Smoothy Juice Co. Ltd
23/4, Dhanmandi 4/A, Dhaka
Smoothy Juice Industry Limited
NAME AND ADDRESS OF THE PRINCIPALS
A. F. M. Rubayat-Ul-Jannat Shajahan Munshi
73/9, 8/A Dhanmondi 15, Dhaka Narayongonj, Dhaka
Cell: 01675031827 Cell-01717431244
Email: firstname.lastname@example.org E-mail: email@example.com
Nafij Ahmed A.Z.M Shahadot
Zakir Hossain road, Mohammadpur, Road no. 15 Sankor. Dhaka
Cell-01711014204 E-mail: firstname.lastname@example.org
Shahinur Akhter Shaila Parvin Shantu
Road no-4/a, Dhanmondi, Dhaka. 41/30 Mohammadpur Chanmia Housing,
E-mail: email@example.com Cell-01722134026
NATURE OF BUSINESS:
We form our business as a “partnership” business.
The types of our business are Manufacturing Juices, Distributor/ Wholesaler
STATEMENT OF FINANCING NEEDED:
Initial financing requested of the company is 4,00,00,000 taka loan to be paid off over five years
from Brac Bank Ltd.. This debt will cover office space, office equipment, and for supplies two
leased vans, advertising and selling cost. The partners provided 11,00,00,000 taka jointly. So, the
total cost of the project estimated at 15,00,00,000 taka.
Share of the Profit and Loss
NAME OF WORKING PARTNER SHARE OF PROFIT SHARE OF LOSS
1. A. F. M. Rubayat-Ul-Jannat 25% 25%
2. Nafij Ahmed 15% 15%
3. Shahinur Akhter 25% 25%
4. Shajahan Munshi 15% 15%
5. A.Z.M Shahadot 10% 10%
6. Shaila Parvin Shantu 10% 10%
10% A. F. M. Rubayat-Ul-Jannat
15% Shajahan Munshi
Shaila Parvin Shantu
The undersigned reader acknowledges that the information provided by Shahinur Akhter in this
business plan is confidential; therefore, reader agrees not to disclose it without the express
written permission of A. F. M. Rubayat-Ul-Jannat, chairman Smoothy Juice Company Ltd.
It is acknowledged by reader that information to be furnished in this business plan is in all
respects confidential in nature, other than information which is in the public domain through
other means and that any disclosure or use of same by reader may cause serious harm or damage
Upon request, this document is to be immediately returned to chairman.
A. F. M. Rubayat-Ul-Jannat
Name (typed or printed)
This is a business plan. It does not imply an offering of securities.
We have prepared report is based on “Business Plan on “Smoothy Juice Company Ltd”. To
prepare this report we have followed marketing research methodology for whose are children
and diabetic people. The information, on which the total business plan stands, was the collection
of data from the questionnaire made by Smoothy Juice Company Ltd. To see the market need
and wants. The survey took place inside and outside of Dhaka.
After analyzing questionnaires we made some plan about location, building source of finance,
price, product promotion, and Channel of distribution. We selected our plant location at Savar
and head office at Dhanmondi. So we will get the raw materials easily. We will preserve 500ml,
and 900 ml Orange, Mango, Cocktail Special juices. We keep our price relatively low than other
soft drinks and fruit juice. We will place our advertisement at television & banner. We will
distribute our product near by shop of Dhaka city in the form of bottle packaging so that
consumer can get it easily. The whole production process is in strict conformity with
international standards, and constant research and development all products. We are confident
that our products and services will satisfy the highest of standards
Our pricing policy will be reasonable and channel of distribution will be convenience. So our
target customers will get it easily. We hope that we will carry a good and competitive market
share in soft drinks industry. Smoothy Juice provided superior value to their customer who they
promised throwing advertising. So the customer are loyal the Smoothy Juice bran and build long
Though it is exist in our country, but there is a great potentiality in this sector. If we can able to
flourish this sector by investing more, our national economy will be flourishing. As well as there
are lot of people may earn from this sector and can increase their life style as well increase our
FUTURE OUTLOOK AND TRENDS:
Many juice companies are already established. We determine our competitor as ACME, PRAN,
SHEZAN, FROOTIKA etc. Our company will be based on beverage products. We mainly want
to produce juice. It is a partnership business. Initially we prepare our business plan for three
years. Next three year we target that we capture 5% of total market share. When our company
will start, only three products we produce at that time. We wish to achieve a so much customer
and consumer response in 1 year. It wills our betterment of our company. We get best wishes to
our target customer and also the mind of the customer will obviously great beliefs of our
products. Because we mention that, our product will free from sugar, fat & harmful chemicals.
We expect the sales will be in next year approximately TK 5.50 corer. Our product cost is TK
3,30,50,000. The return on investment is 20% expected.
ANALYSIS OF COMPETITORS:
In food & beverage market there are many renowned companies having their juice products.
Frutica Juice Competitors Position
Acme Pran Frooto Frutica Shezan Slice
Now, we give a brief analysis about our competitor‟s market share.
D Our position
We segment our market according to the demographic segmentation. In these segmentation
criteria we segment our customer according to: Age, Sex, Income, and Occupation. Our main
target customer is 60 % of diabetic people.
Our business name is Smoothy Juice and we have different varieties in juices drinks as well and
our Smoothy Juice Industry is located in Asulia, Savar, Dhaka.
WHY SMOOTHY JUICE?
Smoothy Juice is especially for the children and
diabetic people because it is a sugar free and diet juice.
Smoothy Juice is also providing the totally fresh
juices. People are very much conscious about their
health and mostly people are like the fresh food rather
than the Soda, Carbonated drinks. It will be also
favorable for children and health conscious people.
PRODUCT & SERVICES:
For the first time we are producing orange juice for testing the consumer market.
We are going to make fresh juices 3 flavors in juices available throughout the year - Orange,
mango and Cocktail special.
In seasonal juices we initially introduced Mango, Orange.
Our specialty, we produce juice for the 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
Mixed flavor ( cocktail)
SIZE OF BUSINESS:
This business will produce & provide consumer product and organize medium size business.
Initially we will cover the 2 division of the country but our prospect will be whole of the country.
As a Medium business we start our business with some necessary equipment. Our main office
established in 250 Square ft Space and industry is established in 3000 square ft space. We
arrange our main office with; 10 computers, 6 printers, 10 tables, 50 chairs, 10 fans, and 6 air-
conditioners. These are our main office equipments but there are also some other stationary and
inventory. The inside view of our main office in Dhanmondi:
Chairman Office Technology & IT Depyt.
For our new established business we will prefer skillful and capable employees who are also
experience personnel in their own sector. We will try to maintain quality full employees, than
BACKGROUND OF ENTREPRENEURS:
Become as the Best New Juice Shop in the Bangladesh
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 differentiate Smoothy
Juice from local juice shops
Four new Outlets in next five years in other city of Bangladesh
To exceed 6 million in annual sales by the third year of plan implementation.
KEYS TO SUCCESS FACTORS:
Store design that will be both visually attractive to customers, and designed for fast and
Employee training to insure the best juices preparation techniques.
Marketing strategies aimed to build a solid base of loyal customers
The products we serve are of the highest quality. We combine this quality with great
service and atmosphere
Customer satisfaction with high quality juices and services
Competent management staff whose makes the juices and shakes fresh and good quality
Location is our key success factor means that on Asulia, Savar is very suit able for our
Management that treats every employee equally. We create an atmosphere where
employee's love coming to work and can earn good money.
Our commitment to providing excellent quality Juices at all times
Excellent Customer Service. Quick delivery and each customer will be treated as would
an honored guest in our homes
Product quality. Not only great food but great service and atmosphere
The creation of a unique, innovative, upscale atmosphere that will differentiate
Fresh juice daily will give customers a unique experience as well as excellent product.
Maintain good relationships with reliable supplier
Establish Smoothy Juice as the Local leading source of healthy energy in the form of freshly
juices with an uncompromising commitment to making a difference through our values.
Explore all over the Bangladesh from fresh juices, providing for all their needs always with the
assurance of outstanding quality.
Whole of the manufacturing maintain by our employees and all the raw materials will be
purchased from our country and abroad and we produced our product in our factory.
MANUFACTURING MACHINERIES & EQUIPMENT AND ITS PROCESSES
Three basic disciplines are used in the process:
1. Mass transfer
2. Heat transfer
3. Squeezing the orange
Firstly the oil is removed. This process is carried out without causing damage to the fruit. It is
done to avoid undesirable flavors and obtain the highest possible level of aldehydes.
Secondly the juice is extracted. The technology used involves cutting and squeezing the orange
and is different to many of the In-line systems used. The HRS process does not damage the peel
and therefore avoids contamination of the juice.
Thirdly the juice is separated from the husk and the seeds. With this process we reduce the bitter
constituents, obtaining a low reading for quick fiber and a low viscosity in NFC.
The resultant juice has a minimum content of the bitter constituents, an agreeable colour,
minimum natural oil content and an increased number of intact juice cells. The Limonina content
is also reduced.
The average cell size in the pulp is increased with a higher percentage of floating pulp.
We must also highlight the fact that the process does not use water during the extraction
processes, the energy consumption has been optimized and the contaminants contained in
residual water have been minimized.
REMOVING THE BITTERNESS:
Once the orange juice has been obtained we have to remove the bitterness from the juice. This is
done by a process designed to eliminate the limonina, narangina y hesperidina from the juice.
Specifically for Limonina the initial concentration could be as high as 20 ppm and the final result
should be less than 0,1 ppm.
The process starts with stabilised fresh juice and 15 Brix reconstituted juice. They are
centrifuged in order to separate out the pulp from the juice. Lewait Bayer resin is added to the
juice and it is then circulated to a storage vessel where the thermal treatment is carried out.
TREATMENT OF THE PULP AND ASEPTIC FILLING
One of the key aspects related to the treatment of the pulp is the mass transfer. HRS Spiratube
has developed a piston pump particularly suited to this purpose, a pump which is hygienic and
can develop pressures of up to 40 Bar.
Another of the fundamental aspects of the process is the thermal treatment which is carried out
using a triple tube heat exchanger (HRS Spiratube model AS). In this heat exchanger the
product flows through an annulus formed by tree concentric tubes making the units especially
Fluids of high viscosity
Fluids which contain small particles
Finally the process uses an aseptic filler of the type “Bag-in-Drum” or “Bag-in-Box”, both
designed by HRS Spiratube, which allow the product to be packed into aseptic containers.
Preformed and pre-sterilised containers of between 5 and 1000 liters are normally used.
The Pasteurisers MX series produced by HRS Spiratube are characterised by the high speed of
treatment, carrying out product de-aeration when the product is cold and because little
maintenance is necessary.
HRS has developed a new series of Pasteurisers, designated the MX series in which special
attention has been paid to the following features:
Feature 1. Energy recovery. Up to 85% of energy can be recovered which reduces the
processing costs substantially.
Feature 2. Thermal treatment times are reduced. This results in a higher quality product
Feature 3. The design is hygienic. This results in a higher quality product being provided. This
key aspect of the design is the elimination of all dead zones within the unit where movement of
the product is restricted. These zones are inevitable present in traditional designs using product
to product heat recovery particularly in the area of the product entry into the headers.
Feature 4. Reduction in space. The most visible aspect of the MX technology is the reduction
in size of the units. This has been achieved by eliminating the bends interconnecting the units.
Compared to a traditional design the volume needed for the MX series can be reduced by up to
In the specific case of orange juice production we can take advantage of the MX technology
because it allows us to use direct product to product heat recovery. The result is a more compact
pasteuriser containing significantly fewer modules.
As an example we can take the case of a plant processing 20 m3 per hour of juice which requires
a thermal treatment of heating the juice from 2°C to 98°C and then cooling back to 2°C.
With indirect recovery (using an intermediate water circuit) 30 units would be required, 22 of
which would be for heat recovery. This system would allow us to recover 80% of the energy
In order to achieve recovery of 80% of the energy using direct recovery (with unpasteurized
product in the shell and the pasteurised product in the tubes) we would require 16 units.
If on the other hand we maintain the original investment and use 30 units, all for direct recovery,
we can recover 91% of the energy, an additional saving of 11% in the energy used.
We can quantify this saving of 11% in energy by assuming we use the process described
(Heating from 2°C to 98°C and cooling to 2°C) with a flow rate of 20.000 kg per hour of juice,
for which we need 0,94 kcal per kilogramme per degree C. If the plant works for 20 hours each
day this would represent a saving of 3.970.560 kcal per day. This quantity of energy would
require 7352 kg of steam per day which, assuming a cost of per kg, would give a saving of 220€
per day. If the plant is working 365 days per year this represents a saving of 80.504€ per year.
CIP CLEANING SYSTEM
The CIP (Clean in Place) cleaning system used by HRS Spiratube is centralized with automatic
control of the parameters. An outstanding feature of this design is that it has automated
practically all of the cleaning operations required in the plant.
THE JUICE MIXING ROOM
The principal components are automatic systems for mixing the product, controls for the
components and the CIP cleaning operations. Mixing takes place in tanks fitted with agitators in
which we can programme the proportions of the various constituents. The mass transfer of the
constituents is carried out using centrifugal or pistonpumps.
The shipping area contains the chillers used for loading and unloading the tanks. These chillers
use MX and AS type heat exchangers that generate the best heat transfer coefficients. The
products must be chilled down to between 0°C and +2°C.
DRYING THE ORANGE PEEL
In order to market the orange peel we must use a drying plant. The first part of this plant is the
hydrolysis zone which takes the peel coming from the juice plant and adds lime [CaO]. When
we have the hydrolyzed peel it passes to the presses where we obtain a semi-solid product and a
liquid. The liquid is passed to a further process of evaporation where we obtain a concentrated
liquid. The semi -solid product and the concentrated liquid are both passed to the final dryer
from which we receive the dry product. The Trommel type dryer can use different types of fuel
such as biomass, natural gas etc. and it is important to realise that the exhaust gases from the
dryer can be used as an energy source on the evaporation plant. Lastly, the product is passed to
a pelletiser which gives the peel in a form which can be sold.
Graphical outlook of the manufacturing process
Our Production Industry situated in Asulia, Savar near of Baipayl and Fantasy Kingdom Park.
The Physical plant is as follows:
Industry View Satellite View of Location
OFFICE PRODUCTION AREA
NAME OF THE SUPPLIERS O RAW MATERIALS:
In our Country:
1. Mr. Jamil Hossain, (Mango Suppliers), Office: 34/4, Saheb Bazar, Rajsahi.
2. Mr. Ahsan Mustak, (Mango Suppliers), Office: 15/4, Olonker Mor, Rajsahi
In Foreign Country:
1. Mr. Cyang Mo, (Orange Suppliers), Office: 45/7/A, Syncho Street, Cuong, China
2. Suching Rong, (Orange Suppliers), Office:5454, Guya Lia Road, Jung Ki, China
3. Mr.Rathor Dash, (Varity Fruits Suppliers), Office: Kashmir and Agra
4. Mr. Jone Smith & Jonson Height, (Other Raw materials), Office: Fruit Fantasy; England
Maximum profit margin
The big price objective Smoothy Juice that they provided high quality product and satisfied the
customer with its product then juice Smoothy taken premium price to their customer other than
our competitors. Juice Smoothy contain maximum profit margin other than their competitors.
The main objective of Smoothy Juice that its responsibility to provided best quality which they
promised to their customers. Smoothy Juice successfully fulfills their promised. Smoothy Juice
main objective to provide quality products that satisfied the customer need and their requirement
so Smoothy Juice deliver the quality product.
Long relationships with customer
Smoothy Juice provided superior value to their customer who they promised throwing
advertising. So the customer are loyal the Smoothy Juice bran and build long term relationships.
Smoothy Juice use different sources to attract their target customer. The objective of Smoothy
Juice produces awareness in our customer about new products and also produces awareness to
new customer about Smoothy Juice. Smoothy Juice also tells their customer that they provide
pure juices to their customers. Smoothy Juice also give the knowledge of their juices give you
energy and good taste. Smoothy Juice also gives message that their juices are good for your
Strategy marketing objective
To build unique distribution system that provides ubiquity at low cost.
To build high speed, efficient and vertical integrated manufacturing capabilities to gain
low cost advantage.
To reduce energy consumption during production
To increase advertisement activities.
To redesign packaging to a more attractive and familiar.
To make innovation in product so that it become more portable and in convenience
To improve product quality as ever provide
Smoothy Juice set it juices price on value pricing method. Smoothy Juice selling its juices at
price added cost and prifit margin and also keep in mind the key competitors price. Smoothy
Juice provide it customer quality fresh juices that provide customer good health and enjoyement.
Smoothy Juice are available…? flavored. is a main objective that its responsibility to provided
best quality who they promised to their customers and they fulfill their promised. Smoothy Juice
is a big price objective that they provided high quality and taken premium price to its customer.
Smoothy Juice contain maximum profit margin is another objective of pricing strategy. Smoothy
Juice provided superior value to their customer who they promised throwing advertising.
Cost of Retailer’s
Production Marketing Price/
Product name raw Profit Selling
cost Cost unit
14 3.50 1.50 3.00 22 25
25 6.75 3.25 5.00 40 45
15 2.50 1.50 3.00 22 25
Orange Juice 30 6.00 4.25 4.75 45 48
17 4.00 2.50 1.50 25 28
35 8.50 3.50 3.00 50 55
A distribution strategy defines how you are going to move products from point of creation to
points of consumption, in a cost-effective manner. The effectiveness of distribution coverage
and practice is of paramount importance in achieving the desired fruit juice sales. We select
place for Smoothy Juice Show Room and Whole Sale shop near Star Kabab in Sankar
Dhanmandi and Banani. Our location very attractive because that place also very famous for
Food Street. There is no any fresh fruit juices shop. That place is also attractive for juices
because there is no juices corner but there are many good food restaurants like KFC and Pizza
Hat and others. So that is advantage of place for Smoothy Juice.
We actually distribute our product in two ways:
1. B2B (Business to Business)
2. B2C (Business to Consumer)
We show our distribution channel in chart below:
Business to Business (B2B)
Business to Consumer (B2C)
Smoothy Juice use different sources to communicate their target marketing. Smoothy Juice use
those sources on that the more customer attract like Local Cable, Newspapers, Billboard and
when they lunch any scheme in juices they use pamphlets to aware their customer. Smoothy
Juice uses the channel to attract the customer and give fully information about juices through
these Electronic media. As our target consumers are Old, Children and all health conscious
people, for this reason we promotion our product to give advertise in television, radio. We also
use vehicle writing method and posturing for our product advertisement. We also promotion our
product with the help of our packaging system. In packaging we mainly follow that the product
will packaged in an attractive form, that make consumers interest on our product. It packaged in
different levels in variation of quantity. So people can afford it easily.
This types of product continuing in the market on the basis of their features, reasonable price,
standard maintain and also quality. We are also prepare and determine that our product will be
quality full and reasonable price that‟s why we are optimist about our product that will be
continue a certain time.
We believe in best quality. In producing our product we maintain quality as well as quantity. For
control the products quality we will import best quality equipment from abroad. We also
standardization our product from our expert researcher. Our whole production process mainly
base on computer for this reason is done by a very systematic process. We produce our product
which has no harmful chemical. That‟s why these products have no side effect and every one in
every age can use our entire product frequently.
FORM OF OWNERSHIP
The form of the business is “partnership” business and all the partners are responsible for the
business. The partners are jointly and severally liable for all debts of the firm. Smoothy Juice ltd
established with 6 partners initially. Each partner has their own particular designation in the
company. Our company is flat organization.
Peoples Republic of Bangladesh
THIS DEED OF PARTNERSHIP IS MADE on this 30th day of March, 2010 by and
A. F. M. Rubayat-Ul-Jannat
73/9, 8/A Dhanmondi 15, Dhaka Shajahan Munshi
Cell: 01675031827 Narayongonj, Dhaka
Email: firstname.lastname@example.org Cell-01717431244
Zakir Hossain road, Mohammadpur, A.Z.M Shahadot
Dhaka. Road no. 15 Sankor. Dhaka
E-mail: email@example.com E-mail: firstname.lastname@example.org
Shaila Parvin Shantu
Shahinur Akhter 41/30 Mohammadpur Chanmia Housing, Dhaka.
Road no-4/a, Dhanmondi, Dhaka. Cell-01722134026
Cell-01911445453 E-mail: email@example.com
WHEREAS the above named partners have decided to start the partnership business of Food
and Beverage in the name and style of Smoothy Juice Company Ltd. with effect from 1
day of June, 2010 on the terms and conditions hereinafter mentioned and have desired to
reduce the terms and conditions into writing.
NOW THIS INDENTURE IS WITNESSETH AS FOLLOWS:
1. THAT the PARTIES referred above shall carry on the business of Juice in the
PARTNERSHIP FIRM under the name and style of hereinafter referred to as the
Smoothy Juice Company, Limited , But by their mutual consent may start and carry on
any other business or businesses under any other name or names at any other place or
2. THAT the business of the PARTNERSHIP pursuant to this DEED of PARTNERSHIP
shall be deemed to have commenced with effect from …1st day of June, 2010
3. That the capital required for the business of Partnership shall be contributed time to
time by the PARTIES in such manner in all respect as may be agreed to between them
and such capital may be paid interest as may be mutually agreed from time to time at
the rate of rates not exceeding 12% (Twelve Percent) per annum.
4. That all the PARTIES referred above shall be Working Partners and shall attend
diligently to the business of the Partnership and carry on the same for the greatest
advantage of the Firm.
5. That all the WORKING PARTNERS may be paid Salary w.e.f. 1st July Feb., 2010,
for the work of the FIRM as may be agreed mutually from time to time between the
PARTIES in accordance with the provisions of the Income Tax Laws as well as
business necessities and other factors, subject however, that the monthly Salary to each
such Partner shall not exceed as under:
NAME OF WORKING PARTNER MAXIMUM BASIC SALARY NOT TO
1. A. F. M. Rubayat-Ul-Jannat TK 25000
2. Nafij Ahmed TK 25000
3. Shahinur Akhter TK 25000
4. Shajahan Munshi TK 25000
5. A.Z.M Shahadot TK 25000
6. Shaila Parvin Shantu TK 25000
6. That all business expenses shall be borne by the FIRM.
7. That the Profits or Losses, as the case may be, of the Partnership business shall be
divided among the Partners as under :
NAME OF WORKING PARTNER SHARE OF PROFIT SHARE OF LOSS
1. A. F. M. Rubayat-Ul-Jannat 25% 25%
2. Nafij Ahmed 15% 15%
3. Shahinur Akhter 25% 25%
4. Shajahan Munshi 15% 15%
5. A.Z.M Shahadot 10% 10%
6. Shaila Parvin Shantu 10% 10%
8. That the duration of the PARTNERSHIP shall be at WILL subject to Clause „9‟.
9. That any Partner may retire from Partnership after giving a notice to the other Partner
(s) of not less than one month in writing and at the expiry of such notice period he
shall be deemed to have retired.
10. Upon mutual understanding, each Partner or his duly authorized agent shall have free
access to the account books of the Partnership and shall be entitled to take copies or
extracts from any or all such books and records of the Partnership Business.
11. That no Partner shall have the right to sell, mortgage or transfer his share of interest in
the FIRM to any one else except to his heir or heirs or any one of the existing Partners
or to their heir (s). In the event of heir (s) selling his/her share to any one else, the
existing Partners shall have a right or pre-emotion in respect of such share (s) sold.
12. That the Partners shall keep or cause to be kept the books of account of the FIRM at
the principal places of its business and make all entries therein, and that all such books
of account kept shall be closed on 31st March every year or in the case of any necessity
on any other date as the Partners may mutually decide.
13. That no Partner shall do any act or thing whereby FIRM or the FIRM property may be
14. That the terms of the Partnership Deed may be altered, added to or cancelled by the
written consent of the Parties to this DEED.
15 That the partners can open the bank account of the firm, in any bank and bank account
shall be operated by the partners jointly or individually, as the case may be.
16. That the partners shall not take any loan from any person/Financing Company, bank or any
other Govt./Pvt. Department in any case, without the written consent of each other.
17. That in the case of any dispute arising out of this DEED between the Parties of this DEED; it
Shall be decided by Arbitration as provided for under the Indian Arbitration Act.
IN WITNESS WHEREOF the Parties hereto have set and subscribed their respective hands
to these presents the day, month and year first written above.
WITNESSES OF THE PARTNERS AGREEMENT:
1. A. F. M. Rubayat-Ul-Jannat -Mr.Farid Uddin
2. Nafij Ahmed -Mr. Karim Khan
3. Shahinur Akhter - Ruksana Rahman
4. Shajahan Munshi - Mr. Faqruddin
5. A.Z.M Shahadot - Dr. Abul Maal
6. Shaila Parvin Shantu - Seikh Jorina
SIGNATURE OF PARTNERS
1. A. F. M. Rubayat-Ul-Jannat ………………………… ……
2. Nafij Ahmed ………………………… ……
3. Shahinur Akhter ………………………… ……
4. Shajahan Munshi ………………………… ……
5. A.Z.M Shahadot ………………………… ……
6. Shaila Parvin Shantu ………………………… ……
MANAGEMENT TEAM BACKGROUND:
The company's management philosophy will be based on responsibility and mutual respect.
Our management style reflects the participation of the owners; we are not very hierarchical, and
encourage all employees to learn as much as possible about all aspects of the business. Smoothy
has a very strong organizational culture. It believes on teamwork.
The main goal will be of our management team, to manage the organization effectively and
efficiently to continue the business enterprise. The Management Team includes those peoples
who have the real power in making the impossible in possible. All the members are practically
experienced in practical field.
ROLES AND RESPONSIBILITIES OF MEMBERS OF ORGANIZATION:
In our company we appoint 5 managers under the CEO for handling different managerial
activities in different sectors. We mainly appoint manager for production & operation work,
marketing work, planning and development work, financial work and also appoint procurement
officers. We appoint mainly high qualified employee for our company.
Under the all department manager we will employee some officers for the minimize the pressure
of All Managers.
A. F. M. Rubayat-Ul-Jannat, the Chairman of Juice Company. Selected by the all partners of
the company, who actually give the command over the invention and control all the departments.
All the business partners and personnel‟s are responsible to perform the duties as the chairmen
stated. His main responsibility is to maintain the suppliers to ensure the continuity of good
relations to them. The Head of the company who actually control & implement all partners‟ idea
about the business. It means an individual developing something unique. Its behaves is that:
1. Initiative taking
2. The acceptance of risk or failure
HEAD OF PRODUCTION & OPERATION:
Nafij Ahmed is our Head of Production, and he has a complete and strong command over
Operational management and Production Analysis. Production manager mainly responsibility is
that describe the physical plant layout, the machinery and equipment needed to Perform
manufacturing operation; raw materials and suppliers names, address and terms, cost of
manufacturing. A production manager allocates the raw materials from different suppliers to
produce the final products. The responsibilities are
Purchasing the all staff of food with better quality from food market
Responsible for all the operations with in the shops (cleanness, quality of food, timely
delivery to the customer)
Responsible all the food expenses recodes
Responsible to works with all other managers
Managing Labor & controlling the production system.
Motivating the labors & making the reward opportunities.
HEAD OF MARKETING:
Shaila Parvin Shantu, our head of marketing, cause she has completed his graduation on
Marketing major and she has good command over marketing. Marketing involve that
implementing decisions related to the marketing mix variables products, price and promotion
activities. It helps effective decision strategy as well as for forecasting sales, products or services
is indicated in order to project profitability of the venture. The main responsibilities are:
Focus on the Customer
Monitor the Competition
Own the Brand.
Find & Direct Outside Vendors.
Create New Ideas.
Manage a Budget.
Understand the ROI.
Set the Strategy, Plan the Attack, and Execute
HEAD OF PLANNING & PERFORMANCE MANGEMENT:
A.Z.M Shahadot, our head of planning and performance management and he have the strength
to take decision and maintain the company‟s performance. These department officers involve
setting the goals and how to be achieving that, it also help to develop the existing product. The
Reward and Recognition.
Management Development / Career Development.
Competency Building / Mapping.
Compensation / Benefit programs.
To facilitate / support the development of the Team members
To facilitate development of staff with special focus on Line Management
To recommend and ensure implementation of Strategic directions for people
development within the organization.
Provide counsel and assistance to employees at all levels in accordance with the
company's policies and procedures as well as relevant legislation.
Salary letters and employment contracts.
Approve updated organizational charts on a monthly basis and maintain
Co-ordinate the design, implementation and administration of human resource
policies and activities to ensure the availability and effective utilization of human
HEAD OF FINANCE:
Shajahan Munshi, our Head of financial manager and planner, he has a great command over
finance because he has a educational and financial management background. Financial
manager‟s responsibilities are that projection of financial data which determine economic
flexibility and necessary financial investment, commitment. Financial officer control the all
finance related task in an organization. The Responsibilities are -
Payroll / Benefits
HEAD OF IT & INFORMATION:
Shahinur Akhter, she completed her major in CSE and has a great experience in IT sector. Its
information monitors the overall organizations IT related task. They are responsible for
digitalized work in an organization such as computer system, internet activities, and software
system activities controlling and problem findings, and its solution activities.
Smoothy Juice Company Ltd.
Pro-forma Income Statement
for the Year ended 31 July 2011
Net Sales 2,55,00,000.00
Less: Cost of Goods Sold:
Beginning Inventory 0.00
Add: Purchases 1,15,00,000.00
Less: Ending Inventory 17,04,500.00
Total Cost of Goods Sold 1,01,45,500.00
Gross Profit 1,53,54,500.00
Less: Operating Expenses:
Salaries & wages 10,90,000.00
Building Rent 16,60,000.00
Depreciation (Land &Building) 1,50,000.00
Depreciation (Machinery& Equipment) 1,63,400.00
Office Expenses 50,000.00
Professional Fees 1,70,000.00
Marketing Van 1,60,000.00
Packaging Cost 23,00,000.00
Operating Profit 55,87,100.00
Less: Interest Expense 53,30,200.00
Net Profit Before Taxes 2,56,900.00
Less: Tax (40%) 1,02,760.00
Net Income 1,54,140.00
Smoothy Juice Company Ltd
Cash Flow Projections
For the year ended 31st July 2011
Particulars Details (Taka)
Cash flow from operating activities:
Net income 1,54,140.00
Adjustment to reconcile act income to net cash:
Add: Depreciation/ Amortion 3,25,000.00
Loss on sale of equipment 1,10,000.00
Decrease in prepaid expenses 2,00,000.00
Increase in accured expenses payable 54,000.00
Less: Increase in account receivables (2,80,000.00)
Increase in inventories (95,000.00)
Decrease in account payable (65,000.00)
Net cash provided by operating activities 4,03,140.00
Cash flow from investing activities:
Add: Sales of plant assets 95,000.00
Less: Purchases of equipment (2,30,000.00)
Purchases of land (26,00,000.00)
Purchases of building (10,63,000.00)
Net cash used by investing activities (32,98,000.00)
Cash flow from financing activities:
Add: Common stock 000000.00
Less: Paid of cash dividend (85,000.00)
Redemption of bond (00000.00)
Net cash used by financing activities (85,000.00)
Net cash Decrease in during year
Add: Opening cash balance 11,00,00,000.00
Cash of the end of the year 10,70,20,140.00
Smoothy Juice Company Ltd.
Proforma Balance Sheet
For the year ended 31st July 2011
Liabilities (Taka) Assets (Taka)
Currents Liabilities Currents Assets
Account payable 4,80,000.00 Cash and cash equivalents 4,75,00,000.00
Supplier 8,05,400.00 Inventories 17,04,500.00
Tax payable 1,05,940.00 Bank 65,53,000.00
Notes payable 9,35,000.00 Account receivables 13,00,850.00
Accrued payable 4,73,000.00 Prepaid expenses 89,00,000.00
Marketable securities 85,00,000.00
Bank loan 3,46,69,800.00
Reserve fund 13,85,000.00
Total current assets 7,44,58,350.00
Owner’s Equity Fixed Assets
Rubayet 2,75,00,000.00 Land &Building 1,94,94,965.00
Shajahan 1,65,00,000.00 Machinery & Equipment 4,35,00,000.00
Shainur 2,75,00,000.00 Freezer 25,26,500.00
Nafij 1,65,00,000.00 Furniture and fixture 18,54,325.00
Shaila 1,10,00,000.00 Computer 11,25,000.00
Sourav 1,10,00,000.00 Cover Van 35,00,000.00
Staff vehicles 23,95,000.00
Total Owner‟s Equity 11,00,00,000.00
Total Liabilities 14,88,54,140.00 Total Assets 14,88,54,140.00
Break Even Analysis
Smoothy Juice Company Ltd
Break Even Analysis for the Year Ended 31st July 2011
Fixed Cost Variable Cost
Computer 11,25,000.00 Raw Materials 1,01,45,500.00
Cover Van 35,00,000.00 Factory Overhead Cost 80,000.00
Air Conditioner 7,20,000.00 Miscellaneous expenses 90,000.00
Photocopy Machine 5,50,000.00 Salaries & wages 10,90,000.00
Gas Generator 14,50,000.00 Marketing Van 1,60,000.00
Staff Vehicles 23,95,000.00 Utility Bill 99,000.00
Furniture & Fixture 18,54,325.00 Advertisement 29,00,000.00
Freezer 25,26,500.00 Packaging Cost 23,00,000.00
Land & Building 50,94,965.00 Telephone Bill 90,000.00
Total Fixed Cost 1,92,15,465.00 Total Variable Cost 1,69,54,500.00
Total Cost = Total Fixed Cost + Total Variable Cost
= Tk. (1,92,15,465.00+ 1,69,54,500.00)
= Tk. 3,61,69,965.00
Selling price per unit: Tk. 40.00
Variable cost per Unit: Tk.31.50
Break even quantity
= Fixed Cost / (Selling Price Per Unit – Variable Cost Per Unit)
= Tk. 3,61,69,965.00/TK(40.00 – 31.50)
= Tk. 3,61,69,965.00/ 9.50
= 38,07,365 Units (Approximately)
Break even Sales
= Total produced unit * Revenue
= 38,50,365 * 9.50
= Tk. 3,65,78,468 (Approximately)
Source of application of Fund
Our total equipment and capital is taka 11 crore and we have taken a loan amount of taka 4 crore
to improve our product quality. Now our total capital is Taka 15 crore. The amount of taka 15
crore that we have in which areas we use this money is given below:
Plant and Machinery Tk 4,35,00,000.00
Transportation Cost Tk 25,00,000.00
Staff Vehicles for the corporate Office Tk 23,95,000.00
Computer Tk 11,25,000.00
Land &Building Tk 1,94,94,965.00
Cover Van Tk 35,00,000.00
Furniture and fixture Tk 18,54,325.00
Freezer Tk 25,26,500.00
Total Used Tk 7,68,95,790.00
Cash in Hand Tk 4,75,00,000.00
Assessment of Risk
Assessment of Risk
EVALUATE WEAKNESS OF BUSINESS:
Our main weakness is our business is small size business, that‟s why we have a very small
capital. So we will able compete with the lower price competitor. And our resources are also
limited in compare to competitors.
The company can improve or eliminate the risk by:
Evaluate the setup cost in right manner
To compete with the competitors in an innovative technical way.
Carefully analyze the economic condition of the country.
To improve technological and technical support of the company.
The company should justify the legal concern in appropriate way.
The company should have clear concept about market (national & international) industry
We don‟t implement any kind of new technologies in primary stage of our business.
In the time when we bought our factory land in Ashulia we saw that there is a big possibility to
introduce a Mineral Water as a side business. But now we don‟t take any step for this business.
In future, we have a plan when our business is well established we will introduce a Mineral
Water in our business area.
Marketing Research Data
As an initial stage of our business we actually follow some existing group of juice
companies in our country. The main command of our business plan based on the Pran Group
of industries. We followed them to prepare our new business invention. We research their
marketing strategies in different formulas like we have collect data from website and
observing the consumer market.
About Pran Group
PRAN” is currently the most well known household name among the millions of people in
Bangladesh and abroad also. Since its inception in 1980, PRAN Group has grown up in stature
and became the largest fruit and vegetable processor in Bangladesh. It also has the distinction of
achieving prestigious certificate like ISO 9001:2000, and being the largest exporter of processed
agro products with compliance of HALAL & HACCP to more than 70 countries from
PRAN is the pioneer in Bangladesh to be involved in contract farming and procures raw material
directly from the farmers and processes through state of the art machinery at our several factories
into hygienically packed food and drinks products. The brand “PRAN” has established itself in
every category of food and beverage industry and can boost a product range from Juices,
Carbonated Drinks, Confectionery, Snacks, and Spices to even Dairy products.
Today, our consumers not only value “PRAN” for its authentic refreshing juice drinks products ,
but also for its mouth watering quality confectionery products with high visual appeal and
exciting texture. We intend to expand our presence to every corner of the world and strive to
make “PRAN” a truly international brand to be recognized globally.
Our Process of Collecting Information from Primary Sources:
Primary Sources of Information:
As primary information sources we use following media:
1. Investment Bankers
2. Sales Force
6. Consultants/Specialized Firms
As Secondary information we use following media:
1. Hisrich D. Robert, Entrepreneurship, 5th Edition
2. Kotler. P, Keller.K. L, Marketing management, 11th Edition
3. Ahammed.M, Commercial Law (Business plan)
4. Gitman. J. Lawerance, Managerial Finance, 10th, Edition
5. Kotler.P& Armstrong, Principle of Marketing, 11th Edition
3. www.pan bev.com
5. Business Plan Pro Software
== THE END ==