AloeVera BP
AloeVera BP
AloeVera BP
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
1
Aug. 12, 15
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
2
Aug. 12, 15
Its not a fad or 'the latest thing in health care' although many spurious
products have recently appeared on the market.
Its not a 'miracle cure' although after reading many articles on the subject
you'll be forgiven for thinking that is exactly what it is! You can find it
mentioned in the bible (Numbers 24:6, John 19:39, Psalms 45:8) and dotted
through the history books where it is said to have been used by Cleopatra,
Alexandra the Great and in the film Gerry McGuire.
It can be applied to the skin topically or taken internally as a drink. If you go
on holiday to the Caribbean you will see large leaves being sold on the beach
to relieve sunburn and offered as a drink to alleviate indigestion but how can it
be so many things to so many people? The answer is in its contents.
The rich gel inside an Aloe plant is made up of over 75 different ingredients
even though 95% of it is water. These nutricients include :
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
3
Aug. 12, 15
Aloe rust
Phakopsora pachyrhizi
Symptoms
Small, pale yellow spots on leaves which expand and turn
brown; orange spore masses may be present on underside of
leaf; leaves may drop from plant
Cause
Fungus
Comments
Disease emergence favors cool temperatures and high humidity
Management
Disease is self limiting and requires no treatment
Basal stem rot
Fusarium spp.
Symptoms
Base of plant turning reddish brown to black and rotting
Cause
Fungi
Comments
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
4
Aug. 12, 15
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
5
Aug. 12, 15
Executive summary
Aloe Vera Farming Greece (AVFGR) is an Aloe Vera farming business that
will be located in Greece.
It will be a star-up agricultural firm.
The initial products are Aloe Vera leaves and offsets. Leaves are expected to
be very popular among other medicinal plants in the near future, because of
their multi use in preventive medicine and skin care.
Also their global demand is expected to rapidly expand and many people will
rush to get into this new business and market.
Mission
AVFGR aims to offer high-quality Aloe Vera products at a competitive price.
The consultants of this business believe that there is a current untapped
market opportunity because existing providers are too diversified to serve the
increasing needs in gel and leaves of the commercial nutraceutical products
segment and the incorporation of greater scientific controls over the plant to
do on-line supervising of the plant to prevent threats.
Keys to success
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
6
Aug. 12, 15
Company
Konstantinos Anastasiadis, chief Executive Officer and Administrator.
Seeking positions for:
Finance officer
Sales manager
Plant engineer
Startup costs
For a 10 hectares (100 stremma) cultivation of Aloe Vera on horizon
of 10 years, the startup cost covering years 1-7 will be 2.000.000 euros
including land purchase of 10 hectares in Greece(mainland , or island) with its
necessary plant installations.
Personnel Plan
Fixed cost
o Chief executive
Finance officer
o Plant engineer
o Sales manager
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
7
Aug. 12, 15
Variablel cost
contributions)
Wages
Personnel costs
:68500 euro/yearly
150500 euro/yearly
Bonus policy
Bonuses will be given on separate agreements of sales. The bonus on
each sale agreement will be equally split between the manager and sales
force team.
The bonus will be computed as the 10% of the gross margin for the
estimated year sales, and the amount will be depended on the volume sold by
the agreement minus taxes.
Products
Leaves
Collected 4 times a year
Offsets
Collected once a year.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
8
YEAR
Total
Aug. 12, 15
Work Labour expences Leaves
0
1
2
3
4
5
6
7
8
9
10
2250
200
200
200
200
200
200
200
200
200
200
Totals
4250
5
10
10
15
15
20
20
30
30
30
30
150
300
300
450
450
600
600
1000
1000
1000
1000
215 6850
euros
2400
500
500
650
650
800
800
1200
1200
1200
1200
11100
kgr
0
0
200
1000
2000
3000
4000
5000
5000
6000
7000
Offsets
Leave
return
kgr
euros
return euros
0
100
500
1500
3000
5000
8000
12000
12000
12000
12000
-2400
-500
-300
350
1350
2200
3200
3800
3800
4800
5800
-2400
-400
200
1850
4350
7200
11200
15800
15800
16800
17800
33200 66100
22100
88200
Plan year
Investment return
Tax rate
Year sales
Return as table 1
Weather disaster
1
2
3
4
5
6
7
8
16% 16% 16% 16% 16% 16% 16% 16%
13% 13% 13% 13% 13% 13% 13% 13%
100% 100% 100% 100% 100% 100% 100% 100%
100% 100% 100% 100% 100% 100% 100% 100%
upon estimation
9
10
16% 16%
13% 13%
100% 100%
100% 100%
11
16%
13%
100%
100%
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
9
Aug. 12, 15
Cost
Fixed
Variable
Amount in Euros
1000000
1720000
2720000
Purchase of land
In southern Greece within a region suitable for aloe, we can now days, buy
10 hectare for 300.000-600.000 euro depending on if it is on main land or on
island, which both are very good investment opportunities by their own,
regarding the land prices in Greece 5 years ago, which were at least three
times that.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
10
Aug. 12, 15
Installations
Description
Euro
Store house
Hedging
Machinery
Ground formatting
Working establishment
Water drilling
Water tank
Electric pump
Generator
Piping
Miscelaneous
150.000
15.000
20.000
15.000
200000
10000
7000
1000
1000
70.000
Totals
499.000
10000
Figure 5: Store house model of 150 sq.meters with capacity of 100 tons of
leaves.Plant need 10 of those.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
11
Aug. 12, 15
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
12
Aug. 12, 15
Capital amortization
Distribution Management
Year
0
1
2
3
4
5
6
7
8
9
10
Totals
Income
expenses
-240000,00
40000,00
20000,00
185000,00
435000,00
720000,00
1120000,00
1580000,00
1580000,00
1680000,00
1780000,00
8900000,00
100000,00
100000,00
100000,00
100000,00
100000,00
100000,00
100000,00
100000,00
100000,00
100000,00
100000,00
1100000,00
Expenses
82000,00
82000,00
82000,00
82000,00
82000,00
82000,00
82000,00
82000,00
82000,00
82000,00
82000,00
902000,00
Loan
Net profit
Installment
Balance
Tax(13%)
after tax
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
-853340,00
-573340,00
-593340,00
-428340,00
-178340,00
106660,00
506660,00
966660,00
966660,00
1066660,00
1598000,00
2584600,00
-110934,20
-74534,20
-77134,20
-55684,20
-23184,20
13865,80
65865,80
125665,80
125665,80
138665,80
207740,00
335998,00
-742405,80
-498805,80
-516205,80
-372655,80
-155155,80
92794,20
440794,20
840994,20
840994,20
927994,20
1390260,00
2248602,00
4313400,00
Table 4: The above table indicates how the amount of 2720000 euro is
amortized with 10% interest rate and also the accumulated net profits over the
project:
11 years over 10 hectares of Aloe Vera Barbadensis Miller.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
13
Aug. 12, 15
Break-even Analysis
Loan
Year
1
2
3
4
5
6
7
8
9
10
11
Installment Total
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
431340,00
853340
663340
663340
678340
678340
693340
693340
733340
733340
733340
733340
7856740
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
14
Aug. 12, 15
Break-even
900000
800000
700000
600000
500000
400000
300000
200000
100000
0
1
5
Year
7
Euros
10
11
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
15
Aug. 12, 15
1500000
1000000
500000
Year
0
1
-500000
-1000000
Year
Net Profit
10
11
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
16
Aug. 12, 15
YEAR
0
1
2
3
4
5
6
7
8
9
10
Leaves
kgr
offsets
euro
Totals
0
0
20000
100000
200000
300000
400000
500000
500000
600000
700000
3320000
0
10000
50000
150000
300000
500000
800000
1200000
1200000
1200000
1200000
6610000
0
10000
70000
250000
500000
800000
1200000
1700000
1700000
1800000
1900000
9930000
Table 6: Table indicating the projected gross margin for years 1-11.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
17
Aug. 12, 15
Income
1400000
1200000
1000000
800000
600000
400000
200000
0
1
5
Year
6
Leaves
10
11
Offsets
Total income
2000000
1500000
1000000
500000
0
1
5
Year
Income in euros
10
11
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
18
Aug. 12, 15
10
1720000
866660
213320
1320
4320
7320
57655
281185
964715
1648245
2453475
10000
70000
250000
500000
800000
1200000
1700000
1700000
1800000
1900000
876660
283320
251320
504320
807320
1257655
1981185
2664715
3448245
4353475
431340
50000
250000
453040
679845
679845
679845
658145
34625
34625
34625
34625
34625
34625
1720000
Total cash
Expences
Purchaces
Land
1000000
Capital refund
431340
Tax
Cultivation
Expences
Labour cost
Management cost
225000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
15000
30000
30000
45000
45000
60000
60000
100000
100000
100000
100000
82000
82000
82000
82000
82000
82000
82000
82000
82000
82000
82000
Distribution
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
853340
663340
282000
247000
497000
749665
976470
1016470
1016470
994770
336625
Cash Balance
866660
213320
1320
4320
7320
57655
281185
964715
1648245
2453475
4016850
Table 7:Projected cash flow for cultivating 10 hectares of Aloe Vera over 11
years.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
19
Aug. 12, 15
866660
203320
-68680
-245680
-492680
-742345
-918815
-735285
10000
70000
250000
500000
800000
1200000
1700000
866660
213320
1320
4320
7320
57655
281185
964715
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1866660
1213320
1001320
1004320
1007320
1057655
2720000
2448000
2176000
1904000
1632000
-853340
272000
1506680
544000
1718680
816000
1715680
1088000
1712680
1866660
1213320
1001320
1004320
1007320
Capital
Paid in
Earnings
Other liabilities
Total liabilities &
capital
10
-51755
653475
2116850
1700000
1800000
1900000
1648245
2453475
4016850
1000000
1000000
1000000
1000000
1281185
1964715
2648245
3453475
5016850
1360000
1088000
816000
544000
272000
1360000
1632000
1904000
2176000
2448000
2720000
-1662345
-1438815
-755285
-71755
733475
2296850
1057655
1281185
1964715
2648245
3453475
5016850
Table 8
: Projected Balance sheet of 10 hectares of Aloe Vera cultivated for 11 years
Management expenses
Estimated yearly at 82.000 euro. Is the fund necessary to engage a team of
professionals to organize-synchronize production-sales, as an on-line
business using information technology, with the unique target to comply with
the initially set assumptions table 2, lines 3-4.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
20
Aug. 12, 15
In collaboration with distribution expenses this fund creates the basic tool to
achieving that target.
Net profits
Estimated at 2.248.602 euro (table 4) is the net profits over 11 years of
cultivation with capital amortized. The whole amount is the outcome of the
11th year.
From this net profit we must pay various expenses (such as sales bonuses,
petrol for generator, electricity, telephone, municipality fees, etc) the rest will
give us the net product of the investment of 2.720.000 euro returned at 10%
interest rate over 11 years of cultivation.
A yearly based 224.860euro /year -24.860(various expenses) = 200.000 euro,
in average after tax and capital with interest returned.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
21
Aug. 12, 15
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
22
Aug. 12, 15
natural products across the world and the resultant upsurge in the demand
for medicinal plants, this trade is expected to grow up to 5 trillion by the
year 2050. Aloe Vera is among the few medicinal plants by virtue of their
extensive medicinal, nutraceutical and other uses enjoy a major chunk of
the market across the globe. The major markets for Aloe Vera and its
extracts are Australia, US and the entire Europe. A recent study carried out
to identify the plants to focus on, in order to posit ion the Indian medicinal
plants sector on its growth path with a long-term up to the year 2020, has
identified 45 plants.
Given the exponentially growing demand for it in the international market,
Aloe Vera presents the finest commercial opportunity among the various
medicinal plants. Also, India is among the few countries gifted with the
unique geographical features essential for cultivation of Aloe Vera and
other high potential medicinal plant
Make offers
o to Industries using Aloe Vera leaves as their raw material, such as
GNLD, forEverLiving, e.t.c
o Pharmaceutical firms.
o Cosmetic firms.
Establish a business for selling Aloe Vera leaves in Greece.
Create an e- shop for leaves and suckers.
Summarizing
Aloe Vera planting can be a highly profitable investment assuming a vast
management and marketing policy that will perform sale of the 100% of the
whole estimated production.
Investment has minimum risk assessment and a relatively easy to maintain
business process with low managerial costs.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
23
Aug. 12, 15
Aloe vera plant, is a portable pharmacy. If you just consider that drinking aloe
vera gel could potentially even shrink tumors or grow up new hair when
applied on human head, imagine the future of demand when people will get
more familiar with these fascinating health opportunities that aloe vera could
bring to their lives.
Financially speaking this proposal estimates an average ROI at 20%.
Finally this proposal can be amended by the writer to fit needs, if any of the
general assumptions will change abruptly, during the estimated development
period.
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
24
Aug. 12, 15
Vocabulary
Offsets or offshoots: offspring plants grown as by products, around the mother
plant.
Appendices
Contents
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
25
Aug. 12, 15
Vocabulary
Figures
Figure 5: Store house model of 150 sq.meters with capacity of 100 tons
of leaves. Plant need 10 of those.
Tables
Written by:
Konstantinos P. Anastasiadis
Business consultant (M.Sc.)
Athens-Greece, Mobile: 6982043751, Web site: vresto.eu
Business plan:
10 Hectares plant of
ALOE VERA BARBADENSIS MILLER
Loan required:2720000 euro
26
Aug. 12, 15