3271040138-JARSO GUYO
3271040138-JARSO GUYO
3271040138-JARSO GUYO
i
DECLARATION
I declare that this is my own original work and that it has not been presented before to any examining body
for the purpose of examination and award. This work is presented to the Kenya National Examination
Council as partial requirement for the award of Certificate in Land Survey.
SIGNATURE: ……………………………………………
DATE: ……………………………………………………..
SUPERVISOR’S DECLARATION
I hereby declare that the Preparation and Presentation of the Business plan Were Supervised in Accordance
with the Guidelines on Supervision Laid down by Kenya National Examination Council.
SIGNATURE: ……………………………………………….
DATE: ……………………………………………………….
ii
DEDICATION
I dedicate this project to my loving father Mr. and Mrs.Guyo for the support they have given me to pursue
education this far.This project is a proof of my hard work and appreciation and may almighty God bless you.
I also dedicate this project to my siblings for the love they have given me.
iii
ACKNOWLEDGEMENT
I give special thanks to the Almighty God the father for giving me life, strength and knowledge that
I want to acknowledge the help of the school for availing reference materials in the library to enhance
research on the project at hand and for the lecturers for giving a sense of direction on how to go about the
I also extend my acknowledgement to my friends for the ideas we shared which assisted me in producing
this project and the selfless support of my sister Bore for always believing in what I do.
iv
CONTENTS
DECLARATION ........................................................................................................................................................... II
DEDICATION ............................................................................................................................................................. III
ACKNOWLEDGEMENT ............................................................................................................................................ IV
EXECUTIVE SUMMARY ....................................................................................................................................... VIII
CHAPTER ONE ............................................................................................................................................................. 1
1.0 BUSINESS DESCRIPTION ..................................................................................................................................... 1
1.1 INTRODUCTION .................................................................................................................................................... 1
1.2 MISSION.................................................................................................................................................................. 1
1.3 FORM OF OWNERSHIP ......................................................................................................................................... 1
1.4 BUSINESS LOCATION .......................................................................................................................................... 2
1.5 PRODUCTS AND SERVICES ................................................................................................................................ 3
1.6 INDUSTRY .............................................................................................................................................................. 4
1.7 JUSTIFICATION OF INDUSTRY .......................................................................................................................... 4
1.8 OBJECTIVES AND GOALS OF THE BUSINESS ................................................................................................. 4
1.8.1SHORT TERM GOAL ........................................................................................................................................... 4
1.8.2 LONG TERM GOAL ............................................................................................................................................ 5
1.9 ENTRY STRATEGY ............................................................................................................................................... 5
1.9.1 GROWTH STRATEGY ........................................................................................................................................ 5
CHAPTER TWO .............................................................................................................................................................. 6
2.0 MARKETING PLAN. ................................................................................................................................................ 6
2.1 INTRODUCTION .................................................................................................................................................... 6
2.2 IMPORTANCE OF MARKETING .......................................................................................................................... 6
2.3 MARKETING ENVIRONMENT ............................................................................................................................ 6
2.4 ETHICS OF MARKETING PRACTICES ............................................................................................................... 6
2.5 ECONOMIC ENVIRONMENT ............................................................................................................................... 7
2.6 CUSTOMER ENVIRONMENT............................................................................................................................... 7
2.6.1 COMPETITORS ENVIRONMENT ...................................................................................................................... 7
2.7 MARKETING STRATEGIES .................................................................................................................................. 8
2.8 MARKET SHARE ................................................................................................................................................... 8
2.8.1 COMPETITION .................................................................................................................................................. 10
2.8.2 COMPETITIVE ADVANTAGE ANALYSIS ..................................................................................................... 10
2.8.3 COPING WITH COMPETITION ....................................................................................................................... 10
2.9 ADVERTISING AND PROMOTION.................................................................................................................... 11
2.9.1 ADVERTISING STRATEGY ............................................................................................................................. 11
2.9.2 PROMOTION STRATEGY ................................................................................................................................ 11
2.9.3 PRICING STRATEGY ........................................................................................................................................ 12
2.9.4 PRICE LIST ........................................................................................................................................................ 12
v
2.9.4 SALE TACTIC .................................................................................................................................................... 13
2.9.5 DISTRIBUTION CHANNEL .............................................................................................................................. 13
2.9.6 MEANS OF TRANSPORT ................................................................................................................................. 14
3.0 ORGANIZATIONAL PLAN ................................................................................................................................. 15
3.1 INTRODUCTION .................................................................................................................................................. 15
3.2 ORGANIZATION STRUCTURE .......................................................................................................................... 15
3.3 MANAGING DIRECTOR ..................................................................................................................................... 16
3.4 OTHER PERSONNEL ........................................................................................................................................... 16
3.4 RECRUITMENT, TRAINING AND PROMOTION ............................................................................................. 18
3.5 TRAINING ............................................................................................................................................................. 19
3.6 PROMOTION ........................................................................................................................................................ 19
3.7 REMUNERATIONS AND INCENTIVES............................................................................................................. 19
3.7.1 INCENTIVES ...................................................................................................................................................... 20
3.8 LICENSE, PERMIT AND BY-LAWS ................................................................................................................... 20
3.BY-LAWS ................................................................................................................................................................. 20
3.11SUPPORTIVE SERVICES ................................................................................................................................... 21
CHAPTER FOUR ........................................................................................................................................................ 22
4.0 PRODUCTION/OPERATIONAL PLAN ............................................................................................................... 22
4.1 INTRODUCTION .................................................................................................................................................. 22
4.2 PRODUCTION FACILITIES AND CAPACITIES ............................................................................................... 22
4.3 BUSINESS LAYOUT ............................................................................................................................................ 23
4.4 COST OF PRODUCTION ..................................................................................................................................... 23
4.5 COST OF LABOUR............................................................................................................................................... 24
4.6 OVERHEADS ........................................................................................................................................................ 24
4.7 PRODUCTION PROCESS .................................................................................................................................... 24
4.8 REGULATIONS AFFECTING PRODUCTION ................................................................................................... 25
CHAPTER FIVE .......................................................................................................................................................... 26
5.0 FINANCIAL PLAN ............................................................................................................................................... 26
5.1 INTRODUCTION .................................................................................................................................................. 26
5.2 PRE-OPERATIONS COST .................................................................................................................................... 26
CHAPTER FIVE .......................................................................................................................................................... 27
5.0 FINANCIAL PLAN ............................................................................................................................................... 27
5.1 IMPORTANT ASSUMPTION ............................................................................................................................... 27
5.2 PRE-OPERATIONAL COST ................................................................................................................................. 27
5.3 PROJECTED PROFIT AND LOSS ....................................................................................................................... 27
5.4 ESTIMATING OF WORKING CAPITAL ............................................................................................................ 28
5.5 ESTIMATION OF FIXED ASSETS ...................................................................................................................... 29
vi
5.6 CASH FLOW STATEMENT FOR YEAR ONE ................................................................................................... 30
5.6.1 CASH FLOW STATEMENT YEAR TWO ........................................................................................................ 32
5.6.2 CASH FLOW STATEMENT YEAR THREE ..................................................................................................... 33
5.7 PROFORMA INCOME STATEMENT ................................................................................................................. 34
5.7.1 PROFORMA INCOME STATEMENT YEAR TWO ......................................................................................... 34
5.7.2 PROFORMA INCOME STATEMENT YEAR THREE ..................................................................................... 35
5.8 THE BALANCE SHEET ....................................................................................................................................... 36
REFERENCES ............................................................................................................................................................. 37
vii
EXECUTIVE SUMMARY
1.0 BUSINESS DESCRIPTION
The business name is JARSO G SURVEY FIRM is located along Moyale-Isiolo Road at Isiolo market in
isiolo County where it will offer survey works, offering consultancy and also selling and renting out of
survey instruments.
The business opportunity will arise from a gap in the market. The business will achieve to cover this gap
through advertising, sales promotion and offer good services and high-quality products to grasp target
clients.
MARKET TARGET
The business target markets are potential clients that are within the area of the business and beyond. As the
business owns 10% market share at the beginning but expects to expand it with time.
COMPETITIVE ADVANTAGE
The business competitive advantage entails the strength and weakness of business itself against competitors
of which the business will use its competitors' weakness to its benefit and help it to rise.
MANAGEMENT TEAM
The business management team comprises of managing director and other personnel who will ensure the
FINANCIAL PLAN
The financial plan of the business portrays performance of the business whether it’s making a profit or loss
viii
CHAPTER ONE
1.1 INTRODUCTION
JARSO G SURVEY FIRM is the name of the firm. The company will be operating mainly in Isiolo town
due to the improvement of the economy and standards of living in the county. The firm’s aim will be;
provision off land survey services such as topographical survey, cadastral survey, general boundary and
selling of survey instruments e.g.; tapes, scale rules, GPS, total stations etc.
1.2 MISSION
To provide quality product and services in order to be the best survey firm in my county and beyond
• There is full ownership since I get to manage the business alone 8without pressure from
management.
• One enjoys the profit alone and is able to decide the amount to invest into more business.
1
1.4 BUSINESS LOCATION
Name : JARSO G SURVEY FIRM
Address : P.O.BOX.20890
Telephone : 5645876098
Mobile : +254727082039
Email : guyoj@gmail.com
ISIOLO TOWN
2
Advantages of location
• Commercial centre – Isiolo is a town which is developing rapidly and whose growth in size is very
fast since there are several businesses being established and many being undertaken.
In addition, there are too many land issues and I believe my firm will attract many clients who would
• Security – security for the business is key and considerable factor which is crucial for the owner,
employees and the assets including the survey instruments. I consider security keenly and that’s why
I will locate it not too far from Isiolo Police Station hence the firm will be protected from access by
unauthorised people.
• Improved infrastructure – the business is located just adjacent to Mwangaza tarmacked road passing
through commercial towns thus transportation is eased and delivery of materials. The location is also
accessible through other major roads which will ensure reliable services.
• Availability of communication network- due to improved technology, the area has developed
communication system that makes it easier to communicate services via the telephone and the
internet.
• Availability of labour- the area has a high population therefore the man power required to run the
• Tapes
• Scale rules
• Total stations/Theodolites
• GPS
3
Services:
• Engineering survey
• Cadastral survey
• General boundary
1.6 INDUSTRY
With the economic survey information, the business is under civil works.it shows a significant of
performance in relation to 2017 – 2018 data analysis which shows that the civil works sector expands by 5.5
proved the viability of the business in the industry since the survey data shows a significant increase the
housing sub-sector recorded a growth in the value of the building plans approved and completed building.
the value of plans approved shows a significant increase of 34.2% from Kshs 18.1 billion in 2017 to Ksh
volume.
prices, obtain popularity through advertisement s and also to establish a business website within the
4
✓ By the end of first six months the business aims at increasing its sales by at least 8% through practice
✓ By the end of the first year the business should be able to employ more skilled and semi-skilled
labourers.
✓ The business aims at increasing the profit margin to 15% within the first year proposed to be
✓ It should also have acquired one track and 2 pick-ups to facilitate the transportation of goods and
services.
✓ The business will also improve its filling system by using digitalised improved and computerized
systems.
products or new products in the market will create awareness to the general public on the 8latest
products offered.
• Branding on t-shirts and caps: the business will offer free t-shirts and caps to all the customers. The
t-shirts and caps will be branded with the name Mohamed Survey Firm.
The business will also embrace modern technology e.g. modern filling to ensure proper record
keeping.
The business will also increase the number of skilled labours to provide and reliable services to the
clients.
5
CHAPTER TWO
2.1 INTRODUCTION
Marketing is a set of activities put in place that directs the flow of goods and services from the producer to
satisfy the consumer and accomplish and objectives of the company to achieve the market.
• Sources of income and revenue – marketing is important because it is the only way which the
government generate income and brings profit by buying and selling products.
• It creates healthy competition as word spreads out on pricing of products and services which reach
intended potential clients but also reaches other business competing in the same field
• It helps identify strength and weakness of business thus finding ways of improving on weakness.
• Through marketing reveal demand and supply position of the business in the market.
good transport network which makes easy accessibility to the premise. Good security and infrastructure thus
the possibility of attracting several potential customers seeking these services and are in demand of the
ultimate priority. The business will be operating six days a week with only Sundays excluded.
6
2.5 ECONOMIC ENVIRONMENT
Income level
The region largely depends on farming and trading as a way of generating income.
According to the economic outlook 2015 the operationalization of the development budget in the country
There is a notable enhanced performance and innovations in financial sector in the country, which has
Distribution of income
This shows how the business income is divided among the groups of individuals, households, social classes
sectors has high income in the business for they generate high profit from buying and selling. People who
are middle class and especially farmers support the business for as much as they have low income, some do
land businesses of purchasing and selling at a profit. This way of business enhances the expansion and
The business will experience direct competition from ISIOLO SURVEY CENTRE which is located uptown
Industry Competition
The well-established industry in the region and which is a major challenge is MOTI SURVEY. It is the
biggest but faces a problem of poor workmanship in the offering of its services.
7
Indirect Competition
The general competition in the region is low since the competitors are very few and their weaknesses are
very significant and create a gap to venture into the industry and take over.
enhancing offering of quality services to the clients in order to make more profit.
The advertisement of my services will be done by the owner alone through making door to door adverts,
putting posters as well as doing it through social media like Facebook, WhatsApp etc., so as to promote the
business growth.
Employment of capable and skilled personnel who can welcome clients to the business and receiving them
and introduce modern technology into the business so as to improve the quality of services offered so as to
Employment of sufficient labour as enough labour force will bring out efficiency in work and will maintain
the high standard of construction and will ensure construction is finished on the time stipulated.
competitors of similar trade. The share percentage is to be determined through the following means:
i) Observation: this is done through evaluation, a process that involves assessing the competitors
based on:
c) Profit margin – These are what boosts their trade including services offered and their quality
d) Sales volume – The range within which their purchases are estimated to fall and an approximate
8
Observation also involves analyzing the manpower and the general work force the competitor has put
in place.
The business after studying the above processes which involves market research and various
inquiries will establish an approximate share after which appropriate action is necessary to be taken
The pie chart below shows the market share whereby my business will occupy about 40% market
share.
Market Share
13%
40%
22%
25%
9
2.8.1 COMPETITION
The business faces stiff competition from already well-established businesses. Competing businesses are:
Price 3 4
Equipment 4 5
Services 3 5
Capital 4 3
Asset 4 3
business thus client will feel a sense of personal touch in any transaction.
Competitive pricing as business will set prices that attract clients but still meet the quality of products and
services to be offered.
Training for personnel of the business should be provided at regular basis so as to be able to beat the
10
Advance technology should be implementing as business will be kept in the know with the changing trends
in construction.
Advertising and promotion should be applied so as to create awareness and information to reach potential
client thus this will grasp a wider market and increase in number of clients.
Skilled labour should be increased to ensure there is maximum output and work done is efficient and
Media- media chosen to use are billboards, posters, business cards, and branding of business information on
Cost- media chosen is affordable as other forms of media are expensive at this time of the business.
Effectiveness of media- the media chosen will attract potential clients and will reach a large number of
people will be keen when they see something new in the market.
Availing gives away like t-shirts, umbrellas, mugs, key-holders that are printed with the services business
Exposing the business through exhibitions where the business showcases the product and services the
11
2.9.3 PRICING STRATEGY
Method of determining price is
Cost of production
❖ Market demand- when the demand for product and service increases the price also increases.
❖ Government policy- taxes put by government increases price of the product and service.
❖ Cost of production- the cost of production dictates price to be quoted for a product and service
❖ Profit Margin- price to be set is according to percentage the business has calculated to earn from sale
of business as profit.
❖ After sale service- as price to be put will put into consideration maintenance of a product and also at
survey
Tapes 1 500
12
Scale rule 1 850
GPS 1 60,000
stations
Personal selling- Achievable by offering potential clients our best quality portrayed in the products and
Use of agents- will be achieved by using people employed by the business who will work on behalf of the
business who will be able to reach clients that are in area that are uncharted by our competitors and give
Credit Facility
Will be achieved as frequent and loyal clients who will be buying our products and services will be able to
purchase products on credit basis thus the business will gain strength over competitors as a good business
and clients
with them or through contact by phone. The clients will be approached in the field by the surveyor alone as
13
Also, clients can visit my offices for further consultations or through postal address that I have in the
company.
Indirect Channel; This will be done by the surveyor through agents to the customers. Distribution of services
may be done through internet like Facebook by receiving questions from clients and answering them. Also,
it can be distributed physically through field agents who will approach the clients and giving them the
approached.
14
CHAPTER THREE
3.1 INTRODUCTION
The business will be run by a number of personnel who are qualified so as to achieve the goals of the
business.
Accounts Manager
Surveyor
Sales Personnel
Secretary
Watchman
Cleaner
15
3.3 MANAGING DIRECTOR
Qualification
Duties
❖ Planning; makes important decisions and assigns duties and responsibilities to workers as personnel
are allocated to different work stations and are given work according to post they are in.
❖ Controlling; ensures activities of business run as are supposed to for efficient output as he/she checks
❖ Organising; he/she forms a work structure used in managing various activities to avoid as he/she puts
various people in charge to manage various post so as to bring an order in the work structure.
❖ Co-ordination; he/she ensure a good working relationship is maintained among workers as he/she
provides a good conducive working environment which makes workers to work together
harmoniously.
16
Surveyor 1 Diploma in land surveyor Maintaining survey equipment
Experience.
offices.
above.
.Have a minimum D+ in
KCSE.
conscious in cleanliness.
17
3.4 RECRUITMENT, TRAINING AND PROMOTION
Recruitment procedure
This is the process of getting applicants for job vacancies available so that the one who portrays best
1. Advertising; the business will advertise vacant positions over media like newspaper, radios and
2. Application; people interested in post advertising by the business will apply by sending letters to
3. Shortlisting; people who applied for posts will be identified so as to choose some of the best who
have higher qualifications than others and experience among other factors.
Criteria;
• Qualifications; applicants who will be well qualified will be considered first and put as priority number
one.
• Punctuality; applicants who will come on time for interview will have an added advantage.
4. Interview; this will be done after the shortlisting. The interview will be done on an oral basis where
questions will be asked according to the post that has been applied for and more personal details will
5. Selection; this will be on basis of how an applicant performs in the interview. Age will be considered
6. Appointment; the selected applicants will be given the respective job posts they applied for.
7. Acceptance; the applicants who will be appointed to the various post will write a letter of acceptance
18
8. Employment; the people appointed will report back to work and be given an orientation of what they
3.5 TRAINING
The employees will be introduced to courses which will enhance their skills and thus in the long run add up
in their qualifications.
Advance training will be provided on semi-annually basis where the employees will attend workshops and
3.6 PROMOTION
Promotion will be used as a tool to motivate the employees to put more effort in their work and it will be
based on;
a. Experience; the more working years’ experience an employee has the higher the chances for him/her
to be promoted.
b. Qualification; the more qualified an employee is the higher the chances for him/her to be promoted.
c. Merit; how well an employee does his work and how efficient he/she is will be given a chance of
Annum(Kshs)
19
3.7.1 INCENTIVES
It is a tool that will be used to improve working conditions and boost the morale of employees. They
include;
• Provision of tea. All employees will take tea provided by the business from Monday to Friday.
• Provision of medical. Employees will be insured that in the case of an accident business will take
• Provision of allowances. All employees will be allocated allowances according to the job they do.
Government Trade license-This license will be obtained from the national chamber of commerce at an
Business name license-It will be obtained from the registrar of companies and society at an amount of kshs
3.BY-LAWS
Resource compensation act-an employee is liable for compensation for any damage occurring from
Income Tax (cap. 470)-an act of parliament which provides for taxation of income by an individual to a
business.
Rent Restriction Act- the act regulates land lords/tenants relationship which requires eviction on an increase
Employment Act (cap. 226/89)-act of parliament which sets out contracts of service of an employee and
20
3.11SUPPORTIVE SERVICES
These are services obtained from the outside by the business which will help in efficient running of
operations.
They include;
a. Banking Services-the business will have an account entitled to it which will not be a personal
account. It will be from Co-operative Bank of Kenya and the accountant and managing director will
b. Medical Services- the employees will be availed to medical services from various hospitals and
c. Transport Services- vehicles will be availed to cater transportation of employees of the business to
get from one site to another of which the payments will be made.
d. Audit Firm- an audit firm will be checking the books of the business on a regular basis to ensure
e. Legal Firm- legalities concerning the business will be handled by lawyers employed by business so
21
CHAPTER FOUR
4.1 INTRODUCTION
Production entails operations conducted in the business to attain a high-quality finished products whereby
production facilities are used, the cost of production is considered and production process itself is efficiently
PRICE PRICE(kshs)
months
months
month
courts month
Other facilities to be required by the business are the premises and parking space will be leased.
The business will also intend on checking repair and maintenance being carried out across all facilities so as
to maintain the efficiency which will 0improve the quality of the services offered.
22
4.3 BUSINESS LAYOUT
Back-up
Storage
generator
Offices
Parking
Washrooms
Main gate
The table below shows cost of products per month incurred in developing the business:
Transportation 3,000
Electricity 4,000
Salaries 47,000
23
4.5 COST OF LABOUR
Personnel No Salary Per Month
Surveyor 1 12,000
Secretary 1 5,500
Watchman 2 8,000
cleaner 1 3,000
Total 6 37,500
4.6 OVERHEADS
ITEM AMOUNT
Electricity 4,000
Legal 1,200
TOTAL 14,400
• Giving alternatives to orders made or placed if customers find others too expensive.
24
• Agreeing on terms and conditions of payment benefits in given amount. The main factor that will
affect the production process will be competition and this can be minimized by improving the quality
There are various regulations, governing rules and conditions which govern the scope of production process
a) Health Act
The staffs should register with the National Hospital Insurance Fund (NHIF) to ensure good health and
b) Environmental Act
The government has a body that deals with waste control known as NEMA, which according to various
c) Copyrights Act
This act deals with the business trademarks as well as products and this body is KEBS is the one regulating
this.
d) Labor Act
In Kenya there is an act according to the constitution that deals with giving directions on terms and
conditions of various levels of employment, contract modes and wage distribution and allocation.
e) Business Act
This governs operations of various enterprises in trading and contacting which has to be adhered to.
25
CHAPTER FIVE
5.1 INTRODUCTION
The financial plan portrays the financial statements of the business and how the business is performing.
Equipment/Purchases 1,030,850
Salaries 564,000
Rent 6,400
License 21,600
Electricity 4,000
Water 1,000
Advertisement 10,000
TOTAL 1683500
26
CHAPTER FIVE
Pre-operational cost
16% 9%
19% Research
Licence
32% Advertisement
24% Professional fees
Design
This will be brought about by the development of sales literature, advertising expenses, and function
expenses as indicated above.
As my market share increases and capital is generated, further marketing programs and the expansion of
those in existence at the time will be undertaken, to ensure market development.
However, with time, these programs will start generating revenue for the business, which I shall reinvest.
27
5.4 ESTIMATING OF WORKING CAPITAL
During my daily operation of my business, I will be incurring some cost on its operation. Below is the
summary of estimated working capital.
Computers 80,000.00
Current liabilities
Creditors
Transport 30,000.00
70,000.00
Working capital=140,000
28
5.5 ESTIMATION OF FIXED ASSETS
Below is the summary of fixed assets.
20 Computers 300,000.00
16 Chairs 20,000.00
8 Tables 8,000.00
10 Shelves 15,000.00
29
5.6 CASH FLOW STATEMENT FOR YEAR ONE
Below is a cash flow statement for MOHAMED SURVEY FIRM for year ONE
ITEM J F M A M J J A S O N D TOTAL
Cash in Flow
Cash Sale 600 550 200 400 500 4500 350 700 6500 7500 6700 900 5850
0 0 0 0 0 0 0 0
00 0 00 0 0 0 0
Cash in Hand 170 160 215 200 140 1300 130 210 1000 1700 1100 100 1940
00 00 00 00 00 00 0 0 0 0 00
Cash out Flow 290 108 250 225 270 1850 200 200 2750 1950 2250 240 2790
00 00 0 00 00 0 00 00 0 0 0 00 00
Purchase 140 200 100 260 400 1000 100 150 2000 1100 1200 150 9500
0 0 0 0 0 0 0 0
0 0 0 0
Salaries 200 400 600 400 400 8000 200 100 2000 4000 8000 600 5100
0 0 0 00 0 0 0 0 0
Transport 400 600 500 100 200 600 400 200 500 600 1000 200 9800
0 0
Total 980 860 165 760 110 1210 540 420 4500 1560 1140 950 1162
0 0 00 0 0 0 0 0 0 0 0 00
30
Net Cash 129 151 120 100 700 1090 510 103 2500 1590 4500 205 1570
00 00 00 00 00 00 0 00 0 00 0
Cumulative 129 280 400 500 570 6790 830 993 1068 1267 1378 157 3524
00 0 0 00 00 0 00 00 00 00 00 00 00
31
5.6.1 CASH FLOW STATEMENT YEAR TWO
ITEM J F M A M J J A S O N D TOTAL
Cash sale 600 4000 650 800 4000 5000 3500 4500 6000 5000 4000 8000 6450
0 0 0 0
Cash in Hand 150 2500 270 300 2500 2800 3100 3000 2800 2500 2600 2950 3195
00 00 00 00 0 0 0 0 0 0 0 0 00
Total 210 3100 335 380 6600 3300 3750 3450 3400 3000 3200 3750 4280
00 00 00 00 00 0 0 0 0 0 0 0 00
Purchase 150 2000 300 100 500 1500 2000 1600 2000 3000 2000 4000 2410
0 0 0 0
0 0 0
Salaries 200 2000 400 600 2000 4000 2000 2000 4000 2000 4000 6000 4000
0 0 0
Transport 500 300 200 700 500 400 600 1000 200 500 400 600 5900
Total 130 4300 720 970 3000 6400 6600 4600 6200 5300 6400 1150 8440
00 0 0 0 0
Net Cash 800 2670 263 283 6300 2660 3090 2940 2780 2450 2560 2600 3431
0 000 00 00 0 0 0 0 0 0 00
Cumulative 800 3470 610 893 1323 1789 2098 2392 2670 2195 3170 3431 3457
0 0 00 00 00 00 00 00 000 00 00 000 00
32
5.6.2 CASH FLOW STATEMENT YEAR THREE
ITEM J F M A M J J A S O N D TOTAL
Cash sale 500 600 300 800 500 400 2000 600 1000 8000 9000 7000 7300
0 0 0 0 0 0 0
Cash in Hand 2000 1500 180 160 140 250 2700 300 3100 3000 2900 3150 2865
00 00 00 00 00 0 00 0 0 0 00
Total 2500 2100 245 190 290 360 3600 410 4000 3800 3850 2100 3600
0 0 00 00 00 00 0 00 0 00 0 00
Purchase 2000 1500 300 450 400 250 1000 150 2000 3500 4000 2000 3150
0 0 0 0 0 0 0
0 0
Salaries 2000 4000 800 600 400 600 2000 600 8000 4000 1000 2000 6200
0 0 0 0 0
Transport 500 300 400 100 600 300 500 200 700 200 400 200 4400
Total 1100 5800 112 109 810 370 3300 103 1020 8200 1420 4400 1015
0 00 00 0 0 00 0 0 00
Net Cash 1400 1520 980 136 109 253 3270 250 3080 2580 3410 2675
0 00 00 00 00 0 00 0 0 0 00
Cumulative 1400 2920 390 526 635 888 1215 147 1778 2096 2334 2675 1443
0 00 00 00 00 00 00 00 00 00 00 00 900
33
5.7 PROFORMA INCOME STATEMENT
Below is a proforma income statement for my company year 1
Loan 27,000
Total
Purchase 22,000
Creditors 9,500
Salaries 61,000
Transport 9,900
License 6000
Total 108,400
LOAN 8,000
34
TOTAL 392,000
PURCHASE 24,100
CREDITORS 13,000
SALARIES 40,000
TRANSPORT 5,900
LICENSE 6,000
TOTAL 89,000
CASH SALES
LOAN
CASH IN HAND
TOTAL 369,000
PURCHASE
CREDITORS
SALARIES
TRANSPORT
LICENSE
TOTAL 149,500
35
LESS EXPENSE 149,500
Hereby is the summary balance sheet of my business as at 31st Dec. 2023 of the 1st year.
194000
TOTALL ASSET 198500
36
REFERENCES
stocky, D. and P. Bobko, "Computer Versus Paper-and-Pencil Administration Mode and Response Distortion in
Noncognitive Selection Tests," Journal of Applied Psychology, 1997,
Preschel, B. M., "Indexer Consistency in Perception of Concepts and in Choice of Terminology," Columbia
University Dissertation, 1972,
Rossi, P. H., J. D. Wright, & A.B. Anderson (eds.), Handbook of Survey Research, New York: Academic Press, 1983.
Rubenstein, S. M., Surveying Public Opinion, Belmont, CA: Wadsworth Publishers, 1994.
Salant, P. & Dillman, D. A., How to Conduct Your Own Survey, New York: Wiley, 1994. [A practical book and very
good update to Dillman's earlier work.]
Scheaffer, R. L., W. Mendenhall, & L. Ott, Elementary Survey Sampling, Washington, D.C.: Duxbury Press, 1995.
Weisberg, H. F. J. A. Krosnick, & B. D. Bowen, Introduction to Survey Research and Data Analysis, Glenview,
Illinois: Scott, Foresman and Company, 1989.
37