹ 78/kg

Monthly profit from Raw Ag : ₹ 36,000 / Month

Profit Calculation Breakdown

Details	Value
Manufacturing Cost Of Agarbatti	₹ 60/kg
Sales value of local Market	₹68 To ₹70/kg
Net Profit Average	₹ 15/kg
Production Capacity	80 Kg / Per Day
Finished Agarbatti Profit	₹ 78/kg
Total Monthly Profit	₹ 1,87,200

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti

1kg Premix (Masala) = ₹ 30
1kg Sticks = ₹ 138
Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
= Rs. (23 + 35)
= ₹ 58 Raw Material Cost
Total Production Cost = Raw Material + Transport + Electricity
= 58 + 2
1 Kg Raw Agarbatti = ₹ 60/kg

Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 75/kg

Net Profit = 75 - 60 = ₹ 15/kg
Minimum Production = 80 Kg / Per Day
Net Profit / Day = ₹ 1,200
Monthly Profit From Raw Agarbatti = ₹ 1,200 × 26 Days = ₹ 31,200

Local Market Profit Analysis

Sales Value Of Local Market =₹68 To ₹70/kg
Net Profit = ₹ 15/kg (Average)

Net Profit / Day = 15 × 80 = ₹ 1,200
Monthly Profit From Raw Agarbatti = ₹ 1,200 × 30 Days =₹ 36,000

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price	60 + 62 + 80 (Raw + Perfuming + Packing) = ₹ 202
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg	800 Sticks
No. Of Stick Per Box	20 Sticks
No. Of Boxes Made In 1 Kg	800 / 20 = 40 Boxes Approx.
1 Kg Costing	40 × 10 = ₹ 400
Retailer / Wholesaler Margin	30% Of 400 = ₹ 120
Final Selling Price	400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price	280 - 202 = ₹ 78/kg
Profit / Day	78 × 80 = ₹ 6,240/day
Profit / Month	₹ 6,240 × 30 = ₹ 1,87,200

Premium Machine

6G PRO Profitability Analysis

Raw Profit / Kg

₹ 15/kg

Raw Monthly Profit

₹ 39,000

Production : 100 Kg / Per Day

Raw Material : 750gm Masala + 250gm Stick (23+ 35 = Rs 58)

Finished Product Profit : ₹ 78/kg

Monthly profit from Raw Ag : ₹ 45,000 / Month

Profit Calculation Breakdown

Details	Value
Manufacturing Cost Of Agarbatti	₹ 60/kg
Sales value of local Market	₹72 To ₹75/kg
Net Profit Average	₹ 15/kg
Production Capacity	100 Kg / Per Day
Finished Agarbatti Profit	₹ 78/kg
Total Monthly Profit	₹ 2,34,000

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti

1kg Premix (Masala) = ₹ 30
1kg Sticks = ₹ 138
Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
= Rs. (23 + 35)
= ₹ 58 Raw Material Cost
Total Production Cost = Raw Material + Transport + Electricity
= 58 + 2
1 Kg Raw Agarbatti = ₹ 60/kg

Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 75/kg

Net Profit = 75 - 60 = ₹ 15/kg
Minimum Production = 100 Kg / Per Day
Net Profit / Day = ₹ 1,500
Monthly Profit From Raw Agarbatti = ₹ 1,500 × 26 Days = ₹ 39,000

Local Market Profit Analysis

Sales Value Of Local Market =₹72 To ₹75/kg
Net Profit = ₹ 15/kg (Average)

Net Profit / Day = 15 × 100 = ₹ 1,500
Monthly Profit From Raw Agarbatti = ₹ 1,500 × 30 Days =₹ 45,000

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price	60 + 62 + 80 (Raw + Perfuming + Packing) = ₹ 202
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg	800 Sticks
No. Of Stick Per Box	20 Sticks
No. Of Boxes Made In 1 Kg	800 / 20 = 40 Boxes Approx.
1 Kg Costing	40 × 10 = ₹ 400
Retailer / Wholesaler Margin	30% Of 400 = ₹ 120
Final Selling Price	400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price	280 - 202 = ₹ 78/kg
Profit / Day	78 × 100 = ₹ 7,800/day
Profit / Month	₹ 7,800 × 30 = ₹ 2,34,000