SlideShare a Scribd company logo
BUSINESS PLAN:
MAHH ENTERPRISE
GROUP MEMBERS:
• MUHAMMAD ALIF BIN RASHID (LG2002720)
• MUHAMMAD HAZIQ BIN KAMARULZAINI (LG200230)
• MUHAMMAD HAIQAL BIN ROSMAN (LG2002728)
TABLE OF
CONTENTS
01
INTRODUCTION
02
ADMINISTRATION PLAN
03
MARKETING PLAN
2
04
OPERATIONAL PLAN
05
FINACIAL PLAN
01
INTRODUCTION
• BUSINESS BACKGROUND
• BUSINESS LOGO
3
BUSINESS BACKGROUND
The source of the idea for our business
comes from the demand on snacks and
having such a good market to sell it. So, we
created our own company called ‘MAHH’
and started an online business selling
snacks with various flavors.
Came up with the concept to establish this
business after noticing that most people have
a need for snacks and believe that snacks
have a big market to sell. As a result, we
decided to launch an internet store offering
various flavored snacks.
4
BUSINESS LOGO
The logo is
round in
shape to give
a more
elegant
shape
Superhero
pictures used
to impress
many users
of various
ages
5
02 ADMINISTARTION
PLAN
◎ ORGANIZATIONAL CHART
◎ EXPLAIN ROLES AND
RESPONSIBILITIES
6
ORGANIZATION CHART
7
MUHAMMAD HAIQAL BIN
ROSMAN
GENERAL MANAGER
MUHAMMAD ALIFF BIN RASYID
ADMINISTRATION AND OPERATIONAL
MANAGER
General worker (2) Driver(1)
MUHAMMAD HAZIQ BIN KAMARULZAINI
MARKETING AND FINANCIAL MANAGER
Salesperson (2) Clerk (1)
ROLES AND RESPONSIBILITY
General Manager
 Improve efficiency and increase profits
 Prepare regular reports for upper management
 Maintain budgets and optimize expenses
 Employing marketing strategies
 Ensure employees are motivated and productive
 Oversee recruitment and training of new employees
 Evaluate and improve operations and financial performance
 Direct the employee assessment process
 Ensure staff follows health and safety regulations
8
Administration & Operational Manager
Administration Manager:
Plan and coordinate administrative procedures and
systems and devise ways to streamline processes
Recruit and train personnel and allocate
responsibilities and office space
Evaluate staff performance and provide guidance
and coaching to ensure maximum efficiency
Monitor costs and expenses to assist in budget
preparation
Ensure operations adhere to policies and
regulations
Operational Manager:
 Ensure all operations are carried on in an
appropriate, cost-effective way
 Improve operational management systems,
processes, and best practices
 Purchase materials, plan inventory and oversee
warehouse efficiency
 Examine financial data and use them to improve
profitability
 Formulate strategic and operational objectives
 Perform quality controls and monitor production
9
Marketing & Financial Manager
Marketing Manager:
 Deploy successful marketing campaigns and own
their implementation from ideation to execution
 Follow and analyse market trends to position
products
 Build strategic relationships and partner with key
industry players, agencies and vendors
 Develop strategies and tactics to get the word out
about our company and drive qualified traffic to
our front door
 Test marketing product features, releases and ad
copy
Financial Manager:
 Prepare financial reports and interpret financial
information to management staff while
recommending further action
 Advise on investment activities and provide
strategies that the company should take
 Maintain the financial health of the organization
 Oversee operations of the finance department, set
goals and objectives, and design a framework for
these to be met.
 Conduct reviews and evaluations for cost-
reduction opportunities
10
Clerk:
 Maintain existing filing system and assist in
sorting and filing appropriate paperwork in
designated files
 Prepare computerized correspondence, bills,
checks, statements, receipts, and other relevant
documents
 Maintain inventory of office supplies and inform
purchase staff regarding items for purchase and
receive supplies, cabinets or bins and stock
shelves
 Utilize office appliances such as photocopier,
printers etc. and computers for word processing,
spreadsheet creation
 Arrange meetings and all departmental activities
and departmental work schedules as part of
effective office management and coordinate
various departmental activities and schedules
Salesperson:
 Present, promote and sell products/services using
solid arguments to existing and prospective
customers
 Perform cost-benefit and needs analysis of
existing/potential customers to meet their needs
 Establish, develop and maintain positive business
and customer relationships
 Supply management with reports on customer
needs, problems, interests, competitive activities,
and potential for new products and services
 Coordinate sales effort with team members and
other departments
11
General Worker:
 Perform all work according to work orders and
load and unload materials as per requirement
 Coordinate with the Production Manager and
perform all general duties as required by the
same
 Monitor all machines and make repairs to same if
required
 Handle all emergency and difficult situations
efficiently and investigate all issues to provide
resolution for same.
 Report issues with equipment or unsafe
conditions
Driver:
 Map the driving route ahead of time to determine
the most suitable trip
 Take customers from the place and at the time
they request
 Assist customers in loading and unloading their
luggage
 Adjust routes to avoid congested traffic or road
construction, as needed
 Schedule regular car service appointments and
report any issues
12
03
MARKETING
PLAN
• 4P’s MARKETING PLAN
• MONTHLY MARKETING ACTIVITIES
14
The process of organising and outlining our company's marketing
activities, as well as putting together plans and techniques to
achieve them, is known as market planning. First, we developed
our company's purpose and vision statements to make it easier for
us to make decisions and achieve our objectives.
Mission
'Ensuring continual customer satisfaction
in conjunction with the manufacture of
provided snack goods' became our goal
statement. According to our goal
statement, we really hope that everyone
can enjoy a snack throughout the course
of their day while also avoiding boredom.
Vission
Our company's vision is to be the best snack
supplier in our country. Being the best
means providing excellent quality, service
and value that makes every customer
satisfied with our products and services.
4P’s MARKETING PLAN
15
PRODUCT
-NZ Crunchies
-Made from poppy skin and has
a wide variety of flavors
-Bottle packaging
PRICE
-RM12 per bottle
-RM2 for profit
-Teluk Intan/Bagan Serai/Kuala
Kangsar
PLACE
-Offline
promotion,brochuers,poster,
Flyer,whatsapp,instagram,
facebook
PROMOTION
04
OPERATIONAL
PLAN
◎ OPERATION HOUR
◎ PRODUCTION FLOW
CHART
16
Operation Hour
17
Day Operation Hours
Monday 9.00 am – 10.00 pm
Tuesday Not Working
Wednesday 9.00 am – 10.00 pm
Thursday 9.00 am – 10.00 pm
Friday 9.00 am – 10.00 pm
Saturday 9.00 am – 10.00 pm
Sunday 9.00 am – 10.00 pm
 Closed on every Tuesday and public holidays
Production Flow Chart
18
05
FINANCIAL
PLAN
◎FORECASTED CASH FLOW &
PROFIT & LOSS
◎BUSINESS POTENTIAL FOR THE
FUTURE
19
Proforma Forecasted
cash Flow Statement
21
JAN FEB MAC APRIL
CASH
RECEIPTS/INCOME
Sales
Loan
Sales commission
19,152.00
30,000.00
-
19,152.00
30,000.00
-
19,152.00
30,000.00
-
19,152.00
30,000.00
-
Total cash receipts 49,152.00 49,152.00 49,152.00 49,152.00
CASH PAYMENTS/
EXPENSES
Salary
Rental
Utilities bills
Water bill
Electricity bill
Unify bill
Coway bill
Telephone bill
Maintenance/repair
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
Total cash payments 12,781.25 12,781.25 12,781.25 12,781.25
Profit 36,370.75 36,370.75 36,370.75 36,370.75
Opening balance - 36,370.75 72,741.50 109,112.25
Closing balance 36,370.75 72,741.50 109,112.25 145,483.00
MAY JUN JULY AUGUST
CASH
RECEIPTS/INCOME
Sales
Loan
Sales commission
19,152.00
30,000.00
-
19,152.00
30,000.00
-
19,152.00
30,000.00
-
19,152.00
30,000.00
-
Total cash receipts 49,152.00 49,152.00 49,152.00 49,152.00
CASH PAYMENTS/
EXPENSES
Salary
Rental
Utilities bills
Water bill
Electricity bill
Unify bill
Coway bill
Telephone bill
Maintenance/repair
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
Total cash payments 12,781.25 12,781.25 12,781.25 12,781.25
Profit 36,370.75 36,370.75 36,370.75 36,370.75
Opening balance 145,483.00 181,853.75 218,224.50 254,595.25
Closing balance 181,853.75 218,224.50 254,595.25 290,966.00
22
SEPT OCT NOV DEC
CASH RECEIPTS/INCOME
Sales
Loan
Sales commission
19,152.00
30,000.00
-
19,152.00
30,000.00
-
19,152.00
30,000.00
-
19,152.00
30,000.00
-
Total cash receipts 49,152.00 49,152.00 49,152.00 49,152.00
CASH PAYMENTS/
EXPENSES
Salary
Rental
Utilities bills
Water bill
Electricity bill
Unify bill
Coway bill
Telephone bill
Maintenance/repair
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
10,781.25
500.00
1,500.00
400.00
300.00
200.00
300.00
300.00
-
Total cash payments 12,781.25 12,781.25 12,781.25 12,781.25
Profit 36,370.75 36,370.75 36,370.75 36,370.75
Opening balance 290,966.00 327,336.75 363,707.50 400,078.25
Closing balance 327,336.75 363,707.50 400,078.25 436,449.00
Proforma Forecasted Profit
and Loss Statement
24
TITLE RM RM
SALES 229,824.00
COST OF GOODS SOLD
RAW MATERIAL 1,800.00
(+) OPENING STOCK 0
1,800.00
(-) CLOSING STOCK 800.00 1000.00
GROSS PROFIT 228,824.00
OPERATING EXPENSES
SALARY 129,375.00
RENTAL 6,000.00
UTILITIES 24,000.00
PROMOTION 0
GENERAL EXPENSES 0 159,375.00
NET PROFIT BEFORE TAX 69,449.00
TAX (20%) 13,889.80
PROFIT AFTER TAX 55,559.20
THANKS !
25
ANY QUESTIONS ?

More Related Content

PPTX
E-COMMERCE BUSINESS PLAN
DOCX
Entre project final
DOCX
COMPANY NAMECompany Owner’s Name(s)CompanyOwner Contact Add.docx
PPTX
Unit 4.pptx
PPTX
Marketing Manager Responsibilities
PPTX
Enterprenership short note unit three.pptx
PPT
Business Plan
DOC
CV_Varun_Agarwal
E-COMMERCE BUSINESS PLAN
Entre project final
COMPANY NAMECompany Owner’s Name(s)CompanyOwner Contact Add.docx
Unit 4.pptx
Marketing Manager Responsibilities
Enterprenership short note unit three.pptx
Business Plan
CV_Varun_Agarwal

Similar to Assignment 3 Start Up.pptx (20)

PPTX
Presentación act5
DOCX
Business plan workbook 17nov 1
PPTX
Business plan writing power point
PPTX
Tailored Investor Business plan
PPTX
SUPERMARKET BUSINESS PLAN.pptx
DOCX
Business Plan Template 1.docx
DOCX
Business Plan Template 1.docx
PPTX
HOW-TO-MAKE-BUSINESS-PLAN credit to owner.pptx
DOCX
MARKETING STRATAGIES FOLLOWED BY INDIAN COMPANIES
PPTX
Business - Plan.pptx
PPTX
Business plan
PPT
Business_plan_(1).ppt
PPTX
Innovative online business idea
DOCX
BusinessPlan_redesignedf word format .docx
PPT
Webinar 1: Business Planning for Entrepreneurs
DOC
DOCX
Executive summary
PDF
Business plan template how to write your own business plan
DOCX
Business plan
PDF
IFTF Conference - How to Develop an Effective Business Plan
Presentación act5
Business plan workbook 17nov 1
Business plan writing power point
Tailored Investor Business plan
SUPERMARKET BUSINESS PLAN.pptx
Business Plan Template 1.docx
Business Plan Template 1.docx
HOW-TO-MAKE-BUSINESS-PLAN credit to owner.pptx
MARKETING STRATAGIES FOLLOWED BY INDIAN COMPANIES
Business - Plan.pptx
Business plan
Business_plan_(1).ppt
Innovative online business idea
BusinessPlan_redesignedf word format .docx
Webinar 1: Business Planning for Entrepreneurs
Executive summary
Business plan template how to write your own business plan
Business plan
IFTF Conference - How to Develop an Effective Business Plan
Ad

Recently uploaded (20)

PPTX
BUSINESS CYCLE_INFLATION AND UNEMPLOYMENT.pptx
PPTX
svnfcksanfskjcsnvvjknsnvsdscnsncxasxa saccacxsax
PPTX
Negotiation and Persuasion Skills: A Shrewd Person's Perspective
PPTX
operations management : demand supply ch
PDF
Booking.com The Global AI Sentiment Report 2025
PPTX
2025 Product Deck V1.0.pptxCATALOGTCLCIA
PDF
Technical Architecture - Chainsys dataZap
PDF
1911 Gold Corporate Presentation Aug 2025.pdf
PDF
Solaris Resources Presentation - Corporate August 2025.pdf
PDF
Digital Marketing & E-commerce Certificate Glossary.pdf.................
PDF
Blood Collected straight from the donor into a blood bag and mixed with an an...
PDF
THE COMPLETE GUIDE TO BUILDING PASSIVE INCOME ONLINE
PPTX
TRAINNING, DEVELOPMENT AND APPRAISAL.pptx
DOCX
Hand book of Entrepreneurship 4 Chapters.docx
DOCX
Handbook of Entrepreneurship- Chapter 5: Identifying business opportunity.docx
PDF
PMB 401-Identification-of-Potential-Biotechnological-Products.pdf
PPTX
Slide gioi thieu VietinBank Quy 2 - 2025
PDF
Solara Labs: Empowering Health through Innovative Nutraceutical Solutions
PDF
Module 3 - Functions of the Supervisor - Part 1 - Student Resource (1).pdf
PDF
Family Law: The Role of Communication in Mediation (www.kiu.ac.ug)
BUSINESS CYCLE_INFLATION AND UNEMPLOYMENT.pptx
svnfcksanfskjcsnvvjknsnvsdscnsncxasxa saccacxsax
Negotiation and Persuasion Skills: A Shrewd Person's Perspective
operations management : demand supply ch
Booking.com The Global AI Sentiment Report 2025
2025 Product Deck V1.0.pptxCATALOGTCLCIA
Technical Architecture - Chainsys dataZap
1911 Gold Corporate Presentation Aug 2025.pdf
Solaris Resources Presentation - Corporate August 2025.pdf
Digital Marketing & E-commerce Certificate Glossary.pdf.................
Blood Collected straight from the donor into a blood bag and mixed with an an...
THE COMPLETE GUIDE TO BUILDING PASSIVE INCOME ONLINE
TRAINNING, DEVELOPMENT AND APPRAISAL.pptx
Hand book of Entrepreneurship 4 Chapters.docx
Handbook of Entrepreneurship- Chapter 5: Identifying business opportunity.docx
PMB 401-Identification-of-Potential-Biotechnological-Products.pdf
Slide gioi thieu VietinBank Quy 2 - 2025
Solara Labs: Empowering Health through Innovative Nutraceutical Solutions
Module 3 - Functions of the Supervisor - Part 1 - Student Resource (1).pdf
Family Law: The Role of Communication in Mediation (www.kiu.ac.ug)
Ad

Assignment 3 Start Up.pptx

  • 1. BUSINESS PLAN: MAHH ENTERPRISE GROUP MEMBERS: • MUHAMMAD ALIF BIN RASHID (LG2002720) • MUHAMMAD HAZIQ BIN KAMARULZAINI (LG200230) • MUHAMMAD HAIQAL BIN ROSMAN (LG2002728)
  • 2. TABLE OF CONTENTS 01 INTRODUCTION 02 ADMINISTRATION PLAN 03 MARKETING PLAN 2 04 OPERATIONAL PLAN 05 FINACIAL PLAN
  • 4. BUSINESS BACKGROUND The source of the idea for our business comes from the demand on snacks and having such a good market to sell it. So, we created our own company called ‘MAHH’ and started an online business selling snacks with various flavors. Came up with the concept to establish this business after noticing that most people have a need for snacks and believe that snacks have a big market to sell. As a result, we decided to launch an internet store offering various flavored snacks. 4
  • 5. BUSINESS LOGO The logo is round in shape to give a more elegant shape Superhero pictures used to impress many users of various ages 5
  • 6. 02 ADMINISTARTION PLAN ◎ ORGANIZATIONAL CHART ◎ EXPLAIN ROLES AND RESPONSIBILITIES 6
  • 7. ORGANIZATION CHART 7 MUHAMMAD HAIQAL BIN ROSMAN GENERAL MANAGER MUHAMMAD ALIFF BIN RASYID ADMINISTRATION AND OPERATIONAL MANAGER General worker (2) Driver(1) MUHAMMAD HAZIQ BIN KAMARULZAINI MARKETING AND FINANCIAL MANAGER Salesperson (2) Clerk (1)
  • 8. ROLES AND RESPONSIBILITY General Manager  Improve efficiency and increase profits  Prepare regular reports for upper management  Maintain budgets and optimize expenses  Employing marketing strategies  Ensure employees are motivated and productive  Oversee recruitment and training of new employees  Evaluate and improve operations and financial performance  Direct the employee assessment process  Ensure staff follows health and safety regulations 8
  • 9. Administration & Operational Manager Administration Manager: Plan and coordinate administrative procedures and systems and devise ways to streamline processes Recruit and train personnel and allocate responsibilities and office space Evaluate staff performance and provide guidance and coaching to ensure maximum efficiency Monitor costs and expenses to assist in budget preparation Ensure operations adhere to policies and regulations Operational Manager:  Ensure all operations are carried on in an appropriate, cost-effective way  Improve operational management systems, processes, and best practices  Purchase materials, plan inventory and oversee warehouse efficiency  Examine financial data and use them to improve profitability  Formulate strategic and operational objectives  Perform quality controls and monitor production 9
  • 10. Marketing & Financial Manager Marketing Manager:  Deploy successful marketing campaigns and own their implementation from ideation to execution  Follow and analyse market trends to position products  Build strategic relationships and partner with key industry players, agencies and vendors  Develop strategies and tactics to get the word out about our company and drive qualified traffic to our front door  Test marketing product features, releases and ad copy Financial Manager:  Prepare financial reports and interpret financial information to management staff while recommending further action  Advise on investment activities and provide strategies that the company should take  Maintain the financial health of the organization  Oversee operations of the finance department, set goals and objectives, and design a framework for these to be met.  Conduct reviews and evaluations for cost- reduction opportunities 10
  • 11. Clerk:  Maintain existing filing system and assist in sorting and filing appropriate paperwork in designated files  Prepare computerized correspondence, bills, checks, statements, receipts, and other relevant documents  Maintain inventory of office supplies and inform purchase staff regarding items for purchase and receive supplies, cabinets or bins and stock shelves  Utilize office appliances such as photocopier, printers etc. and computers for word processing, spreadsheet creation  Arrange meetings and all departmental activities and departmental work schedules as part of effective office management and coordinate various departmental activities and schedules Salesperson:  Present, promote and sell products/services using solid arguments to existing and prospective customers  Perform cost-benefit and needs analysis of existing/potential customers to meet their needs  Establish, develop and maintain positive business and customer relationships  Supply management with reports on customer needs, problems, interests, competitive activities, and potential for new products and services  Coordinate sales effort with team members and other departments 11
  • 12. General Worker:  Perform all work according to work orders and load and unload materials as per requirement  Coordinate with the Production Manager and perform all general duties as required by the same  Monitor all machines and make repairs to same if required  Handle all emergency and difficult situations efficiently and investigate all issues to provide resolution for same.  Report issues with equipment or unsafe conditions Driver:  Map the driving route ahead of time to determine the most suitable trip  Take customers from the place and at the time they request  Assist customers in loading and unloading their luggage  Adjust routes to avoid congested traffic or road construction, as needed  Schedule regular car service appointments and report any issues 12
  • 13. 03 MARKETING PLAN • 4P’s MARKETING PLAN • MONTHLY MARKETING ACTIVITIES
  • 14. 14 The process of organising and outlining our company's marketing activities, as well as putting together plans and techniques to achieve them, is known as market planning. First, we developed our company's purpose and vision statements to make it easier for us to make decisions and achieve our objectives. Mission 'Ensuring continual customer satisfaction in conjunction with the manufacture of provided snack goods' became our goal statement. According to our goal statement, we really hope that everyone can enjoy a snack throughout the course of their day while also avoiding boredom. Vission Our company's vision is to be the best snack supplier in our country. Being the best means providing excellent quality, service and value that makes every customer satisfied with our products and services.
  • 15. 4P’s MARKETING PLAN 15 PRODUCT -NZ Crunchies -Made from poppy skin and has a wide variety of flavors -Bottle packaging PRICE -RM12 per bottle -RM2 for profit -Teluk Intan/Bagan Serai/Kuala Kangsar PLACE -Offline promotion,brochuers,poster, Flyer,whatsapp,instagram, facebook PROMOTION
  • 16. 04 OPERATIONAL PLAN ◎ OPERATION HOUR ◎ PRODUCTION FLOW CHART 16
  • 17. Operation Hour 17 Day Operation Hours Monday 9.00 am – 10.00 pm Tuesday Not Working Wednesday 9.00 am – 10.00 pm Thursday 9.00 am – 10.00 pm Friday 9.00 am – 10.00 pm Saturday 9.00 am – 10.00 pm Sunday 9.00 am – 10.00 pm  Closed on every Tuesday and public holidays
  • 19. 05 FINANCIAL PLAN ◎FORECASTED CASH FLOW & PROFIT & LOSS ◎BUSINESS POTENTIAL FOR THE FUTURE 19
  • 21. 21 JAN FEB MAC APRIL CASH RECEIPTS/INCOME Sales Loan Sales commission 19,152.00 30,000.00 - 19,152.00 30,000.00 - 19,152.00 30,000.00 - 19,152.00 30,000.00 - Total cash receipts 49,152.00 49,152.00 49,152.00 49,152.00 CASH PAYMENTS/ EXPENSES Salary Rental Utilities bills Water bill Electricity bill Unify bill Coway bill Telephone bill Maintenance/repair 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - Total cash payments 12,781.25 12,781.25 12,781.25 12,781.25 Profit 36,370.75 36,370.75 36,370.75 36,370.75 Opening balance - 36,370.75 72,741.50 109,112.25 Closing balance 36,370.75 72,741.50 109,112.25 145,483.00 MAY JUN JULY AUGUST CASH RECEIPTS/INCOME Sales Loan Sales commission 19,152.00 30,000.00 - 19,152.00 30,000.00 - 19,152.00 30,000.00 - 19,152.00 30,000.00 - Total cash receipts 49,152.00 49,152.00 49,152.00 49,152.00 CASH PAYMENTS/ EXPENSES Salary Rental Utilities bills Water bill Electricity bill Unify bill Coway bill Telephone bill Maintenance/repair 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - Total cash payments 12,781.25 12,781.25 12,781.25 12,781.25 Profit 36,370.75 36,370.75 36,370.75 36,370.75 Opening balance 145,483.00 181,853.75 218,224.50 254,595.25 Closing balance 181,853.75 218,224.50 254,595.25 290,966.00
  • 22. 22 SEPT OCT NOV DEC CASH RECEIPTS/INCOME Sales Loan Sales commission 19,152.00 30,000.00 - 19,152.00 30,000.00 - 19,152.00 30,000.00 - 19,152.00 30,000.00 - Total cash receipts 49,152.00 49,152.00 49,152.00 49,152.00 CASH PAYMENTS/ EXPENSES Salary Rental Utilities bills Water bill Electricity bill Unify bill Coway bill Telephone bill Maintenance/repair 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - 10,781.25 500.00 1,500.00 400.00 300.00 200.00 300.00 300.00 - Total cash payments 12,781.25 12,781.25 12,781.25 12,781.25 Profit 36,370.75 36,370.75 36,370.75 36,370.75 Opening balance 290,966.00 327,336.75 363,707.50 400,078.25 Closing balance 327,336.75 363,707.50 400,078.25 436,449.00
  • 24. 24 TITLE RM RM SALES 229,824.00 COST OF GOODS SOLD RAW MATERIAL 1,800.00 (+) OPENING STOCK 0 1,800.00 (-) CLOSING STOCK 800.00 1000.00 GROSS PROFIT 228,824.00 OPERATING EXPENSES SALARY 129,375.00 RENTAL 6,000.00 UTILITIES 24,000.00 PROMOTION 0 GENERAL EXPENSES 0 159,375.00 NET PROFIT BEFORE TAX 69,449.00 TAX (20%) 13,889.80 PROFIT AFTER TAX 55,559.20