際際滷

際際滷Share a Scribd company logo
A New Business Plan
(Fresh Lemon Juice Company Ltd.)
By: Group 8 (7th
Batch)
AIS Department
Jagannath University
Project management-A new Business Plan
Project management-A new Business Plan
NATURE & SIZE OF BUSINESS
 Fresh lemon juice is a Partnership & Medium size
business.
Manufacturer
+
Wholesaler
Initially we will cover the 2 division of the country
but our prospect will be the whole of the country
Faisal Mahmud
B110201152
Business Description
Our business name is Fresh lemon Juice and our industry will be
located in Asulia,Savar,Dhaka.
 Why Lemon Juice?
Lemon juice is especially for the children and diabetic
people because it is sugar free and diet Juice. People
are very much conscious about their health mostly
people like the fresh food rather than the soda,
carbonated drinks. It will be also for the health
conscious people.
We Think The Different
Speciality:
we produce juice for children and health conscious people because we
reduce the fat level on 0.5% and add extra vitamins and add some
sugar that are best for diabetic people.
 100% pure juice
 Pure Sugar free
 Diet
Target Customer:
 60% Diabetic People
 Children
 Health Conscious Young People
COMPETITORS OUTLOOK
the Leading Competitors
 Frutica
 Frooto
 Pran
 Acme
 Shezan
 Slice
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 that will different from local juice.
 Become as the Best New Juice Company in the
Bangladesh
Tanjin Ferdous
ID:B110201176
MISSION:
Establish lemon juice as the local leading source of healthy
energy in the form of freshly juice with an uncompromising
commitment to making difference through our values.
VISSION:
Explore all over the Bangladesh from fresh juice, providing for
all their needs always with the assurance of outstanding
quality.
Project management-A new Business Plan
Project management-A new Business Plan
Project management-A new Business Plan
Project management-A new Business Plan
Kamal Hossain
ID:B110201173
MARKETING PLAN
MARKETING OBJECTIVES
 Maximum Profit Margin
 Quality Leadership
 Long Relationships with Customer
 Communication Objective
Product Life Cycle
Our product life in introduction period of PLC
 Low sales
 High cost per customer
 Few competitors
Objectives:
To create awareness of product
 Offer a basic product
 Price at cost plus
 Awareness dealers and early adopters
PRICING
As a new comer our pricing strategy is to
introduce our products in the market at lower
prices so as to create huge demand in the
market and then compete with other
competitors.
PLACE
 Lemon would be purchased from Sylhet and
Chittagong.
 Retail and wholesale network of Bangladesh.
 Expanding its reach in the food service
industry by securing placements in hospitals,
airlines, railways, hotels and restaurants.
PROMOTION
As we are in the introduction phase, our
objective is to create brand awareness
through informative advertising.
Use of print media, sample distribution, TV
commercial etc.
Tie up with major Cinema halls to promote
our products during intervals.
PRICING STRATEGY
Fresh Lemon Juice selling its juices at price added cost
and profit margin and also keep in mind the key
competitors price
Product Name Cost of
Raw
Material
Producti
on cost
Marketing
Cost
Profit Price/Unit Retailer
selling
price
Fresh Lemon
Juice(250ml)
6.00 2.50 1.50 2.00 12 15
Fresh Lemon
Juice(500ml)
10 4 3 5 22 25
Md. Faruk Hassan
ID:B110201212
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
Our Departments
Keys to success Factors:
 Employee training to insure the best juice preparation
techniques.
 Marketing strategies aimed to build a solid base loyal
customer.
 The product we serve are the highest quality.
 Our commitment to providing excellent quality juice at all
time.
 The creation of a unique innovative, up scale atmosphere that
will different.
 Maintain good relationship with reliable supplier.
Md. Mamun
ID:B110201190
SWOT Analysis
Strength:
 Innovative Product
 Cost Advantage
 Pricing
Weakness:
 Lack of Product Awarness
 Availability of Lemon Water
Opportunities:
 Growing number of Customer
 Lower Technology
 Changing food habit
Threats:
 Increased Competition
 Down-Ward Pricing Pressure
 Large number of indirect Competition
FINANCIAL PLAN
Financial Plan
(1) Pro Forma Income Statement
*Tk. In thousand
2017 % 2018 % 2019 %
Sales 1500 100 1650 100 1800 100
(-) Cost of Sales 640 40 825 50 900 50
Gross Margin 900 60 825 50 900 50
Operating Expenses:
Payroll 340 25 330 20 360 20
Rent 38 2.5 50 3 54 3
Utilities 23 1.5 33 2 36 2
Sales & MKT Expenses 225 15 165 10 180 10
Payroll Taxes 45 3 33 2 36 2
Depreciation 150 10 165 10 180 10
Office Expenses 45 3 17 1 18 1
Total Operating Expenses 870 60 792 48 864 48
Operating Profit(Loss) 30 0 33 2 36 2
(-) Interest (15) 1 (17) 1 (18) 1
(-) Taxes 0 0 0 0 0 0
Net Profit (Loss) 15 0 16 1 18 1
(2) Pro Forma Balance Sheet
(TK 000)2017 2018 2019
Assets:
Current Assets:
Cash at Bank 160 165 180
Inventory 32 50 50
Other Assets 50 63 60
Total Current Assets 242 278 290
Long Term Assets:
Plant & Machinery 500 500 500
(-) Accumulated Depreciation (50) (50) (50)
Land & Building 400 400 400
(-) Accumulated Depreciation (40) (40) (40)
Total FA 810 810 810
Total Assets 1052 1088 1100
Liabilities & Owners Equity:
Current Liabilities:
Account Payable 32 50 60
Other Current Liabilities 20 22 22
Total Current Liabilities 52 72 82
Long Term Liabilities:
Loan 200 200 200
Total Liabilities 252 272 282
Owners Equity:
Capital 800 800 800
Net profit 0 16 18
(3) Pro Forma Cash Flow Statement
(TK. 000)
2017 2018 2019
Cash Receipt:
Sales 1500 1650 1800
Less: Disbursements:
Cost of Sales 600 825 900
Payroll 375 330 360
Rent 38 50 54
Utilities 23 33 36
Sales & MKT Expenses 225 165 180
Payroll Taxes 45 33 36
Office Expenses 45 17 18
Plant & Machinery 500 - -
Land & Building 400 - -
Inventory 32 192 201
Total disbursements 2283 1645 1785
Cash Flow (783) 5 15
Beginning Balance 943 160 165
Ending Balance 160 165 180
(1)Break-Even Analysis (projected)
TFC
BEPA (a) =
SP  VC (per unit)
TK.500000
=
TK. 15-10
TK. 500000
=
TK. 5
2017 = 100000 units
2018 = 70000 units
2019 = 0000 units
(5) Sources & Uses of Funds: (projected)
(TK. 000)
TK. Tk.
Source of Funds: (projected)
Capital 800
Bank Loan 200
Total funds Provided 1000
Application of funds:
Purchase of Plant & Machinery 500
Purchase of Land & Building 300
Purchase of Inventory 150
(950)
Net Increase in Working Capital 50

More Related Content

Project management-A new Business Plan

  • 1. A New Business Plan (Fresh Lemon Juice Company Ltd.) By: Group 8 (7th Batch) AIS Department Jagannath University
  • 4. NATURE & SIZE OF BUSINESS Fresh lemon juice is a Partnership & Medium size business. Manufacturer + Wholesaler Initially we will cover the 2 division of the country but our prospect will be the whole of the country
  • 6. Business Description Our business name is Fresh lemon Juice and our industry will be located in Asulia,Savar,Dhaka. Why Lemon Juice? Lemon juice is especially for the children and diabetic people because it is sugar free and diet Juice. People are very much conscious about their health mostly people like the fresh food rather than the soda, carbonated drinks. It will be also for the health conscious people.
  • 7. We Think The Different Speciality: we produce juice for children and health conscious people because we reduce the fat level on 0.5% and add extra vitamins and add some sugar that are best for diabetic people. 100% pure juice Pure Sugar free Diet Target Customer: 60% Diabetic People Children Health Conscious Young People
  • 8. COMPETITORS OUTLOOK the Leading Competitors Frutica Frooto Pran Acme Shezan Slice
  • 9. 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 that will different from local juice. Become as the Best New Juice Company in the Bangladesh
  • 11. MISSION: Establish lemon juice as the local leading source of healthy energy in the form of freshly juice with an uncompromising commitment to making difference through our values. VISSION: Explore all over the Bangladesh from fresh juice, providing for all their needs always with the assurance of outstanding quality.
  • 18. MARKETING OBJECTIVES Maximum Profit Margin Quality Leadership Long Relationships with Customer Communication Objective
  • 19. Product Life Cycle Our product life in introduction period of PLC Low sales High cost per customer Few competitors Objectives: To create awareness of product Offer a basic product Price at cost plus Awareness dealers and early adopters
  • 20. PRICING As a new comer our pricing strategy is to introduce our products in the market at lower prices so as to create huge demand in the market and then compete with other competitors.
  • 21. PLACE Lemon would be purchased from Sylhet and Chittagong. Retail and wholesale network of Bangladesh. Expanding its reach in the food service industry by securing placements in hospitals, airlines, railways, hotels and restaurants.
  • 22. PROMOTION As we are in the introduction phase, our objective is to create brand awareness through informative advertising. Use of print media, sample distribution, TV commercial etc. Tie up with major Cinema halls to promote our products during intervals.
  • 23. PRICING STRATEGY Fresh Lemon Juice selling its juices at price added cost and profit margin and also keep in mind the key competitors price Product Name Cost of Raw Material Producti on cost Marketing Cost Profit Price/Unit Retailer selling price Fresh Lemon Juice(250ml) 6.00 2.50 1.50 2.00 12 15 Fresh Lemon Juice(500ml) 10 4 3 5 22 25
  • 26. 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
  • 28. Keys to success Factors: Employee training to insure the best juice preparation techniques. Marketing strategies aimed to build a solid base loyal customer. The product we serve are the highest quality. Our commitment to providing excellent quality juice at all time. The creation of a unique innovative, up scale atmosphere that will different. Maintain good relationship with reliable supplier.
  • 30. SWOT Analysis Strength: Innovative Product Cost Advantage Pricing Weakness: Lack of Product Awarness Availability of Lemon Water Opportunities: Growing number of Customer Lower Technology Changing food habit
  • 31. Threats: Increased Competition Down-Ward Pricing Pressure Large number of indirect Competition
  • 33. Financial Plan (1) Pro Forma Income Statement *Tk. In thousand 2017 % 2018 % 2019 % Sales 1500 100 1650 100 1800 100 (-) Cost of Sales 640 40 825 50 900 50 Gross Margin 900 60 825 50 900 50 Operating Expenses: Payroll 340 25 330 20 360 20 Rent 38 2.5 50 3 54 3 Utilities 23 1.5 33 2 36 2 Sales & MKT Expenses 225 15 165 10 180 10 Payroll Taxes 45 3 33 2 36 2 Depreciation 150 10 165 10 180 10 Office Expenses 45 3 17 1 18 1 Total Operating Expenses 870 60 792 48 864 48 Operating Profit(Loss) 30 0 33 2 36 2 (-) Interest (15) 1 (17) 1 (18) 1 (-) Taxes 0 0 0 0 0 0 Net Profit (Loss) 15 0 16 1 18 1
  • 34. (2) Pro Forma Balance Sheet (TK 000)2017 2018 2019 Assets: Current Assets: Cash at Bank 160 165 180 Inventory 32 50 50 Other Assets 50 63 60 Total Current Assets 242 278 290 Long Term Assets: Plant & Machinery 500 500 500 (-) Accumulated Depreciation (50) (50) (50) Land & Building 400 400 400 (-) Accumulated Depreciation (40) (40) (40) Total FA 810 810 810 Total Assets 1052 1088 1100 Liabilities & Owners Equity: Current Liabilities: Account Payable 32 50 60 Other Current Liabilities 20 22 22 Total Current Liabilities 52 72 82 Long Term Liabilities: Loan 200 200 200 Total Liabilities 252 272 282 Owners Equity: Capital 800 800 800 Net profit 0 16 18
  • 35. (3) Pro Forma Cash Flow Statement (TK. 000) 2017 2018 2019 Cash Receipt: Sales 1500 1650 1800 Less: Disbursements: Cost of Sales 600 825 900 Payroll 375 330 360 Rent 38 50 54 Utilities 23 33 36 Sales & MKT Expenses 225 165 180 Payroll Taxes 45 33 36 Office Expenses 45 17 18 Plant & Machinery 500 - - Land & Building 400 - - Inventory 32 192 201 Total disbursements 2283 1645 1785 Cash Flow (783) 5 15 Beginning Balance 943 160 165 Ending Balance 160 165 180
  • 36. (1)Break-Even Analysis (projected) TFC BEPA (a) = SP VC (per unit) TK.500000 = TK. 15-10 TK. 500000 = TK. 5 2017 = 100000 units 2018 = 70000 units 2019 = 0000 units
  • 37. (5) Sources & Uses of Funds: (projected) (TK. 000) TK. Tk. Source of Funds: (projected) Capital 800 Bank Loan 200 Total funds Provided 1000 Application of funds: Purchase of Plant & Machinery 500 Purchase of Land & Building 300 Purchase of Inventory 150 (950) Net Increase in Working Capital 50