Professional Documents
Culture Documents
Belayineh Abebe Project
Belayineh Abebe Project
1. EXECUTIVE SUMMARY
Project Initiator: Mr. Belayineh Abebe Agricultural Investment and Trade Work Coffee Plantation
Project. Coffee plantation development project is initiated by the Mr. Belayineh Abebe Agricultural
The purpose of the newly initiated project will require 1000 hectares of land for the purpose of coffee
development just as coffee project farming.
Project cost: The total estimated cost of the coffee and spices expansion project is 60,00,000.00 birr
(Sixty million birr). From the total project cost 30% of the project cost (18,000,000.00 birr) shall be
covered by the owner's equity and the rest 70% (42,000,000.00) birr shall be secured from Ethiopia
Development Bank loan.
Land Requirement: The planned development project requires 1000 hectares of land for its project.
The land will be secured from Bench Sheko Zone ,South Bench Woreda, Dirita and Morita kebele.
The land shall be used for the development of coffee for the purpose of export.
Work opportunities: The planned project shall provide work opportunities for 60 permanent and for
400 temporary workers – a total of 500 employees.
1
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
2. INTRODUCTION
Ethiopia is the third largest country in Africa with a total area of about 113 million hectares and with a
total population of about 100 million, of the total land mass, about 85% of the population lives in rural
areas while the remaining 15% dwell in urban centers. The labor force, between 15-65 years of age,
represents about 50% of the total population. About 50% of the land area is regarded to be potentially
suitable for agricultural production. However, only less than 15% this potential area has been cultivated.
Of the cultivated area, more than 95% is under smallholder farming and the rest is under commercial
farms. Thus, there is a reason to believe that Ethiopia is endowed with vast and potential of agricultural
development.
Agriculture dominates the Ethiopian economy accounting for about 50% of GDP, 85% of the
employment and about 90% of the export reaming. Of the agricultural GDP crop production accounts
for about 60% and livestock accounts for about 30%. The most common crops produced in Ethiopia are
Wheat, Barley, Maize, Teff, Sorghum, Pulses, Oil crops, Fruits, vegetables and coffee. As to crop
production, despite its contribution and the countries natural endowment productivity of the sector is by
far below potential. This is because lack of the employment modern agricultural implements, in addition
to this, importance of private sector that can recognize a coordinated roll of all factors of production
(labor, capital, entrepreneur ability etc) was not given a room to take part in the development process
during the past regimes.
To overcome the problem related to produce good quality coffee bean and sesame grain that satisfy the
customer’s interest, efforts should be made towards developing the agricultural sector. This needs a shift
from traditional and backward method of production to a new and scientific method of production
2
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
system that requires a coordinated roll of all factors of production. In this process, it is the private
sectors should be pushed and encouraged by the government through adopting a favorable economic
policy that allows the sector to play active role in the development process without capital ceiling. In
recognition of the important of the agricultural sector and understanding the major reasons behind the
low state of the development of the country, the Ethiopian government has emerged with free market
economic strategy and the adoption of an economic policy, which acknowledges the role, and
importance of the private sectors investment. This economic policy is promulgated with various
initiatives for those who want to invest their resources and knowledge in any profitable sector. Initiated
by this favorable conditions, the promoter of this project Mr. Belayineh Abebe Agricultural Investment
and Trade Work Coffee Plantation Project and production in Bench Sheko Zone ,south Bench Woreda.
This business plan tries to explain the necessary information like description of the area, project
technical consideration, total investment capital, source of fund and other basic economic points relevant
to the project. Detail information on each point is given in the subsequent pages.
3
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
3. OBJECTIVES
3.1 GENERAL OBJECTIVE
Mr. Belayineh Abebe Agricultural Investment and Trade Work Coffee Plantation Project has identified
4
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
4.1. Vision
The Project’s vision is ‘to be the quality coffee producer farm preference in Ethiopia.
4.2. Mission
It is the coffee plantation development mission to become the leading provider of Arabica coffee to the
world market. This will be accomplished by providing quality product at fair prices while exceeding
customer's expectations.
5
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
6
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
It is expected that Mr. Belayineh Abebe Agricultural Investment and Trade Work coffee project
farming site so far considered neither as a forest area nor as farmers farm land. The altitude of this
particular project shall range between 1150 – 1200 meters above sea level, the temperature of the project
area to fall between 18oc to 28oc and the rainfall to be adequate for coffee plantation, the project area to
have fertile, friable, loamy soil with more than 1.5m depth, The topsoil to be predominantly dark
brownish in color with a slightly sour ph.
7
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
8
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
Aggregate world demand is the summation of - coffee consumption by producing countries & by
importing countries in the world. As it is shown in the table above, there is a huge gap b/n world demand
and world supply for coffee. Except in the years 2000 & 2003, the negative sign indicated in the other 8
years would show the demand deficit in those respective years. This would imply that the increase in
annual production is driven by annual increase in effective demand by importing countries. Considering
the demand for Ethiopian Coffee, the increase in demand by those 8 major buyers of Ethiopian coffee,
9
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
which totally absorb about 52% of Ethiopian coffee, has been increasing by a higher rate than the
increase in production by the former. While annual production growth, on average, in Ethiopia is 5.16%,
the demand for Ethiopian major buyers has increased up to 20%, in the past 10 years. According to the
data provided by ICO (International Coffee Organization), annual import for USA has increased by
20%, German by 15%, France, Italy, and Japan by 6%, and Canada by 3%. Considering trade statistics
of the past five years, one can see that more than 41% of the world export goes only to three importing
countries in the world: USA 20%, German 14.5%, and Japan 6.5%. Moreover, recent studies in the area
reveal that Ethiopian coffee has never suffered from lack of buyer in the world market. What is supplied
to the world market is fully absorbed by importing countries provided there is no quality problem. Thus,
provided the right quality offered and prices are attractive, there are plenty of opportunities for getting
more demand in the world market (in both established and new markets).
The emergence of new coffee consumers is another factor affecting the world demand for coffee. Recent
information from ICO report depicts that China has decided to significantly shift from tea consumption
towards coffee. There are also other Asian countries following the same trend. This is the resultant effect
of aggressive promotion made by ICO since few years in the past.
The increase in coffee consumption by producing countries is another factor affecting demand for
coffee, for aggregate demand is compared against aggregate supply by world producers. India (the
second largest in population in the world) has declared to double coffee consumption in the coming 5-10
years, ICO report June, 2010. Ethiopia, through its consumption about 44% of the total annual
production, is categorized among the largest coffee drinking countries in the world – 3rd in Africa and
15th in the world as far as coffee producing countries are concerned. This could be regarded as an
opportunity with regard to absorbing such a significant proportion of its production; serves as a shock
absorber particularly in case world demand for coffee fails because of unknown reasons.
Currently, there are more than 50 importers of Ethiopian coffee in the world. Out of the these importing
countries, only 8 are known to be major buyers, namely; U.S.A., Italy, France, Belgium, Germany,
Saudi Arabia, Japan, and Sudan. On average, these countries import about 52% of total Ethiopian coffee
10
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
exports. As it is the case elsewhere, the major importers of Ethiopian coffee has increased their annual
import from 1% up to 20% over those years ranging from 2002-2009.
Since 2005 coffee prices have been increasing and reached the highest in a decade. As consumers in
India and China develop a taste for the drink and the demand in East Europe, Russia and Brazil
increased, prices are likely to keep rising. Moreover, something new is happening in developed markets.
Europeans, Americans and Japanese are switching to higher-quality coffee. Discerning consumers now
demand authenticity: they want stories about where their coffee beans come from. Therefore, the best
coffees will increasingly be differentiated, like fine wines and spirits, and sold at previously unthinkable
prices. Currently, the world is moving from instant-coffee powder to luxury beans. Gourmets and
specialist roasters have pushed up expectations. Governments, activists and “ethical” coffee suppliers
have worked to get higher prices. All this is good news for coffee farmers in Ethiopia. Altitude, climate,
soil and genetic diversity give the country an inherent advantage in quality as compared to lower-grade
Latin American coffee. About 90 percent of Ethiopian coffee production is premium or organic coffee.
An agreement signed last year between Starbucks, the world's biggest coffee chain, and the Ethiopian
government has been touted as a big step forward. As a result, commercial coffee farms would gain a lot
from these opportunities. Sales of organic, fair trade, rain forest alliance, forest, and other brand sales of
natural and washed of Ethiopia is increasing.
The fact that a Specialty Coffee Association of America (SCAA); signing an agreement with the
Ethiopia Commodity Exchange (ECX), in June 2010 is an added opportunity for specialty coffee
producers in Ethiopia.
In addition to the major importers of Ethiopian coffee, through its other marketing company in Australia
(BEK Coffee International), the owner has established a new market segment in Australia and South
East Asia market with emphasis on Bench Sheko Coffee.
11
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
12
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
The varieties selected for this project will be based on the recommendations of the above institutions,
and considering the ecological suitability of the area, CBD-resistant and high quality coffee lines.
6.3 Coffee Planting
The coffee planting operation will spread over two months i.e. June and July.
The entire crop is harvested at one time. This can either be done by machine or by hand. In either case,
all of the cherries are stripped off of the branch at one time.
Merely the ripe cherries are harvested and they are picked individual by hand. Pickers rotate among the
trees every 8-10 days, choosing only the cherries which are at the peak of ripeness. Because this kind of
harvest is labor intensive, and thus more costly, it is used primarily to harvest the finer Arabica beans.
In Most coffee-growing countries, there is one major harvest a year; though in countries like Colombia,
where there are two flowerings a year, there is main and secondary crop. A good picker averages
13
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
approximately 100 to 200 pounds of coffee cherry a day, which will produce 20 to 40 pounds of coffee
beans. At the end of a day of picking, each worker’s harvest is carefully weighed and each picker is paid
on the merit of his or her work. The day’s harvest is then combined and transported to the dispensation
stand.
The age-old technique of dispensation coffee and is still used in many countries where water resources
are limited. The freshly picked cherries are simply spread out on huge surface to dry in the sun. In order
to prevent the cherries from spoiling, they are raked and turned throughout the day, then covered at
night, or if it rains, to prevent them from getting wet. Depending on the weather, this process might
continue for several weeks for each batch of coffee. When the moisture content of the cherries drops to
11 percent, the dried cherries are moved to warehouses.
In wet procedure dispensation, the Hull is detached from the coffee cherry after harvesting and the bean
is dried with only the parchment skin left on. There are several actual steps involved. Firs the freshly
harvested cherries are passed through a pulping machine where the skin and pulp is separated from the
14
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
bean. The pulp is washed away with water. Usually to be dried and used as mulch. The beans are
separated by weight as they are conveyed through water channels, the lighter beans floating to the top,
while the heavier, ripe beans sink to the bottom. Next they are passed through a series of rotating drums
which separate them by size. After separation, the beans are transported to large, water-filled
fermentation tanks, depending on a combination of factors such as the condition of the beans. The
climate and the altitude they will remain in these tanks for anywhere from 12 to 48 hours. The purpose
of this process is to remove the slick layer of mucilage (called the parenchyma) that is still attached to
the parchment; while resting in the tanks, naturally occurring enzymes will cause this layer to dissolve.
When fermentation is complete the beans will feel rough, rather than slick, to the touch. At that precise
moment, the beans are rinsed by being sent through additional water channels. They are then ready for
drying.
6.12.2 Hulling
Equipments are used to remove the parchment layer (endocarp) from wet processed coffee. Hulling dry
processed coffee refers to removing the entire dried husk the exocarp, Mesocarp & endocarp of the dried
cherries.
6.12.3 Polishing
15
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
An optional process in which any silver that remains on the beans after hulling is removed in a polishing
machine.
While polished beans are considered superior to unpolished one, in reality there is little difference
between the two.
Previous to being exported, the coffee beans will be even more precisely sorted by size and weight.
They will also be closely evaluated for color flaws or other imperfections.
Typically, the bean size is represented on a scale of 10 to 20. The number represents the size of round
holes diameter in terms of 1/64’s 0f an inch. A number 10 bean would be the approximate size of a hole
in a diameter of 10/64 of an inch and a number 15 bean, 15/64 of an inch. Beans are sized by being
passed throng passed through a series of different size a series of different sized screens. They are also
sorted pneumatically by using an air jet to separate heavy from light beans. Next defective beans are
removed. Though this process can be accomplished by sophisticated machines, in many countries, it is
done by hand while the beans move along an electronic conveyor belt. Beans of unsatisfactory size,
color, or that are otherwise unacceptable, are detached.
This strength includes over-fermented beans, those with insect damage or that are unshelled. In many
countries, this process is done both by machine and hand, insuring that only the finest quality coffee
beans are exported.
By each stage of its production, coffee is repeatedly tested for quality and taste. This process is referred
to as cupping and usually takes place in a room specifically designed to facilitate the process. First, the
taster usually called the cupper carefully evaluates the beans for their overall visual quality. The beans
are then roasted in a small laboratory roaster, immediately ground and infused in boiling water, the
temperature of which is carefully controlled. The cupper “noses” the brew to experience its aroma an
integral step in the evaluation of the coffee’s quality, After letting the coffee rest for several minutes, the
cupper “breaks the crust” by pushing aside the grounds at the top of the cup. Again the coffee is nosed
16
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
before the tasting begins. To taste the coffee, the cupper “slurps” a spoonful with a quick inhalation. The
objective is to spray the coffee evenly over the cupper’s taste buds, and then “weigh” it before spitting it
out. Samples from a variety of batches and different beans are tasted daily. Coffee is not only analyzed
this way for their inherent characteristics and flaws, but also for the purpose of blending different beans
or determining the proper roast. An expert cupper can taste hundreds of samples of coffee a day and still
taste the subtle differences connecting them.
As shown on table:1 above it is expected that Mr. Belayineh Abebe Agricultural Investment and Trade
Workcoffee project farming is going to undertake is coffee and spices farming for the purpose of
supplying the product to foreign markets. The expected annual yield to be collected from the farm is
shown on table 7 below.
Table2 Annual production capacities for Mr. Belayineh Abebe Agricultural Investment and Trade Work
coffee project farming.
As shown on Table : 1 above, at full scale development, it is assumed that for Mr. Belayineh Abebe
Agricultural Investment and Trade Work coffee project farming collects 11,000 quintals of coffee per
year at full operation.
18
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
The expected annual revenue from the sales of coffee is shown on table 3 below.
Table: 3 Annual production capacity for Mr. Belayineh Abebe Agricultural Investment and Trade Work
coffee project farming
The main activities to be accomplished and the tentative schedules for implementing the activities is
shown below
19
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
STRENGTH STRATEGY
Sales & Marketing – Currently holds largest Maintain and grow market share by improving
market share from the export items marketing and promotions both within and out of the
country.
Location- suitable agro-ecology for coffee Provide quality products in large amount to attract the
production and under construction of asphalt road coffee buyer
national coffee market centers
Skills – knowledge, skills and experience of Train and develop staff to deliver superior quality of
managers in running successful coffee farm products and services
businesses previously
Financial – owners’ access 30%to financial Fund training, marketing
resources and strong cash flow from operations
WEAKNESS STRATEGY
Location – capped capacity due to limited Investigate the option of negotiating acquisition of
investment land. additional land from adjoining area.
OPPORTUNITY STRATEGY
Economy – Well positioned to take advantage of Expand marketing and promotion and maintain prices
a strong economy, low interest rates and high at current market levels
disposable income
Physical Factors- public transport and Increase advertising to attract new clients
infrastructure in the direction of progress
20
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
Organizational Chart
General Manager
Technical assistant
Supportive staff
Forman
Daily laborer
21
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
Capital expenditure is equivalent to the total financial requirements of the project. In other words, they
are initial investment outlays required to enter operational stage. These capital expenditures are
constituted of fixed investment costs and initial working capital.
22
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
Fixed investment costs are expenditures on the required fixed assets. The major components of fixed
costs are constituted of expenditures on machinery and equipment. The rest will go to construction of
civil works and the acquisition of office facilities. According to estimates made by this project70.9%
fixed cost will be Birr 33,826,500.00
23
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
C Vehicles
1 Pick-up (D4D) Pcs 2 2,000,000 4,000,000
2 Track Pcs 1 2,200,000 2,200,000
Motor Cycle Pcs 2 150,000 300,000
Sub Total - - - 6,500,000.00
D Office Equipments
Chairs No. 32 500 16,000.00
Tables No. 32 1000 32,000.00
Computer No. 4 10,500 42,000.00
Printer No. 2 10,000 20,000.00
Shelf No. 6 5,000 30,000.00
Safe box No. 8 4000 32,000.00
Sub Total 172,000.00
Total 33,826,500.00
24
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
25
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
26
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
27
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
28
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
9. FINANCIAL EVALUATION
The planned investment cost needed to run the project will be secured from equity and from bank loan.
Of the total 47,765,520.00 birr required to run the project, 30% or 14,329,656.00 birr will be contributed
by the promoter and the rest 70% or 33,435,864.00 birr from bank loan.
29
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
As mentioned above 70% of the investment cost or birr 33,435,864.00 birr will be secured from loan
granting banks. Depending on the time duration and the rate of interest, the project may consider for
securing the loan it requires for its development activities. The Ethiopia development bank of Ethiopia
and the various private banks in the country would be considered as options for securing the loan.
Number of Payments: 60
30
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
31
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
10. PROFITABILITY
Based on the projected income statement, the project will generate profit beginning from first year of
operation. Annual government tax will also grow during the life of the project. The detail analysis is
tabulated below
32
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
The way coffee is grown and processed has profound environmental importance both locally and
internationally. This section focuses on four themes intimately related and which the project will put
measures in place: biodiversity and conservation of forest ecosystems; agro-chemical use; water
pollution from coffee processing; and soil quality. Each of these factories is critical to the environment
and the quality of coffee.
Bench Sheko´s forests are critical in protecting the atmospheric dynamics, water quality, and wildlife
species, as well as economically as reservoirs of germplasm which has multiple applications for food,
medicine, and industrial products. To preserve the Biodiversity & Conservation of forest ecosystems, the
project will employ a method of Traditional shade coffee systems.
Traditional, shade coffee production has been shown to be highly beneficial to biodiversity conservation
in tropical forest ecosystems. In South west Ethiopia, traditional coffee covers very significant areas
with closed canopy, fauna and flora species unique to the zone.
Traditional coffee is often integral to agro-forestry systems in which tree species are cultivated together
with the coffee and other agricultural commodities. Where geographic and market conditions are
favorable, economic returns can be achieved through sustained-yield timber production in association
with coffee. Agro-forestry systems, including those involving coffee, have potential to enhance the
economic and ecological stability of the area.
33
Mr. BELAYINEH ABEBE COFFEE PLANTATION PROJECT 2022GC
34
.