38. Owner
Manager
Secretary Supervisor
Event Manager HR (Human Resource)
F&B
Production
Section
Marketing
Director
Marketing
Manager
Sales Team
Finance
Director
Finance
Supervisor
Accounts
Assistants
Head
Waiter
Pining
Waiter
Head
Cook
Assist
ant
Cook
Cleani
ng
Servic
e
40. RULES AND REGULATIONS
• patrons - wear shoes & shirts at all time
• no pets allowed
• strictly prohibit drugs & alcohol
• operating hours - not earlier than 12pm, not later
than 10pm
46. FINANCE OF CAPITAL
Finance of Capital
Bank Loan RM29,000.00
Cash Input
Low En Huey RM29,000.00
Darren Sia Hang Yin RM29,000.00
Lee Yih RM29,000.00
Lyneete RM29,000.00
Total : RM145,000.00
47. SOURCE AND USE OF FUNDS
Sources and Use of Funds
Use of Funds : RM
Buildings (Rental) RM 9000.00
leasehold improvement RM10,000.00
capital equipment RM10,000.00
administrative expense RM10,000.00
Advertising/promotional expenses RM 1,000.00
Other expenses RM1,000.00
Contingency Fund RM10,000.00
Working Capital RM90,000.00
Total : RM140,000.00
49. MONTHLY INCOME
Monthly Income
Monthly Sales: !
Deserts !
Breakfast !
Lunch !
Dinner !
Coffees !
Drinks !
RM8,000.00
Monthly Event (Every Weekend)
Special Events RM12,000.00
Total : RM20,000.00
Estimated Monthly Profit : RM13,000.00!
Estimated Yearly Profit : RM170,000.00!
Estimated Profit within Three Years : RM430,00.00
50. REFERENCE
• INTERNET
• http://www.bplans.com/sample_business_plans.php
• http://www.entrepreneur.com/businessplan/index.html
• http://www.sba.gov/writing-business-plan
• MAGAZINE
• Weekly Business
• Star Newspaper, Financial Department