Ready
to Eat Vegetables
1.0 Product and Applications
Lifestyle is changing in most of the urban
cities very rapidly. With both the husband and wife working
the eating and cooking habits are undergoing changeover. Couples
do not find time to search for fresh vegetables sort and clean
them and undertake cooking. They seek other options which
are less time taking and convenient. Thus ready to eat vegetables
are the alternative. Vegetables are a seasonal product and
cannot be stored over a long period. Majority of the vegetables
are not available during off season. If the vegetables when
available are cooked and preserved they can be easily utilized
and save the trouble of cooking. These precooked Indian curried
vegetables are also popular in Middle East and Western countries
where ever Indians have settled. The precooked vegetables
can also be consumed during off season for any particular
item. Thus when peas are not available during summer season
one can relish peas products in the ready to serve variety.
Thus ensuring supply during off season. This value addition
to the vegetables besides ensuring availability also improves
its economics. Some of the popular vegetables such as peas,
cauliflower, spinach, carrots etc. can be cooked and preserved
for consumption through out the year. The technology for such
Ready to Eat Vegetables is available with CFTRI. Compliance
with PFA Act for such a unit is essential.
2.0 Industry Profile and Market Assessment
In the Indian households vegetables are
cooked every day and infact separately for lunch and dinner.
This exercise is time consuming and laborious as fresh vegetables
are to be procured cleaned, sorted and cooked. Thus popular
Indian curried items like Rajma, Dam Aloo Malai kofta, Chole,
and paneer items can be cooked and canned. In the present
day fast life the housewife can hardly spare time for such
activity along with their career. Ready to Eat vegetables
are thus a solution to save time and ensure availability of
vegetables for meals. Pre cooked and preserved ready to Eat
vegetables will ensure the availability through out the year.
It is easier to store and transport. The major limitation
with the bulk of Green vegetables is that they are grown in
a limited period only lasting for 3-4 months and thus their
availability is restricted to this period. Pre cooking of
vegetables and canning it results in it being easier to handle.
This also helps in exporting the product to other countries
where ever Indian cuisine is popular. It has a good demand
in urban areas and metropolitan cities. Once the product establishes
its Brand, export opportunities can also be explored. Middle
East countries and other western countries with Indian population
are places where it has demand.
3.0 Manufacturing Process & Know
How
The process of manufacturing is simple
and standardized. Vegetables and pulses are washed and thoroughly
cleaned. The vegetables like cabbage, cauliflower, spinach,
potatoes and carrots are peeled wherever required and cut
to size. They are then cooked in steam jacketed kettle. The
pulses are cleaned and similarly cooked. Simultaneously curry
is prepared with ingredients like chopped tomatoes, onions;
butter/ghee, chilly spices etc. and both are mixed. On cooling
they are packed in sterilized cans and the cans are vacuumasied
and sealed. The yield is 120% because of addition of other
ingredients and water.

Process Flow Chart
Know how is available
with Central Government research Laboratories. The machinery
is all indigenously available. The production capacity envisaged
is 150 tonnes per year 300 days working.
4. Plant and Machinery:
The main plant and machinery required comprise
- Potato peeler - 1 nos.
- Blancher - 1nos.
- SS steam jacketed kettle. - 1nos
- Automatic slicer - 1 nos
- Pulper - 1 nos.
- Can reformer & Flanger. - 1 nos
- Hand flance rectifier - 1 nos
- Can sealer - 1 nos
- Embossing machine - 1 nos.
- Exhaust Box - 1 nos.
- Can Seamer - 1 nos.
- Mini Boiler - 1 nos.
- SS tanks, trays, crates, weighing scales.
The total cost of machinery is estimated
to be Rs.6.08 lakhs.
The unit will also require miscellaneous assets such as furniture,
fixtures, storage facilities etc. the total cost of these
is estimated to be Rs. 0.75 lakhs.
The total requirement of power shall be 40 HP, the unit will
need 10 tonnes of coal per month and 3000 lits of water daily.
5. Raw material and Packing Material:
The basic raw material for the unit is different fresh
vegetables. Depending on the availability of vegetables the
product mix will change. Similarly the price would depend
on the product mix. Thus without a firm mix it will be difficult
to arrive at the actual price.
The unit will also require spices salt edible oils, rajma,
paneer etc. Packing material like cans, labels, cartons strappings
etc will also be required. On an average the raw material
cost has been taken at Rs. 7000/- per tonne and other ingredients,
packing material at 15000/- per ton. The total cost of raw
material and packing material at full capacity is estimated
to be Rs. 32.75 lakhs. The total requirement is estimated
to be 125 tonnes of vegetables at 100% capacity. The price
of packing material has been estimated at Rs. 22.50 lakhs.
At 60% capacity in 1st year the cost works out to Rs 19.65
lakhs. The unit can avail bank finance on packing material
only.
6. Land and Building:
For smooth operation of the unit, it will require 300 sq.
mts of open land and a built up area of 150 sq. mts. The total
cost of land and building is estimated at Rs. 4.00 lakhs.
7. Manpower:
For smooth functioning of the unit the
requirement of man power is expected to be around 8 persons.
| Sales person |
self |
| Skilled Workers |
3 |
| Semi skilled workers |
2 |
| Helpers |
2 |
The annual salary bill is estimated to be around Rs.2.22 lakhs.:
8. Sales Revenue: (100% capacity)
Selling price varies depending on the product mix quality and
the availability of vegetables and demand. An average price
of Rs 45,000/- per tonne has been taken the annual income at
installed capacityof 150 tonnes is Rs 67.50 lakhs.
9) Cost of Project:
| Particulars |
Rs. lakhs |
| Land & Building |
5.00 |
| Plant & Machinery |
6.08 |
| Other assets |
0.75 |
| Contingencies |
1.10 |
| P & P expenses |
1.00 |
| Margin money |
1.50 |
| Total |
15.43 |
Means of Finance
| Promoters Contribution |
4.63 |
| Term Loan |
10.80 |
| Total |
15.43 |
10. Profitability:(60% capacity)
| Sales |
40.50 (Rs. lakhs) |
| Raw material |
19.65 |
| Salary |
2.22 |
| Utilities |
3.00 |
| Stores & Spares |
0.60 |
| Repairs & Maintenance |
0.84 |
| Selling expenses |
8.10 |
| Administrative expenses |
0.60 |
| Depreciation |
1.42 |
| Interest on T.L |
1.18 |
| Interest on W.C |
0.41 |
| Cost of production |
38.02 |
| Profit |
2.48 |
12. Requirement of Working Capital
| |
|
Margin |
W.C |
Margin Money |
| Raw material |
1 month |
30% |
1.10 |
0.35 |
| Stock of finished goods
|
15 days |
25% |
1.10 |
0.25 |
| Working expenses |
1 month |
100% |
0.50 |
0.50 |
| Sale on credit |
1 month |
25% |
1.70 |
0.40 |
| Margin money for W.C |
|
|
|
1.50 |
13. Break Even point:
55%
14. Machinery Suppliers :
a. M/S Auric
techno services P. Ltd, Sreenath Hermitage Baner Road Pune
411008.
b. M/s Raylon Metal Works J.B.Nagar, Andheri(E) Mumbai.
c. M/S Container Industries.C299, Ghatkopar Ind. Estate LBS
marg Mumbai.
d. M/S Techno Equipment 31, Parekh Street, Girgaum, Mumbai.
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|