Professional Documents
Culture Documents
Business Plan: Juice Company
Business Plan: Juice Company
JUICE COMPANY
HEAD OFFICE:
A. F. M. Rubayat-Ul-Jannat
73/9, 8/A Dhanmondi 15, Dhaka
Cell: 01675031827
Email: rubayat_rajeev@yahoo.com
Shajahan Munshi
Narayongonj, Dhaka
Cell-01717431244
E-mail: munsi.hemel@yahoo.com
Nafij Ahmed
Zakir Hossain road, Mohammadpur,
Dhaka.
Cell-01711014204
E-mail: nafijahmed@yahoo.com
A.Z.M Shahadot
Road no. 15 Sankor. Dhaka
Cell-01714462940
E-mail: s22link@yahoo.com
Shahinur Akhter
Road no-4/a, Dhanmondi, Dhaka.
Cell-01911445453
E-mail: shahinurakhter@yahoo.com
NATURE OF BUSINESS:
We form our business as a partnership business.
The types of our business are Manufacturing Juices, Distributor/ Wholesaler
SHARE OF PROFIT
1. A. F. M. Rubayat-Ul-Jannat
2. Nafij Ahmed
3. Shahinur Akhter
4. Shajahan Munshi
5. A.Z.M Shahadot
6. Shaila Parvin Shantu
SHARE OF LOSS
25%
15%
25%
15%
10%
10%
25%
15%
25%
15%
10%
10%
10%
25%
10%
A. F. M. Rubayat-Ul-Jannat
Nafij Ahmed
Shahinur Akhter
Shajahan Munshi
15%
15%
A.Z.M Shahadot
Shaila Parvin Shantu
25%
Confidential Agreement
The undersigned reader acknowledges that the information provided by Shahinur Akhter in this
business plan is confidential; therefore, reader agrees not to disclose it without the express
written permission of A. F. M. Rubayat-Ul-Jannat, chairman Smoothy Juice Company Ltd.
It is acknowledged by reader that information to be furnished in this business plan is in all
respects confidential in nature, other than information which is in the public domain through
other means and that any disclosure or use of same by reader may cause serious harm or damage
to membership.
Upon request, this document is to be immediately returned to chairman.
___________________
Signature
A. F. M. Rubayat-Ul-Jannat
Name (typed or printed)
___________________
Date
Executive Summery
We have prepared report is based on Business Plan on Smoothy Juice Company Ltd. To
prepare this report we have followed marketing research methodology for whose are children
and diabetic people. The information, on which the total business plan stands, was the collection
of data from the questionnaire made by Smoothy Juice Company Ltd. To see the market need
and wants. The survey took place inside and outside of Dhaka.
After analyzing questionnaires we made some plan about location, building source of finance,
price, product promotion, and Channel of distribution. We selected our plant location at Savar
and head office at Dhanmondi. So we will get the raw materials easily. We will preserve 500ml,
and 900 ml Orange, Mango, Cocktail Special juices. We keep our price relatively low than other
soft drinks and fruit juice. We will place our advertisement at television & banner. We will
distribute our product near by shop of Dhaka city in the form of bottle packaging so that
consumer can get it easily. The whole production process is in strict conformity with
international standards, and constant research and development all products. We are confident
that our products and services will satisfy the highest of standards
Our pricing policy will be reasonable and channel of distribution will be convenience. So our
target customers will get it easily. We hope that we will carry a good and competitive market
share in soft drinks industry. Smoothy Juice provided superior value to their customer who they
promised throwing advertising. So the customer are loyal the Smoothy Juice bran and build long
term relationships.
Though it is exist in our country, but there is a great potentiality in this sector. If we can able to
flourish this sector by investing more, our national economy will be flourishing. As well as there
are lot of people may earn from this sector and can increase their life style as well increase our
GDP.
Industry Analysis
Industry Analysis
FUTURE OUTLOOK AND TRENDS:
Many juice companies are already established. We determine our competitor as ACME, PRAN,
SHEZAN, FROOTIKA etc. Our company will be based on beverage products. We mainly want
to produce juice. It is a partnership business. Initially we prepare our business plan for three
years. Next three year we target that we capture 5% of total market share. When our company
will start, only three products we produce at that time. We wish to achieve a so much customer
and consumer response in 1 year. It wills our betterment of our company. We get best wishes to
our target customer and also the mind of the customer will obviously great beliefs of our
products. Because we mention that, our product will free from sugar, fat & harmful chemicals.
We expect the sales will be in next year approximately TK 5.50 corer. Our product cost is TK
3,30,50,000. The return on investment is 20% expected.
ANALYSIS OF COMPETITORS:
In food & beverage market there are many renowned companies having their juice products.
Acme Juice
Pran Juice
Frooto Juice
Frutica Juice
Shezan Juice
Slice Juice
Competitors Position
Acme
Pran
8%
Frooto
7%
Frutica
Shezan
Slice
12%
18%
30%
25%
Competitor
Price
Our position
C
Performance
MARKET SEGMENTATION:
We segment our market according to the demographic segmentation. In these segmentation
criteria we segment our customer according to: Age, Sex, Income, and Occupation. Our main
target customer is 60 % of diabetic people.
Business Description
Business Description
Our business name is Smoothy Juice and we have different varieties in juices drinks as well and
our Smoothy Juice Industry is located in Asulia, Savar, Dhaka.
Diet
10
SIZE OF BUSINESS:
This business will produce & provide consumer product and organize medium size business.
Initially we will cover the 2 division of the country but our prospect will be whole of the country.
OFFICE EQUIPMENT:
As a Medium business we start our business with some necessary equipment. Our main office
established in 250 Square ft Space and industry is established in 3000 square ft space. We
arrange our main office with; 10 computers, 6 printers, 10 tables, 50 chairs, 10 fans, and 6 airconditioners. These are our main office equipments but there are also some other stationary and
inventory. The inside view of our main office in Dhanmondi:
Accounts Department
Production
Department
Conference room
Marketing
Department
Chairman Office
HR &
Planning
Department
PERSONNEL:
For our new established business we will prefer skillful and capable employees who are also
experience personnel in their own sector. We will try to maintain quality full employees, than
quantity.
11
BACKGROUND OF ENTREPRENEURS:
ONLY CV
12
Business Strategy
13
Business Strategy
OBJECTIVE:
Become as the Best New Juice Shop in the Bangladesh
Improving the customer satisfaction through the good quality of products
Turn in profits from the first year of operations.
The creation of unique, innovative and healthy products that will differentiate Smoothy
Juice from local juice shops
Four new Outlets in next five years in other city of Bangladesh
To exceed 6 million in annual sales by the third year of plan implementation.
14
Fresh juice daily will give customers a unique experience as well as excellent product.
Maintain good relationships with reliable supplier
Repeat customers.
MISSION:
Establish Smoothy Juice as the Local leading source of healthy energy in the form of freshly
juices with an uncompromising commitment to making a difference through our values.
VISION:
Explore all over the Bangladesh from fresh juices, providing for all their needs always with the
assurance of outstanding quality.
15
Production Plan
16
Production Plan
Whole of the manufacturing maintain by our employees and all the raw materials will be
purchased from our country and abroad and we produced our product in our factory.
JUICE EXTRACTION
Firstly the oil is removed. This process is carried out without causing damage to the fruit. It is
done to avoid undesirable flavors and obtain the highest possible level of aldehydes.
17
Secondly the juice is extracted. The technology used involves cutting and squeezing the orange
and is different to many of the In-line systems used. The HRS process does not damage the peel
and therefore avoids contamination of the juice.
Thirdly the juice is separated from the husk and the seeds. With this process we reduce the bitter
constituents, obtaining a low reading for quick fiber and a low viscosity in NFC.
The resultant juice has a minimum content of the bitter constituents, an agreeable colour,
minimum natural oil content and an increased number of intact juice cells. The Limonina content
is also reduced.
The average cell size in the pulp is increased with a higher percentage of floating pulp.
We must also highlight the fact that the process does not use water during the extraction
processes, the energy consumption has been optimized and the contaminants contained in
residual water have been minimized.
Once the orange juice has been obtained we have to remove the bitterness from the juice. This is
done by a process designed to eliminate the limonina, narangina y hesperidina from the juice.
18
Specifically for Limonina the initial concentration could be as high as 20 ppm and the final result
should be less than 0,1 ppm.
The process starts with stabilised fresh juice and 15 Brix reconstituted juice. They are
centrifuged in order to separate out the pulp from the juice. Lewait Bayer resin is added to the
juice and it is then circulated to a storage vessel where the thermal treatment is carried out.
One of the key aspects related to the treatment of the pulp is the mass transfer. HRS Spiratube
has developed a piston pump particularly suited to this purpose, a pump which is hygienic and
can develop pressures of up to 40 Bar.
Another of the fundamental aspects of the process is the thermal treatment which is carried out
using a triple tube heat exchanger (HRS Spiratube model AS). In this heat exchanger the
product flows through an annulus formed by tree concentric tubes making the units especially
useful for:
Non-Newtonian fluids
19
Finally the process uses an aseptic filler of the type Bag-in-Drum or Bag-in-Box, both
designed by HRS Spiratube, which allow the product to be packed into aseptic containers.
Preformed and pre-sterilised containers of between 5 and 1000 liters are normally used.
MX PASTEURISER
The Pasteurisers MX series produced by HRS Spiratube are characterised by the high speed of
treatment, carrying out product de-aeration when the product is cold and because little
maintenance is necessary.
HRS has developed a new series of Pasteurisers, designated the MX series in which special
attention has been paid to the following features:
Feature 1. Energy recovery. Up to 85% of energy can be recovered which reduces the
processing costs substantially.
Feature 2. Thermal treatment times are reduced. This results in a higher quality product
being provided.
Feature 3. The design is hygienic. This results in a higher quality product being provided. This
key aspect of the design is the elimination of all dead zones within the unit where movement of
the product is restricted. These zones are inevitable present in traditional designs using product
to product heat recovery particularly in the area of the product entry into the headers.
20
Feature 4. Reduction in space. The most visible aspect of the MX technology is the reduction
in size of the units. This has been achieved by eliminating the bends interconnecting the units.
Compared to a traditional design the volume needed for the MX series can be reduced by up to
70%.
In the specific case of orange juice production we can take advantage of the MX technology
because it allows us to use direct product to product heat recovery. The result is a more compact
pasteuriser containing significantly fewer modules.
As an example we can take the case of a plant processing 20 m3 per hour of juice which requires
a thermal treatment of heating the juice from 2C to 98C and then cooling back to 2C.
With indirect recovery (using an intermediate water circuit) 30 units would be required, 22 of
which would be for heat recovery. This system would allow us to recover 80% of the energy
used.
In order to achieve recovery of 80% of the energy using direct recovery (with unpasteurized
product in the shell and the pasteurised product in the tubes) we would require 16 units.
If on the other hand we maintain the original investment and use 30 units, all for direct recovery,
we can recover 91% of the energy, an additional saving of 11% in the energy used.
We can quantify this saving of 11% in energy by assuming we use the process described
(Heating from 2C to 98C and cooling to 2C) with a flow rate of 20.000 kg per hour of juice,
for which we need 0,94 kcal per kilogramme per degree C. If the plant works for 20 hours each
day this would represent a saving of 3.970.560 kcal per day. This quantity of energy would
require 7352 kg of steam per day which, assuming a cost of per kg, would give a saving of 220
per day. If the plant is working 365 days per year this represents a saving of 80.504 per year.
22
SHIPPING
The shipping area contains the chillers used for loading and unloading the tanks. These chillers
use MX and AS type heat exchangers that generate the best heat transfer coefficients. The
products must be chilled down to between 0C and +2C.
In order to market the orange peel we must use a drying plant. The first part of this plant is the
hydrolysis zone which takes the peel coming from the juice plant and adds lime [CaO]. When
we have the hydrolyzed peel it passes to the presses where we obtain a semi-solid product and a
23
liquid. The liquid is passed to a further process of evaporation where we obtain a concentrated
liquid. The semi -solid product and the concentrated liquid are both passed to the final dryer
from which we receive the dry product. The Trommel type dryer can use different types of fuel
such as biomass, natural gas etc. and it is important to realise that the exhaust gases from the
dryer can be used as an energy source on the evaporation plant. Lastly, the product is passed to
a pelletiser which gives the peel in a form which can be sold.
24
PHYSICAL PLANT:
Our Production Industry situated in Asulia, Savar near of Baipayl and Fantasy Kingdom Park.
The Physical plant is as follows:
Industry View
Workers
Accommodation
R
O
A
D
Finished
Good
OFFICE
Raw
Storage
Area
PRODUCTION AREA
25
Marketing Plan
26
Marketing Plan
MARKETING OBJECTIVES
Quality leadership
The main objective of Smoothy Juice that its responsibility to provided best quality which they
promised to their customers. Smoothy Juice successfully fulfills their promised. Smoothy Juice
main objective to provide quality products that satisfied the customer need and their requirement
so Smoothy Juice deliver the quality product.
Communication objective
Smoothy Juice use different sources to attract their target customer. The objective of Smoothy
Juice produces awareness in our customer about new products and also produces awareness to
new customer about Smoothy Juice. Smoothy Juice also tells their customer that they provide
pure juices to their customers. Smoothy Juice also give the knowledge of their juices give you
energy and good taste. Smoothy Juice also gives message that their juices are good for your
health.
27
PRICING STRATEGY
Smoothy Juice set it juices price on value pricing method. Smoothy Juice selling its juices at
price added cost and prifit margin and also keep in mind the key competitors price. Smoothy
Juice provide it customer quality fresh juices that provide customer good health and enjoyement.
Smoothy Juice are available? flavored. is a main objective that its responsibility to provided
best quality who they promised to their customers and they fulfill their promised. Smoothy Juice
is a big price objective that they provided high quality and taken premium price to its customer.
Smoothy Juice contain maximum profit margin is another objective of pricing strategy. Smoothy
Juice provided superior value to their customer who they promised throwing advertising.
PRICE STRUCTURE:
Product name
Mango Juice
(500ml)
Mango Juice
(900ml)
Orange Juice
(500ml)
Orange Juice
(900ml)
Cocktail Special
(500ml)
Cocktail Special
(900ml)
Cost of
Production Marketing
raw
cost
Cost
materials
Profit
Price/
unit
Retailers
Selling
Price
14
3.50
1.50
3.00
22
25
25
6.75
3.25
5.00
40
45
15
2.50
1.50
3.00
22
25
30
6.00
4.25
4.75
45
48
17
4.00
2.50
1.50
25
28
35
8.50
3.50
3.00
50
55
28
DISTRIBUTION STRATEGY
A distribution strategy defines how you are going to move products from point of creation to
points of consumption, in a cost-effective manner. The effectiveness of distribution coverage
and practice is of paramount importance in achieving the desired fruit juice sales. We select
place for Smoothy Juice Show Room and Whole Sale shop near Star Kabab in Sankar
Dhanmandi and Banani. Our location very attractive because that place also very famous for
Food Street. There is no any fresh fruit juices shop. That place is also attractive for juices
because there is no juices corner but there are many good food restaurants like KFC and Pizza
Hat and others. So that is advantage of place for Smoothy Juice.
Manufacturer
Dealer
Wholesalers
Agent
Retailer
29
Manufacturer
Dealer
Wholesalers
Agent
Retailer
Customer
PROMOTIONAL STRATEGIES
Smoothy Juice use different sources to communicate their target marketing. Smoothy Juice use
those sources on that the more customer attract like Local Cable, Newspapers, Billboard and
when they lunch any scheme in juices they use pamphlets to aware their customer. Smoothy
Juice uses the channel to attract the customer and give fully information about juices through
these Electronic media. As our target consumers are Old, Children and all health conscious
people, for this reason we promotion our product to give advertise in television, radio. We also
use vehicle writing method and posturing for our product advertisement. We also promotion our
product with the help of our packaging system. In packaging we mainly follow that the product
will packaged in an attractive form, that make consumers interest on our product. It packaged in
different levels in variation of quantity. So people can afford it easily.
30
Product forecasts:
This types of product continuing in the market on the basis of their features, reasonable price,
standard maintain and also quality. We are also prepare and determine that our product will be
quality full and reasonable price thats why we are optimist about our product that will be
continue a certain time.
Controls:
We believe in best quality. In producing our product we maintain quality as well as quantity. For
control the products quality we will import best quality equipment from abroad. We also
standardization our product from our expert researcher. Our whole production process mainly
base on computer for this reason is done by a very systematic process. We produce our product
which has no harmful chemical. Thats why these products have no side effect and every one in
every age can use our entire product frequently.
31
Organizational Plan
32
Organizational Plan
FORM OF OWNERSHIP
The form of the business is partnership business and all the partners are responsible for the
business. The partners are jointly and severally liable for all debts of the firm. Smoothy Juice ltd
established with 6 partners initially. Each partner has their own particular designation in the
company. Our company is flat organization.
33
TAKA
200
PARTNERSHIP DEED
THIS DEED OF PARTNERSHIP IS MADE on this 30th day of March, 2010 by and
among
A. F. M. Rubayat-Ul-Jannat
73/9, 8/A Dhanmondi 15, Dhaka
Cell: 01675031827
Email: rubayat_rajeev@yahoo.com
Nafij Ahmed
Zakir Hossain road, Mohammadpur,
Dhaka.
Cell-01711014204
E-mail: nafijahmed@yahoo.com
Shahinur Akhter
Road no-4/a, Dhanmondi, Dhaka.
Cell-01911445453
E-mail: shahinurakhter@yahoo.com
Shajahan Munshi
Narayongonj, Dhaka
Cell-01717431244
E-mail: munsi.hemel@yahoo.com
A.Z.M Shahadot
Road no. 15 Sankor. Dhaka
Cell-01714462940
E-mail: s22link@yahoo.com
WHEREAS the above named partners have decided to start the partnership business of Food
and Beverage in the name and style of Smoothy Juice Company Ltd. with effect from 1
34
day of June, 2010 on the terms and conditions hereinafter mentioned and have desired to
reduce the terms and conditions into writing.
NOW THIS INDENTURE IS WITNESSETH AS FOLLOWS:
1.
THAT the PARTIES referred above shall carry on the business of Juice in the
PARTNERSHIP FIRM under the name and style of hereinafter referred to as the
Smoothy Juice Company, Limited , But by their mutual consent may start and carry on
any other business or businesses under any other name or names at any other place or
places.
2.
3.
That the capital required for the business of Partnership shall be contributed time to
time by the PARTIES in such manner in all respect as may be agreed to between them
and such capital may be paid interest as may be mutually agreed from time to time at
the rate of rates not exceeding 12% (Twelve Percent) per annum.
4.
That all the PARTIES referred above shall be Working Partners and shall attend
diligently to the business of the Partnership and carry on the same for the greatest
advantage of the Firm.
5.
That all the WORKING PARTNERS may be paid Salary w.e.f. 1st July Feb., 2010,
for the work of the FIRM as may be agreed mutually from time to time between the
PARTIES in accordance with the provisions of the Income Tax Laws as well as
business necessities and other factors, subject however, that the monthly Salary to each
such Partner shall not exceed as under:
NAME OF WORKING PARTNER MAXIMUM BASIC SALARY NOT TO
EXCEED
6.
1. A. F. M. Rubayat-Ul-Jannat
TK 25000
2. Nafij Ahmed
TK 25000
3. Shahinur Akhter
TK 25000
4. Shajahan Munshi
TK 25000
5. A.Z.M Shahadot
TK 25000
TK 25000
35
7.
That the Profits or Losses, as the case may be, of the Partnership business shall be
divided among the Partners as under :
NAME OF WORKING PARTNER
SHARE OF PROFIT
SHARE OF LOSS
1. A. F. M. Rubayat-Ul-Jannat
25%
25%
2. Nafij Ahmed
15%
15%
3. Shahinur Akhter
25%
25%
4. Shajahan Munshi
15%
15%
5. A.Z.M Shahadot
10%
10%
10%
10%
8.
9.
That any Partner may retire from Partnership after giving a notice to the other Partner
(s) of not less than one month in writing and at the expiry of such notice period he
shall be deemed to have retired.
10. Upon mutual understanding, each Partner or his duly authorized agent shall have free
access to the account books of the Partnership and shall be entitled to take copies or
extracts from any or all such books and records of the Partnership Business.
11. That no Partner shall have the right to sell, mortgage or transfer his share of interest in
the FIRM to any one else except to his heir or heirs or any one of the existing Partners
or to their heir (s). In the event of heir (s) selling his/her share to any one else, the
existing Partners shall have a right or pre-emotion in respect of such share (s) sold.
12. That the Partners shall keep or cause to be kept the books of account of the FIRM at
the principal places of its business and make all entries therein, and that all such books
of account kept shall be closed on 31st March every year or in the case of any necessity
on any other date as the Partners may mutually decide.
13. That no Partner shall do any act or thing whereby FIRM or the FIRM property may
prejudicially effected.
be
14. That the terms of the Partnership Deed may be altered, added to or cancelled by the
written consent of the Parties to this DEED.
15 That the partners can open the bank account of the firm, in any bank and bank account
shall be operated by the partners jointly or individually, as the case may be.
36
16. That the partners shall not take any loan from any person/Financing Company, bank or any
other Govt./Pvt. Department in any case, without the written consent of each other.
17. That in the case of any dispute arising out of this DEED between the Parties of this DEED; it
Shall be decided by Arbitration as provided for under the Indian Arbitration Act.
IN WITNESS WHEREOF the Parties hereto have set and subscribed their respective hands
to these presents the day, month and year first written above.
WITNESSES OF THE PARTNERS AGREEMENT:
1. A. F. M. Rubayat-Ul-Jannat
-Mr.Farid Uddin
2. Nafij Ahmed
3. Shahinur Akhter
- Ruksana Rahman
4. Shajahan Munshi
- Mr. Faqruddin
5. A.Z.M Shahadot
- Seikh Jorina
SIGNATURE OF PARTNERS
1. A. F. M. Rubayat-Ul-Jannat
2. Nafij Ahmed
3. Shahinur Akhter
4. Shajahan Munshi
5. A.Z.M Shahadot
37
The main goal will be of our management team, to manage the organization effectively and
efficiently to continue the business enterprise. The Management Team includes those peoples
who have the real power in making the impossible in possible. All the members are practically
experienced in practical field.
38
Purchasing the all staff of food with better quality from food market
Responsible for all the operations with in the shops (cleanness, quality of food, timely
delivery to the customer)
HEAD OF MARKETING:
Shaila Parvin Shantu, our head of marketing, cause she has completed his graduation on
Marketing major and she has good command over marketing. Marketing involve that
implementing decisions related to the marketing mix variables products, price and promotion
activities. It helps effective decision strategy as well as for forecasting sales, products or services
is indicated in order to project profitability of the venture. The main responsibilities are:
Communicate Internally.
Manage a Budget.
39
Staff Induction.
Staff Retention.
Succession Planning.
Provide counsel and assistance to employees at all levels in accordance with the
company's policies and procedures as well as relevant legislation.
HEAD OF FINANCE:
Shajahan Munshi, our Head of financial manager and planner, he has a great command over
finance because he has a educational and financial management background. Financial
managers responsibilities are that projection of financial data which determine economic
flexibility and necessary financial investment, commitment. Financial officer control the all
finance related task in an organization. The Responsibilities are
Accounts Payable
40
Accounts Receivable
Audit
Budgeting
Cash Receipts
Fixed Assets
Current Assets
Payroll / Benefits
Utility Billing
41
42
Financial Plan
43
Financial Plan
Smoothy Juice Company Ltd.
Pro-forma Income Statement
for the Year ended 31 July 2011
(Taka)
Revenue:
Net Sales
2,55,00,000.00
Purchases
Freight-in
0.00
1,15,00,000.00
3,50,000.00
1,18,50,000.00
Less:
Ending Inventory
17,04,500.00
1,01,45,500.00
Gross Profit
1,53,54,500.00
29,00,000.00
30,000.00
10,90,000.00
Building Rent
16,60,000.00
Repairs
8,15,000.00
1,50,000.00
1,63,400.00
Office Expenses
50,000.00
Miscellaneous
90,000.00
Professional Fees
Telephone
Utilities
1,70,000.00
90,000.00
99,000.00
Marketing Van
1,60,000.00
Packaging Cost
23,00,000.00
97,67,400.00
Operating Profit
55,87,100.00
53,30,200.00
2,56,900.00
1,02,760.00
1,54,140.00
44
Financial Plan
Smoothy Juice Company Ltd
Cash Flow Projections
For the year ended 31st July 2011
Particulars
Details
Cash flow from operating activities:
Net income
(Taka)
1,54,140.00
3,25,000.00
1,10,000.00
2,00,000.00
54,000.00
(2,80,000.00)
(95,000.00)
(65,000.00)
4,03,140.00
95,000.00
5,00,000.00
(2,30,000.00)
(26,00,000.00)
(10,63,000.00)
(32,98,000.00)
000000.00
(85,000.00)
(00000.00)
(85,000.00)
(29,79,860.00)
11,00,00,000.00
10,70,20,140.00
45
(Taka)
4,80,000.00
8,05,400.00
1,05,940.00
9,35,000.00
4,73,000.00
Assets
Currents Assets
Cash and cash equivalents
Inventories
Bank
Account receivables
Prepaid expenses
Marketable securities
(Taka)
4,75,00,000.00
17,04,500.00
65,53,000.00
13,00,850.00
89,00,000.00
85,00,000.00
Long-term Liabilities
Bank loan
Reserve fund
3,46,69,800.00
13,85,000.00
7,44,58,350.00
Owners Equity
Fixed Assets
Rubayet
2,75,00,000.00
Land &Building
1,94,94,965.00
Shajahan
1,65,00,000.00
4,35,00,000.00
Shainur
Nafij
Shaila
Sourav
2,75,00,000.00
1,65,00,000.00
1,10,00,000.00
1,10,00,000.00
Freezer
Furniture and fixture
Computer
Cover Van
Staff vehicles
Total Liabilities
25,26,500.00
18,54,325.00
11,25,000.00
35,00,000.00
23,95,000.00
11,00,00,000.00
14,88,54,140.00
46
Variable Cost
Computer
Cover Van
Air Conditioner
Photocopy Machine
11,25,000.00
35,00,000.00
7,20,000.00
5,50,000.00
Gas Generator
Staff Vehicles
Furniture & Fixture
Freezer
Land & Building
14,50,000.00
23,95,000.00
18,54,325.00
25,26,500.00
Total Cost
Raw Materials
Factory Overhead Cost
Miscellaneous expenses
Salaries & wages
Marketing Van
Utility Bill
Advertisement
Packaging Cost
50,94,965.00 Telephone Bill
1,01,45,500.00
80,000.00
90,000.00
10,90,000.00
1,60,000.00
99,000.00
29,00,000.00
23,00,000.00
90,000.00
1,69,54,500.00
47
48
Tk 4,35,00,000.00
Transportation Cost
Tk 25,00,000.00
Tk 23,95,000.00
Computer
Tk 11,25,000.00
Land &Building
Tk 1,94,94,965.00
Cover Van
Tk 35,00,000.00
Tk 18,54,325.00
Freezer
Tk 25,26,500.00
Total Used
Tk 7,68,95,790.00
Cash in Hand
Tk 4,75,00,000.00
49
Assessment of Risk
50
Assessment of Risk
EVALUATE WEAKNESS OF BUSINESS:
Our main weakness is our business is small size business, thats why we have a very small
capital. So we will able compete with the lower price competitor. And our resources are also
limited in compare to competitors.
The company can improve or eliminate the risk by:
The company should have clear concept about market (national & international) industry
demand.
NEW TECHNOLOGIES:
We dont implement any kind of new technologies in primary stage of our business.
CONTINGENCY PLAN:
In the time when we bought our factory land in Ashulia we saw that there is a big possibility to
introduce a Mineral Water as a side business. But now we dont take any step for this business.
In future, we have a plan when our business is well established we will introduce a Mineral
Water in our business area.
51
APPENDIX
Marketing Research Data
As an initial stage of our business we actually follow some existing group of juice
companies in our country. The main command of our business plan based on the Pran Group
of industries. We followed them to prepare our new business invention. We research their
marketing strategies in different formulas like we have collect data from website and
observing the consumer market.
52
Bibliography:
1. Hisrich D. Robert, Entrepreneurship, 5th Edition
2. Kotler. P, Keller.K. L, Marketing management, 11th Edition
3. Ahammed.M, Commercial Law (Business plan)
4. Gitman. J. Lawerance, Managerial Finance, 10th, Edition
5. Kotler.P& Armstrong, Principle of Marketing, 11th Edition
Website
1. www.google.com
2. www.tatamcgrawhill.com
3. www.pan bev.com
4. www.bplan.com
5. Business Plan Pro Software
== THE END ==
53