Date post: | 14-Apr-2018 |
Category: |
Documents |
Upload: | mian-adi-chaudhry |
View: | 279 times |
Download: | 3 times |
of 16
7/27/2019 calf fattening.pdf
1/16
Pre-Feasibility Study
Prime Ministers Small Business Loan
Scheme
(Calf Fattening Farm)
Small and Medium Enterprises Development Authority
Ministry of Industries & Production
Government of Pakistan
www.smeda.org.pk
HEAD OFFICE
4th Floor, Building No. 3, Aiwan e Iqbal, Egerton Road,
Lahore
Tel 92 42 111 111 456, Fax 92 42 36304926-7
REGIONAL OFFICEPUNJAB
REGIONAL OFFICESINDH
REGIONAL OFFICEKPK
REGIONAL OFFICEBALOCHISTAN
3rd Floor, Building No. 3,Aiwan e Iqbal, Egerton Road
Lahore,
Tel: (042) 111-111-456
Fax: (042)[email protected]
5TH Floor, Bahria
Complex II, M.T. Khan Road,
Karachi.Tel: (021) 111-111-456
Fax: (021) [email protected]
Ground Floor
State Life Building
The Mall, Peshawar.Tel: (091) 9213046-47
Fax: (091) [email protected]
Bungalow No. 15-A
Chaman Housing Scheme
Airport Road, Quetta.Tel: (081) 831623, 831702
Fax: (081) [email protected]
September 2013
mailto:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]7/27/2019 calf fattening.pdf
2/16
Pre-Feasibility Study Calf Fattening Farm
Table of Contents
1.DISCLAIMER ........................................................................................................................................... 32.PURPOSE OF THE DOCUMENT......................................................................................................... 43.INTRODUCTION TO SMEDA ............................................................................................................... 44.INTRODUCTION TO SCHEME............................................................................................................. 55.EXECUTIVE SUMMARY........................................................................................................................ 56.BRIEF DESCRITION OF PROJECT & PRODUCT ........................................................................... 57.CRITICAL FACTORS ............................................................................................................................. 68.INSTALLED AND OPERATIONAL CAPACITIES............................................................................. 69.GEOGRAPHICAL POTENTIAL FOR INVESTMENT........................................................................ 610.POTENTIAL TARGET MARKET / CITIES......................................................................................... 611.PROJECT COST SUMMARY .............................................................................................................. 711.1 PROJECT ECONOMICS ........................................................................................................................ 711.2 PROJECT FINANCING ......................................................................................................................... 711.3 PROJECT COST .................................................................................................................................. 711.4 SPACE REQUIREMENT ....................................................................................................................... 811.5 MACHINERY AND EQUIPMENT .......................................................................................................... 811.6 OFFICE EQUIPMENT .......................................................................................................................... 911.7 RAW MATERIAL REQUIREMENTS...................................................................................................... 911.8 HUMAN RESOURCE REQUIREMENT................................................................................................... 911.9 REVENUE GENERATION .................................................................................................................... 911.10OTHERCOSTS ..................................................................................................................................1012. CONTACT DETAILS OF EXPERTS AND CONSULTANTS ................................................ 1013.
ANNEXURE .................................................................................................................................. 11
13.1 PROFIT & LOSS STATEMENT................................................................................................. 1113.2 BALANCE SHEET....................................................................................................................... 1213.4 USEFUL PROJECT MANAGEMENT TIPS............................................................................. 1413.5 : USEFUL LINKS .............................................................................................................................. 1514. KEY ASSUMPTIONS .................................................................................................................. 16
2
7/27/2019 calf fattening.pdf
3/16
Pre-Feasibility Study Calf Fattening Farm
1. DISCLAIMER
This information memorandum is to introduce the subject matter and provide a
general idea and information on the said matter. Although, the material included
in this document is based on data/information gathered from various reliable
sources; however, it is based upon certain assumptions which may differ fromcase to case. The information has been provided on as is where is basis without
any warranties or assertions as to the correctness or soundness thereof.
Although, due care and diligence has been taken to compile this document, the
contained information may vary due to any change in any of the concerned
factors, and the actual results may differ substantially from the presented
information. SMEDA, its employees or agents do not assume any liability for any
financial or other loss resulting from this memorandum in consequence of
undertaking this activity. The contained information does not preclude any further
professional advice. The prospective user of this memorandum is encouraged to
carry out additional diligence and gather any information which is necessary for
making an informed decision, including taking professional advice from a
qualified consultant/technical expert before taking any decision to act upon the
information.
For more information on services offered by SMEDA, please contact our website:
www.smeda.org.pk
3
http://www.smeda.org.pk/http://www.smeda.org.pk/http://www.smeda.org.pk/7/27/2019 calf fattening.pdf
4/16
Pre-Feasibility Study Calf Fattening Farm
2. PURPOSE OF THE DOCUMENT
The objective of the pre-feasibility study is primarily to facilitate potential
entrepreneurs in project identification for investment. The project pre-feasibility
may form the basis of an important investment decision and in order to serve this
objective, the document/study covers various aspects of project conceptdevelopment, start-up, and production, marketing, finance and business
management.
The purpose of this document is to facilitate potential investors in Calf Fattening
Farm by providing them with a general understanding of the business with the
intention of supporting potential investors in crucial investment decisions.
The need to come up with pre-feasibility reports for undocumented or minimally
documented sectors attains greater imminence as the research that precedes
such reports reveal certain thumb rules; best practices developed by existing
enterprises by trial and error, and certain industrial norms that become a guidingsource regarding various aspects of business set-up and its successful
management.
Apart from carefully studying the whole document one must consider critical
aspects provided later on, which form basis of any Investment Decision.
3. INTRODUCTION TO SMEDA
The Small and Medium Enterprises Development Authority (SMEDA) was
established in October 1998 with an objective to provide fresh impetus to the
economy through development of Small and Medium Enterprises (SMEs).
With a mission "to assist in employment generation and value addition to the
national income, through development of the SME sector, by helping increase
the number, scale and competitiveness of SMEs" , SMEDA has carried out
sectoral research to identify policy, access to finance, business development
services, strategic initiatives and institutional collaboration and networking
initiatives.
Preparation and dissemination of prefeasibility studies in key areas of investment
has been a successful hallmark of SME facilitation by SMEDA.
Concurrent to the prefeasibility studies, a broad spectrum of business
development services is also offered to the SMEs by SMEDA. These services
include identification of experts and consultants and delivery of need based
capacity building programs of different types in addition to business guidance
through help desk services.
4
7/27/2019 calf fattening.pdf
5/16
Pre-Feasibility Study Calf Fattening Farm
4. INTRODUCTION TO SCHEME
Prime Ministers Small Business Loans Scheme, for young entrepreneurs, with
an allocated budget of Rs. 5.0 Billion for the year 2013-14, is designed to provide
subsidised financing at 8% mark-up per annum for one hundred thousand
(100,000) beneficiaries, through designated financial institutions, initially throughNational Bank of Pakistan (NBP) and First Women Bank Ltd. (FWBL).
Small business loans with tenure upto 7 years, and a debt : equity of 90 : 10 will
be disbursed to SME beneficiaries across Pakistan, covering; Punjab, Sindh,
Khyber Pakhtunkhwah, Balochistan, Gilgit Baltistan, Azad Jammu & Kashmir and
Federally Administered Tribal Areas (FATA).
5. EXECUTIVE SUMMARY
In Calf fattening business, calves are raised on balanced feed to get targeted
weight gain of greater value. These calve are grown in groups and each batchstays on farm for a period of 120 days. The expected weight gain ranges
between 700 - 850 grams/day. Higher yields are achievable with better farm
management or better quality breeds, specifically meant for meat production.
Calves are raised in rural and semi-urban areas and sold in urban markets
normally in livestock markets (Mundis). A farm of 101 calves per annum is
suggested in this pre-feasibility study as a viable economic size to enter this
business. Total estimated investment of Rs 1.12 million is required. This project
is proposed to be started on 90% debt and 10% equity basis. IRR, NPV &
payback period of the project is 32 %, Rs.1.47 million and 4.04 yearsrespectively. The proposed project is a sole-proprietorship.
6. BRIEF DESCRITION OF PROJECT & PRODUCT
Calf fattening venture suggested in this study is based on raising 101 calves /
year at the farm premises. The calves, preferably males, 8-9 months of age are
fed on concentrated feed ration and fodder. Balanced feed is given to calves for
a period of 120 days to get higher body weight gain. Live weight of these calves
is around 100 kg. If these calves are fed properly on the formulated fattening
feed, an additional weight up to 90 kg can be achieved. The daily weight gain
varies between 700 to 850 grams depending on the quality of feed given to them.The subject business can be set-up at any appropriate location preferably with
availability of fodder and water. There is year around market, however the
demand increases especially before occasions like Eid-ul-Fitr and Eid-ul-Azha,
well fed animals are sold at a price higher than usual weight based price. The
proposed legal structure of the business entity is sole proprietorship.
5
7/27/2019 calf fattening.pdf
6/16
Pre-Feasibility Study Calf Fattening Farm
7. CRITICAL FACTORS
Adequate weight gain through the use of balanced feed purchased fromwell reputed companies or formulated accordingly.
Proper selection of animal based on breed, age and health condition.
Recommended breeds include Brahaman, Angus or local Tharparkar,Rojhaan and Lohani.
Appropriate farm management practices (feeding, housing, diseasecontrol, comfortable & ventilated barns and drinking water etc)
Timely vaccination against infectious diseases such as Rinderpest, BlackQuarter and Foot & Mouth Disease and timely medication forendoparasitic infestations.
Regular technical assistance from the livestock professionals and experts.
8. INSTALLED AND OPERATIONAL CAPACITIES
In this pre-feasibility study 101 young calves of 8 to 9 months of age are raised /year in 3 production cycles of 35 calves each, raised for 4 months on Feed LotFattening system. The project is operating at 45% of its capacity in its 1
styear of
operations.
9. GEOGRAPHICAL POTENTIAL FOR INVESTMENT
Metropolitan cities like Lahore, Karachi, Multan, Faisalabad, Rawalpindi, etc arethe major markets of meat. However, farm lands and a rural areas with abundantwater good soil for fodder make better choice for farming provided access tomundis and veterinary services are not an issue.
10. POTENTIAL TARGET MARKET / CITIES
Apart from Sialkot, Jhang, Rahim Yar Khan, Bahawalnagar, Bahawalpur,Sahiwal, Okara etc in the Punjab, livestock markets in all the cities and peri urban locations are the primary market in addition to specially arranged locationsfor larger cities during Eid festival in the urban markets. Normally animals aresold on Live Body Weight basis. The price of fattened calves varies according toanimals health and market conditions. In this feasibility Rs. 160 per kg of livebody weight is assumed as a selling price. Following are some of the targetclients for a calf-fattening farmer:
Local farmers
Livestock traders
Butchers
Contractors
Slaughter house owners
6
7/27/2019 calf fattening.pdf
7/16
Pre-Feasibility Study Calf Fattening Farm
11. PROJECT COST SUMMARY
A detailed financial model has been developed to analyze the commercialviability of Calf Fattening Farming project under the Prime Ministers SmallBusiness Loan Scheme. Various cost and revenue related assumptions along
with results of the analysis are outlined in this section.11.1 Project Economics
The pre-feasibility suggests fattening of 101 calves per year in 3 groups. Eachgroup of 35 calves stays on farm premises for 120 days at rented purpose builtfarm building. The total cost of the project is Rs.1.12 million, out of which capitalinvestment is Rs. 0.22 millions and working capital requirement is Rs. 0.90millions.
The following table shows internal rates of return and payback period.
Table 1 - Project Economics
Description DetailsInternal Rate of Return (IRR) 32%
Payback Period (yrs) 4.04
Net Present Value (NPV) 1,463,581
11.2 Project Financing
Following table provides details of the equity required and variables related tobank loan;
Table 2: Project FinancingDescription Details
Total Equity (10%) Rs. 111,718Bank Loan (90%.) Rs. 1,005,458
Markup to the Borrower (%age/annum) 8%
Tenure of the Loan (Years) 7
11.3 Project Cost
The proposed pre-feasibility is based on the assumption of 90% debt and 10%equity.
Table 3: Capital Investment for the Project
Capital Investment Amount (Rs.)Machinery & equipment 105,000
Furniture & fixtures 10,000
Pre-operating costs 100,639
Total Capital Costs 215,639
Equipment spare part inventory 15,188
Raw material inventory (incl. calves) 733,648
7
7/27/2019 calf fattening.pdf
8/16
Pre-Feasibility Study Calf Fattening Farm
Upfront building rent 72,700
Cash 80,000
Total Working Capital 901,536
Total Investment 1,117,175
11.4 Space Requirement
The area has been calculated on the basis of very basic and simple spacerequirement for sheds for breeding animals, calves and open paddock, labourersroom, kitchen, washrooms and store. Following table shows calculations forproject space requirement.
Table 4: Space Requirement
Space Requirement Space (Sq.Ft)
Management building 144
Shed for Animals 3,750
Store 240Attendants Room 136
Open Paddock 7,500
Total Infrastructure 11,770
It is assumed that the calves would require above mentioned space in farm.Furthermore, shed space may be increased as the number of animals increase inthe herd. It is assumed that the shed would be acquired on monthly rent of Rs.18,175 per month.
11.5 Machinery and Equipment
Following table provides list of machinery and equipment required for theproposed camel farm.
Table 5: List of Machinery and Equipment
Farm supplies Rate per unit No. Amount (Rs.)
Chopper 15,000 1 15,000
Water pump 25,000 1 25,000
Weighing Scale 50,000 1 50,000
Miscellaneous farm utensils 15,000 1 15,000
Furniture 10,000 1 10,000
Total Machinery Cost 5 115,000
8
7/27/2019 calf fattening.pdf
9/16
Pre-Feasibility Study Calf Fattening Farm
For the calf fattening farm, the basic equipments are feeding mangers, watertroughs etc. additionally.
11.6 Office Equipment
There is no requirement of Vehicles required for this project.
11.7 Raw Material Requirements
Table 6: Cost of Material
Unit Rate (Rs.) Qty Total Rs.
Cost of calves Calves 15,000 101 1,181,250
Feed Stuff per calf Per calf 12,749 101 1,003,944
Vaccination/ Medication for
herd
Per calf 200 101 15,750
Total Cost 2,200,944
11.8 Human Resource Requirement
Table7: Human Resource Requirement
Description No.Monthly Salary
(Rs.)Annual salary
(Rs.)
Farm Helper 1 10,000 120,000
Total 1 10,000 120,000
The table above provides, the details of human resource required to run projectof calf fattening farm. One person can handle 35-40 calves easily during thefattening period of 120 days.
11.9 Revenue Generation
Table 8: Revenue GenerationDescription Unit Sale Price
Rs./UnitFirst Year
ProductionRevenuein First
Year (Rs.)
Fattened calves sold Animal 29,440 101 2,980,800
Total Revenue 2,980,800
** Calves are divided in three groups, one of 33 and balance two of 34 each
9
7/27/2019 calf fattening.pdf
10/16
Pre-Feasibility Study Calf Fattening Farm
11.10 Other Costs
An essential cost to be borne by the farm is electricity expense which is assumedto be Rs. 850 per animal. The repair and maintenance cost is estimated at Rs.450 per animal.
12. CONTACT DETAILS OF EXPERTS AND CONSULTANTS
Feed Suppliers Consultants
Hi-Tech Feeds (Pvt.) Ltd.
1-A, Shadman Chowk Jail Road,
Lahore Phone : +92-42-37564503
Fax : +92-42-37564508
Prof. Dr. Muhammad YunasDepartment of Livestock Management,Faculty of Animal Husbandry, Universityof Agriculture, Faisalabad, PakistanPh: +92-41-9200161-170
National Feeds Ltd.
171 Shadman II Lahore.
Phone: +92-42 37551405-8Fax: +92-42- 37573045
Prof. Dr. Raziq KakarDean, Lasbella University of Agriculture,Water and Marine Sciences,Balochistan/ President, Society of Animal,Veterinary and Environmental Scientists(SAVES)Email: [email protected]: +92-0853-610921
Doctor's Dairies & Feeds (Pvt) LtdPlot no. 203/7 UC-3,Cattle Colony BinQasim Town, KarachiTel. 021-35081923-24-27
Dr. Tanveer
University of Arid Agriculture,
Rawalpindi
ICI Pakistan Cattle Feed63-Mozang Road LahoreTel. 042-36370042
Dr. M. SarwarDean, Faculty of Animal Husbandry
Uni. Of Agriculture, Faisalabad
Ph: +92-41-9920161-70
Big Feed (PVT) Ltd.2-A, Ahmad Block, New Garden Town,LahoreTel. 042-35835374-35835373
Alhalal WandaAl-Halal Livestock Concern Company
Super High Way JahaniaTel. 065-2002373, 0300 6881293
10
mailto:[email protected]:[email protected]7/27/2019 calf fattening.pdf
11/16
Pre-Feasibility Study Calf Fattening Farm
13. ANNEXURE
13.1 PROFIT & LOSS STATEMENT
Statement Summaries SMEDA
Income St atement
Rs. in actuals
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Revenue 2,980,800 3,338,496 3,724,510 4,140,778 4,589,363 5,072,453 5,592,380 6,151,618 6,752,799 7,398,719
# Cost of Goods Sold
Feed & Vaccination Cost 1,019,694 1,121,664 1,233,830 1,357,213 1,492,935 1,642,228 1,806,451 1,987,096 2,185,805 2,404,386Cost of Calves 1,181,250 1,299,375 1,429,313 1,572,244 1,729,468 1,902,415 2,092,656 2,301,922 2,532,114 2,785,326
Direct Labor 120,000 132,000 145,200 159,720 175,692 193,261 212,587 233,846 257,231 282,954
Repair & Maintenance 45,563 51,030 56,930 63,293 70,150 77,534 85,481 94,029 103,219 113,092
Utilities 86,063 100,980 118,020 137,459 159,605 184,806 213,451 245,977 282,873 324,689
Total Cost of Sales 2,452,569 2,705,049 2,983,293 3,289,929 3,627,850 4,000,244 4,410,627 4,862,870 5,361,242 5,910,447
Gross Profit 528,231 633,447 741,216 850,849 961,513 1,072,209 1,181,753 1,288,748 1,391,556 1,488,272
General administration & selling expenses
Administration expense - - - - - - - - - -
Travelling & Comm. expense (phone, fax, etc.) - - - - - - - - - -
Office vehicles running expense - - - - - - - - - -
Office expenses (stationary, etc.) - - - - - - - - - -
Depreciation expense 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000
Amortization expense 20,128 20,128 20,128 20,128 20,128 - - - - -
Property tax expense - - - - - - - - - -
Miscellaneous expense 14,904 16,692 18,623 20,704 22,947 25,362 27,962 30,758 33,764 36,994
Subtotal 264,132 287,730 313,651 342,123 373,395 387,614 425,339 466,773 512,281 562,262
Operating Income 264,099 345,717 427,565 508,726 588,118 684,595 756,414 821,974 879,276 926,010
Other income - - - - - - - - - -
Gain / (loss) on sale of assets - - - - - - - - - -
Earnings Before Interest & Taxes 264,099 345,717 427,565 508,726 588,118 684,595 756,414 821,974 879,276 926,010
Interest expense 77,137 67,917 57,937 47,134 35,441 22,784 9,084 - - -Earnings Before Tax 186,962 277,800 369,628 461,592 552,677 661,810 747,330 821,974 879,276 926,010
Tax - - - - - - - - - -
NET PROFIT/(LOSS) AFTER TAX 186,962 277,800 369,628 461,592 552,677 661,810 747,330 821,974 879,276 926,010
11
7/27/2019 calf fattening.pdf
12/16
Pre-Feasibility Study Calf Fattening Farm
13.2 BALANCE SHEET
Statement Summaries SMEDA
Balance SheetRs. in actuals
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Assets
Current assets
Cash & Bank 134,525 129,735 191,118 305,144 477,163 701,902 972,277 1,279,096 1,799,707 2,330,661 2,952,099
Accounts receivable - 163,332 173,131 193,507 215,487 239,182 264,707 292,187 321,753 353,546 387,713
Finished goods inventory - - - - - - - - - - -
Equipment spare part inventory 15,188 17,861 20,922 24,423 28,423 32,985 38,184 44,103 50,834 58,481 -
Raw material inventory 733,648 847,364 978,705 1,130,404 1,305,617 1,507,987 1,741,726 2,011,693 2,323,505 2,683,649 -Total Current Assets 901,536 1,178,284 1,385,868 1,677,669 2,053,300 2,511,328 3,049,092 3,662,497 4,534,759 5,469,192 3,339,812
Fixed assets
Land - - - - - - - - - - -
Building/Infrastructure - - - - - - - - - - -
Machinery & equipment 105,000 94,500 84,000 73,500 63,000 52,500 42,000 31,500 21,000 10,500 -
Furniture & fixtures 10,000 9,500 9,000 8,500 8,000 7,500 7,000 6,500 6,000 5,500 5,000
Office vehicles - - - - - - - - - - -
Office equipment - - - - - - - - - - -
Total Fixed Assets 115,000 104,000 93,000 82,000 71,000 60,000 49,000 38,000 27,000 16,000 5,000
Intangible assets
Pre-operation costs 100,639 80,512 60,384 40,256 20,128 - - - - - -
Legal, licensing, & training costs - - - - - - - - - - -
Total Intangible Assets 100,639 80,512 60,384 40,256 20,128 - - - - - -
TOTAL ASSETS 1,117,175 1,362,795 1,539,252 1,799,925 2,144,428 2,571,328 3,098,092 3,700,497 4,561,759 5,485,192 3,344,812
Liabilities & Shareholders' Equity
Current liabilities
Accounts payable - 170,506 190,230 212,323 237,084 264,851 296,005 330,980 370,268 414,426 290,565
Total Current Liabilities - 170,506 190,230 212,323 237,084 264,851 296,005 330,980 370,268 414,426 290,565
Other liabilities
Long term debt 1,005,458 893,610 772,542 641,494 499,644 346,101 179,900 - - - -
Total Long Term Liabilities 1,005,458 893,610 772,542 641,494 499,644 346,101 179,900 - - - -
Shareholders' equity
Paid-up capital 111,718 111,718 111,718 111,718 111,718 111,718 111,718 111,718 111,718 111,718 111,718
Retained earnings - 186,962 464,762 834,390 1,295,982 1,848,659 2,510,470 3,257,799 4,079,774 4,959,049 2,942,530
Total Equity 111,718 298,680 576,480 946,108 1,407,700 1,960,377 2,622,187 3,369,517 4,191,491 5,070,767 3,054,247
TOTAL CAPITAL AND LIABILITIES 1,117,175 1,362,795 1,539,252 1,799,925 2,144,428 2,571,328 3,098,092 3,700,497 4,561,759 5,485,192 3,344,812
12
7/27/2019 calf fattening.pdf
13/16
Pre-Feasibility Study Calf Fattening Farm
13.3 CASH FLOW STATEMENT
SMEDA SMEDA
Cash Flow StatementRs. in actuals
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Operating activities
Net profit - 186,962 277,800 369,628 461,592 552,677 661,810 747,330 821,974 879,276 926,010
Add: depreciation expense - 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000 11,000
amortization expense - 20,128 20,128 20,128 20,128 20,128 - - - - -
Deferred income tax - - - - - - - - - - -
Accounts receivable - (163,332) (9,800) (20,376) (21,980) (23,695) (25,525) (27,480) (29,566) (31,792) (34,167)
Finished good inventory - - - - - - - - - - -
Equipment inventory (15,188) (2,673) (3,061) (3,501) (3,999) (4,563) (5,199) (5,919) (6,731) (7,647) 58,481
Raw material inventory (733,648) (113,715) (131,341) (151,699) (175,213) (202,371) (233,738) (269,967) (311,812) (360,143) 2,683,649
Accounts payable - 170,506 19,724 22,093 24,761 27,766 31,154 34,975 39,288 44,158 (123,861)
Other liabilities - - - - - - - - - - -
Cash provided by operations (767,011) 107,058 182,450 245,074 313,870 378,282 436,575 486,719 520,611 530,955 3,563,967
Financing activities
Change in long term debt 1,005,458 (111,848) (121,068) (131,048) (141,850) (153,543) (166,200) (179,900) - - -
Issuance of shares 111,718 - - - - - - - - - -
Purchase of (treasury) shares - - - - - - - - - - -
Cash provided by / (used for) financing act 1,117,175 (111,848) (121,068) (131,048) (141,850) (153,543) (166,200) (179,900) - - -
Investing a ctivities
Capital expenditure (215,639) - - - - - - - - - -
Acquisitions - - - - - - - - - - -
Cash (used for) / provided by investing act (215,639) - - - - - - - - - -
NET CASH 134,525 (4,790) 61,382 114,026 172,019 224,739 270,375 306,819 520,611 530,955 3,563,967
13
7/27/2019 calf fattening.pdf
14/16
Pre-Feasibility Study
Calf Fattening Farm
13.4 USEFUL PROJECT MANAGEMENT TIPS
Technology
List of Machinery & Equipment
Required spare parts & consumables: Suppliers credit agreements and availability
as per schedule of maintenance be ensured before start of operations
Energy Requirement: Should not be overestimated or installed in excess and alternate
source of energy for critical operations be arranged in advance
Machinery Suppliers: Should be asked for training and after sales services under the
contract with the machinery suppliers
Quality Assurance Equipment & Standards: Whatever means required products
quality standards need to be defined on the packaging and a system to check them
instituted, this improves credibility
Marketing
Product Development & Packaging: Expert's help may be engaged for
product/service and packaging design & development
Ads & P.O.S. Promot ion: Business promotion and dissemination through banners
and launch events is highly recommended. Product broachers from good quality service
providers
Sales & Distribution Network: Expert's advise and distribution agreements are
required with.
Price - Bulk Discounts, Cost plus Introductory Discounts: Price should never be
allowed to compromise quality. Price during introductory phase may be lower and used
as promotional tool. Product cost estimates should be carefully documented before
price setting. Government controlled prices shall be displayed.
Human Resources
List of Human Resource
Adequacy & Competencies: Skilled and experienced staff should be
considered an investment even to the extent of offering share in business profit.
Performance Based Remuneration: Attempt to manage human resource cost
should be focused through performance measurement and performance based
compensation.
Training & Skill Development: Encouraging training and skill of self & employees
through experts and exposure of best practices is route to success. Least cost options
14
7/27/2019 calf fattening.pdf
15/16
Pre-Feasibility Study
Calf Fattening Farm
for Training and Skill Development (T&SD) may be linked with compensation benefits
and awards.
13.5 : USEFUL LINKS
Prime Ministers Office,www.pmo.gov.pk
Small and Medium Enterprise Development Authority,www.smeda.org.pk
National Bank of Pakistan (NBP),www.nbp.com.pk
First Women Bank Limited (FWBL),www.fwbl.com.pk
Government of Pakistan, www.pakistan.gov.pk
Ministry of Industries & Production, www.moip.gov.pk
Ministry of Education, Training & Standards in Higher Education,
http://moptt.gov.pkGovernment of Punjab, www.punjab.gov.pk
Government of Sindh, www.sindh.gov.pk
Government of Khyber Pakhtoonkhwa, www.khyberpakhtunkhwa.gov.pk
Government of Balochistan, www.balochistan.gov.pk
Government of Gilgit Baltistan, www.gilgitbaltistan.gov.pk
Government of Azad Jamu Kashmir, www.ajk.gov.pk
Trade Development Authority of Pakistan (TDAP), www.tdap.gov.pk
Security Commission of Pakistan (SECP), www.secp.gov.pk
Federation of Pakistan Chambers of Commerce and Industry (FPCCI)
www.fpcci.com.pk
State Bank of Pakistan (SBP), www.sbp.org.pk
15
http://www.pmo.gov.pk/http://www.pmo.gov.pk/http://www.pmo.gov.pk/http://www.smeda.org.pk/http://www.smeda.org.pk/http://www.smeda.org.pk/http://www.nbp.com.pk/http://www.nbp.com.pk/http://www.nbp.com.pk/http://www.fwbl.com.pk/http://www.fwbl.com.pk/http://www.fwbl.com.pk/http://www.fwbl.com.pk/http://www.nbp.com.pk/http://www.smeda.org.pk/http://www.pmo.gov.pk/7/27/2019 calf fattening.pdf
16/16
Pre-Feasibility Study
Calf Fattening Farm
14. KEY ASSUMPTIONS
Table A: Financial Assumptions
Project life (years) 10
Debt Equity ratio 90:10
Interest rate on short term debt 8%
Interest rate on long term debt 8%
Debt tenure (years) 7
Debt payments per year 12
Table B: Product ion and Revenue Assumptions
Annual Installed capacity (Calves) 225
Capacity Utilization (%) 45
Maximum Capacity % 90
Capacity Utilization Growth per year % 3
Annual Production (calves) in first year 101
Number of Calves fattened per production cycle 33-34
Number of production ycles per year 3
Fattening days 120
Selling price (Rs/ kg live body weight) 160
Live body weight at purchase time (Kgs) 100
Average daily weight gain (grams) 700
Live Body Weight at selling time (Kgs) 183
Table C: Expense Assumptions
Purchase price (Rs/kg live body weight) 150
Mortality Rate 0%
Vaccination/ Medication cost (Rs. per calf) 200
Open Space per animal (Sq. ft) 50
Total Mixed Ration requirement (% of livebodyweight)
3
Price of Total Mixed Ration (Rs. Per Kg) 25
Table D: Cash flow Assumpt ions
Raw Material Inventory (Months) 4
16