Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

FINANCIAL PLANNING FOR BUSINESS START-UP FOR (NAME OF YOUR BUSINESSS)

Step 1: Project Implementation cost


Item RM Sources of fund
Loan (RM) Own Money (RM)
Asset (equipment) 0 0
Capital (modal) 0
Salary (5 member x RM2 x 5days) 50
Raw Material - bubble rep, sticker fragile 0
Miscellaneous cost
Registration cost
Banner and pamphlet (one time) - promotion Fbads, Igads
Total investment 50 0 0

Step 2: Loan Amortization


Amount of loan = RM1000; loan duration = 5 weeks; interest at RM10 per week (EXAMPLE)
Period Principal Interest Loan balance
First week 0 0 0
Second week 0 0 0
Third week 0 0 0
Fourth week 0 0 0
Fifth week 0 0 0
Sixth week 0 0 0
Seventh week 0 0 0
Eight week 0 0 0
Nineth week 0 0 0
Tenth week 0 0 0
Eleventth week 0 0 0
Twelveth week 0 0 0
Thirteenth week 0 0 0
Fourteenth week 0 0 0

Step 3: Depreciation Table


Asset = RM1500; life expectancy = 100 weeks (approximately 2 years); depreciation = RM15 per week
Period Depreciation Cumulative Book value
First week 0 depreciation
0 0
Second week 0 0 0
Third week 0 0 0
Fourth week 0 0 0
Sixth week 0 0 0
Seventh week 0 0 0
Eight week 0 0 0
Nineth week 0 0 0
Tenth week 0 0 0
Eleventth week 0 0 0
Twelveth week 0 0 0
Thirteenth week 0 0 0
Fourteenth week 0 0 0

Step 4: Cash Flow Projection First week Second Third week Forth week Fifth week Sixth week Seventh Eight week Nineth Tenth week Eleventh Twelveth Thirtheen Fourteenth Total
week week week week week week week
Cash inflow
Balance carry over 0 180 180 290 400 580 1060 0 0 0 0 0 0
Capital (from Step 1) 0 - - - - 0
Loan (from Step 1) 0 - - - - 0
Sale (from sales activity) 0 180 0 110 110 180 480 240 0 0 0 0 0 1300
Total cash inflow 0 180 180 290 400 580 1060 1300 0 0 0 0 0 0 1300
Cash outflow
Asset (equipment) 0 0
Registration and promotion 0 0 0 0 0 0 0 0 0
Raw material 0 0 0 0 0 0 0 0 0
Salary 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest payment for loan 0 0 0 0 0 0 0 0 - 0
Loan payment (principal) 0 0 0 0 0 0 0 0 - 0
Total cash outflow 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash balance 0 180 180 290 400 580 1060 1300 0 0 0 0 0 0 1300

Step 5: Project Income Statement per month


Item RM
Sales 1300
Cost of goods sold (raw material) 0
Gross profit 1300
Deduct
Salary 0
Registration and promotion 0
Interest 0
Depreciation 0
Total payment 0
Net profit 1300

Step 6: Balance Sheet Asset


Item RM
Cash 1300
Asset (1500-75=1425) (from Step 3) 0
Total Asset 1300
Liability (1000-1000=0) (from Step 2) 0
Capital paid (own money) (from Step 1) 0
Accumulated profit (from Step 5) 1300
Liability + Equity 1300

Return on investment for 14 weeks = Net profit x 100% 26.00 %


Project implementation cost

Return on asset for 14 weeks = Net Profit x100% 1.00 %


Total asset

You might also like