7/27/2019 Asia Poutry Feed Mill Final2
1/44
Asia Poultry Feed Mill
nternship ReportOn
ASIA POULTRY FEED (Pvt) Ltd
Submitted To:
The Principal
Government College of Commerce,
Sahiwal
Instructed By:uhammad Tari! ehmood
"ssociate Professor
Submitted By:
Sa!ib "nwar#ul#$a!
%oll &o'()*+
' Com )--#)-.
1
1
7/27/2019 Asia Poutry Feed Mill Final2
2/44
Asia Poultry Feed Mill
1 Preface 32 Dedications 4
3 Acknowledgement 5
4 Executive Summary
5 !om"any #ntroduction $
!om"any Profile %
&1 Address of !om"any %
&2 Product 'ange (ix 1)
&3 *ame of Pro+ect 11
&4 #nstalled !a"acity 12
, Estimated !ost of Pro+ect 12,&1 -ixed !ost 12
,&2 #nitial .orking !a"ital 12
$ (eans of -inance 12
% *ames of -inanciers 13
1) *ames of !ivil !ontractor 13
11 *ames of (ac/inery Su""liers 14
12 Product 'ange 15
13 (ac/inery 1%
14 #m"lementation Sc/edule 2)
15 S.0 Analysis 22
1 (arket Analysis 24Product (anufacturing Process 25
'aw (aterial 'euirment 2
arget (arket 2,
0""ertunity 'ationale 2%
1, ec/nical Analysis 3)
1$ #tem of -orign (ac/inery 31
1% -inancial Analysis 34
21 Assum"tions 35
22 Pro+ect 'eturn and 'atios (eans of -inance 3$
#ncome Statment 3%alance S/eet 4)
!as/ -low Statement 42
2
2
7/27/2019 Asia Poutry Feed Mill Final2
3/44
Asia Poultry Feed Mill
Pro+ect (anagement is an integral "art of (&com S"ecialiation in -inance
6ecause it gives us t/e "ractical knowledge of w/at we /ave learnt during our
study "eriod&
*ow a day t/e 6usiness environment kee"s on c/anging everyw/ere& *ew
dimensions of 6usiness are coming 6efore us& /ese dramatic and dynamic
c/anges in 6usiness world reuire t/e s"ecialties a6out t/e all as"ects of
6usiness of today& ecause of t/ese reuirements 6usiness knowledge 6ecame
im"ortant and 6usiness education 6ecomes t/e need of time& /e "erson wit/
latest knowledge can survive in t/is vast field&
/e "ur"ose of t/e "ro+ect feasi6ility is to 6roaden t/e vision of "ractical
ex"eriences wit/ t/eoretical knowledge as it increases one7s ca"a6ilities to
/andle "ro6lems at various stages and t/e a6ility of decision&
.e /ave tried our 6est to collect t/e valua6le information and its relevant facts
regarding t/e Poultry feed mill "lant& .e also /ave visited t/e "lant working
at #ndustrial State 8a/ore 9food / feed mills: for making our "ro+ect relia6le
and successful&
/is "ro+ect concerning wit/ animal food "roduction namely ;"sia Poultry
0eed ills unit
7/27/2019 Asia Poutry Feed Mill Final2
4/44
Asia Poultry Feed Mill
Dedication
4
4
7/27/2019 Asia Poutry Feed Mill Final2
5/44
Asia Poultry Feed Mill
We pay our humble gratitude, with humility and submission,
to ALLAH, the Almighty, the Omniscient, the Omnipotent & the
Omnipresent, who bestowed our potential to accomplish this task.
The completion of this issue is, mere, the blessing of ALLAH and
Holy Prophet Hazrat Muhammad (S.A.W).
econdly, we must mention !Muhammad Tariq
Mehmood for being kind enough to e"tend his baseline
guidance in the completion of this pro#ect report.
We also thank e$eryone else including our respectable
teachers and outspoken friends of the %epartment who helped in
one way or another in the completion of this pro#ect.
5
5
7/27/2019 Asia Poutry Feed Mill Final2
6/44
Asia Poultry Feed Mill
itle 1"sia Poultry 0eed ills2
Pro3ect "ssignment:
Eac/ student of (&com& 9-inance: reuired "re"aring a
sold Pro+ect Assignment& /e Pro+ect assignment is given
to increase our knowledge a6out ;Pro+ect (anagement
7/27/2019 Asia Poutry Feed Mill Final2
7/44
Asia Poultry Feed Mill
5ata Collection:
ot/ "rimary and secondary means of data will 6e used to
collect t/e Data& 8ike ooks #nternet "ersonal visits
teac/er guidance etc&
Primary Sources:
/e eam of Pro+ect "ersonally visited t/e -00D =
-EED (#88 for "ractical view> ?nit selected is@
Asia Poultry -eed (ills ?nit 2 P/ool *agar7
6uestionnaire:
Pro+ect eam /as "re"ared a Buestionnaire t/at contains
1)) Buestions and exists on 15 "ages for (anagement of
Asia Poultry -eed (ills ?nit 2 P/ool *agar7
5ata Preparation / "nalysis:
After collection of all t/e data t/roug/ 6ot/ "rimary =
secondary means team will used (S& .ord (S& Excel
(S& Power "oint etc&
Time 0rame:
ime "eriod is allowed is one mont/ 25C2C2)14 to
2$C)4C2)14&
7imitation:
eam /as visited t/e various "eo"le 6ut t/e information
given 6y t/em is +ust 6ased of a""roximation&
,
,
7/27/2019 Asia Poutry Feed Mill Final2
8/44
Asia Poultry Feed Mill
Company Introduction:
Asia -eeds is a leading Poultry -eed manufacturing com"any in Pakistan& .eintroduce ourselves as a leading "roducer of to" uality "oultry feeds in
Pakistan& /e com"any was incor"orated as Asia Poultry -eeds 9Pvt&: 8td& on
0ct& )4 1%%3 and started its "roduction on Aug& 14 1%%4& Since t/en t/e
com"any /as emerged as one of t/e to" five "oultry feed "roducing com"anies
of Pakistan 6y a""lying t/e latest scientific conce"ts in "oultry nutrition& 0ur
6usiness /as 6een extended t/roug/ out all four "rovinces of Pakistan and t/e
com"any owns a most modern state of t/e art feed "roduction "lant of Swiss
and #talian origin&
Our Strength
Consistence Quait! A"a!s
!onsistency is the key word with Asia 'eeds sofar as the (uality and regularity of supplies areconcerned. Asia 'eeds promises to offer theconsistent (uality and time bound regularsupplies.)
Contact #s
Head O$$ice%
*+- ulgashat olony,
/ultan.
Ph 0 112345*4533**5* 4 5+
'a"0 112345*46+6 7776
$
$
7/27/2019 Asia Poutry Feed Mill Final2
9/44
Asia Poultry Feed Mill
Lahore O$$ice%
*73 4 hadman 88,
9ahore.
Ph011234634:;+;71:* 4 :6
&ant Location%
#'T% 5*4% & 534%, 8ndustrial
7/27/2019 Asia Poutry Feed Mill Final2
10/44
Asia Poultry Feed Mill
Product %etails
+eeds 'o. +eeds ,es +eeds T!-e
1* 9A
7/27/2019 Asia Poutry Feed Mill Final2
11/44
Asia Poultry Feed Mill
Asia Poultry -eed (ills ?nit 2 P/ool *agar7
ead office> 35% S/amsa6ad unayun 'oad (ultan
Tel: %2F1F45$1$15
0a8: %2F1F4544$%4
Contact Person: #rfan Afal 9!'#:
9#mail: asia"fG ya/oo&com
Branch: Asia Poultry -eed (ills ?nit 2 P/ool
*agar&
; P/ool *agar9
1"min / Co' 75" Pla?a, 7ahore2
13
13
Names o Lender
Names o
Name o "ivi$ "ontaractor
7/27/2019 Asia Poutry Feed Mill Final2
14/44
Asia Poultry Feed Mill
'
1>?air / Co' 9ngineering
7imited,7ahore2
Implementation Schedule
Implementation Schedule:0ver "ro+ect is constructed wit/ in mont/s and t/e
construction "eriod is start for (arc/ 3)t/ 2)14& /e
estimated im"lementation Sc/edule is as follows&
Selection Purc/ase and t/e
'egistration of 8and&
1stHune to 2)t/ Hune
25t/Hune to 25t/*ovem6er&
Arrival and installation of
(ac/inery
1)t/Huly to 15t/ Decem6er
/e "roduction of t/e firm is now started Hanuary 1 st2)15 and t/ey
work "ro"erly for fulfill t/e demand of t/e animal feed&
14
14
Name o1achiner#S%pp$ier
7/27/2019 Asia Poutry Feed Mill Final2
15/44
Asia Poultry Feed Mill
Address o$ Com-an!%
;Lahore
7/27/2019 Asia Poutry Feed Mill Final2
16/44
Asia Poultry Feed Mill
?nit is "roducing two 6asic ty"es of ;8ayer en -ood and ryler en -oodect
7/27/2019 Asia Poutry Feed Mill Final2
19/44
Asia Poultry Feed Mill
Miture
1%
1%
7/27/2019 Asia Poutry Feed Mill Final2
20/44
Asia Poultry Feed Mill
Miture
2)
2)
7/27/2019 Asia Poutry Feed Mill Final2
21/44
Asia Poultry Feed Mill
-oiler
21
21
7/27/2019 Asia Poutry Feed Mill Final2
22/44
Asia Poultry Feed Mill
7/27/2019 Asia Poutry Feed Mill Final2
23/44
Asia Poultry Feed Mill
Strengths #nvestment in Poultry and livestock sector is increasing day 6y day
and uality feed is a "reFreuisite in "rofita6le dairy and livestock
farming&
-eed Processing ?nit esta6lis/ing according to modern tec/niues
wit/ "ro"er utiliation of locally availa6le c/ea"er feedstuffs leads to
success in Poultry and livestock farming /ence for feed 6usiness too&
Weaknesses 8imited availa6ility of "rotein sources of standard uality due to low
or limited "roduction "rocessing tec/nology varia6le com"osition
and adulteration&
!om"aratively "oor nutrient com"osition of /omeFgrown feed
ingredients due to differences in varieties and use of im"ro"er soil
fertiliers&
#m"ro"er use of "esticides t/e residues of w/ic/ result in "oor feed
utiliation&
8ack of "ro"er storage facility& Due to t/is fact various agricultural
"roducts w/en "roduced under uite /ig/ moisture content t/us lia6le
to 6e affected wit/ insect damage autoFoxidation and fungal
contamination&
8ack of nutritional data of indigenous feed ingredients "articularly for
amino acids energy vitamins minerals and 6y "ass "rotein value
es"ecially in /ig/ "roducing cattleC6uffalo&
#m"ro"er storage transfer grading feed milling and mixing of feed
ingredients may also affect t/e uality of feed&
23
23
7/27/2019 Asia Poutry Feed Mill Final2
24/44
Asia Poultry Feed Mill
Opportunities /e annual growt/ rate in Poultry "o"ulation of Pakistan was .'*
percent9Economic Survey of Pakistan 2)),F)$: due to w/ic/ t/ere is
demand for com"ound feed& /e increased "roductivity would reuire
6etter feed utiliation and increase in overall feed availa6ility 6ot/
from fodder cro"s and formulated com"ound feed&
/e agro industrial 6y "roducts can 6e 6etter utilied in formulated
com"ound feed&
#n order to meet t/e ra"idly increasing demand for t/e various kinds of
Poultry "roducts 9Egg and !/icken: t/e 6etter rations wit/ im"roved
feed formula are needed to get more eggs and c/icken for t/e same
feed su""lies& y increasing Poultry num6ers rat/er t/an t/eir average
weig/t t/e feed reuirements are muc/ larger&
Threats #m"lementation of .0& 0"en and com"etitive commodity "ricing
/ere is no feed ingredient uality control "rogram as im"ro"er
storage transfer grading feed milling and mixing of feed ingredients
may also affect t/e uality of feed&
/e "rices of different feedstuffs vary t/roug/ out t/e year& #m"ro"er
storage of raw material can affect its nutritional value&
/ere is limited availa6ility of "rotein sources of standard uality due
to low or static "roduction "rocessing tec/nology varia6le
com"osition and adulteration&
8ack of awareness among !/icken and livestock farmers to use
com"ound feed for t/e /ig/ "roduction of t/eir c/icken is a constant
t/reat for feed mill 6usiness as well&
24
24
7/27/2019 Asia Poutry Feed Mill Final2
25/44
Asia Poultry Feed Mill
/e sie of t/is sector is
still growing& Poultry feed mills /ave 6een set u" around t/e areas w/ere t/e
Poultry are ke"t in a6undance& -eed is a ma+or cost 9a6out ,)I: in livestock
and Poultry farming&
/e "rocessing and manufacturing of feed along wit/ t/e efficient use of
feed 6y c/icken also contri6ute to t/e cost of feed& *.-P is a relatively "oor
"rovince wit/ average income levels estimated to 6e a6out 1)I lower t/an t/e
rest of country& /e "rovincial economy is mostly agrarian wit/ a limited
industrial 6ase&
/e Agriculture sector contri6utes 3)I of JDP and out of t/is su6 sector
8ivestock alone contri6utes 1$I to JDP& /e demand for com"ound feed and
?rea (olasses locks 9?(: is increasing day 6y day wit/ t/e increase in
awareness among farmers& *o "oultry feed mill is o"erating in t/e surrounding
areas of t/e "ro+ect t/erefore it is o6vious t/at t/e "ro+ect s/all yield 6etterresults
/e trend for concentrate feeding to "oultry forming is c/anging from t/e
conventional concentrate feeding to a formulated com"ound feed& *owadays
com"ound feed is used 6y many livestock and dairy farmers to get t/e
maximum "otential in terms of milk and meat& !om"ound feed and ?( are
very 6eneficial as 6ot/ "rovide all essential nutrients to t/e animal&
25
25
7/27/2019 Asia Poutry Feed Mill Final2
26/44
Asia Poultry Feed Mill
P%45>CT "&>0"CT>%I&G P%4C9SS
/e com"ound feed "re"aration "rocess reuires&
a: ig/ accuracy and "recision of weig/ing
6: feed ingredient /andling and "rocessing
c: (ixing
d: Packing
e: 8a6eling
A liuid storage and a directFweig/t system for adding fat molasses and
water is reuired&
Jrain "rocessing is done t/roug/ /ammer mill grinding& (ixed feed is
delivered in 6ags or 6ulk load out to livestock farms&
2
2
7/27/2019 Asia Poutry Feed Mill Final2
27/44
Asia Poultry Feed Mill
%aw aterial %e!uirement:
!/icken are ruminant animals wit/ four com"artment stomac/ ca"a6le of
utiliing fi6rous feedstuffs 9forages roug/age and 6y "roduct feeds: and *onF
Protein *itrogen 9*P*: source like urea t/at /umans cannot utilie& y
"roducing a /ig/Fuality "rotein from t/ese resources ot/erwise unusa6le 6y
/umans c/icken make a "ositive contri6ution to /uman nutrition in terms of
egg and c/icken&
2,
2,
Suggested mar=eting pattern should be as follows
7/27/2019 Asia Poutry Feed Mill Final2
28/44
Asia Poultry Feed Mill
Target Market/e target markets of our "ro+ect national market& #nitially we will sell our
"roduct to target region of (ultan 8od/aran a/awalnagar 'a/im yar k/an
and a/awal"ur&
Pun+a6 t/e nutritional reuirements are mainly met t/roug/ fodder
cro"s s/ru6s grasses and agro industrial wastes& Pun+a6 "roduces a6out 45
million tonnes of fodder from 2&)3 million /ectares of land wit/ an average
yield of 22 tonnesC/a 9Kounas and Kaoo6 2))5:& /e existing availa6le feed
resources can only fulfill t/e maintenance reuirements of animals&
#m"roving t/e uantity and uality of feeds could su6stantially en/ance
livestock "roduction from t/e existing genetic "ool of animals& /e ga"
6etween t/e reuirement and availa6ility ofnutrients could 6e minimied 6ot/
t/roug/ "ro"er fodder researc/ and extension "olicies in terms of 6etter
uality seed seed rate and im"roved agronomic "ractices&
/e *ational !ommission on Agriculture 9*!A: 1%$$ suggested t/at Lif all
animals in milk receive full diet w/ic/ meets t/eir daily a""etite wit/out
c/anging t/e feed mix i&e& maintaining t/e "resent "oor nutritional reuirement
6alance t/is alone could increase milk yield 6y 1)) "er cent&L
2$
&roduct ,emand Su--! ?a- @Sur-us,e$icit
7/27/2019 Asia Poutry Feed Mill Final2
29/44
Asia Poultry Feed Mill
a6le 4F3 8ivestock 9Po"ulation Jrowt/: 9*um6ers in
(illions:
+isca Bear &outr!
311641+ 323.6311+415 ::1.1311541; :65.*311;417 :+3.53117412 :;3.1
31124*1 6::.731*14** 66:.331**4*3 +*1.*
2%
2%
7/27/2019 Asia Poutry Feed Mill Final2
30/44
Asia Poultry Feed Mill
4pportunity %ationale
8ivestock "roduction is an integral "art of PakistanMs agriculture sector
and "lays a vital role in national economy& At "resent livestock is contri6uting
a6out 52I to t/e agricultural sector and 1)&%I to t/e JDP& Pakistan is
geogra"/ically located close to t/e (iddle East and Sout/FEast Asia&
ot/ of t/ese regions are deficient in livestock "roducts and de"end
u"on im"ort from ot/er countries& /e livestock industry in most of t/e
develo"ed world is /ig/ly su6sidied& .it/ reduction of su6sidies in t/e wake
of .0 t/e local livestock sector s/ould /ave 6etter o""ortunities to
com"ete&
8ivestock registered a strong growt/ of 4&3)I over t/e last year7s
im"ressive growt/ of ,&5I due to increase in t/e livestock and "oultry
"roducts&
/e role of livestock in rural economy may 6e assessed 6y t/e fact t/at
3) to 35 million of t/e total rural "o"ulation is engaged in livestock farming
/aving 2 to 3 cattleC6uffalo and 5 to s/ee"Cgoats "er family deriving 3)I to
4)I of income from it& During year 2)),F)$ t/e total red meat "roduction
was 1&55 and )&5$ million tons for 6eef and mutton res"ectively& /e "er
ca"ita consum"tion indicates a growing demand of meat in t/e years to come&
!alves for
-attening may come from t/e dairy /erd
,u-ing machin * 611111 611111Chain conener * +1111 +1111
Ho--er 3 ++111 ++111
7/27/2019 Asia Poutry Feed Mill Final2
31/44
Asia Poultry Feed Mill
(a+or mac/inery of Asia -eed
(ill is 6roug/t from Jermany
and -rance& ut we /ave also acuired t/e local mac/inery w/ic/ is easily
availa6le and economical in Pakistan&
oo"er Elevator and Jrinding (ac/ine (otors
tems o$ oca Machiner!
Sr.D 'ame o$ Machiner! Qt!
* ,u-ing machine *
3 Chain conener *
: Ho--er 3
6
7/27/2019 Asia Poutry Feed Mill Final2
32/44
Asia Poultry Feed Mill
tems o$ $oreign Machiner!
Sr.D tems Qt!
: Miture :
2 *eator :
8 &iot machin :
/
7/27/2019 Asia Poutry Feed Mill Final2
33/44
Asia Poultry Feed Mill
-oiler
33
33
7/27/2019 Asia Poutry Feed Mill Final2
34/44
Asia Poultry Feed Mill
7/27/2019 Asia Poutry Feed Mill Final2
35/44
Asia Poultry Feed Mill
Chic6en +ood &rocess
,esignation numEer Saar! &m Annua Saar!
C*O : 0F999 549999
* ./D%octorF * 51111 ;31111
3 Techical manager 3 +1111 *311111
'inancial manager * +1111 511111
: %octors 5 :+111 3+31111
6 uper$isor : 33111 ;23111
+ hift 8ncharge * *5111 *23111
5 salary& wages of workers :111111 :5111111
; /achine Operator : *:111 657111
7 ecurity uard : 7111 3771112 %ri$er : 7111 377111
/ali 3 +111 *31111
*1 weeper 3 5111 *66111
Tota A //::2999
F9@ o$ tota 229F0999
00:04999
=. Administratie and ?eneraSta$$
,esignation 'unEer Saar! &M Annua saar!
* hief Accountant * ++111 551111
3AssistantAccountant : :+111 *351111
: Office -oys 3 *1111 361111
6 Beceptionist * *+111 *71111
Tota = 28/9999
Add +ringe=ene$its
F9@ o$ Tota ::59999
8F:9999
C. Saes Sta$$,esinations numEer Saar! &M Annua Saar!
*marketingmangere * +1111 511111
3 Assistnats of /./ : :+111 *351111
: ale /anager * 61111 671111
: Ad$ertising 361111 361111
Tota C 2F49999
:239999
7/27/2019 Asia Poutry Feed Mill Final2
36/44
Asia Poultry Feed Mill
?ross -ro$it Margin 61G 67G +1G
O-erating &ro$it Margin :5G 66G 6;G
'et &ro$it Margin *7G 3+G 3;G
Assum-tion
4P9%"TI&G "SS>PTI4&S
.orking days in a year 3)1
S/ifts 0"erational 1
ours "er s/ift $
#nitial year !a"acity utiliation )I
Production !a"acity 9ons "er
Anum:9 on "er day: 4)
Annual Production !a"acity 9ons: 12)4)
0ne 6ag contain kg 3,
(aximum !a"acity utiliation %)I
Accounts receiva6le 1)I of sale
C4ST 40 S"79S "SS>PTI4&S
'aw (aterial !ost growt/ rate 5I
.astage 2I
Packing cost grot/ rate 3I 31**
Packing !ost 9's&Cag: 25 3+
Electricity Jrowt/ rate $I
Salaries Jrowt/ rate 1)I
'e"air and (aintenance 9as "ercentage of mac/inery: 5I
'e"air and (aintenace Jrowt/ 'ate 5I
De"reciation on Plant and (ac/inery 1)I
De"reciation on 8and and uilding 5I
De"reciation on -urniture and -ixture 1)I
De"erciation on 0ffice Eui"ment 1)I
Ending inventory 1)I
ot/er munfaturig ex"enses
erection and installation c/ages of mac/inery 1)I
De"reciation on (otor Ne/icle 9Straig/t 8ine met/od: 2)I
4perating "ssumptions
ele"/one and elex 9"er mont/: 's& 3))) F 45))
Administrative Ex"ense growt/ rate 1)I 1)I
Printing and Stationery 9"er mont/: 's& 2))) 25))
8egal = "rofessional c/arges 9annual: 's& 1)))) 1))))
raveling = conveyance 9"er mont/: 's& 5))) ))))
(arketing and Promotional Ex"enditures 's& 5))) $))))
Amortiation of "reFo"erating ex"enses yrs& 5 *+Gax rate 35I 35I
3
3
7/27/2019 Asia Poutry Feed Mill Final2
37/44
Asia Poultry Feed Mill
Account "aya6le 1)I of rawmate
Dividend of "rofit 4)I
retained earning 51G
Accured
7/27/2019 Asia Poutry Feed Mill Final2
38/44
Asia Poultry Feed Mill
Cost o$ the -ro>ect
Cost o$ The -ro>ect oca +oreign Tota
9and and it di$elopment *:**1111 *:**1111
-uilding and ci$il worker *37+1111 *37+1111
local /achinery 731111 731111
'oreign /achinery 261111 261111
/arine insurance,:G 37311 37311
learance and internal fees lfrieght 31G *77111 *77111
8mport and 8pra urcharge *G 2611 2611
'urniture and 'i"ture 335111 335111
Iehicles *3331111 *3331111
Pre4production
7/27/2019 Asia Poutry Feed Mill Final2
39/44
Asia Poultry Feed Mill
+or the !ear ended 29:: 29:2 29:8
saes :8515081082 :5/1F99109:
29:1:8/1398
ost of ales 73,*12,7*:
21,;36,155 *11,175,2;6
?ross &ro$it FF10F81429 4815501F8F :9:19/51323
O-erating *-enseaFAdmenisrati$e&enerale"penses
6:26111 6;*+511 +*33:*3
bFselling e"penses *321111 *6*2111 *+51211
Tota o-eratinge-ense
+576111 5*:6511 557:3*3
O-erating &ro$it /313031429 5510/:138F 3/180/15:5
'on o-eratinge-ense'inancial
7/27/2019 Asia Poutry Feed Mill Final2
40/44
Asia Poultry Feed Mill
,;;1,*33 32 *
Account recie$ble *:;;5:5: 31**:621
ending in$entory *+,:1;,1;133,:67,:3
:
Ad$ances deposits &other
short term in$estment 1
ash &bank balance
Tota current Assets 2815
591:22 88145914520812:412
2339185810F
/
Fixed Assets
'i"ed assets 6+,2
1+,7;; 6+,21+,7;;63,5*1,6
3;:2,:*6,2;
;
9ess0Acc. %ep.
4 :,32+,6+1:,32+,6+
1:,32+,6+
1
Cet 'i"ed Assets /F13
9F1455 /210:91/258318:/13
558019:31F2
5
Pre4Production
7/27/2019 Asia Poutry Feed Mill Final2
41/44
Asia Poultry Feed Mill
Tota Current iaEities 1 1 7535;*: 7611111
Long TermLiabilities
/-63,111,111 ::,511,111 3+,311,111 *5,711,111
SuE Tota
/219991999 8810991999 2F12991999 :014991999
Tota iaEiities63,111,111 ::,511,111 ::,735,;*: 3+,311,111
Owner's equity
apital & reser$es0
apital37,111,111 37,111,111 37,111,111 37,111,111
Betained earning *+,*+5,;11 61,2::,32: ;:,:;*,:73
SuE Tota2419991999 /81:F01033 0413881238 :9:185:1842
Total Liabilities & Equity
5919991999 5015F01033 :9215091990 :201F5:1842
41
41
7/27/2019 Asia Poutry Feed Mill Final2
42/44
Asia Poultry Feed Mill
Cash $o" statement
42
42
7/27/2019 Asia Poutry Feed Mill Final2
43/44
Asia Poultry Feed Mill
43
+or the Bear*nded 29:9 29:: 29:2 29:8
Bs. Bs. Bs, Bs.
Sources
Cet profit
before ta" :7,75:,::3 55,12:,732 7:,*;6,+7;Add0%ep. &Amort. ::661+1 ::661+1 ::661+1
7/27/2019 Asia Poutry Feed Mill Final2
44/44
Asia Poultry Feed Mill44