Wednesday, 11 April 2012

JANGAN SENTUH JIKA TIDAK BERNIAT UNTUK MEMETIK

heheheh tajuk atas tu macam penah bace je kan......sy dalm fb tu dah bnyk orang post ayat serupa gitu....
ade jugak betulnya....
"pesanan buat ADAM"
jangan bergurau sebarangan dengan hati perempuan,mungkin nmpk teguh,namun hakikatnya hati ni mudah terusik....


betul ke kaum hawa???..tanya la diri korang maseng2 ye hihi..


bagi sy betol la tu...sbb tu sy slalu ingatkan diri sy,jagn mudah mengharap sesuatu yang tidak pasti,takut2 diri kita sendri yang akan kecewa nant... perasaan tu akan dtg dengan sndirinya...sy perlu mengelak perasaan itu..buang jauh2..walau susah mane pon kan2...hehehe..bg saya sebagai seorang perempuan ni jangan la kita sampai merendahkan harga diri dan maruah kita semata untuk mendapatkan cinta si jejaka..jangan rasa diri ini tak bermakna,dan tak laku...jangan2....lau ade pon tu semua bisikan syaitan je...abaikan2....


kita kena yakin,Allah dah tetapkan yang terbaik untuk diri kita maseng2...Allah dah ciptakan seseorang yang sesuai untuk menjadi teman hidup kita..kerana ia diciptakan sebahagian dr diri kita...sebagai pelengkap hidup kita dalam menjalani kewajiban kita sebagai khalifah di muka bumi ini...


cinta itu bukan tuhan..so kita tak perlu la jd hamba cinta manusia kan...cinta itu anugerah dr Allah,so kita kena hargai dan jaga sebaik mungkin....jangan sampai kita kotori ia dengan nafsu,....tp penuhi ia dengan iman dan takwa...wah2 ayat sy....hahahah

so,sape pon diri kita,kita kena hargai diri kita,...sbb hidup kita adalah anugerah ALLAH yang tak ternilai..walau banyak mane pon dugaan yang kita hadapi..engatlah..ALLAH tidak sesekali bagi dugaan dan masalah tanpa sebab,dan dia tak kan bagi masalah yang tak boleh nak ditanggung oleh diri kita sendiri...taw sbb ape???ALLAH yang ciptakan kita ,so dia tahu sejauh mane kemampuan diri kita...


cari la sesorang yang menghargai diri kita dan terima diri kita seadanya...jangn cari seseorang yang kita suka dan kita sayangi,..tp pasti ke...si dia sayang dan suka kat kita....pasti tak????..hahahah pk2 la sendiri...


sebaiknya...kita cinta la dan sayangi orang yang sayang kita...dicitu insyaALLAH kita akan dapat bahagia dengan reda ALLAH...^_^.(untuk peringatan diri jugak)


sekian dr sy...assalam...

jadual FINAL EXAM sy...

lagi beberapa hari je lg nak exam..huhuhu...last sem dah..harap2 lepas la sume subjek...
harini 11 aribuln 4 mknenya lg 10 hari nak final..huawwrhhhhh...

JADULA FINAL EXAM BAGI JABATAN PERDAGANGAN DAT6 SESI DIS 2011

23/4/2012------------hari ISNIN
MALAYSIAN TAXATION 2.........8.30 am----10.30 am

ENTREPRENEUSHIP(TEORI)..................2.30 pm-----4.30 pm

24/4/2012--------------hari SELASA
PENGAUDITAN DAN PENYIASATAN(TEORI)-----8.30 am----10.30 am

26/4/2012--------KHAMIS
FINANCIAL ACCOUNTING 4 (FA4)...8.30 am-----10.30 am

30/4/2012-------ISNIN
BUSINESS FINANCE(BF)-------8.30 am-----10.30 am



wahhhhhhhhh tengok la jadual ni...haaaaaaa....tak bnyk mase ni....satu hari 2 paper pon ade...memang tak tdo la jwpnye.....


Monday, 9 April 2012

lawatan kelas...ke jabatan audit negara dan zoo taiping

Assalamulaikum...dah lme jugak la rasenye tak update blog ni...urmmm sangat busy la...lagi2 nak dekat exam ni...huhuhu...smpai tak sempat nak update..hehehe...(macm busy la sangat)..^_^

minggu lepas sy dan kawan2 kelas sy p wat lawatan kt Jabatan audit neraga cawangan negeri Perak dan nak p bukit merah sattt...saje nak release tansionnnn....
memang dugaan jugak la....hahaha

spatutnya kitowang kene bertolak dr polimas tu 6.30 pg..so kene bangun awai la kan nak siap2...hahaha..ckp kt pemendu bas tu..6.30,..tapi kitowang smpai kui 7.00..hahah kene perli terukkk ngan pakcik driver bas tu...maklumla janji melayu...

tepat jam 10.30..kami sampai...kt Jabatan Audit Negara...kat sane kami diberi penerangan macamne prosedur2 hendak mengaudit aset2 negara,dan kesilapan ape yang slalu dibuat,sehingga projek tak siap,terbengkalai...ala tengok je la kt sekeliling pon dah cukop..banyak bangunan2 tak siap kan....ade yang dibuat tak menepati syarat..ha bende tu la yang depa nak siasat tu..mana perginya duit yang diperuntukkan...ha pikir2 kan la...aishhh citer pasal audit plak dah..hahahah..banyak kalau nak cite pon...

dekat 2 jam jugak la...ade kat tempat tu...heheh naik boring pon ade lelama...aishhh apepon tak boleh...
pastu,kami p hentian kat bukit gantang...kat stu kami diberi masa,untuk makan,solat dan ape2 yang patut...

dan...dekat kui 3..baru smpai Bukit merah...tapii...naseb la ye...dah terlepas bott la...tak jd plak nak p tengok orang utan...takpe la...kitowang tukar plan nak p zoo taiping..hahah smpai sane hujan pulak...
naseb2...tkpe la...

yang penting,..ade jugak kan memori kita bersama kan kawan2....=))..dah last sem ponnnn...
dapat jugak p lawatan drpd tak p...p satu hari ni pon susah nak lulus...




dekat zoo..tp tak leh nk p mne pon..hahaha
hahahahah...sweet tak kami semua..

Sunday, 25 March 2012

kenapa sy sedey....

Assalamualaikum..hye..sory hari ni mud tak brapa okey la...huhuhu...
sje nak meluahkan ape yang terpendam je ni..tak tahu nak bgtaw kat sape..huhu
urmmm ya Allah...rasa macam nak menagis pon ade...adesssss...kenapa la,kenapa la....
sy sendiri pon tak tahu kenapa..heheheh..


mungkin ni mesti sebab test malaysian taxation siang tadi kottttt....
stesssssss glerrrrr....tak dpt jawap la....sedey2...nyerrrrrrrrrrrr...
dah study pon...macam tak study je....aduiiiii3...sory mud tak stabil..hehehheh.
ya tuhan berila sy kesabaran menghadapi subjek ni...tinggal stu bulan je lagi...
harap2 tak sangkut laaa....


Ya Allah banyaknye keja minggu ni nak kena siapkan....
biasa la belaja memang mcmni...=)...
(pujuk diri sendiri)


hehehe..ape2 pon hidup mesti kena ceria...
biala orang nmpk kita happy kan...=)
jangan dorang ikut stress sudahhhh..heheheh

Thursday, 15 March 2012

kenduri kawen PA kami =))

selamat pengantin baru kepada Puan Ina dan suami tercinta...ikhlas dari kami DAT 6B....semuga Puan dan suami bahagia dunia dan akhirat..InsyaALLAH...=)
berikut adalah gambar yang sempat di snap oleh kami mase nak p kenduri...and mase kenduri..hahah pulun kan kitorang..=D..sory lorrr gambaq terabuqqq..nak letaq banyak tapi..takpela..cukup setakat ni..
jom konvoi reramai p kenduri..heheh






nak tunjuk hadiah ni..haha ni la hadiah untuk puan.=)





ni la pelaminnyerr.PA kami punya pelamin dok tengah2 k...hahah special kan..




same cantik sama padan..(^_^)


Sunday, 11 March 2012

engkau la wanita istimewa =)





Kau digelar sebagai penyeri dunia
Hadirmu melengkap hubungan manusia
Bukan sahaja dirindui yang biasa
Malah Adama turut sunyi tanpa Hawa

Akalmu senipis bilahan rambut
Tebalkanlah ia dengan limpahan ilmu
Jua hatimu bak kaca yang rapuh
Kuatkanlah ia dengan iman yang teguh

Tercipta engkau dari rusuk lelaki
Bukan dari kaki untuk dialasi
Bukan dari kepala untuk dijunjung
Tapi dekat dibahu untuk dilindung
Dekat jua di hati untuk dikasihi

Engkaulah wanita hiasan duniawi
Mana mungkin lahirnya bayangan yang lurus elok
Jika datangnya dari kayu yang bengkok
Begitulah peribadi yang dibentuk

Didiklah wanita dengan keimanan
Bukannya harta ataupun pujian
Kelak tidak derita berharap pada yang binasa
Engkaulah wanita istimewa

Sedarilah insan istimewa
Bahawa kelembutan bukan kelemahan
Bukan jua penghinaan dari Tuhan
Bahkan sebagai hiasan kecantikan
by dehearty(wanita)

Friday, 9 March 2012

i love my kawan hehehe..

assalamualikum dan selamat petang huhu..dah lme sangat tk jenguk blog ni...ish3...and kalau nk update pon tk taw dah nk update ape..hehehehe...hari ni sy tk nk bebel banyak2..just nak bagitahu kt awak2 semua yang sy sangat sayang dengan kawan2 sy...setiap sesuatu mesti ade pasangannya bukan..lelaki pasangan dia pompuan,jantan dengan betina..eh stoppp....ap la yang sy merepek ni huhu...berbunga-bunga plak ayat mukadimah..sebenaya nak ckp setiap pertemuan ni ade perpisahan,begitulah lumrah sy dengan sahabat2 sy berpisah tk beerti engkau dilupakan wahai sahabatku..engkau sentiasa dirindui...


sahabat seringkali bertukar ganti...tu la lumrah hidup..ade yang terlebih awal meninggal kan kita menghadap ilahi...semuga rohnya dicucuri rahmat Allah...
ade yang berpisah sebab menyambung pelajaran kt tempat lain..now semua dah ade hala tuju maseng2.,maseng2 busy dengan hal maseng2 kan...kadang rindu jugak nk jumpa korang..=)
 nk korang tahu ni...korang la sahabat korang la teman sejati.
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>
pertemuan kita disuatu hari menitip kn ukhuwah yang sejati...
bersyukur ku ke hadrad ilahi..
di atas jalinan y suci..
namun kini perpisahan yang terjadi..dugaan yang menimpa diri..
bersabar atas suratan..ku tetap pergi jua..


kan ku utus kan salam engatanku..dalam doaku sepanjang waktu..
ya allah..bantu la hambamu...
mencari hidayah dari padamu..
dalam mendidik kn kesabaranku
ya allah tabahkan hati hambamu,..
atas perpisahan ini.....


(teman betapa pilunya hati..menghadapi perpisahan ini..manis2 perjuangan telah kita rasa bersama semuga allah meredai persahabatan dan perpisahan ini)..teruskan la perjuangan....









Tuesday, 6 March 2012

kertas kerja business plan..

hye assalamualaikum..nampaknya macam dah lame kan tak update blog ni hahahah...busy la...
now dah sem last...kena la bnyak keja nk buat kan...berkenaan dengan tajuk kt atas tu...sem ni sy ade mini projek untuk disiapkan sebagai tugasan secara kumpulan...

iaitu business plan...mungkin ramai yang kurang tahu macam mana nk buat business plan kan?heheh
sy pon dalam proses untuk belajar...biasanya business plan ni kita buat adalah untuk memudahkan kita merancang sesuatu perniagaan,mudah nk uruskan..dan biasanya adalah untuk memohon pinjaman..sebagai rujukan pihak bank,pelabur dan yang sama waktu dengannya..=)..okey contoh format ni mungkin boleh membantu anda untuk membuka perniagaan sendiri..

--------------------------------------------------------------------------------------------------------------------

BUSINESS PLAN TEMPLATE
A.    COVER LETTER
a)      Introduction to the purpose of the business plan
b)      Contents of the attached business plan
c)      Hopes of the organization
d)     Evaluation of the recipient
e)      Willingness to furnish additional material for better understanding and approval

B.     COVER PAGE
a)      Title of the business plan
b)      Logo, name and address of the business
c)      Name of the writer (s)
d)     Date of submission
e)      Company’s mission

C.    EXECUTIVE SUMMARY / ABSTRACT
a)      Objective of the company
b)      Products or services being offered
c)      Market potential
d)     Project management
e)      Project cost
f)       Expected returns

D.    TABLE OF CONTENTS
No
Item
Page
1.0
INTRODUCTION


1.1
Name of the company


1.2
Nature of business


1.3
Industry profile


1.4
Location of the business


1.5
Date of commencement


1.6
Factors in selecting the proposed venture


1.7
Future prospects of the business

2.0
PURPOSE OF PREPARING A BUSINESS PLAN


2.1
Analyze and evaluate the viability of the proposed venture


2.2
Convince relevant parties of the investment potential in the project


2.3
Provide guidance in managing the business


2.4
Allocate business resources effectively


2.5
View and evaluate the proposed business venture in a objective, critical and practical manner


3.0
BUSINESS/COMPANY BACKGROUND


3.1
Name of the company


3.2
Address (business and correspondence)


3.3
Telephone number/Fax number/E-mail address


3.4
Form of business


3.5
Main business activities


3.6
Date of commencement


3.7
Date of registration and registration number


3.8
Name of the bank and account number


3.9
Equity contribution

4.0
BACKGROUND OF OWNER/PARTNERS/DIRECTORS


4.1
Personal particulars of partners

5.0
LOCATION OF BUSINESS


5.1
Physical location


5.2
Location of building


5.3
Basic amenities

6.0
ORGANIZATION/MANAGEMENT/ADMINISTRATIVE PLAN


6.1
Organization’s mission, vision and objective


6.2
Organizational chart


6.3
Manpower planning


6.4
Schedule of tasks and responsibilities


6.5
Remuneration plan


6.6
List of office equipment and supplies


6.7
Administrative budget

7.0
MARKETING PLAN/ANALYSIS


7.1
Description of products or services


7.2
Target market


7.3
Market size


7.4
Competitors


7.5
Market share


7.6
Sales forecast


7.7
Marketing strategy


7.8
Marketing budget

8.0
OPERATIONAL PLAN/PRODUCTION STRATEGY


8.1
Process flow chart


8.2
Production schedule/capacity planning – output in units


8.3
Material requirement


8.4
Manpower planning


8.5
Schedule of tasks and responsibilities


8.6
Remuneration plan


8.7
List of machinery and equipment


8.8
Operation layout plan


8.9
Operational overheads


8.10
Operational budget







9.0
FINANCIAL PLAN/STRATEGY/ANALYSIS


9.1
Project implementation cost schedule


9.2
Schedule of financial sources


9.3
Fixed Assets Depreciation table


9.4
Hire Purchase Repayment schedule (if relevant)


9.5
Pro forma cash flow statement for 5 years


9.6
Pro forma profit and loss account / income statement for 5 years

10.0
CONCLUSION/SUMMARY AND RECOMMENDATION

11.0
APPENDICES



E.     MAIN BODY OF THE BUSINESS PLAN
1.      INTRODUCTION
1.1  Name of the company
1.2  Nature of business
1.3  Industry profile
1.4  Location of business
1.5  Date of commencement
1.6  Factors in selecting the proposed venture
1.7  Future prospects of the business
_________________________________________________________________________________

2.      PURPOSES OF PREPARING A BUSINESS PLAN

This business plan is prepared by ABC  Interprise for the purposes of obtaining a working capital loan from _______ Bank Berhad for an amount of RM_______.  This business plan is also prepare as a guideline for managing the proposed venture.



______________________________________________________________________________


3.      BUSINESS/COMPANY BACKGROUND

Name of the business
:

Business address
:




Correspondence address
:

Telephone number
:

Fax number
:

E-mail address
:

Form of business ownership
:

Core business activities
:

Date of commencement
:

Date of registration
:

Registration number
:

Initial (own) capital
:

Name of bank
:

Bank account number
:

______________________________________________________________________________



4.      BACKGROUND OF OWNERS/PARTNERS/DIRECTORS

4.1  Personal particulars of Owners/Partners/Directors

Name of owner/partners/directors
:
TUAN AHMAD
Identity card number
:

Permanent address of the company
:

Correspondence address
:

Website address
:

E-mail address
:

Telephone number
:

Date of birth
:

Age
:

Marital status
:

Academic qualifications
:

Courses attended
:

Skills
:

Experience
:

Present occupation
:

Previous business experience
:

Capital contribution
:


________________________________________________________________________


5.      LOCATION OF BUSINESS

5.1  Physical location
5.2  Location of the building
5.3  Basic amenities

_________________________________________________________________________________

6.      ADMINISTRATION PLAN

6.1  Organization’s mission, vision and objectives

6.2  Organizational chart/structure

ABC Sdn Bhd uses an organizational structure based on functions in the organization.  The company is divided into Administration, Marketing, Operational and Finance departments.  It is also suitable for ABC Sdn Bhd as this organization emphasizes functional specialties to perform task.
ABC Sdn Bhd



Figure A1.1 Organization chart of ABC Sdn Bhd






6.3  Manpower planning
ABC Sdn Bhd has five partners and they manage, contract and execute the operations of the business.  The details of manpower planning as shown in Table A1.2
Positions
Number of employees
General Manager
1
Administrative Manager
1
Marketing Manager
1
Operational Manager
2
Finance Manager
1
Administrative Clerk
1
Marketing Clerk
1
Operational Clerk
1
Finance Clerk
1
Figure A1.2 Position and number of employees in ABC Sdn Bhd
6.4  Schedule of task and responsibilities
Every manager has responsibilities to execute the operations of the business.  It is very important to every manager to know the job task and responsibilities as it will guide them in accomplishing their job.  Table A1.3 describes the task and responsibilities of every position.


Positions
Main tasks and responsibilities
General Manager
·         To plan, implement and control the overall management of the business
·         To plan and monitor the strategic progress of the business
·         To be accountable for the overall performance of the business
Administrative Manager
·          
Marketing Manager
·          
Operational Manager
·         To produce products of the company
·         To be responsible for production, inventory and quality control
Finance Manager
·         To plan and oversee the accounting functions and financial resources
·         To calculate the company’s budget
·         To make forecasts and accounts for the company
Administrative Clerk
·          
Marketing Clerk
·          
Operational Clerk
·          
Finance Clerk
·          
Figure A1.3 Schedule of task and responsibilities of employees

6.5 Remuneration plan
For our company, we have chosen the Employees Provident Fund (EPF) scheme to be given to all employees.  EPF is a compulsory savings for employees so that they will have money to support themselves once they retire.  As a general guideline, employers are required to contribute at least 12% of an employee’s basic salary.  ABC Sdn Bhd also provides Social Security Organization (SOCSO) to ensure that the employees receive compensation in situation of work-related accidents or illness.  Contribution made to SOCSO is on an average of 2.5% for employees with a monthly salary of below RM3000.  Table A1.4 illustrates the remuneration plan for each employee in ABC Sdn Bhd.

 Positions
Number of employees
Monthly Salary
(RM)

Contribution

Total
(RM)
EPF (12%) (RM)
SOCSO (2.5%) (RM)
General Manager
1
3,500.00
420.00
-
3,920.00
Administrative Manager
1
2,800.00
336.00
70.00
3,206.00
Marketing Manager
1
2,800.00
336.00
70.00
3,206.00
Operational Manager
1
2,800.00
336.00
70.00
3,206.00
Finance Manager
1
2,800.00
336.00
70.00
3,206.00
Administrative Clerk
1
1,000.00
120.00
25.00
1,145.00
Marketing Clerk
1
1,000.00
120.00
25.00
1,145.00
Operational Clerk
1
1,100.00
132.00
28.00
1,260.00
Finance Clerk
1
1,200.00
144.00
30.00
1,374.00
Total
9
19,100.00
2,292.00
391.00
21,783.00
Figure A1.4 Remuneration plan of employees

6.5  List of office equipment and supplies
ABC Sdn Bhd’s bought office furniture, fittings and equipment from (name of supplier and its address) such as tables, computers, chairs and others.  The list of equipment is listed in Table A1.5.  We bought nine sets of furniture.  General Manager and managers are provided with a notebook meanwhile for all clerks we provided with a set of personal computer in order to carry out their duties and responsibilities.  A set of meeting room furniture was bought and been placed at the meeting room.

Items
Quantity
Price / unit (RM)
Total cost (RM)
Office furniture
9 sets
400.00
3,600.00
Laptop / Notebook
5 sets
3,000.00
15,000.00
Personal computers
4 sets
2,500.00
10,000.00
Meeting room furniture
1 sets
6,000.00
6,000.00
Renovation cost


15,400.00
Total


50,000.00
                                    Figure A1.5 List of office equipment and supplies

6.6  Administrative budget
ABC Sdn Bhd purchased furniture and fittings such as office furniture, notebook, personal computers, meeting room furniture and others for the company.  Rental for the premise must be paid every month to the Kedah State Economic Development Corporation.  Rental deposit is for three month.  Utilities deposit for water, telephone and electricity.  The administrative budget of ABC Sdn Bhd is shown in Table A1.6.

Items
Fixed Assets cost (RM)
Monthly Expenses (RM)
Other Expenses (RM)
Furniture and fitting
34,600.00


Renovation cost
15,400.00


Salary

21,783.00

Rental

3,000.00

Utilities

1,000.00

Office supplies

3,000.00

Rental deposit


9,000.00
Utilities deposit


1,000.00
Pre-operation cost


1,217.00
Total
50,000.00
28,783.00
11,217.00
Figure A1.6 Administrative budget

___________________________________________________________________________

7.      MARKETING PLAN
7.1  Description of products or services
7.2  Target market
7.3  Market size
7.4  Competitors
Competitors
Strength
Weaknesses
Company A


Company B


Company C


Figure M1.1 Marketing plan of ABC Sdn Bhd

7.5  Market share
(explain the situation of market share before the entry of your company and adjusted market share after the entry of your company)

Competitors
Market share before entrance (%)
Annual sales estimation (RM)
Company A


LCompany B


Company C


Total
100

Figure M1.2 Market share before the entry of ABC Sdn Bhd

Competitors
Market share after entrance (%)
Amount (RM)
Percentage of loss (%)
Company A



Company B



Company C



ABC Sdn Bhd



Total
100


Figure M1.3 Market share after the entry of ABC Sdn Bhd
7.6  Sales forecast
Year
Month
Sales forecast (RM)
1
1
15,000.00

2
15,000.00

3
30,000.00

4
30,000.00

5
55,000.00

6
60,000.00

7
60,000.00

8
75,000.00

9
75,000.00

10
75,000.00

11
60,000.00

12
50,000.00
2

660,000.00
3

726,000.00
4

798,600.00
5

878,460.00
                                             Figure M1.4 Monthly sales forecast

7.7  Marketing strategy
7.7.1 Products or services strategy
Ø  Brand
Ø  Quality
Ø  Design (service strategy)
Ø  Packaging
Ø  Protection
Ø  Ease of use
Ø  Product differentiation
Ø  Attractive to customers
Ø  Product safety
Ø  Labeling
Ø  After sales service (service strategy)
7.7.2 Pricing strategy
Ø  Choose either cost-based pricing or value-based pricing or competition-based pricing or factors affecting pricing

7.7.3 Distribution strategy
Ø  Choose either:-
v  Manufacturer – consumer
v  Manufacturer – retailer – consumer
v  Manufacturer – wholesaler – consumer
v  Manufacturer – wholesaler/retailer – consumer
7.7.4 Promotion strategy
Ø  Choose either:-
v  Advertising
v  Sales promotion
v  Public relations and publicity

7.8 Marketing budget
Items
Fixed Assets cost (RM)
Monthly Expenses (RM)
Other Expenses (RM)
Vehicle
85,000.00


Travelling expenses

3,000.00

Vehicle maintenance

1,500.00

Promotion expenses

3,000.00

Vehicle insurance & road tax


1,500.00
Total
85,000.00
7,500.00
1,500.00
Figure M1.5 Marketing budget

______________________________________________________________________________
8.      OPERATIONAL PLAN

8.1  Process flow chart

Symbol
Type of activity
Description
Operation
Activities that modify, transform or give value to the input
Transportation
Transport activity occurs when materials are transported from one point to another
Inspection
The standard of raw materials, work in progress and finished products or services
Delay
Work in progress material is restrained in a location waiting for the next activity
Storage
Work in progress material or finished products are stored in the storage area
Figure O1.1 Process flow chart for ABC Sdn Bhd


8.2  Production schedule/capacity planning

Time of production
Quantity of production
Daily production

Number of units produced per month
26 days
=
Hourly production

Daily production
Number of hours per day
=
Figure O1.2 Production schedule calculation

8.3  Material requirement
Items
Quantity required
Safety stock
Price per unit (RM)
Total purchase (RM)
Supplier












Figure O1.3 Material requirement table

8.4  Manpower planning
Positions
Number of employees
Chef
2
Pelayan
5
pemandu
1
                   Figure O1.4 Position and number of Operational employees in ABC Sdn Bhd





8.5  Schedule of task and responsibilities
Positions
Main tasks and responsibilities
Worker 1
·          
Worker 2
·          
Worker 3
·          
Figure O1.5 Schedule of task and responsibilities of employees

8.6  Remuneration plan
Positions
Number of employees
Monthly Salary
(RM)

Contribution

Total
(RM)
EPF (12%) (RM)
SOCSO (2.5%) (RM)
Worker 1
1




Worker 2
1




Worker 3
1




Total
3




Figure O1.6 Remuneration plan of employees

8.7  List of machinery and equipment
Particulars
Quantity
Price per unit (RM)
Total cost (RM)
Supplier
dapur
5
1000
5000
ahchong





Figure O1.7 List of machinery and equipment

8.8  Operation layout plan



8.9  Operation overheads
Items
Monthly expenses (RM)
Insurance on machinery and equipment

Maintenance on machinery and equipment

Utilities bill

Total

Figure O1.8 Operations overheads cost
8.10 Operational budget
Items
Fixed Assets cost (RM)
Monthly Expenses (RM)
Other Expenses (RM)
Machinery



Equipment



Depreciation



Direct material costs



Indirect material costs



Salary



Overhead costs



Total



Figure O1.9 Operational budget

_________________________________________________________________________________


9.      FINANCIAL PLAN
9.1  Project Implementation Cost Schedule
Project Implementation Cost Schedule
Items
Fixed Assets
Monthly expenses
Other expenses
Contingency costs
Total

(RM)
(RM)
(RM)
(RM)
(RM)
Fixed Assets (Capital expenditure)





    Land and building





    Machinery





    Equipments





    Furniture and fittings





    Vehicle – Van





    Renovation costs





Monthly Expenses (Working capital)





Administrative budget





    Salary





    Rental





    Utilities





    Office supplies





Marketing budget





    Travelling expenses





    Vehicle maintenance





    Promotional costs





Operational budget





    Direct material costs





    Indirect material costs





    Salary





    Overhead costs





Other Expenses





   Pre-operating cost





   Rental deposits





   Utilities deposits





    Vehicle insurance &  road tax





Contingency cost (5 – 10% of monthly expenses)





Total Project Implementation Cost





Figure F1.1 Project Implementation Cost Schedule


9.2  Schedule of Financial Sources

Source
Amount (RM)
Equity Contribution
Cash
Asset (Land and building)
50k
External Sources
Hire Purchase
Bank Loan
70k
100k
Others

Total
220k
Figure F1.2 Schedule of Financial Sources

9.3  Fixed Assets Depreciation Schedule

Type of asset
:
Van
Original cost
:
RM80,000.00
Economic life
:
5 years
Depreciation rate
20% pa
Scrap value
:
RM1,000.00
Method
:
Straight line
Year
Annual Depreciation (RM)
Accumulated Depreciation
(RM)
Book value
(RM)
0
0.00
0.00
80,000.000
1
16,000.00
16,000.00
64,000.00
2
16,000.00
32,000.00
48,000.00
3
16,000.00
48,000.00
32,000.00
4
16,000.00
64,000.00
16,000.00
5
16,000.00
80,000.00
0.00
Figure F1.3 Fixed Assets Depreciation Schedule
9.4  Hire Purchase Repayment Schedule

Type of asset      :
Vehicle
Cost of assets :
RM80,000.00
Down payment   :
RM10,000.00
Loan amount  :
RM70,000.00
Interest rate        :
6%
Loan period    :
7 years
Method              :
Flat rate




Year
Principal (RM)
Interest (RM)
Payment (RM)
Balance (RM)
0
800
400
1200
99,400.00
1




2




3




4




5




6




7




Figure F1.4 Hire purchase repayment schedule
_________________________________________________________________________________


10.  CONCLUSION/SUMMARY AND RECOMMENDATION
·         Main content
·         Main purpose
·         Mitigation
·         Important issues

11.  APPENDICES