|
|
| *Nutritive Rice - Flour Projection |
| With the features
of fast dissolve and instant edible, prepasted nutritive rice-flour
is a digestible rice product. According to different consumers and
ingredient, it is divided into nutritive rice-flour for babies, nutritives
rice-flour for old people and convenient nutritives rice-flour. Now
this kind of food has a vast market prospect. The following introduces
the instant nutritive rice-flour projection in advanced turning-drum
dry way. |
| 一、Market
Demand Prediction |
| Since the end of
1980s instant nutritive rice-flour has been popularizing progressively
in our country, and a mature market has emerged. There are several
famous brands, such as Henz, Future, among nutritive rice-flour for
babies. Nutritive rice-flour for old people and convenient rice-flour
for breakfast have a potential vast market. Prepasted rice-flour products,
with the features of nutritive, hygienic, convenient, economic and
digestible, are more and more popular among consumers. |
| 二、Raw
Materials and Public Services |
Raw materials: rice,
soybean, flour. Enough of market supply at present.
Power: 50kw ( 3 -
phase )
Workshop: 500 square
meters. No special request. |
| 三、Craftwork |
 |
| 四、Main
Equipment ( Annual Productivity 1000 T )(FOB Nangtong) |
| 1.Boiler and pipes ( 1 - 2 T ) |
1set |
￥ 240000 |
| 2.Water-treating |
1set |
48000 |
| 3.Paste grinder |
1set |
3600 |
| 4.Mixer |
1set |
33600 |
| 5.Colloid mill |
1set |
18600 |
| 6.Store tank |
1set |
24000 |
| 7.Paste pump |
4set |
21600 |
| 8.Pre-cooker |
1set |
74400 |
| 9.Roller dryer |
1set |
594000 |
| 10.Classify and sifting machine |
1set |
21600 |
| 11.Packing machine |
4set |
120000 |
| 12.Control station, wire, framework, tubes |
120000 |
|
|
| Total:
|
1319400 |
| 五、Staff
and Wages |
Workers 28
Annual wages and the
plus ￥ 300000 |
| 六、Annual
investment Income Estimation |
| Total investment |
￥ 2000000 |
| Income of sales |
12000×1000T=12000000 |
| Cost of sales: |
1.Raw materials |
2200000 |
| |
2.Fuel and power |
450000 |
| |
3.Package |
1100000 |
| |
4.Wages and the plus |
300000 |
| |
5.Interest |
200000 |
| |
6、Depreciation and revamping |
220000 |
| |
Total cost |
4470000 |
| Value added tax |
840000 |
| Net income of sales |
6690000 |
| Income tax |
2207700 |
| Income after tax |
4482300 |
| Note: the above is for reference. There might be changes according
to market situation. |
|
