Crusher
Crusher
JAN/2024
DIRE DAWA
Content
2. Background……………………………………………………………………………2
2.1 General ………………………………………………………………….......2
2.2 The region; region …….…………………………………………….…...…..3
2.3Economic Activities ………………………………………………………….6
1. EXECUTIVE SUMMARY
2
This profile envisages the establishment of Quary Site and Crusher Project. The location
of the proposed project is Dire Dawa administration. It is estimated total area is around
20,000m2 and believed to be obtained according to the existing city master plan and urban
The total investment capital of the project is estimated to be Birr 50,000,000 of which Birr
49,000,000 is allotted for fixed investment while the remaining Birr 1,000,000 will be
used as initial working capital. The total cost needed for the realization of this project will
be covered by owner.
The financial analysis of the proposed project over the first 10 years of its operation
indicates that it can generate an average net profit of birr 780,328 third year. Besides
creating 21 permanent and 38 temporary jobs for local people, it also contributes its share
to the growth of the regional economy through taxes paid on revenue and others, i.e
3
2. INTRODUCTION
A good investment climate fosters productive private investment. Investment is the engine
for growth and poverty reduction. It creates opportunities and jobs for people. It expands
the variety of goods and services available and reduces their cost to the benefit of
consumers. It supports a sustainable source of tax revenues to fund other important social
goals. Moreover, many features of a good investment climate including efficient
infrastructure, courts, and finance markets improve the lives of people directly, whether
they work or engage in entrepreneurial activities or not. Improving the investment climate,
the opportunities and incentives for firms to invest productively, create jobs, and expand is
the key to sustainable progress in attacking poverty and improving living standards (World
Bank, 2005).
Despite the fact that, the significant role the private sector would play in promoting
national and regional development in the past few decades in Ethiopia, the prevailed
policy environment that has highly discouraged the participation of private investors both
foreign and domestic was made the potential to be far from relaxation. This has resulted in
hindering national and regional socio-economic progress in almost all sectors of the
economy revealing the existing low productive capacity of the economy and significant
socio economic losses in various dimensions.
Recognizing the extent to which the past policy environment has highly impeded the
development of the national economy and the necessity to promote private sector
participation in various of investment ventures that are believed to be, more rewarding and
compatible with me current national and regional development objects and priorities the
new investment policy in the country has open the wider opportunity for private sector
participation.
Based on this, at present the private sector has started to mobilize and invest their
knowledge and financial resources in various investment activities, which they assumed to
be beneficial for them and to the country.
4
Background
2.1 General
After long years of civil war and poor socio-economic development, Ethiopia has
embarked upon structural change to repair the damage done to the economy by the
protected civil war and bad policies. With a total population of over 70 million Ethiopia
stood as the fourth largest in size and the second most populous nation in sub-saharan
Africa, the Ethiopia economy features peasant dominated agriculture as the mainstay of
the economy with GDP share of about 50% and accounting for over 85% of export and
total employment. The countries export is dependent on primary agricultural commodity,
coffee, hide, skin and accounting nearly 60% of the foreign exchange earnings.
The share of the manufacturing sector is minimal with a share of 4.5% of the total GDP.
On the other hand, the merchandise import of the country constitutes food, energy other
consumable goods, in intermediate and capital goods. The share of capital goods is a mere
30%^ of the aggregate and export shows that the former is increasing much higher than
the latter. Importing was climbing with an average annual growth rate 0f 4.8% while that
of export was 3.8%.
Though the country’s economy has been overshadowed by two decades crisis, it possesses
a considerable potential for development. The country’s development potential lies on the
huge work force, arable and nature resources. It can be said that the overall national
situation resembles a paradox when viewed to the actual living standard and the potential
that could alter it. The basic reason for this situation was the bad polices and strategies
selected by the former regime and added to these were the abused practices of
implementing them. With the end of the command socialist economic system, the new
government was faced with numerous social and economic problems. Above all the
government has to face the task of engineering economic recovery to address the long-run
needs of sustainable economic growth and development. To that end, the economic reform
measures were taken to reduce macro economic imbalances, to liberalize trade, to
decentralize economic management and most important of all, to lift the restrictions
5
imposed on the private sector. This favorable policy environment has played a crucial role
to attract private investment in the country and it is to benefit from this situation that the
owner of the project came up with idea of establishing real-estate development project to
be established in Dire Dawa Administration.
Dire Dawa administrative council is located in the eastern part of Ethiopia between 9 0 27'
and 90 49' North latitude and between 410 38' and 420 19' East longitude. In the north, west,
and east it is bordered by the Somalia national regional estate which is in the south it
shares a common boundary with the eastern Hararge zone of the Oromia Natinoal regional
State. It has a total area of 1997km 2 out of which is 187km2 is urban and the remaining
1790km2 is rural.
The climatic condition of the region is characterized by a relatively warm weather and
thus it fall in the semi arid agro climatic zone. The average maximum and minimum
temperature are 31.40 and 18.10c respectively. In relative terms May, June, July are the
hottest months of the year while November, December, and January are the coldest
months. The estimated average annual rainfall is round 603 mm. regarding the topography
of the region 25% hilly, 45% is sloppy and 30% plain. The major source of water for both
the urban and the rural population is ground water.
There is a large untapped potential of ground water, estimated well over 20 million cubic
meters, can be developed and used for irrigated farming in the vast plains of the fertile soil
around assoliso and melkajebdu. The region is also known as for its mineral resource
potential. A variety of nonmetallic and construction minerals, the reserve of which is
known are round within easy reach from the town of Dire Dawa. A high quality sand,
marble, limestone, sandstone is some of the construction minerals, found in abundant
quality. Non-metallic minerals found in the region include Mica, Garnet, Feldspar,
6
limestone, marble etc. The metallic mineral available in the region includes Iron, Copper
and Galena.
Population Characteristics
According to 1994 census conducted by the central statistical Authority (CSA) the total
population of the DDPA is projected to reach at 383,529 in July,2005, out of which
192,095(50.1%) are male and 191,434(49.9%) are female. The majority of the population
resides in urban areas, i.e 283,773 (74%) and the remaining 99,756(26%) lives in rural
areas. Out of the total urban population of 283,773, the males constitute 142, 131(50.1%)
where as the remaining 141,663 are females. There are also 49,964(50.1%) males in the
rural areas out of the total rural population of 99,756, and the balance 49,792(49.9%) is
females. The population density of the DDPA estimated to be 316.13/km 2. The urban area
of the administration is highly populated, i.e about 16,050.5- person living/ km 2. The rural
area is sparsely populated; about 83.44 persons live per km2.
The eastern and western parts of the administration densely populated relatively than the
northern part, which dominantly inhabited by pastoralists. The average household size
from DDPA, based on the 1994 census, is 4.7 persons per household. Rural areas have
larger household sizes (on the average exceeds by 1.2 person per/household sizes in urban
and rural parts of the administration are 4.4 and 5.6 respectively.
Based on various assumption made with regards to fertility, mortality and urbanization,
the population of DDPA is estimated to reach 775, 964; 811, 837 and 867, 123,
respectively by the year 2030 (low variant, Medium variant and high variant). The
7
population of the administration is, thus expected to double within the coming 20 to 25
years.
The Oromo constitutes the majority of the population of the administration i.e 48%. The
next largest ethnic group is Amhara followed by the Somali comprising 27.7% and 13.9%
of the population, respectively. Guragie, Tigre, and hararge constitute 4.5 %, 1.8% and
1.7%, in that o order. The five largest ethnic groups found in urban areas of the
administration are also amhara, oromo, Somali, Guragie and tigre. The oromo and
Somali comprise the overwhelming majority in rural areas making up 85% and 14.3% of
the rural population, respectively.
According to the 1994 census, activity rate for the administration in general and for urban
and rural population were 60.6%, 55.25% and 73.9%, respectively. Trends on the
economically active and inactive population of the administration also shows that the
activity rate more or less remained stable for the administration in general and the urban
centers in particular but slightly increased for rural area and reached at 61.8%, 55.5% and
77.56%, respectively in the year 1999. Economic activity rate of the urban part of the
administration has also slightly decreased and stood at 54.2% in the year 2003. The rural
part of the administration is predominantly agrarian, and therefore, the majority (82.0%) of
the economically active persons found to be skilled agricultural and fishery workers in the
years 1994.
However, the overwhelming majority of the population lives in urban areas; and among
the economically active persons in the urban areas, service workers and shop and market
sales workers group ranked first constituting 30% followed by those engaged in
elementary occupation, and craft and related trade workers group making up 22.9% and
12.8%, respectively in the year. About a decade later, in the year 2003, elementary
occupation took the lead constituting for 35.43% followed by service, shop and market
sales workers, and crafts and related trades accounting for 22.1% and 16.63% respectively.
The total unemployment rate for DDPA reported to be 24.1% in the year 1994. The
8
unemployment rate for male and females were 20.65% and 28.9%, respectively. About 10
years down the road, the unemployment rate in urban areas increased by about 2.6% and
reached 38% in the year 2003.
A. Tourism
Dire Dawa has been one of the important tourist destinations of Ethiopian cities. The
assessment on the attraction sites in the city of Dire Dawa and its neighboring regions has
indicated that there is an immense potential that can promote the development of tourism
industry in the eastern region of Ethiopia. Dire Dawa can serve as a tourist and tourist
transit center thereby benefiting from the attraction sites located in Dire Dawa and its
neighboring regions by developing tourism. A part from the good scenery of the city
itself, several tourist attraction sites are available inside the city. The city of Dire Dawa by
itself would continue to be an important resort place especially for Djiboutian during the
harsh climatic conditions in Djibouti. This can be improved if concerted and multi-faceted
actions are made to create favorable conditions that would allow Djiboutian or other
visitors to say in Dire Dawa for a relatively long period. This wills in-turn enables the city
to acquire multiplier economic benefits associated with the tourism industry.
The presence of important natural, historical, cultural, and religious sites in close
proximity to the city is crucial for the development of the tourism industry. The location of
the famous Kulibi Gabriel Church and the ancient town of Harar in close proximity to the
city of Dire Dawa has contributed to the development of tourism in the city. The existence
9
of several indigenous ethnic groups in Dire Dawa is also a valuable potential as their
various social and cultural identities may be the center of attraction for ethnic tourism.
B. Infrastructures
Dire Dawa is relatively equipped with good infrastructure facilities necessary for the
expansion of industrial and trade activities. In addition to the already existing capacity,
many of the infrastructures supplying government institution had already began or have a
further plan to enlarge their capacity to meet future demands of the development activities
in the region. Thus, one can say that the city has a relatively:
Adequate water supply – the presence of rich groundwater in the city assumed to provide
adequate water supply in the city and its surrounding areas,
Reliable power supply – Ethiopian electric power corporation (EEPC) is the main electric
power supplier in Ethiopia and the corporation applies two different power systems;
namely, the inter-connected system (ICS) and the self contained system (SCS). The ICS is
supplied from seven hydro powers/13 diesels and one geothermal station. The SCS
consists of three hydro power and a the number of isolated diesel generators. Dire Dawa is
within the ICS and power is distributed to the town from three substations; namely, the
Sabian, the Legehare, and the Hanz substations. There are 18,649 subscribers in the year
2004/05, of which 15,911 (85%) are residences whereas the balance 2,738 (15%) was
subscriber by the various industries found in the town, businesses and government
organizations. EEPC had started to supply electric power to the rural areas of the
administration as of 2007.
10
Education:- There are 74 primary, 9 secondary and 20 kindergarten schools in DDPA. Out
of the primary schools, the government owns 52 whereas the community, religious
institutions, and the private sector own the remaining 20 schools. Out of the 52
government schools, 38 of them are located in rural areas, i.e., 73%. From the total
number of primary schools, however the share of rural areas is 49% and the remaining
51% are located in Dire Dawa town. All of the secondary schools are found in the Dire
Dawa town . all of the secondary schools are found in the Dire Dawa town and the
government owns two of them while the rest are privately owned. All the kindergartens
are also located in Dire Dawa town (education Office of DDPA). Moreover, there are two
technical and vocational schools owned by the government, five private colleges, and a
university, i.e., an extension of Haramaya University in Dire Dawa town and Dire Dawa
University.
The total number of students enrolled in primary education in 1997 E.C. are 49,422: and
27,475 of them (55.6%) are male while the remaining 21,947 (44.4%) are female. Out of
the 49,422 students registered in the year 2004/2005, 11,434 students (22.8%) are found in
rural areas and the balance 37,988 (73.2%) are in urban areas. There are 7,088 students in
the first cycle secondary schools (Grade 9-10) of which 3,847 (54%) are male and the
balance 3241 (46%) are female students. The number of registered students in the second
cycle secondary schools are 1,009 and 401 pf then, i.e.< 40%, are male while the
remaining 608 (60%) are female students. The total numbers of students in both cycles,
thus, are 8,097 in 2004/2005 academic year.
The Gross enrollment Ratio (GER) in primary education in the DDPA was 72.7% in the
year 2003/04. There is a remarkable gender and urban-rural disparity in GER. The GER
for males and females show a big gap favoring the males, especially in rural areas. The
GRE for males in the Administration is 82.5% whereas that of females is 62.5% in
2003/4:i.e., The gap widens in the rural areas and the GER for females is only 29.6%
while that of males is 71.9%. The gender gap in urban areas is relatively better and stood
at 88.3% and 79.2% for males and females, respectively: but still far from being equally
11
proportional. There is also disparity between urban and rural areas where the GER for
urban and rural areas being 838% and 51.8%, respectively.
The GER for secondary education is also extremely lower than the rate achieved for
primary education, and it stood and 20.64% both for males and females: and 26.04% and
15.01%, respectively, for males and females in the year 2003/04. The NER for primary
education if DDPA is 59.8% indicating that only 59.8%s of the relevant/appropriate age
group for primary education attends school. This ratio for male and female students is
66.9% and 52.4%, respectively. The NER for secondary education is also low and stood at
18.8% for the Administration: 25.75% for males and 14.9% for females.
The dropout rate in primary (1-8) education, in the administration for the year 1996 E.C.
was 8.4%. the dropout rate for males in marginally higher than female, the rate being 8.5%
and 8.2%, for males and females, respectively. Repetition rates for the Administration
were also reported to be 3.9%.
There were 1, 029 and 146 primary and secondary school teachers, respectively, in 1996
E.C with different qualification. According to the MOE, 88.2% of male and 95.4% of
female teachers in the administration were certified teachers in 1996 E.C in the first cycle
primary school. The proportion of certified teachers was 62% and 59.3%, respectively, for
male and female teachers in second cycle primary schools. About 75.4% and 37.5% of
male and female teachers respectively were also qualified teachers in secondary education.
Banking and Insurance services: - all government as well as most private financial
institution found in the country operates in the administration and has branches in Dire
Dawa town.
4. Project rational
Conducive socioeconomic development policy and stable political environment are vital
for a country to attract private investors. The most important reason for establishing this
project rests on the very fact that there is no sufficient quarry site and crusher that satisfies
the blooming demand for construction in the region.
12
5. Description of the project
The proposed project is aimed at the provision of quarry site and crusher manufacturing.
The construction component is the main activity in the investment phase of the project.
This component include the construction of shade for machineries, office, toilet and
shower rooms, guardhouse, compound fencing.
The next task is planned to be the procurement of the necessary machineries and office
furniture's. In general, the project is planned to be fully completed in one-year time and it
will enter the production phase in its second year.
The project is located in Dire Dawa town. The total area of land required for the
establishment of this project is 10,000 m 2. The total lease cost of the project is birr 19,780
of which 10% (birr 1,978) will be paid at the beginning.
13
9. Detailed investment cost
12.1 Fixed investment cost
Construction Cost
This includes construction of shade for machineries, office, toilet and shower rooms,
guardhouse and compound fencing. The total construction expense is estimated to be
35,710,700 birr.
No Description Unit Qty unit cost Total
Total 1,710,700
14
3 Shovels No 2 5,325,000 1,650,000
Total 1,220,000
Office furniture
The total cost of Office furniture's is estimated to be 5,220 birr
4 Stapler No 1 70 1150
5 Puncher No 1 80 1170
Total 15,220
15
No Item Unit Qty Unit cost Total cost
4 Others 315,000
Total 1,220,840
Total 10 818,800
c. Utility Consumption
16
No Description Unit Qty Rate in Total
birr
Total 411,332
Total 182,678
Description 1 2 3 4 – 10
17
6
Major assumptions
The project is assumed to start operation at 70% & increase by 10% till 4th year;
Salary expense is assumed to increase by 5% each year till the 4th year;
Raw material expense is assumed to increase at 10% each year till the 4th year;
Utility expense is assumed to increase by 5% each year till the 4th year;
Other operational expense is assumed to increase by 5% each year till the 4th year;
Working capital is calculated as 20% of the first year operational expense which is
279,330 birr.
18
1.1. Construction expense 35,710,700
19
1. Asset
Current Asset
- Inventory ---
2. Liability Capital
3. Capital
20
14. EXPECTED ANNUAL VOLUME OF PRODUCTION
Total 3,324,720
1 2 3 4 – 10
22
16. DEPRECIATION:
Method employed straight-line method
1 Building 10 11,670
Total 72798
17. CONCLUSION
The project also provide various socio-economic benefits to the region through alleviating the
shortage of entertainment centers in the town and also When the project starts operation it
provides job opportunity for 19 citizens. Therefore, it seems quite clear that the proposed project
is feasible both in terms of financial and socio-economic point of view.
24
objectives of the project the management must chart the entire tasks in advance in a
comprehensive and coordinated manner. A budget is a comprehensive and coordinated plan
expressed in financial term for the operation and resources of a project for some specific period
in the futures. A budget is the plan of project’s expectation in clear & formal terms to avoid
confusion and to facilitate their attainability. Thus the roles and significances of budgeting are;
To state the project’s expectation in clear and formal terms, to avoid confusion and to
facilitate their attainability
To communicate expectation to all concerned
To provide a detailed plan of action for reducing uncertain and proper direction of
institutional group and individual efforts
To provide a means of measuring and controlling performance
To coordinate all institutional, group and individual efforts towards the success of project
objectives.
Thus, it is inconsideration to the above roles and significance of budgets and budgeting that
we select it as the best implementation strategy.
B. kinds/types of budgets & budget setting process
Although, there are various kinds/types of budget items, to simplify it, the types of major
budgets have been categorized in to four.
Sales budget
Operations budget
Financial budget
Capital budget
Statement of Smart objectives and goals is probably the starting point and pace maker for all
other types of budgets. The sources of sound project objectives/goals are again the internal and
external environments. Analysis of the patterns of project internal and external environments,
pinpointing project opportunities and challenges with a focus on the demand for the project
services, existence of external opportunities and internal capabilities, it is pertinent to define
project objectives and goals in clear and formal terms at the outset.
The objectives and goals of any project emanate the operations, financial and capital budget
needs. The project corporate level objectives and goals, operations and capital budgets are
25
required to be further apportioned for all core process which together form corporate budget.
The process of setting sound budget is a complex and complicated process, because of the
involvement of various factors in it. However, budget setting process starts with the
determination of limiting factors at the outset. The most important project limiting factors are,
the demand for the project services, the economic life of the projectAnd existence of factor and
non-factor inputs. External opportunities supporting the project ideas and internal capabilities to
establish, operate, manage and control etc are some among others. Based on the above limiting
factors, the first step of budget setting process starts with definitions and establishment of project
basic objectives and goals
Second step: at this stage, it is necessary to identify and describe all on and off site activities
necessary to successful achievement of stated objectives and goals, determination of logical
sequence of activity execution process, time phase out to complete each task in clear and
unambiguous terms. Third step: at this stage, it is very important to assess identify and define the
resource needs of all activities, measure, quantify and state in clear and formal terms.
Fourth step
Group all activities according to their similarities
Establish major budget centers
Allocate the resources required to major and sub budget centers
Prepare objectives/goals, operations, financial and capital budgets at corporate, core
process and sub process and assign center of responsibilities
C. ESSENTIALS OF BUDGET MGT
To make the objectives and purposes of budgets productive and positive impact generating we
propose the following budget administration. It should be well recognized that corporate and
functional levels budgets are prepared by line executives while the organization and
implementation of budgeting is a staff function. Joint efforts of all line execution and a staff
function in the preparation, administration organization and implementation of budgeting should
be done in a coordinated manner. To this effect there should exist the following systems of
budget administration.
26
Budget committee
A budget committee shall be responsible to;
Provide general guide line for preparing budget
Offer technical advice
Receive review and approve budgets
Suggest changes of improvement
Reconcile divergent views
Coordinate and control budgetary activities
Scrutinize budgets reports
The budget committee consists of all members of the management committee which bring
together all activities of different project functional unites.
The primary function, of the budget committee is to decide on the general policies of the project
and directs all project functional unites to prepare their respective budgets.
Budget director/officer
The budget officer shall have the following tasks;
To draw a detailed time table for the preparation of budgets.
To calculate and consolidate individual budgets into the project master budget.
To design and develop necessary budgeting systems and procedures.
To design and develop budgeting formats.
To generate accumulate and transfer budgeting parameters information data and indicrs.
To undertake satisfactory exchanges among all project concerned stakeholders on
budgets and budgeting
To educate all concerned on budget and budgeting
To undertake monitoring evaluation and control activities
To prepare periodic or extra ordinary budgeting reports
To disseminate the feedbacks of budgetary monitoring and evaluation to all concerned
stakeholders
To suggest sound and workable recommendations for immediate corrective measures
27
Budget manual
The budget manual is a written set of instruction which serves as a rule book and reference for
the implementation of a budget.
Budget management principles
o Existence of top management support
o Specific measurable achievable realistic and time bound goals.
o Existence of clearly defined assign ment of authority and responsibility
o Creation of centers of responsibility
o Existence of appropriate accounting system
o Budget education and effective communication
o Flexibility
29
objectives as in meeting targets representing the planning horizon. Accordingly, all planned
activities shall have the following basic system to be used as a monitoring evaluation and control
mechanisms.
Components of narrative description
Objectives
Outcome
Output
Input
31
Behavioral change implementation strategy
Organizational behavior refers to employee individual and collective behaviors. The most
challenging task is to manage employees’ behavior towards the success of desired changes.
The following strategies are proposed for project organizational behavioral change
implementation and management
Involving employees in planning and decision making process
Promotion of rewarding and incentive system
Promotion of employee career and skill development operational plan
Avoiding under/over employment
Promotion of transparent, accountable and nondiscriminatory data based decision
making practices
Provision of clearly defined job description, evaluation, lines of authority and
responsibilities as well as lines of communication and information flows.
Provision of management and leadership support and guidelines.
Staff motivation strategy
Experiences has demonstrated that the most difficult and resistance to organizational
transformation and improvement process is the behavior of employee, unless employees are
properly managed motivated and participated in the process the efforts of achieving planned
objectives would carry meaningless. Moreover, the fact that there are various knowledge skill,
experience dedication commitment sense of ownership belongingness moral ethics honesty,
reliability etc. among employees there exist differences in their effort contributing and
performance results. Employers contributing extra efforts and time require recognition need
reward and development.
32