OVERVIEW
Over the next 5 years, KAUKO LTD will be implementing a project aimed at enhancing farmers’ production capacity, including; bananas, sorghum and ginger all aligned with adaptation to climate change, transforming and expanding the brewery into a green processing facility.
PROJECT COMPONENTS:
KEY IMPACT
EXPANSION PLAN
Product | Inkera | Ingingo | Wine (new) | Juice (new) | Total |
---|---|---|---|---|---|
Quantity(l) | 13,500,000 | 3,600,000 | 900,000 | 3,000,000 | 21,000,000 |
Process stage description | Applied technology | |
---|---|---|
1 | Receiving/weighing | Bulk weighing scales/measuring equipment |
2 | Ripening | Done mostly in enclosed rooms to elevate temperatures. The bananas are also often covered with blankets or grass. |
3 | Peeling | May be automated or Manual |
4 | Peeled banana transfer | Automated/belt /manual |
5 | Crushing/juicing | Banana Juice extractor Machine and enzyme assisted processes |
.Juice Quality control (Refractometer, etc) | ||
6 | Enzyme application/holding tanks | Tanks to hold juice/ Banana pulp |
7 | Filtration | Pneumatic/filtration pumps/centrifuge filters will be used |
8 | Pasteurization( 70,000L/Day | In line pasteurizer |
9 | Liquid transfer) | Double or single jacked bulk pans |
10 | Cooling | Volume transfer pump |
11 | Fermentation( 70,000L/Day)) | Holding steel tanks |
12 | Bottle/keg washing | Fermentation steel. Roast sorghum flour, honey and/or yeast and/or sugar is added at this stage. |
13 | Filling/bottling( 70,000L/D) | Bottle washing equipment. This will be done automatically or Manually. |
14 | Capping( 70,000L/D) | The filling will be done automatically . KAUKO will have an auto filling/bottling line. |
15 | Automatic factory made and fabricated capping machines will be used. | 13,500,000 |
.Pasteurization | ||
16 | Labeling and bar coding | Automated labeling |
17 | Catering , Crating, Bagging before dispatch | - - - |
EXECUTION PLAN
S.N | Milestone |
---|---|
.Preconstruction Period | |
1 | Data collection(both primary & secondary data) |
2 | Preparation of project proposal |
3 | Seeking for the Project Financing |
4 | Negotiations and Signing the Financial Close with Investor |
5 | Processing project’s land acquisition |
6 | Securing Different Permits (construction permit, Environmental Clearance Certificate, etc.) |
7 | Procurement of EPC Contractor, and Owner’s Engineer |
.ConstructionPeriod | |
8 | Procurement of Electromechanical equipment and Line materials |
9 | Civil works construction |
10 | Procurement of Banana processing plant machines |
11 | Machines installation |
12 | Plant Testing & Commissioning |
13 | Commercial Operation Date (COD) |
14 | Issuance of Provisional completion certificate to EPC contractor |
.PostConstructionPeriod | |
15 | Staff recruitment |
16 | Final Project Handover & Issuance |
17 | Banana brewery plant running. |
CAPITAL INVESTMENT
Total cost (US$) | |
---|---|
Item | Total cost |
Value Banana Chain Training | 1,250,000 |
Land | 300,000 |
Infrastructure( Road, Water, Electricity, Etc.) | 210,000 |
Design And Engineering | 50,000 |
Buildings | 500,000 |
Service Equipment | 135,000 |
Transport Equipment | 500,000 |
Plant Machinery Equipment | 2,000,000 |
Office Furniture | 510,000 |
Packaging Materiel (Kegs 1000, And Cans) | 800,000 |
Pre-Prod.Exp. | 5,700 |
Sub. Total | 6,260,700 |
Contingencies ( 5%) | 313,035 |
Total Initial Fixed Investment | 6,573,735 |
Working Capital | 800,000 |
Total Investment | 7,373,735 |
Local Consultant Cost (6% Of Total Investment) | 442,424.10 |
Total Project Cost | 7,809,815 |
REVENUE PROJECTIONS (US$)
Capacity of production | 60% | 70% | 80% | 90% | 100% |
---|---|---|---|---|---|
Year | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
INKERA | 8,100,000 | 9,450,000 | 10,800,000 | 12,150,000 | 13,500,000 |
INGINGO | 2,160,000 | 2,520,000 | 2,880,000 | 3,240,000 | 3,600,000 |
WINE | 540,000 | 630,000 | 720,000 | 810,000 | 900,000 |
JUICE | 1,800,000 | 2,100,000 | 2,400,000 | 2,700,000 | 3,000,000 |
TOTAL REVENUE | 12,600,000 | 14,700,000 | 16,800,000 | 18,900,000 | 21,000,000 |