1. Project 1- Business Plan
Presentation
1. Lum Si Chu (0319502)
2. Canisius Bong (0318914)
3. Chee Wei Shan (0319572)
4. Alan Koo (0318757)
2. Problems:
• Tired of drinking the same things.
• Not interested to can drinks anymore.
• Expensive fruit juice.
• Hot weather in campus.
SIGHHHHH…..
22. Financial Plan
Total Capital : RM 400,000
• Owner Savings: RM200,000
Shareholder: Lum Si Chu
Alan Koo
Canisius Bong
Chee Wei Shan
• Bank Loan: RM 200,000
Maybank sdn bhd.
23. FINANCIAL PLAN
EXPENSES (to start up)
RM
Rent 3500
Rent Deposit 7000
Renovation 8000
Kitchen Utensil 2000
Furniture 10000
Advertising 2000
Utility 800
Inventory 4000
Freight Inward 400
Electrical appliances 10000
Cash to start up 3000
Total Expenses 50,700
24. Quater
1 2 3 4 year
Budgeted Unit Sales 5000 6000 7500 8500 27000
Selling Price Per Unit × $5 × $5 × $5 × $5 × $5
Total Sales 25000 30,000 37,500 42,500 135,000
• Set goal to our business
• Help in decision making
sales budget
25. FINANCIAL PLAN
Sales Budget
Quarter
1 2 3 4 Year
Budgeted Unit Sales 7200 9000 12000 6200 34400
Selling Price Per Unit × $7 × $7 × $7 × $7 × $ 7
Total Sales 50,400 63,000 84,000 43,400 240,800
26. FINANCIAL PLAN
Balance Capital
50%( cash )
Go in business
100% 40%
Gross Profit - Others Expenses = Net Profit
( Profit we earn) ( interest, Utility) ( actual profit )
drawing (owner)
10% each
27. FUTURE EXPECTATION
•Repaid the bank loan within 2 years
•The profit of our business will keep on
increasing
•Expand to a bigger shop