Business Plan for "Wild fats" and cooking oil factory

WILD FATS AND COOKING OIL FACTORY

BENIN - WEST AFRICA

BUSINESS PLAN
By Dr. QUENUM & ASSOCIATES
Investment and Business Planners

TABLE OF CONTENTS
1.0 Executive Summary
1.1- Objectives
1.2- Mission
1.3- Keys to Success
2.0 Company Summary
2.1- Company Ownership
2.2- Start-Up Summary
2.3- Company Location and Facilities
3.0 Products
3.1- Competition Comparison
3.2- Technology
4.0 Market Analysis Summary
4.1- Market Segmentation
4.2- Industry Analysis
4.2.1- Industry Participants
4.2.2- Distribution Patterns
4.2.3- Competition and Buying Patterns
4.2.4- Main Competitors
5.0 Strategy and Implementation Summary
5.1- Marketing Strategy
5.1.1- Pricing Strategy
5.2- Sales Strategy
5.2.1- Sales Forecast
5.2.2- Sales Programs
5.3- Strategic Alliances
5.4- Milestones
6.0 Management Summary
6.1- Organizational Structure
6.2- Management Team
6.3- Management Team Gap
6.4- Personnel Plan
7.0 Financial Plan
7.1- Important Assumptions
7.2- Key Financial Indicators
7.3- Break-even Analysis
7.4- Projected Profit and Loss
7.5- Projected Cash Flow
7.6- Projected Balance Sheet
7.7- Business Ratios
8.0 Contact information
Tables
1- Start-up Summary
2- Market Analysis
3- Sales Forecast
4- Milestones
5- Personnel Plan
6- General Assumptions
7- Break-even
8- Profit and loss
9- Cash Flow
10- Balance Sheet
11- Business Ratios

Annexes:
1- General Assumptions
2- Sales Forecast
3- Personnel Plan
4- Profit and Loss
5- Cash Flow
6- Balance Sheet

1.0 Executive Summary

The purpose of this Business Plan is to demonstrate to interested parties / technical partner(s) / international investors the high profit making potential of a project called: HUILERIES INDUSTRIELLES DU BENIN (HIB); attract equity partners and secure adequate loan / financing for the implementation of the venture.

On March 15, 2000 the European Union's parliament voted for the inclusion of so called "wild fats" into the composition of chocolate products manufactured inside the Union. That long awaited decision opened up a market in the range of 100,000 metric tons per year for a wild fat: shea butter, also known as Karité.

HIB's production will be mainly based - at 57% - on shea butter and oils cake originated from shea butter production. Globally, HIB's production will account only for 2 % of the international market available for "wild fats".

HUILERIES INDUSTRIELLES DU BENIN (HIB) will produce all kinds of vegetable oils and fats for industrial use and human consumption for Benin's national market; ECOWAS Regional Mark and international market..

Figure below highlights sales, gross margin and net profit margin.

Figures in "Ratio Table" show the solid financial basis of the company. No needs for elaborate comments; these ratio values are self explanatory. HIB will meet its debt obligations without any financial trouble. Investors will benefit from a high percentage of return on equity; dividends are paid from the second operating year and the amount paid on third year- from financial results of second operation year- can be set at US$ seven (7) against one US$ share.

Management team is well experienced. General manager has a French Business School background and more than 15 years experience in the commodities trade business.

President-Chairman of the Board is a preeminent player in the country decision-maker's panel. He knows the ropes with regard how to untangle red tapes.

HIB's management will be constantly in touch with Promoter and Planner , acting as implementation and supervising body.

Benin is a peaceful democratic and international law abiding West African State; ballots are scheduled and held regularly to elect rulers of the country.

go to contents

Highlights Chart


1.1 Objectives go to co,tents

HIB will produce all kinds of oils and fats for industrial use and human consumption from vegetable seeds such as ground nuts, sheanuts, mango nut, cashew nuts, palm kernels... for the national, regional and international markets.

Total production level at full capacity - all productions included: oils, fats and cakes - is 68,645 metric tons, for a global international potential market of 3,500,000 metric tons.

1.2 Mission go to contents

Benin is a member states of ECOWAS - Economic Organization of Western African States - an international body of 15 West Africa States totaling 200,000,000 inhabitants.

The purpose of HIB's factory is to provide all kinds of vegetable oils and fats to the industrialists of ECOWAS region; to the population at large; and to supply international markets in Europe, Asia and America with first rated shea butter; used in cosmetics (soaps, perfumes, hair conditioner and lips sticks. .Etc.), pharmaceutical (massage products ands kin smoother. Etc), food industry (bakery,chocolate ingredients...)

1.3 Keys to Success go to contents

2.0 Company Summary go to contents

HIB will be set-up:

HIB's production at full capacity reads as follows: go to contents

  1. Shea butter: 11,419 metric tons.
  2. Cake from crushed shea kernels: 16,536 metric tons.
  3. Cooking oil from ground nuts: 13,634 metric tons.
  4. Cake from crushed ground nuts: 27,055 metric tons.
Please see Chapter 3.2: Technology, for more specifics and details on production; and Chapter 4: Market Summary Analysis for indications about production level.

Principal production equipment is composed of two Sterling 75 screw presses from de Smet-Rosedowns (UK) or Krupp Maschinenfabrik GmbH (Germany).

2.1 Company Ownership go to contents

HUILERIES INDUSTRIELLES DU BENIN (HIB) will be a private company incorporated under Benenese law. The African investors group includes Benenese businessmen, ECOWAS businessmen, traditional chiefs and opinion leaders.

African investors group welcomes joint partner(s) and is ready to give-up up to 49% equity to technical partners / international investors.

BusinessAfrica Investment and Business Planners are the promoters of the project and implementation / investment planning body.

2.2 Start-up Summary goto contents

Start-up expenses represent investment and operation costs for engineering, installation and commissioning / Business Plan /implementation supervision fees and investment planning commissions. Factory-compound and building construction are financed through combination of shareholders investment and short-term loans:

go to contents

 

Start-up Plan

Start-up Expenses

 

Legal

$10.000

Stationery etc.

$2.500

Brochures

$1.000

Consultants

$95.000

Insurance

$25.000

Eng/Install/Commissioning

$180.000

Rent

$25.000

Research and development

$20.000

Staff training

$125.000

Miscellaneous

$2.350.000

Other

$50.000

Total Start-up Expense

$2.883.500

 

 

Start-up Assets Needed

 

Cash Requirements

$150.000

Start-up inventory

$1.308.000

Other Short-term Assets

$110.000

Total Short-term Assets

$1.568.000

 

 

Long-term Assets

$4.900.000

Total Assets

$6.468.000

 

 

Total Start-up Requirements:

$9.351.500

Left to finance:

$0

 

 

Start-up Funding Plan

 

 

 

Investment

 

Investor 1

$1.020.000

Investor 2

$980.000

Other

$0

Other

$0

Total investment

$2.000.000

 

 

Short-term Liabilities

 

Unpaid Expenses

$180.000

Short-term Loans

$50.000

Interest-free Short-term Loans

$10.000

Subtotal Short-term Liabilities

$240.000

Long-term Liabilities

$9.000.000

Total Liabilities

$9.240.000

 

 

 

 

Loss at Start-up

($4.772.000)

Total Capital

($2.772.000)

Total Capital and Liabilities

$6.468.000

Checkline

$0



go to contents

Start-up Chart

2.3 Company Locations and Facilities goto contents

HIB's factory-compound, five hectares, is located at Parakou; a northern city, at 400 km from Cotonou - Benin's harbor's city - at the end of the railway link to the North. Parakou is the regional economic capital city of the Northern region of Benin; right in the center of Benin's sheanuts and ground nuts production area; with strong economic relationships with the neighboring countries: Niger, Nigeria, Burkina Faso and Togo. Additional quantities of raw material can be imported from these countries if necessary.

Click here for countries briefs

Factory-compound will be leased. Extensive works undertaken for land development, interior road construction, utilities installation. In addition to the plant building itself, office premises and storage warehouses for raw material and finished products will be erected.

3.0 Products goto contents

As stated before, HIB will supply all kinds of oils and fats to industrialists in the ECOWAS Region, the international markets in Europe, Asia and America and to the Benenese national market. Main production during the first three years is shea butter and groundnut cooking oil.

3.1 Competitive Comparison

1- On Benin's national territory:

2 - In the region:

Only three plants exist for shea butter production:

3.2 Technology goto contents

Technology to be used by HIB is a well established one; developed by international companies such as de Smet Rosedowns (UK) or Krupp Maschinenfabrik GmbH (Germany). Cooking oils and fats production factories based on that technology are operating world wide. One of the companies will sell the appropriate equipment to HIB and supply the technology.

A - Capacity:

1-Groundnut:

100 metric tons per 24 hours. One kg of ground nuts - 8% moisture content - gives 920 gr of dried ground nuts to produce 441.6 gr of cooking oil - and taking in account 1% handling losses -finally 437 gr of cooking oil and approximately 473 gr of cake-containing 7% of residual oil - suitable for animal feeding.

2 - Shea butter:

100 metric tons of shea kernels per 24 hours. One kg of shea kernels -10% moisture content - gives 900 gr of dried kernels to produce 370 gr of shea butter - and taking into account 1% handling losses - finally 366 gr of shea butter and approximately 530 gr of shea nut cake- containing 15% of residual oil - suitable for animal feeding.

B - Production level

1 - Shea butter:

100 metric tons of shea nuts -10% moisture content - will yield in 24 hours 36.6 metric tons of shea butter and 53 metric tons of cake. That is to say: 26*100 metric tons of raw material in one month give : 26*36.6 metric tons of shea butter and 26*53 metric tons of cake; and in one year production - at full capacity - 26*100*12 of sheanuts nuts give 26*36.6*12 metric tons of shea butter and 26*53*12 metric tons of oil cake.

2 - Cooking oil:

100 metric tons of ground nuts - 8% moisture content - produce in 24 hours 43.75 metric tons of cooking oil and 47.3 metric tons of cake. That is to say: 26*100 metric tons of raw material in one month give : 26*43.75 metric tons of cooking oil and 26*47.3 metric tons of cake; and in one year production - at full capacity - 26*100*12 of ground nuts to produce 26*43.75*12 metric tons of cooking oil and 26*47.3*12 metric tons of cake.

4.0 Market Analysis Summary goto contents

Benin's global consumption of cooking oils of all kinds (palm oil, ground nut oil...) is in the range of 150,000 metric tons per year; 100,000 metric tons being imported from Nigeria, Côte d'Ivoire and Europe.

So, there is an opportunity to enter the market and HIB's production of 13,634 metric tons of cooking oil will be easily sold on the national market.

Shea butter is produced for the international market. There is forty times- see Chapter below - a potential demand for HIB's production as outlined in Chapter 3.2

Cakes from crushed shea kernels and ground nuts will be used to formulate animal feeds. HIB's total production of cakes i.e. 43,591 metric tons will be sold on the national market and regional markets for animal feeding.

4.1 Market Segmentation goto contents

Shea butter is an African product categorized as "wild fats"in the international products classification. It is used, for first rated product, as swelling ingredient (CBE) or substitute (CBS) of cocoa butter when international price of the latter hits the roof.

Other wild fats exist which can also be used as CBE and CBS. They are SAL (India), MONRAH (India), ILLIPE (India,Borneo,Sumatra).

Table below shows the average consumption - in metric tons, during 1989-1999 period -
of CBE and CBS of all kinds in comparison to pure chocolate:


chocolate........................................950,000 (Europe)..........................3,250,000 (world)
CBE.................................................45,000..........................................140,000
CBS.................................................40,000..........................................165,000

The quantity of shea butter involved in CBE can be calculated using the following formula:

140,000*50%*1.25 (standing for the utilization index after fractionating of shea butter); i.e. 87,000 metric tons per year.

According to the European Union's Panel Group in charge of "Chocolate Regulations", The European Union needs for all kinds of wild fats are the following for the 1995-2005 period; in metric tons: shea butter (100,000-250,000); illipé (13,000); sal (10,000).

Globally the same amounts are needed for the rest of the world.

  HIB's production of shea butter represent a mere 2% of the potential market available world wide.

goto contents

Market Analysis

Potential Customers

Growth

2002

2003

2004

2005

2006

CAGR

National

5%

35.430

37.202

39.062

41.015

43.066

5,00%

Regional

5%

21.795

22.885

24.029

25.230

26.492

5,00%

Asia

5%

4.000

4.200

4.410

4.631

4.863

5,00%

America

5%

3.000

3.150

3.308

3.473

3.647

5,00%

Europe

5%

4.419

4.640

4.872

5.116

5.372

5,00%

Other

0%

0

0

0

0

0

0,00%

Total

5,00%

68.644

72.077

75.681

79.465

83.440

5,00%



Market Analysis (Pie) Chart


4.2 Industry Analysis goto contents

It is quite impossible to forecast in advance the quantity of "wild fats" available on the market; for the simple reason that the fruits which give the nuts to produce these wild fats are not harvested from manly organized plantations, but picked from wild trees scattered over large territories. The picking of the fruits, their gathering, transportation to drying areas etc... compete with farmers' other agricultural activities.

Furthermore, the production yield of the trees, one year in one year out, is not constant and the transformation process to wild fats is based on traditional methods with low yield and second grade product. Consequently, the availability of the finished product - in quality and quantity - on the international market is not guaranteed.

In the contrary, HIB will :

4.2.1 Industry Participants go to contents

Participants in the industry of wild fats in West Africa Region are:

  1. Traditional producers of shea butter.
  2. Refiners who buy from the traditional producers.
  3. The raw material merchants.
  4. International purchasers of raw material and finished products.
  5. Two industrial shea butter producers.
4.2.2 Distribution Patterns

For shea butter, European industrialists have local appointed purchasers of raw material and village produced finished products.

Cooking oils - local made or imported from other African countries - are sold on Benin's traditional markets (97% of Benin's consumption).

Imported cooking oils from Europe are distributed in a very shaky distribution network of small sized "selling platforms" located at main Benenese cities of Cotonou, Porto-Novo, Parakou, Natitingou.

4.2.3 Competition and Buying Patterns go to contents

Local purchasers collect shea nuts and / or shea butter from village to village and deliver to the representatives of foreign importers at Cotonou.

4.2.4 Main Competitors

Competitors capable of producing first rated shea butter are scarce. The bulk of traditional-made shea butter available on the West Africa market - around 50,000 metric tons per year - is poor in quality and delivery on time is not guaranteed.

The only active competitor is the factory in Burkina which markets 2,500 metric tons per year of good rated product.

5.0 Strategy and Implementation Summary go to contents

Taking into account explanations given in former Chapters, one can see that a big opportunity exists to enter the market of wild fats and capture a sizable share. Keys to success exposed in Chapter 1.3 have to be implemented by HIB's management team to:

  1. Build a strong and reliable network of raw materials providers. This will be fairly easy to accomplish as the factory is located in the production area of sheanuts and ground nuts. Villagers knowing that the factory exist- and in order to make extra money- will take the necessary measures to "harvest" the shea fruits and increase ground nuts plantations.
  2. Produce high quality product in accordance the international, physics and chemistry specifications of shea butter. A small R & D unit will be established to control raw material suitability, process uniformity and quality of finished product.
  3. Contact potential buyers and constantly keep in touch with them to forecast their needs.
  4. Motivate the whole staff of HIB for quality production.
  5. Reach full production capacity as soon as possible.
  6. Take - in good time - necessary management decisions to be in the position to increase production more drastically - if necessity arises - to cope with increase in demands.
  7. Study the possibility to install an automatic powered bottling system for cooking oil. That might increase one third more the selling price of cooking oil and consequently improve cash flow.
  8. Study the possibility to produce a more elaborate animal feed with the cakes; that will also bring in more cash.

5.1 Marketing Strategy go to contents

5.1.1 Pricing Strategy

Shea butter selling price is internationally set-up ; presently, it fluctuates between US$ 1,161 (village production) and US$ 1,696 (industrial production); however, some buyers - from Asia - are ready to pay a premium to secure regular deliver. Nevertheless, the selling price chosen to evaluate sales forecast has been set - for shea butter - at US$ 1,500; that is to say at 11,55% less than the international prevailing price of US$ 1,696

HIB's cooking oil pricing will be 10% less than the imported oil prices.

Oil cakes are priced quite 30% less than alternative animal feed based on cereals.

5.2 Sales Strategy go to contents

Sales will be concentrated:

Projected production increase is set at a conservative pace of 5% per year.

5.2.1 Sales Forecast

January 2002 sales forecast is based on production obtained from commissioning operations: October-November-December 2001; (Please have a look at sales evolution during the first operating year.)

"Other" in Unit sales stands for by products generated by the crushing process; mainly oil cake.

By-products (oil cakes) direct unit costs are already included in shea butter and cooking oil direct unit costs.

Item labeled "other" in the direct unit costs stands for production- team' salary (as outlined in personnel plan in Chapter 6.4 - Benenese Welfare System's tax included) divided by total units of shea butter and cooking oil.

Sales evolution had been set-up at a conservative 9% per annum over the year 2002 to 2003 against 5% increase between years 2003 and 2004.

Shea butter contribute to 57.6% of sales; cooking oil to 30% and oil cakes for the remaining 13.4%.

go to contents

Sales Forecast

Unit Sales

2002

2003

2004

Shea butter

10.468

11.419

11.990

Cooking oil

12.524

13.634

14.316

Other

37.922

43.591

45.770

Total Unit Sales

60.914

68.644

72.076

 

 

 

 

Unit Prices

2002

2003

2004

Shea butter

$1.550,00

$1.628,00

$1.709,00

Cooking oil

$740,00

$777,00

$815,00

Other

$100,00

$105,00

$110,00

 

 

 

 

Sales

 

 

 

Shea butter

$16.225.400

$18.590.132

$20.490.910

Cooking oil

$9.267.760

$10.593.618

$11.667.540

Other

$3.792.200

$4.577.055

$5.034.700

Total Sales

$29.285.360

$33.760.805

$37.193.150

 

 

 

 

Direct Unit Costs

2002

2003

2004

Shea butter

$232,00

$255,00

$280,00

Cooking oil

$161,00

$177,00

$194,00

Other

$9,58

$11,00

$12,00

 

 

 

 

Direct Cost of Sales

2002

2003

2004

Shea butter

$2.428.576

$2.911.845

$3.357.200

Cooking oil

$2.016.364

$2.413.218

$2.777.304

Other

$363.104

$479.501

$549.240

Subtotal Direct Cost of Sales

$4.808.044

$5.804.564

$6.683.744



go to contents

Sales Monthly Chart

5.2.2 Sales Programs go to contents

Sales program for shea butter will be organized according to customers' demands - on the first order first serve basis - for the months of January through April 2002.

Afterwards, allocations will be made to all customers in Asia, Europe and America, in accordance with sales forecast per region. However, client offering premium on international prevailing price of shea butter will get also a premium in allocated quantities by HIB.

Cooking oil will be delivered to few chosen local Benenese tradesmen and businessmen against 55% down payment; the balance being due within 30 days.

5.3 Strategic Alliances

BusinessAfrica as the supervising body of the implementation and development of the venture will closely watch the evolution of "wild fats" international's market and propose adequate and appropriate strategic alliances in order to diversify HIB's panel of products and increase its bottom line of revenues.

5.4 Milestones go to top

Beginning of production being scheduled for January 2002, plant should be ready to start operation at the end of December 2001; after a three months commissioning period from October 30, 2001 to December 31, 2001

Land development to prepare the factory compound for interior road, utilities layouts and fixing, plant erection, warehouse and offices building construction is scheduled to start on 10/1/2000.

Table below highlights main milestones and management divisions in charge of follow-up and implementation. The overall planning of implementation being under the close supervision of BusinessAfrica' staff

go to top

Milestones

Milestone

Start Date

End Date

Budget

Manager

Department

Land development

2000-10-1

2001-1-31

$200.000

Africabiz

Admin

Plant building

2001-2-1

2001-9-30

$950.000

Africabiz

Admin

Equipment ordering

2001-1-1

2001-6-30

$5.200.000

Africabiz

Finance

Technical staff hiring

2000-10-1

2000-12-31

$20.000

Africabiz

Prod

Training in Europe

2001-1-1

2001-9-30

$125.000

Africabiz

Finance

Raw material purchasing

2001-6-1

2001-12-31

$500.940

Africabiz

Sales/Mark

Compound organization

2000-10-1

2001-12-31

$100.000

Africabiz

Admin

Plant commissioning

2001-10-1

2001-12-31

$50.000

Africabiz

Prod

Sales planning

2001-10-30

2001-12-31

$25.000

Africabiz

Sales/Mark

Other

2000-4-1

2001-12-31

$1.829.060

Africabiz

Africabiz

Totals

 

 

$9.000.000

 

 



go to contents

Milestones Chart

6.0 Management Summary go to top

HIB's management staff will include experienced Benenese managers already active in the commodities trade and (if necessary) other African managers well acquainted with vegetable oil industry.

The supplier of the equipment is providing for two commissioning engineers to stay for six months; to ensure a good start-up of the production. They will assist the production manager who will be trained for nine months in Europe in the supplier shop.

Financial allocation have been made in the "Income statement" for the constant availability of a production /manager / consultant to assist the production manager.

6.1 Organizational Structure

HIB's general manager and his deputy - in charge of personnel management and daily organization of the compound - will be responsible for global management of the company; under the supervision of the President-Chairman of the board.

HIB's general manager will supervise other divisional managers: production, sales-marketing and administration.

Production manager will be assisted by a deputy; the company operating on a three shifts basis as soon as possible. The foremen (3) in charge of each shift, will be also trained in Europe together with the production manager.


Sales and marketing department will have a deputy accountant in charge of the computing system.

A sophisticated software will be installed to fully integrate the company's three divisions with a single program. An Intranet will be set-up. It will help to start a successful marketing campaign that really sells; to control inventory easily; to perform accounting painlessly; give more accurate information to the management to make well substantiated decisions through the creation of financial reports and statements; to reach international customers through the World Wide Web; to keep close track of the national and regional customers...

BusinessAfrica as the supervising body will take great care in selecting the appropriate software and installing it at HIB's premises and link it to its own proprietary Intranet.

6.2 Management Team go to top

  1. President-Chairman of the Board can be the representative of technical or financing joint venture partner(s).
  2. General manager is a seasoned businessman experienced in the commodities (cocoa, coffee) trade; his background is economics from a French "Grande Ecole".
  3. Deputy manager has more than 20 years experience gained as personnel manager of an international air carrier.
  4. Production manager is a mechanics engineer.
  5. Sales and marketing manager has not yet been selected.
As stated before, allocation have been made in "Income Statement" for a permanent production manager / consultant - who might be a retired experienced European or Asian production manager - to help solve any production problem in order to ensure a smooth and continuous operation of the factory.

6.3 Management Team Gaps

A contest will be held to select the sales and marketing manager.

He should have a finance background; be computer literate and have a good experience and enhanced knowledge in cash flow and debt management.

The deputy accountant - in charge of the computing system - should have a proved and long standing experience in accounting practice based on accounting software assistance.

6.4 Personnel Plan go to top

HIB's management team includes seven persons:

Staff members total sixty eight (68) which reads as follows:

1. Production: foremen (3), mechanics (3); electricians (2); plumbers (2); screw presses workers (18); fork lifters ((3);; handlers (9); cleaners (3); chemists (1); chemist assistant (1); typist (1).
2. Sales and marketing:
drivers (5); fork lifters (3); warehouse officer (1); commodities receptionist (1); typist (1); sales/purchases officer (1).
3. Administration: Assistant/Executive secretary (1); typist (1); night watchers (2); errand men(2); cleaners (2).

Top management i.e. President-Chairman, general manager, production manager, sales and marketing manager, personnel manager is entitled to housing scheme allocations; staff members benefit from many incentives such as a permanent nurse and medical doctor present on the compound - but not on the list as employees; professional clothes and pharmaceuticals for first care interventions. Globally, all these incentives and bonuses represent 13% of the payroll burden. Contribution to the Benenese welfare system (Office Béninois de la Sécurité Sociale-OBSS) standing for the remaining 23% of the payroll burden.

Salaries increase have been set-up to 5% annually for years 2003 and 2004. go to top


Personnel Plan

Production Personnel

2002

2003

2004

Manager

$15.120

$15.876

$16.670

Deputy manager

$12.516

$13.142

$13.799

Foremen

$30.264

$31.772

$33.366

Mecs/Elec/Plumbers

$17.652

$18.545

$19.472

Presses workers

$68.100

$71.505

$75.080

Other

$40.416

$42.437

$44.559

Other

$0

$0

$0

Subtotal

$184.068

$193.277

$202.946

 

 

 

 

Sales and Marketing Personnel

 

 

 

Manager

$15.120

$15.876

$16.670

Accountant

$12.516

$13.142

$13.799

Deputy accountant

$10.044

$10.546

$11.073

Sales/Purchases officer

$9.840

$10.332

$10.849

Warehouse officer

$7.596

$7.976

$8.375

Other

$25.260

$26.523

$27.849

Subtotal

$80.376

$84.395

$88.615

 

 

 

 

General and Administrative Personnel

 

 

 

General manager

$20.148

$21.155

$22.213

Personnel manager

$17.004

$18.854

$18.747

Assistant/Executive secretary

$4.548

$4.776

$5.015

Other

$12.624

$13.255

$13.918

Subtotal

$54.324

$58.040

$59.893

 

 

 

 

Other Personnel

 

 

 

President

$24.000

$25.200

$26.460

Other

$18.000

$18.900

$19.845

Subtotal

$42.000

$44.100

$46.305

 

 

 

 

 

 

 

 

Total Headcount

75

75

75

Total Payroll

$360.768

$379.812

$397.759

Payroll Burden

$129.876

$136.732

$143.193

Total Payroll Expenditures

$490.644

$516.544

$540.952


7.0 Financial Plan go to top

Towards the end of second operating year, HIB's growth potential will be obvious with regard the fulfillment of sales forecasts and demands and requests from customers.

Nonetheless a production increase - 9% - have been applied to production level reached at the end of operational year 2002 for targeted production level of operational year 2003; and a 5% increase on production level of operational year 2003 for operational year 2004. As full ca