Professional Documents
Culture Documents
MSC GROUP 11 BIZ PLAN
MSC GROUP 11 BIZ PLAN
REPUBLIC OF CAMEROON
REPUBLIQUE DU CAMEROUN
Peace- Work- Fatherland
Paix-Travail-Patrie
THE UNIVERSITY OF BAMENDA
UNIVERSITE DE BAMENDA
PRESENTED BY:
o
N Names Matricule
1 Ayungsa Honorine Kuoh
2 Binui Ann-Marie UBa19MP250
3 Chuwanzi Jovita Ngiemouh .M
4 Douala Emson .N UBa19MP229
5 Eukeria Tambih UBa19MP262
COURSE FACILITATOR
Prof. VUKENKENG ANDREW
(UNIVERSITY OF BAMENDA)
Business Description
DCEMA Cattle Ranch, LLC is a cattle rearing company that intend starting
small in Nkwen-Bamenda, but hope to grow big in order to compete
favorably with leading cattle rearing and livestock farms in the industry both
in Cameroon and on a global stage.
We are aware of the importance of building a solid business structure that
can support the picture of the kind of world class business we want to own.
This is why we are committed to only hire the best hands in and around
Cameroon.
At DCEMA Cattle Ranch, LLC, we will ensure that we hire people that are
qualified, hardworking, dedicated, customer centric and are ready to work to
help us build a prosperous business that will benefit all the stake holders (the
owners, workforce, and customers ).
1.2 Product we Offer
DCEMA Cattle Ranch, LLC is a licensed livestock farming business that is
committed to cattle rearing, laying poultry birds, meat and milk processing
and packaging for both Cameroon’s market and the global market. We will
also produce related raw materials for industries in commercial quantities
where need arises. We will also ensure that we operate a standard food
processing plant as part of our complimentary business offering.
These are the areas we will concentrate on in our livestock farming business.
If need arises we will definitely add more related animal breeding services to
our list;
Boarding services
Breeding services
Dairy support services
Livestock health services
Farrier services
Sale and export of cotton wool and other dairy products
Sale of Cattle and milk
Sale of processed meat (beef) / can – beef (Processed Diary foods, and
can beef etc)
Shearing services
Livestock farming related consultancy and advisory services
Sales of table eggs to meet the demand of customers within our
targeted market. Sales of eggs will generate substantial gross margins
that will allow the business to generate profitable revenue throughout
the course of the calendar year.
1.3 Product description
DCEMA farm will offer quality table eggs and will be gotten from layers to
our target market. We take pride in ensuring quality of our products. We also
offer fertilizer in form of chicken manure. This is mostly used by farmers in
crop cultivation and as an ingredient for feed in fish farming. DCEMA farm
shall produce high quality and freshest eggs and milk to satisfy the taste of
our customers. The products shall be distributed into a number of
distributors supermarkets, public markets, bakeries, restaurants and in
thecompany’s own retail space for easy access for marketing agents and
consumers. In brief our products are;
By-products which are Chicken droppings and Cracked egg shells etc.
Future products
We plan on supplying cracked egg shells for some detergent companies for
use. These special detergents are used in washing basins and pots.
Service Description
We plan on servicing our customers by providing home delivery for
customers who are willing to buy in bulk in a week.
Future services
In the future, we plan on creating a restaurant that has eggs and milk as its
main menu. It will be like a breakfast restaurant. In the future, if this
business gets large enough, we would also like to build our own bakery. A
major ingredient in most baked goods is eggs, milk and we will be funding
that through the farm.
1.4 Values
As we grow as a company, it will become more and more important to
explicitely define the core values from which we will develop our
culture,our brand and our business strategies. These are the core values we
operate on:
We have the ability to make decisions within our area of responiblity
Bulid our success on competence and constantly invest in personal
development.
Exercise our corporate social responsibility.
deliver quality in all services.
Our customers, their needs and satisfaction are the starting point of
everything we do.
Value for the environment and ecosystems.
Professional, effective and sensitive to innovations and technological
advancement.
1.5 Vision
Our Vision is to become one of the leading cattle rearing business brands
and livestock farming not just in Cameroon, but also internationally. We
intend to make sustainable beef, milk and egg production possible while
improving on our profitability and satisfying the demand of our customers.
1.6 Mission
Our mission is to sell our produce (cattle, beef, egg and milk), byproducts
and processed meat in commercial quantities both locally, nationally and
internationally. We want to build a cattle rearing business that can favorably
compete with other leading livestock farming / cattle rearing brands in the
Cameroon and in the globe.
MARKET ANALYSIS
2.1 Sales Forecast
From the survey conducted, we were able to discover that the sales
generated by a commercial livestock farm / cattle rearing business depends
on the size of the ranch, the network of the business.
We have perfected our sales and marketing strategies and we are set to hit
the ground running and we are quite optimistic that we will meet or even
surpass our set sales target of generating enough income / profits from the
year of operations and build the business from survival to sustainability.
We have been able to critically examine the cattle rearing industry cum
commercial livestock farm business and we have analyzed our chances in
the industry and we have been able to come up with the following sales
forecast. The sales projection is based on information gathered on the field
and some workable assumptions as well with respect to the nature of cattle
rearing business that we intend to run.
Below are the projections that we were able to come up with for the first
three years of running DCEMA Cattle Ranch, LLC effectively;
First Fiscal Year-: FCFA40,000,000
Second Fiscal Year-: FCFA65,000,000
Third Fiscal Year-: FCFA80,000,000
N.B : This projection is done based on what is obtainable in the industry and
with the assumption that there won’t be any major economic meltdown that
can impact negatively on household spending, bad weather cum natural
disasters (draughts, epidemics), and unfavorable government policies.
Projected Payroll Payroll Sheet Labor Monthly Salary Salary for 18months
General manager 210,000
Assistant Manager 200,000
Book keeper 100,000
Vetenerian 150,000
Laborers 45,000
Guards 40,000
Total 745,000
3.3 Production Process
We are starting with day-old chicks. (Birds often start dropping their first
egg from the 18th week and have a span of laying for up to 72weeks of age).
Prices of day old layer birds ranges from 610frs to 650frs/Bird. In budgeting
for feeding, a bag of feed cost about 15,117 FRS averagely. This implies that
one bird consumes averagely 12grams of feed daily and 83grams of feed per
week. Therefore, 2000birds will consume 166,000grams (166kg) a week. A
bird at good lay point generate about 25frs/day as gross profit. This implies
that a flock of 2000 laying birds could generate 50,000 FRS profit per day,
and about1,500,000fs/month.
MARKETING STRATEGY
The marketing strategy covers several aspects including pricing policies,
target market, market segment amongst others.
4.1 Market Segment
In Cameroon market, we found out that nearly everybody consumes eggs
and milk in different forms. So, our focus is on the whole market,
individuals, homes and firms that consume milk and eggs in large quantities.
Below is a pie chart representing our target Market segment.
Sales
INDUSTRY ANALYSIS
When the company have few competitors, it is more likely to get more
profit. For example in Cameroon, competition is today driven by a cost of
manufacturing and the quality of products sold to the customers.
Supplier dynamics: Suppliers of raw materials to the farms are the ones that
affect the costs of poultry products. If there is development of new market
and technology, the price of raw materials will remain low.
There are many opportunities in cattle and poultry industry especially in
Bamenda municipality. There are small numbers of large scale poultry
farmers, and the other ones are small scale business farmers. So this will
make businessmen to vertically integrate in the poultry business.
Management
At DCEMA Cattle Ranch, LLC, we will ensure that we hire people that are
qualified, hardworking, dedicated, customer centric and are ready to work to
help us build a prosperous business that will benefit all the stake holders (the
owners, workforce, and customers ).
As a matter of fact, profit-sharing arrangement will be made available to all
our senior management staff and it will be based on their performance for a
period of five years or more as agreed by the management of the farm.
In view of the above, we have decided to hire qualified and competent hands
to occupy the following positions; Below is the business structure of
DCEMA Cattle Ranch, LLC;
Chief Operating Officer
General Farm Manager
Administrator / Accountant
Cattle Ranch Manager / Supervisor
Sales and Marketing Executive
Field Employees
Front Desk Officer
7.1.1 Strength
Our strength as a cattle rearing business is the fact that we have
healthy relationships with loads of major players (agriculture
merchants) in the livestock farming industry; both suppliers and
buyers within and outside of Cameroon.
We have some of the latest cattle rearing machines; tools and
equipment that will help us breed our cattle (cows, oxen, bulls, sheep
etc) in commercial quantities with less stress.
Aside from our relationship (network) and equipment, we can
confidently boast that we have some the most experienced hands in
cattle rearing / livestock farming industry in our payroll.
Produce high quality eggs enriched with protein.
Relatively good infrastructure systems.
Good marketing system.
Eggs are not seasonal products and can be eaten any time of the year.
In this area, the poultry business hasn’t been over-exploited.
Poultry are environmentally friendly
7.1.2 Weakness
Our weakness could be that we are a new cattle rearing business in
Cameroon and we may not have the required cash to pump into the
publicity of our business. We are aware of this and from our
projection will overcome this weakness with time and turn it to a
major advantage for the business.
Capital intensive. Starting a poultry business requires a large capital
funding.
Outbreak of disease can ruin entire business within a twinkle of an
eye.
The smell can be quite disturbing to the environment.
7.1.3 Opportunities
The opportunities that are available to us cannot be quantified, we
know that there are loads of homeowners, and industries that will
source for cattle (cows, oxen, sheep ), beef, and milk and also
industries that will source for the raw materials from our livestock
farms both in the Cameroon and other parts of the world.
Expansion into large scale production of byproducts(fertilizer and
detergent).
Export to neighboring towns.
A large and successful poultry will ensure food security
7.1.4 Threat
Some of the threats and challenges that we are likely going to face
when we start our own cattle rearing are global economic downturn
that can impact negatively on household spending.
Bad weather cum natural disasters (draughts, epidemics),
Unfavorable government policies.
The socio-political cresis affecting the region
High feed ingredients prices
The arrival of new and the presence of old competitors (a commercial
farm that rear same animals ) as our cattle ranch within same location.
FINANCIAL SEGMENT
When it comes to calculating the cost of starting a cattle rearing business /
commercial livestock farm, there are some key factors that should serve as a
guide. The most important expenses is the construction of the cattle ranch /
cages / fencing as the case may be.
For example, the start – up cost for a fish farm is different from the start – up
cost for mechanized crop farming, so also the start – up cost for poultry
farming is different from the start – up cost of cattle ranch (dairy farm) etc.
As a matter of fact, if you choose to start a mechanized crop farming, then
you should be willing to raise huge capital base to start the business. This is
so because some cultivation machines / equipment can be pretty expensive.
Below are some of the basic areas we will spend our start – up capital in
setting up our cattle rearing business / cattle ranch;
AREA OF EXPENDITURE ESTIMATED
AMOUNT (FCFA)
The Total Fee for incorporating the Business 1500,000
in Cameroon
The budget for key insurance policies, 1,000,000
permits and business license
The amount needed to acquire / lease a farm 6,000,000
land
The amount required for preparing the farm 7,000,000
land (for construction of cattle ranch and
cages / fencing etc)
The cost for acquiring the required working 20,000,000
tools and equipment / machines / fencing etc)
The amount required for purchase of the first 30,000,000
set of cattle (cows, oxen, bulls, bullocks,
steers, fowls, heifers and calf etc)
The Cost of Launching an official Website 300,000
The amount required for payment of workers 25,000,000
for a period of 3 months
Additional Expenditure (Business cards, 1000,000
Signage, Adverts and Promotions
Going by the report from detailed research and feasibility studies conducted,
we will need an average of FCFA82,300,000 to start a standard cattle rearing
/ commercial livestock farming business in cameroon.
However, DCEMA cattle ranch LLC intends to start with a capital of
FCFA100,000,000. Excess funds will therefore be deposited in the
company’s bank account and petty cash till.
9.1 Generating Funding / Startup Tanifem and Family Cattle
Ranch,LLC
No matter how fantastic our business idea might be, if we don’t have the
required money to finance the business, the business might not become a
reality. Finance is a very important factor when it comes to starting a
business such as cattle rearing. No doubt raising start – up capital for a
business might not come cheap, but it is a task that an entrepreneur must go
through.
DCEMA Cattle Ranch, LLC is a family owned business and it will be
financed by the owners of the cattle ranch – Tanifem and family. These are
the areas where we intend sourcing for fund for Tanifem and Family cattle
ranch LLC;
Generate part of the start – up capital from personal savings and sale
of his stocks
Generate part of the start – up capital from friends and other extended
family members
Generate a larger chunk of the startup capital from the bank (loan
facility).
We have to be able to generate about 100,000,000frs (Personal savings
15000,000frs and soft loan from family members 35,000,000frs ) and we are
at the final stages of obtaining a loan facility of 50,000,000frs from our
bank. All the papers and document will have to be duly signed and
submitted, the loan might be approved and any moment soon our account
will be credited.
The finance will be used as follows:
Development of the farm’s location.
Purchasing of 2000 day old layer birds.
Purchase of 500 cows.
Financing for the first five months of business operation.
Capital to purchase the group’s equipment.
Current Assets
Cash at hand 10,000,000
Stock 15000,000
Drinkers and feeders 5000,000
Feed 6,000,000
Cash in bank 32,000,000
Total 82,000,000
82,000,000
Appendix 2
Projected Income Statement (72 WEEKS)
FEED 361356
Vaccines 1500000
drinkers 14 2800 39200
feeders 12 1800 21600
cost of sales 3342156
gross Profit 47207844
Operating Expenses rental for land development 5200000
rental of warehouse 1350000
Purchase of generator 250000
Purchase of saw dust 15 2000 30000
water/electricity 216000
interest on loan 2.5% of 2000000 900000
office euipments/stationaries 1000000
distribution cost 216000
marketing cost 800000
Payroll (salaries) 13410000
purchase of cartons 200 2500 500000
purchase of trays 250000
Miscellaneous 2000000
constrution of porehole 1000000
total operating expenses 27122000
Net profit after 72 weeks 20085844
NB
This income statement was calculated based on the assumption that there is
no mortality and everything is being equal. However assuming that the
mortality rate is 20%, net profit after 72 weeks shall be (.8*21885844 =
175086