|
Breakfast
Cereal Foods
| Project cost |
: |
Rs. 1650 lakh |
| Uploaded on |
: |
August 2009 |
1.0 Product and its Applications
Cereal processing is one of the oldest
and most important food processing technologies and forms
a part of the food production chain. Today, the cereal processing
industry is as diverse as its range of products. Practically
every meal contains cereal in one form or the other.
Extrusion cooking is a novel method for
manufacturing food products from snacks and breakfast cereals
to baby foods. However, as a complex multivariate process
it requires careful control. Extruded foods are not just for
kid snacks anymore. Today's extruders have opened the door
to a global array of new products .
The food makers around the world are discovering new
ways of shaping, forming, squeezing and puffing foods to create
healthful substance. The extruders are producing crispy flat
bread, baby food, pet food, high fibre products, puffed snacks,
pellet snacks, ready-to-eat breakfast cereals in puffed and
flaked forms, meat analogues, pasta, cheese snacks and instant
drinks and soups. Extruded breakfast cereal products such
as corn flakes, rice flakes, wheat flakes and other formulated
breakfast cereal product are quite popular in India . Corn,
rice, wheat are the major raw materials required for the production
of extruded breakfast cereals. These ready – to - eat breakfast
products are widely consumed in urban areas particularly by
office going persons and school children.
An extruder works by taking a blend of
raw ingredients in one end and subjecting it to high heat
and pressure in a cylinder. As the mix passes through the
extruder cooker, it is shaped and fully or partially cooked.
It takes its final shape as it is forced through a die at
the exit end.
2.0 Market Potential
As these extruded foods are tasty and
nutritious, the consumption is increasing day by day. There
is also a good export potential for these products. The product
is a household breakfast item which is in great demand in
retail outlets though provision stores, bulk outlets to hotels,
school- or office / industrial canteens, exports to under
developed countries. A large number of new manufacturing units
have been established recently catering to the need of consumers.
3.0 Basis and
Presumption
a) The unit will work for 300 days per
annum on single shift basis.
b) The unit can achieve its full capacity
utilization during the 3rd year of operation.
c) Wages for skilled workers are taken
as per prevailing rates in this type of industry.
d) Interest rate for total capital investment
is calculated @ 12% per annum.
e) The entrepreneur is expected to raise
20-25% of the capital as margin money.
f) The unit would construct its own building.
g) Costs of machinery are based on average
prices of machinery manufacturers.
Implementation schedule
Project implementation will take a period
of 12 months. Break-up of the activities and relative time
for each activity is shown below:
|
Scheme preparation and approval
|
01 month
|
|
MSI provisional registration
|
3-4 months
|
|
Sanction of financial supports etc
|
4-6 months
|
|
Installation of machinery and power
connection
|
6-12 months
|
|
Trial run and production
|
01 month
|
5.0 Technical Aspects
5.1 Location
The plant can be located at any suitable
place keeping in view the marketing convenience, availability
of power, water and skilled manpower.
5.2 Salient Features of Process / Technology
Breakfast cereals are produced by extrusion
cooking method. For this purpose single screw and twin screw
extruders are available. Twin screw extrusion cooking method
is used for producing high quality products with better texture
and precise process control. Ingredients are mixed and conveyed
to a twin screw cooker extruder which gelatinizes the starch
in cereal. The cooking temperature varies from 120º to
180º C for 10-15 minutes. Flavour, colour and vitamins
are added at this stage. The cooked cereal is passed into
a forming extruder wherein the mass is cooled and formed into
pallets. The pallets are conditioned before flaking/ shredding.
The flakes are then roasted and required coating of sugar
is applied along with vitamins and minerals. This product
is packed and dispatched.
Product Quality Specifications: Cornflakes
are prepared from dehulled, degermed and cooked corn by flaking,
partially drying and roasting in the form of crisp flakes
of reasonably uniform size and golden brown in colour. It
should be free from dirt, insects, larvae and impurities,
any other extraneous matter.
6.0 Pollution Control
There is no major pollution problem associated
with this industry except for disposal of waste which should
be managed appropriately. The entrepreneurs are advised to
take "No Objection Certificate" from the State Pollution
Control Board.
7.0 Energy Conservation
Proper care should be taken while utilising
the fuel for. There should be no leakage.
8.0 Production Capacity
|
Quantity
|
840 tpa
|
|
Installed capacity
|
1200 tpa
|
|
Optimum capacity utilization
|
70%
|
|
Working days
|
300
|
|
Manpower
|
29
|
|
Motive Power
|
90 kWh
|
9.0 Financial
Aspects
9.1 Fixed Capital
9.1.1 Land &
Building Amount (Rs. lakh)
|
Particulars
|
Amount
|
|
Land 4,500 m 2 & land development
|
098
|
|
Built up area 3,000 m 2
|
425
|
|
Total cost of land and building
|
523
|
9.1.2 Machinery and Equipment Amount
(Rs. lakh)
|
Description
|
Amount
|
|
Plant, machinery consisting of Twin
Screw Cooker Extruder, Forming Extruder, Pre conditioner,
S.S. Mixer, Conveyer Belt Dryer, Storage Bins, Flavour
Applicator, Packing Machinery, miscellaneous assets,
etc.
|
780
|
|
Erection & electrification of
machinery & equipment @10% cost
|
078
|
|
Office furniture & fixtures
|
032
|
|
Total
|
890
|
9.1.3 Pre-operative Expenses Amount (Rs.
lakh)
|
Consultancy fee, project report,
deposits with electricity department etc
|
057
|
9.1.4 Total Fixed Capital Amount (Rs.
lakh)
9.2 Recurring
expenses per annum
9.2.1 Personnel
Amount (Rs. lakh)
|
Designation
|
No.
|
Salary
|
Amount
|
|
Factory Manager
|
1
|
30000
|
03.60
|
|
Managers
|
2
|
18000
|
04.32
|
|
Supervisory staff
|
3
|
15000
|
05.40
|
|
Office Assistant
|
5
|
13000
|
07.80
|
|
Technician
|
3
|
12000
|
04.32
|
|
Skilled workers
|
7
|
5000
|
04.20
|
|
Unskilled workers
|
18
|
3500
|
07.56
|
|
|
|
|
37.20
|
|
Perquisites @15 %
|
|
|
05.80
|
|
Total
|
29
|
|
43.00
|
9.2.2 Raw Material including packaging
materials Amount (Rs. lakh)
|
Particulars
|
Qty (t)
|
Rate/t (Rs.)
|
Amount
|
|
Raw Material including packaging
materials
|
LS
|
LS
|
587.00
|
|
Total
|
|
|
587.00
|
9.2.3 Utilities Amount (Rs. lakh)
|
Particulars
|
Amount
|
|
Power
|
21.70
|
|
Water
|
01.30
|
|
Total
|
23.00
|
9.2.4 Other Contingent Expenses Amount
(Rs. lakh)
|
Particulars
|
Amount
|
|
Repairs and maintenance of M&E
@ 3 %
|
25.74
|
|
Repairs and maintenance of building
@ 1%
|
04.25
|
|
Repairs and maintenance of site
development @1%
|
00.98
|
|
Consumables & spares, others
|
16.50
|
|
Transport & travel
|
02.50
|
|
Publicity, postage, telephone
|
09.00
|
|
Insurance @1%
|
12.03
|
|
Total
|
71.00
|
9.2.5 Total Recurring Expenditure Amount
(Rs. lakh)
|
(9.2.1 + 9.2.2 + 9.2.3 + 9.2.4)
|
724.00
|
9.3 Working Capital Amount (Rs. lakh)
|
Recurring expenses for 3 months
|
180.00
|
9.4 Total Capital Investment Amount (Rs.
lakh)
|
Fixed capital (Refer 9.1.4)
|
1470.00
|
|
Working capital (Refer 9.3)
|
0180.00
|
|
Total
|
1650.00
|
10.0 Financial
Analysis
10.1 Cost of
Production (per annum) Amount (Rs. lakh)
|
Recurring expenses (Refer 9.2.5)
|
724.00
|
|
Depreciation on building @ 3.33%
|
O14.15
|
|
Depreciation on machinery @10%
|
078.65
|
|
Depreciation on furniture @ 20%
|
003.20
|
|
Interest on Capital Investment @
12%
|
198.00
|
|
Total
|
1018.00
|
10.2 Sale Proceeds (Turnover) per year
Amount (Rs. lakh)
|
Item
|
Qty (t)
|
Rate/t (Rs.)
|
Amount
|
|
Breakfast cereals
|
840
|
1.80
|
1512.00
|
| (ii)
Net Profit (per year) |
|
|
| B.E.P. |
=
|
Sales - Cost of production
|
| |
|
|
| |
=
|
1512 – 1018 |
| |
|
|
| |
=
|
Rs. 494 lakh |
10.4 Net Profit Ratio
| B.E.P. |
=
|
Net profit X 100
----------------------
Sales
|
| |
|
|
| |
=
|
494 x 100
---------------
1512 |
| |
|
|
| |
=
|
32.6 % |
10.5 Rate of Return on Investment
| B.E.P. |
=
|
Net profit X 100
----------------------
Capital Investment
|
| |
|
|
| |
=
|
494 x 100
---------------
1650 |
| |
|
|
| |
=
|
30% |
10.6 Annual Fixed Cost Amount (Rs. lakh)
|
All depreciations
|
096.00
|
|
Interest
|
198.00
|
|
40% of salary, wages, utility, contingency
|
054.80
|
|
Insurance
|
012.03
|
|
Total
|
360.83
|
10.7 Break even Point
| B.E.P. |
=
|
Annual Fixed Cost x 100
----------------------
Annual Fixed Cost + Profit
|
| |
|
|
| |
=
|
360.83 x 100
---------------
360.83 + 494 |
| |
|
|
| |
=
|
42% |
Contact for more information:
Information Manager
TIMEIS Project
E-mail: timeis@ficci.com

|