SlideShare une entreprise Scribd logo
1  sur  40
Télécharger pour lire hors ligne
Business Plan




                               Company Limited

www.smoothy.com.bd
ABOUT US…
HEAD OFFICE:
Smoothy Juice Co. Ltd
23/4, Dhanmandi 4/A, Dhaka
Dhaka-1215
E-mail: smoothy_co@yahoo.com

    www.smoothy.com.bd

FACTORY:
Smoothy Juice Industry Limited
Ashulia, Saver, Dhaka
OUR NATURE & SIZE OF BUSINESS
   Smoothy is a Partnership & Medium size
   business…


                      Manufacturer


                                 Wholesaler

Initially we will cover the 2 division of the country but our
prospect will be whole of the country…
STATEMENT OF FINANCE


From
Partners:
        TK.   11 Crore
From
Brac Bank SME Loan:
         TK.   4 Crore
WE PARTNERS…AND THE SHARE



           10%

                  25%
     10%                  Rubayat Rajeev
                          Nafij Ahmed
                          Shahinur Akhter

   15%                    Shajahan Munshi
                          A.Z.M Shahadot
                    15%
                          Shaila Parvin Shantu


            25%
ABOUT OUR PRODUCT



 Orange Juice

 Mango Juice

 Cocktail Special
WE THINK       THE   DIFFERENT…

Speciality :

 100% pure juice
 Pure Sugar free
 Diet
 Mixed flavor ( cocktail)


Target Customer:

 60 % Diabetic People
 Children
 Health Conscious Young People
COMPETITORS OUTLOOK

the Leading Competitors…

  Frutica
  Frooto
  Pran
  Acme
  Shezan
  Slice
THE EXPECTATION…

   Next three year we target that we capture 5% of
    total market share…

   We expect the sales will be in next year
    approximately TK 5.50 corer…

   The return on investment is 20% expected…
OUR BELIEVE & OUTLOOK…


               Competitor


              A                B
  Price




                            Our position
                  D
          C


              Performance
OBJECTIVES
   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

   Become as the Best New Juice Company
    in the Bangladesh
PRODUCTION
PLAN
PHYSICAL PLANT




                                Asulia, Savar, Dhaka




 3000 square ft Industry Area
PRODUCTION PROCESS:
                                                    TREATMENT OF THE PULP AND ASEPTIC FILLING
    JUICE EXTRACTION     REMOVING THE BITTERNESS




                                                                                          MX PASTEURISER
SHIPPING & DRYING THE ORANGE PEEL   THE JUICE MIXING ROOM           CIP CLEANING SYSTEM
PRODUCTION PLAN (DESIGN)

                       Manufacturing Portion




 Packaging Portion
RAW MATERIALS SUPPLIERS
In our Country:
Mr. Jamil Hossain, (Mango Suppliers)

Mr. Ahsan Mustak, (Mango Suppliers)

In Foreign Country:
Mr. Cyang Mo, (Orange Suppliers)

Suching Rong, (Orange Suppliers)

Mr. Rathor Dash, (Varity Fruits Suppliers)

Mr. Jone Smith & Jonson Height, (Other Raw materials)
MARKETING
PLAN
MARKETING OBJECTIVES

 Maximum     Profit Margin

 Quality   Leadership

 Long   Relationships with Customer

 Communication    Objective

 Strategy   Marketing Objective
PRICING STRATEGY
 Smoothy Juice selling its juices at price added cost
 and profit margin and also keep in mind the key
 competitors price

                     Cost of                                                    Retailer’s
                                Production   Marketing
   Product name       raw                                Profit   Price/ unit    Selling
                                   cost        Cost
                    materials                                                     Price
  Mango Juice
    (500ml)           14          3.50        1.50       3.00        22            25
  Mango Juice
    (900ml)           25          6.75        3.25       5.00        40            45
  Orange Juice
    (500ml)           15          2.50        1.50       3.00        22            25
  Orange Juice
    (900ml)           30          6.00        4.25       4.75        45            48
 Cocktail Special
    (500ml)           17          4.00        2.50       1.50        25            28
 Cocktail Special
    (900ml)           35          8.50        3.50       3.00        50            55
DISTRIBUTION STRATEGIES
1. B2B (Business to Business)
2. B2C (Business to Consumer)

                    Manufacturer




   Wholesalers          B2B         Agent

                       Retailer

                                   B2C
                                            Customer
PROMOTIONAL STRATEGIES

Cable Media/ Television Advertising

FM Radio

Billboard

Internet Advertising

Newspaper
ORGANIZATIONAL
PLAN
The company's management philosophy
will be based on…
   Responsibility and Mutual respect
   Our management style reflects the participation of
    the owners
   a very strong organizational culture

   It believes on teamwork
KEY TO SUCCESS FACTOR
   Employee training to insure the best juices
    preparation techniques

   Marketing strategies aimed to build a solid
    base of loyal customers

   Customer satisfaction with high quality
    juices and services

   Management that treats every employee
    equally

   The creation of a unique, innovative, upscale
    atmosphere that will differentiate
We Partners & Our
Departments                       Head of
                                               Nafij Ahmed
                                Production &
                                Operational



                                  Head of
Mr. Rubayat Rajeev               Planning &    A.Z.M. Shahadot
                                Performance
                                Management


                     Chairman
                                 Head of       Shaila Parvin Shantu
                                Marketing



                                 Head of
                                               Shajahan Munshi
                                  Finance


                                 Head of
                                   IT &
                                Technology     Shahinur Akhter
                                  Officer
Executive of
                                                            Production         Officer
              Head of                                      Management
                             CEO of Production &
            Production &         Operation
            Operational
                                                          Executive of
                                                                               Officer
                                                       Production Planning



                                                         Human Resource
                                                                               Officer
               Head of                                      Manager
                              CEO of Planning &
             Planning &         Performance
            Performance
                                Management
            Management
                                                           Production
                                                                               Officer
                                                           Coordinator



                                                         Exective Officer of
                                                                               Officer
                                                        Sales & Distribution
Chairman      Head of
                               CEO of Marketing
             Marketing
                                                        Executive Officer of
                                                         Market Analysis &     Officer
                                                             Planning



                                                                               Cashier
              Head of               CEO of
                                                       Executive of Accounts
              Finance               Finance
                                                                               Auditor

                             Executive Officer of IT
                                & Information
              Head of
           IT & Technology
                Officer
                                 Executive of
                                 Technologies
FINANCIAL PLAN
INCOME STATEMENT

Net Sales: 2,55,00,000.00
                                       Operating Expenses

Purchases    1,15,00,000.00   Advertising                29,00,000.00
Freight-in      3,50,000.00   Maintenance                   30,000.00
                              Salaries & wages           10,90,000.00
                              Building Rent              16,60,000.00
                              Repairs                     8,15,000.00
                              Depreciation (Land
                              &Building)                  1,50,000.00
                              Depreciation (Machinery&
                              Equipment)                  1,63,400.00
                              Office Expenses               50,000.00
                              Miscellaneous                 90,000.00
                              Professional Fees           1,70,000.00
                              Telephone                     90,000.00
                              Utilities                     99,000.00
                              Marketing Van               1,60,000.00
                              Packaging Cost             23,00,000.00
PRO FORMA BALANCE SHEET
Liabilities                     (Taka)               Assets                  (Taka)
Currents Liabilities                                 Currents Assets
Account payable                      4,80,000.00     Cash and cash equiv.        4,75,00,000.00
Supplier                             8,05,400.00     Inventories                   17,04,500.00
Tax payable                          1,05,940.00     Bank                          65,53,000.00
Notes payable                        9,35,000.00     Account receivables           13,00,850.00
Accrued payable                      4,73,000.00     Prepaid expenses              89,00,000.00
                                                     Marketable securities         85,00,000.00

Long-term Liabilities
Bank loan                        3,46,69,800.00
Reserve fund                       13,85,000.00

                                                     Total current assets    7,44,58,350.00

Owner’s Equity                                       Fixed Assets
Rubayat        2,75,00,000.00                        Land &Building                   1,94,94,965.00
Shajahan       1,65,00,000.00                        Machinery & Equipment            4,35,00,000.00
Shainur        2,75,00,000.00                        Freezer                            25,26,500.00
Nafij          1,65,00,000.00                        Furniture and fixture              18,54,325.00
Shaila         1,10,00,000.00                        Computer                           11,25,000.00
Sourav         1,10,00,000.00                        Cover Van                          35,00,000.00
                                                     Staff vehicles                     23,95,000.00
Total Owner’s Equity               11,00,00,000.00

Total Liabilities               14,88,54,140.00 Total Assets                   14,88,54,140.00
BREAK EVEN ANALYSIS

            Fixed Cost                             Variable Cost
Computer                 11,25,000.00   Raw Materials          1,01,45,500.00
Cover Van                35,00,000.00   Factory Overhead            80,000.00
                                        Cost
Air Conditioner           7,20,000.00   Miscellaneous               90,000.00
                                        expenses
Photocopy                 5,50,000.00   Salaries & wages         10,90,000.00
Machine
Gas Generator            14,50,000.00   Marketing Van              1,60,000.00
 Staff Vehicles          23,95,000.00   Utility Bill                 99,000.00
Furniture &              18,54,325.00   Advertisement             29,00,000.00
Fixture
 Freezer                 25,26,500.00   Packaging Cost            23,00,000.00
 Land & Building         50,94,965.00   Telephone Bill               90,000.00


Total Fixed Cost   1,92,15,465.00 Total Variable Cost        1,69,54,500.00
BREAKEVEN ANALYSIS (CONT.)


   Total Cost     = Total Fixed Cost + Total Variable Cost
                 = Tk. (1,92,15,465.00+ 1,69,54,500.00)
                 = Tk. 3,61,69,965.00

 Selling price per unit: Tk. 40.00
 Variable cost per Unit: Tk.31.50
 Break     even quantity
= Fixed Cost / (Selling Price Per Unit – Variable Cost Per Unit)
       = Tk. 3,61,69,965.00/TK(40.00 – 31.50)
       = Tk. 3,61,69,965.00/ 9.50
       = 38,07,365 Units (Approximately)


 Break     even Sales
  = Total produced unit * Revenue
  = 38,50,365 * 9.50
  = Tk. 3,65,78,468 (Approximately)
BREAKEVEN PROJECTION
RISK ASSESSMENT
& Other Information….
EVALUATE WEAKNESS OF BUSINESS:

   Evaluate the setup cost in right manner

   To compete with the competitors in an innovative
    technical way.

   Carefully analyze the economic condition of the
    country.

   To improve technological and technical support of the
    company.

   The company should justify the legal concern in
    appropriate way.

   The company should have clear concept about market
    (national & international) industry demand.
CONTINGENCY       PLAN:

We have a plan when our business is well established
we will introduce a Mineral Water in our business
area…
NEW TECHNOLOGIES
We don’t implement any kind of new technologies
in primary stage of our business. But in Future…
Primary Sources of Information:


1. Investment Bankers
2. Sales Force
3. Suppliers
4. Customers
5. Employees
6. Consultants/Specialized Firms
Business Plan of Smoothy Juice Company

Contenu connexe

Tendances

Market study Dabur Real juices
Market study Dabur Real juicesMarket study Dabur Real juices
Market study Dabur Real juicesArihant Golchha
 
Marketing product launch on orange juice
Marketing product launch on orange juice Marketing product launch on orange juice
Marketing product launch on orange juice Ihsan Ullah Khan
 
Joosh (organic fruit juice)
Joosh (organic fruit juice)Joosh (organic fruit juice)
Joosh (organic fruit juice)Mahtab Khan
 
Nescafe Gold
Nescafe GoldNescafe Gold
Nescafe Goldglenferry
 
Launch a new product Marketing Mix
Launch a new product Marketing MixLaunch a new product Marketing Mix
Launch a new product Marketing Mixqazalgill
 
Bonito (A new product launch)
Bonito (A new product launch)Bonito (A new product launch)
Bonito (A new product launch)V.ARUN KUMAR
 
Mineral water business plan
Mineral water business planMineral water business plan
Mineral water business plansanal suraj
 
Soft Drinks and Fruit Juices Business
Soft Drinks and Fruit Juices BusinessSoft Drinks and Fruit Juices Business
Soft Drinks and Fruit Juices BusinessAjjay Kumar Gupta
 
Nescafe (A coffee Brand)
Nescafe (A coffee Brand)Nescafe (A coffee Brand)
Nescafe (A coffee Brand)Rabia Sgh S
 
Project of marketing plan for new product launch
Project of marketing plan for new product launchProject of marketing plan for new product launch
Project of marketing plan for new product launchmisbah ullah
 
Marketing plan for new juice product
Marketing plan for new juice productMarketing plan for new juice product
Marketing plan for new juice productRakeeb Ashraf
 
Marketing plan of k.mania launching new product pep up juice
Marketing plan of  k.mania launching new product pep up juiceMarketing plan of  k.mania launching new product pep up juice
Marketing plan of k.mania launching new product pep up juiceusmanalimanzoor
 

Tendances (20)

Juice company
Juice companyJuice company
Juice company
 
Presentation on Fruit juice ( beverage ) industry.
 Presentation on Fruit juice  ( beverage )  industry. Presentation on Fruit juice  ( beverage )  industry.
Presentation on Fruit juice ( beverage ) industry.
 
Juice business plan2
Juice business plan2Juice business plan2
Juice business plan2
 
Research project
Research projectResearch project
Research project
 
Market study Dabur Real juices
Market study Dabur Real juicesMarket study Dabur Real juices
Market study Dabur Real juices
 
Marketing product launch on orange juice
Marketing product launch on orange juice Marketing product launch on orange juice
Marketing product launch on orange juice
 
Joosh (organic fruit juice)
Joosh (organic fruit juice)Joosh (organic fruit juice)
Joosh (organic fruit juice)
 
Starbucks company profile
Starbucks company profileStarbucks company profile
Starbucks company profile
 
Nescafe Gold
Nescafe GoldNescafe Gold
Nescafe Gold
 
Mentzer company limited juice
Mentzer company limited juiceMentzer company limited juice
Mentzer company limited juice
 
Launch a new product Marketing Mix
Launch a new product Marketing MixLaunch a new product Marketing Mix
Launch a new product Marketing Mix
 
Bonito (A new product launch)
Bonito (A new product launch)Bonito (A new product launch)
Bonito (A new product launch)
 
Mineral water business plan
Mineral water business planMineral water business plan
Mineral water business plan
 
Soft Drinks and Fruit Juices Business
Soft Drinks and Fruit Juices BusinessSoft Drinks and Fruit Juices Business
Soft Drinks and Fruit Juices Business
 
Slice presentation
Slice presentationSlice presentation
Slice presentation
 
Juice ppt
Juice pptJuice ppt
Juice ppt
 
Nescafe (A coffee Brand)
Nescafe (A coffee Brand)Nescafe (A coffee Brand)
Nescafe (A coffee Brand)
 
Project of marketing plan for new product launch
Project of marketing plan for new product launchProject of marketing plan for new product launch
Project of marketing plan for new product launch
 
Marketing plan for new juice product
Marketing plan for new juice productMarketing plan for new juice product
Marketing plan for new juice product
 
Marketing plan of k.mania launching new product pep up juice
Marketing plan of  k.mania launching new product pep up juiceMarketing plan of  k.mania launching new product pep up juice
Marketing plan of k.mania launching new product pep up juice
 

Similaire à Business Plan of Smoothy Juice Company

uitm-business(labor force)+
uitm-business(labor force)+uitm-business(labor force)+
uitm-business(labor force)+sakura rena
 
Ib&cc padmaja krishnan
Ib&cc padmaja krishnanIb&cc padmaja krishnan
Ib&cc padmaja krishnanPooja Sehgal
 
Sharp Presentation (29 June 2010) (Pp Tminimizer)
Sharp Presentation (29 June 2010) (Pp Tminimizer)Sharp Presentation (29 June 2010) (Pp Tminimizer)
Sharp Presentation (29 June 2010) (Pp Tminimizer)Mohd Nizam Mohd Amin
 
46130579 final-pel
46130579 final-pel46130579 final-pel
46130579 final-pelchill431
 
Can Program Managers make it to the Executive Suite?
Can Program Managers make it to the Executive Suite?Can Program Managers make it to the Executive Suite?
Can Program Managers make it to the Executive Suite?Tathagat Varma
 
Alsayegh Media Corporate Presentation - 10/2011
Alsayegh Media Corporate Presentation  - 10/2011Alsayegh Media Corporate Presentation  - 10/2011
Alsayegh Media Corporate Presentation - 10/2011Alsayegh Media
 
Shopping express ppt.ppt (2)company profile
Shopping express ppt.ppt (2)company profileShopping express ppt.ppt (2)company profile
Shopping express ppt.ppt (2)company profileShopping Express
 
State of the Kitchen 2012
State of the Kitchen 2012State of the Kitchen 2012
State of the Kitchen 2012Paul Day
 
PharmaForce 2012 Agenda
PharmaForce 2012 AgendaPharmaForce 2012 Agenda
PharmaForce 2012 AgendaAmanda Aslan
 
Community Manager Insights - 2011
Community Manager Insights - 2011Community Manager Insights - 2011
Community Manager Insights - 2011Get Satisfaction
 
Hays Russia General Presentation
Hays Russia General PresentationHays Russia General Presentation
Hays Russia General PresentationSvetlana Poroskova
 
Toppan Environmental Linked In (2)
Toppan Environmental Linked In (2)Toppan Environmental Linked In (2)
Toppan Environmental Linked In (2)jcrilley
 
Management
ManagementManagement
Managementshery990
 

Similaire à Business Plan of Smoothy Juice Company (20)

A project report
A project reportA project report
A project report
 
uitm-business(labor force)+
uitm-business(labor force)+uitm-business(labor force)+
uitm-business(labor force)+
 
Smartsizing
SmartsizingSmartsizing
Smartsizing
 
Ib&cc padmaja krishnan
Ib&cc padmaja krishnanIb&cc padmaja krishnan
Ib&cc padmaja krishnan
 
Sharp Presentation (29 June 2010) (Pp Tminimizer)
Sharp Presentation (29 June 2010) (Pp Tminimizer)Sharp Presentation (29 June 2010) (Pp Tminimizer)
Sharp Presentation (29 June 2010) (Pp Tminimizer)
 
46130579 final-pel
46130579 final-pel46130579 final-pel
46130579 final-pel
 
Can Program Managers make it to the Executive Suite?
Can Program Managers make it to the Executive Suite?Can Program Managers make it to the Executive Suite?
Can Program Managers make it to the Executive Suite?
 
Alsayegh Media Corporate Presentation - 10/2011
Alsayegh Media Corporate Presentation  - 10/2011Alsayegh Media Corporate Presentation  - 10/2011
Alsayegh Media Corporate Presentation - 10/2011
 
Shopping express ppt.ppt (2)company profile
Shopping express ppt.ppt (2)company profileShopping express ppt.ppt (2)company profile
Shopping express ppt.ppt (2)company profile
 
Just Health iMA
Just Health iMAJust Health iMA
Just Health iMA
 
Presentation M De S
Presentation M De SPresentation M De S
Presentation M De S
 
Coconut Based Drink
Coconut Based DrinkCoconut Based Drink
Coconut Based Drink
 
State of the Kitchen 2012
State of the Kitchen 2012State of the Kitchen 2012
State of the Kitchen 2012
 
PharmaForce 2012 Agenda
PharmaForce 2012 AgendaPharmaForce 2012 Agenda
PharmaForce 2012 Agenda
 
Community Manager Insights - 2011
Community Manager Insights - 2011Community Manager Insights - 2011
Community Manager Insights - 2011
 
Hays Russia General Presentation
Hays Russia General PresentationHays Russia General Presentation
Hays Russia General Presentation
 
Ads & Events
Ads & Events Ads & Events
Ads & Events
 
Toppan Environmental Linked In (2)
Toppan Environmental Linked In (2)Toppan Environmental Linked In (2)
Toppan Environmental Linked In (2)
 
Management
ManagementManagement
Management
 
Role of HR in fostering innovation
Role of HR in fostering innovationRole of HR in fostering innovation
Role of HR in fostering innovation
 

Plus de A. F. M. Rubayat-Ul Jannat

Plus de A. F. M. Rubayat-Ul Jannat (7)

Decision Making & Process of MSRM Textile
Decision Making & Process of MSRM TextileDecision Making & Process of MSRM Textile
Decision Making & Process of MSRM Textile
 
HR activities of CSD of GP ltd.
HR activities of CSD of GP ltd.HR activities of CSD of GP ltd.
HR activities of CSD of GP ltd.
 
Management Accounting
Management AccountingManagement Accounting
Management Accounting
 
Business Communication presentation
Business Communication presentationBusiness Communication presentation
Business Communication presentation
 
business plan (smoothy juice)
business plan (smoothy juice)business plan (smoothy juice)
business plan (smoothy juice)
 
Employee Recruitment & Selection Process of Unilever Bangladesh Ltd.
Employee Recruitment & Selection Process of Unilever Bangladesh Ltd.Employee Recruitment & Selection Process of Unilever Bangladesh Ltd.
Employee Recruitment & Selection Process of Unilever Bangladesh Ltd.
 
Organizational Behavior - Values, Attitude, Job Satisfaction
Organizational Behavior - Values, Attitude, Job SatisfactionOrganizational Behavior - Values, Attitude, Job Satisfaction
Organizational Behavior - Values, Attitude, Job Satisfaction
 

Dernier

RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataExhibitors Data
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Dipal Arora
 
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Lviv Startup Club
 
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxB.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxpriyanshujha201
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756dollysharma2066
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...amitlee9823
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...lizamodels9
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Servicediscovermytutordmt
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...Any kyc Account
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageMatteo Carbone
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Neil Kimberley
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756dollysharma2066
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsP&CO
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfAdmir Softic
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyEthan lee
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesDipal Arora
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityEric T. Tung
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with CultureSeta Wicaksana
 

Dernier (20)

RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors Data
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
 
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
 
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxB.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Service
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
 
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pillsMifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 

Business Plan of Smoothy Juice Company

  • 1. Business Plan Company Limited www.smoothy.com.bd
  • 3. HEAD OFFICE: Smoothy Juice Co. Ltd 23/4, Dhanmandi 4/A, Dhaka Dhaka-1215 E-mail: smoothy_co@yahoo.com www.smoothy.com.bd FACTORY: Smoothy Juice Industry Limited Ashulia, Saver, Dhaka
  • 4. OUR NATURE & SIZE OF BUSINESS Smoothy is a Partnership & Medium size business… Manufacturer Wholesaler Initially we will cover the 2 division of the country but our prospect will be whole of the country…
  • 5. STATEMENT OF FINANCE From Partners: TK. 11 Crore From Brac Bank SME Loan: TK. 4 Crore
  • 6. WE PARTNERS…AND THE SHARE 10% 25% 10% Rubayat Rajeev Nafij Ahmed Shahinur Akhter 15% Shajahan Munshi A.Z.M Shahadot 15% Shaila Parvin Shantu 25%
  • 7. ABOUT OUR PRODUCT Orange Juice Mango Juice Cocktail Special
  • 8. WE THINK THE DIFFERENT… Speciality :  100% pure juice  Pure Sugar free  Diet  Mixed flavor ( cocktail) Target Customer:  60 % Diabetic People  Children  Health Conscious Young People
  • 9. COMPETITORS OUTLOOK the Leading Competitors… Frutica Frooto Pran Acme Shezan Slice
  • 10. THE EXPECTATION…  Next three year we target that we capture 5% of total market share…  We expect the sales will be in next year approximately TK 5.50 corer…  The return on investment is 20% expected…
  • 11. OUR BELIEVE & OUTLOOK… Competitor A B Price Our position D C Performance
  • 12. OBJECTIVES  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  Become as the Best New Juice Company in the Bangladesh
  • 14. PHYSICAL PLANT Asulia, Savar, Dhaka 3000 square ft Industry Area
  • 15. PRODUCTION PROCESS: TREATMENT OF THE PULP AND ASEPTIC FILLING JUICE EXTRACTION REMOVING THE BITTERNESS MX PASTEURISER SHIPPING & DRYING THE ORANGE PEEL THE JUICE MIXING ROOM CIP CLEANING SYSTEM
  • 16. PRODUCTION PLAN (DESIGN) Manufacturing Portion Packaging Portion
  • 17. RAW MATERIALS SUPPLIERS In our Country: Mr. Jamil Hossain, (Mango Suppliers) Mr. Ahsan Mustak, (Mango Suppliers) In Foreign Country: Mr. Cyang Mo, (Orange Suppliers) Suching Rong, (Orange Suppliers) Mr. Rathor Dash, (Varity Fruits Suppliers) Mr. Jone Smith & Jonson Height, (Other Raw materials)
  • 19. MARKETING OBJECTIVES  Maximum Profit Margin  Quality Leadership  Long Relationships with Customer  Communication Objective  Strategy Marketing Objective
  • 20. PRICING STRATEGY Smoothy Juice selling its juices at price added cost and profit margin and also keep in mind the key competitors price Cost of Retailer’s Production Marketing Product name raw Profit Price/ unit Selling cost Cost materials Price Mango Juice (500ml) 14 3.50 1.50 3.00 22 25 Mango Juice (900ml) 25 6.75 3.25 5.00 40 45 Orange Juice (500ml) 15 2.50 1.50 3.00 22 25 Orange Juice (900ml) 30 6.00 4.25 4.75 45 48 Cocktail Special (500ml) 17 4.00 2.50 1.50 25 28 Cocktail Special (900ml) 35 8.50 3.50 3.00 50 55
  • 21. DISTRIBUTION STRATEGIES 1. B2B (Business to Business) 2. B2C (Business to Consumer) Manufacturer Wholesalers B2B Agent Retailer B2C Customer
  • 22. PROMOTIONAL STRATEGIES Cable Media/ Television Advertising FM Radio Billboard Internet Advertising Newspaper
  • 24. The company's management philosophy will be based on…  Responsibility and Mutual respect  Our management style reflects the participation of the owners  a very strong organizational culture  It believes on teamwork
  • 25. KEY TO SUCCESS FACTOR  Employee training to insure the best juices preparation techniques  Marketing strategies aimed to build a solid base of loyal customers  Customer satisfaction with high quality juices and services  Management that treats every employee equally  The creation of a unique, innovative, upscale atmosphere that will differentiate
  • 26. We Partners & Our Departments Head of Nafij Ahmed Production & Operational Head of Mr. Rubayat Rajeev Planning & A.Z.M. Shahadot Performance Management Chairman Head of Shaila Parvin Shantu Marketing Head of Shajahan Munshi Finance Head of IT & Technology Shahinur Akhter Officer
  • 27. Executive of Production Officer Head of Management CEO of Production & Production & Operation Operational Executive of Officer Production Planning Human Resource Officer Head of Manager CEO of Planning & Planning & Performance Performance Management Management Production Officer Coordinator Exective Officer of Officer Sales & Distribution Chairman Head of CEO of Marketing Marketing Executive Officer of Market Analysis & Officer Planning Cashier Head of CEO of Executive of Accounts Finance Finance Auditor Executive Officer of IT & Information Head of IT & Technology Officer Executive of Technologies
  • 29. INCOME STATEMENT Net Sales: 2,55,00,000.00 Operating Expenses Purchases 1,15,00,000.00 Advertising 29,00,000.00 Freight-in 3,50,000.00 Maintenance 30,000.00 Salaries & wages 10,90,000.00 Building Rent 16,60,000.00 Repairs 8,15,000.00 Depreciation (Land &Building) 1,50,000.00 Depreciation (Machinery& Equipment) 1,63,400.00 Office Expenses 50,000.00 Miscellaneous 90,000.00 Professional Fees 1,70,000.00 Telephone 90,000.00 Utilities 99,000.00 Marketing Van 1,60,000.00 Packaging Cost 23,00,000.00
  • 30. PRO FORMA BALANCE SHEET Liabilities (Taka) Assets (Taka) Currents Liabilities Currents Assets Account payable 4,80,000.00 Cash and cash equiv. 4,75,00,000.00 Supplier 8,05,400.00 Inventories 17,04,500.00 Tax payable 1,05,940.00 Bank 65,53,000.00 Notes payable 9,35,000.00 Account receivables 13,00,850.00 Accrued payable 4,73,000.00 Prepaid expenses 89,00,000.00 Marketable securities 85,00,000.00 Long-term Liabilities Bank loan 3,46,69,800.00 Reserve fund 13,85,000.00 Total current assets 7,44,58,350.00 Owner’s Equity Fixed Assets Rubayat 2,75,00,000.00 Land &Building 1,94,94,965.00 Shajahan 1,65,00,000.00 Machinery & Equipment 4,35,00,000.00 Shainur 2,75,00,000.00 Freezer 25,26,500.00 Nafij 1,65,00,000.00 Furniture and fixture 18,54,325.00 Shaila 1,10,00,000.00 Computer 11,25,000.00 Sourav 1,10,00,000.00 Cover Van 35,00,000.00 Staff vehicles 23,95,000.00 Total Owner’s Equity 11,00,00,000.00 Total Liabilities 14,88,54,140.00 Total Assets 14,88,54,140.00
  • 31. BREAK EVEN ANALYSIS Fixed Cost Variable Cost Computer 11,25,000.00 Raw Materials 1,01,45,500.00 Cover Van 35,00,000.00 Factory Overhead 80,000.00 Cost Air Conditioner 7,20,000.00 Miscellaneous 90,000.00 expenses Photocopy 5,50,000.00 Salaries & wages 10,90,000.00 Machine Gas Generator 14,50,000.00 Marketing Van 1,60,000.00 Staff Vehicles 23,95,000.00 Utility Bill 99,000.00 Furniture & 18,54,325.00 Advertisement 29,00,000.00 Fixture Freezer 25,26,500.00 Packaging Cost 23,00,000.00 Land & Building 50,94,965.00 Telephone Bill 90,000.00 Total Fixed Cost 1,92,15,465.00 Total Variable Cost 1,69,54,500.00
  • 32. BREAKEVEN ANALYSIS (CONT.)  Total Cost = Total Fixed Cost + Total Variable Cost = Tk. (1,92,15,465.00+ 1,69,54,500.00) = Tk. 3,61,69,965.00  Selling price per unit: Tk. 40.00  Variable cost per Unit: Tk.31.50
  • 33.  Break even quantity = Fixed Cost / (Selling Price Per Unit – Variable Cost Per Unit) = Tk. 3,61,69,965.00/TK(40.00 – 31.50) = Tk. 3,61,69,965.00/ 9.50 = 38,07,365 Units (Approximately)  Break even Sales = Total produced unit * Revenue = 38,50,365 * 9.50 = Tk. 3,65,78,468 (Approximately)
  • 35. RISK ASSESSMENT & Other Information….
  • 36. EVALUATE WEAKNESS OF BUSINESS:  Evaluate the setup cost in right manner  To compete with the competitors in an innovative technical way.  Carefully analyze the economic condition of the country.  To improve technological and technical support of the company.  The company should justify the legal concern in appropriate way.  The company should have clear concept about market (national & international) industry demand.
  • 37. CONTINGENCY PLAN: We have a plan when our business is well established we will introduce a Mineral Water in our business area…
  • 38. NEW TECHNOLOGIES We don’t implement any kind of new technologies in primary stage of our business. But in Future…
  • 39. Primary Sources of Information: 1. Investment Bankers 2. Sales Force 3. Suppliers 4. Customers 5. Employees 6. Consultants/Specialized Firms