SlideShare a Scribd company logo
1 of 16
Business Plan
INDEX 
• Executive Summary 
• Company Purpose 
• Problem 
• Solution 
• Why now? 
• Market Size 
• Competition 
• Service 
• Business Model 
• Team 
• Schedule 
• Risk and Response 
• Financials
Executive Summary 
FOLDi is a mobile APP designed for family. Kids and parents 
can create paper toys on FOLDi. Furthermore they can make 
paper toys easily and quickly. FOLDi is a platform that 
distribute paper toy templates. So, many paper toy 
designers can upload their templates. At the same time, 
users can download paper toys for free or in app purchase. 
Users can order printed papers delivery service. 
Now, we are making FOLDi. FOLDi is an application for kids. 
We spended $80 thousand. But in 3 years, we will make a 
web site and 3D program. We need more 0.5M to expand 
sales and marketing efforts and hire the core software 
engineers to focus developing web, 3D program, 3D engine.
Company Purpose 
: FOLDi Inc. is started from paper toy design company. We 
made templates for non-profit organization, furniture 
company and private request.
Problem 
Q)How do you feel when kids are fell in smart 
phone? 
Time : 2014.4.4~2014.4.5 
AGE: 30~35 
GENDER: female, male 
ANSWER: 14 persons 
PLACE: Seoul, South-korea 
1.Worry (57%) 
2. Don’t care(43%)
Solution 
How do FOLDi cut your kids’ cell phone addiction? 
: FOLDi don’t stop kids using smart phone. FOLDi lead kids correct 
usage. 
Parents and kids can design on smart phone. And they make paper 
toys. 
Then, kids are keeping from smart phone addiction, naturally. 
Kids want to spend time with parents, instinctively.
Why now? 
Smart phone users are increasing everyday. Now, 1.76 billion peoples are 
using smartphones. Also, the age using at the first is getting short.
Market Size 
TAM: Every year 17%increasing. 18.6B in 
2017(expected) 
SAM: 50% Educational app 
SOM: 1% (180,000,000$)
Competition 
Pixle 
(foldify) 
Kamibox 
(paper zoo) 
FOLDi 
Price $ 3.99 $ 1.99 $ 0(In app 
purchase) 
Design 30 20 UNLIMITED 
Delivery NO NO YES 
Function Good Not bad Good
Service 
Features 
 Print 
 Paint 
 Preview 
 Templates 
 Photos 
 Stamps 
 Share
Business Model 
FOLDi offers 
1. Paper toys templates , stamps (in app purchase, 1$) 
2. Printed paper delivery service(15$,10 sheets).
Team 
Jin-Gyu LIM 
 CEO/Founder 
 Design paper toys templates 
Se-Hwan YI 
 PR Manager 
 Managing SNS, Promotion
Schedule 
2014 
- 100,000 download 
2015 
- 10,000,000 download 
- Web open 
2016 
- 20,000,000 download 
- 3D program release
Risk and Response 
Copyright 
: FOLDi thinks that artist’s design is important. So FOLDi will defend unique 
Templates from copy.
Financials 
PROFIT 
Currency: $ 
Routes 2014 (1 month) 2015 2016 
Templates(1$) 1,000 1,500,000 2,000,000 
Stamps (1$) 1,000 1,000,000 1,500,000 
Loss Statement(1 year) 
Account Name Detail Proof Cost 
Wages and salaries Developer(server, web, APP, 3D engine), 
Designer 
[(2500 $ *4)+(2000$*1)]*12 144,000 
Business Tax Insurance, Tax, 14,400 $ * 12 17,280 
Rent/Administrative 
expenses 
Rent, Administrative expenses 1000 $ * 12 12,000 
Office supplies Computer, desk, chair, note, pen, sheet (3,000 $*6)+5000$ 23,000 
Internet Server, internet 100$ * 12 1200 
Marketing CF 10,000$ 10,000 
Expected SUM 207,480 
Delivery 
(15$,10 sheets) 
1,500 300,000 500,000 
Expected 
revenue 
3,500 2,800,000 4,000,000 
Currency: $
Thank you

More Related Content

Similar to Fol di eng_businessplan

Da Vinci ProjectPhase 2BUS 425The idea behind this project is .docx
Da Vinci ProjectPhase 2BUS 425The idea behind this project is .docxDa Vinci ProjectPhase 2BUS 425The idea behind this project is .docx
Da Vinci ProjectPhase 2BUS 425The idea behind this project is .docxtheodorelove43763
 
11 Internet Marketing Trends for 2011
11 Internet Marketing Trends for 201111 Internet Marketing Trends for 2011
11 Internet Marketing Trends for 2011hillarybressler
 
Augmented reality the next big thing for future education
Augmented reality the next big thing for future educationAugmented reality the next big thing for future education
Augmented reality the next big thing for future educationValiant Technosoft
 
Massuel Louis portfolio 2017
Massuel Louis portfolio 2017Massuel Louis portfolio 2017
Massuel Louis portfolio 2017Louis Massuel
 
Social Media and Games. Stats, Potentials and Pitfalls
Social Media and Games. Stats, Potentials and PitfallsSocial Media and Games. Stats, Potentials and Pitfalls
Social Media and Games. Stats, Potentials and PitfallsLars Bojen
 
Social Media Games. Stats, Potentials and Pitfalls
Social Media Games. Stats, Potentials and PitfallsSocial Media Games. Stats, Potentials and Pitfalls
Social Media Games. Stats, Potentials and PitfallsLars Bojen
 
how much does it cost to develop and build mobile app
how much does it cost to develop and build mobile apphow much does it cost to develop and build mobile app
how much does it cost to develop and build mobile appFusion Informatics
 
Choosing Your First App’s Platform
Choosing Your First App’s PlatformChoosing Your First App’s Platform
Choosing Your First App’s PlatformFreedomApps
 
Space Invaders. The Revolution in a Nutshell.
Space Invaders. The Revolution in a Nutshell.Space Invaders. The Revolution in a Nutshell.
Space Invaders. The Revolution in a Nutshell.Gerald Hensel
 
Immersive Learning and the Future of Workplace Learning
Immersive Learning and the Future of Workplace LearningImmersive Learning and the Future of Workplace Learning
Immersive Learning and the Future of Workplace LearningAndrew Hughes
 
#1Web Development Course in Surat Toptel Multimedia
 #1Web Development Course in Surat Toptel Multimedia #1Web Development Course in Surat Toptel Multimedia
#1Web Development Course in Surat Toptel MultimediaToptel Multimedia
 
#1 Web Design Course in Surat | Toptel Multimedia Education
#1 Web Design Course in Surat | Toptel Multimedia Education#1 Web Design Course in Surat | Toptel Multimedia Education
#1 Web Design Course in Surat | Toptel Multimedia EducationToptel Multimedia
 
Myeventapps event app 101 j2015
Myeventapps event app 101 j2015Myeventapps event app 101 j2015
Myeventapps event app 101 j2015Allan Isfan
 
Push conference 2018 key takeaways
Push conference 2018 key takeawaysPush conference 2018 key takeaways
Push conference 2018 key takeawaysJustin Crowell
 
toy manufacturers project report.
toy manufacturers project report.toy manufacturers project report.
toy manufacturers project report.Hagi Sahib
 

Similar to Fol di eng_businessplan (20)

Da Vinci ProjectPhase 2BUS 425The idea behind this project is .docx
Da Vinci ProjectPhase 2BUS 425The idea behind this project is .docxDa Vinci ProjectPhase 2BUS 425The idea behind this project is .docx
Da Vinci ProjectPhase 2BUS 425The idea behind this project is .docx
 
11 Internet Marketing Trends for 2011
11 Internet Marketing Trends for 201111 Internet Marketing Trends for 2011
11 Internet Marketing Trends for 2011
 
Augmented reality the next big thing for future education
Augmented reality the next big thing for future educationAugmented reality the next big thing for future education
Augmented reality the next big thing for future education
 
Massuel Louis portfolio 2017
Massuel Louis portfolio 2017Massuel Louis portfolio 2017
Massuel Louis portfolio 2017
 
Social Media and Games. Stats, Potentials and Pitfalls
Social Media and Games. Stats, Potentials and PitfallsSocial Media and Games. Stats, Potentials and Pitfalls
Social Media and Games. Stats, Potentials and Pitfalls
 
Social Media Games. Stats, Potentials and Pitfalls
Social Media Games. Stats, Potentials and PitfallsSocial Media Games. Stats, Potentials and Pitfalls
Social Media Games. Stats, Potentials and Pitfalls
 
Marketing Presentation Template
Marketing Presentation TemplateMarketing Presentation Template
Marketing Presentation Template
 
how much does it cost to develop and build mobile app
how much does it cost to develop and build mobile apphow much does it cost to develop and build mobile app
how much does it cost to develop and build mobile app
 
JobZik
JobZikJobZik
JobZik
 
Choosing Your First App’s Platform
Choosing Your First App’s PlatformChoosing Your First App’s Platform
Choosing Your First App’s Platform
 
#HRTF16 Talent Tech Labs Presentation
#HRTF16 Talent Tech Labs Presentation#HRTF16 Talent Tech Labs Presentation
#HRTF16 Talent Tech Labs Presentation
 
Space Invaders. The Revolution in a Nutshell.
Space Invaders. The Revolution in a Nutshell.Space Invaders. The Revolution in a Nutshell.
Space Invaders. The Revolution in a Nutshell.
 
Immersive Learning and the Future of Workplace Learning
Immersive Learning and the Future of Workplace LearningImmersive Learning and the Future of Workplace Learning
Immersive Learning and the Future of Workplace Learning
 
#1Web Development Course in Surat Toptel Multimedia
 #1Web Development Course in Surat Toptel Multimedia #1Web Development Course in Surat Toptel Multimedia
#1Web Development Course in Surat Toptel Multimedia
 
#1 Web Design Course in Surat | Toptel Multimedia Education
#1 Web Design Course in Surat | Toptel Multimedia Education#1 Web Design Course in Surat | Toptel Multimedia Education
#1 Web Design Course in Surat | Toptel Multimedia Education
 
Myeventapps event app 101 j2015
Myeventapps event app 101 j2015Myeventapps event app 101 j2015
Myeventapps event app 101 j2015
 
Push conference 2018 key takeaways
Push conference 2018 key takeawaysPush conference 2018 key takeaways
Push conference 2018 key takeaways
 
toy manufacturers project report.
toy manufacturers project report.toy manufacturers project report.
toy manufacturers project report.
 
Social is mobile, today
Social is mobile, todaySocial is mobile, today
Social is mobile, today
 
The Dell Way
The Dell WayThe Dell Way
The Dell Way
 

Recently uploaded

Tech Startup Growth Hacking 101 - Basics on Growth Marketing
Tech Startup Growth Hacking 101  - Basics on Growth MarketingTech Startup Growth Hacking 101  - Basics on Growth Marketing
Tech Startup Growth Hacking 101 - Basics on Growth MarketingShawn Pang
 
Socio-economic-Impact-of-business-consumers-suppliers-and.pptx
Socio-economic-Impact-of-business-consumers-suppliers-and.pptxSocio-economic-Impact-of-business-consumers-suppliers-and.pptx
Socio-economic-Impact-of-business-consumers-suppliers-and.pptxtrishalcan8
 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.Aaiza Hassan
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfPaul Menig
 
BEST ✨ Call Girls In Indirapuram Ghaziabad ✔️ 9871031762 ✔️ Escorts Service...
BEST ✨ Call Girls In  Indirapuram Ghaziabad  ✔️ 9871031762 ✔️ Escorts Service...BEST ✨ Call Girls In  Indirapuram Ghaziabad  ✔️ 9871031762 ✔️ Escorts Service...
BEST ✨ Call Girls In Indirapuram Ghaziabad ✔️ 9871031762 ✔️ Escorts Service...noida100girls
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Dipal Arora
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Dave Litwiller
 
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfCatalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfOrient Homes
 
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurVIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurSuhani Kapoor
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communicationskarancommunications
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMANIlamathiKannappan
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...Paul Menig
 
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service DewasVip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewasmakika9823
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Serviceritikaroy0888
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLSeo
 
The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024christinemoorman
 
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Roland Driesen
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMRavindra Nath Shukla
 

Recently uploaded (20)

Tech Startup Growth Hacking 101 - Basics on Growth Marketing
Tech Startup Growth Hacking 101  - Basics on Growth MarketingTech Startup Growth Hacking 101  - Basics on Growth Marketing
Tech Startup Growth Hacking 101 - Basics on Growth Marketing
 
Socio-economic-Impact-of-business-consumers-suppliers-and.pptx
Socio-economic-Impact-of-business-consumers-suppliers-and.pptxSocio-economic-Impact-of-business-consumers-suppliers-and.pptx
Socio-economic-Impact-of-business-consumers-suppliers-and.pptx
 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdf
 
BEST ✨ Call Girls In Indirapuram Ghaziabad ✔️ 9871031762 ✔️ Escorts Service...
BEST ✨ Call Girls In  Indirapuram Ghaziabad  ✔️ 9871031762 ✔️ Escorts Service...BEST ✨ Call Girls In  Indirapuram Ghaziabad  ✔️ 9871031762 ✔️ Escorts Service...
BEST ✨ Call Girls In Indirapuram Ghaziabad ✔️ 9871031762 ✔️ Escorts Service...
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfCatalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
 
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurVIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
 
KestrelPro Flyer Japan IT Week 2024 (English)
KestrelPro Flyer Japan IT Week 2024 (English)KestrelPro Flyer Japan IT Week 2024 (English)
KestrelPro Flyer Japan IT Week 2024 (English)
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
 
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service DewasVip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Service
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
 
Best Practices for Implementing an External Recruiting Partnership
Best Practices for Implementing an External Recruiting PartnershipBest Practices for Implementing an External Recruiting Partnership
Best Practices for Implementing an External Recruiting Partnership
 
The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024
 
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSM
 

Fol di eng_businessplan

  • 2. INDEX • Executive Summary • Company Purpose • Problem • Solution • Why now? • Market Size • Competition • Service • Business Model • Team • Schedule • Risk and Response • Financials
  • 3. Executive Summary FOLDi is a mobile APP designed for family. Kids and parents can create paper toys on FOLDi. Furthermore they can make paper toys easily and quickly. FOLDi is a platform that distribute paper toy templates. So, many paper toy designers can upload their templates. At the same time, users can download paper toys for free or in app purchase. Users can order printed papers delivery service. Now, we are making FOLDi. FOLDi is an application for kids. We spended $80 thousand. But in 3 years, we will make a web site and 3D program. We need more 0.5M to expand sales and marketing efforts and hire the core software engineers to focus developing web, 3D program, 3D engine.
  • 4. Company Purpose : FOLDi Inc. is started from paper toy design company. We made templates for non-profit organization, furniture company and private request.
  • 5. Problem Q)How do you feel when kids are fell in smart phone? Time : 2014.4.4~2014.4.5 AGE: 30~35 GENDER: female, male ANSWER: 14 persons PLACE: Seoul, South-korea 1.Worry (57%) 2. Don’t care(43%)
  • 6. Solution How do FOLDi cut your kids’ cell phone addiction? : FOLDi don’t stop kids using smart phone. FOLDi lead kids correct usage. Parents and kids can design on smart phone. And they make paper toys. Then, kids are keeping from smart phone addiction, naturally. Kids want to spend time with parents, instinctively.
  • 7. Why now? Smart phone users are increasing everyday. Now, 1.76 billion peoples are using smartphones. Also, the age using at the first is getting short.
  • 8. Market Size TAM: Every year 17%increasing. 18.6B in 2017(expected) SAM: 50% Educational app SOM: 1% (180,000,000$)
  • 9. Competition Pixle (foldify) Kamibox (paper zoo) FOLDi Price $ 3.99 $ 1.99 $ 0(In app purchase) Design 30 20 UNLIMITED Delivery NO NO YES Function Good Not bad Good
  • 10. Service Features  Print  Paint  Preview  Templates  Photos  Stamps  Share
  • 11. Business Model FOLDi offers 1. Paper toys templates , stamps (in app purchase, 1$) 2. Printed paper delivery service(15$,10 sheets).
  • 12. Team Jin-Gyu LIM  CEO/Founder  Design paper toys templates Se-Hwan YI  PR Manager  Managing SNS, Promotion
  • 13. Schedule 2014 - 100,000 download 2015 - 10,000,000 download - Web open 2016 - 20,000,000 download - 3D program release
  • 14. Risk and Response Copyright : FOLDi thinks that artist’s design is important. So FOLDi will defend unique Templates from copy.
  • 15. Financials PROFIT Currency: $ Routes 2014 (1 month) 2015 2016 Templates(1$) 1,000 1,500,000 2,000,000 Stamps (1$) 1,000 1,000,000 1,500,000 Loss Statement(1 year) Account Name Detail Proof Cost Wages and salaries Developer(server, web, APP, 3D engine), Designer [(2500 $ *4)+(2000$*1)]*12 144,000 Business Tax Insurance, Tax, 14,400 $ * 12 17,280 Rent/Administrative expenses Rent, Administrative expenses 1000 $ * 12 12,000 Office supplies Computer, desk, chair, note, pen, sheet (3,000 $*6)+5000$ 23,000 Internet Server, internet 100$ * 12 1200 Marketing CF 10,000$ 10,000 Expected SUM 207,480 Delivery (15$,10 sheets) 1,500 300,000 500,000 Expected revenue 3,500 2,800,000 4,000,000 Currency: $