Embed Size (px)
DESCRIPTION
Citation preview
1
Social BusinessSocial Business
NISIDINTo Provide quality product is our
motto.
2
Our company name
NISIDIN
To Provide quality product is our motto.
Logo
Slogan
3
Introduction
Defining social business
Importance of social business
How poor people can be benefited
4
Business Idea
To collect Wastage
To occupy disables
No loss, no profit
5
Social Problem
Poverty is the key problem of our country.
People are deprived from their needs.
Capitalistic class increased rapidly.
Now we’ll watch a video. Nisidin company went to the field to
take interview of some poor women who can work. They say
that by this job they can come out from their poverty life.
6
Vision: • To Eradicate the poverty from the society.
Mission: • solve social problems through financially sustainable social
businesses and not maximize profit.
Goal: • To ensure 50 jobs for poor unemployed people within 3 years. • To expand business in international market.• To expand the branch in all divisions of Bangladesh.
Company mission, vision & goal
7
To overcome poverty.To expand business, not profit maximization.To create a co-operative credit union for them.To facilitate so that they can become entrepreneur.
To open training centre so that they can be more skilled.
Business objectives:
8
• Name of the Business :Nisidin Company Ltd.• Nature of Business : Social Business • Employment : 05
Brief Description of the Business
9
Fixed Asset Current Asset Total
85000.00 627000.00 712000.00
Total Investment
Total Investment
10
Loan Equity Total430000.00 282000.00 712000.00
Loan & Equity
loan60%
Equity40%
Chart Title
11
Dhaka Area
Dhanmondi
Mohammadpur
Gulshan, Banani
Mirpur
Baridhara
Bashundhara
Potential Market
12
Marketing Plan
Sl.
Competitors Strength Weakness Opportunities
Threat
1. Arong Brand name Location Exporting advantage
Others related competitors
2. Source Cheaper price
Unfamiliar to Customer
Outlet facilities
Branded Company
3. Dhaka Handicraft Ltd Popularity Promotion Exporting advantage
Others related competitors
SWOT Analysis or Comparison of product/service with competitors
13
Target Customer
Pregnancy women
House wife
Hospital
Showroom
14
Price
Sl. Product Category Unit Price
1. Nakshi Katha 1000.00
2. Baby Katha 400.00
3. Mat 150.00
4. Eco-friendly bazaar bags 100.00
5. Papoose 200.00
6 Kitchen articles 150.00
7 House hold articles 200.00
15
Product Line
16
Projected Sales
201….
Description of Product
Quantity Unit Price Total Taka
2015 Recycle Cloth Craft 2000.00 370.00 740000.00
2016 Recycle Cloth Craft 2500.00 350.00 875000.00
Sales Forecasting :
17
• Contests:
• Social Media:
• Mail Order Marketing:
• Others Activities:
Promotional Strategy :
18
• Customer Segment Pricing:
• Product form segment price:
• Location pricing:
Price Strategy :
19
• Wholesaler/Distributory• Direct/Internet• Direct/Catalog• Direct/Sales Team• Value-Added Reseller (VAR)• Consultant• Dealer• Retail
Distribution Strategy
20
SL.
Item Budget
1 Promotion 15000.00
2 Distribution of Products 15000.00
3 Sales Commission 12000.00
4 Others (Specify) 8000.00
Total 50000.00
Marketing Budget
21
Operations Plan
Stages in Production Process
22
Project Implementation:
SL. Activity Duration
Project Implementation July2014 - Jan2015
23
Production Capacity
Products Unit Time Quantity Unit Price
Taka
Recycle Cloth Craft
2000.00
1 Year 2000.00 370 740000.00
24
List of Fixed Assets and their Depreciation
Fixed Assets Quantity Price Durability of Assets
Depreciation
Land (Own) 0 0 - -
Building(Own) 0 0 - -
Machinery & Equipment
Sewing Machine
310
30000.002000.008000.00
3 years 10000.00
Scissors
Others
Furniture & Fixture 10 20000.00 3 years 1000.00
Decoration - 20000.00 - -
Others (Specify) - 15000.00 - -
Total 23 85000.00 - 20000.00
25
Repair and Maintenance Cost of Fixed Assets
Fixed Asset Repair & Maintenance Cost
Machinery 5000.00
Total 5000.00
26
Factory Overhead Cost
SL. Description Ref. Cost (Yearly)
1 Utilities (gas, electricity, water)
36000.00
2 Depreciation of fixed assets 20000.00
3 Repair and Maintenance cost 5000.00
4 Rent (land, building, machine etc. if any)
00
5 Others (Specify) 25000.00
Total 81000.00
27
Production Cost
SL. Description Ref. Cost (Yearly)
1 Cost of Raw Materials Operation Plan
240000.00
2 Wages Operation Plan
312000.00
3 Factory Overhead Cost Operation Plan
81000.00
Total 633000.00
28
Organizational Structure
SL. Name Designation Qualification
1. Xavier Rozario CEO BBA
2. Racy Daniel Head of the Finance BBA
3. Jabed Hossain Head of the Marketing BBA
4. Palash Roy Head of the Accounting
BBA
5. Rakibul Islam Head of the HRM BBA
29
Business Start-up Activities and Cost
SL. Business Start-up Activities Time Cost
1 Business Plan preparation 3Month 2000.00
2 Registration and license for business 10Days 5000.00
3 Application for loan 5days 1000.00
4 Contract/ Agreement 1days 500.00
5 Purchase of land/ Rent (only time) 0 0
6 Connection of utilities (gas, electricity, water)
1Month 3000.00
7 Recruitment 1week 2000.00
8 Others 1week 1000.00
Total 14500.00
30
Office Equipment
Fixed Asset Cost Duration Depreciation
Machinery 40000.00 10Days 10000.00
Furniture 20000.00 10Days 10000.00
Others 25000 .00 5Days 0
Total 85000.00 25Days 20000.00
31
Designation Salary (Yearly)
Employee 312000.00
Total 312000.00
Salary of the Employees
32
Administrative Expenses
SL.
Description Cost (Yearly)
1 Depreciation of Office Equipment
20000.00
2 Salary of Employees 312000.00
3 Office Rent 0
4 Office Utilities (gas, electricity, water etc.)
360000.00
5 Postage, Telephone etc. 6000.00
6 Stationeries 2000.00
7 Refreshment 6000.00
8 Others (Specify) 0
Total 382000.00
33
Financial Plan
Item Present (TK.)
Land 0
Building 0
Machineries & Equipment
40000.00
Furniture & Fixture 20000.00
Vehicle (Van, Truck if any)
0
Others (Specify) 25000.00
Total 85000.00
Fixed Assets
34
Current Asset
Item Present (TK.)Raw materials expenditure
240000.00
Wages 312000.00Factory Overhead expenditure
81000.00
Marketing expenditure 15000.00Administrative expenditure
50000.00
Other (Specify) 10000.00Total 708000.00
35
Income Statement
Items Current Year
Sales 740000.00
(-) Cost of Goods Sold 265000.00
Gross Profit 474500.00
(-) General Administrative
and sales Expend.
382000.00
Net Profit Before Interest
& Tax
92500.00
(-) Interest on bank loan 64500.00
Net Profit Before Tax 28000.00
(-) Tax 0
Net Profit After Tax 28000.00
36
Projected Balance Sheet
Items Current Year
ASSETS AND PROPERTIES
Current Assets
Cash and Bank balance 0
Other current assets 627000.00
Total Current Assets 627000.00
Fixed Assets
Machinery & equipment 40000.00
Furniture & Decoration 40000.00
Other fixed Assets 5000.00
Total fixed Assets 85000.00
Total Assets 712000.00
LIABILITIES AND OWNERS EQUITY
Bank loan payable 430000.00
Total Long term liabilities 0
Total liabilities
Owner’s Equity 282000.00
Total Owners Equity
Total Liabilities & Equity 712000.oo
37
Cash Flow Statement
Projected Cash Flow Current YearOPENING BALANCECash inflowsSales 740000.00Equity 282000.00Loan 430000.00Other income 0Total Cash inflows 1452000.00Cash outflowsMarketing Expenses 50000.00Cost of raw materials 240000.00Wages 312000.00Utility, repairs & maintenance, rent
36000.00
Start-up cost 14500.00Office Equipment 20000.00Salary 300000.00Administrative expenses 382000.00Total Cash outflows 1354500.00
Cash balance 97500.00
38
Performance of the Company
Period Total Revenue (TK.)
Total Expenses (TK.)
Gross Profit (TK.)
Net Profit (TK.)
2015 92500.00 382000.00 474500.00 28000.00
39
Conclusion
Matter of action
Implementation
By social business
40
Thank You
