8/2/2019 Business Plan Sonal
1/13
SOYASonal HiwaleRahul RasalPawan WankhedeSakshi MittalShilpa ParabBhumika DabhadeSilky SharmaNitesh MangliDinesh ChawareRishikesh Pawade
Presented by
8/2/2019 Business Plan Sonal
2/13
Soya Milk..
Soya bean milk is a relatively stable emulsion milky liquid produced
from ground Soya bean with heat treatment, fine reduction and water
dispersion. It is imitation milk widely used as food for infants that are
suffering from malnutrition, and for individuals afflicted with certainallergies, diabetes and other diseases associated with diet. Soya bean
milk has approximately the same protein content as cow milk and
therefore can act as an excellent protein supplement to ordinary milk.
Soya bean milk can be produced in of unsweetened or sweetened
form. Unsweetened soymilk is a bland milky substance which could
be imported any favor or taste. Sweetened soymilk could either be
consumed as milk or as a beverage item
8/2/2019 Business Plan Sonal
3/13
Nutritional Value per
100g
Cow's Milk
Soya MilkWhole
Semi-
skimmed
Protien 3.4 g 3.5g 3.6g
Fat 3.5g 1.5g 2.3g
Carbohydrate 4.6g 5.4g 3.4g
kJ 269 208 204
kcal 64 49 49
Cholestrol 10mg 5mg 0
Lactose 4.6g 5.4g 0
Soya Milk Vs Cows Milk
8/2/2019 Business Plan Sonal
4/13
Opportunity..
According to the Consumption and Expenditure Survey of 2010, the total
consumption of milk by different expenditure groups in urban and rural areas
is found to be 52,67,61,355 liters .
Per Capital Consumption of milk is computed to be 9.4 liters.
If we assume soya bean milk can substitute about 10% of the demand for
cow milk limited to urban areas only. Based on this assumption demand for
soya bean milk is estimated at 12,57,720 liters using the urban population of
the region for 2012.
The demand for soya bean milk is assumed to be associated with the urban
population. Therefore, a rate of growth of 4% that corresponds to the rate of
urbanization in the country is considered in projecting the demand for the
product.
8/2/2019 Business Plan Sonal
5/13
IMPLEMENTATION SCHEDULEThe following steps involves in the implementation of the project
Activity
Selection of Site.
Form of Ownership. Feasibility Report.
Registration With DIC
Arrangement of Finance
Construction of Factory Shed & Building
Plant Erection and Electrification
Recruitment of Manpower
Arrangement of raw materials including packaging materials.
Selection of marketing channel.
Miscellaneous power and water connection, Pollution Control Board
clearance etc.
8/2/2019 Business Plan Sonal
6/13
PLANT CAPACITY AND PRODUCTION
PROGRAMME
Based on the market study, capital requirement and minimum
economy of scale, the Soya milk has good demand for future.
Initially we will come up small plant set up with annual capacity.
Item Qty. (Kg.)
Flavoured Soya Milk 60,000
Tofu (Soya Paneer) 6,000
Soya Curd 12,000
The Plant will work on the basis of single shifts of 8 hours per
day and 340 working days per annum.
8/2/2019 Business Plan Sonal
7/13
Manufacturing process
8/2/2019 Business Plan Sonal
8/13
Marketing Strategy
Available at gyms and yoga center
Presence in potential selling areas near major gyms.
Print Ads in gyms.
Media spaces at coffee shops.
Promotional strategy issued in public interest.
Promotional Strategy for awareness in schools and colleges
8/2/2019 Business Plan Sonal
9/13
FIXED CAPITAL
Description Amount
Building and storage place setup 200,000.00
Cost of Machine including taxes & duties 230,152.00
Freezer @ Rs. 20,000/- each 20,000.00
Pouch Sealing Machine 10,000.00
Packaging 79,380.00
Electrification and Installation 28,350.00
Office Furniture and Equipments 20,000.00
Pre-Operational Expenses 5,000.00
Total Capital Investment 5,92,882.00
Financial Analysis
8/2/2019 Business Plan Sonal
10/13
WORKING CAPITAL
Monthly Expenses Amount
Interest on Loan @ 18% pa 2177.28
Other Expenses 1,000.00
Manpower Cost 2 Workers @ Rs. 5000/month 10,000.00
Soy Beans @ Rs. 27/kg 21,600.00
Cost of Electricity 10,000.00
Water, Sewer & Maintenance 7,000.00
Fuel - LPG 8,000.00
Rent 10,000.00
Contingency 5,000.00
Depreciation @ 20%pa on Machinery and furniture 4,169.20
Total Expenses 78,946.48
Financial Analysis
8/2/2019 Business Plan Sonal
11/13
TOTAL CAPITAL INVESTMENT
Fixed Capital 5,92,882.00
Working Capital for 2 Month 1,57,892.48
Total 7,52,774.48
Marketing Expenses 75,000.00
Total Cost Required 8,27,774.48
Financial Analysis
8/2/2019 Business Plan Sonal
12/13
Turn Over
Flavoured Soya milk 60,000 kgs @ Rs 11 per kg 6,60,000.00
Tofu (paneer) 6000 kgs. @ Rs 40 per kg. 2,40,000.00
Soya Curd- 12000 kgs. @ Rs 12 per kg. 1,44,000.00
Total 10,44,000.00
Net Profit 216225.52
Net Profit Ratio [(216225.25/1044000)*100] 20.71%
Rate of Return [(216225.52/752774.48)*100] 28.72%
Financial Analysis
8/2/2019 Business Plan Sonal
13/13
Thank You
Top Related