SlideShare a Scribd company logo
1 of 10
WASTE FOR THE BEST
By:
Roman Man shrestha
Ashish Sapkota
Thuss Sang-Urai
Various FACTS shows Millions Dollar spend in
RECONSTRUCTION WORK EFFECTED BY EARTHQUAKE
IN NEPAL
OUR TEAM
Purchase
Department
Technical
Department
Hospitality
Department
Marketing
Department
National
Stakeholder
VDC
Representive
Agriculture
Representative
Community Head
ORGANISATIONAL CHART
RARE VALUABLE
DIFFICULT TO
IMITATE
PROPER
UTILIZATION
OF
RESOURCES
STRATEGY
1. Applying Differentiation strategy
2. Sustainable Competitive Advantages by:
i. RARE
-Glass bottle house with combination of Fly ash, Mud, Plastic
Pellet and bamboo
ii. VALUABLE
- Community as Shareholder
- Social Activist as Stakeholder
iii. PROPER UTILIZATION OF RESOURCES
- Organization system develop
- Community Head as centralized body
iv. DIFFICULT TO IMITATE
- Run without any funding
- Truly for society
Figure : Sustainable Competitive Advantage factor of
“WASTE FOR THE BEST PROJECT”
Table 1: Strategy Pyramid of MOTEL Table 6: Strategy Pyramid of Training Centre
Table 7: Strategy Pyramid of Agriculture Farm House
STRATEGY PYRAMIDS
Strengths Weaknesses
1. New Environment of Living
2. Friendly Hospitality
3. Locally Organic Product Service
4. Glass Bottle Learning site and Green
house farm
1. Training for local people
2. Coordination between community
people
Opportunity Threat
1. Big market for Motel
2. Practical Learning area for children in
Agriculture Farm and Construction site
1. Communication Gap
2. Financial Debate between Community
people
SWOT ANALYSIS
Key Partners
- Community as
Shareholder
- Social Activist as
Stakeholder
Key Activities
- Build, Stay, Self-Cook and
Work
- Community Group Meeting
- Phase 1 Home for 5 family
member
- Phase 2 Home for 15 family
member
Value Proposition
- “HOME FOR THE
HOMELESS”
- Delivering a new way of
Experience in their life to
traveller
- One day honest Farmer
Customer Relationships
- Long Term Relationship
- Mutual Understanding
- Focusing on Three V’s
(Valued Customer, Value
Proposition and Value
Network)
Customer Segments
-Backpackers
-Tourist agency
-Recycle Centre
-Private Schools/Universities
-Traveller
Key Resources
- Community saving
- Need a Required amount
of Glass, Bamboo, plastic
pellet, Fly ash etc. to build
House
Channels
- Using both Physical and
Virtual channel to reach our
Customer.
Cost Structure
- Operational Cost
- Training Cost
- Supplier cost
Revenue Streams
- Revenue from MOTEL
- Agricultural Production
- Charges from Private schools and
Backpackers
BUSINESS MODEL CANVAS OF WASTE FOR THE BEST
January Febuary March April May June July August September October
Starting Cash Position ฿112,500 ฿988,000 ฿856,000 ฿724,000 ฿592,000 ฿460,000 ฿328,000 ฿295,000 ฿262,000 ฿248,000
Incoming
Cash from MOTEL ฿0 ฿0 ฿0 ฿0 ฿0 ฿0 ฿25,000 ฿25,000 ฿30,000 ฿30,000
Collection from Visit by school ฿0 ฿0 ฿0 ฿0 ฿0 ฿0 ฿10,000 ฿10,000 ฿10,000 ฿10,000
Agriculture Income ฿0 ฿0 ฿0 ฿0 ฿0 ฿0 ฿10,000 ฿10,000 ฿12,000 ฿15,000
Total ฿0 ฿0 ฿0 ฿0 ฿0 ฿0 ฿45,000 ฿45,000 ฿52,000 ฿55,000
OUTGOING
Fixed Costs ฿77,000 ฿77,000 ฿77,000 ฿77,000 ฿77,000 ฿77,000 ฿45,000 ฿45,000 ฿38,000 ฿38,000
Administration ฿12,000 ฿12,000 ฿12,000 ฿12,000 ฿12,000 ฿12,000 ฿5,000 ฿5,000 ฿5,000 ฿5,000
Marketing ฿40,000 ฿40,000 ฿40,000 ฿40,000 ฿40,000 ฿40,000 ฿25,000 ฿25,000 ฿20,000 ฿20,000
Operations ฿25,000 ฿25,000 ฿25,000 ฿25,000 ฿25,000 ฿25,000 ฿15,000 ฿15,000 ฿13,000 ฿13,000
Variable Costs ฿60,000 ฿55,000 ฿55,000 ฿55,000 ฿55,000 ฿55,000 ฿33,000 ฿33,000 ฿28,000 ฿28,000
Administration ฿5,000 ฿5,000 ฿5,000 ฿5,000 ฿5,000 ฿5,000 ฿3,000 ฿3,000 ฿3,000 ฿3,000
Marketing ฿30,000 ฿30,000 ฿30,000 ฿30,000 ฿30,000 ฿30,000 ฿15,000 ฿15,000 ฿12,000 ฿12,000
Operations ฿25,000 ฿20,000 ฿20,000 ฿20,000 ฿20,000 ฿20,000 ฿15,000 ฿15,000 ฿13,000 ฿13,000
Total ฿137,000 ฿132,000 ฿132,000 ฿132,000 ฿132,000 ฿132,000 ฿78,000 ฿78,000 ฿66,000 ฿66,000
Result
Change during Month -137000 -132000 -132000 -132000 -132000 -132000 -43000 -43000 -24000 -21000
Closing cash position 988000 856000 724000 592000 460000 328000 295000 262000 248000 23700
Remarks
Two Full time Worker with 5000 Baht per month
We can achieve our Break Even in 10 month
We borrow money from each 5 houses, 25000 Baht
We initial investment was 100000 Baht
CASH FLOW FORECAST OF WASTE FOR THE BEST PROJECT
LONG TERM PLAN
 Upgrading a Mobile Health clinic monthly for the victims
 Community Bio sand Filtration installation for the drinking water.
 Mini Solar home system for every house
SLOGAN
 “HOME FOR THE HOMELESS PEOPLE, EFFECTED BY EARTHQUAKE ”
KEY THING
• Build, Stay, Self-Cook and Work
• Community as Shareholder
• Social Activist as Stakeholder
• Community Saving
SDG GOAL
• Meet Sustainable Development Goal, SDG 11
and SDG 9
THANK YO

More Related Content

Similar to Waste for the best

LAIncome Statement (Unaudited)(for years ending Oct. 1)2017F2018F2.docx
LAIncome Statement (Unaudited)(for years ending Oct. 1)2017F2018F2.docxLAIncome Statement (Unaudited)(for years ending Oct. 1)2017F2018F2.docx
LAIncome Statement (Unaudited)(for years ending Oct. 1)2017F2018F2.docx
smile790243
 
Dw slide deck milestone 3
Dw slide deck   milestone 3Dw slide deck   milestone 3
Dw slide deck milestone 3
DirtWorks
 
Adept Incorporated Limited
Adept Incorporated LimitedAdept Incorporated Limited
Adept Incorporated Limited
Lily Luz
 
Embedding CSR at Burckhardt Compression
Embedding CSR at Burckhardt CompressionEmbedding CSR at Burckhardt Compression
Embedding CSR at Burckhardt Compression
ﻤﺎﺷﻁﺔ ﻏﺰﺍﻟﻲ
 
Cognitive Disonance 2016
Cognitive Disonance 2016Cognitive Disonance 2016
Cognitive Disonance 2016
Edward Ferrara
 

Similar to Waste for the best (20)

2021-22 Budget Presentation 07-14-2021.pdf
2021-22 Budget Presentation 07-14-2021.pdf2021-22 Budget Presentation 07-14-2021.pdf
2021-22 Budget Presentation 07-14-2021.pdf
 
Monetize your digital channel to prioritize potential opportunities
Monetize your digital channel to prioritize potential opportunitiesMonetize your digital channel to prioritize potential opportunities
Monetize your digital channel to prioritize potential opportunities
 
Lifelong learning to boost sustainable use of resources
Lifelong learning to boost sustainable use of resourcesLifelong learning to boost sustainable use of resources
Lifelong learning to boost sustainable use of resources
 
The Circular Economy in Ireland, United Kingdom
The Circular Economy in Ireland, United KingdomThe Circular Economy in Ireland, United Kingdom
The Circular Economy in Ireland, United Kingdom
 
City of Valladolid
City of ValladolidCity of Valladolid
City of Valladolid
 
Group workshop-Fluttr empowering hospitality SMEs to become energy efficient ...
Group workshop-Fluttr empowering hospitality SMEs to become energy efficient ...Group workshop-Fluttr empowering hospitality SMEs to become energy efficient ...
Group workshop-Fluttr empowering hospitality SMEs to become energy efficient ...
 
B2B - Banners To Bags
B2B - Banners To BagsB2B - Banners To Bags
B2B - Banners To Bags
 
LAIncome Statement (Unaudited)(for years ending Oct. 1)2017F2018F2.docx
LAIncome Statement (Unaudited)(for years ending Oct. 1)2017F2018F2.docxLAIncome Statement (Unaudited)(for years ending Oct. 1)2017F2018F2.docx
LAIncome Statement (Unaudited)(for years ending Oct. 1)2017F2018F2.docx
 
Dw slide deck milestone 3
Dw slide deck   milestone 3Dw slide deck   milestone 3
Dw slide deck milestone 3
 
Adept Incorporated Limited
Adept Incorporated LimitedAdept Incorporated Limited
Adept Incorporated Limited
 
Linda Godfrey - Circular Economy NCPC-SA
Linda Godfrey - Circular Economy NCPC-SALinda Godfrey - Circular Economy NCPC-SA
Linda Godfrey - Circular Economy NCPC-SA
 
Income Generating Project - Money sa Mani
Income Generating Project - Money sa ManiIncome Generating Project - Money sa Mani
Income Generating Project - Money sa Mani
 
BrownSugar Solutions Portfolio June 2019
BrownSugar Solutions Portfolio June 2019BrownSugar Solutions Portfolio June 2019
BrownSugar Solutions Portfolio June 2019
 
Embedding CSR at Burckhardt Compression
Embedding CSR at Burckhardt CompressionEmbedding CSR at Burckhardt Compression
Embedding CSR at Burckhardt Compression
 
N3 Gateway Tourism Association Member Workshop Feb - Mar 2017
N3 Gateway Tourism Association Member Workshop Feb - Mar 2017N3 Gateway Tourism Association Member Workshop Feb - Mar 2017
N3 Gateway Tourism Association Member Workshop Feb - Mar 2017
 
Cosmic farm Best Practices
Cosmic farm Best PracticesCosmic farm Best Practices
Cosmic farm Best Practices
 
Bita
BitaBita
Bita
 
Cognitive Disonance 2016
Cognitive Disonance 2016Cognitive Disonance 2016
Cognitive Disonance 2016
 
CMMPC
CMMPCCMMPC
CMMPC
 
Social Value Research Forum
Social Value Research ForumSocial Value Research Forum
Social Value Research Forum
 

More from Roman Shrestha

More from Roman Shrestha (20)

RM Roman man shrestha.pptx
RM Roman man shrestha.pptxRM Roman man shrestha.pptx
RM Roman man shrestha.pptx
 
Strategic Marketing Plan for Sitaljyoti Academy: A +2 Hotel Management College
Strategic Marketing Plan for Sitaljyoti Academy: A +2 Hotel Management CollegeStrategic Marketing Plan for Sitaljyoti Academy: A +2 Hotel Management College
Strategic Marketing Plan for Sitaljyoti Academy: A +2 Hotel Management College
 
Eco homes in Nepal
Eco homes in NepalEco homes in Nepal
Eco homes in Nepal
 
Brand Positioning of Nepali Carpet.pptx
Brand Positioning of Nepali Carpet.pptxBrand Positioning of Nepali Carpet.pptx
Brand Positioning of Nepali Carpet.pptx
 
Informatics college week 2.pptx
Informatics college week 2.pptxInformatics college week 2.pptx
Informatics college week 2.pptx
 
Boo hoo – learning from the largest European.pptx
Boo hoo – learning from the largest European.pptxBoo hoo – learning from the largest European.pptx
Boo hoo – learning from the largest European.pptx
 
Safety-Ass-4group-5.pptx
Safety-Ass-4group-5.pptxSafety-Ass-4group-5.pptx
Safety-Ass-4group-5.pptx
 
Research-Cycle-Group
Research-Cycle-GroupResearch-Cycle-Group
Research-Cycle-Group
 
Analysis-of-Accommodation-Facility-Service-Quality-Aspects-and-Students-Satis...
Analysis-of-Accommodation-Facility-Service-Quality-Aspects-and-Students-Satis...Analysis-of-Accommodation-Facility-Service-Quality-Aspects-and-Students-Satis...
Analysis-of-Accommodation-Facility-Service-Quality-Aspects-and-Students-Satis...
 
FRC final presentation
FRC final presentationFRC final presentation
FRC final presentation
 
BUSINESS PERFORMANCE OF SMALL SIZE ENTERPRISES IN NEPAL.pptx
BUSINESS PERFORMANCE OF SMALL SIZE ENTERPRISES IN NEPAL.pptxBUSINESS PERFORMANCE OF SMALL SIZE ENTERPRISES IN NEPAL.pptx
BUSINESS PERFORMANCE OF SMALL SIZE ENTERPRISES IN NEPAL.pptx
 
IPD using BIM BY Pisut Aunwong
IPD using BIM BY Pisut Aunwong  IPD using BIM BY Pisut Aunwong
IPD using BIM BY Pisut Aunwong
 
AIT Indoor Gaming Center.
AIT Indoor Gaming Center.AIT Indoor Gaming Center.
AIT Indoor Gaming Center.
 
INTEGRATED PROJECT PLANNING AND CONTROL
INTEGRATED PROJECT PLANNING AND CONTROLINTEGRATED PROJECT PLANNING AND CONTROL
INTEGRATED PROJECT PLANNING AND CONTROL
 
Modified nepali chulo
Modified nepali chulo Modified nepali chulo
Modified nepali chulo
 
Writing research paper
Writing research paperWriting research paper
Writing research paper
 
Project selection and report writing
Project selection and report writingProject selection and report writing
Project selection and report writing
 
Water movement in kathmandu
Water movement in kathmanduWater movement in kathmandu
Water movement in kathmandu
 
Risk assesment of 4 storey building
Risk assesment of 4 storey buildingRisk assesment of 4 storey building
Risk assesment of 4 storey building
 
Safety Procedures while working in height
Safety Procedures while working in heightSafety Procedures while working in height
Safety Procedures while working in height
 

Recently uploaded

1_Introduction + EAM Vocabulary + how to navigate in EAM.pdf
1_Introduction + EAM Vocabulary + how to navigate in EAM.pdf1_Introduction + EAM Vocabulary + how to navigate in EAM.pdf
1_Introduction + EAM Vocabulary + how to navigate in EAM.pdf
AldoGarca30
 
DeepFakes presentation : brief idea of DeepFakes
DeepFakes presentation : brief idea of DeepFakesDeepFakes presentation : brief idea of DeepFakes
DeepFakes presentation : brief idea of DeepFakes
MayuraD1
 
"Lesotho Leaps Forward: A Chronicle of Transformative Developments"
"Lesotho Leaps Forward: A Chronicle of Transformative Developments""Lesotho Leaps Forward: A Chronicle of Transformative Developments"
"Lesotho Leaps Forward: A Chronicle of Transformative Developments"
mphochane1998
 

Recently uploaded (20)

Bhubaneswar🌹Call Girls Bhubaneswar ❤Komal 9777949614 💟 Full Trusted CALL GIRL...
Bhubaneswar🌹Call Girls Bhubaneswar ❤Komal 9777949614 💟 Full Trusted CALL GIRL...Bhubaneswar🌹Call Girls Bhubaneswar ❤Komal 9777949614 💟 Full Trusted CALL GIRL...
Bhubaneswar🌹Call Girls Bhubaneswar ❤Komal 9777949614 💟 Full Trusted CALL GIRL...
 
Unit 4_Part 1 CSE2001 Exception Handling and Function Template and Class Temp...
Unit 4_Part 1 CSE2001 Exception Handling and Function Template and Class Temp...Unit 4_Part 1 CSE2001 Exception Handling and Function Template and Class Temp...
Unit 4_Part 1 CSE2001 Exception Handling and Function Template and Class Temp...
 
Unleashing the Power of the SORA AI lastest leap
Unleashing the Power of the SORA AI lastest leapUnleashing the Power of the SORA AI lastest leap
Unleashing the Power of the SORA AI lastest leap
 
Work-Permit-Receiver-in-Saudi-Aramco.pptx
Work-Permit-Receiver-in-Saudi-Aramco.pptxWork-Permit-Receiver-in-Saudi-Aramco.pptx
Work-Permit-Receiver-in-Saudi-Aramco.pptx
 
A CASE STUDY ON CERAMIC INDUSTRY OF BANGLADESH.pptx
A CASE STUDY ON CERAMIC INDUSTRY OF BANGLADESH.pptxA CASE STUDY ON CERAMIC INDUSTRY OF BANGLADESH.pptx
A CASE STUDY ON CERAMIC INDUSTRY OF BANGLADESH.pptx
 
data_management_and _data_science_cheat_sheet.pdf
data_management_and _data_science_cheat_sheet.pdfdata_management_and _data_science_cheat_sheet.pdf
data_management_and _data_science_cheat_sheet.pdf
 
COST-EFFETIVE and Energy Efficient BUILDINGS ptx
COST-EFFETIVE  and Energy Efficient BUILDINGS ptxCOST-EFFETIVE  and Energy Efficient BUILDINGS ptx
COST-EFFETIVE and Energy Efficient BUILDINGS ptx
 
Tamil Call Girls Bhayandar WhatsApp +91-9930687706, Best Service
Tamil Call Girls Bhayandar WhatsApp +91-9930687706, Best ServiceTamil Call Girls Bhayandar WhatsApp +91-9930687706, Best Service
Tamil Call Girls Bhayandar WhatsApp +91-9930687706, Best Service
 
FEA Based Level 3 Assessment of Deformed Tanks with Fluid Induced Loads
FEA Based Level 3 Assessment of Deformed Tanks with Fluid Induced LoadsFEA Based Level 3 Assessment of Deformed Tanks with Fluid Induced Loads
FEA Based Level 3 Assessment of Deformed Tanks with Fluid Induced Loads
 
Block diagram reduction techniques in control systems.ppt
Block diagram reduction techniques in control systems.pptBlock diagram reduction techniques in control systems.ppt
Block diagram reduction techniques in control systems.ppt
 
1_Introduction + EAM Vocabulary + how to navigate in EAM.pdf
1_Introduction + EAM Vocabulary + how to navigate in EAM.pdf1_Introduction + EAM Vocabulary + how to navigate in EAM.pdf
1_Introduction + EAM Vocabulary + how to navigate in EAM.pdf
 
Online food ordering system project report.pdf
Online food ordering system project report.pdfOnline food ordering system project report.pdf
Online food ordering system project report.pdf
 
DeepFakes presentation : brief idea of DeepFakes
DeepFakes presentation : brief idea of DeepFakesDeepFakes presentation : brief idea of DeepFakes
DeepFakes presentation : brief idea of DeepFakes
 
Double Revolving field theory-how the rotor develops torque
Double Revolving field theory-how the rotor develops torqueDouble Revolving field theory-how the rotor develops torque
Double Revolving field theory-how the rotor develops torque
 
Online electricity billing project report..pdf
Online electricity billing project report..pdfOnline electricity billing project report..pdf
Online electricity billing project report..pdf
 
Engineering Drawing focus on projection of planes
Engineering Drawing focus on projection of planesEngineering Drawing focus on projection of planes
Engineering Drawing focus on projection of planes
 
PE 459 LECTURE 2- natural gas basic concepts and properties
PE 459 LECTURE 2- natural gas basic concepts and propertiesPE 459 LECTURE 2- natural gas basic concepts and properties
PE 459 LECTURE 2- natural gas basic concepts and properties
 
"Lesotho Leaps Forward: A Chronicle of Transformative Developments"
"Lesotho Leaps Forward: A Chronicle of Transformative Developments""Lesotho Leaps Forward: A Chronicle of Transformative Developments"
"Lesotho Leaps Forward: A Chronicle of Transformative Developments"
 
DC MACHINE-Motoring and generation, Armature circuit equation
DC MACHINE-Motoring and generation, Armature circuit equationDC MACHINE-Motoring and generation, Armature circuit equation
DC MACHINE-Motoring and generation, Armature circuit equation
 
Computer Lecture 01.pptxIntroduction to Computers
Computer Lecture 01.pptxIntroduction to ComputersComputer Lecture 01.pptxIntroduction to Computers
Computer Lecture 01.pptxIntroduction to Computers
 

Waste for the best

  • 1. WASTE FOR THE BEST By: Roman Man shrestha Ashish Sapkota Thuss Sang-Urai
  • 2. Various FACTS shows Millions Dollar spend in RECONSTRUCTION WORK EFFECTED BY EARTHQUAKE IN NEPAL
  • 4.
  • 5. RARE VALUABLE DIFFICULT TO IMITATE PROPER UTILIZATION OF RESOURCES STRATEGY 1. Applying Differentiation strategy 2. Sustainable Competitive Advantages by: i. RARE -Glass bottle house with combination of Fly ash, Mud, Plastic Pellet and bamboo ii. VALUABLE - Community as Shareholder - Social Activist as Stakeholder iii. PROPER UTILIZATION OF RESOURCES - Organization system develop - Community Head as centralized body iv. DIFFICULT TO IMITATE - Run without any funding - Truly for society Figure : Sustainable Competitive Advantage factor of “WASTE FOR THE BEST PROJECT”
  • 6. Table 1: Strategy Pyramid of MOTEL Table 6: Strategy Pyramid of Training Centre Table 7: Strategy Pyramid of Agriculture Farm House STRATEGY PYRAMIDS
  • 7. Strengths Weaknesses 1. New Environment of Living 2. Friendly Hospitality 3. Locally Organic Product Service 4. Glass Bottle Learning site and Green house farm 1. Training for local people 2. Coordination between community people Opportunity Threat 1. Big market for Motel 2. Practical Learning area for children in Agriculture Farm and Construction site 1. Communication Gap 2. Financial Debate between Community people SWOT ANALYSIS
  • 8. Key Partners - Community as Shareholder - Social Activist as Stakeholder Key Activities - Build, Stay, Self-Cook and Work - Community Group Meeting - Phase 1 Home for 5 family member - Phase 2 Home for 15 family member Value Proposition - “HOME FOR THE HOMELESS” - Delivering a new way of Experience in their life to traveller - One day honest Farmer Customer Relationships - Long Term Relationship - Mutual Understanding - Focusing on Three V’s (Valued Customer, Value Proposition and Value Network) Customer Segments -Backpackers -Tourist agency -Recycle Centre -Private Schools/Universities -Traveller Key Resources - Community saving - Need a Required amount of Glass, Bamboo, plastic pellet, Fly ash etc. to build House Channels - Using both Physical and Virtual channel to reach our Customer. Cost Structure - Operational Cost - Training Cost - Supplier cost Revenue Streams - Revenue from MOTEL - Agricultural Production - Charges from Private schools and Backpackers BUSINESS MODEL CANVAS OF WASTE FOR THE BEST
  • 9. January Febuary March April May June July August September October Starting Cash Position ฿112,500 ฿988,000 ฿856,000 ฿724,000 ฿592,000 ฿460,000 ฿328,000 ฿295,000 ฿262,000 ฿248,000 Incoming Cash from MOTEL ฿0 ฿0 ฿0 ฿0 ฿0 ฿0 ฿25,000 ฿25,000 ฿30,000 ฿30,000 Collection from Visit by school ฿0 ฿0 ฿0 ฿0 ฿0 ฿0 ฿10,000 ฿10,000 ฿10,000 ฿10,000 Agriculture Income ฿0 ฿0 ฿0 ฿0 ฿0 ฿0 ฿10,000 ฿10,000 ฿12,000 ฿15,000 Total ฿0 ฿0 ฿0 ฿0 ฿0 ฿0 ฿45,000 ฿45,000 ฿52,000 ฿55,000 OUTGOING Fixed Costs ฿77,000 ฿77,000 ฿77,000 ฿77,000 ฿77,000 ฿77,000 ฿45,000 ฿45,000 ฿38,000 ฿38,000 Administration ฿12,000 ฿12,000 ฿12,000 ฿12,000 ฿12,000 ฿12,000 ฿5,000 ฿5,000 ฿5,000 ฿5,000 Marketing ฿40,000 ฿40,000 ฿40,000 ฿40,000 ฿40,000 ฿40,000 ฿25,000 ฿25,000 ฿20,000 ฿20,000 Operations ฿25,000 ฿25,000 ฿25,000 ฿25,000 ฿25,000 ฿25,000 ฿15,000 ฿15,000 ฿13,000 ฿13,000 Variable Costs ฿60,000 ฿55,000 ฿55,000 ฿55,000 ฿55,000 ฿55,000 ฿33,000 ฿33,000 ฿28,000 ฿28,000 Administration ฿5,000 ฿5,000 ฿5,000 ฿5,000 ฿5,000 ฿5,000 ฿3,000 ฿3,000 ฿3,000 ฿3,000 Marketing ฿30,000 ฿30,000 ฿30,000 ฿30,000 ฿30,000 ฿30,000 ฿15,000 ฿15,000 ฿12,000 ฿12,000 Operations ฿25,000 ฿20,000 ฿20,000 ฿20,000 ฿20,000 ฿20,000 ฿15,000 ฿15,000 ฿13,000 ฿13,000 Total ฿137,000 ฿132,000 ฿132,000 ฿132,000 ฿132,000 ฿132,000 ฿78,000 ฿78,000 ฿66,000 ฿66,000 Result Change during Month -137000 -132000 -132000 -132000 -132000 -132000 -43000 -43000 -24000 -21000 Closing cash position 988000 856000 724000 592000 460000 328000 295000 262000 248000 23700 Remarks Two Full time Worker with 5000 Baht per month We can achieve our Break Even in 10 month We borrow money from each 5 houses, 25000 Baht We initial investment was 100000 Baht CASH FLOW FORECAST OF WASTE FOR THE BEST PROJECT
  • 10. LONG TERM PLAN  Upgrading a Mobile Health clinic monthly for the victims  Community Bio sand Filtration installation for the drinking water.  Mini Solar home system for every house SLOGAN  “HOME FOR THE HOMELESS PEOPLE, EFFECTED BY EARTHQUAKE ” KEY THING • Build, Stay, Self-Cook and Work • Community as Shareholder • Social Activist as Stakeholder • Community Saving SDG GOAL • Meet Sustainable Development Goal, SDG 11 and SDG 9 THANK YO