Introduction
This business idea is for the production and
marketing of powder milk. The business idea is premised on the production of
52,000 kg of powder milk per month which translates into 624,000 kg per year.
The revenue potential is estimated at US$ 208,000 per month which translates
into US$ 2,496,000 per year. The project cost is US$ 1,688,194.
Production
Process
Milk bubbles are sprayed in hot air for 3-30
seconds. The water particles from the milk get evaporated and remain as powder.
As this happens in fractions of time, the healthy particles of milk are
protected.
Market: Milk products are consumed countrywide
Tools
and Equipment in US$
Item |
Unit |
Qty |
Unit Cost |
Total |
Auto
miser |
No |
1 |
10,000 |
10,000 |
lactoscan |
No |
1 |
250 |
250 |
Parking
machine |
No |
1 |
9,000 |
9,000 |
storage
container |
No |
2 |
250 |
500 |
Milk
sampler |
No |
1 |
25 |
25 |
Milk
reception unit |
No |
1 |
10,000 |
10,000 |
Delivery
van |
No |
3 |
2,500 |
7,500 |
Total cost of Machinery |
|
|
|
37,275 |
Production
and Operating Costs in US $ Direct Materials, Supplies and Costs
Cost
Item |
Units |
Unit
Cost/day |
Qty/
da |
Prod.
cost/ day |
Prod.
Cost/ month |
Prod.
Cost/ year |
Milk |
|
0.3 |
20,000 |
5,000 |
130,00 |
1,560,000 |
Packaging
materialls |
|
5.0 |
10 |
50 |
1,300 |
15,600 |
Sub-total |
|
|
|
|
131,300 |
1,575,600 |
General
costs (Overheads) |
|
|
Utilities
(power) |
300 |
3,600 |
Utilities
(water) |
200 |
2,400 |
Fuel |
1,500 |
18,000 |
Salaries |
2,500 |
30,000 |
Rent |
1,000 |
12,000 |
Depreciation
(Assets write off) Expenses |
777 |
9,319 |
Sub-total |
6,277 |
75,319 |
Total Operating costs |
137,577 |
1,650,919 |
Production assumed 312 days per year with a daily
capacity of 20,000 Liters of powder milk. Depreciation (fixed assets write off)
assumes 4 years life of assets write off at 25% per year for the delivery vans.
Direct costs include materials, supplies and other costs that directly go into
production of the product
Product
Cost and Price Structure in US$
Item |
Qty/ day |
Qty/yr |
Unit Cost |
Prod. Cost /year |
Unit price |
Total revenue |
Powder
milk |
2,000 |
624,000 |
2.6 |
1,650,919 |
4.0 |
2,496,000 |
|
|
|
|
1,650,919 |
|
2,496,000 |
Profitability
Analysis in US$
Profitability item |
per day |
per month |
per year |
Revenue |
|
|
|
Powder
milk |
8,000 |
208,000 |
2,496,000 |
Less
Prod & Operating Costs |
5,291 |
137,577 |
1,650,919 |
Profit |
2,709 |
70,423 |
845,081 |
No comments
Post a Comment