Business Plan: Small-Scale Tennis Ball Manufacturing
1. Executive Summary
- Business Name: [Your Brand Name]
- Business Idea: Establish a small-scale unit to manufacture tennis balls using rubber sheets (₹100/kg) and felt covering, sold as practice balls for schools, academies, and recreational players.
- Investment Required: ₹1,00,000 (machines & setup).
- Target Market: Schools, academies, local sports shops, and online buyers.
- Vision: To become a trusted supplier of affordable and durable tennis balls in India.
- Mission: To promote grassroots tennis by making quality balls available at budget-friendly prices.
2. Market Overview
- Industry: Sports goods manufacturing.
- Demand: Growing tennis culture in schools, academies, and fitness clubs.
- Competition: Wilson, Head, Cosco, Nivia.
- Opportunity: Premium brands sell at ₹400–500 for 3 balls. Our target: ₹250–300 for 3 balls.
3. Manufacturing Process
- Rubber Cutting – Rubber sheets cut into required size.
- Molding – Shaping hemispheres using hand press molds.
- Vulcanization – Heat pressing for curing.
- Joining – Two halves glued together.
- Felt Covering – Cutting and pasting felt over rubber core.
- Finishing – Rolling, pressing, and quality checks.
- Packaging – Sets of 3 or 6 balls packed for retail.
4. Machines & Setup (₹1,00,000)
| Machine / Tool |
Cost (₹) |
| Vulcanizer (heat press) |
30,000 |
| Manual press molds |
25,000 |
| Rubber kneading/rolling tools |
20,000 |
| Felt cutting & pasting tools |
10,000 |
| Miscellaneous setup (tables, cutters, adhesives) |
15,000 |
| Total |
1,00,000 |
5. Raw Material Cost (₹100/kg Rubber)
- Rubber per ball: ~60–70g → ₹6.
- Felt covering + adhesive: ₹12–15.
- Packaging: ₹2.
👉 Total cost per ball = ₹20–23
6. Production Capacity & Pricing
- Capacity (manual setup): 500–700 balls/month.
- Selling price: ₹80–100 per ball (₹250–300 for a set of 3).
- Profit per ball: ₹60–70.
7. Example Monthly Profits
| Production |
Selling Price (₹) |
Revenue (₹) |
Cost (₹) |
Net Profit (₹) |
| 500 balls |
80 |
40,000 |
11,500 |
28,500 |
| 700 balls |
80 |
56,000 |
16,100 |
39,900 |
| 700 balls |
100 |
70,000 |
16,100 |
53,900 |
8. 12-Month Financial Projection
| Month |
Production (balls) |
Selling Price (₹) |
Revenue (₹) |
Cost (₹) |
Net Profit (₹) |
| 1 |
300 |
80 |
24,000 |
7,000 |
17,000 |
| 2 |
400 |
80 |
32,000 |
9,200 |
22,800 |
| 3 |
500 |
80 |
40,000 |
11,500 |
28,500 |
| 4 |
600 |
80 |
48,000 |
13,800 |
34,200 |
| 5 |
600 |
80 |
48,000 |
13,800 |
34,200 |
| 6 |
700 |
80 |
56,000 |
16,100 |
39,900 |
| 7 |
700 |
80 |
56,000 |
16,100 |
39,900 |
| 8 |
700 |
100 |
70,000 |
16,100 |
53,900 |
| 9 |
800 |
100 |
80,000 |
18,400 |
61,600 |
| 10 |
800 |
100 |
80,000 |
18,400 |
61,600 |
| 11 |
900 |
100 |
90,000 |
20,700 |
69,300 |
| 12 |
1,000 |
100 |
1,00,000 |
23,000 |
77,000 |
👉 Annual Revenue: ~₹7,24,000
👉 Annual Net Profit: ~₹5,29,000
👉 Break-even: 3–4 months.
9. Sales Channels
- Direct Sales: Sports shops, schools, academies.
- Online Sales: Amazon, Flipkart, Meesho.
- Bulk Orders: Distributors and institutional supply.
10. Risks & Mitigation
- Quality Issues: Regular checks for rubber mix and felt covering.
- Competition: Focus on pricing and grassroots-level customers.
- Scaling: Reinvest profits into semi-automatic machines for higher capacity.
11. Growth Plan
- Year 1: Focus on practice balls for schools/academies.
- Year 2: Expand production, add cricket balls & shuttlecocks.
- Year 3: Invest in better machinery, aim for tournament-level certification.
- Year 4+: Explore exports to Nepal, Sri Lanka, and African countries.
12. Conclusion
With a ₹1 lakh setup (machines + raw materials) and rubber at ₹100/kg, manufacturing tennis balls is profitable. The unit can generate ₹5–6 lakh net profit annually, while also promoting grassroots sports by providing affordable tennis balls.
Comments
Post a Comment