|
Canned Mushroom
(Export Oriented)
| Product Code |
: |
No Code is available for canned
mushroom. However, Code is available for canned and bottled
vegetables. The Code is 2026030008. |
| Quality and Standards |
: |
The Fruit Products Order, 1955 and Prevention of Food
Adulteration Act, 1954 certification are mandatory.
Canned mushroom must conform to the specifications laid
down in Fruit Products Order.
The ISO 9000/IS 14000 Certification would be necessary
for exporting to European Markets.
|
| Production Capacity |
: |
Can Size
A 2.1/2
|
Qty.
9 Lakh cans
|
Value (Rs. in Lakhs)
445.50
|
| Uploaded on |
: |
January 2006 |
Introduction
Mushroom, a fungus fruit body, is considered
a delicious food all over the world because of its taste aroma
and structure. It is full of nutrients, low in calories, high
in proteins, Vitamins, Minerals and a rich source of folic
acid. It is an alternate choice for weight conscious people
and anaemic patients. It has 4.9% protein content which is
more than cow milk, green vegetables such as beans, etc.
Mushrooms are highly perishable commodity
and should be marketed and consumed as soon as possible after
harvest because of their high moisture content (90.92%). However,
its shelf-life can be enhanced for a larger period by way
of processing. Generally mushrooms are processed-frozen, dried
and canned.
This project profile has been prepared
for canning of mushrooms for a 100% Export-Oriented Unit.
The Agricus bisporus (White button) type of mushroom is suitable
and preferred for commercial canning.
Some of the benefits for Export-Oriented
Units are mentioned below:
1. The unit may import free of duty capital
goods, raw materials, components prototypes, office equipments
and consumables for office equipments, material handling equipments,
etc.
2. An Export Oriented Unit/Export Processing
Zone (EOU/EPZ) Unit may export goods manufactured through
an Export House/Trading House/Star Trading House.
3. Foreign equity upto 100% is permissible
in case of EOUs and EPZ units.
4. EOU/EPZ units will be eligible for
concessional rent for lease of industrial plot and standard
design factory building sheds.
5. EOUs/EPZ units will be exempted from
payment of corporate income tax for a block of five years
during the first eight years of operations.
6. Net foreign exchange earned by an EOU/EPZ
unit can be clubbed with the net foreign exchange of its parent/associate
company in the domestic tariff area for the purpose of according
Export House, Trading House or Star Trading House status later.
Market Potential
It has been estimated that the export
market of canned mushrooms in the world trade is about US
$1.0 billion. The world trade of mushroom is expected to reach
a staggering figure of US $ 15 billion by next 5 years. The
present global demand of mushroom is about 115,000 tonnes
per annum. It is also estimated that the gap between the demand
and supply of mushroom in the world market is around 25 lakh
tonnes. The consumption of mushroom is going up at the rate
of around 10% in international market. At present, China,
Taiwan and Indonesia are the main producers of mushroom products
which also capture the major share of world market. Over 50%
of the total world production of the mushroom, is sold in
fresh form, mainly in producers domestic markets. The
balance is processed i.e. dried, frozen, canned etc. It has
also been estimated that 50% of the mushrooms for processing
are canned.
The major importing countries are Germany,
U.S.A., Canada, Japan, Australia, etc. In India, present production
is around 30000 M.T. As per the information available from
APEDA (20012002), 15897 M.T. of Mushroom of the value
of Rs. 72,47,54,829 is exported. Total export is divided into
two categories i.e. Fresh Mushroom 1,17,97,631 Kg, Value Rs
51,05,30,325 and prepared and preserved 40,99,258 kg, value
Rs. 21,42,24,504 which is a very negligible figure as compared
to the world share.
Basis and Presumption
1. This project is based on two shifts
and 300 working days in a year.
2. To run the unit viably throughout the year, the other fruits
and vegetables can be canned with the same machinery and equipments
whenever mushroom is not available.
3. The yield of canned mushroom has been considered as 60%
based on fresh mushroom. The drain weight of canned mushroom
has been taken as 440 gms. in each A-2-1/2 can.
4. The cost of machinery and equipments/materials indicated
refers to a particular make and the prices are approximate
to those prevailing at the time of preparation of this profile.
5. The cost of packaging, forwarding, tax, etc., is taken
@ 10% of the cost of machinery and equipments.
6. The cost of installation and electrification is taken @
10% of the cost of machinery and equipments.
7. Non-refundable deposits-project cost, trial production,
FPO fees, etc., are considered under preoperative
expenses.
8. Depreciation has been taken on:
(i) Building @ 5%, and
(ii) Plant and Machinery @ 20%.
9. Interest on total capital investment has been taken @ 12%
per annum.
10. Minimum 40% of the total investment is required as margin
money.
11. Pay back period of the project will be 7 years with yearly
instalments.
12. Break-even Point has been calculated on the full capacity
utilization.
13. For smooth functioning of the unit, it is suggested that
unit should have own arrangements for cultivation of mushroom
for consistency and regular availability of quality raw materials.
14. Mushroom cuttings/stems can be utilized for preparation
of mushroom pickles and sold in local markets to get additional
profit.
Implementation Schedule
The following steps are involved in implementation
of the project:
(a) Selection of site
(b) Form of ownership
(c) Feasibility report
(d) Registration with DIC
(e) Arrangement of finance (term loan and working capital)
(f) Construction of factory shed and building
(g) Procurement of machinery and equipment
(h) Plant erection and electrification
(i) Recruitment of manpower
(j) Arrangement of raw material including packaging material
(k) Selection of marketing channel
(l) Miscellaneous: power and water Connection, Pollution Control
Board Clearance, etc.
As it is a 100% Export Oriented Unit of
canned mushroom, normally two years are required to implement
the project. Efficient planning and simultaneous operations
will be major factors for timely start of the production.
Technical Aspects
Process of Manufacture White button mushrooms
(Agarious bisporus) are preferred over other types
of mushrooms for canning. Commercially, mushrooms are canned
in brine. The process involves the
following steps:
(a) Picking:
Mushrooms are picked at button stage (cap. diameter 2-2.5
cm) by gentle hand twisting. The soil and portion carrying
any microbial flora is then cut off/removed with the help
of a sharp edge stainless steel knife/blade. The stalk length
should preferably be kept 0.5-1 cm. long.
(b) Sorting
and Grading: Diseased, damaged/bruised, shrivelled
and browned mushrooms are discarded andonly the healthy white
and tight buttons are selected and separated into two grades
i.e. cap. diameter up to 2.5 cm with compact head as A
and cap. diameter beyond 2.5 cm as B grade.
(c) Washing:
Graded mushrooms are thoroughly washed 3-4 times in cold running
water to remove adhering dirt, soil, etc. without damaging
or rubbing them excessively.
(d) Blanching:
To inhibit enzymatic activity, blanching is necessary.
It also inactivates micro-organisms and removes the air from
the raw materials to achieve a satisfactory and uniform pack.
Mushrooms are blanched in boiling water
for 2-3 minutes followed by immediate cooling in cold water.
However, to reduce leaching losses,steam blanching is preferred,
because the leaching losses in boiling water had been estimated
to be about 30%.
(e) Filling
of Cans: Mushrooms are commercially packed in two can
sizes i.e. A-1 tall can and A-2.5. A-1 tall cans are preferred
by retailers while A-2.5 cans are liked by hoteliers, exporters
and other establishments. The blanched mushrooms are filled
into cans with declared drain weight i.e. 440 gms in A-2.5
can.
(f) Brining:
After filling the cans with mushrooms strained hot brine solution
of 2% common salt, 1% sugar and 0.05% citric acid is added
upto the brim of the can. Brining adds flavour to the product,
reduces processing time and enhances the shelf life of canned
mushrooms.
(g) Exhausting:
After brining, cans are exhausted to remove any entrapped
air and other accumulated gases from the product to ensure
a longer shelf life.
Cans filled with brine solution are fed
to the exhaust box for a specified period of time depending
upon the length of exhaust tunnel and size of container. The
shorter the tunnel, the longer will be the time required for
exhausting. Exhausting can also be performed by placing the
filled cans in boiling water till temperature of the centre
of can reaches 85 - 90º C for 1-2 mts.
(h) Seaming/Can
Closing: Immediately after exhausting, cans are sealed
with the help of a double seamer to get hermetically sealed
container. Sealed cans are then placed in upside down position
to sterilize the closed lids.
(i) Processing/Sterilization:
Processing, also designated as sterilization, is an indispensable
unit operation in canning. This is accomplished by processing
the hermetically sealed cans at a pressure of 15 lbs PSI for
a specified period of time depending upon the size of can
and altitude of processing place. However, for areas like
Shimla, processing time for A-2.5 size cans is recommended
to be 45 minutes.
(j) Cooling:
Cooling of cans is done immediately after sterilization in
cold running water to room temperature in order to give an
abrupt shock to the micro-organisms to get rid of their adverse
activities.
(k) Labelling
and Storage: The cooled cans are stored in a cool dry
place and smeared with grease to
remove any adhering moisture from the can body to avoid rusting.
Cans are kept at ambient temperature for 8-10 days to check
any swell, leakage, puffing and other disorders before labelling.
Before the cans are exposed for sale,
proper labelling is done to meet statutory requirements of
Fruit Products Order, 1955, Prevention of Food Adulteration
Act, 1954 and Packed Commodities (Regulation) Act, 1975.
Quality Control
and Standards
The specifications of Fruit Products Order,
1955 and Prevention of Food Adulteration Act, 1954 Certification
are mandatory. The canned mushrooms should conform to the
specifications laid down in F.P.O. 1955.
The ISO 9000-2000, HACCP, ISO-14000 series
and European norms series standards promise a frame work which
may guide the entrepreneurs towards fulfilment of a commitment
of quality of products.
ISO series standards are available with
the Bureau of Indian Standards from their headquarters office:
9, Bahadurshah Zafar Marg, New Delhi-110002.
Production Capacity
(per annum)
| (a) Quantity |
: |
18,00,000 A-2.5 size
cans |
| (b) Value |
: |
Rs. 445.50 lakhs. |
| Motive Power |
|
100 KW
|
Pollution Control
The entrepreneurs are advised to contact
concerned State Pollution Control Board for detailed guidance
in the matter.
However, the water effluent in this industry
is generated during cleaning, washing, pre-treatment, blanching
of raw materials. It is advisable to test the water discharge
as per specifications laid down by the Bureau of Indian Standards.
The provision of such treatment has been made in the profile.
Energy Conservation
Although the energy requirement is small
yet some important points for conservation of energy are given
below:
1. In electrical installations appropriate
electric motors should be used and properly installed.
2. There should be no leakage of steam from pipe line.
Financial Aspects
A. Fixed Capital
| i) Land
and Building |
Area |
Rate (In
Rs.) |
Amount
(Rs. in lakhs) |
| Land |
4000 sq mtr |
3500 per sq mtr |
1,40,00,000 |
| Boundry wall, road, gates |
|
|
8,00,000 |
| Factory shed |
1500sq mt. |
6000 per Sq. Mtr |
90,00,000 |
| Raw material, packing
godown store |
500 sq mtr |
8000 per Sq. Mtr |
40,00,000 |
| Finished goods store:
|
500 sq mtr |
8000 per Sq. Mtr |
40,00,000 |
| Offices, laboratory |
250 sq mtr |
10000 per Sq. Mtr |
25,00,000 |
|
Total
|
3,43,00,000 |
(ii) Machinery and Equipment
| Sl.No. |
Description |
Qty. |
Amount
(Rs. in lakhs) |
| 1 |
Mushroom grading sorting
system |
1 |
5,00,000 |
| 2 |
Mushroom washing machine
Rotary Rod washer equipped with spray arrangement, collection
tank, etc. S.S |
1 |
4,00,000 |
| 3 |
Mushroom Blanching equipments
assembly consisting of three S.S. tanks each of 380×1140
mm complete with two trays of size 1015 mm ×350
mm ×180 mm and the top folds of trays 30 mm ×12
mm and S.S. Steam Coil 25 mm along three sides of tank
|
1 |
6,00,000 |
| 4 |
S.S. tilting type steam
Jacketed Kettle. |
1 |
4,00,000 |
| 5 |
Straight line exhaust
box. Exhaust box tunnel of 3962 mm long with 2 HP Electric
motor with reduction gear boxes to accommodate four cans
of A-2.5 size at a time |
1 |
6,00,000 |
| 6 |
Canning retorts Size-810
×915 mm and 5 mm thick with dial thermometer, pressure
gauge, safety valve, etc. |
3 |
8,00,000 |
| 7 |
Semi automatic can filling
system, sealing labeling and box strapping system |
|
20,00,000 |
| 8 |
Can reformer for reforming
flattened can body |
1 |
2,00,000 |
| 9 |
Flanger with one change part
|
1 |
2,00,000 |
| 10 |
Flange rectifier |
1 |
100,000 |
| 11 |
Semi automatic
can seamer
Addl. Change part of above |
1
1 |
3,00,000
|
| 12 |
Can end embossing
machine
Addl. Change part for the above |
1
1 |
2,00,000
|
| 13 |
Bore well,
water storage tanks and raw water distribution pump and
piping |
1 |
10,00,000 |
| 14 |
D.M. water
plant, storage, pumps and water distribution system. and
electrical generator and other state electricity system
to get power in the factory |
1 |
20,00,000 |
| 15 |
Steam Boiler
(Oil fired) capacity-500 Kgs/hr with piping insulation,
chimney etc. |
1 |
10,00,000
|
| 16 |
Material
handling system of mushrooms |
Lot |
7,00,000 |
| 17 |
Cold storage
cap-2 tonnes Area 1500 cu Ft |
2 |
5,00,000 |
| 18 |
Can Tester
pneumatically operated with two pressure cylinders and
water tanks |
2 |
3,00,000 |
| 19 |
(a) Miscellaneous
equipments for sugar solution, pumps, citric acid and
salt solution and pumping aling with instrumentation |
LS |
25,00,000 |
| |
(b) Laboratory
equipments such as-weighing balance, dehydrator, etc.
|
LS |
25,00,000
|
| 20 |
Pollution
Control equipments discharge of water treatment tanks
|
LS |
10,00,000 |
|
Total
|
1,68,00,000
|
| |
Packing,
forwarding C.S.T. excise and other charges @ 25% |
42,00,000
|
| |
Erection
and electrification charges @ 10% of total plant and machinery |
16,80,000 |
| |
Cost of office
equipment including almirah office furniture, computers
etc. |
5,00,000
|
| |
Total
|
2,31,80,000 |
| (iii) |
Pre-operative
Expenses |
5,00,000
|
| |
Total Fixed
Investment(i+ii+iii) |
5,79,80,000 |
B. Working Capital (per month)
i) Personnel
| Designation |
No. |
Salary |
Total (Rs) |
| Administration |
| General Manager |
1 |
50000 |
50,000 |
| Purchase Manager and
staff |
3 |
|
40,000 |
| Sales Manager and staff |
3 |
|
50,000 |
| Finance and Account staff |
1 |
|
50,000 |
| Store Keeper/Clerk |
3 |
5000 |
15,000 |
| Computer Operator |
1 |
6000 |
6,000 |
| Peon |
2 |
3500 |
7,000 |
| Watchman |
4 |
3500 |
14,000 |
|
Total
|
1,82,000 |
| Designation |
No |
Salary |
Total (Rs.in lakhs)
|
| Technical |
| Plant Manager |
1 |
40000 |
40,000 |
| Food Technologist |
1 |
30000 |
30,000 |
| Production Supervisor
|
3 |
15000 |
45,000 |
| Skilled Workers |
5 |
6000 |
30,000 |
| Foreman |
3 |
6000 |
18,000 |
| Boiler Attendant |
3 |
5000 |
15,000 |
| Unskilled Workers |
20 |
3000 |
60,000 |
| Sweeper |
3 |
3000 |
9,000 |
|
Total
|
2,47,000 |
| Grand Total (1,82,000
+ 2,47,000) |
4,29,000 |
| Perks @ 22%
|
94,000 |
|
Total
|
5,23,000 |
(ii) Raw Material
|
Particulars
|
Quantity
|
Rate (In Rs.)
|
| 1 |
Mushroom 'A' grade (Canning
Quality) |
110 tonnes |
60,000 ton |
66,00,000 |
| 2 |
Salt, Sugar, Citric Acid,
Chemicals, Preservatives |
L.S. |
|
5,00,000 |
| 3 |
A-21/2 Can |
1,50,000 |
20.00 each |
30,00,000 |
| 4 |
Carton Boxes Labels,
Gums, Box |
12500 |
25.00 each |
3,13,000 |
| 5 |
Strapping etc. Wastage
of canes, cartons |
L.S. |
|
3,00,000 |
| 6 |
Boxes, Labels etc. |
L.S. |
|
2,00,000 |
|
Total
|
1,09,13,000 |
(iii) Utilities
| |
|
Amount (Rs. in lakhs)
|
| 1. |
Power 100KW Units @ Rs
4 (100×16×25×0.90×4) |
1,44,000 |
| 2 |
Fuel (Furnace Oil) 10000lts
@ Rs 18 |
1,80,000 |
| 3 |
Water (Lump Sum) |
5,000 |
| |
Total
|
3,29,000 |
(iv) Other Contingent
Expenses
| Sl. No. |
Particulars |
Amount
(Rs) |
| i) |
Postage and Stationery
|
5,000 |
| ii) |
Consumable Stores |
20,000 |
| iii) |
Repair and Maintenance
|
1,68,000 |
| iv) |
Transport Charges |
1,20,000 |
| v) |
Advertisement and Publicity
and marketing expenses |
300,000 |
| vi) |
Insurance |
37,000 |
| vii) |
Miscellaneous,
telephone and other unknown expenses |
3,00,000 |
|
Total
|
9,50,000 |
| Total Recurring Expenses
(per month) |
Rs. 1,27,15,000 |
V) Working Capital for 3 months Rs. 3,81,45,000
| |
Amount (Rs. in lakhs) |
| i) |
Fixed Capital |
5,79,80,000 |
| ii) |
Working Capital (For 3 months) |
3,81,45,000 |
|
Total
|
9,61,25,000 |
Financial Analysis
|
(1)
|
Cost of Production
|
Amount (Rs. in lakh) |
| 1 |
Total Recuring Expenditure
(per year) |
15,25,80,000 |
| 2 |
Depreciation on Building
@ 5% |
10,15,000 |
| 3 |
Depreciation on Machinery
and Equipment @ 10% |
18,48,000 |
| 4 |
Depreciation on Office
Furniture, Fixture etc. @ 20% |
1,00,000 |
| 5 |
Interest
on Total Investment @ 12% |
1,15,35,000 |
|
Total
|
16,70,78,000
|
| Item |
Qty. |
Rate |
Amount (Rs. in lakhs) |
| 1. Canned Mushrooms A-2 1/2 |
18,00,000 |
120 |
21,60,00,000 |
(3) Net Profit per
year
(Rs. in Lakhs) |
= |
21,60,00,000 - 16,70,78,000 |
| |
= |
4,89,22,000 |
| |
|
|
| (4) Net Profit Ratio |
= |
Net Profit (per year)×100 |
| |
|
-------------------------- |
| |
|
Turnover (per year) |
| |
|
|
| |
= |
4,89,22,000
-----------------x 100
21,60,00,000 |
| |
= |
22.6% |
| (5) Rate of Return |
|
| |
= |
Net Profit (per year)×100 |
| |
|
------------------------- |
| |
|
Total Investment |
| |
|
|
| |
= |
4,89,22,000 x 100
----------------------
9,61,25,000 |
| |
|
|
| |
= |
50.9% |
| (i) |
Fixed
Cost |
Amount
(Rs. In lakhs) |
| (a) |
Depreciation on machinery
and equipment |
18,48,000 |
| (b) |
Depreciation on building
|
10,15,000 |
| (c) |
Depreciation on office
furniture and fixtures |
1,00,000 |
| (d) |
Interest on total investment
|
1,15,35,000 |
| (e) |
Insurance |
4,44,000 |
| (f) |
40% of salary and wages
|
25,10,000 |
| (g) |
40% of other contingent
expenses |
45,60,000 |
| (h) |
Power charges 40% of
power charges |
6,91,000 |
| |
|
2,27,03,000 |
| (ii) Net Profit (per annum) |
= |
Rs. 4,89,22,000 |
| |
|
|
| B.E.P. |
= |
2,27,03,000×100
-------------------- |
| |
|
2,27,03,000 + 4,89,22,000 |
| |
|
|
| |
= |
31.7% |
Addresses of Machineryand Equipment Suppliers
Addresses of Raw Material and Packaging
Material Suppliers
CANS
Local Market
Contact for
more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|