Professional Documents
Culture Documents
or
International School
Project to be implemented in
Sebeta Town
1
Promoter;-ENGINEER
ADIS DESTA
July, 2022
FinFine,
Ethiopia
Executive summary
1 Project name International School
2 Project owner Amsale Hiruy
3 Nationality Ethiopia
Oromia Special Zone , Gelan Town
4 Project location
5 Project Composition Teaching different Grade level of students
(From Kg grade to 12 grade)
6 Premises required 11,342 M2
Eth. Birr 39,905,199from this amount
7 Total initial investment 30%(11,971,559.7) financed by the owner equity
capital and 70%( 27,933,639.3) financed by the bank
loan
The total man power required for the plant will
8 Employment be 162 employs
opportunity Permanent workers 162
Skilled 158
Un skilled 4
1. INTRODUCTION
The present fast and double digit economic growth of Ethiopia especially demands an equivalent
growth in service sector. The sector should expand rapidly to support the overall economic
development sustainably.
The County Council believes the best way to meet the demand for places for pupils from the
Fields development is to build a new 210- place Academy on the site we believe that learners
come first. We want our children and young people to enjoy learning, make good progress, and
achieve high standards. To do this, we need to ensure that best schools offer first class facilities,
and have sufficient places available, so as to offer real choice, good access, and the best
environment in which to learn. This is in keeping with our statutory duty and strategic priorities
to develop additional school places. Put simply we want to ensure that our schools are amongst
the best available and offer the right number of places at the time they are needed.
As part of our strategic vision, we have identified a need for International school places to serve
the Gelan Town.
. The County Council believes the best way to meet this emerging demand for places is to
develop a new International Academy.
3
It is expected that the new school will open in September 2011. Details of the arrangements for
pupil admission will be agreed with the successful Academy Proposer and will be undertaken in
such a way as to not have a detrimental impact on other primary schools in the area.
The new school will also incorporate recreation facilities to be made available to the local
community. The school and recreation facilities will be designed by the County Council and
built on land located within the Gelan. The school will be wholly funded by the County Council
using a combination of contributions from the housing developers (Section 106) and other capital
resources. An allocation for start-up and post opening revenue costs for the new school will be
agreed with the successful Academy Proposer in accordance with the County Council’s policy
on school growth. Further details of which may be found herein.
The County Council is not aware of any independent applications to run a Free School in the
locality.
This document sets out in further detail for Academy Proposers and other interested parties; why
we believe a new school will provide the best solution to improve choice, diversity and standards
for our children and young people, where it will be located, how this will be funded, how we
expect this to be run, and the process and timeline that we intend to follow. Please take time to
read this information carefully, and make contact using the details provided should you require
any further information or guidance.
1.1 Background
Why the additional primary places are necessary in Gelan town The Education places a statutory
duty on the County Council to ensure that there is a strong supply of good school places
available to meet demand. The County Council has set out how it will meet the emerging
demand for school places in its strategic plan ‘In the Right Place- Strategy for School and Other
Educational Places which may be accessed via the following. The demand for additional places
arises as a result of the new homes being built on the School Fields development in Gelan.
Analysis of the above factors shows that an additional 13 primary school places will be required
by September 2011, with demand steadily increasing in the following years. Current
arrangements The Gelan area is served by differentprimary schools,
Riverside Primary School and High school. Both schools form a part of the Multi Academy
Trust. At present, both schools have distinct catchment areas. The table below shows the current
number on roll at each school. School Admission number Net capacity Current number on roll
4
High School Riverside Primary School Providing a new primary Academy would help relieve
the pressure on the other schools emerging from the housing development whilst providing for
parents and pupils greater choice. A new school would also offer the opportunity to improve
education generally by strengthening local partnerships and collaborative working, and bringing
new expertise and knowledge to the area. About the development An education Fields
development is on an area of land to the Oromia situated just off the A Lough borough Road. On
completion the development will comprise of different dwellings, a business park, fire station,
primary school and recreation centre and a local centre for retail and community uses.
A Section agreement was entered into on the March 2010 which secured various contributions
towards on-site facilities and off-site works. Contained within the agreement is the requirement
to provide a new primary school and recreation centre. Currently approximately 680 dwellings
are occupied on the site. The site for the new school and the location of the existing schools in
Gelan are shown on the Specification area.
The government of Ethiopian has been implementing the five years growth and transformation
development plan which is promised to bring prosperity and development to its citizens with
collaboration with privet sector investment action; moreover, it has a conducive and favorable
investment police and guidelines for private sectors.
Hence; the market potential for the envisioned business and favorable government policies for
private investor are taken as major project justification by the promoters to establish the
envisioned Education sector with best and new technology in Gelan town.
5
1.3 The Economic significance of the project
The envisaged project deemed to contribute to the economic development of the nation in
general and the city in specific with following ways;
B. Source of Revenue
As public policy of any nation, the government collects different forms of taxes from different
business organization and individual. Among the different forms of taxes, business income
taxes.VAT and payroll taxes are collected from undertaking business activities. Therefore, the
factory will serve as sources of revenue for both the city and nation in general.
C. Employment opportunity
One of the problems that our country faced is unemployment. Therefore, the current objective of
the government is working on tackling the problem of unemployment and fostering the
development process either through creating self employment or employment in other
organization. Hence, this factory will hire around 142 persons.
As a corporate responsibility the company will engage in different development activities on the
surrounding areas. This will better worth the community and contribute for the development of
the cities.
The Schools has positive externality in the zone that will encourage the economic movement of
local economy relationship and transaction among different actors.
6
F. Technology Transfer
By implementation modern and new technology in schools, the project will transfer knowledge
to innovation of the nation. Technology used for research of science and technology is being
consider for the school.
2.1 Location
The envisioned project is planned to be located in Oromia regional State Gelan Town, the main
justification behind the selection of this location are:
The total land holding of the project is 11342 m2 the premises required planned as follows in
table below
The factor plant has already acquired a total of 11342 hectares, which is equivalent to 11342m2
areas of land. This land planned to use as follow indicated in table below
Production Hall
7
2 ICT Room 650
3 Office 200
6 Library 300
9 Toilet 200
10 Story 200
11 Clinic 300
13 Total 11342
111 M2 *103.05 M2
Office
10 Library
Class Room
ICT Room
Guest House
Pedagogical
Staff Hall Room center Toilet
8
Story
Playing field
103.05 M2
creative play, social interaction and natural expression play is a significant aspect of a school
employing games ,songs ,specially chosen work materials and stories to address the need of
children .it is aimed at growing children in free atmosphere for home .accordingly it is some
times called ‘’children garden’’ .it service as a transitional stage from home to the more formal
schooling the followed. In class they are introduced to the alphabet , numbers and colors, they
study their bodies ,their families and their communities, they listen to stories read aloud; they
make art projects ,the y participate in skits and dramatic production and they learn about
holiday ,plants ,animals, and other topics in science and social studies .some kindergartens also
teach introductory reading and mathematical skills .
9
agreed, as such there will be an opportunity for the Academy to assist in shaping the
management arrangements for the facility, and to run these in due course.
Age Range
The school is intended to serve pupils between the ages of 4 and above. At present there are no
plans to incorporate early years’ provision on the site, although the County Council would
welcome proposals from Academy Proposers about how this might be achieved.
Gender
The school will be for both boys and girls. Admission Criteria The County Council requires that
Academy Proposers will abide by the Codes of Practice on Admissions and Admission Appeals,
and participate in the County Council’s co-ordinated scheme for admissions and, our Fair Access
Protocol. The County Council expects Academy Proposers to adopt the same admission criteria
used to determine priority for places as in other local schools as set out in the following
Catchment Area New catchment arrangements for the school will be determined with the
Academy Proposer in conjunction with the two local primary schools. Equality and Diversity
All potential Academy Proposers are required to demonstrate their commitment to inclusion, to
promoting equality and diversity and to eliminating unlawful discrimination and harassment.
Equality and Human Rights Impact Assessment (EHRIA)An initial EHRIA undertaken by the
County Council shows that no particular individuals or groups will be disadvantaged by the
proposals for the new school. The new school will not have any specific specialist resourced
provision for pupils with special education needs. The Academy will nevertheless be expected to
serve children with special educational needs in its catchment area for whom mainstream
education is considered appropriate and to work with other providers and services in meeting the
needs of pupils with special educational needs and disabilities. Extended Services The County
Council expects the Academy sponsor to collaborate and engage with other providers and local
partners to develop extended services which meet the needs of local children, young people and
families in a coordinated, holistic way which can be accessed through all the partners in the
locality. These services may include: access to high quality childcare, out of hours learning
activities and clubs,
parenting support and community access to appropriate facilities. Academy Proposers are asked
to provide evidence in their application of their commitment towards the development o
fextended provision at the new school. Home to School Transport The Council will expect the
Academy Proposer to encourage safe and sustainable travel to the new school, including walking
10
and cycling, and to develop a comprehensive travel plan to support this. Home to school
transport will only be provided, therefore, in line with the Local Authority’s Home to
School/College Transport policy i.e. when it is stipulated within a child’s statement of Special
Educational Need, or a child has an identified medical need which prevents them from walking
or cycling to school and/or the distance from the child’s home to the school is beyond the
statutory walking distance of 2 miles measured by straight line distance or where it is the child’s
designated school. Funding Arrangements As this new school will be an Academy, the
successful Academy Proposer will need to enter into a revenue funding agreement with the
Secretary of State for Education, for the operation of the school, to be effective from the date of
the school’s opening. As this will be an Academy established to meet basic need, the County
Council will be responsible for funding an amount to support pre-opening revenue costs and
post-opening diseconomies. The new school will be funded on the basis of estimated pupil
numbers in accordance with The Schools and Early Years Finance Regulations. The new school
will be a recoupment Academy and the annual revenue budget will replicate the County
Council’s formula for funding schools, subject to protection and additional payments in
accordance with the budget policy for academies operated by the Education Funding Agency.
Academy Proposers wishing to express an interest in the new primary school should do so by
completing the application form available online. Please ensure that you complete the
Application Form as fully as possible, providing an electronic copy and posting also a full hard
copy and short executive summary (maximum two sides A4) to the address provided for
submission. Your application should be accompanied by the appropriate signed Form of
Proposal and declarations detailed on the Application Form. Please note that the closing date and
time for receipt of completed applications Having invited Expressions of Interest from
Academy Proposers, detailed evaluation will be undertaken in accordance with the assessment
criteria provided within this document, and the accompanying application form. A two stage
process will be followed to determine the County Council’s preferred Academy sponsor for the
new school, comprising of the initial written application, and followed by a presentation and
interview by shortlisted Proposers, and if necessary a visit to an existing similar Academy that
they currently operate. Each stage of the application process will be allocated a score, and for
those Academy Proposers shortlisted to the second stage, the total scores for each stage will be
aggregated to determine an overall evaluation mark to determine a preferred sponsor. Further
details of the scoring methodology to be used to evaluation are provided within the
11
accompanying Application Form.This will enable consideration by the County Council Cabinet
of a preferred provider.Subject to the Cabinet’s consideration, a submission will bemade to the
Regional School Commissioner (RSC), who is acting on behalf of Secretary of State for
Education, which will include all proposals received, with the Local Authority’s assessment of
these to assist the RSC in her decision.The RSC will carefully consider the County Council’s
submission and assuming their agreement, she will then make a recommendation to the Secretary
of State for Education who will make the final decision.Once a decision has been made, the
County Council will work closely with the chosen provider and the DfE (through the Education
Funding Agency) to conclude the development and operational details of the new school.
Current education service providers in the city are many and varied including
government ,private sectors ,local communities ,foreign, NGO, Church ,Mosques, and
missionaries school.
As can be seen from table below the private sector is dominant sector in the ownership of
This International school in the city level. Next to private sector is communities owning and
operating. the role of government is extremely acts. Owning the school facilities in the city. It
should be noted also that there are no private schools(1-12)by foreign communities.
Ownership No of school
12
Government
Public
Private
NGO
Church
Missionary
Mosque
Foreign community
Total
The basic reason for the dominance of private sector in KG and primary schools are that ;
The government policy focuses on providing basic education for all and accordingly and the
government not much investigating in kg.
Comparatively kg school, which attracts the private investors with weak financial capacity than
primary school .
School enrollment ratio is one vital indicators that measures performance in education sector.
Project demand
The demand level for schools from primary level for the coming ten year estimated is based on
the standards established by the ministry of education and the population growth rate
Fee
Service fee depends on quality and types of service offered at this school.
13
Currently the monthly service changes per children vary from birr 350---600 per month.
service program
the project is envisaged to operate for 8 hours per days in a year on a single shift basis.
The plant will operate at 75%and 85% of its full capacity in the first ,second and third years
respectively and reaching 100% of its full capacity in the forth year of operation.
Raw material
The major raw material required for the envisaged service are sanitary materials .most of the raw
materials and inputs required for running of Abdi Boru are locally available .the estimated
annual raw and auxiliary materials cost at full capacity is about Birr 36,000.
Source of technology/machinery
The list of machinery ,and equipment is child education such as Toy , TV, and Video
set ,chairs and tables, black boards ,slid, computer , printer , playing equipment, libratory
chemicals and others.
3. Market Prospects
From the above market study for education, there exists educational quality gab in terms of
government and Private as well as NGO in Ethiopian market. Hence, the envisioned education
will be successful by entering in to this market.
Electronic Medias
Advertising (Medias, flayer and news paper)
Public Relation
14
Branding
The marketing strategy mainly focus on the satisfying the needs and the requirement of the
customers and to be efficient in production and delivery of the products
The company targeted different customers mainly the business organization, educational
organizational, government bureaus and non-government bureau
4.1. Manpower
At the top of the organization structure, there will be a general manager with the responsibility of
supervising the overall activity of the factory, Depending up on the nature of the center and the
amount of work to be performs; there will be auxiliary units the general manager. Employees
under each unit will be supervised by unit head that is accountable for the general manager.
The company will use efficient trained staffs in the area of marketing to be competitive supplier
of printed materials. The opportunities of begin serviced by well skilled professionals well
enable the company to evaluate the internal weakness and strength of the company as well as to
assess the global opportunity and risk in the world market so that the company can cope up with
the dynamics of the market situation. The company will hire a total of 162 employees. Out of
this 162 permanent workers (158 skilled and 4 unskilled) The detail human power required,
monthly and yearly salary is indicated in part 5 financial part.
Project organization
Owner/s
15
Manager
Director
Vice Director
School Administration
Find Evaluation
Project Implementation
Plan Assessment of An
organizational
Hence the following section deals with the duties and responsibilities of some departments.
1. Manager
Duties and Responsibilities
She/he will plan, organize, direct and control the overall activities of the School.
She/he will devise policies and strategies that will enable the School to be
profitable.
She/he will incorporate modern technology innovation that will facilitate the service
delivery of the project center and increase customer’s satisfaction.
She/he will plan, organize, direct and control the human and non-human resources
of the factory so as to achieve the short and long run objectives of the organization.
17
2. Director
Duties and Responsibilities
It’s the core department of the project center with the following responsibilities.
Design and prepared plan based on the plant standard of education ministry.
Use modern manufacture, processing technology that will enhance the quality of
education..
Control on the quality of education inputs product and also the overall teaching
learning process..
Moreover control over the quality of the education.
3. Administration and Finance Department
Duties and Responsibilities
Will plan, organize direct and control the financial transaction of the factory by
using the entire necessary document.
Will develop sound financial control system by developing modern financial
control system.
Manage and execute the company national and international procurement
production.
Administer and control the company logistic resource.
Provide and manage general supportive service to the factory.
Will prepare the annual financial statement and prepare condensed reports for the
general manager. Owner and other concerned body.
18
5. Financial Requirement and Analysis
5.1. Total Initial Investment Cost
The total amount of money that is required to establish the envisaged factory is estimated to be
birr 39,905,199.00
3 Vehicles 4,050,000
4 Office Equipment 715,000.00
5 Initial Working capital 3,101,636.00
19
Total Initial Investments Cost 39,905,199.00
B. Vesicle
C. Office Equipments
20
SN Description Qty Unit Cost in Total Cost in
Birr Birr
1 Managerial Tables With Chair 5 15,500.00 77,500.00
2 Secretarial Chair With Table 1 5,500.00 5,500.00
3 Office tables 15 5,000.00 75,000.00
4 Office Chair 25 3,500.00 87,500.00
5 Computer With its accessories 10 15,000.00 150,000.00
6 Printer 5 5,000.00 25,000.00
7 Shelf 1 7,500.00 7,5000.00
8 Filing Cabinets 2 5,000.00 10,000.00
9 Telephone and Fax machine 1 2,000.00 2,000.00
10 Curtain and Carpet LS 200,000.00
11 Other Misc. Office Equip. LS 75,000.00
Total 715,000.00
E. Pre-Service Expense
The projects implementation is expected to take 2 year. The major activities include Construction
o the building, cleaning the area around the building, procurement of equipment and start
21
rendering service. The time schedule for the above mentioned majored activities is presented
below;
Table project-implementation
SN Activity Date
1 Land Approval April 2010
2 Site Development May 2010
4 Building and Construction June,2010- Fab,2011
5 Registration May ,2011
6 Class proogram February 2011
The total amount of raw materials and inputs estimated to be br.1, 353,495.6 at full capacity of
operation. It is based on ration output analysis, which is 50% of the direct raw materials out of
the buying price. These materials including the domestic.
2. Salary Expense
22
5 General service Level IV 1 1500 18000
6 Secretary Level IV 1 1500 18000
7 Driver Level III 5 1200 72000
Total 1,517,135.00
The financial analysis of the envisioned factory is based on the data provided in the preceding
sections and the following assumptions
23
A. Constriction and Finance
Constriction Period 2 years
Source of Finance 30% equity and 70%
loan
Bank Interest rate 10%
Load Repayment 10 year
Tax holding 2 year
Operating Costs Increase by 5% after 3 year
Raw Material and Wage increase by 5% after 3 year
Salary and Wage increase by 5% after 3 year
B. Deprecation
Building 5%
Machinery and Equipment 10%
Office Furniture 10%
Vehicles 20%
C. Working Capital
Accounts receivable 30 days
Raw material local 30 days
Work in Progress 5 days
Finished products 30 days
Cash in hand 5 days
Accounts payable 30 days
24
5.3.3. Depreciation Schedule
SN Description Original Value in Depreciation Depreciation per
Birr rate in % year
1 Construction and Building 26,243,000.00 5 1,312,150
3 Vehicle 4,050,000 10 405,000
4 Office Equipment 715,000.00 20 143,000
Total 51,103,000.00 1,860,150
Asset
Current Asset Value in Birr
Cash 3,177,364
Inventor of raw materials and inputs 3,101,636
Total Current Asset 6,27,000.00
Fixed Asset
Land, Building and Construction 26,243,000.00
Office Equipment 715,000
Vehicles 4,050,000
Total Fixed Asset 27933639.3
Total Asset 39,905,199.00
Liability
Account Payable 27933639.3
Owners Equity
Capital 11971559.7
Total Liability and Owner’s Equity 39,905,199.00
5.3.5. Profitability
According to the projected income statement, the project will start generation profit in the 1 st
year of operation. Important ratios such as profit to total sale, net profit to equity |(return on
25
Equity) and net profit pulse interest on total investment (return on total investment) show an
increasing trend during the life time of the project.
The income statement and the other indicators of profitability show that the project is viable.
The investment cost and income statement projection are used to project the pay-back period.
The project’s initial investment will be fully recovered with in 6.1 year of operation.
6. Future Development
Every busine.ss under taking is it large or small should have future development plan. It is a
plain fact that business activates are undertook in a dynamic business nature and different
environment. Therefore, the factory will have an expansion phase depending on the condition of
the industry character particularity in producing the profile itself installing the plant, in this
regard; the factory will expand its capacity to produce new paper in the future.
The promoter will provide the land on lease, and all required compensation will be paid for the
project. The livelihood of the local peoples around the project area is skilled people of various
occupation and economic background.
Current the issue of environment and envelopment get due emphasis and thus every citizen
called expert their maximum effort for fighting against any negative impacts on the environment
so as to result in a win-win solution on common agenda that is creating environmental friendly
business environment. The project has some no impact on the environment and the independent
EIA report is required.
26
27