project on milk
TRANSCRIPT
-
8/8/2019 Project on Milk
1/11
Sakthi milk Dairy
-
8/8/2019 Project on Milk
2/11
Promoters information
Mr. Manish Singh (MBA)Mr. Paresh Bothara (MBA)Mr. Bharatreddy (MBA)Mr. Indraneel (MBA)
-
8/8/2019 Project on Milk
3/11
1. SALIENT FEATURES
Employment generation in a backward village
Direct employment of 15 skilled and unskilled workers with
potential for 20 more employment in the second phase
Indirect employment of 15-20 people in various supporting
activities
Totally scientific and well planned
Managed by highly qualified persons
-
8/8/2019 Project on Milk
4/11
2. PRODUCTION CAPACITY PER YEAR
Capacity 2,37,250 liters/year (650 liters/day
Selling Price 15 Rs./liter
3. PROJECT COST/CAPITAL INVESTMENT
Description Amount Rs.
1 Preliminary & Preoperative Expenses 50,000
2 Fixed Capital 19,50,000
3 Working Capital for 1 month 1,66,500
Total Project Cost 21,66,500
-
8/8/2019 Project on Milk
5/11
4. MEANS OF FINANCE
Prime Ministers Employment Generation Programme (PMEGP)
Description %age Amount Rs.
1 Promoter Contribution 5% 1,08,325
2 Subsidy 35% 7,58,275
3 Term Loan 60% 12,99,900
Total 21,66,500
5. FINANCIAL ASPECTSA. FIXED
CAPITAL
Description Qty. Rate Amount Rs.
1 Land ancestral
2 Cows/Buffaloes 50 30,000 15,00,000
3 Building 1 2,00,000 2,00,000
4 Shed 2 1,00,000 2,00,000
5 Milk testing machine 1 50,000 50,000
Total 19,50,000
-
8/8/2019 Project on Milk
6/11
B. WORKING CAPITAL
i. Salaries & Wages (per month)
Description Nos. Sal/Mon. Amount Rs.
1 Supervisor 1 5,000 5,000
2 Skilled worker 2 4,000 8,000
3 Unskilled worker 12 3,000 36,000
Total 15 49,000
ii. Raw Material (per month)
Description
1 Feed Kgs 6,000 8 48,000
2 Bhusa Qs 75 300 22,500
Total 70,500
-
8/8/2019 Project on Milk
7/11
iii. Utilities (per month)
Description Unit Amount Rs.
1 Power 10,000
2 Water 10,000
Total 20,000
iv. Other Expenses (per month)
Description Amount Rs.
1 Postage & Stationery Expenses 2,000
2 Transportation Expenses 10,000
3 Vet, Medicines and Vaccinations 10,000
4 Livestock Insurance 5,000
Total 27,000
-
8/8/2019 Project on Milk
8/11
v. Total Working Capital (per month)
Description Amount Rs.
1 Salaries and Wages 49,000
2 Raw Material 70,500
3 Utilities 20,000
4 Other Expenses 27,000
Total 1,66,500
6. COST OF PRODUCTION (PER YEAR)
Description Amount Rs.
1 Total Working Capital (per year) 19,98,000
3 Depreciation on fixed capital @ 15% 2,92,500
4 Interest on loan amount @ 5% 74,425
Total 23,64,925
-
8/8/2019 Project on Milk
9/11
7. TURNOVER (PER YEAR)
Description Qty. Rate Rs. Amount Rs.
1 Milk production (litres per annum) 2,37,250 15 35,58,750
2 Hiefers 25 10,000 2,50,000
3 Calves 25 2,000 50,000
4 Manure/Compost 50,000
Total 39,08,750
-
8/8/2019 Project on Milk
10/11
8. PROFIT ANALYSIS & RATIOS
Net Profit (turnover - cost of production per year) Rs. 15,43,825
Percentage of profit on sales 39 %
Percentage of return on investment 71 %
Break Even Point in 1.5 Years
9. REPAYMENT PLAN
Initial Moratorium of 1 Year
Repayment in 5 years by EMI
-
8/8/2019 Project on Milk
11/11
10. EXPANSION PLAN
In the first phase, milk would be supplied to the Faizabad centre of Parag Dairy ofUP MilkCooperative Federation for 1-2 years.
In the second phase from second year onwards, a pasteurization and packagingplant would be established.
Packaged milk would be marketed directly to the consumers.
These activities will generate many more employment opportunities for the villagepeople.