Tuesday 15 November 2011

Start a organic Jaggery Extraction Unit

    

(214). Start a organic Jaggery Extraction Unit

1.0 INTRODUCTION
Sugar industry in India is a well-developped industry and one of the largest after textiles. It
provides rural employment opportunities and plays an important role in Indian economy.
Jaggery is also manufactured from sugarcane juice and is very widely used not only in
individual households but also in many eateries, restaurants, clubs and hostels and it has
certain industrial applications as well. Manufacture of sugar involves many technical aspects
and the capital investment is also on the higher side. Compared to this, production of jaggery
is very simple and the capital cost is also very limited. Due to its wide applications, the
market for jaggery is continuously growing.

2.0 PRODUCTS
Jaggery is a typical Indian product with several uses in daily food preparations and it is also
used to make many sweet food preparations. This is a product with scattered market and can
be manufactured in the states like Maharashtra, UP, Gujarat, Bihar, Jharkhand etc.

3.0 MARKET POTENTIAL
The demand for jaggery is steadily growing many folds in the urban, rural and semi-urban
areas. There are several applications of jaggery and almost all Indian households use it on
day-to-day basis. Market for jaggery is round the year whereas its production is only during
the sugarcane season and thus factory works for around 6 to 7 months every year. Apart
from individual households, it is used in large quantities in restaurants, road-side dhabas,
other eateries, hostels and clubs and by caterers. It has shelf-life of more than couple of
months. Its production is undertaken at several places but Maharashtra, Uttar Pradesh,
Bihar and Tamil Nadu are the leading manufacturers. In view of constantly growing market,
it should not be difficult for a new entrant to enter and capture the market.

4.0 MANUFACTURING PROCESS
Jaggery manufacturing is done on a small scale by a group of farmers. The juice is extracted
from fresh sugarcane. Then it is filtered and boiled in wide, shallow iron pans with continous
stirring and, simultaneously soda or bhindi juice is added in required quantity. While boiling,
brownish foams come at the top which are continuously removed to get golden yellow colour
of jaggery. The consistency of the juice becomes thick and then it is poured into the small to
medium sized iron or aluminum cans where blocks of jaggery are formed after cooling. Size of
the blocks can vary from 1 kg. to 12 kgs. Finally, these blocks are packed in gunny bags.
From 100 kgs. of sugarcane, 10 kgs. of jaggery is made. The process flow chart is as under:
  • Juice Extraction
  • Filtration and Boiling
  • Cooling and Packing
5.0 CAPITAL INPUTS
5.1 Land and Buildings
The total land requirement would be 500 sq.meters which may cost Rs. 1.50 lacs. The built
up area requirement is estimated to be 300 sq.mtrs. and the rate of construction is taken at
Rs.1500/sq.mtr. since the roofing could be of asbestos sheets. The cost of construction would
be Rs.4.50 lacs.
  
5.2 Plant and Machinery
This is a seasonal activity and the plant generally runs from October to March-April. To
produce 200 tons of jaggery every season, following machines shall be required:
Particular                                                                           Qty.                                             Rs.
Double Roller Sugar Cane Crushers Operated by      No.2                                           80,000
2.5 HP Motor Plastic Juice Storage Tanks No.4

Dimension of about 3 x 2 x 1 Mts.                                                                                     60,000
1.5 Meters diameter Iron Pans with 2-3 handles 
to handle                                                                            No.2                                           10,000
Weighing Bridge 100 Kgs cap                                       No.1                                           10,000
Laboratory Equipments -                                             One set                                             5,000
Strong Iron Scrappers with Long handle                   No.4                                                    2,000
Tools and Equipments                                               4 Sets                                                 5,000
                                                                                      Total                                                1,72,000

5.3 Miscellaneous Assets:
Some other assets like furniture & fixtures, storage facilities, HDPE barrels, bag sealing
machine etc. would cost around Rs. 1.00 lac.

5.4 Utilities
The power requirements shall be 40 HP whereas per day water requirement during the
season shall be 3000 ltrs.

5.5 Raw and Packing Materials
The main raw material is sugarcane with minimum 19.0 Brix reading. The extraction of juice
from the sugarcane works out to about 45%. The states of Bihar and Jharkhand produce
large quantity of sugarcane and availability should not be a bottleneck. Other materials like
soda/bhindi juice shall be available locally. Gunny bags of different capacity shall be the
packing material.

6.0 MANPOWER REQUIREMENTS:
Particulars                          No                                  Monthly                                Total Monthly
                                                                              Salary (Rs.)                                 Salary (Rs.)
Skilled Workers                     4                             2,500                                            10,000
Helpers                                   6                            1,250                                             7,500
Salesman                               1                             2,500                                            2,500
                                                                              Total                                                20,000
7.0 TENTATIVE IMPLEMENTATION SCHEDULE
Activity Period (in months)
Application and sanction of loan 1.5
Site selection and commencement of civil work 0.5
Completion of civil work and placement of
orders for machinery 1.5
Erection, installation and trial runs 0.5
8.1 Land and Building
(Rs. in lacs)
Particulars Area (Sq.Mtrs) Cost
Land 500 1.50
Building 300 4.50
Total 6.00
8.2 Plant and Machinery
The total cost of machinery is estimated to be Rs.1.72 lacs, as explained earlier.
115
8.3 Miscellaneous Assets
The provision for miscellaneous assets of Rs. 1.00 lac shall be adequate as explained earlier.
8.4 Preliminary and Pre-Operative Expenses
The registration charges, establishment expenses, trial run expenses, interest during
implementation etc would be around Rs.1.00 lac.
8.5 Working Capital Requirement
This is a seasonal business and sugarcane is available on credit. Main requirement is for
post-sales for which a lump sum provision of Rs.1 lac is made comprising margin of
Rs.30,000/- and bank finance of Rs. 70,000/-.
8.6 Cost of the Project and Means of Financing:
(Rs. in lacs)
Items Amount
Land and Buildings 6.00
Machinery 1.72
Miscellaneous Assets 1.00
Preliminary and Pre-operative Expenses 1.00
Contingencies @ 10% on land and
building and machinery 0.75
Working Capital Margin 0.30
Total 10.77
Means of Finance
Promoter's Contribution 3.27
Bank Loan/ Financial Institutions 7.50
Total 10.77
Debt Equity Ratio 2.29: 1
Promoters' Contribution 30%
Financial assistance in the form of grant is available from the Ministry of Food Processing
Industries, Govt. of India, towards expenditure on technical civil works and plant and
machinery for eligible projects subject to certain terms and conditions.

9.0 PROFITABILITY CALCULATIONS:
9.1 Production Capacity and Build-up
The installed production capacity of Jaggery making would be 200 tonnes during the season
and capacity utilization of 60% is envisaged during first year and thereafter it is restricted to
75%.
116
9.2 Sales Revenue at 100%
(Rs. in lacs)
Product Qty. Selling Price Value
MT Per MT
Jaggery 200 13,000 26.00
9.3 Raw and Materials Required at 100%
(Rs. in lacs)
Product Quantity Rate Value
MTA Rs. /MT
Sugarcane 2,000 500 10.00
Soda Ash/Bhindi Juice -- -- 1.00
Gunny Bag Cloth and strings etc. -- -- 1.00
Total 12.00
9.4 Utilities
The per season cost of utilities at 100% capacity level would be Rs.1.00 lac.
9.5 Interest:
Interest on term loan of Rs.7.50 lacs has been calculated @ 12% per annum assuming
repayment in four years including a moratorium period of one year and on working capital
from bank, it is computed @ 14% per annum.
9.6 Depreciation:
Depreciation on building has been worked out @ 10% p.a. The depreciation on plant and
machinery as well as miscellaneous assets is assumed @ 20% per annum. The method applied
is WDV.
117
10.0 PROJECTED PROFITABILITY
(Rs. in lacs)
No Particulars 1st Year 2nd Year
A Installed Capacity ---200 Tonnes ---
Capacity Utilisation 60% 75%
Sales Realisation 15.60 19.50
B Cost of Production
Raw and Packing Materials 7.20 9.00
Utilities 0.60 0.75
Salaries 1.60 1.90
Stores and Spares 12.00 18.00
Repairs and Maintenance 15.00 21.00
Selling Expenses @ 12.5% 1.95 2.45
Administrative Expenses 0.30 0.36
Total 11.62 14.85
C Profit before Interest & Depreciation 3.98 4.65
Interest on Term Loan 0.82 0.61
Interest on Working Capital 0.10 0.14
Depreciation 0.99 0.84
Net Profit 2.07 3.06
Income Tax @ 20% 0.41 0.61
Profit after Tax 1.66 2.45
Cash Accrual 2.65 3.29
Repayment of Term Loan -- 2.25

11.0 BREAK-EVEN POINT ANALYSIS (Rs. in lacs)
No. Particulars Amount
A Sales 15.60
B Variable Cost
Raw and Packing Materials 7.20
Utilities (70%) 0.42
Salaries (70%) 1.12
Stores and Spares 0.12
Selling Expenses (70%) 1.38
Administrative Expenses (50%) 0.15
Interest on working capital 0.10
Total 10.37
C Contribution 5.23
D. Fixed Cost 3.16
E. Break Even Point (D÷C) 60%
118
10.0 [A] LEVERAGES
Financial leverage
= EBIT/EBT
= 2.99 ÷ 2.07
= 1.44
Operating Leverage
= Contribution / EBT
= 5.23 ÷ 2.07
= 2.53
Degree of Total Leverage
= FL/OL
= 1.44 ÷ 2.53
= 0.57
(B) Debt Service Coverage Ratio (DSCR)
(Rs. in lacs)
Particulars 1st Yr 2nd Yr 3rd Yr 4th Yr
Cash Accruals 2.65 3.29 3.65 4.07
Interest on TL 0.82 0.61 0.35 0.19
Total [A] 3.47 3.90 4.00 4.26
Interest on TL 0.82 0.61 0.35 0.19
Repayment of TL -- 2.50 2.50 2.50
Total [B] 0.82 3.11 2.85 2.69
DSCR [A] ÷ [B] 4.23 1.26 1.48 1.58
Average DSCR ------------------------------ 2.14 --------------------------
119
[C] Internal Rate of Return (IRR)
Cost of the project is Rs. 10.77 lacs.
(Rs. in lacs)
Year Cash 16% 18% 20% 24%
Accruals
1 2.65 2.28 2.24 2.21 2.14
2 3.29 2.44 2.36 2.28 2.14
3 3.65 2.34 2.22 2.11 1.91
4 4.07 2.25 2.10 1.96 1.72
5 4.42 2.10 1.93 1.78 1.51
6 4.97 2.04 1.84 1.67 1.37
23.05 13.45 12.69 12.01 10.79
The IRR is around 24%
.
Some of the machinery suppliers are
1. SP Engg. Works, PB No. 218, Kanpur (UP)
2. AMS Engg, Station Road, Patna (Bihar)
3. Siwan Foundry, Siwan (Bihar)
4. Sahyog Steel Fabrications, 28, Bhojrajpara, Gondal-360311. Tel No. 224075
120

56 comments:




  1. This post is really nice and informative. The explanation given is really comprehensive and informative.

    FRP Storage Tanks Manufacturers

    ReplyDelete
  2. Vikas Industries have emerged as one of the leading manufacturers of wrought iron products in Ludhiana, Punjab, India. We spend significant time in assembling a broad scope of Wrought Iron Products intended to coordinate different sorts of necessities. Our association is positioned among the reputed names in the market for giving Wrought Iron products. You can also found us for communication at one of the leading portal Businessaura.com

    wrought iron products manufacturers Punjab

    ReplyDelete
  3. Thank you for sharing information about jaggery Extraction.For more information please visit us at:
    Chain Conveyor Manufacturers in Mumbai

    ReplyDelete
  4. What are the permission required from government to open micro jaggery manufacturing plant

    ReplyDelete
  5. Thanks for give me this information really this product is very effective.

    ?Jaggery Powder Online?

    ReplyDelete
  6. Thanks for the nice article on how to make karupatti. It will be helpful for likes of me.

    ReplyDelete
  7. nice article! very useful information. Keep sharing this kind of valuable blogs regularly. Mera kissan is one of the renowned organic dealer in all over India. To buy Organic Brown Sugar, Organic Cashew ,
    Organic Jaggery Powder click here

    ReplyDelete
  8. wish to start 35tcd jaggery plant at baramati, pune, Maharashtra,pin-413115,
    required high yield machinery at competitive price,
    pl contact
    email-spancontrol@gmail.com

    ReplyDelete
  9. Gundu Vellam also known as Organic, black jaggery made via ancient techniques by crushing sugar cane and boiling the juice to more than 200 degree celsius in large, shallow, round bottom vessels.

    ReplyDelete
  10. Vellam is molasses made from sugarcane.karupatti is jaggery got from the palmyra tree.Vellam is molasses made from sugarcane.karupatti is jaggery got from the palmyra tree.

    ReplyDelete
  11. Naturally extracted juice of cane heated at high temperatures and solidfies to form and crushed into powder form or made into round form asjaggery powder.naatu sakarai helps in digestion, is a rich source of iron and antioxidants and aids in weight loss..Using chekku oil bangalore. can be strange to some people, but ancient times have shown that oils are highly beneficial for humans.

    ReplyDelete
  12. Gundu Vellam (வெல்லம்)vellamOrganic Cane Jaggery made via ancient techniques by crushing sugar cane and boiling the juice to more than 200 degree celsius in large.gramiyum cold pressed oil is my favorite,” says Sara Haas, RD, LDN, a chef in Chicago and spokeswoman for the American Academy of Nutrition and Dietetics. ...This type of chekku ennai in chennai pressed in room temperature will not be heated during the extraction process and thus retains the nutrition benefits & original taste / flavour.

    ReplyDelete
  13. nice blog , i am really impress to read this blog , Recycled Polyester Staple Fiber , thanks for sharing this information.

    ReplyDelete
  14. Thanks for sharing information...

    ReplyDelete
  15. Many thanks pertaining to this fabulous venerate. It really is this kind of frolicsome in order to term onward for your weblog. Many thanks to the great putting up! The particular weblog has been entirely exceptional! A lot of well known information in the same way stimulation, washed-up of which we drinker hope! Your blog is usually careful decorous, My partner and i as it! Thanks a lot to your expressing! Looking To Buy A Business

    ReplyDelete
  16. Your blog specializing in going over the actual without a doubt contemptuous with on their own released coerces. Your blog aid is usually synchronize towards the fit swift. My partner and i from the weblog exuviate to supply. Clues some sort of numerous pertaining to expressing. makeup for women over 50

    ReplyDelete
  17. It contains the data I was looking for and you have in like way enlightened it well and your interesting offer. I'm happy to discover your post. Continue sharing this kind of stuff.
    micronutrient fertilizer manufacturer in india

    ReplyDelete
  18. This comment has been removed by the author.

    ReplyDelete
  19. You make so many great points here that I read your article a couple of times. Your views are in accordance with my own for the most part. This is great content for your readers.
    Atlanta title pawn

    ReplyDelete
  20. Cool stuff you have got and you keep update all of us.
    Cow Ghee

    ReplyDelete
  21. Glad to chat your blog, I seem to be forward to more reliable articles and I think we all wish to thank so many good articles, blog to share with us. ideas for self portrait photography

    ReplyDelete
  22. I curious more interest in some of them hope you will give more information on this topics in your next articles. www.oskuleinonenphotography.com

    ReplyDelete
  23. Thanks for sharing this blog to find out best places for buy buy pure jaggery in India, anybody feel free to contact here!

    ReplyDelete
  24. What's more, with a little creative mind and exploring different avenues regarding spices and flavors in the kitchen, it will taste better too. The primary key to better eating is to have more quality food varieties accessible to eat at home. So quit going to the drive-through and don't accepting any more pre-bundled, over handled food sources that you likely have in your kitchen now.Acacia Honey

    ReplyDelete
  25. #MAHAA Brand (https://mahaastores.com/) is one of the best kitchenware brand in the world. We produce kitchenware's, Cookware's, Tableware's, Hotelwares and stainless steel gift set products. Buy Avanti Fry Pan | Avanti Fry Pan | Non Stick- Encapsulated Triply Bottom -20 CM. Mahaa Store offers best Kitchenware Items like Cookware, Tableware and hotelware online. Call +91 8144034433 for more details. Check mahaa Stores online!

    ReplyDelete
  26. #MAHAA Brand (https://mahaastores.com/) is one of the best kitchenware brand in the world. We produce kitchenware's, Cookware's, Tableware's, Hotelwares and stainless steel gift set products. Buy Idly Cooker | Idli Maker -6 PLATE. Mahaa Store offers best Kitchenware Items like Cookware, Tableware and hotelware online. Call +91 8144034433 for more details. Check mahaa Stores online!

    ReplyDelete
  27. The web site is lovingly serviced and saved as much as date. So it should be, thanks for sharing this with us. Personal Injury Lawyer

    ReplyDelete
  28. Excellent Blog! I would like to thank for the efforts you have made in writing this post. I am hoping the same best work from you in the future as well. I wanted to thank you for this websites! Thanks for sharing. Great websites! keo dua giam can

    ReplyDelete
  29. Im no expert, but I believe you just made an excellent point. You certainly fully understand what youre speaking about, and I can truly get behind that. hotel name ideas

    ReplyDelete
  30. I really enjoy simply reading all of your weblogs. Simply wanted to inform you that you have people like me who appreciate your work. Definitely a great post. Hats off to you! The information that you have provided is very helpful. refinance car loan

    ReplyDelete
  31. Hey friend, it is very well written article, thank you for the valuable and useful information you provide in this post. Keep up the good work! FYI, please check these art, drawing tips and drawing secrets related articles:

    Little Singham Drawing

    Doodle Art

    How To Draw Little Singham

    Draw Little Singham Step by Step

    Easy Sketches


    You can also contact me at arthackers0172@gmail.com for link exchange, article exchange or for advertisement.

    Thanks a lot

    Dhruv

    ReplyDelete
  32. I admire what you have done here. I like the part where you say you are doing this to give back but I would assume by all the comments that this is working for you as well.
    title pawn Atlanta

    ReplyDelete
  33. They’re also cast as heels, allegedly crafted due to the McMahon family’s belief that the far right cost Linda the election. A tag feud between these two seems a natural fit, with Darren Young cast as the good guy. situs judi online

    ReplyDelete
  34. With so many books and articles coming up to give gateway to make-money-online field and confusing reader even more on the actual way of earning money, Applications for Qualification

    ReplyDelete
  35. Hello I am so delighted I located your blog, I really located you by mistake, while I was watching on google for something else, Anyways I am here now and could just like to say thank for a tremendous post and a all round entertaining website. Please do keep up the great work.
    How To Find Motive Of Life

    ReplyDelete
  36. Thank you very much for this great post. I read that Post and got it fine and informative. Please share more like that. business plan consultant

    ReplyDelete
  37. In fact your creative writing abilities has inspired me to start my own Blog Engine blog now. Really the blogging is spreading its wings rapidly. Your write up is a fine example of it 论文代写

    ReplyDelete
  38. I have seen the best content ever. I will suggest choosing these Best Loan Company in Jaipur

    Business Loan Agency in Jaipur

    ReplyDelete
  39. It was a very good post indeed. I thoroughly enjoyed reading it in my lunch time. Will surely come and visit this blog more often. Thanks for sharing. tazminat hesaplama

    ReplyDelete
  40. I am always searching online for storys that can accommodate me. There is obviously a multiple to understand about this. I feel you made few salubrious points in Attributes moreover. Detain busy, awesome career! webpage

    ReplyDelete
  41. It should be noted that whilst ordering papers for sale at paper writing service, you can get unkind attitude. In case you feel that the bureau is trying to cheat you, don't buy term paper from it. click here

    ReplyDelete
  42. This comment has been removed by the author.

    ReplyDelete
  43. It is utilized for body back rubs to ease agony and spasms. This Oil is additionally used to oversee babies for sound areas of strength for and.cold pressed coconut oil

    ReplyDelete
  44. This comment has been removed by the author.

    ReplyDelete
  45. I admire what you have done I am continually amazed by the amount of information available on this subject. What you presented was well researched. thanks for sharing your information. sharing this kind of stuff. Home care bussiness

    ReplyDelete
  46. You’re not alone in trying to make a big splash with limited resources and partnering with influencers can be the perfect way to tell your brand’s story authentically. By leveraging estate administration lawyers

    ReplyDelete
  47. The information you provided on this website is quite helpful.
    How to start jaggery Business

    ReplyDelete

START A BUSINESS OF HERBAL LASSI

START A BUSINESS OF HERBAL LASSI INTRODUCTION Lassi, as such has very good nutritional value. Lassi is considered to be even b...