School Adama Girma Lammi
School Adama Girma Lammi
School Adama Girma Lammi
August, 2021
Finfinne, Ethiopia
Contents
1. Introduction..........................................................................................................................................................2
1
1.1. Background...................................................................................................................................................2
1.2. Historical Overview of the Ethiopian Education..........................................................................................4
1.2.1. Indigenous Education............................................................................................................................4
1.2 .2.Religious Education...............................................................................................................................5
1.2.3. Islamic Education in Ethiopia................................................................................................................5
1.3. The Introduction of Modern Education to Ethiopia.................................................................................6
1.3.1. During Italian Occupation...................................................................................................................7
1.3.2. Ethiopian Education During the communist Regime............................................................................7
1.4. Organization and Management Decentralization in Progress......................................................................8
1.4.1.Federal Government...............................................................................................................................8
1.4.2. Regional Government............................................................................................................................9
1.4.3. Zonal Administration.............................................................................................................................9
1.4.5. Woreda Administrations......................................................................................................................10
1.4.6. Kebele Administration.........................................................................................................................10
1.5. The Structure of the Current Educational System......................................................................................10
1.6. Access to all Levels of Education Improved..............................................................................................11
1.7. Investors Profile..........................................................................................................................................13
1.8. Location, Infrastructure and Premises Required........................................................................................13
1.9. Location map of the area............................................................................................................................14
1.10. The Economic Significance of the Project...............................................................................................14
1.10.1. Source of Employment......................................................................................................................14
1.10.2 Source of Government Revenue.........................................................................................................15
1.10.3. Contribution to the countries development plan................................................................................15
2. The Market Prospect..........................................................................................................................................15
2.1. Market Demand Potential..........................................................................................................................15
2.2. Past Supply and Present Demand...............................................................................................................16
2.3. Marketing Strategies...................................................................................................................................17
2.3. Educational Service....................................................................................................................................18
2.9. Sales Forecast.................................................................................................................................................
3. Organization and Structure................................................................................................................................18
4. Financial Requirement.......................................................................................................................................20
4.1. Fixed Investment.....................................................................................................................................20
4.1.1. Building and Construction...............................................................................................................20
4.1.2 Vehicles and Motors.............................................................................................................................21
4.1.3. Office Equipments...............................................................................................................................21
4.1.4. School equipments..............................................................................................................................21
4.2.1. Salary Expense.....................................................................................................................................22
4.2.2 Other Operating Expenses..................................................................................................................23
4.2.3. Pre- service Expenses..........................................................................................................................23
4.2.4. Summary of Financial Requirement...................................................................................................24
4.2.5. Sources of Fund and Loan Repayment Schedules...............................................................................24
4.3. Financial Statements...................................................................................................................................25
4.3.1. Balance Sheet.......................................................................................................................................25
4.3.2. Profit / Loss Statement.........................................................................................................................26
Environmental Impact of the project.....................................................................................................................27
2
I. Executive Summary
3 Nationality Ethiopian
5 Premises 5,000 M2
Required
6 Startup Capital Br. 25,000,000 from this amount 30% (7,500,000) is from the
owner’s equity and 70 % (17,500,000) from bank loan.
3
1. Introduction
1.1. Background
Human resources development constitutes the foundation upon which material development can
occur, and education represents a major form of human resources development. Besides, it is widely
believed that the expansion of educational opportunities is a keystone to the nation’s accelerated
socio-economic development. Education provides a fundamental base for all further human
development and its availability and quality are central to the human resource development of any
society. The aim of extending a basic level of education to all children, young people and adults
around the world has captured the imagination of all nations. It was a major outcome of the World
Conference on Education for All, held in Jomtien in 1990, and was reconfirmed in a series of
summits throughout the following decade.
The World Education Forum (2000) agreed on six EFA goals, which were considered to be
essential, attainable and affordable given that strong commitment are given to them by specific
governments and by international communities, The Dakar Framework for Action declared that by
2015, all children of primary-school age would participate in free schooling of acceptable quality
and that gender disparities in schooling would be eliminated. Levels of adult illiteracy would be
halved, early childhood care and education and learning opportunities for youth and adults would be
greatly increased, and all aspects of education quality would be improved. In the same year, the
Millennium Development Goals were agreed, two of which –universal primary education (UPE)
and the elimination of gender disparities in primary and secondary education –
Were defined as critical to the elimination of extreme poverty.
The goals of EFA are of enormous significance. Without constant and steady progress towards
them, development cannot be judged to be happening. At the Dakar Forum, the resolution made
plain that all parties should be accountable for their record in meeting the commitments they had
made. National governments agreed to dedicate themselves to securing the goals, while
international agencies pledged that no country thus committed would be prevented from achieving
them by a lack of resources.
4
The Ethiopian Government has long recognized that the realization of basic education is both a
necessity and a fundamental human right. It was the signatory of all the regional and global
proclamations and approaches to provide basic education for all during the latter part of the 20th
century. It was the signatory of the Universal Declaration of Human Rights, adopted by the United
Nations in 1948, which, asserted that ‘everyone has a right to education’, and which is re-affirmed
by subsequent international conferences and normative texts and sought to be achieved. It took part
in al the Regional UNESCO conferences in the early 1960s; held at Addis Ababa, Karachi, Santiago
and Tripoli; the Udaipur Conference on literacy and its subsequent charter in 1983; the World
Summit for Children and the Convention on the Rights of Children in 1989; the 1990 Jomtien
Declaration on Education for All and the 1999 Sub-Saharan Conference on Education for African
Renaissance and the 2000 Dakar Declaration which are all efforts that bear witnesses in the
realization of education as a basic human right world-wide.
The Dakar goals covered the attainment of Universal Primary Education (UPE) and gender equality,
improving literacy and educational quality, and were to be achieved within 15 years. However, the
gender goal was judged to be particularly urgent –requiring the achievement of parity in enrolments
for girls at primary and secondary levels by 2005, and of full equality throughout education by
2015. According to the EFA declaration, the gender parity goal is to be achieved this year (2005)
Universal access to basic education remains an unfulfilled pledge in Ethiopia. The hopes and
aspirations to universalize basic primary education remains a matter of great concern at the dawn of
the 21st century. Millions of children in Ethiopia still fail to gain access to schooling, and even
larger numbers among those who do enroll leave prematurely, dropping out before the skills of
literacy and numeracy have been properly gained. A majority of such children are girls. As a result,
the scourge of illiteracy still affects more than 60% of adults, the majority of whom are women.
Although commendable effort has been made to improve the quality, equity and efficiency of the
system at all levels, there are indicators that they are further worsened.
Thus it is high time to critically analyze how near or far Ethiopia is in achieving EFA goals by
trying to answer the following leading questions:
1) How near or far Ethiopia is from the achievement of EFA goals
2) Is the current education policy framework adequate for achieving EFA goals
3) What are the efforts so far made by the Ethiopian Government towards the achievement of EFA
Goals
4) What are the major problems encountered in achieving the goals
5
5) What policy options can facilitate the achievement of EFA goals
The primary purpose of this study is to critically analyze the extent to which EFA goals are being
addressed and in Ethiopia and there by to recommend policy options for achieving the goals. The
paper summarizes recent progresses and the remaining challenges in the education sector and
presents policy options for improvement. The study is largely based on document analysis.
Among the six EFA goals, emphasis is given to achieving UPE, eliminating gender discrimination
and improving education quality and efficiency until 2015. The remaining two EFA goals -,(1)
Levels of adult illiteracy would be halved, and (2) early childhood care and education and learning
opportunities for youth and adults would be greatly increased- are not purposefully included in the
study for they can not be by any means achieved in the target year. The Ethiopian literacy rate is
currently below 30% and the GER for pre-school is only 2.2%. The focus is mainly on Policy
framework, educational decentralization, access, equity, quality and efficiency. The paper stats with
a brief overview of the history of educational development in Ethiopia to offer a better
understanding of the developments and challenges of education in Ethiopia,
6
1.2 .2.Religious Education
Ethiopia’s early Christian heritage represents a second important element of Education in the country.
Especially in the northern, North-western and central Ethiopia, Christianity has thrived for more than
1500 years. In about the 4th century, the Ethiopian Christian church established a comprehensive system
of education that provided Ethiopian cultural, spiritual, literary, scientific, and artistic life (World Bank,
1988, p. 11). The church in Ethiopia was able to provide a sophisticated and peculiar type of education
that takes as many as 30 years to complete. Like church education in other parts of Christendom, the
primary purpose of the Ethiopian church education was to prepare young men for the service of the
church as deacons and priests. Moreover, in its long history of existence, church education has served as
the main source of civil servants such as judges, governors, scribes, treasures and general administrators
(Teshome Wagaw 1979, p.11). In spite of its long literary heritage, which could have been used as a
basis on which to build an educational sphere unparalleled in Africa, church education in Ethiopia has
played a limited role in the development of the society in general and the offering of education in
particular? Unlike church education in many other regions, its access in Ethiopia was limited to only a
few people and the country basically remained “the land of the thumb print (the national literacy
campaign co-ordinating committee, 1984,p.3). Besides, this limited church education was unevenly
distributed. It flourished only in the north and north eastern part of Ethiopian (Ayalew Shibeshi ,
1989,p.31).
Moreover the Ethiopian church, which up to the end of the 19 th century had a virtual monopoly on
education, strongly opposed the introduction of modern public education in the country. The Ethiopian
church feared the undermining potential of a state school system by European teachers (Tekeste negash,
1990,p.1). The first attempt to open schools of a European type made by missionaries in the 16 th century
and in the 17 century were collapsed by a tremendous opposition from the Ethiopian church circle who
th
feared the attempt made to convert the country to Catholicism. All attempts repeatedly made after those
too were of no avail. Generally, until the end of the ninetieth century, education was totally left in the
hands of the church.
7
Like the church, the mosques in the Moslem areas had a parallel function in running chronic schools
starting from the 7th century in Ethiopia. But unlike the church schools, the koranic schools were
maintained by the local committees themselves and received no state assistance of any kind
(Markokis, 1994). The lack of assistance from the state and the opposition from the church limited
the operation of such schools only to the centers of Islamic faith where community support was
available (Ayalew Shibeshi, 1989.p.31).
Some of the young Ethiopians who were sent aboard by both the government and the religious
institution come back with the desire of modernizing their country. They used the knowledge they
had gained in the course of their modern education and tried to implement it particularly for the
progress and prosperity of their country. Thus, the beginning of modern education in Ethiopia is
directly related to the advent of foreign missionaries in the country. These missionaries opened
schools and instituted modern education alongside their religious institutions in all the places where
they were accepted or come into agreement with the feudal class.
8
Nevertheless, the establishment of modern schools was speeded up beginning with the turn of the
20th century owing to the efforts of Emperor Menelik and Ethiopian intellectuals who had returned
from abroad. A proclamation encouraging the people to give greater emphasis for modern education
had also been issued in 1898 (Blaten Geta Mahteme Selassie Wolde Meskel, 1962. Pp.600), which
laid down the foundation for the spread of modern education in the country. Modern education
officially commenced in 1908 with the opening of Menelik II School in Addis Ababa, marking a
significant step in the history of education in Ethiopia. Soon after, Menelik himself opened three
more schools one each in Harar, Dessie and Ankober. Following his examples, the regional
governors also opened schools in Yirgalem, Gore and Harar. Mainly because of the opposition of
the clergy, progress was very slow.
9
will provide free education, step by step, to the broad masses. In the program, it was stated that
education will intensify the struggle against feudalism, imperialism, and bureaucratic capitalism.
Under this new socialist state, Ethiopia's educational system was changed dramatically. One of the
changes that occurred was the governments’ aims of education in Ethiopia. The government's newly
stated goals for education were now (1) education for production, (2) education for scientific
consciousness, and (3) education for political consciousness
These educational reforms were influenced mostly by the Soviet Union which had similar systems
in their country (Britanica, 1996, 71). Soviet educational advisors entered Ethiopia soon after the
revolution to make more reforms. Poly-technical education familiarized children with the important
branches of production; including the manufacturing of machinery or food, and acquainting them
with first-hand practical experience, was one of the Soviet's reforms in Ethiopia. Along with this
Soviet influence, many Ethiopians were taken to the Soviet Union or Eastern-bloc countries for
higher education.
10
1.4.2. Regional Government
A series of proclamations made by the Federal Government, culminating in the 1994 Constitution, lays
the basis for devolution of decision-making power and responsibilities to the nine regional governments
and two City administrations. The constitution assigns extensive powers to the regions. Each region can
establish an administration that advances self-government and democratic rule in accordance with the
Federal Constitution, enacts the state constitution and other laws, formulates and executes economic,
social, and development policies, strategies, and plans, administer land and other natural resources
found in its territories, levies and collects certain taxes not reserved for the Federal Government, designs
standards for state civil service conditions and pay, and maintains state level security forces. The
Regional Council, elected by the citizens of the region, makes region-specific legislation and approves
budget and development strategy. All regions have sector bureaus.
Specific information on which line ministries would be affected by the restructuring of the zones, and
how, is not yet public information. But discussion with regional and zonal Government officials
consistently referred to the future of the zones as a coordinating body, and that service delivery would
be strengthened at wereda level. Discussion with the government officials also made it clear that only
six department level offices will be maintained at the zonal level, which include (1) Capacity Building
Branch office (consisting Education, Health and Civil Service as a desk), (2), Administration main
Office, (3) Rural Development Branch Office (consisting desks of Agriculture, Water, Mineral and Food
security as required), (4) Trade, Industry, and Urban Development Main Office (with desks of Road and
Transport and Town Development), (5) Youth, Culture and Sport Branch office, and Bureau of Finance
and Economic Development.
11
1.4.5. Woreda Administrations
Constitutionally, Woredas, the lowest level of elected, full-time government are the most important unit
of sub-national government. They consist of elected council and a set of sect oral offices, which serve as
implementing agencies and contact points with the communities. Recently, the Ethiopian government
has embarked on a decentralization process, which will bring decision-making power to wereda level.
Accordingly, the woreda level will be reinforced and the staff will be increased. Of the government
budget, 85% will be directly allocated to the woreda level. Ongoing efforts which are already well
underway include the decentralization of responsibilities to woredas, the assignment of expenditure and
revenue responsibilities, the transfer of regional and zonal staff to woredas, as well as plans for
optimizing local revenues.
Prior to the Education Reform of 1994, general education was divided into primary (1-6), junior
secondary (7-8) and senior secondary (9-12) with national examinations given on completion of
each level. The current curriculum is offering 10 years of general education consisting of 8 years of
primary education and 2 years of general secondary education (9-10) with the second cycle of
secondary education (11-12) which prepares students for continuing to higher education. Primary
education is divided into two cycles comprising grades 1 through 4 of basic education and second
cycle of grades 5 through 8 of general primary education.
12
According to the New Education and training policy of 1994, there will also be a system of
technical vocational training which will be offered to the graduates of each cycle.
The growth in enrolments has in turn increased the Gross Enrolment Ratio (GER), a common
indicator for measuring coverage, at all levels in the system. The increase in primary enrolment has
been particularly remarkable. GER for complete primary level (1-8) is increasing every year. In
2003/04, the primary school-age population of Ethiopia was estimated to be 13,950,688, among
which 9,542,638 children were enrolled in both program (regular and evening programs) of primary
school As can be seen from the table below, in the past 10 years GER has been increasing at
alarming rate in both sexes. The GER for the primary schools increased from 30.00% in 1994//95 to
68.4% in 2003/04. In 1994/95, among school age children, 70% were out of school. However, in
2003/04, this is reduced to only 31.6%, which is an encouraging achievement.
Year Primary Year 1st Cycle (1-4) Primary 2nd Cycle (5-8) Both cycles (1-8)
Male Female Total Male Female Total Male Female Total
1994/95 34.0
1999/00 88.6 61.0 75.0 31.9 19.3 25.7 60.9 40.7 51.0
2000/01 95.3 70.2 83.0 38.3 22.9 30.8 67.3 47.0 57.4
2001/02 96.2 73.3 84.9 45.4 27.4 36.5 71.7 51.2 61.6
2002/03 94.6 73.5 84.2 52.5 31.9 42.4 74.6 53.8 64.4
2003/04 95.2 78.3 86.9 57.0 36.9 47.1 77.4 59.1 68.4
Source: Education Management Information System, (EMIS), Ministry of Education. 2005, Addis Ababa
13
Although it is clearly observable that the GER for primary education, which was only 30% in
1994/95, is nearly more than double (68.4%) in 2003/04, it is also quite clear that many children
(22.6% of male and 41.9% of female) are still out of school.
The increment for females is also encouraging. GER for female students was below 20% 1994/95
and this was raised to 59.1% in 2003/04. There is significant increase of gross Enrolment for girls at
the first cycle primary schools, which is increased from below 20% in 1994/95 to 78.3% in 2003/04.
As indicated in the table, for the last five years (1999/00-2003/04), the Gross enrolment Ratio
(GER) for the first cycle primary schools (1-4) has increased by 11.9%, while the second cycle
( grades 5-8) has increased by 21.4%. Overall the GER for the whole primary level (1-8) has
increased by 17.4 %.Although this is an encouraging sign towards the achievement of the universal
primary education by the 2015, GER is not good indicator of primary school coverage for it
includes the over- and under-aged children. One of the key criteria for UPE is the achievement of
Net Enrollment Ratio (NER) close to 100%. NER is the best way of measuring school coverage and
refined indicator of access. Only countries with high intake levels of official school age will achieve
the goal in these terms.
Gross and Net Enrollment Ratios of primary schools by Regions in
2003/04
Region Gross Enrolment Net Enrolment Ratio (NE
Ratio (GER
Male Female Total
Addis Ababa 142.6 90.3 97.6 94.0
Gambella 106.6 89.6 54.2 75.2
Harari 100.5 91.7 72.9 82.5
Ben-Gumuz 100.5 86.3 65.2 76.0
Dire Dawa 83.2 67.6 52.8 60.4
Tigray 80.6 63.6 68.7 66.1
SNNPR 74.2 74.2 52.6 63.5
Oromia 72.7 70.7 52.4 61.6
Amhara 61.8 54.6 53.1 53.9
Somalia 15.1 14.8 7.8 11.6
Afar 14.8 12.6 9.0 11.0
Notational 68.4 62.9 51.8 57.4
Source: Education Management Information System, (EMIS), Ministry of Education. 2005,
Addis Ababa
14
1.7. Investors Profile
The owner of the project has been undertaking different business activities for many years.
During his stay in business he has been accumulated diversified skills and has also adopted
working with many people. Hence, it is this accumulated experience which initiates him to
construct school in newly growing zone of Oromia Adama town.
The regional state government has been exerting his maximum effort to expand investment
opportunities in the region so as to foster the economic development of the region and subduing
the region’s big enemy that is the trap of poverty. Therefore, the government has been preparing
a viable business environment to attract many domestic and foreign investors so that the dream
of making poverty history turns to be true. Hence it is this viable investment policy which invited
owner to develop the interest and motivation of opening the envisaged school project in Adama
with the name of “Kindergarten and Primary school’’.
3 Office 150
6 Library 100
Total 3,500
15
1.9. Location map of the area (Adama)
17
primarily due to the commitment of the Federal and Regional Governments, and the other
stakeholders involved in education sector development initiative to achieve Universal Primary
Education (UPE); Goal 2 of the Millennium Development Goal (MDG).
Ethiopia is such a country. Even at the height of Ethiopia’s school expansion efforts in the 1970s
and 1980s, the gross enrollment ratio, or GER, for primary school did not surpass 36 percent,
significantly below the African norm of 70 percent.2 Both historical and recent evidence suggest
that supply-side constraints cannot alone account for the low primary school enrollment ratio in
Ethiopia. A recently completed education sector review in Ethiopia points to several factors that
could imply critically low demand for basic schooling outside urban areas, such as:
A drop in the primary GER from 36 percent to 22 percent over the last five years;
Underutilized capacity of schools in some rural areas;
Parental/community expression of a lack of interest in and support of schools;
Destruction of a large number of schools by the communities they are supposed to
Serve.
Parents, teachers, and administrators interviewed by the sector assessment team cited several
reasons to explain the low participation rate of children in primary school, most of which relate to
demand-side or household factors.
19
2.3. Educational Service
Though the project has no direct product which is tangible it will render educational service fair cost.
Year 1 2 3-10
As clearly shown in the organizational structure, the school has three sections under the general
manager. These are the Accounting Department, The Marketing Department, and The General
Service Department. Under the Accounting Department there are Accountants and cashers that will
collect money from the customers. The marketing department is accountable for handling the
customers of the project in its different sections, and it is consist of marketing officers and the
waiters. Finally the general service consists of the purchaser, stock keeper, drivers, Janitors and the
guards. Hence the following section deals with the duties and responsibilities of each Section.
20
a. .The General Manager’s Duties and Responsibilities
He will plan, organize, direct and control the overall activities of the project.
He will devise policies and strategies that will enable the project to be profitable.
He will incorporate modern technological innovation that will facilitate the service delivery
of the project and increase customer’s satisfaction.
He will plan, organize, direct and control the human and non-human resources of the project
so as to achieve the short and long run objectives of the organization.
b. Accounting Department
The Accounting Department of the project is responsible for undertaking the following
activities
Will plan, organize direct and control the financial transaction of the project by using the
entire necessary document.
Will develop sound financial control system by developing modern financial control
systems.
Will prepare the annual financial statements and prepare condensed reports for both the
General Manager and other concerned government body.
21
e. Future Development and Exit Strategy
Every business undertakings be it large or small should have to have future development plan. It is a
plain fact that business activities are undertook in a dynamic and turbulent environment. Hence, to
overcome or minimize the risks of uncertain future businesses should devise effective strategies that
enable them to be successful in their operation. Likewise the envisage school project has devised
strategies to overcome the future risk of operation. The first strategy is diversification of its
activities to different other business forms. The second future development plan of the project is
expanding the branches of the project in many parts of the country. Finally, marble manufacturing
will sale its share so that the project build its financial position.
4. Financial Requirement
The financial resource is a prime resource for undertaking any activities. Hence, for implementing
this “project”, a total of 25,000,000 Eth birr is needed. From this total cost 30% 7,500,000 birr will be
covered from the owner equity and the rest 70% 17,500,000 birr will be financed from bank loan at the prevailing
interest rate.
22
4.1.2 Vehicles and Motors
No Description Meas. Qty Unit cost Total cost
1 Mini Bus no 1 450,000 350,000
2 Ambulance “ 1 350,000 350,000
3 Generator “ 1 50,000 50,000
Total 750,000
23
4.2. Operating Expense
N.B. Concerning the qualification of employees the teachers have diploma and above and other employees
have 12 completed only the guard, drivers and janitors are unskilled. Generally, this project deemed to
employ 56 individuals on permanent bases. From this total employment generated 28 are unskilled and 28
are skilled.
24
4.2.2 Other Operating Expenses
No Description Monthly Annual Consumption
consumption
1 Electricity 1,000 00 12,000 00
2 Telephone 1,000 00 12,000 00
3 Water 6000 00 72,000 00
4 Fuel 8,640 00 103,680 00
5 Detergents 1,000 00 12,000 00
6 Stationeries 500 00 6,000 00
7 Repair and maintenance 600 00 7,200 00
9 Miscellaneous expenses 1,000 00 12,000 00
10 Insurance Building -
11 Uniform of teachers 00 20,000
12 Different stationeries 20,000
13 Insurance Vehicles& Motors 200,000
Total 00 750,000 00
25
4.2.4. Summary of Financial Requirement
No Description Cost
1 Fixed Investment
1.1 Land, Building and Construction 7,000,000 0.00
1.2 Machines and Equipment’s 5,500,000 0.00
1.3 Vehicles and Motors 750,000 0.00
1.4 Office Furniture and Equipment 500,000 0.00
Total Fixed Investment Cost 13,750,000 0.00
2 Operating Expense 0.00
2.1 Raw Materials Purchase and Products 5,000,000 0.00
2.2 Salary Expense 2,500,000 0.00
2.3 Other Operating Expense 750,000 0.00
2.4 Pre-operating Expense 500,000 0.00
Total Operating Expense 8,750,000 0.00
Contingency (Lump sum) 10% 2,500,000
Total Investment Cost 25,000,000 0.00
Depreciation
S Original Value In Depreciation rate in Depreciation Per
Description
N Birr % year
Construction and Civil
1 7,000,000 5 350,000
Work
2 Machines & Equipment’s 5,500,000 15 825,000
3 Vehicles 750,000 20 150,000
4 Office Equipment 500,000 15 75,000
Total 13,750,000 1,400,000
27
4.3. Financial Statements
4.3.1. Balance Sheet
Balance Sheet
Asset
Current Asset
Cash 3,750,000
Inventory of raw materials and inputs 5,000,000
Total Current Asset 8,750,000
Fixed Asset
Land, Building and Construction 7,000,000
Machineries and Equipment’s 5,500,000
Office Equipment 500,000
Vehicles 750,000
Total fixed Asset 13,750,000
Total Asset
Liability
Account payable 17,500,000
Owners Equity 7,500,000
Capital
Total Liability & Owners’ Equity 25,000,000
28
Cash Flow Statement
Particulars Year0 Year I Year II Year III-XI
A. Cash Inflow 0
· Own equity 7,500,000
· Bank loan 17,500,000
· Depreciation 0 1,400,000 1,400,000 1,400,000
· Net profit 0 24,936,100 27,429,710 30,172,681
Total inflow 25,000,000 26,336,100 28,829,710 31,572,681
B. Cash outflow 0
· Fixed capital 13,750,000
· Working capital 8,750,000
. Contingency (Lump sum) 10% 2,500,000
· Loan repayment 1,750,000 1,575,000 175,000
Total outflow 25,000,000 1,750,000 1,575,000 175,000
Net inflow (A-B) 0 24,586,100 27,254,710 31,397,681
Cumulative balance 0 24,586,100 27,254,710 31,397,681
Assumptions
Salary and operating expenses expense increases by 1% in year 2 and remain the same.
As clearly the cash flow statement shows the promoter of the project has sufficient amount of
money that enable him pay the bank loan with in short period of time and invests in other business
of his interest.
29