Professional Documents
Culture Documents
The business will take a unique name, Dancans poultry farm, and is therefore correct and
accepted to be abbreviated as DPF.
Dancan poultry farm will be located at Rongo town area, Migori, on the junction of
Kanyawanga high school andNgere Street.
• Fully developed infrastructure which does not hinder with the operations of the
business that are infrastructural dependent, such as transportation.
• Nearness to many sources of materials and other resources which form the basis of the
operation and running of the business, such as tonners, cartridges, empty DVDs and
CDs, computers, printers, papers (printing papers and photo papers) cables and
electronic equipments.
• Availability of enough space for use during future need in terms of changes and growth
of the business.
A sole proprietorship type of business is considerably the best form due to the following major
reasons, as far as DPF is concerned:
a. Bank Loan_____________________________________300,000
b. Owners equity _________________________________ 300,000
c. Contribution by willing friends and family __________ 400,000
The business will be a purely computer oriented type. Designing will therefore be the core
objective of the business.
This includes products and services such as: graphics designs, website developing and
designing, graphics production and sound and video editing.
The status of the business is at start up level, and will start to operate in January 2014.
The major reason as to why I would like to start the operations of the business in January 2014,
is to ensure that between now and 2014, all other arrangements which includes raw materials,
capital and the venue of the business are readily prepared.
The table below gives the details of all the products and services that KCD will operate in. it
shows, product forms, product types, products lines and targeted markets.
I Graphics designing Identity logos Branding, designing and New upcoming institutions,
creating of logos organizations e.g. schools, hospitals,
businesses.
Publications Magazine, Existing institutions, organizations,
newspapers and urgencies and individuals who want
books to express their products and services
to the public.
Adverts Artworks, posters, flyers, Individuals, organizations,
news letters institutions, businesses who want to
post an event or advert.
The table above realizes the products form, type and lines as well as the target market in the
field.
It shows that Dancan poultry farm (DPF) will deal with four major forms of products and
services which are:
• Graphics designs
• Website designs
There are several social and economic developments in the area that have readily expressed a
need for this particular business.
The following are the major developments within the area that have expressed a need for the
start up of this business:
• Need to market the products and services offered in many upcoming enterprises in
town, and this will need designed publications prepared by DPF to let the public be
aware.
• With the growth of many organizations, and now that it’s good that the public locate
them easily, DPF realizes that it is important to design and develop websites for easy
location and directory to these upcoming enterprises.
• The many events in the location which includes, weddings, meetings, trainings,
seminars, exhibitions, concerts, orientations, school intakes and product launch events
will always need a message to notify the public or a group of social users on the date
and the venue of these events which will thereby require a designed template or a news
letter which DPF realizes that this will inform the public.
• Many organizations and institutions realizes that, advertisements are the key aspects to
the growth of any organization, thereforeDPF gives options of advertisement for such
enterprises which are growing, this includes posters, flyers, business cards and website
which are readily offered by Dancan poultry farm.
Dancan poultry farm will be encouraged by some factors to grow and develop without any
challenge.
• Starting capital is not a large sum, and therefore it can be easily raised
• Government policies are friendly to the business, such as taxation and registration of
the sole proprietorship.
• There will be large investments since DPF will be dealing with a diverse products and
services.
1.7. INDUSTRY
The industry to which this business belongs to is termed to be Poultry farm production limited
Kenya provides investment opportunities in the poultry sector targeting both local and export
markets. As a regional hub and a financial capital of the East and Central Africa region,
Kenya’s Competitive advantage as Poultry investment destination is supported by various
investor friendly factors that include:
• Availability of a well-trained labor force
• Diversified experience
• Access to the region market
• Investor friendly arrangements
• Investment insurance
• Strategic location
Dancan poultry farm has the following goals that are required to be achieved as from the start
of the business.
Dancan poultry farm will seek to attract the public awareness on its existence in the market.
A thorough promotion of the business is necessary to ensure that the business picks its desired
direction quickly and on the correct time.
The following methods that will be adopted as an entry strategy of the business into the
market:
• Public address systems, such as in churches, meetings and seminars. This will tell the
public the name of the business name, type of the business, the physical location and
products and services offered.
• Advertisement strategy will also be essential and it will be done through various
advertisement Medias such as local radio stations, adopting posters to strategic areas in
town, such as recreational areas and schools as well as streets, using and giving out of
fliers, giving free T-shirts ant capes containing a print of the business details.
• Penetration pricing strategy where the business will start with a low cost strategy to
attract customers in the business.
• Free products and services strategy where applicable to ensure that customers are
happy and can easily refer back or come with their friends.
• Music strategy will be adopted to attract people, especially the youth into the business.
The following are the major areas that Dancan poultry farm will strategize to ensure that there
is growth in the business:
• Branches strategy - Opening several branches to capture more customers, after one the
business intends to open a new branch in Migori town.
• Market development strategy – the business shall be loaning its products and services
to its customers to ensure that they keep in touch with the business and thereby growth.
• Diversification strategy – the business will diversify to sell eggs,chicken
meat,manure,cakes and chicks.
CHAPTER TWO
2.1. CUSTOMERS
Dancan poultry farm realize that the business will be serving three main categories of it’s in
the market, and therefore a possibility to adjust incase of the change of every other category of
the users.
The category, individual customers, will in this business exist to buy products and services for
individual use.
Products such as eggs,chicken meat,manure and party cakes will therefore see individual
category acquiring them.
There should exist commercial customers who will be aiming to make profits through buying
and selling of products and services from Dancan poultry farm.
This takes into account the buying of chicks,haturies , water cans, feeders and chicken feeds.
This particular category of customers will only be acquiring products and services from
Dancan poultry farm for use by institutions. They include:
• Schools, hospitals, colleges, training institutions and universities that may need staff
eggs, partycakes manure, chicken meat,eggs haturery.
• Schools, hospitals, colleges, training institutions and universities needing field study
Every category of each consumer is required to give a market to Dancan poultry farm.
Table 2.2.0 below summarizes the market share of each category of consumers (individual
consumers, commercial consumers and institutional consumers).
Table 2 Business market share
No. Segment Total Total Target Computation Market Share
Population Population
1. Individual 1,000,000 15,000 (15,000/1,000,000)*100 1.5%
customers (KenyaAdvisor.com)
2.3. COMPETITION
Within the location, there are many established competitors under the field of computer
designs. The following are the major competitors in the location:
This farm is located in homabay couty called sofia poultry farm is one of the nearest farm
Mama ngina poultry Kiambu , Has been in the Low profits due its nature
farm Nairobi, Kenya field for long time (company)
Sofia poultry farm Homabay county along Good location and Personnel are not
Kisumu high way well competent
marketed/promoted
Kenya chicks farm Nakuru on Nairobi high Well marketed Location not well planned
way Diversified activities
Dancan poultry farm will employ the following techniques to cope and overcome the
competition by other related businesses.
The business being new in the market, there is a need of applying much of advertising
strategies, as well as promoting the name of the business to be famous in the market.
Dancan poultry farm will perform several methods in order to ensure that the business is fully
promoted and the population is aware of the existence of the business.
The major promotion technique that the business will concentrate on is promotion through
advertisement, because currently advertisement is the major method that reaches a large
number of people in the market.
The following reasons explain why promotion should be given priority in Dancan poultry
farm:
• To increase and maintain demand for products and services offered in DPF
• To increase and maintain the market share of DPF products and services
• ‘To make noise’ and raise the awareness of DPF products and services • To create or
enhance a brand image
This will be the most common method of promoting the business as well as the products and
services offered.
The following are the major techniques and methods that will be taken into account while
undertaking advertisement of Dancan poultry farm and its activities:
I. Media advertisement – Dancan poultry farm will use the most common radio stations
like citizen radio and KBC,ramogi station, idhaayataifa to make adverts to the public
on its existence. Television advertisement will also come in as an advertisement
strategy. The TV stations will include KTN and NTV.
II. cakes – dancan poultry farm will be distributing cakes containing details such as, the
name of the business, the location of the business, the products and services offered in
the business and the contact details of the business.
III. Eggs – DPF will also hatch eggs to produce chicks in larger numbers to outfit the
market plan of the farmers near the areas.
The following are the major factors that will highly affects pricing in Dancan poultry farm:
a) The government policies – if the government policies such as taxation policies and
registration cost are high, then this clearly tells that the prices of the products and
services must be high than normal to bring back reasonable profits to the business.
b) Demands– when the population of the area demands more than the business can
supply, then it simply means that the business can adjust to get more profits by taking
the advantage of the higher demand in the market.
c) The supply of materials – when there is a lot of surplus products in stock, then the
business may be forced to decrease the prices of the products so that the respective
customers can turn up in large numbers.
d) Cost of production – when the cost of production of the products and services offered
in Dancan poultry farm is high, the prices should also be increased to make reasonable
profits in the business.
Given the above factors that will directly affects pricing in DPF, the business has come up with
several methods of pricing. They include the following:
The business will record all the costs and the expenses that a product has incurred from the
stage of raw material to a finished product and then getting the value, the profit needed will be
added. These expenses include transport used, bills and cost of raw materials such as papers.
This includes price discrimination whereby the price of a product for the categories of
customers will be varying, e.g. the price of newsletter will differ from individual customers,
commercial customers and institutional customers.
In other occasions, pricing will be adjusted by a unit to call upon the customers, like using
19,999 in website designing instead of 20,000.
Given the above scenarios, table 4 below gives a summary of the prices of all the products and
services that Dancan poutry farm seeks to offer to the customers.
Dancan poultry farm realizes that there is a need to increase sales in the business time by time.
Following are the major tactics that will help to increase the sales in the business as well as
attracting more customers to buy and use more products and services that are offered in the
business.
2.6.0 Discounts
Customers who buy and acquire reasonable amounts and quantity of products and services
from the business will be appreciated by discounts.
An example of where discounts is applicable, is, when a customer comes in the business
seeking creates, dancan poultry farm will give extra eggs, to encourage the customer to come
back again in case the need arise again or if there is another different need seeking to be
satisfied.
Customers are awarded free products on purchase of the products offered in the business so
that they can refer more customers to the business as they also come back again for more
products and services.
Among the free products that DPF will offer are, creates, rapping materials for cakes, door to
door delivary within Rongo town, field study in the farm.
2.6.2 Loans
DPF will allow customers to acquire products and services on loan to make easy for customers
to enjoy them when there is no ready cash from customers.
Customers will be given a maximum time by the business to settle the loaned items.
DPF will be offering mobile services to the customers to ensure that these who don’t find time
to avail themselves to the premise are also included in the sales plans of the business.
Services such as getting passport sized photos to be attached to the staff cards will be done
directly where the customers are based at.
DPF distribution strategy will a zero level distribution having in mind that all the major
products and services comes from the business and are directly produced by the business.
DPF being a designing business, simply means that every customer goes direct to the business
location, seeks a product or a service according to his/her preference and then the product is
delivered direct to that customer according to how it was agreed.
Dancan poultry farm will facilitate transportation of the products, taking them to where they
are easily accessed by the customers.
The mode of transport that is reliable around the business location is “bodaboda” and at times
the Taxi mode of transportation.
• Individual customers •
Commercial customers and •
Institutional customers.
2.7.1 Distribution Challenges
The following challenges are expected as a result of distribution of products to the market
(customers):
• Deterioration of the paper based materials in case of harsh weather conditions like
rains.
• Misplacement of small-sized designed materials
• Failure of customers to respond on time to the distributed products, they may end up
being obsolete
DPF will undertake the following measures to ensure that these distribution related challenges
are well dealt with and will not affects the operations of the business:
• Sealing of ready finished products until they reach the market to ensure that the
environmental factors do not negatively affects their physical appearance as well as
their format.
• Keeping the small-sized designed cards and other materials in their respective caskets
to avoid lose and misplacement.
• To deal with the issue of obsolete DPF will necessitate the distribution of products to
the market only when they are required and are in demand.
CHAPTER THREE
The business will be headed by the manager entitled, Operations Manager who is the sole
proprietor of this business currently holding a diploma poultry production and animal
husbadry, by the name Dancan odhiambo.
Duties of an accountant
Qualifications of an accountant
• Organizing for payments of all other staffs and personnel in the business
• Issuing receipts and receiving cash and cheques upon any transaction made in the
business.
• Organizing and paying bills and the rent of the business
• Keeping records of each transaction made in the business in a database.
• Reporting financial procedures to the accountant for bookings.
• Sales records and sales managing
Qualifications of a cashier
3.3.0 Recruitment
Dancan poultry farm will recruit the staff and the personnel of the business through the
following methods:
3.3.1 Training
After an appointment letter has been issued, the business will organize for training for the
appointed candidates.
Dancan poultry farm will consider the following methods in order to make the staff be
competent and be able to handle issues in the real practical.
3.3.2 Promotion
It is known that promotion must be done at some point in the business which is intended to
increase employee performance and the output of the business.
Dancan poultry farm will thereby carry out promotions in all other departments of the business.
To motivate the staff, the following techniques and methods of promotion will be observed
when the business picks the momentum.
• Title – at some point during the operation of the business, one or some of the staff will
be give senior titles to encourage and enhance their performance. Due to the fact that
the staffs in the business are limited, at the growth of the business DPF will seek to add
and recruit more staff into the business and this will see the title of the existing staff
being promoted to supervisors and senior supervisor.
• Credit – DPF will also increase the salary and wages of the staff to motivate them and
thereby increasing their performance in the job.
All the staff in the business will be under a permanent basis, and will therefore paid by means
of monthly salaries.
For the first six months as the business waits to pick the momentum, the remuneration
guideline will take the form as indicated in the table below, and this will be increased by 50%
when the business gain the momentum:
In a period of six months the business will increment the salaries of all the staff by 50% of the
normal.
For this business to start operating, it must be registered and acquire licenses and permits from
the respective departments of the government.
The table below summarizes the licensing, permits and by-laws that KenTech Computer
Designs will be required to undertake.
Table 6.Licenses, Permits and By-laws
License source cost status
Dancan poultry fam will seek to rely services from other organizations to enhance its services
and operations.
The following ere the service providers and the nature of the services that they will be
providing to Dancan poultry farm:
3.6.0 Bank
DPF will be relying with banks to bank cash, cheques, forward cash to other accounts if need
arises, payment of salaries and goods via banks and saving cash for future developments.
3.6.1 Insurance
Insurances companies will be issuing assurance to the business in case of accidents and other
emergencies.
However, National Hospital Insurance Funds will also be crucial to cover the staff in case of
any illness. This means that when all members are registered by NHIF, their medical bills will
be assured in case of emergence.
3.6.2 Telecommunications
KPLC will be responsible for provision of power for machines and light in the offices.
Depending on the consumption of power in a month, there should be a monthly electricity bill.
This is the most important of all services, as the business is technological oriented, therefore
powering of machines is a necessity to the business.
CHAPTER FOUR
Dancan poultry farm will need to acquire several items which will assist in the running,
operation and production process in the business.
In the below table, all the facilities that are of vital important in the operation of the business,
have been summarized together with their cost and the suppliers as identified by this plan.
4.1 OPERATIONAL/PRODUCTION FACILITIES
Table 7.facilities
FACILITY CAPACITY QUANTITY COST/UNIT TOTAL SOURCE/SUPPLIER
(level of COST
output)
Machines
1 hatchery 6 cubins 2 120000 240000 Hatchery machines
china
2 Water cans 500 200 12,000 24,000 Pastics kenya
containers
3 Wheelborows 10 50 7,000 35,000 Metal work ,Nakuru
The table above summarizes the machines, tools, equipments, furniture as well as fittings that
would be required by the business to facilitate operation and production.
The work stations and the layout will be arranged in such a manner that communication and
flow of information will be enhanced.
It will operate under two major rooms, where one room will have three work stations while
room two will have two work stations.
The following are the major work stations that will be observed in KenTech Computer
Designs:
ROOM 1
This is the first room of the business which will take three work stations as listed below:
a. Work station 1 (WS1): This is the first work station in the business. This
willaccommodate any of the two designers, but will strictly cater for graphics
designing activities only as it will contain a computer which is equipped with software
and drivers for designing of graphics.This department will also cater for reprographic
services, conservation services and sale of CDs, DVDs and publications of different
kinds.
b. Work station 2 (WS2):The second work station will be taken by the web designer,
which will be responsible for all activities that include web designing, web
development and web creation.
c. Work station 3 (WS3): The third station will be taken by the operations manager of the
business who will be incorporating all other activities in the business.
ROOM 2
The second room in the business will take two workstations, but not as big as room one.
a. Work station 4 (WS4): This work station is answerable for the accountant and
accounting is the major activity that will be taking place here.
b. Work station 5 (WS5): This is the work station of the cashier in the company which
will be responsible for pays and bills clearance, and will be working closely with the
accountant, and that is why they are in the same room.
KenTech 201
Computer Designs 3
The sketch below, represent the business layout as described above according to the work stations and
the departments in KenTech Computer Designs.
Page 27
KenTecComputer 201
h Designs 3
KCD/2013
The following are the measures required to be adopted in the business to ensure efficient
supervision, minimum cost and maximum output as per the objectives of this particular
business:
• Accounting for each and every material used in the business and ensuring that the final
product of that raw material will bring in the maximum profit required.
• Delegation of duties will be taken as an important aspect in the business to ensure that
every procedure has the maximum support required to maximize the output in the
business as well as minimizing the cost.
• The business will encourage alternative option of acquiring materials and will as well
scan the suppliers of raw materials to make a conclusion on the best and the least
expensive materials that are required in the business thus minimizing the total and
current expenses in the long run at the business.
• KenTech Computer Designs will concentrate in database creation and maintenance
which will alert the officers and in particular the accountant in the business when
materials are limited in the business so that an action can be taken in terms of acquiring
stock.
Stated below are the operational cost in the business, i.e. monthly cost of raw materials, monthly cost
of labor and monthly overheads costs.
The table (table 8) below summarizes the monthly cost of raw materials in the business. Table
8. Monthly cost of raw materials
Item Amount (Kshs)
Pens 2,000
printing papers (all sizes) 12,000
Pencils 1,200
DVDs/CDs and envelopes 16,000
File folders 11,000
Envelopes 7,000
Fountain pens 3,000
Laminating porches 8,000
Paper glue 1,000
KCD/2013 Page 28
KenTech 201
TOTAL COST OF MATERIALS 61,200
3
Computer Designs
The above table gives the total cost of raw materials in one month which has been reflected as
Kshs. 61,200.
Labor is also an expense in the business. The labor cost in one month in the business has been
summarized in the below table (table 9).
The above table gives a summary of the total labor cost of the staff in the business as quoted earlier in
chapter four of this plan, (3.4 Remuneration and incentives),which is 47,000.
It is noted that, there are indirect expenses which are required to operate and run the business and
at the same time facilitate production and operation.
The table (table 10) below gives a summary of all these overheads expenses.
Page 29
KenTecComputer 201
h Designs 3
KCD/2013
Rent 25,000
Electricity 2,000
Water 2,000
Telephone 2,000
Mail 1,000
Transport 3,000
Advertisement 10,000
Insurance 3,000
Loan payment 20,000
Interest on loan 5,000
Taxes 6,000
TOTAL OVERHEAD COSTS 79,000
Monthly overhead costs as presented in the above table is Kshs. 29,000 in maximum, but this is
usually not fixed as electricity and water normally fluctuate according to the consumption.
The below table, (table 11) gives the total operation and production expenses shown in table 8, 9
and 10 above.
KCD/2013 Page 30
KenTech 201
3
Computer Designs
1. Project Definition
2. Site Structure
3. Visual Design
4. Site Development
5. Testing
6. Launch Plus
Page 31
KenTecComputer 201
h Designs 3
KCD/2013
1. The Brief
The initial accumulation of information from the client is the most important step, either by a face
to face interview or a questionnaire. This is where the business must establish the design brief. We
really need to understand our clients very thoroughly before getting started.
2. Research
After molding the design brief, getting to know our client’s businesses is the next crucial step
in making a graphics designing successful. Research includes general reading on the industry
itself, sometimes on its history, and on its competitors. If budgets allow, external research can
be carried out.
3. Visual Research
This is research not into the clients business, but into the actual graphic style. This is where we
seek out a look, a style, an approach or attitude, usually to attain a period or style that we are
unfamiliar with, or to refresh ourselves with what is new or successful. E.g. Find logos of
similar businesses and critique them. This is where you look for inspiration.
4. Sketching &Conceptualizing
Developing the graphic design concept(s) is where creativity comes into play, this is where the
designers in KenTech Computer Designs must create the graphics by using the design brief and
the research conducted. KCD designers will use a napkin to sketch, a sketchbook or computer
as paper, this is all a matter of personal choice, however using a computer first up is not
recommended and will not be common in KenTech Computer Designs.
When conceptualizing, the designers are mainly concerned with the graphic style and image of
a piece but at times, they try to convey deep meaning or some sort of visual puzzle.
KCD/2013 Page 32
KenTech 201
3
Page 33
KenTecComputer 201
h Designs 3
5. Reflection
Taking breaks is as important as the physical research and the design brief. It is so easy to get
stuck in a creative cul-de-sac (learn how to be creative) and get tired of a project and this is
why graphics designers take breaks. By resting, the designers’ ideas mature and develop in the
back of their head. When they go back to their project in KenTech Computer Designs, they
have renewed enthusiasm, insight and opportunity. This is also a good stage to get feedback
from others.
7. Positioning
This is where designers choose how to work, they either position themselves like contractors
and take orders according to their client’s wishes (i.e. don’t advise their clients of design
matters) or they position themselves like a business and build themselves a long term
relationship (i.e. Guide clients to a more appropriate solution much alike how a lawyer does).
Designers in KenTech Computer Designs have to choose how they wish to work.
8. Presentation
This is where the designer must present their work to the client.
They can choose whether to show the client a huge variety of logo design concepts (if it is hard
to gauge a client’s taste) or they could choose to showcase just a few select logo designs. This
is another debatable issue.
In this case, for the purpose of proper time management, Kentech Computer Designs will
adopt the behavior of presenting only the best 1 or 2 concepts.
KCD/2013 Page 34
KenTecComputer 201
h Designs 3
4.4 GOVERNMENT REGULATIONS AFFECTING OPERATIONS
Operations in KenTech Computer Designs can be affected in two major ways, either economic
policy or legal changes.
Economic policy
Taxation policy affects business costs. For example, a rise in corporation tax (on business
profits) has the same effect as an increase in costs. Businesses can pass some of this tax on to
consumers in higher prices, but it will also affect the bottom line. Other business taxes are
environmental taxes (e.g. landfill tax), and VAT (value added tax). VAT is actually passed
down the line to the final consumer but the administration of the VAT system is a cost for
business.
Another area of economic policy relates to interest rates. In this country the level of interest
rates is determined by a government appointed group - the Monetary Policy Committee which
meets every month. A rise in interest rates raises the costs to business of borrowing money,
and also causes consumers to reduce expenditure (leading to a fall in business sales).
Government spending policy also affects business.
Legal changes
The government of the day regularly changes laws in line with its political policies. As a result
the business continually has to respond to changes in the legal framework.
a. The creation of a National Minimum Wage which has recently been extended to under-18.
b. The requirement for businesses to cater for disabled people, by building ramps into offices,
shops etc.
c. Providing increasingly tighter protection for consumers to protect them against unscrupulous
business practice.
d. Creating tighter rules on what constitutes fair competition between businesses. Today
British business is increasingly affected by European Union (EU) regulations and directives
as well as national laws and requirements
CHAPTER FIVE
KCD/2013 Page 35
KenTecComputer 201
h Designs 3
CHAPTER FIVE
While preparing to start the actual activities in the business, there are cost which must be
incured in the business.
The pre-operational costs that are mandatory to the operation of the business are summarised
in the table below (table 12):
KCD/2013 Page 36
KenTecComputer 201
h Designs 3
KenTech Computer Designs will require some amount of cash in the normal circumstances of
operations. Working capital is the different between the sum total of the current assets less the
sum total of the current liabilities;
Table 13 below shows a summary of working capital estimations in the company for three
years from 2014 to 2016:
Fixed Assets
Machines 137,000 110,000 100,000
Tools and equipments 104,000 35,000 20,000
Funitures and fittings 316,000 50,000 15,000
Liabilities
creditors 50,000 75,000 90,000
Bank loan 400,000 100,000 100,000
Friends contribution 200,000 100,000 100,000
Owners equity 300,000 100,000 100,000
Total liabilities 950,000 375,000 390,000
The assumption made is that all friends were willing and able to give their contribution in
raising the working capital of the business as well as all assets are not prone to challenges such
as theft and destruction.
The working capital for the first three years have been estimated as follows:
KCD/2013 Page 37
KenTecComputer 201
h Designs 3
• Year 2014: 700,000 – 650,000 = 50,000
• Year 2015: 770,000 - 275,000 = 495,000
• Year 2016: 830,000 - 290,000 = 540,000
Earlier in this document, it stated that acquiring a loan is one of the methods of raising capital
to start this business, with regard to this loan, the payment will be done monthly. i.e. 20,000
every month for the first 15 months of operation.
There will be also a loan interest of 1.67% of the total amount every month, which is
equivalent to 5,000 each month for 15 months.
Projected cash flow statements for KenTech Computer Designs for the first theree years of
operation:
Table 14. Projected cash flow statements for the year 2014
the below table shows the projected cash flow statement for the year 2014, at which loan
repayment and interest on loan is proceeding and will take 15 months up to the tear 2015
March.
KCD/2013 Page 38
KenTecComputer 201
h Designs 3
Paticulars Jan Feb Mar April May Jun Jul Aug Sep Oct Nov Dec Total
Cash in Flow
Opening balance or 96,400 84,200 144,800 102,400 65,500 20,600 122,200 284,400 238,900 130,000 104,100 1,394,000
balance b/f
Owners equity 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 3,600,000
Bank loan 300,000 - - - - - - - - - - - 300,000
Cash sales 160,000 250,000 289,000 188,000 199,000 201,000 300,000 380,000 250,000 203,000 200,000 198,000 2,818,000
Debtors 3,000 35,000 51,000 50,000 60,000 45,000 88,000 85,000 50,000 70,000 65,000 80,000 682,000
Total cash in flow 763,000 681,400 724,200 682,800 661,400 611,500 708,600 887,200 884,800 811,900 695,500 682,100 8,794,400
Total cash out 666,600 597,200 579,000 580,400 595,900 590,900 586,400 602,400 645,900 681,400 591,400 608,400 7,326,300
Net cash for the month 96,400 84,200 144,800 102,400 65,000 20,600 122,200 284,400 238,900 130,500 104,100 73,700 1,468,100
KCD/2013 Page 39
KenTecComputer 201
h Designs 3
Table 15. Projected cash flow
statement for the year 2015
Loan repayment and interest on loan ends on March this second year of operations.
Paticulars Jan Feb Mar April May June July Aug Sep Oct Nov Dec Total
Cash in Flow
Opening balance or 1,468,100 1,423,100 1,231,900 1,254,900 1,172,900 1,136,900 1,268,900 1,618,900 2,059,900 2,454,900 2,743,900 3,060,700 20,895,000
balance b/f
Cash sales 80,000 76,000 90,000 30,000 100,000 200,000 400,000 450,000 400,000 500,000 512,800 410,100 3,248,800
Debtors 20,000 30,000 35,000 10,000 19,000 50,000 100,000 150,000 100,000 10,000 15,000 25,000 564,000
Total cash in flow 1,768,,100 1,549,100 1,556,900 1,494,900 1,491,900 1,586,900 1,968,900 2,418,900 2,759,900 3,164,900 3,471,700 3,695,700 27,107,800
Total cash out flow 345,000 317,200 302,000 322,000 355,000 318,000 350,000 395,000 305,000 421,000 411,000 412,000 4,217,200
Net cash for the 1,423,100 1,231,900 1,254,900 1,172,900 1,136,900 1,268,900 1,618,900 2,059,900 2,454,900 2,743,900 3,060,700 3,283,700 22,890,600
month
Table 16. Projected Cash Flow for statement for the year 2016
Paticulars Jan Feb Mar April May Jun Jul Aug Sep Oct Nov Dec total
KCD/2013 Page 40
KenTecComputer 201
h Designs 3
Cash in flow
Opening 22,890,600 22,340,600 21,723,600 21,070,600 20,422,600 19,773,600 19,136,600 18,540,600 17,963,600 17,384,600 16,813,600 16,061,600 211,231,600
balannce or
balance b/f
Owners equity 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 600,000
Cash sales 45,000 60,000 100,000 115,000 121,000 135,000 180,000 208,000 220,000 230,000 261,000 270,000 615,000
Debtors 10,000 20,000 50,000 55,000 60,000 68,000 70,000 71,000 75,000 78,000 79,000 79,000 615,000
Total cash in 22,995,600 22,470,600 21,923,600 21,290,600 20,653,600 20,026,600 19,436,600 18,869,600 18,308,600 17,742,600 17,203,600 16,460,600 214,391,600
flow
Total cash out 655,000 747,000 853,000 868,000 880,000 890,000 896,000 906,000 924,000 929,000 1,142,000 1,253,000 10,467,000
Net cash for the 22,340,600 21,723,600 21,070,600 20,422,600 19,773,600 19,136,600 18,540,600 17,963,600 17,384,600 16,813,600 16,061,600 15,207,600 203,924,600
month
KCD/2013 Page 41
KenTecComputer 201
h Designs 3
5.4 PRO-FORMA INCOME STATEMENT
KenTech Computer Designs is not an existing business, it a proposed business, therefore the
income statement is pro-forma and not a real profit and loss account.
Pro-forma income statements for KenTech Computer Designs for the years ending 30th Dec
2014, 30th Dec 2015 and 30th Dec 2016:
Expenses
Purchases 276,200 798,200 2,399,000
Payment to creditors 182,000
Salaries and wages 564,000 564,000 564,000
Rent 300,000 300,000 300,000
Electricity 20,000 22,000 48,000
Water 18,500 21,000 19,000
Telephone 21,800 22,000 30,000
Transport 30,000 45,000 48,000
Advertising 113,000 - 475,000
Insurance 36,000 36,000 36,000
Loan repayment 240,000 60,000 -
Interest on loan 60,000 15,000 -
Taxes 72,000 72,000 72,000
The assumptions made is that the taxation rate is at 30% of the total income, the loan
repayment is 20,000 each month for 15 months and the interest on loan is 1.67% of the total
amount, equivalent to 5,000 every month for 15 months.
KCD/2013 Page 42
KenTecComputer 201
h Designs 3
5.5 PRO-FORMA STATEMENTS OF FINANCIAL POSITIONS
KenTech Computer Designs is not an existing business, and therefore the balancce sheet is
termed as a pro-forma.
Table 18. Statement of financial position as at the begining of year 1 to the end of year 2:
Assets Start End of year 1 End of year 2
Current assets
Cash in bank 300,000 1,468,100 22,890,600
Cash at hand 300,000 50,000 40,000
Stock 61,200 60,000 120,000
Debtors 3,000 10,000 20,000
Fixed assets
Machines 137,000 110,000 100,000
Machine depreciation (20%) 27,400 22,000 20,000
Tools and equipments 104,000 35,000 20,000
Tools/equipments depreciation (10%) 10,400 3,500 2,000
Funiture and fittings 316,000 50,000 15,000
Funiture/fittings depreciation (20%) 63,200 10,000 3,000
Liabilities
Current liabilities
Creditors 50,000 75,000 90,000
Friends contribution 200,000 100,000 100,000
Long-term liabilities
Owner’s equity 300,000 350,000 400,000
Bank loan 240,000 60,000 0
Retained earnings 60,000 15,000 0
KCD/2013 Page 43
KenTecComputer 201
h Designs 3
Break-even point is a point where total costs (expenses) and total sales (revenue) are equal.
Break-even point can be described as a point where there is no net profit or loss.
Fixed costs
KCD/2013 Page 44
KenTecComputer 201
h Designs 3
CM = 4,961,000 – 19,546,000
= - 14,585,000
-294%
= -294 / 2,916,000
= + - 0.01%
This break-even point tells that the business will sustain with profit margin of 0.01% of the
total sales and will also survive with loss not exceeding 0.01%.
Having the net profit, gross profit, return on investment and return on equity, their ratio has
been expressed in KenTech Computer Designs:
GP = 39.4%
KCD/2013 Page 45
KenTecComputer 201
h Designs 3
GP =84.4%
GP = 95.1%
NP = 17.4%
NP = 77.2%
NP = 93.2%
c. Return on Equity
= 375.7%
= 407.1%
KCD/2013 Page 46
KenTecComputer 201
h Designs 3
= 954.9%
d. Return on Investment
= 1.1%
= 14.7%
= 139.9%
Desired financing shows the amount that the business should possess for investing, if
everything worked as planned.
KCD/2013 Page 47
KenTecComputer 201
h Designs 3
5.9 PROPOSED CAPITALIZATION
Proposed capitalization shows the total amount invested in the business as of the start of
operations.
BIBLIOGRAPHY
KCD/2013 Page 48
KenTecComputer 201
h Designs 3
• Survey of Kenya
• Government of Kenya
• Kenya Bureau of Statistics
• Kenya ICT Board
KCD/2013 Page 49
KenTecComputer 201
h Designs 3
KCD/2013 Page 51
KCD/2013 Page 52