Post on 13-May-2015
transcript
Business Plan
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT JAKARTA
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 1
EXECUTIVE SUMMARY
Indonesia with its 240 million population, at least 100 million people cook with kerosene and wood-fires stove for their daily cooking needs. These group belongs to lower-middle income communities which can only afford to buy these kinds of stove. These stoves suffer for low efficiency and poor level of emissions. The unavailability of more proper stove and fuel made them stay in the same condition for years. This condition becomes even worse when the Indonesian government run convertion of kerosene to gas. Since most people can not afford to buy gas stoves, regulators, and the jar, there is a lot of kerosene users are back again using firewood which has worse emissions level and low level of security.
What is needed by this community is a stove with a low level of emission, high efficiency and affordable fuel. This condition provides an opportunity to position the stove named Protos as a substitute for kerosene stoves and firewood to a cheaper fuel than LPG. This idea could not work alone. We need a program to support and deliver those ideas. That’s why we came up with a program named “Clean Cookstoves, Sustainibility for Indonesia” to challange those ideas. By doing it, we aim to bring community to enjoy live by doing cleaner, healthier and happier cooking.
We are Biokraftstoffe here as a partner of BSH (Bosch and Siemens Home Appliances Group) will act as an agent who colaborates some partners to build alliances in order to run these programs. Our vision is “Achieving Healthy Way of Cooking to Support Indonesia Sustainability Environment”. This vision reveals our goal which is distributing 5.000 protos cookstove into one spesific area and reach break even points within 2-3 years while there is still cost gap which we have to cover costs for $ 30 for each stove. To achieve this goal we collaborate the power of local partners that has full concerns in developing CSR program deal with Carbon reduction and environmental program through community development to cover this cost gap. We colaborate three local partners and one international partner that has fitted the criterias. Our local partners are BSH, PT. Indocement Tbk (HeidelbergCement Group), and PT Shell Indonesia; while our international partner is CER’s (Certified Emission Reduction)’s buyers.
BSH will act as protos cookstove producer who provides the cookstove, while PT Indocement Tbk (part of the HeidelbergCement Group) will provide plant oil supply from jatropha plantation in their areas since 2007 as part of their CSR program. Our local firm, PT Shell Indonesia will donate such amounts to support our program which align with their program named “Global Alliances Clean Cookstove Program”. On the other hand, CER’s buyers (international companies) will buy the certified emission reduction issued by us as agent who collaborates our local partners regarding CDM (Clean Development Method). All those partners are colaborated into one to be hand in hand supporting our program. We will organize and run all their support and investment so that our vision will be acomplished.
“Clean Cookstoves, Sustainibility for Indonesia” is a program that consider with the implementation of CDM (Clean Development Management) project under the supervision of UNFCCC which requires application of a baseline and monitoring methodology in order to determine the amount of Certified Emission Reductions (CERs) generated by a mitigation project in a project host country like here in Indonesia. There are 3 projects of CDM that we are possibly going to develop. They are AMS-I.G (Plant oil production and use for energy generation in stationary applications). This project will be collaborated with PT Indocement Tbk which have 170 hectares jatropha plantation and produce plant oil which next will be used for supporting oil supply of protos. The second project is AMS-I.H (Biodiesel is produced from cultivated oil crops or from waste oil/fat and used for the generation of electricity. This program will be in charge of Biokraftstoffe which are doing two main activities: processing jatropha crops to become plant oil then sell it to our customers and collecting used oil from food stall and sentra “gorengan” in Sumedang and Majalengka then sell it to our customers. The last project is AMS-II.G (Energy
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 2
efficiency measures in thermal applications of non-renewable biomass). This project will be collaborated with BSH by producing and distributing protos cookstove with low level of emission.
These 3 projects in the following three years will reduce totally 15.252 ton CO2 at the end of 3rd year of which counts for 2.217.333.052 rupiahs. This amount can cover the cost gap of 1500 cookstove for the next two years and keep the price as minimum as $ 5. The CDM program will keep generating revenue for years running. On this basis the cost gap of 1500 protos cookstove annually will be covered.
We plan to implement this program in a place named Citeureup, 45 km away from southern Jakarta and 20 km away from northern Bogor. We chose this region since it’s near factory of PT Indocement so that it can be correlated with CDM program done by them. Besides, this region is densely populated area which most of their citizen is from low-middle economic classes that mostly used kerosene as their way of cooking. These type of citizens belongs to our target consumers so by chosing this place is very beneficial for us. Citeureup consists of 12 villages, namely Hambalang, Citeureup, Tajur, Pasir Mukti, Leuwi Rubber, Nambo, Bantarjati, Gunung Putri, Lulut, Gunung Sari, Tarikolot and Puspanegara. These villages are part of the three villages, namely sub Citeureup, Gunung Putri and Cileungsi. There are 75,000 people live right next to the factory area. By assuming that each family consist of 5 members, there will be 15.000 households as our potential market while we target 5.000 households (one-third of all citizens of Citeureup).
However, the whole progam has to be safeguarded. One important thing that needs to be considered is the availability of fuel supply for 5000 families that would be our target consumers. Currently, the availability land of jatropha owned by PT Indocement is not enough to meet the objectives of this program. For that reason, we need to secure our supply by combining fuel supply of Jatropha and used oil we gained by collecting used oil from fast-food industry like McD or KFC, and Sentra Gorengan near the neighbourhood and build the system that enable household to collect their used oil to the collector we point. This activity will sooner become small business entity and empower community to be a real businessman as used oil collector and middleman. Form of used oil collection can be designed like depo or cooperation located in each village under the supervision of Minister of Small-Medium Enterprise. By doing this, it will atrract and retain protos user to keep using their stove because of cheaper and easier to find biofuel rather than kerosene or fire-wood.
We will acquire customers by promotion activities like bundling system, cooking competition, food bazaar in Independence Day, Microfinance program, Membership program, and Member get member program. The cooperatif (Koperasi) in selected villages will be set as integrated selling point, that is to sell the cookstove, fuel and service inquiries. The promotion activities can also be embedded with training program to help the customer getting the product’s insight. The one in charge for this training is Cooperative (Koperasi) staff which is regarded as our sales person in retail chains. Cooperative (Koperasi) will gain profit from us with special discount for $3 for each protos purchasing item.
We will raise capital fund from charity plan in Europe, involving BSH and all its chain including retailers and customers. We bring the campaign to offer non-cash BSH consumers 1 cent Euro for each purchasing activities. We target to gather amounts for € 150.000. The charity fund will be used to help to register CDM project AMS-I.G and AMS-I.H. The whole business plan will see break-even-point in the first quarter of the 2nd year. The NPV (Net present Value) will be Rp. 1.527.558.148 and IRR (Internal rate of Return) value would be 53% and 44% for MIRR (Modified Internal Rate of Return).
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 3
1. MARKETING PLAN
a. Product Description and Purpose
Protos is the world’s first plant oil cookstoves. Based on technology developed by BSH, Protos is able to burn almost any filtered plant oil – including used frying oil. Protos cookstove is rigorously tested, affordable, aesthetic, and directly meet consumer needs while providing health, environmental and economic paybacks. Our products are ideal carbon programs due to their ultra-high efficiencies and 5-year extended life durability.
By using this stove, it can reduce indoor air pollution (black soot/smoke) and increase the overall health of the family. The ultimate purpose is helping non-traditional customers enjoy safer, cleaner and lower-cost cooking so that it will support environmentally sustainibility program. Here is the product spesification of Protos Cookstove:
The elements support are:
mat,
oil tank,
stove cover,
stove body,
regulator,
adaptor,
pump
vaporizer
b. Competitive Strategy and Positioning
Competitive strategy is a plan for how a firm will compete, formulated after
evaluating how its strengths and weaknesses compare to those of its competitors. Protos
cookstove as “a new to the world product” decide to concentrate on special niche product
offered in limited areas after determining it cannot compete on price with major
competitors (kerosene stove). We will compete with kerosene stove which is known as
•2-2,5 kW Power range
•2-4 liters/ week Usage
•All plant oil also used oil Fuels
•45-58 % Efficiency
•Ten times lower than kerosene Emission
•Netrals CO2 Balance
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 4
cheaper, excessive fuels supply, and popular to the people. Here is competeitive strategies
that we are going to use to distribute Protos to target markets:
1. Collaborating with three local partners and one group of international partner by
bringing issue of CDM (Clean Development Mechanism). By doing so, we could get
offset from CER’s issued. This program will be sustainability visible to cover the cost
gap which is $ 30 per stove and will be (mechanism will be explained later in Cash
flow statement). We’ve pointed three local partners to support our programs. Those
are:
One international partners is group of companies which frequently bought CER from
carbon stock market. We’ve identified 9 international buyers related with our carbon
issue (list of companies explained in Annexes).
By gathering these partners into one, it will strengten our goals to drop 5.000 protos
cookstoves within 3 years, either we can do by conducting promotion strategy,
delivering intensive training and small talkshow about products to potential users,
above the line promotion, or media exposure as part of company activities in
developing CSR program.
2. Attracting target market by educating them through event based marketing usually
done in neighbourhood near target market (Citeureup). The event can be like Arisan
RT or RW (monthly housewifes community gathering), Food bazaar, Cooking
competition commemorate The Independence Day of Indonesia, or Bazaar promo.
These events will be beneficial since we can educate the market the advantages using
Protos rather than kerosene or fire-wood. We can give special promo to target market
by giving them discount for the first trialist user. We can also retain them in order to
keep using the stove by using membership program which allow them to get oil supply
regularly by delivering them directly into their house. This service will satisfy customer
since they don’t need to look for the oil or gather the oil themselves.
3. Combining two kinds of oil supplies which are Jatropha oil and used-frying oil to
ensure the availability of oil supplies. By doing this pattern we can solve the problem
in keeping the availability of oil support that mostly became weakness of BSH which
implement this program years by years. Based on our research, Jatropha oil will
produce 321.000 Litre/ year with total area of 170 ha owned by PT Indocement Tbk,
while used oil will produce 300.000 Litre/year which we get by collecting them from
Sentra Gorengan Majalengka until Sumedang and some Restaurants located in West
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 5
Java. This supply has been excessive for the need of Citeureup markets annually which
is 150 Litres/year/household.
4. Empowering Citeureup citizens by opening new businesses focused on used frying
oil collection so that it fulfill the employment. They can be a collector, middleman or
reseller of used frying oil. By doing so, it will improve the welfare of citizens there.
5. Supporting the issue of CDM (Clean Development Mechanism) in order to response
to environmental and Health (MDGs) program. Here is list of three projects which we
will run to support CDM project:
By implementing those strategies, we can have positioning for Protos as:
c. Market Penetration Assumptions
As we are “new to the market” with the product that has been developed in six years
period, we have to use market penetration strategy. We assume that we will penetrate the
market by gaining competitors' customers (part of their market share) which considered to
be kerosene and fire-wood user. Other ways include attracting non-users of our product or
convincing current customers to use more frequent of our product (by promotion or training
activities etc). By doing so we will gain the advantages of entering a new spesific market.
The assumptions are as follows:
Cle
an D
evel
op
men
t M
ech
anis
m (
CD
M)
AMS-I.G : Plant oil production and use for energy generation in stationary applications
AMS-I.H : Biodiesel production and use for energy generation in stationary applications
AMS-II.G: Energy efficiency measures in thermal applications of non-renewable biomass
The world’s first plant oil stove which is efficient, reliable, healthy, eco-friendly with high technology support so that it can burn for almost any filtered plant oil – including Jatropha and used frying oil.
Kompor Minyak Nabati
Murah, Hemat, Aman ,
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 6
Number of potential customer (all citizens of Citeureup) 75.000 citizens (Source: PT Indocement Tbk Final Report
Number of household (assumption 1 household: 5 citizens) 15.000 households
Number of target market 5.000 households
Percentage of target market from potential market 5.000/15.000 x 100 %
33,3 %
Those numbers will be acquired for three years period by calculation as follows:
Year 1-5 1st year 2nd year 3rd year 4th year 5th year
Sales of Protos Cookstove (unit)
1600 1700 1700 1500 1500
Percentage of target market
10,67 % from
potential market
11,33 % from
potential market
11,33 % from
potential market
10 % from
potential market
10 % from
potential market
Price per unit (dollar) 5 5 5 5 5
Price per unit (rupiahs) 42.760 42.760 42.760 42.760 42.760
Sales of Cookstove (in rupiahs)
68.416.000 72.692.000 72.692.000 64.140.000 64.140.000
We also provide fuels and pre-heating materials to burn those cookstove using two
kinds of fuels which are jatropha oil and used-frying oil. Besides, we also can get revenue
from these sales. Here is the calculation:
Year 1-5 1st year 2nd year 3rd year 4th year 5th year
Sales of Jatropha oil (Litres)
321.970 321.970 321.970 321.970 321.970
Price per Litre (rupiahs) 3.500 3.735 3.985 4.252 4.537
Total sales of Jatropha Oil (rupiahs)
1.126.893.939 1.202.395.833 1.282.956.354 1.368.914.430 1.460.631.697
Sales of Used-frying oil (Litres)
300.000 350.000 428.030 653.030 878.030
Price per Litre(rupiahs) 3.500 3.735 3.985 4.252 4.537
Total sales of Jatropha Oil (rupiahs)
1.050.000.000 1.307.075.000 1.705.577.271 2.776.480.561 3.983.228.556
Sales of Spiritus (Litres) 58.240 120.120 182.000 236.600 291.200
Price per Litre (rupiahs) 10.000 10.670 11.385 12.148 12.962
Total Sales of Spiritus (rupiahs)
582.400.000 1.281.680.400 2.072.049.980 2.874.140.527 3.774.409.775
TOTAL SALES OF FUEL AND PRE HEATING
2.759.293.939 3.791.151.233 5.060.583.605 7.019.535.518 9.218.270.029
Number of jatropha oil sales remains same every years since we only have 170 ha
jatropha plantation that we can organize for 5 years periods owned by PT Indocement Tbk.
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 7
while sales for used-oil is getting increase following the increasing number of coockstove sold
every years.
Besides selling our main business as explained above. we also gain revenue from the
sales of CER’s (Certified Emission Reduction) from CDM project. Here is the calculation:
Year 1-5 1st year 2nd year 3rd year 4th year 5th year
Project AMS-II.G (tCO2/year)
1.722 3.552 5.382 6.997 8.611
Project AMS-I.G (tCO2/year)
1.610 1.610 1.610 1.610
Project AMS-I.H (tCO2/year)
620 755 1.153 1.547
Price per tCO2/year ($) 17 17 17 17 17
Price per tCO2/year (Rp) 145.384 145.384 145.384 145.384 145.384
Total Sales of CER from CDM
250.386.140 840.613.702 1.126.333.210 1.418.861.447 1.710.830.318
Here is the total sales for all products wesell in 5 years period:
Year 1 Year 2 Year 3 Year 4 Year 5
Net Revenue (rupiahs) 3.283.344.080 4.922.532.936 6.477.684.815 8.694.956.965 11.185.660.347
d. Price Strategy
We use cost-based and competitive-based pricing which means we set the price for
our products based on each items build for installment and production of cookstove.
jatropha oil, used-frying oil and pre-heating materials. We also concern the price of our
competitors product for both of the cookstove and the fuels (Jatropha and used-frying oils).
Here is the price list we are going to set for four of our products:
e. Promotion Strategy
The activities we are going to develop for promotion strategy is by using two kinds of
activities:
1) We offer protos cookstove by bundling system. We will sell protos cookstove, plant
or used oil, and spiritus in a package so that our customer will find no difficulties in
Products Price
Protos Cookstove Rp. 42.760
Jatropha oil/Litres Rp. 3.500
Used frying oil/ Litres Rp. 3.500
Pre heating materials (spiritus)/Litres Rp. 10.000
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 8
Rp. 40.000 Rp. 28.000 Rp. 42.760
*Cash only
using it. Our promotion campaign is “Buy Protos, Discount for Fuel Supply!!” only for
cash payment. In the first time user buy the cookstoves, we will provide the oil and
spiritus for 1 month consumption. We will stimulate user to buy the oil in koperasi
regularly every month with very low price for fuel for Rp. 3.500/litre. This bundling
system is more economical than buying separatedly. Bundling system sold for Rp.
70.760, while for seperated buying sold for Rp. Rp. 110.760. Buyers will save for 36 %
with this system.
2) Regular promotion collaborate with bundling system, means we regularly attend and
educate housewife joining monthly meeting in each villages of neighbourhood (arisan
PKK RT, RW, dan kelurahan) to try and use Protos cookstove. The promotion activities
are giving discount by offering the first 7 cook stoves buyer free for oil supply for a
month. By promoting to 12 villages we will get 1008 buyers in a month.
3) Event based Promotion such as:
a) Cooking Competition.
Promoting cooking competition by using protos cook stove as burner and
collaborating with food or cooking materials such as instant meatball.
sausage. or food flavor. Each group of 4 people must pay for registration fee
for Rp. 100.000. By paying and joining this competition. they will get one
Protos Cook stove to be used as burner. if they win they will get some
attractive and valuable prices. This activity will be done every 6 months. We
targeted 100 people will join this program per event. so there will be 50
buyers in a year.
Spiritus Plant oil
SAVE 36 %
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 9
b) Food Bazaar Protos Expo
This activities is held by joining bazaar usually done to comemorate the
independence day of Indonesia. We will give special price by launching
offering “Buy 2 get 1 free” for only one day event. This event we will target 50
buyers in a year.
4) Microfinance Program
We will offer micro finance program by giving them access to pay for the stove within
four to six months through fuel savings alone. This self-financing loop makes it
possible to scale-up the initiative over time impacting millions across the globe. We
will colaborate with koperasi in collecting the installment. Every months we will billed
the money paid by our buyer. We target to acquire 15 buyers every 3 months period
so there will be 60 buyers in a year.
PARAMETER KEROSENE STOVE PROTOS COOKSTOVE
Fuel + pre-heating Rp. 204.000/month Rp. 68.000 /month
Price of stove Rp. 200.000 Rp. 42.760
Total Rp. 404.000 Rp. 110.760
If they use protos cookstoves, they will benefit economically better than use kerosene
stove. By doing so, they’ll save Rp. 293.240 per month. This amount will be allocated
for Rp. 55.000 to pay the installment fee per month (package of cookstove and one
month fuel supply), even they still can save the rest Rp. 182.480 for monthly saving. By
2 months period they can fulfill the installment.
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 10
5) Membership (Retention Program)
We also make our retention program for our customer by offering membership card.
For the one who has bought our cook stove will automatically get a membership card.
The advantages they got is they can have a right to purchase our plant/ used oil
regularly. While for the one who hasn’t bought or cookstove may not buy our fuel.
This program will be enlarged with special discount for the member who has bought
our fuel for minimum 50 litres with 10 % discount.
6) Member Get Member (Development Program)
If existing buyer can get a new member by their own effort. we will give them
incentive $ 3 for each new buyer. This program will develop and acquire new buyers in
the future. We target 5 new buyers each month can be gained by this program so
there will be 60 buyers in a year.
7) Training for Trainer
We also promote our cookstove by training how to use and teach the manual to
trainers (koperasi staff who will sell protos, fuel and spiritus) that will be done in every
6 months period in 3 villages. These 3 villages represents 12 districs we have. Here is
the calculation:
2 x installment Rp. 55.000
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 11
KOPERASI LOCATION (Districts)
NUMBERS OF TRAINING
COST PER TRAINING
TOTAL COST (RUPIAHS)
Gunung Putri 2 300.000 600.000
Citeureup 2 300.000 600.000
Cileungsi 2 300.000 600.000
TOTAL COST OF TRAINING PER YEAR (rupiahs) 900.000
8) Marketing Tools
Here is the list of marketing tools that we are going to use to support our promotion activities above:
YEAR 1-5 MARKETING
TOOLS (items)
NUMBER OF ACTIVITIES
(month)
NUMBER OF ITEMS USED
(MONTH)
COST PER ITEMS
(RUPIAHS)
TOTAL COST
(RUPIAHS)
Banner 6 3 100.000 300.000
Flyer 6 1000 100 1.200.000
Poster 6 30 4000 1.440.000
TOTAL COST OF TRAINING PER YEAR (rupiahs) 2.940.000
Here is our design to support our “1 CENT CHARITY PROGRAM FROM EUROPEAN COUNTRIES”:
We will collaborate with BSH to bring this campaign by using their existing marketing program. This
logo will be added to price tag and poster in every retail store where BSH products existed in all over
European countries.
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 12
YEAR 1
YEAR 2
YEAR 3
Here is the value preposition of using Protos Cook Stove as our promotion campaign:
Program Period Target buyers (per period) Target buyers (year)
Bundling system with Regular promotion
Every month
84 1008
Cooking competition Every 6 month 25 50
Food bazaar in Independence day
Once a year 50 50
Microfinance program Every 4 month 132 396
Membership Every month 3 36
Member get Member Every month 5 60
TOTAL NUMBER OF BUYERS YEAR 1 1600 buyers
Program Period Target buyers (per period) Target buyers (year)
Bundling system With Regular promotion
Every month
84 1008
Cooking competition Every 6 month 25 50
Food bazaar in Independence day
Once a year 50 50
Microfinance program Every 4 month 165 496
Membership Every month 3 36
Member get Member Every month 5 60
TOTAL NUMBER OF BUYERS YEAR 2 1700 buyers
Program Period Target buyers (per period) Target buyers (year)
Bundling system With Regular promotion
Every month
84 1008
Cooking competition Every 6 month 25 50
Food bazaar in Independence day
Once a year 50 50
Microfinance program Every 4 month 165 496
Membership Every month 3 36
Member get Member Every month 5 60
TOTAL NUMBER OF BUYERS YEAR 3 1700 buyers
Value Preposition
More powerful
stove
Uses renewable
energy
Environmentally friendly
Healthy for the
user
Local added
value and job
creation
SUMMARY OF OUR PROMOTION STRATEGY FOR THREE YEARS PERIOD
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 13
f. Distribution and Logistics
We will distribute and display protos cookstove, fuel, and pre-heating materials by
placing them monthly in our distributor such as a depo, koperasi, or food stall. Here is the
amount for each distributor (koperasi) we plan each month:
Koperasi Location (Village/ Desa)
Number of Item distributed (monthly)
Cookstoves (unit)
Plant Oil (Litre)
Used-oil (Litre)
Spiritus (Litre)
Hambalang 11 2.236 2.083 405
Citeureup 12 2.236 2.083 405
Tajur 11 2.236 2.083 405
Pasir Mukti 11 2.236 2.083 405
Leuwi Rubber 11 2.236 2.083 405
Nambo 11 2.236 2.083 404
Bantarjati 11 2.236 2.083 404
Gunung Putri 11 2.236 2.083 404
Lulut 11 2.236 2.084 404
Gunung Sari 11 2.236 2.084 404
Tarikolot 11 2.235 2.084 404
Puspanegara 11 2.235 2.084 404
TOTAL NUMBER 133 26.830 25.000 4.853
We also held promotion activities regular and in special occasion located in public area
near the neighbourhood based on promotion schedule designed. We place our cook stove
together with our oil supply in every depos we have, so that they can buy at once easily. This
program is the implementation of bundling system we explained before in promotion
strategy.
We also offer membership program so that only buyer who can buy our oil supply. This
strategy is used to anticipate oil buyer who wants to stock or resell the oil for trading rather
than to consume by using protos cookstove.
g. Market Development
We will develop the market in spesific area named Citeureup, 45 km away from
southern Jakarta and 20 km away from northern Bogor. We chose this region since it’s near
factory of PT Indocement so that it can be correlated with CDM program done by them.
Besides, this region is densely populated area which most of their citizen is from low-middle
economic classes that mostly used kerosene as their way of cooking. These type of citizens
belongs to our target consumers so by chosing this place is very beneficial for us.
Citeureup consists of 12 villages, namely Hambalang, Citeureup, Tajur, Pasir Mukti,
Leuwi Rubber, Nambo, Bantarjati, Gunung Putri, Lulut, Gunung Sari, Tarikolot and
Puspanegara. These villages are part of the three District (kecamatan), namely sub
Citeureup, Gunung Putri, and Cileungsi. There are 75.000 people live right next to the factory
area. We plan to develop this community to become environmentally aware with cleaner
and sustainability way of cooking and healthy life. By doing so we hope they will increase
their ecnomic life through new and more employment surround them.
Here is the map of Citeureup and its 12 villages surround PT Indocement, Tbk. Red lines
circle represents our focus target market:
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 14
Total land area of PT Indocement Tbk in Citeureup consists of 240 ha of land plants (including 78 ha of the building) which altogether having a 2700 ha area, including excavation and mineral reserves. It brought a broad impact on the surrounding community. Residential area is directly adjacent to production facilities, namely in the north, west, and partly from the southern boundary line of factory land. Quarry and adjacent conveyor located surround with residential land, agricultural land and industrial land.
2. BUSINESS OPERATIONS
a. Organization and Structure Type, Employee, Team Bios, and Talent Gaps The suitable organizational structure is divisional one. This will support many parties
that are involved within the chain. Divisional organization structure fits as well with the diversed operational and marketing activities.
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 15
Here is the definition of each element in organization structure: Team Biokrastoffe
Biokrastoffe is the team’s name by whom this business plan is written. The team is ready and fully intended to lead the business as it was planned. It consists of three members who are more than capable to sit in board’s chair. All member of the team hold a graduate degree in Master of Management (MBA) and some professional experiences, locally and abroad. However, some expertise are required to cover Cleaning Development Mechanism area.
The team vision is achieving healthy way of cooking to support Indonesia’s sustainable environment in 2015. Should any managerial help is needed, the team has a back up from PPM Management Consultancy to provide nexessary knowledge and service. More details regarding team members are given in the annexes. Key Parnertship
The business and social relation with key partners are maintained by Biokrastoffe team. This relation is crucial as several possible revenues may come from here. These revenues could be in a form of a financial support or grant and payment. The ability to keep the relationmaintained may also be a key point to ensure flow of raw material. In one end, the key partners include any companies, business entities, in this case Shell Indonesia and Indocement Heidelbergcement Group. In the other end, NGO, foundation and general public such as foreign embassies in Indonesia are potential ker partners. In this part, the business plan includes UNFCCC for CDM project purposes. Marketing division
Marketing division will lead teams for customer support, service and sales. The sales department are responsible to manage the product’s selling activity in daily basis or in a special events. In the same time, they are also given fully product knowledge. Meanwhile promotion and communication planning will be done by marketing department head. Production division
The production activities will be divided into two parts, the distribution and production. The distribution team will have to collect the used oil and protos cookstove to the depo and further transfer it to the reselling point.
The production team will have the responsibility to produce the plant oil out of the jatrhopa seeds. They too filter the used oil collected from the food chain and do further process. Production team will manage all the activities in the depot including material storage and equipmment maintenance.
Purchasing: the division will hold responsibility for business or production procurement. Their position in the business will support the core activities mainly in operation and marketing. General affair and Human resource department
General affair will hold the administrative responsibilities in general.However, this division has two subordinates. The division will be led by a head of division. Ideally someone who has human resource management background.
Human capital: this sub-division is responsible to recruit necessary employee from sales force, accounting staff, production personels and maintain employment. The division will be responsible for building strong system dedicated for employee training such as product knowledge, sales and marketing skill, communication skill and relationship building.
Administration: they will work on any business administration matters. Their position internally can be seen as an interdivision hub. They wil be responsible for keeping and storing any necessary document and archive,within a corporate level or lower.
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 16
Finance Finance division will be led by a division head and will have two sub-divison. The
division will be responsible to organize cash-flow, tax management and accounting management. There will be two sub divisions here:
Accounting: this sub-division will work on accounting management activity including cash-flow management, journal, internal audit and tax.
Carbon Trading Management: the sub-division calculate all the cabon trading conversion. They have to measure the gain ina business and environmental perspective from 5 Clean Development Mechanism (CDM)
The organization will be led by a CEO. One CFO (Chief Financial Officer) will have to be responsible for the business financial performance. One marketing director will lead the marketing division. A single person as Chief Operating Officer takes the lead of the operation division and one human resource director will be responsible for general affair and HRD
b. Business Processes The business process describes how the revenue will be generated. In this business plan, there are three different business processes . Each of them refers to the proposed CDM project as the main drive of the business. Every operational activities of the CDM project are varied within the business. The details are given as the following Project CDM AMS-I.G The AMS-I.G will make use of the carbon trading with the base of 170 Ha ready to harvest jathropa plantation own by Indocement Heidelberg Group. The baseline of the project proposal is: oil crops is cultivated, plant oil is produced and used for the generation of electricity, thermal or mechanical energy displacing fossil fuel.
Process I Indocement Heidelbergcement Group will be proposed to use the jathropa seeds from their plantation. These seeds further are the source of raw material to produce plant oil. The oil it self is sold to supply the Protos cookstove.
Process II The proposal as a request to join Shell’s Global Alliances Clean Cookstove program. Shell Indonesia is then expected to promote financial donation that will be used for a CDM project registration at UNFCCC. Once the registration is fulfilled, the authorized auditor then performs project audit. Hereafter, the carbon trading incentives will be obtained as the project has been approved valid. The process from the registration
Highlights
Division Sub division Staff Labor
Finance Accounting 1
CDM 1
Operation
Production 1 3
Purchasing 1
Distribution 1 3
Marketing
Sales 5
Technical Support 2
Customer Service 1
HRD & General Affair Human capital 1
Administration 2
Total number of staff and labor 16 6
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 17
up to CDM project approvel will take a year to complete. For global overview of the project, please see the picture below.
Project CDM AMS-II.G This project base line is based on installation of more-efficient thermal energy generaton units utilizing non-renewable biomass and/or complete replacement of existing less-efficient thermal applications and/or retrofitting of existing thermal energy generating appliances reduces GHG emissions by saving non-renewable biomass. In this case, the selling activity of Protos cookstove it self.
Process I: The first process is defined as selling the cookstove at $5 each. The revenue is fixed as much as $150.000 for 5000 units of Protos cookstove.
Process II: Basically, the process here is the same as what was mentioned in project CDM AMS-I.G. Only the project audit will have some diffrences. The initial fund needed for CDM project registration will be obtained from Shell’s Global Alliances Clean Cookstove too.
Highlights
Capacity: 320.000 litres of plant oil a year
Harvesting time: twice a year
Broad of plantation Area: 170 Ha
Retail price plant oil: Rp. 3.500 / litre
Total carbon emission improvement: 1.610 tonCO2 per year
Initial investment for bio-facility: Rp. 60.000.000
Shell’s Global Alliances Clean Cookstove: € 75.000
CDM project registration: € 75.000
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 18
Project CDM AMS-I.H AMS-I.H project is base on biodiesel production from cultivated oil crops or from waste oil/fat and used for the generation of electricity, thermal or mechanical energy displacing fossil fuel.
Process I Main material of the biodiesel in this process comes from partner food chain restaurant and hotel in a form of used oil. After the used oil collection, it will be brought to the biofuel facility to be further processed. The outcome is the biodiesel used to supply as a fuel for Protos cookstove. Plant oil capacity does not fulfill the required fuel supply for 5000 Protos cookstove. Therefore, the collection of used oil plays very important role in this business plan.
Process II The process will not much differ from the previous two CDM project. The only different lays again in the project audit. But this will be the main concerned of the authorized party like UNFCCC.
Highlights
Sales target year 1: 1600 Sales target year 2&3 : 1700 Total revenue up to year 3 @ $20 each: $100.000
Shell’s Global Alliances Clean Cookstove: € 75.000
Pre-heating material: Rp 10.000 / litre
Emission reduction initial year: 1605 tonCO2a year
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 19
Contribution Allocation Contribution Allocation Contribution Allocation
BSH - - € 75,000
Initial Fee for
CDM Project
(Project AMS-I.G;
AMS-I.H)
- - European Charity Program
Indocement
(Heidelberg
Cement Group)
170 ha Jatropha
Plantation (equal
with $ 55,000)
Sustainability of
Plant Oil Supply
170 ha
Jatropha
Plantation
Sustainability of
Plant Oil Supply
170 ha
Jatropha
Plantation
Sustainability of
Plant Oil Supply
Plantation already exist
since 2007
Shell Foundation
(Indonesia) € 75,000
Initial Fee for
CDM Project
(Project AMS-
II.G)
- - - -
Shell' Cookstove Program
has establish in India. For
Indonesia will establish
soon (end of July 2011)
Partner Year 1 Year 2 Year 3
Additional Information
Highlights
Collection target in initial year: 300.000 litres
Selling price: Rp 3.500 / litre Used oil will be bought from food chain for Rp. 1.400 / litre
KFC food chain in Indonesia: 317 stores in 2007 (assumption 50% of them located in Java)
Shell’s Global Alliances Clean Cookstove: € 75.000
Mc Donald food chain in Indonesia: 112 in 2011 (assumption 50% located in Java)
Emission reduction initial year: 533 tonCO2
The Charity Plan The charity plan is set to collect the donation to fund the project. The idea is to save 1
euro cent from the first 15 million BSH unit sold in Europe. In 2010, BSH has sold 40 millions unit. Suppose in 2011 BSH sales stays the same that means BSH will be able to collect € 150.000 or equal to Rp. 1.898.544.000 within perhaps half a year.
The 1 euro cent donation will be included into the retail price of the product. By doing this, any purchase on the unit sold will add 1 euro cent to the donation automatically. Also, to simplify the payment mechanism, the donation payment will only be available in every purchase with credit card and debit card. Therefore, the customer that want to buy BSH product and be involved in the program will not have to search for 1 euro cent coin.
Many home appliances unit that BSH sells have a price range above € 100. The huge different between the retail price with the donation -1 euro cent - will not harm the price competitiveness of BSH product with those of competitors. Please see examples of mentioned BSH units below.
SIEMENS HB23AB520 BOSCH HBA23B150E BOSCH GSD12A20
Built in oven Built in oven Refrigerator
Retail price € 499 Retail price € 539 Retail price € 299
Charity plan € 0.05 Charity plan € 0.05 Charity plan € 0.05
SIEMENS KG36VV03 BOSCH WAE28162NL SIEMENS WD12D520
Refrigerator Washing Machine Washing Machine
Retail price € 349 Retail price € 469 Retail price € 699
Charity plan € 0.05 Charity plan € 0.05 Charity plan € 0.05
At the same time ,this charity plan can also be used as BSH marketing or advertising strategy as the green issue is involved here. The communication has to be direct and eye-catching which will create a sense of an involvement and contribution in customer’s heart for a better world and living. In a way, their 1 euro cent will make a positive big different half-a-world far in Indonesia. Hopefully this will also help improve BSH sales. The issue will also bring up companies exposure beneficially, on environmental issue to the public.
Retail chain store is the perfect place to sound loud the communication as home appliances products are mainly purchased here. All over Europe, there are many retail chain stores that sell home appliances. Their numbers, like Media Markt and Saturn, are growing up year after year which will positively support the charity plan to be succed.
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 24
Highlights
Charity Plan target: collect charity fund €150.000 in less than one year
The customer in Europe is asked to join the program by spending 1 euro cent in every BSH product they purchase
BSH sold 40 millions unit in 2010. The charity counts only for the first 15 million unit sold
c. Supply Chain and Distribution Channel, Collaborator and Partners
The picture shown below represents the supply chain network of BSH Protos project in Indonesia. This supply chain connects all the concerned parties in the business. Further more, these parties and their roles will be described in this part of the report. Look at the picture below for better global view.
Customer This business plan identifies three different potential customers. Each customer may have different type of goods to purchase.
The first customer is small food business. In Indonesia they tend to use gas fueled cookstove.
Household usage is considered as a potential customer too. However, the protos advantage, that is 100-200 liters of oil usage per year compared to 200-400 liters of kerosene, should be made familiar to them.
Biodiesel business is willing to buy the used oil. They need it as a flow of raw material in producing biodiesel.
Key Partner There are several key partners involved here.
Food chain, restaurant, hotels: they play the role as used oil supplier and provider. The used oil will be traded from them with very low price per liter. The chance to collect used oil in a big scale will come from the fast food chain like McDonald and Kentucky Fried Chicken. They use oil in a big amount of it in their daily operation. Their big numbers of restaurants
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 25
Indocement (Heidelberg Group): Indocement had planted jathropa in Citeurep, West Java, as vast as 170Ha. The land used for plantation was a former mining site. The plantation has two roles, first as a plant oil source. It can also be used as CDM categorization
Reseller Partnership with local community trade union will hold the key role in the downstream area. This partnership too will empower local residence too. Here are the key roles the local community trade union has to play:
Carry the task as a reseller point for used oil, biofuel and protos cookstove.
They may also be considered as a service point to reach and engange the customers.
Communication center can also be established here. This will support product endorsement, product information and customer feedback.
Other parties rather than local community trade union can be involved too as a reseller. They can be in a form of small family stall, store or shop.
Distributor and Depot Distributor and depot connect many players within the supply chain. The distributor main activity will be transportation. While the depot operates as a storage point of used oil or biofuel. There are three kinds of distributors and two types of depots. The details are given as the following:
Distributor
One distributor is situated between the food chain and biofuel facility. The responsibilities will be included to collect the used oil from the food chain, store it in the depot and transfer it futher biofuel facility and local community trade union.
The second distributor links the biofuel facility and local community trade union. This distributor has to transfer the biofuel out of the biofacility to the biofuel depots and transfer it further to the local community trade union.
The last distributor is simply the Protos distributor. They have simply to ship the cookstove to the selling point, in this case local community trade union.
Depot
The first depot will be used as the storage point of used oil
One more depot will be used as biofuel storage point.
d. Pre Heating Materials 90% rubbing alcohol or “spiritus” as most Indonesian call it, will be chosen for the pre-
heating material. There are many suppliers that might be requested to provide the pre-heating material. Mostly, the deal can be done by any local chemical store.However, the customer will be given the freedom to buy seperately from any parties.
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 26
Highlights
Assumption usage for one time light up the cookstove: 25ml
Assumption 4 times a day the cookstove is used: 700ml / week of supply
Selling price per litre: Rp.10.000
Price from supplier: Rp. 9.500
Distribution cost: Rp. 300
e. Plant property and Equipment (Biofuels Factory) The bio facility is a production house to produce the plant oil and filtered used oil. This facility has several main equipment to be invested in. The details are given below:
Jathropa press machine This machine is used to press the jathropa seeds. The outcome is the jathropa
oil. There are several types of such a machine. The electrical one can produce from 300 liters up to more than 2000 liters of oil a day per machine. Very simple designed press machine is given Rp. 2.000.000 price tag.
The machine that the bio fuel intends to invest is the manually operating machine. Therefore, the capacity of the oil the machine can produce is much lower too. As the consequencies, the bio facility will have to own several of it. Capacity can run up to 25 liters a day. The operator number will be added up accordingly to the number of the machines. The facility is planning to have 10 of this machine to cope up with the monthly capacity.
Filtering Machine The same with its name, the machine has the very similar purpose. The
machine filters plant oil and used oil into the more useable form. Its construction is very simple. Basically, it filters the oil through some layers of clothes or tight-structured fabrics. It costs in a range of Rp. 500.000 to Rp. 750.000.
Peeling Machine
This machine will be the most expensive of all the machine the facility should has. It is used to peel out the jathropa fruit to have only the seed as the remaining part. The specification is shown below. The price starts at Rp. 20 millions
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 27
.
Oil Gallon and drums The gallons an oil drums are used to store any neccesary oil, from raw material
to the processed oil. The facility should has enough nnumber of them. The number of oil gallon and drum will be adjusted equal to 20% inventory out of total capacity per month.
Highlights
Operational investment Unit Price each Total initial investment
Press machine 30l / day 10 2,000,000 20,000,000
Filtering machine 50l / day 10 500,000 5,000,000
Peeling machine 250kg / hour 1 20,000,000 20,000,000
Oil Gallon 5l / unit 200 50,000 10,000,000
Drum oil 100l / unit 100 250,000 25,000,000
Other equipments 1 1,000,000 1,000,000
Total Rp.81,000,000
Depot The depot is intended to be a storage point. This will act as a distribution
centre for used oil, plant oil, jatrhopa seeds and Protos cookstove. At the begining of year 1, the depot requires Rp 60.000.000. The fund paid will be included office rooms and equipments. The location of the depot accordingly will be measured in a such way that it is the optimal distance from all parties’ perspective.
f. Value Creation Projections (Cost Coverage) See Annexes in Cash Flow Statement
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 28
g. Key Assumption Key Assumption
1 Currency Convertion
1 $ = Rp 8,552
1 € = $ 1.48
1 € = Rp 12,657
2 Inflation Rate
6.70%
3 Days, Month and Year
1 Month = 25 workdays
1 Year = 300 days
4 Price from supplier:
Jatropha seed free (from Indocement Plantation)
Used Oil Rp. 1400/ litre (from restauran chain)
Spiritus Rp. 9500/ litre
each price assume increasing relative based on inflation rate
5 All activity is assumed no account receivable and no account payable
6 Price for CER is assumed € 17 /tonCO2/year
h. Business Models Overview (Graphic)
Business Model
Incentivefor retail
US $ 50
US $ 20
Cost Gap
Protos’s COGS
End UserPrice
Key Partner: BSH PT Indocement Tbk. PT Shell Indonesia Potensial CERs
Buyer
Key Activities: Stove distribution Marketing
program Sales activity Fuel supply User training Fuel agency
development
Value proposition: Very economic stove Affordable fuel Easy to get fuel Eco-friendly fuel Easy to use stove Cleaner cooking
Customer
Relationship: Community social
event Membership program Training Discount card for
protos user
Customer segment: Kerosene and
wood users who can’t switch to gas
C and B - Segment Rural and
suburban
Key Resources: Distribution team Sales marketing
team Training team Cookstove
technology
Channel: Direct selling Community based
selling Event exhibition
Cost structure:
Distribution and logistic Marketing and sales activity Training activity
Fuel processing Protos ’s COGS Used oil sales activity
Revenue stream: Sales of stove
Sales of fuel Carbon credit Partner’s CSR Program
Sales of Used oil
<
Fuel Agents• Healthier people
• Happier planet
Young to middle age
The Charity program•
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 29
i. Financing Requirement
See Annexes in Cash Flow Statement Projection j. Conclusions
By raising capital fund from charity plan in Europe, involving BSH and all its chain including retailers and customers. We bring the campaign to offer non-cash BSH consumers 1 cent Euro for each purchasing activities. We target to gather amounts for € 150.000. The charity fund will be used to help to register CDM project AMS-I.G and AMS-I.H. The whole business plan which collaborate BSH, PT Indocement Tbk, PT Shell Indonesia will see break-even-point in the first quarter of the 2nd year. The NPV (Net present Value) will be Rp. 1.527.558.148 and IRR (Internal rate of Return) value would be 53% and 44% for MIRR (Modified Internal Rate of Return). We conclude that after implementing these whole program with the partners we have, we strongly believe that our vision “Achieving Healthy Way of Cooking to Support Indonesia Sustainability Environment” will be accomplished.
”Clean Cookstoves, Sustainibility for Indonesia”
TEAM #16 BIOKRAFTSTOFFE PPM SCHOOL OF MANAGEMENT Page 30
3. Annexes
a. SWOT Analysis
STRENGTH WEAKNESSES OPPORTUNITIES THREAT
Full support of technical
Ten times lower than kerosene in efficiency
The production of biofuels contributes to secure energy supply
The use of biofuels can reduce GHG emissions
Due to a longer value chain within the national boundaries, biofuel production creates new employment
Numerous availibility of raw material in Indonesia
Availability of large plantation in Indonesia
Cleaner burning, no ash, no soot
Numerous number of employees
Jathropha is not as efficient economically as used oil
Sociazilation of biofuels industry is still limited
Less of governance’s incentive
Unestablished marketing system
Instability of biofuels price
The increasing number of local partners supports for biofuels system in Indonesia from 2007
Adequate plant oil resource for Indonesia
Pro job policy
Pro planet policy
Pro poor policy
Pro growth policy
Local and international investment
The risk of using he land for planting jathropa based on reserarh
Indonesian government policy not stated the full support of such issue
The retail price of gasoline and diesel is lowered by Government of Indonesia because of the drop in global oil rpices
scramble competition of raw materials between foodstuffs and energy
Large number of competitor in this industry
Trend of producer to sell it export rather than import
Negative impact toward environment
b. Competition Anlysis among Cookstoves
c. Projected Cash Flow and Income Statements
Please See Annexes
Protos
(1 Stove) LPG Stove (1 stove)
Kerosene Stove (1 stove)
Woods Stove (1 stove)
Stove's Price Rp. 196,000
Stove Rp 70,000
Rp 200,000 Rp. 40,000 Regulator Rp 100,000
Gas Tank (3 Kg) Rp 140,000
Total Rp 310,000.00
Fuel Price (/unit fuel) Plant Oil Rp. 3,500/ litre Rp. 14,000/ 3 kg Rp. 8,500/ litre Rp. 1,000/kg
Preheating (Spiritus) Rp. 10,000/ litre
Fuel Consumption (/week) Plant Oil 2 - 4 litre 3 Kg 4-6 litre 5 Kg
Preheating (Spiritus) 700 ml
Efficiency 55% 53% 40% 35%
Emission (/unit fuel) Carbon neutral 3 Kg CO2/Kg 2,5 Kg CO2/Kg 1,84 Kg CO2/Kg