Professional Documents
Culture Documents
Semi Intensive Sheep Fattening Farm Rs. 4.73 Million PDF
Semi Intensive Sheep Fattening Farm Rs. 4.73 Million PDF
3rd Floor, Building No. 3, 5TH Floor, Bahria Ground Floor Bungalow No. 15-A
Aiwan-e-Iqbal Complex, Complex II, M.T. Khan Road, State Life Building Chaman Housing Scheme
Egerton Road Lahore, Karachi. The Mall, Peshawar. Airport Road, Quetta.
Tel: (042) 111-111-456 Tel: (021) 111-111-456 Tel: (091) 9213046-47 Tel: (081) 831623, 831702
Fax: (042) 36304926-7 Fax: (021) 5610572 Fax: (091) 286908 Fax: (081) 831922
[email protected] [email protected] [email protected] [email protected]
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
Table of Contents
1 DISCLAIMER ................................................................................................................................... 3
2 EXECUTIVE SUMMARY ................................................................................................................. 4
3 INTRODUCTION TO SMEDA ........................................................................................................ 5
4 PURPOSE OF THE DOCUMENT ................................................................................................... 5
5 BRIEF DESCRIPTION OF PROJECT & PRODUCT .................................................................... 6
5.1 PRODUCTION PROCESS: ............................................................................................................................. 8
5.2 INSTALLED AND OPERATIONAL CAPACITIES ..................................................................................... 9
6 CRITICAL FACTORS .................................................................................................................... 10
7 GEOGRAPHICAL POTENTIAL FOR INVESTMENT ................................................................ 10
8 POTENTIAL TARGET CUSTOMERS / MARKETS .................................................................. 10
9 PROJECT COST SUMMARY ........................................................................................................ 11
9.1 PROJECT ECONOMICS .............................................................................................................................. 11
PROJECT FINANCING .................................................................................................................................................. 11
9.2 PROJECT COST ............................................................................................................................................ 12
9.3 SPACE REQUIREMENT............................................................................................................................... 12
9.4 MACHINERY & EQUIPMENT REQUIREMENT .................................................................................... 13
9.5 FURNITURE & FIXTURES REQUIREMENT .......................................................................................... 13
9.6 OFFICE EQUIPMENT REQUIREMENT ................................................................................................... 13
9.7 HUMAN RESOURCE REQUIREMENT .................................................................................................... 14
9.8 UTILITIES AND OTHER COSTS................................................................................................................. 14
9.9 REVENUE GENERATION ............................................................................................................................ 15
10 CONTACT DETAILS ..................................................................................................................... 16
10.1 FEED SUPPLIERS ......................................................................................................................................... 16
10.2 MEAT PROCESSORS .................................................................................................................................. 16
10.3 TECHNICAL EXPERTS / CONSULTANTS ............................................................................................. 16
11 USEFUL WEB LINKS .................................................................................................................... 17
12 ANNEXURES .................................................................................................................................. 18
12.1 INCOME STATEMENT .................................................................................................................................. 18
12.2 BALANCE SHEET .......................................................................................................................................... 19
12.3 CASH FLOW STATEMENT............................................................................................................................... 20
13 KEY ASSUMPTIONS ..................................................................................................................... 21
13.1 OPERATING ASSUMPTIONS..................................................................................................................... 21
13.2 PRODUCTION ASSUMPTIONS ................................................................................................................. 21
13.3 ECONOMY RELATED ASSUMPTIONS................................................................................................... 21
13.4 CASH FLOW ASSUMPTIONS .................................................................................................................... 21
June 2019
Pre-Feasibility Study Semi Intensive Sheep 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 from
case 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
Document Control
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
2 EXECUTIVE SUMMARY
Semi Intensive Sheep Fattening Farm is proposed to be located at Quetta,
Loralai, Mach, Sibi, Harnai, Duki, Qilla Abdullah, Pishin, Karak, Dera Ismail Khan,
Kohat, Attock, Hub, Lahore, Faisalabad, Multan, Gujranwala, Rawalpindi, others
Products include Semi Intensive Sheep Fattening Farm
Capacity; Installed capacity 540 Sheep and initial utilization 432 Sheep, 80%
Total Cost Estimates is Rs. 4,733,778 with fixed investment Rs. 2,967,620 and
working capital Rs. 1,766,157.
Given the cost assumptions IRR and payback are 38 % and 3.75 years
respectively
The most critical considerations or factors for success of the project are:
• Most significant consideration
Large quantity of livestock production in the country.
Availability of large quantities of varieties mix.
Availability of hard working & low-cost labor.
Increasing inland trends towards use of organic food.
Large and established world markets.
Improved technological changes available.
• Equally important factor
Emphasizing on excellent services to its customers such as standardized
products and timely order fulfillment.
New machinery should be purchased in order to increase the efficiency and
lower the maintenance cost.
Refurbished standardized machinery is also recommended.
Adapt to the rapid, social, economic and technological changes.
Hiring of well-trained / experienced staff will add in the efficiency of the facility.
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
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 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 concept
development, start-up, and production, marketing, finance and business
management.
The purpose of this document is to facilitate potential investors in Semi Intensive
Sheep 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 guiding
source regarding various aspects of business set-up and it’s successful
management.
Apart from carefully studying the whole document one must consider critical
aspects provided later on, which form basis of any Investment Decision.
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
The project is related to setting up Semi Intensive sheep fattening farm in which,
young sheep preferably males are raised on organic nutritionally balanced feed or
Total Mixed Ration (TMR) & Grazing to get the targeted weight gain of greater
value. These sheep are grown in groups and each batch stays on farm for a period
of 120 days. The expected live body weight gain will be about 150 grams/day.
Higher yields are achievable with better farm management and better quality
breeds such as Bibrik, Kajli or Kajla, Kooka, Waziri, Afghan Arabi, Balkhi, Damani,
Shinwari, Lohi, Silpi, Balochi, Harnai and Cholistani for meat production.
Sheep are raised in rural and semi-urban areas where there is abundance of fresh
water, fodder and natural vegetation. The fattened sheep are sold primarily in
livestock markets (mandies).
During 2017-18, livestock contributed 58.9 percent to the agriculture value added
and 11.1 percent to the overall GDP compared to 58.9 percent and 11.3 percent
during the corresponding period last year, respectively. Gross value addition of
livestock at constant cost factor of 2005-06 has increased from Rs. 1,327 billion
(2016-17) to Rs. 1,377 billion (2017-18), showing an increase of 3.8 percent over
the same period last year.
Establishment of the sheep fattening farms at small level in Balochistan will create
opportunities of livelihood for small farmers and unemployed rural inhabitants. The
farm will serve the purpose of fattening of sheep. The project can be established in
parts of the country where sheep farming is already taking place. Livestock
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
producers can obtain three to four flocks in one year depending upon their
production and management techniques. The animals can be marketed in the
local Piri as well as sold directly to the meat shops.
For this prefeasibility it is suggested that the farmers use open range grazing as
well as give supplementary feed to the animals, animals should obtain at least half
of the energy requirement from grazing which is very low cost and suited for local
species of sheep. Supplementary feeding on the other hand will help in fattening of
animals. Similarly storage and conservation of forage and use of high protein feed
concentrates will overall improve forage quality and give better results.
This pre-feasibility study is about sheep fattening farm based on 30 animals per
120 days, to be set up for meat production;
Following key parameters must be addressed as per pre-feasibility study under
preparation
• Technology: This proposed unit with machines including Chopper, Water
Pump, Mangers, Tubs, Hand Cart, Weight Scale, etc.
• Location: The unit would be located in or near an area where the lambs are
available easily like be located at Quetta, Loralai, Mach, Sibi, Harnai, Qilla
Abdullah, Pishin, Karak, Dear Ismail Khan, Kohat, Attock, Hub, Lahore,
Faisalabad, Multan, Gujranwala, and Karachi or any other site where lambs
can be transported easily.
• Product: The unit would produce Sheep for commercial and meat processing
uses.
• Target Market: In addition to local markets in Karachi, Lahore, Rawalpindi,
Quetta, Peshawar, and Islamabad an enormous export market for the Pakistani
sheep meat exists in Middle East, India, Europe and China etc.
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
Selection of good sheep breed, The prominent breeds for fattening are Kajli,
Bucchi, Lohi, Thalli, Silpi and Salt Range in Punjab; Dumbi, Kachhi and Kooka in
Sindh; Balkhi, Damani and Kaghani in KPK and Balochi, Bibrik, Harnai and
Rakhsani in Balochistan. The availability of young stock is not a problem as twin
lambing and early maturity are common features of sheep.
Baluchi, Thalli, Kooka, Balkhi and Harnai are primarily meat type, small sized
breed, kept for good meat production and conformation with 52-55% dressing
percentage. After fattening, the fat to muscle composition is also acceptable. Sipli,
Kajli and Lohi sheep are more desirable for Eid-ul-Azha as these have higher
weights and more marbling with higher dressing percentage.
Selection of animals with excellent body score and conditions: initial live body
weight should be around 15 kg at 6-8 months of age. Small and emaciated
animals may also be accepted for fattening as research shows that these animals
respond positively in terms of feed efficiency.
Housing: should be dry, comfortable and airy with proper and frequent removal of
droppings, urine and waste material (droppings can be used as bio fertilizer for
growing crops/ fodder).Farm should be established on scientific lines with
adequate space allocation according to the number of sheep. It should be built
east-west length wise to permit maximum day light and sun for natural disinfection.
A dipping bath pit of approximately 15-20 sq.ft is necessary for giving the dip of
medicines mixed water to young stock for removing external parasites.
Feeding: Adequate weight gain can be achieved through use of balanced feed
purchased from well reputed companies or it can be formulated accordingly.
Animal should be fed TMR @ 3 % of live body weight. Additionally, salt blocks can
help in better daily weight gains. Green fodder is offered at 5% of body weight (wet
basis) to every animal.
Watering: Daily supply of clean drinking water in clean troughs i.e. 5 to 10 liters of
water consumption/animal/day maintains the production capacity of the animal.
Due to TMR and salt offered, animal tends to consume more water.
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
Record keeping for each batch: The animals should be ear-tagged on arrival at the
farm. The information to be recorded includes breed of animal, initial live weight,
age, date of purchase etc. The records for regular weight gain, medication and de-
worming etc. are also important.
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
6 CRITICAL FACTORS
The effective use of resources by adopting following factors would lead towards
maximization of profits.
• Improvement of individual animal performance through live weight gain.
• Improving the nutrition and feed supply through supplementation of feed
and improvement of water supply.
• Improvement in livestock management practices taking care of Vaccination
and Medicine etc.
• Establishment of the farms in areas where grazing is available.
• New feeding techniques including preparation of urea molasses blocks,
wheat straw treatment should be used for better results.
• Availability of skilled labor.
• Higher return on investment and a steady growth of business is closely
associated with regular training and capacity building of the entrepreneur
and employees.
• Prior experience and related / education in the related field of business.
It is suitable to establish the Fattening farm Quetta, Swat, Hub, Khuzdar, Loralai
Bostan, Peshawar, Lahore and Karachi. However such a farm could be
established in other parts of the country provided the main conditions are fulfilled
such as Availability of lamb and man power availability, accessibility to markets,
and reasonable demand for Sheep.
8 POTENTIAL TARGET CUSTOMERS / MARKETS
Apart from major cities, livestock markets in all the cities and peri-urban locations
across the country are the primary markets in addition to specially arranged
locations in larger cities during Eid festival in the urban markets. The price of
fattened sheep varies according to health of animals and market conditions.
Normally animals are sold on ‘Live Body Weight’ basis. In this feasibility, Rs.
12,375/ sheep, live body weight is assumed as selling price. Following are some of
the target clients for sheep fattening farmers;
• Livestock traders
• Butchers
10
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
• Contractors
• Slaughter house owners
Project Financing
Following table provides details of the equity required and variables related to
bank loan;
Table 2: Project Financing
Description Details
Total Equity (50%) Rs. 2,366,889
Bank Loan (50%) Rs. 2,366,889
Markup to the Borrower (%age / annum) 16%
Tenure of the Loan (Years) 5 Years
11
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
12
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
13
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
14
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
15
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
10 CONTACT DETAILS
In order to facilitate potential investors, contact details of private sector Service
Providers relevant to the proposed project be given.
16
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
17
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
12 ANNEXURES
Revenue 9,266,400 10,830,105 12,613,887 14,646,124 16,110,737 17,721,810 19,493,992 21,443,391 23,587,730 25,946,503
Cost of Goods Sold
Feed & Vaccination Cost 1,283,472 1,411,819 1,553,001 1,708,301 1,879,131 2,067,044 2,273,749 2,501,124 2,751,236 3,026,360
Cost of Sheeps 3,240,000 3,564,000 3,920,400 4,312,440 4,743,684 5,218,052 5,739,858 6,313,843 6,945,228 7,639,751
Direct Labor 1,200,000 1,320,000 1,452,000 798,600 878,460 966,306 1,062,937 1,169,230 1,286,153 1,414,769
Repair & Maintenance 25,000 27,891 31,008 34,367 36,085 37,890 39,784 41,773 43,862 46,055
Utilities 80,000 93,500 108,900 126,445 139,090 152,998 168,298 185,128 203,641 224,005
Total Cost of Sales 5,828,472 6,417,210 7,065,309 6,980,153 7,676,450 8,442,291 9,284,626 10,211,099 11,230,120 12,350,939
Gross Profit 3,437,928 4,412,895 5,548,578 7,665,971 8,434,287 9,279,520 10,209,366 11,232,292 12,357,610 13,595,564
Other income - - - - - - - - - -
Gain / (loss) on sale of assets - - - - - - - - - -
Earnings Before Interest & Taxes 697 660,621 1,449,439 3,966,679 4,396,932 4,985,634 5,506,424 6,079,388 6,709,747 7,403,247
Interest expense 428,363 381,915 346,796 305,310 256,299 198,392 129,969 49,112 - -
Earnings Before Tax (427,667) 278,706 1,102,643 3,661,369 4,140,632 4,787,242 5,376,455 6,030,276 6,709,747 7,403,247
Balance brought forward (427,667) (148,960) 762,946 3,692,042 7,004,548 10,834,341 15,135,505 19,959,725 25,327,523
Total profit available for appropriation (427,667) (148,960) 762,946 3,692,042 7,004,548 10,834,341 15,135,505 19,959,725 25,327,523 31,250,121
Dividend - - - - - - - - - -
Balance carried forward (427,667) (148,960) 762,946 3,692,042 7,004,548 10,834,341 15,135,505 19,959,725 25,327,523 31,250,121
18
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
Assets
Current assets
Cash & Bank 250,000 - - 406,103 2,925,298 5,745,017 8,863,111 12,308,468 16,109,012 20,880,349 31,962,364
Accounts receivable - 761,622 825,884 963,452 1,120,274 1,263,981 1,390,379 1,529,417 1,682,358 1,850,594 2,035,653
Finished goods inventory - - - - - - - - - - -
Equipment spare part inventory 8,333 9,762 11,395 13,261 14,621 16,119 17,771 19,593 21,601 23,816 -
Raw material inventory 1,507,824 1,741,537 2,011,475 2,323,254 2,683,358 3,099,278 3,579,666 4,134,515 4,775,364 5,515,546 -
Total Current Assets 1,766,157 2,512,920 2,848,754 3,706,069 6,743,551 10,124,395 13,850,928 17,991,993 22,588,336 28,270,304 33,998,017
Fixed assets
Land 357,724 357,724 357,724 357,724 357,724 357,724 357,724 357,724 357,724 357,724 357,724
Building/Infrastructure 1,349,200 1,214,280 1,079,360 944,440 809,520 674,600 539,680 404,760 269,840 134,920 -
Machinery & equipment 431,000 387,900 344,800 301,700 258,600 215,500 172,400 129,300 86,200 43,100 -
Furniture & fixtures 68,000 61,200 54,400 47,600 40,800 34,000 27,200 20,400 13,600 6,800 -
Office vehicles - - - - - - - - - - -
Office equipment 185,000 166,500 148,000 129,500 111,000 92,500 74,000 55,500 37,000 18,500 -
Total Fixed Assets 2,390,924 2,187,604 1,984,284 1,780,964 1,577,644 1,374,324 1,171,004 967,684 764,364 561,044 357,724
Intangible assets
Pre-operation costs 576,696 461,357 346,018 230,678 115,339 - - - - - -
Legal, licensing, & training costs - - - - - - - - - - -
Total Intangible Assets 576,696 461,357 346,018 230,678 115,339 - - - - - -
TOTAL ASSETS 4,733,778 5,161,882 5,179,056 5,717,712 8,436,535 11,498,720 15,021,932 18,959,677 23,352,701 28,831,349 34,355,742
Other liabilities
Long term debt 2,366,889 2,366,889 2,172,421 1,942,833 1,671,760 1,351,676 973,685 527,271 - - -
Total Long Term Liabilities 2,366,889 2,366,889 2,172,421 1,943,417 1,658,172 1,323,916 923,133 453,927 (96,136) (118,928) (141,720)
Shareholders' equity
Paid-up capital 2,366,889 2,366,889 2,366,889 2,366,889 2,366,889 2,366,889 2,366,889 2,366,889 2,366,889 2,366,889 2,366,889
Retained earnings - (427,667) (148,960) 762,946 3,692,042 7,004,548 10,834,341 15,135,505 19,959,725 25,327,523 31,250,121
Total Equity 2,366,889 1,939,222 2,217,929 3,129,835 6,058,931 9,371,436 13,201,230 17,502,394 22,326,614 27,694,412 33,617,010
TOTAL CAPITAL AND LIABILITIES 4,733,778 5,161,882 5,179,056 5,717,712 8,436,535 11,498,720 15,021,932 18,959,677 23,352,701 28,831,349 34,355,742
Note: Total assets value will differ from project cost due to first installment of leases paid at the start of year 0
- - - - - - - - - - -
19
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
Operating activities
Net profit - (427,667) 278,706 911,907 2,929,095 3,312,506 3,829,793 4,301,164 4,824,221 5,367,798 5,922,598
Add: depreciation expense - 203,320 203,320 203,320 203,320 203,320 203,320 203,320 203,320 203,320 203,320
amortization expense - 115,339 115,339 115,339 115,339 115,339 - - - - -
Deferred income tax - - - 584 (14,172) (14,172) (22,792) (22,792) (22,792) (22,792) (22,792)
Accounts receivable - (253,874) (21,421) (45,856) (52,274) (47,902) (42,133) (46,346) (50,981) (56,079) (61,686)
Finished good inventory - - - - - - - - - - -
Equipment inventory (8,333) (1,428) (1,634) (1,866) (1,359) (1,499) (1,652) (1,822) (2,008) (2,214) 23,816
Raw material inventory (1,507,824) (233,713) (269,938) (311,779) (360,104) (415,920) (480,388) (554,848) (640,850) (740,181) 5,515,546
Accounts payable - 683,482 78,854 88,351 98,963 110,794 124,347 139,639 156,904 176,408 (495,545)
Other liabilities - - - - - - - - - - -
Cash provided by operations (1,516,157) 85,459 383,227 960,000 2,918,808 3,262,467 3,610,495 4,018,315 4,467,814 4,926,259 11,085,256
Financing activities
Change in long term debt 2,366,889 - (194,468) (229,587) (271,073) (320,084) (377,991) (446,414) (527,271) - -
Issuance of shares 2,366,889 - - - - - - - - - -
Purchase of (treasury) shares - - - - - - - - - - -
Cash provided by / (used for) financing4,733,778
activities - (194,468) (229,587) (271,073) (320,084) (377,991) (446,414) (527,271) - -
Investing activities
Capital expenditure (2,967,620) - - - - - - - - - -
Acquisitions - - - - - - - - - - -
Cash (used for) / provided by investing(2,967,620)
activities - - - - - - - - - -
NET CASH 250,000 85,459 188,759 730,413 2,647,735 2,942,382 3,232,504 3,571,901 3,940,542 4,926,259 11,085,256
Cash balance brought forward 250,000 335,459 524,218 1,254,631 3,902,366 6,844,748 10,077,253 13,649,153 17,589,696 22,515,955
Cash available for appropriation 250,000 335,459 524,218 1,254,631 3,902,366 6,844,748 10,077,253 13,649,153 17,589,696 22,515,955 33,601,211
Dividend - - - - - - - - - - -
Cash carried forward 250,000 335,459 524,218 1,254,631 3,902,366 6,844,748 10,077,253 13,649,153 17,589,696 22,515,955 33,601,211
20
June 2019
Pre-Feasibility Study Semi Intensive Sheep Fattening Farm
13 KEY ASSUMPTIONS
21
June 2019