Professional Documents
Culture Documents
Poultry Feed PDF
Poultry Feed PDF
Poultry Feed PDF
PROJECT REPORT
Feasibility Report
SUBMITTED TO:
SUBMITTED BY:
NAME
ROLL NO
HASAN QURESHI
(29)
RAHIQA FATIMA
(21)
JAWAD UL HASAN
(08)
Feasibility Report
PREFACE
It is stated that the student of Department of Commerce
presently in M.Sc (Accounting & Finance) 3rd semester have
given project on POULTRY FEED INDUSTRY
Department of Commerce is being aware of the importance of practical
training, requires every M.Sc (Accounting & Finance) student to make a
project Assignment.
We also have also visited a Poultry Feed Industry Named as SHAMIM
Feasibility Report
DEDICATED
To
TO
Due to one person we are able to do such a works.
He has produce skills in our selves. We have
dedicated all our work to very
Intelligent Charming, Educated, And Lime light
For student The One and Best OUR Teacher:
Javaid Iqbal
Feasibility Report
ACKNOWLEDGEMENT
Up and above everything, we are thankful to ALMIGHTY
ALLAH, the most Beneficent and merciful, and His Holy
Prophet (Peace be upon him) Who is forever a true torch of
guidance for whole humanity. We am greatly obliged to
ALLAH by Whom grace we have been able to complete this
Project Report successfully.
Feasibility Report
Table of Contents
Contents
Executive Summary
Name & Location of Project
Objectives & Key Success Factors
Introduction
Management
Project Scheduling Diagram
Technical Analysis
Market Analysis
Economic Analysis
Ratios
Assumptions underlying Earning Forecast
Projected Financial Statements
Break Even Analysis
Weighted Average Cost of Capital
Internal Financial Rate of Return
Auditing Plan
Exit Strategy and Risk Assessment
Page#
07
09
12
14
15
17
18
23
30
37
42
43
53
55
56
59
60
Feasibility Report
Executive Summary
Feasibility Report
Primary Sources:
The Team of Project personally visited the FEED INDUSTRY
for practical view: Unit selected is;
SHAMIM FEED INDUSTRY BAHAWALPUR
Questionnaire:
Project Team has prepared a Questionnaire that contains 100
Questions and exists on 15 pages for Management of
SHAMIM FEED INDUSTRY BAHAWALPUR
.
Data Preparation & Analysis:
After collection of all the data through both primary &
secondary means, team will used MS. Word, MS. Excel, MS.
Power point etc.
Time Frame:
Time period is allowed is one month 15/12/2009 to 18/01/2010.
Limitation:
Team has visited the various people but the information given
by them is just based of approximation.
Feasibility Report
Name of Project
A-1 FEED INDUSTRY
Location of Project
Head office:
Tel:
0622-88473
Fax:
+92-62-88844, 88843
Contact Person:
Hasan Qureshi
( CEO)
E-mail:
jawad_hasan@ yahoo.com
Jawad ul Hasan
Branch:
CITY
Pakistan- Bahawalpur
LOCATION
Small- Industries
Feasibility Report
PRODUCTS
1-Brailer Feed (for starter & finisher)
2-Layer Feed (for starter & finisher)
3-Breeder
Installed Capacity
The capacity of projected plant produces 361200 Bags at 100% Efficiency per Year.
Cost of Project
Fixed Cost
Initial Working Capital
36136892
+34999705
71136597
Means of Finance
Debt
49%
Equity
51%
10
Feasibility Report
Names of Lender
Muslim Commercial Bank Ltd. Bahawalpur.
Names of Sponsors
A- Hasan Qureshi
B- Jawad ul Hasan
C- Rahiqa Fatima
Name of Civil
Contaractor
Amin & Co. LDA Plaza, Lahore
.
Name of
MachinerySupplier
Uzair & Co. Engineering Limited,Lahore
11
Feasibility Report
Implementation Schedule
Implementation Schedule
Sr.N
o.
1
Activities
Engineering studies and designing of civil
works:
Month
Start
January
2010
Complete
February
2010
2010
Year
2010
February
2010
September
2010
March
2010
September
2010
October
2010
June
2010
September
2010
12
Feasibility Report
Financial Ratios
Current Ratio
Current Ratio
2.16
1.87
1.71
Current Ratio
Years
Series1
0.00
0.50
1.00
1.50
2.00
2.50
Times
PROFIT
12.15%
12.99%
11.54%
13
Feasibility Report
4
3
Series1
2
1
10.0%
11.0%
12.0%
13.0%
14.0%
14
Feasibility Report
OPERATING PROFIT
9.30%
10.26%
8.83%
Series1
8.5%
8.0%
S1
2
year
6.87%
8.33%
7.39%
15
Feasibility Report
Series1
3.0%
2.0%
1.0%
0.0%
0
Introduction of Company
16
Feasibility Report
Feasibility Report
Market Analysis
18
Feasibility Report
Feasibility Report
Province
Punjab
Sindh
NWFP
Balochistan
Total Pakistan
2003
1100
370
90
66
1625
2004
1251
456
100
84
1891
2005
1420
510
100
97
2127
2006
2180
420
120
97
2817
2007
2250
620
130
100
3100
2008
2600
680
80
50
3410
2009
3000
875
50
50
3975
Present Demand
The Demand of feed in last few years is increasing because the agriculture sector is
now growing and the demand of feed is also increasing.
Distributuion Channel
20
Feasibility Report
Technical Analysis
21
Feasibility Report
List of Machinery
22
Feasibility Report
Hammer Mill
Mixer
23
Feasibility Report
Elevator
24
Feasibility Report
Conveyor
25
Feasibility Report
Strainer
Pellet Machine
26
Feasibility Report
27
Feasibility Report
Packing Machine
Boiler
28
Feasibility Report
Raw Materials
Required
RAW MATERIAL REQUIREMENT
5-
Annual Bags
Produced
13%
14%
14%
5%
50kg
Material in kg
for annual
Production
1,565,200
1,685,600
1,685,600
602,000
Unit cost
40
23
13
30
Annually
Cost each
Material
Items
62,608,000
38,768,800
21,912,800
18,060,000
2%
240,800
5%
602,000
20
12,040,000
5%
6%
602,000
722,400
20
5
12,040,000
3,612,000
602,000
5%
11%
8%
12%
1
240,800
1,324,400
963,200
1,444,800
240,800
17
8
13
3
1,685,600
3,612,000
22,514,800
7,705,600
18,782,400
722,400
224,064,400
29
Feasibility Report
50kg
Material Description
Requireme
Annual
nt of
Require Bags Material in
d
Produce unit for
d
annual
Production
Unit
cost
Maiz
13%
782,600
40
Wheat
14%
842,800
23
Rice
14%
842,800
13
5%
2%
5%
5%
6%
5%
301,000
120,400
301,000
301,000
361,200
301,000
30
7
20
20
5
6
Sun Fiower
cotton seed Meal
Soyabeen Seed
Cynola seed
Na,Ca,Mg
Vit,Pro,nd other chemicals
120,400
Fish,chicken wastage
11%
662,200
17
Grains
Minerls,Molasses
Packing material (Bags)
8%
12%
1
481,600
722,400
120,400
8
13
3
30
Annually
Cost each
Material
Items
31,304,00
0
19,384,40
0
10,956,40
0
9,030,000
842,800
6,020,000
6,020,000
1,806,000
1,806,000
11,257,40
0
3,852,800
9,391,200
361,200
11203220
0
Feasibility Report
Personnel Analysis
Brief Description of Personnel
The personnel or the human resource depends upon the work and the total employees
the personnel of a small feed unit and a big feed industry is different. So, the
employees will be efficient and effective so that the feed industry can do better work.
Description
CEO
General Manager
Financial Manager
Export Manager
Sectery
Accountant
clerks
Computer operator
Recepnicet
Time Keeper
Drivers
security Guard
Gate keeper
Office Attendence
Mali
Sweepers
TOTAL
Add: Fringe Benefits @
TOTAL ADMIN COST
Number
1
1
1
1
1
1
4
1
1
3
2
3
3
2
1
2
5%
Salary per
month Rs,
60,000
40,000
40,000
40,000
15,000
12,000
8,000
8,000
8,000
8,000
7,000
6,000
6,000
6,000
6,000
5,000
Annual cost
720,000
480,000
480,000
480,000
180,000
144,000
384,000
96,000
96,000
288,000
168,000
216,000
216,000
144,000
72,000
120,000
4,284,000
214,200
4,498,200
31
Feasibility Report
Financial
Analysis
In Financial Analysis we see the sources of finance and calculate the ratios of our
project that how much it is profitable for us and also we make financial statements to
know that how much it is feasible for us.
Cost of Project
The total cost of project is Rs. 69510128
Means of Finance
In the sources of finance we take Loan from MCB and the remaining is from the
Sponsors.
32
Feasibility Report
6 months
5% of sales
1 months
3% production
Amount
8,850,292
12,864,278
18,205,233
5,863,441
4,970,857
98,916
1,000,000
100,000
51,953,016
3%
3%
material cost
20%
Inventories
material cost
6,553,884
6,553,884
100,000
3,745,544
16,953,311
34,999,705
33
Feasibility Report
Cost of Project
LOCAL
FRGN
8,606,250
0
9,236,220
0
0 6,846,000
MCB(FCL)
12%
1%
2%
1%
Imported
Machinary
Imported
Machinary
Machinary
Machinary
TOTAL
8,606,250
9,236,220
6,846,000
300,770
300,770
821,520
821,520
68,460
68,460
136,920
0
136,920
68,460
0
68,460
5,950,000
0 5,950,000
511,100
0
511,100
1,040,000
0 1,040,000
2,251,192
0 2,251,192
300,000
0
300,000
29,290,89 6,846,00 36,136,89
2
0
2
34,999,705
0 34,999,705
64,290,59 6,846,00 71,136,59
7
0
7
34
Feasibility Report
Income
Statements
A-1 POULTRT FEED INDUSTRY . BAHAWALPUR
For the year ending Dec. 31,
Efficiency Assumed :
SALES
a ) Bridder Feed
b) Bria Feedler
c) Layer Feed
Total Sales
Less:
COST OF GOODS SOLD :
Raw Materials
Labour
Manufacturing Expenses
Excise Duty \ Sales tax
Royalty fee
I
65%
II
70%
III
75%
86,086,738
86,086,738
85,112,074
103,113,878
102,131,841
101,946,435
110,510,856
109,458,372
109,259,665
257,285,551
307,192,154
329,228,894
218,462,790
6,582,600
3,779,755
7,718,567
0
247,031,001
6,780,078
3,953,676
9,215,765
0
264,676,073
6,983,480
4,069,624
9,876,867
0
1,213,744
1,213,744
1,213,744
237,757,456
0
11,726,882
226,030,574
268,194,264
11,726,882
12,628,950
267,292,196
286,819,787
12,628,950
8,198,110
291,250,627
GROSS
PROFIT
Less :
OPERATING EXPENSES
31,254,977
39,899,958
37,978,266
3,287,831
4,050,398
7,338,229
3,717,777
4,651,836
8,369,613
3,983,333
4,930,863
8,914,196
23,916,749
31,530,344
29,064,070
5950000
281,399
956,670
956,670
8,144,739
5,650,055
281,399
1,261,214
1,261,214
8,453,881
4,460,055
281,399
1,162,563
1,162,563
7,066,579
15,772,010
23,076,463
21,997,491
Deprication
3%
(Straight
line
method)
Financial Expenses
Amortzn. of Prelim. Exp
Workers participation fund
workers wekfore fund
Total Operating Expenses
Profit Transferred to Profit& losss
Appropriaion account
4%
4%
35
Feasibility Report
Balance Sheet
A-1 POULTRY FEED INDUSTRY . BAHAWALPUR
ESTIMATED BALANCE SHEETS
Construction
year
II
III
ASSETS
Fixed Assets
Fixed Assets at cost
Less: Accumulated Dprcn.
Net Fixed Assets
Preliminary Expenses:
Total Fixed Assets
2,251,1921,969,7931,688,394 1,406,995
36,136,8 34,641,7 33,146,6 31,651,46
92
49
06
3
Current Assets
54,270,4375,133,03
9
1
4,970,857 313,580
75,683
12,864,27 12,864,2713,063,62
8
8
0
11,726,8812,628,95
5,863,441
2
0
18,205,23 13,107,76
9,175,437
3
7
98,916
99,000
20,000
1,000,0001,419,142
30,000
51,853,01693,801,088
TOTAL ASSETS
Cash
Marketable Securities
Accounts Receivables
Finished Goods Inventory
Raw Material Inventory
8,850,292
72,756,82
0
1,866,517
16,461,44
5
8,198,110
6,881,578
958,259
968,259
110,126,72
108,090,988
1
35,000,0035,000,0028,000,00 21,000,00
0
0
0
0
35,000,0 35,000,0 28,000,0 21,000,00
00
00
00
0
Current Liabilities
- Accounts Payable
- Accrued Expenses
- Workers Partcpn. Fund
-Workers Welfare Fund
Provision for Taxation
- Bank Borrowings
outstanding loan instalments
10,587,04
3
6,553,8847,718,5679,215,765 9,876,867
0 956,6702,217,884 3,380,447
0 956,6702,217,884 3,380,447
0 1,892,641 4,661,817 7,301,516
17,213,8117,984,79 17,261,68
3,745,544
2
9
8
12,650,05 11,460,05
05,950,000
5
5
6,553,8848,738,5129,881,240
Interest payable
Total Current Liabilities:
Total Liabilities
36
Feasibility Report
71
43
EQUITY
Equity
Balance c/d from Profit & loss appropriation
account
Total Equity:
36,136,5936,136,5936,136,59 36,136,59
7
7
7
7
13,879,3620,307,28 19,357,79
0
9
7
2
36,136,5 50,015,9 56,443,8 55,494,38
97
66
84
9
87,989,9 128,442,8 143,273,3 139,742,4
37
27
08
51
Cash Flows
CASH
Const. Yr.
FLOWS
I
II
III
SOURCES
Operating Profit
1,213,744
1,213,744
1,213,744
281,399
281,399
281,399
Amortization
Funds from Operations
other income
Equity
36,136,597
35,000,000
4,418,619
3,745,544 13,468,268
- Custom Debentures
TOTAL
SOURCES
770,987
-723,111
83,882,141
65,453,720
49,199,046
34,254,722
33,885,700
2,251,192
281,399
281,399
281,399
Financial Expenses
5,950,000
5,650,055
4,460,055
Repayment of :
7,000,000
7,000,000
956,670
1,261,214
1,162,563
956,670
1,261,214
1,162,563
APPLICATION OF FUNDS
Investment in Fixed Assets:
-Preliminary Exp
37
Feasibility Report
1,892,641
2,769,176
2,639,699
profit distributed
43,002,724
TOTAL
79,139,616
Surplus/(Deficit)
28,336,454 36,630,933
-2,376,211
SWOT
ANALYSIS
Strengths:
The labor to manufacture feed is easily available we can reach easily to low cost
labor. Moreover the location for our project is very attractive. We can avail maximum
advantage from this market.
Weaknesses:
Our weakness is that we are not producing feed up to the present
demand of the consumer. Because we have dependend on govt for wheat & other raw
materials like grains and rice and electricity problem is also our weakness.
Opportunities:
Pakistan is an agricultureal country, the production of feed is very high.feed is
neccessry for the chicks(Brailer & Layer) so, demand of feed is repedly increases.also
there is no enough feed mills to fullfill the demand so, there is great opportunity to
establish feed mill.
Threats:
The market of the flour mills is highly competitive; therefore if the entrepreneur is
not well responsive and fulfilling the demand of the consumer he/she may not be able
to capitalize the opportunity properly..
38
Feasibility Report
39
Feasibility Report
Special Thanks
We bow our head, before ALLAH Almighty, who blessed us with potential and
stamina to complete our feasibility report on Feed mill.
First of all would like to pay our special regards to Respected Sir Mr. JAVED
IQBAL who provides us guidance at each and every step, in completion of all
this feasibility report. We are especially thankful to those personalities who
help us in collecting data during the fieldwork and also in our practical work.
In this regard our thanks goes to:
Mr:Arsalan Rabbani, Mr: Hunain khan, Mr: Farzan Rafi, Mr: Shakeel
Ahmed, Mr: Mohsin shazad, Mr: Adnan Ch., Mr: Farhan Khizer & Mr.
Amir Faraz and all of our Class Fellows.
40
Feasibility Report
41