Item Qty. (Kg.) Value (Rs.

)
Flavoured Soya Milk 60,000
PROJECT PROFILE
Tofu (Soya Paneer) 6,000 ON S O Y A
Soya Curd 12,000 MILK,PANEER &
CURD

NAME OF THE PRODUCT : SOYA MILK, PANEER & CURD.

PRODUCT CODE : New Product.

QUALITY & STANDARD : PFA (Prevention of Food Adulteration Act, 1955).

19,80,000/-
PRODUCTION CAPACITY :

MONTH & YEAR OF : January, 2011.

PREPARATION

PREPARED BY : P. K. SRIVASTAVA,
Asstt. Director (Food)
MSME - Development Institute,
Ministry of Micro, Small & Medium Enterprises,
Government of India
107, Industrial Estate, Kalpi Road,
Kanpur-208012.
Tele. 2295070, 2295071 & 2295073 (EPBAX)
Tele. No. 2295072 (SENET & TRC)
Tele/Fax No.: 0512- 2240143
email: dcdi-kanpur@dcmsme.gov.in
Website: msmedikanpur.gov.in

1
A) INTRODUCTION

Soya Milk is an inexpensive and remarkably versatile high protein food made
from soyabeans. It is a white liquid made from the seed. Unlike most other protein
foods, milk is entirely free from cholesterol and low in fat (specially saturated fats). The
quality of protein is as high as that found in chicken. It is also good for dieters as this
contain low calories. It is an excellent food for babies, children, elderly people and
pregnant and lactating women since it contains vegetable protein which is very
nutritious and easy to digest. Soya milk and its derivatives are the cheapest source of
protein, its derivatives tofu (soya paneer) makes testy dishes like matar paneer, palak
paneer etc. and snacks like soya burger, patties, sand witches, pakoras etc. and also
used in desserts.

B) MARKET POTENTIAL

With the increasing health consciousness among the general people, the use of
soyabean is getting acceptance in the form of textured vegetable protein (popularly
known as Soya bodi or Soya nuggets), Soya fortified wheat flour, Soya milk, Tofu and
Soya curd etc. Being mainly the country of vegetarians, India has indeed a very great
potential for Soya milk, paneer and curd. Experts predict that the Soya food industry will
grow 20% annually over the next few years.

2
C) BASIS & PRESUMPTIONS

I . This project is based on single shift basis and 300 working days in a year.
I I . The cost of machinery & equipment /materials indicated refer to a particular
make and the prices are approximate to those prevailing at the time of
preparation of this profile.
I I I . The cost of packaging, forwarding tax etc and installation electrification of
machinery is taken @ 25% and non-refundable deposits, project cost, trial
production, fees etc are considered under pre-operative expenses.
IV. Depreciation has been taken as an –
a ) On building @ 5%
b ) On machinery & equipment @ 10%
c ) On office furniture & fixture @ 20%
V . Interest on total capital investment has been taken @ 14% per annum.
V I . Minimum 40% of the total investment is required as margin money.
V I I . Pay back period of the project will be 7 years, with half yearly installments. VIII.
Break even point has been calculated at the full capacity utilization.

IX. It is presumed that that 1 kg of soya bean may yield 7.5 litre of soya milk and 1
litre soya milk can be converted into 200 gm. of soya paneer.

D) IMPLEMENTATION SCHEDULE:
The following steps involves in the implementation of the project.

Sl. No. Activity

I. Selection of Site.
II. Form of Ownership.
III. Feasibility Report.
IV. Registration With DIC
V. Arrangement of Finance
VI. Construction of Factory Shed & Building
VII. Plant Erection and Electrification
VIII. Recruitment of Manpower
IX. Arrangement of raw materials including packaging materials.
X. Selection of marketing channel.
XI. Miscellaneous power and water connection, Pollution Control Board clearance
etc.

Normally 6 months to 1 year is required to implement the project.

3
E) TECHNICAL ASPECTS:

(i) Process of Manufacture:

Potato Wafers

The initial stage involves the cleaning, sorting of the Soyabean followed by
dehulling and soaking at room temperature in 0.5 – 1% sodium bicarbonate
solution in 1:3 ratio (soya: solution). After soaking the weight of original soyabean
becomes double, the split (dehulled beans) are ground in hot water in1:7 ratio
and filtered to get milk. The residue is known as okra. The milk is then cooled to
0
70 C and 0.1 molar calcium sulphate/magnesium chloride or 2% citric acid
solution is added with slow stirring. These chemicals precipitate/coagulate the
proteins of soya milk. The muslin cloth containing Soya protein is pressed in
paneer making boxes for 3 to 5 mts. And then cut into pieces of approx. desired
size and put in cold water for another 30 minutes. Vacuum packed tofu should
always be kept in the fridge and after unpacking, immersed in water. The various
products which can be manufactured are mentioned in the Chart below:
Clean and Soak Soyabeans
1 kg. Beans 3.3 ltr Water

Airless grind and cook

5.2 litre water and 1.3 kg
steam.

Extract Soya milk Base 7.5

litre Soya milk 1.4 kg Okara

Okra
Add Water Sweetener Add coagulant Add Sweetener Add salts, spices,
flavour salt etc. or citric Salt and yoghhut Flour Vegetables
culture

Homogenize or Extract Curd and press Incubate Yughhut Bake or Fry or add
Mix well Soya milk in a forming Box Tofu optionally and fruits to foods and Cook.
(Paneer)

4
 Item Qty. (Kg.) Value (Rs.) (ii) Quality Control and
Flavoured Soya Milk 60,000 Standards:
Tofu (Soya Paneer) 6,000 Product should conform to
Soya Curd 12,000 the PFA (Prevention of Food
Adulteration), Act, 1955.

(iii) Motive Power: 5 KW

(iv) Production Capacity (Per Annum):

19,80,000/-

(v) Pollution Control:

Though no industrial effluent is released in the manufacturing process even then a

NOC from State Pollution Control Board is to be obtained before commercial
production.

(vi) Energy Conservation:

Suitable measures should be adopted to use appropriate amount of fuel and

electricity

F) FINANCIAL ASPECTS:

A) Fixed Capital:

(i) Land & Building:

Built up area including manufacturing 200 sq. mtr. Rs. 6,000/- per month
place, finished store and office etc. (Rented)

5
 Sl.
Sl. No.
Particulars
Designation
of Machines No. Qty.
Rate Amount
Total (Rs.) (ii)
No (Nos.) (Rs.)
1. Manager 1 10000/- 10,000/-
1. Soya Machine for soya milk and paneer (Tofu) 1 2,25,000/-
Skilled of
2. consisting Workers
grinder cooker, Manual Boiler, Filter 1 6000/- 6,000/-
Press, Tofu Box, Tofu Press, Tools, Flushing Chamber
3. Unskilled Workers 1 4000/- 4,000/-
2. Deodorizer 1 1,00,000/-
4. Sweeper 1 3000/- 3,000/-
3. Vacuum Packaging Machine 1 1,25,000/-
Total: 23,000/-
4. Freezer @ 25,000/- 2 50,000/-
Perquisites @ 10% 2,300/-
5. Pouch Sealing Machine 1 10,000/-
Total: 25,300/-
6. Tables with AL Top @ 10,000/- 3 30,000/-
7. Plastic Trays/Tubes and other misc. items. LS 15,000/-
8. Water Storage Tank 1 10,000/-
Total: 5,65,000/-
iii) Packaging, forwarding, Tax etc. 56,500/-
iv) Electrification and installation @ 10% 56,500/-
v) Office Furniture and Equipments 50,000/-
vi) Pre-operative Expenses 20,000/-
Total Fixed Investment (ii to vi): 7,48,000/-

Machinery & Equipment:

B) Working Capital (Per Month):

(i) Personnel (Salary & Wages):

6
 Sl. Item Qty. Rate (Rs.) Value (Rs.) (ii)
No. Raw
1. Soyabean 1100 Kgs 30/-Kg. 33,000/-
2. Chemical s, flavours, colour and other LS - 15,000/-
material etc.
3. Packaging material for milk and paneer LS - 8,000/-
Total: 56,000/-
Material:

(iii) Utilities:

1 . Power 4,500/-
2 . Fuel/LPG 10,000/-
3 . Water 1,500/-
Total: 16,000/-

(iv) Other Contingent Expenses (P.M.):

 11. Salary
Rent& Wages 25,300/-
6,000/-
22. Postage
Raw & Stationery
Materials 500/- (v)
56,000/-
33. Consumable Store
Utilities 1,000/-
16,000/-
4 Repairs
Other and Maintenance
Contingent Expenses 500/-
15,000/-
4.
5 Advertisement & Publicity 2,000/-
Total: 112,300/-
6 Sales Expenses 2,000/-
7 Telephone/Mobile 1,000/-
8 Miscellaneous Expenses 2,000/-
Total: 15,000/-
Working Capital / Total Recurring Expenditure (P.M.):

(vi) Total working capital for 2 months 112,300 X 2 = Rs. 2,24,600/-

7
 Sl.
Item
I. No.
Turn Particulars
Over
Fixed Capital (-) Cost of Production Value
Value(Rs.
(Rs.
InIn
Lakhs)
Lakhs)
7,48,000/-
= Rs. 4,29,736/-
II.1. Working
Total Recurring
19,80,000/- Expenditure
Capital for(-) /Cost
15,50,264/-
2 months 13,47,600/- C)
2,24,600/-
Flavoured Soya milk 60,000 Ltrs. @ Rs.25/- Ltr 15,00,000/-
Depreciation on machinery and equipment @ 10%
2. (Paneer) 56,500/-
Tofu 6000 Kgs @ Rs. 80/-Kg Total: 4,80,000/-
9,72,600/-
3. Curd 12000 Kgs @ Rs. 25/-Kg
Soya Depreciation on Furniture @ 20% 10,000/-
3,00,000/-
4. Interest on Total Capital Investment @ 14%
Total: 1,36,164/-
22,80,000/-
Total: -
Less marketing Expenses 15,50,264/-
(-) 3,00,000/-
Net Turn over: 19,80,000/- TOTAL
CAPITAL INVESTMENT:
(Rs. In Lakhs)

FINANCIAL ANALYSIS:

i) Cost of Production (Per annum)

ii) Turnover (Per Annum)

iii) NET PROFIT (Per annum) Before Taxation:

8
iv) NET PROFIT RATIO: (Per Annum): 21.70%
v)

v ) RATE OF RETURN (Per Annum): 44%

vii) BREAK EVEN POINT:

Fixed Cost:
 i. Depreciation onFixed
machinery
Cost X 100 4,395,304/- X 100 56,500/-
= 51%
ii. Depreciation onFixed
furniture
Cost + Profit 4,39,304/- + 4,29,736/-10,000/-
iii. Rent 72,000/-
iv. 40% of other expenses 43,200/-
v. 40% of Salary & Wages 1,21,440/-
vi. Interest on total investment @ 14% per annum 1,36,164/-
Total: 4,39,304/-

9
Names & Addresses of Machinery & Equipment Suppliers:

1. M/s SSP Limited,

19, DLF Industrial Area – IV, 13/4, Mathura Road, Faridaabad – 121003.
(Haryana) Phone: 0129 – 527544, 5277730. Fax: 91 – 129 – 527744.

2. Pristine Plants India Pvt. Ltd.,16, Gurukual Industrial Area,12/6, Mathura Road,
Faridabad – 121 003. Phone: 91 – 0129 – 4136901 – 05.
Fax: 91 – 129 – 4136901. Mob. No. 09811062230

*******

10