Documente Academic
Documente Profesional
Documente Cultură
CHEESEKUT LOVERS
PREPARED BY:
AHMAD SHAZNI HANIFF BIN ABDULLAH (2013494118)
MUHAMMAD NAJMUDDIN BIN MOHD TAHIR (2013232912)
NOOR FITRIAH BINTI YUSOF (2013252388)
NUR SHUHAILA BINTI SHAMSUDDIN (2013674746)
NUR AMIRAH BINTI HUSSIN (2013898354)
CLASS:
JCS1435B
DATE OF SUBMISSION:
25 August 2015
Sir,
Submission of Business Plan Proposal (ENT300)
Referring to the subject stated above, we would like to submit the proposal of our
project paper for our ENT 300 subject.
2.
This business plan was completed according to the guidelines and
requirements given according to our subject syllabus. This business plan also
constructed to serve as a blueprint and guide for a proposed business venture which
covers administration, marketing, operation and financial aspects.
3.
We hope that this business plan that we proposed does fulfil your obligations.
Any mistakes or lack in any area falls fully on us and we appreciate any comments
or remarks on our project in order to help us improve it and improve ourselves as
well.
4.
Thank you for your guidance and time to go through our business plan and
analyse it. With all our efforts we hope that you will approve this business plan that
we produced. Finally, with the cooperation that arises among us can enhance a good
collaboration.
Yours sincerely,
Shazni
_______________
Ahmad Shazni Haniff Bin Abdullah
General Manager,
Cheesekut Lovers
ACKNOWLEDGEMENT
In the name of Allah, the Most Gracious, the Most Merciful. Alhamdulillah praises to
Allah for the strengths and His blessing in completing this project paper for ENT 300.
In these modern days, it is important to be aware and prepared if we want to
be in one of the areas of perspective after we graduate. For the prospect of
business, this business plan is hope to be one of the ways for us to develop our
ability and interest and as an encouragement of becoming an educative business
people. This business plan can be effectively used for those who want to create a
new business or to the new entrepreneur.
In performing our assignment, we had to take the help and guideline of some
respected persons, who deserve our greatest gratitude. In order to complete this
project, we had to encounter many problems and obstacles. However, tolerance and
cooperation as well as valuable comment suggestions from each members, this
project has been successfully completed.
Last but not least, our deepest gratitude goes to our beloved parents for their
endless love, prayers and encouragement. To those who have directly and indirectly
guided us in completing this project, your kindness means a lot to us. Thank you
very much.
INTRODUCTION
Since cheese cake is too mainstream, our company come out with a new
recipe which is cheesekut. Cheesekut is basically a lighter version of cheese cake
which uses biscuits instead of flours as the main ingredient. Other than plain
cheesekut, we are also introducing a variety kind of flavours for our cheesekut. For
instance, blueberry cheesekut, strawberry cheesekut, oreo cheesekut and original
cheesekut.
The main reason of preparing this business plan is to convince the investors
to invest in our business. By reviewing our business plan, the investors can
understand the flow of our business better and how the business will benefit them.
So, a good business plan will surely enhance the interest of investors to further give
their full commitment in expanding the business.
All in all, we believe that our business has good future prospects. It is
because our product differs from others in a unique and creative ways. This
uniqueness will stimulate the taste buds of our customer to long for our luscious
cheesekut.
Apart from gaining a good profit, to go public and be known to all the
population is the long-term goal of Cheesekut Lovers. In the long run, our company
hope to expand our operations across the whole country. The purpose of this
business plan is:
i.
Allow the entrepreneur to view and evaluate the purposed business ventures
in an objective, critical, and practical manner.
ii.
iii.
iv.
v.
Company Background
Name of the Company
Business Address
Cheesekut Lovers
G68, Ground Floor, Mahkota Parade,
Website
E- mail
Telephone Number
Fax Number
Form of Business
Main Activity
Date of Commencement
Date of Registration
Registration Number
Name of Bank
Bank Account Number
Vision
To dominate the market in the next few years
To become a well-known company
To establish Cheesekut Lovers as an international cheesekut brand
Mission
To prioritise our customers
Provide a high quality product at an affordable price
To create opportunities for the investors and individuals who are
interested in helping the Cheesekut Lovers to achieve success
To open up a few branches all over Malaysia
Organizational Chart
GENERAL MANAGER
AHMAD SHAZNI HANIFF BIN ABDULLAH
ADMINISTRATIVE
MANAGER
NUR AMIRAH BINTI HUSSIN
FINANCIAL MANAGER
NUR SHUHAILA BINTI
SHAMSUDDIN
MARKETING MANAGER
OPERATIONAL MANAGER
WORKER
Logo
Image of biscuit and cheese - represents the main ingredient of our product
which is cheesekut
Red colour
- represents the colour of customers' hearts who love
cheesekut
Motto
" A little sweetness in a wicked way "
The sweetness in our cheesekut makes our customer craves for more in a wicked
way. The meaning behind this is when our customer tasted the cheesekut, they will
be tempted to grab and get some more.
SHAREHOLDERS' BACKGROUND
Name of Partners
Identity Card Numbers
Permanent Address
Correspondence Address
E- Mail
haniff.CL@gmail.com
Telephone Number
Date of Birth
Marital Status
Academic Qualification
012-3386238
8 February 1985
Married
Master in Business Management (UM Kedah)
Bachelor in Business Administration (UM)
Diploma in Business Study (Uitm Segamat)
Course Attended
Skills
Able to manage business smoothly and a good leader
Experiences
Present Occupation
Previous Business Experience
Name of Partners
Muhammad Najmuddin Bin Mohd Tahir
Identity Card Numbers
871002-14-6665
Permanent Address
No 50, Jalan Perubatan 30, Taman Universiti,
Correspondence Address
E- Mail
najmuddin.CL@gmail.com
Telephone Number
Date of Birth
Marital Status
Academic Qualification
011-12007555
2 October 1987
Married
Bachelor in Marketing (UiTM Puncak Alam)
Course Attended
Skills
Experiences
Present Occupation
Previous Business Experience
Name of Partners
890113-01-5006
Permanent Address
Correspondence Address
E- Mail
Telephone Number
Date of Birth
Marital Status
Academic Qualification
Course Attended
Skills
Experiences
Present Occupation
Name of Partners
Identity Card Numbers
Permanent Address
Correspondence Address
E- Mail
Telephone Number
Date of Birth
Marital Status
Academic Qualification
Course Attended
Skills
Experiences
Present Occupation
Previous Business Experience
Name of Partners
Identity Card Numbers
Permanent Address
Correspondence Address
E- Mail
Telephone Number
Date of Birth
Marital Status
Academic Qualification
Course Attended
Skills
Experiences
Present Occupation
Previous Business Experience
Location of Business
Building
This shop lot is located at the ground floor of the Mahkota Parade
Mall
It is shop lot G68
The size of the shop lot is 725 square feet but we only rent for
Basic amenities
Wiring for electricity and water is provided by the shopping complex so
we only need to buy the equipment and pay for the bills every month
There are also other facilities in the Mahkota Parade Mall near our
shop lot, which are:
Praying area
Parking area
ATM Machine
Public Toilet
ADMINISTRATION PLAN
INTRODUCTION
ORGANIZATIONAL CHART
GENERAL MANAGER
AHMAD SHAZNI HANIFF BIN ABDULLAH
ADMINISTRATIVE MANAGER
NUR AMIRAH BINTI HUSSIN
FINANCIAL MANAGER
NUR SHUHAILA BINTI SHAMSUDDIN
MARKETING MANAGER
OPERATIONAL MANAGER
WORKER
MANPOWER PLANNING
List of Personnel
POSITION
NUMBER OF PERSONNEL
General Manager
Administrative Manager
Financial Manager
Marketing Manager
Operation Manager
Worker
TOTAL
POSITION
General Manager
business objectives.
To planning the business flow effectively and
efficiency.
To make sure that the business are done towards
Administrative
Manager
efficiently.
Analyse situations to make good decision
making.
Record and manage the organization document.
Deals with the suppliers.
Helping general manager manage the company.
Checking stock to determine inventory level,
anticipating needed supplies, and expending
Marketing Manager
to our firm.
To make sure that the customers are satisfied
Operation Manager
Financial Manager
task.
Deals with all the financial transaction in the
business.
Responsible in identifying the relevant sources of
finance.
Prepare the financial analysis for a period of time
Worker
output.
Estimate the ratios to know the profit per month.
In charge as a cashier and manage the payment
SCHEDULE OF REMUNERATION
POSITION
NO. OF
STAFF
General Manager
MONTHLY
SALARY
(RM)
1 400
EPF
(RM)
(13%)
SOCSO
(RM)
(1.75%)
TOTAL
(RM)
182
24.5
1 606.5
Administrative
Manager
1 400
182
24.5
1 606.5
Operational
Manager
1 400
182
24.5
1 606.5
Marketing Manager
1 400
182
24.5
1 606.5
Financial Manager
1 400
182
24.5
1 606.5
Workers
900
117
15.75
1032.75
TOTAL
7 900
1 027
138.25
9 065.25
Managers table
Managers chair
QUANTIT
Y
PRICE/UNIT
(RM)
TOTAL
(RM)
100.00
100.00
90.00
90.00
10.00
10.00
90.00
90.00
100.00
100.00
1 200.00
1 200.00
199.00
199.00
60.00
60.00
20.00
40.00
Dustbin
Cabinet File
Fire extinguish
Desktop
Printer
Telephone
Fluorescent
916.00
916.00
11
2 785.00
2 805.00
lamp
Air-conditioner
TOTAL
ADMINISTRATION BUDGET
ITEM
Fixed Asset
Furniture and fitting
Renovation cost
Working Capital
Salary:
EPF
SOCSO
Rental
Bills:
Electricity
Telephone
Water
Other Expenses
Business registration
and license
Halal Certificate
Deposit rent
FIXED
ASSETS
MONTHLY
EXPENSES
(RM)
OTHER
EXPENSES
(RM)
2 805.00
7000.00
.
7 900.00
1 027.00
138.25
3 000.00
350.00
50.00
250.00
260.00
100.00
3 500.00
30.00
Stationery
TOTAL
9 925.00
12 715.25
MARKETING PLAN
3 890.00
Marketing Plan
Description
Materials
Benefits
Biscuits
Cream cheese
Condensed milk
Low-fat milk
Topping (blueberry, strawberry, oreo)
Oreo Cheesekut
Strawberry Cheesekut
Original Cheesekut
Blueberry Cheesekut
Table 1.1 Product illustration
Target market
Psychographic Segmentation
Target market is one of the most important parts in marketing plans. The
question is who will be the consumer of our product? In Malaysia, cheese is very
familiar among us. As we are concern about this, we are targeting the citizens of
Malacca, tourists and youngsters. As far as we know, tourist is very synonym with
cheese because cheese is imported from their country and widely used in their
food. So they may be more interested in eating this cheesekut.
We have estimated the size of our target market which is 860 000 people. Our
target market comprises of Malacca citizen (60%), tourist (25%) and people
nearby Malacca(15%).
Percentage
Citizens
Tourists
Others
15%
25%
60%
Figure 1.3
MARKET SIZE
Average price per unit of product
Variable Cost:
Water
Electricity
Telephone Bill
Rent
Total
Total
Cost
3650
2600
RM1.40
860000
360 000
5
= 72000families
Assume that 4% will buy per month (target Number of customer per month Portion of
market)
target market
The portion would be:
72000 family 4%
All from our outlet
= 2 880 customer
Average price per unit of product
RM 6.50
Total sales per month
Number of customer Price per unit of product
2 880 customer RM 6.50
= RM18 720
Total sales per year
Total sales per month 12 month
RM17 680 12month
= RM 224 640
Competitors
Identifying competitors
Competitors
Strengths
Prefer Boulangerie
G28, Ground Floor,
Mahkota Parade, No. 1,
Jalan Merdeka, Bandar
Hilir, 75000 Melaka.
Beautiful interior
design
Location of the
caf is strategic
Affordable prices
Limitation in caf
space
More focused on
bread-based products
Less workers
Variety of choice
Always give
discount
Appetizing product
Less workers
Too much product
Not customer friendly
Customer friendly
Variety of choice
Affordable price
Small caf
Less workers
Location of the caf is
not strategic
Gateau Caf
F1-042 Dataran
Pahlawan Jalan Merdeka,
Bandar Hilir, 75000
Melaka.
Weaknesses
Competitors
Prefer Boulangerie
The Bakers Cottage
Gateau Caf
Table 1.5 Ranking of the competitors
Market Share
Market share before the entrance of our company.
Competitor
Before entrance
Amount
(%)
(RM)
Prefer Boulangerie
50
93 600.00
The Baker's Cottage
30
56 160.00
Gateau Cafe
20
37 440.00
TOTAL
100
187 200.00
Table 1.6 Market share before the entrance of our company
Market share
Prefer Boulangerie
Gateau Cafe
20%
50%
30%
After entrance
(%)
Amount
(RM)
Percentage of
loss (%)
Prefer Boulangerie
The Baker's Cottage
Gateau Cafe
Cheesekut Lovers
45
27
18
10
100
84 240.00
50 544.00
33 696.00
18 720.00
187 200.00
5
3
2
-
TOTAL
Market share
Prefer Boulangerie
Gateau Cafe
Cheesekut Lovers
10%
18%
45%
27%
Sales forecast
Month
1
2
3
4
5
6
7
8
9
10
11
12
Year 1
Year 2 (15%)
Year 3 (30%)
18 720
18 720
18 720
20 592
20 592
19 562.40
19 562.40
20 540.52
20 540.52
20 540.52
23 621.60
23 621.60
245 333.56
282 133.59
366 733.67
Marketing Strategy
1. Product strategy
In order to ensure the satisfaction of our customer, we have to produce
a good product that is always fresh. In doing so, we have standardize our
product higher than the expectation of our customer. Quality and freshness is
the most important aspects to be considered in our product. To achieve that,
we are trying to do the best for the packaging of our product. As for the
packaging, we had our own logo and brand name at the top of our product. All
in all, in order to get more profit, we have to give the best in our quality and
services.
2. Price strategy
Pricing strategy can be best referred as the amount of money charged
to the customer for a particular purchase. The price is based on total cost of
the product plus standard mark-up. Even though we want to gain profit, it is
also important for us to charge lower price compared to our competitors. This
competition-based pricing is the strategy that we will be using. By using this
method, we can offer our product based on our competitor's price.
3. Place strategy
Generally, we are selling our product directly to our customers at our
shop which is located at G68, Ground Floor, Mahkota Parade, Jalan Merdeka,
75000 Melaka, Malaysia. We decided to operate our business here because
this shopping mall is located at the centre of Malacca. Mahkota Parade Mall is
one of the must visit places when you come to Malacca.
Moreover, this mall is located near the Taming Sari Tower which is
popular among the tourists. Usually, the tourist will go inside the mall to
window shop and this can help our business which is also located in the mall
to become one of their favourite spots when they come to Malacca.
Apart from that, when Malacca citizen who went shopping in this mall
crave for something like dessert, they can stop by our shop and enjoy the
taste of cheesekut that we are offering. Besides, having cheesekut while hang
out with friends and family is also a good idea.
4. Promotion strategy
With the purpose of attracting the target market, promotion strategy is used to
disseminate information about the company's product or services. There are a
few strategies that are used by our company in order to promote our products.
a. Signboards and banners
In order to attract our potential customers, an eye-captivated signboard
will be put up. This signboard will display our logo together with our
company's name, Cheesekut Lovers. For our banners, we will hang it at
every main road and common road that people will pass by.
b. Flyers/Brochures
This flyer contains some information about our company such as
location, product illustration and so on.
c. Business Cards
Customers who want to deal with us can get our business cards. If they
want to order our product for any occasion, we are glad to take that order.
This card is completed with our company name, logo, address, contact
number end email address.
d. Labeling
These labels will be put at each of our packaging. The colour of each
specified label is based on the flavour of the cheesekut.
Oreo Cheesekut
Original Cheesekut
Blueberry Cheesekut
Strawberry Cheesekut
Muhammad
Najmuddin
bin Mohd
Tahir
Figure 2.1
Organizational
Chart
Manpower Planning
Position
No of Personnel
Marketing Manager
Position
Marketing Manager
and feedback.
Always try to create new idea in marketing
of the product which to introduce and able
to promote the product as well as
companys name.
To promote the business to the customer
with the best alternatives and search for
new potential customer to increase the
sales.
To identify the competitors and their
strength, weaknesses, opportunities and
time to time.
Monitoring competitors' activity.
Conducting market research.
Quantit
y
Monthly
Salary
(RM)
(A)
EPF
(RM)
(13 %)
(B)
SOCSO
(RM)
(1.75%)
(C)
Total
(A)+(B)+
(C)
Marketing Manager
1 400
182
24.50
1606.50
TOTAL
1 400
182
24.50
1 606.50
Marketing Budget
Item
Fixed
Assets
Fixed Asset
Signboard
Monthly
Expenses
(RM)
Other
Expenses
(RM)
500.00
Working capital
1. Business cards (5
150.00
50.00
30.00
1 100.00
boxes)
2. Flyers (100 pieces)
3. Bunting
4. Grand Opening
Pre-operation
License (signboard)
TOTAL
150.00
500.00
OPERATIONAL PLAN
1 480.00
Introduction
Cheesekut Lovers is a business where a food-based product named
cheesekut is produced. Cheesekut is a new and unique recipe that suits the taste
buds of all age group. Since operation plan is one of the most important part in the
business, we are implementing some strategies to ensure that our business runs
smoothly in order to achieve our goals. Our main goal is to produce a fresh and
quality cheesekut that fits the customers preferences. In ensuring the stability of the
business, a systematic management is essential. Therefore, all the processes in the
production need to be planned, prepared and controlled effectively and efficiently.
Operation Objectives
Process Planning
Symbols used in the Process Chart
Symbol
Activity
Operation
Inspection
Delay
Storage
Description
Activity that modify,
transform or give added
value to the input
Process is delayed
because in process
materials are waiting for the
next activity
ACTIVITY CHART
No.
1.
Activity
Greet the customers
2.
3.
4.
5.
Give suggestions to the customers on what to choose if they are having
6.
7.
problem to decide
Let the customers decide carefully without any force whether they are
buying the product or not.
If the customers end up wanting to buy the product, take out a new one
from the display cooler.
Lead the customers to the cashier counter to make their payment.
OPERATIONS LAYOUT
TOILET
SINK
OFFICESTORE
ROOM
PRAYER ROOM
REFR
IGER
ATOR
CAS
HIER
CHILLER
The building size is 362.5ft and our company is located at the ground floor.
PRODUCTION PLANNING
SALES FORECAST PER MONTH
Sales forecast per month
2 880 RM 6.50
RM 18 720
Percentage (%)
-
February
18 720
March
18 720
April
20 592
Increase 10%
May
20 592
June
19 562.40
Decrease5%
July
19 562.4
August
20 540.52
Increase5%
September
20 540.52
October
20 540.52
November
23 621.60
Increase15%
December
23 621.60
TOTAL YEAR 1
Reasons
Cheesekut Lovers
enters the market
The sales is constant
as the previous month
The sales is constant
as the previous month
The sales increase as
a result of Cheesekut
Lovers promotions
The sales is constant
as the previous month
The sales decrease
due to the fasting
month
The sales decrease
due to the festive
season Hari Raya
Aidilfitri
The sales increase
due to Cheesekut
Lovers promotions
The sales is constant
as the previous month
The sales is constant
as the previous month
The sales increase
due to end of year
school holidays
The sales is constant
as the previous month
245 333.56
Capacity Planning
Output per month
Sales forecast per month
2 880 RM 6.50
RM 18 720
RM 18 720
RM 6.50
2 880units
2 880
26
110.77
111 units
111
13
8.54
9units
Material Planning
Raw Material Required Per Month (Bill of Material)
No
Material
Quantity
Total
Quantity
Requireme
nt
Total
Safety
Stock
Total
Material
Requiremen
t
Price/
Unit
(RM)
Biscuits
26 boxes
(12
packets/box)
312 packets
312 packets
44.40
Total Price
(RM)
(Price per
unit
Quantity)
1 154.40
Biscuits
8 packets
8 packets
- 8 packets
3.70
29.60
Condensed
Milk
3 cartons
(48 tins/carton)
3 cartons
3 cartons
104
312.00
Condensed
milk
2 cartons
(6 tins/carton)
12 tins
12 tins
12.99
25.98
Low-Fat Milk
13 cartons
(12 box/carton)
156 boxes
156 tins
54.00
702.00
Low-Fat Milk
4 boxes
4 boxes
4 boxes
4.99
19.96
Cream
Cheese
40 boxes
(2000g/box)
80 000 g
40 boxes
40.50
1 620.00
Container
111 units
111 units
111 units
0.27
29.97
Spoon
111 units
111 units
111 units
0.02
2.22
10
Blueberry
Topping
1 kg
1 kg
1 kg
11.50
11.50
11
Strawberry
Topping
1kg
1 kg
1 kg
11.50
11.50
12
Crushed Oreo
7 packets
7 packets
7 packets
10.00
70.00
TOTAL
3 989.13
Material Supplier
Material
Supplier
Machine Supplier
Machine
Refrigerator
Mixer
Cake Display
Chiller
Cashier
Register
Operation
Table
Supplier
Soon Heng Trading & Trade House Two
U
Block D, G05/G06/G07, Jalan Jelatang 2,
Taman Cahaya Kota Putri, Masai, Johor
010 7126963
Xuan Huat Ent.
15, Jalan Ros Merah 2/1, Taman Johor
Jaya, 81100, Johor Bahru, Johor
07-3510019
Soon Heng Trading & Trade House Two
U
Block D, G05/G06/G07, Jalan Jelatang 2,
Taman Cahaya Kota Putri, Masai, Johor
010 7126963
Dot Matrix Communication
E-1-1C, Block E Jalan PJU 10/9C, Prima
Damansara, Petaling Jaya, Selangor
03-61500554 / 012 6587454
Chai & Chai Trading
For mixer:
Planned Rate of Production per day
Standard productiontime
Machine productivetime per day
111
6.67 minutes
780 minutes ( 13 hours 60 minutes )
0.9492
1 machine
List of machine & equipment
Machine
Mixer
Refrigerator
Cake Display Chiller
Cashier Register
Operation Table
Equipment
Customer tables and chairs
Bowl
Spoon
Dustbin (big)
Glove
Garbage bag
Washing detergent
Apron
Counter Table
No. of machine
1
1
1
1
1
No. of equipment
2 sets
2
5
1
1 box
2 packets
2
2
1
Supplier
Quantit
y
Price per
unit
Mixer
600.00
Chiller
750.00
Cake
Display
Chiller
2500.00
Cash
Register
Dot Matrix
Communication
E-1-1C, Block E Jalan
PJU 10/9C, Prima
Damansara, Petaling
Jaya, Selangor
03-61500554 / 012
6587454
350.00
Operation
Table
600.00
Segambut, 51200
Segambut, Wilayah
Persekutuan Kuala
Lumpur, Malaysia
03 62583114
Customers
tables
and chairs
Muzakki Resources
25, Lorong Raja Nong,
Off Jln Raja Nong, Kg.
Jawa, 41200 Klang
400.00
5.00
Giant MahkotaParade
LG, Lot 487, Mahkota
Parade, Jalan Taman
Bandar Hilir, 75000,
Melaka, Malaysia
12.50
20.00
1 box
5.00
Bowl
Spoon
Dustbin
(big)
Glove
Garbage
bag
Washing
detergent
2
packets
5.60
10.98
6.00
15.80
300.00
Sponge
Giant Mahkota Parade
LG, Lot 487, Mahkota
Parade, Jalan Taman
Bandar Hilir, 75000,
Melaka, Malaysia
Apron
Giant Mahkota Parade
LG, Lot 487, Mahkota
Parade, Jalan Taman
Bandar Hilir, 75000,
Melaka, Malaysia
Counter
Table
Chai & Chai Trading
Pusat, Taman
Segambut, 51200
Segambut, Wilayah
Persekutuan Kuala
Lumpur, Malaysia
03 62583114
TOTAL
Manpower Planning
Organization Chart for Operation Department
5 581.90
111
6.67 minutes
780 minutes(13 hours 60 minutes)
0.9492
1 worker
No of personnel
1
Operational
Manager
task.
Worker
Schedule of remuneration
Position
No.
of
staff
Operational
manager
Workers
Monthly
Salary
(RM)
1 400
EPF
Contributio
n
(13%)
(RM)
182
900
117
SOCSO
( 1.75% )
Amount
(RM)
( RM )
24.50
1 606.50
15.75
1032.75
TOTAL
2 639.25
Overhead requirement
Operations Overhead
No
1
2
3
Types of Overhead
Electricity
Water
Machines maintenance
TOTAL
Monthly
Cost (RM)
350.00
250.00
500.00
1100.00
Total OperationCost
Direct MaterialCost (total raw material ) + Direct Labor Cost ( total remuneration )
Total OperationCost ( RM )
Total number of Output (Output per month)
7 957.88
2 886
RM 2.76
Productivity Index=
RM 18 720.00
RM 7 957.88
2.35
Location Plan
CHEESEKUT LOVERS is located at G68, Ground Floor, Mahkota Parade, Jalan
Merdeka, 75000 Melaka, Malaysia.
offence under the Business Registration Act 1956. If found guilty, the person will be
fined at most RM 50,000 or imprisonment for a term of 2 years at most or both.
Meanwhile, for any renovation and building plan as well as for advertising
purposes, an approval from the local authority of Malacca is needed. In addition,
Halal certificate is also required since we are producing food-based product. This is
to ensure that our customer has no doubt and does not hesitate in buying our
product.
No. Pendaftaran
JM0130896 S
BASTANTE.CO
LOT A 19, JALAN TAMPOI
KAWASAN PERINDUSTRIAN TAMPOI ,
JOHOR BAHARU , MALAYSIA
BASTANTE.CO
11 NOV 2017
JOHO
R
111
JANUARY
NOV 2016
2015
Implementation Schedule
Activities
Incorporation of business
Application for permits and
license
Searching for business
premise
Renovation of premise
Procurement of machines
and raw materials
Recruitment of labours
Installation of machines
Deadlines
March May 2015
March June 2015
Durations
3 months
4 months
3 months
3 months
3 months
October 2015
October 2015
1 month
1 month
Operations Budget
Item
Fixed Assets
Monthly
Expenses
(RM)
Fixed Asset
Machine and Equipment
Working Capital
Remunerations
(1 worker)
Total Cost Material Requirement
Other Expenses
Total Cost Overhead Requirement
Equipment:
Glove
Washing detergent
Garbage bag
Sponge
TOTAL
5553.30
2 639.25
3 989.13
1100.00
27.58
5553.50
7 755.96
FINANCIAL PLAN
Introduction
The financial plan is usually one of the final steps in order to prepare the
business plan. Financial department is using the application accounting and the cost
principle, method and technique in ascertainment of cost and analysis compared
with the previous experience. Normally we used the same application that is used by
other company in financial department.
On top of that, financial plan will give some guidelines to organization in order
to know about their expenses and sources that will be used. Financial plan can also
be as an investment plan to get information, which will allocates the savings to
various assets or project expected in order to produce the future income such as a
new business or product line that will share in an existing business or real estate in
producing a new product.
In addition, financial plan is actually one of the plans that will show the shortterm and long-term on how the organization manage their financial requirement in
order to the start a new business and became a successful one. Financial plan
incorporates all financial data derived from the operation budgets for instance the
marketing, operation and administrative budgets. The financial information from the
operating budgets is then translated or transformed into a financial budget, which will
show the requirement that is going to be financed by using the external and also
internal resources.
In conclusion, the financial plan is one of the most important aspects to
determine whether the business succeeds or failed. Basically, financial plan is more
systematic as it can help the user to know about their organization and make the
business run smoothly.
Financial Objective
Number of Personnel
Financial Manager
Schedule of Remuneration
Position
Quantit
y
Monthly
Salary
(RM)
(A)
EPF
(RM)
(13 %)
(B)
SOCSO
(RM)
(1.75%)
(C)
Total
(A)+(B)+
(C)
Financial Manager
1 400
182
24.50
1606.50
TOTAL
1 400
182
24.50
1 606.50
Financial Plan
Operating Budget
Administrative Department
ITEM
Fixed Asset
Furniture and fitting
Renovation cost
Working Capital
Salary:
EPF
SOCSO
Rental
Bills:
Electricity
Telephone
FIXED
ASSETS
MONTHLY
EXPENSES
(RM)
2 805.00
7000.00
.
7 900.00
1 027.00
138.25
3 000.00
350.00
50.00
OTHER
EXPENSES
(RM)
Water
250.00
Other Expenses
Business registration
260.00
and license
Halal Certificate
Deposit rent
Stationery
TOTAL
100.00
3 500.00
30.00
9 925.00
12 715.25
3 890.00
Marketing Department
Item
Fixed Asset
Signboard
Fixed
Assets
150.00
50.00
30.00
1 100.00
boxes)
6. Flyers (100 pieces)
7. Bunting
8. Grand Opening
Pre-operation
License (signboard)
Operations Department
Other
Expenses
(RM)
500.00
Working capital
5. Business cards (5
TOTAL
Monthly
Expenses
(RM)
150.00
500.00
1 480.00
Item
Fixed Asset
Machine and Equipment
Working Capital
Remunerations
(1 worker)
Total Cost Material Requirement
Other Expenses
Total Cost Overhead Requirement
Equipment:
Glove
Washing detergent
Garbage bag
Sponge
TOTAL
Fixed Assets
Monthly
Expenses
(RM)
5553.30
2 639.25
3 989.13
1100.00
27.58
5553.50
7 755.96
Efficiency Ratios
Inventory Turnover Ratios
Receivable Turnover Ratios
Profitability Ratios
Gross Profit Margin
Net Profit Margin
Return on Assets
Return on Equity
Solvency Ratios
Debt to Equity
Debt to Assets
Time Interest Earned
PARTNERSHIP AGREEMENT
PARTNERSHIP AGREEMENT
BETWEEN
WHEREAS:A.
The parties hereto are currently the partners to a business entity known as
Cheesekut Lovers a partnership business registered under the Business
Registration Act 1956 and having its address at G68, Ground Floor, Mahkota
Parade, Jalan Merdeka, 75000 Melaka. (Hereinafter referred to as the
Partnership)
B.
The partnership is now carrying on the business of making and selling cheesekut
and such other related business activities (hereinafter referred to as the Partnership
Business).
C.
The initial capital of the Partnership Business is Ringgit Malaysia Fifty Thousand
(RM 50 000.00) only.
D.
The parties hereto hereby agree to set out and regulate the terms and conditions
governing the relationship among them as partners to the Partnership subject to the
terms and conditions herein contained.
PLACE OF BUSINESS
The Partnership Business shall be carried out at G68, Ground Floor, Mahkota
Parade, Jalan Merdeka, 75000 Melaka or at such other place or places as the
Partners from time to time may approve (hereinafter referred to as the Demised
Property).
2.0
DURATION OF PARTNERSHIP
This Partnership Agreement shall have full force from the date of this Agreement and
shall continue to bind on the Partners until it is determined as hereinafter specified.
3.0
The Partners shall immediately after the signing of this Agreement pay into an
account to be opened in the name of the Partnership Business (hereinafter
referred to as the Partnership Account) a sum of Ringgit Malaysia Fifty
Thousand (RM 50 000.00) only or any other sum as may be agreed upon by
the Partners herein (hereinafter referred to as Initial Capital). The details of
the Initial Capital are as follows:
NAME
EQUITY CONTRIBUTION
(%)
20
20
20
20
20
100
EQUITY CONTRIBUTION
(RM)
10,000
10,000
10,000
10,000
10,000
50,000
4.0
5.0
3.2
3.3
Any payment out of the partnership account shall have been first approved by
all the parties to this agreement.
3.4
3.5
The Partners shall properly keep all books of account of the Partnership
Business at the office of the Partnership Business and will open for inspection
by any of the Partners hereto at any time.
3.6
All the working staff will be appointed by both Partners, and their wages and
salaries and other emoluments will be fixed in the same way.
4.2
The Partners shall direct the Accountant in pursuant to Clause 3.4 herein to
calculate all assets and liabilities of the Partnership Business and prepare a
yearly balance sheet and profit and loss account and share of profits.
4.3
All the balance sheet and profit and loss account and share of profits as
stipulated in Clause 4.2 herein shall upon its completion be signed by the
Partners and thereafter the Partners shall be bound thereby unless manifest
error shall be found therein within one (1) month in which case such error
shall be rectified.
6.0
5.2
5.4
In the event the account taken by the Accountant appears that any partner or
Partners has drawn any sum in excess of their share of profits as specified in
Clause 4.1 herein he shall forthwith repay such excess into the Partnership
Account or to be deducted from his monthly salary or next profit account.
Each Partner shall be just and faithful to the other Partners and shall diligently
attend to the Partnership Business and devote their whole time and attention
thereto.
6.2
No Partner shall without the consent of the other Partners enter into any
contract, engage in any business other than that of the Partnership Business or
engage or dismiss any employee of the Partnership Business or become bail or
surety for any person or lend any partnership property release any debt due to
the Partnership Business except in the ordinary cause of business draw accept
or indorse any bill of exchange.
6.3
In the event of any Partner shall engage in any other contract or business
transaction or any acts other than as stipulated in Recital B herein without the
consent of the other, the Partner who unilaterally enter into such contract or
business transaction or acts shall be solely liable for such contract or acts and
fully indemnify the other Partners in the event the other Partners is held to be
liable for such contract or acts.
6.4
In the event the Partners intend to engage employees, agents or any other
person for the purposes of the Partnership Business, such employees, agents or
any other person shall only be engaged upon mutual consent and agreement of
the Partners.
6.5
The Partners shall be jointly responsible and liable for the rental of the
Demised Premises as specified in the Tenancy Agreement entered into
between the Partnership and the landlords of the Demised Premised as
attached herewith.
6.6
Each of the partners hereto, subject to that is herein otherwise provided shall:
a) Participate and attend to the business to the greatest common advantage of
the Partnership Business.
b) Be just and faithful to each other.
c) Render true accounts and full information of all moneys affecting the
Partnership Business to the other.
d) Indemnify the Partnership Business for any loss caused to it by wilful
negligence or fraud in the conduct of the Partnership Business.
e) Attend to the Partnership Business diligently and actively.
f) Not to withdraw any amount for his own benefit or use as remuneration or
otherwise without the consent of the others, except to the extent
hereinbefore provided.
g) Every party shall account for the profit earned from any transaction of the
Partnership Business or from the use of the Property in any business
transaction of the Partnership Business.
7.0
7.2
7.3
7.4
7.5
If a partner desire to retire from the Partnership Business he shall give to the
other partners at least one months written notice to that effect and shall on the
expiration of the said notice period be deemed to have retired from the
Partnership Business.
7.6
If a partner retires from the Partnership Business the retired partner shall not
be entitled to carry on the same or similar business in the same name as that of
the Partnership Business.
7.7
ILLEGALITY
Each provision of this Agreement shall be construed separately and in the event any
provision of this Agreement shall prove to be illegal or unenforceable, the remaining
provision shall remain in full force and effect.
10.0
ASSIGNMENT
Neither this Agreement nor any rights granted hereunder may be assigned extended or
otherwise transferred by either of the partner to any third parties without the written
consent of the other partner.
11.0
TIME
Time wherever mentioned in this Agreement shall be of the essence of this agreement.
12.0
NOTICE
Any notice required to be given by either of the partners hereunder shall be in writing
and shall be served by either of the partners hereto on the other partner and shall be
BINDING EFFECT
This Agreement shall be binding on the respective permitted assigns and heirs,
personal representatives and successors-in-title of the partners herein.
14.0
INTERPRETATION
In this Agreement unless the context states otherwise the following interpretation shall
be adopted:-
15.0
a)
Words importing the singular number shall include the plural and vice versa.
b)
The headings to the Clause are for ease of reference only and shall not affect
the interpretation or construction of this Agreement.
c)
Words importing the masculine gender shall include the feminine and neuter
gender and vice versa.
IN WITNESS WHEREOF the parties hereto have hereunto set their hands the day and year
first above written.
SIGNED AND DELIVERED by
Shazni
in the presence of :-
Najmuddin
in the presence of :-
Mohd Tahir
Amirah
in the presence of :-
Fitriah
in the presence of :-
in the presence of :-
Shuhaila