SlideShare ist ein Scribd-Unternehmen logo
1 von 17
PRECHY BAKES “N” PASTRIES
Prechy Cakes “N” Pastries, owned by Ms. Ogugua Onyinyechi Racheal, produces
and sells variety of cakes, cupcakes, and pastries in the Aba of Abia State. Prechy
Cakes “N” Pastries has been growing 30% per month for the last one year to
become a favorite bakery in the area. Prechy Cakes “N” Pastries goal is to develop
a unique chain of 10 bakeries in Nigeria by 2020, with sales revenue doubling every
two years and net profit increasing by 15% annually. Prechy Cakes “N” Pastries
plans to invest in a new branch in 2017 that requires an additional budget of N5,
000,000. Prechy Cakes “N” Pastries will self-finance 20% from its retained earnings
and is looking for a 2-year loan to cover the remaining 80%. In our bid to help our
community we will donate 1% of our net profit to the less privileged
AND MISSION
Provide customers high quality
baked goods at a competitive
price, that will create a loyal
customer base.
To give customers the opportunity
to join us in nourishing the earth
through providing customers
freshly baked cupcakes.
To create neighborhood
atmosphere where patrons feel
relaxed and become instant
regulars
To become a unique,
sought-after chain of 10
bakeries in Nigeria by
2020,providing the widest
variety of cakes with
traditional recipes using
local ingredients.
Easy accessibility of pastries has
been a serious problem facing our
community for the past year, there
is need for a retail bakery in Aba,
that offers cakes cupcakes and
pastries, by estimations, 70% of
its residents finds it hard to get
baked goods without having to
preorder them. No one provides
specialty cakes for customers who
have diabetes and vegetarians.
Our Solutions
Eating baked goods made
easy by providing freshly
baked Cakes, where
customers do not need to
makes orders, but just walk in
and buy cakes
Every one wants to eat
healthy, in that view we offer
organic cakes for customers
who have diabetes and
customers who are
vegetarians
The market segmentation is divided into three psychological groups
 The Celebrators: Celebrators are people that have reasons to celebrate! Birthdays,
anniversaries, graduation, Valentine's Day, and Christmas are just a few of the many
holidays or special occasions that families and loved ones choose to celebrate with
Prechy Cakes “N” Pastries. This market encompasses a variety of people including the
young, middle aged, and old, and both men and women.
 Soccer Moms: Soccer Moms encompass not just moms, but all family members.
Prechy Cakes “N” Pastries serves as a place where families feel both welcome and
comfortable. Kids come to enjoy with after school milk and cookies while Mom treats
herself to a more elegant dessert. Or "Moms" can meet up with friends to enjoy a baked
good and enjoy relaxation in the midst of a busy day.
 Walk – in Customers: We have walk-in customers who just want to enjoy a delicacy.
We also have clients celebrating special occasions like birthday, anniversary and
graduation.
REVENUE MODEL
We generate
revenue through
the production of
varieties of cakes,
cupcakes.
Examples of cakes
are cheese cake,
carrot cake, red
velvet cake,
chocolate cakes
etc.
We offer all paid
classes, where we
teach people how
to bake and
decorate cakes
and cupcakes.
Whether you have
an idea of how to
bake or not
Revenue will be
generated by
selling pastries
like, Pizzas,
Meat pie, Buns,
Sausage roll,
doughnuts,
small chops,
cookies
In our effort to give back
the community, we plan to
start up “BAKERS CLUB”
in secondary schools
where baking will be taught
for free, to build up our
future generation to
become entrepreneurs, in
return we expect to serve
them with our products
when needed thereby
generating revenue
FACTOR ME STRENGHT WEAKNESS COMPETITOR A COMPETITOR B IMPORTANCE
TO CUSTOMER
PRICE
VARIES AS PER
CUSTOMIZATION
OF THE CUSTOMER
AFFORDABLE EXPENSIVE MODERATE 4
SELECTION ORGANIC BEST IN THE MARKET NOT ORGANIC NOT ORGANIC 5
SERVICE
SINCE WE ARE A
STARTUP THE
SELECTION OF
PRODUCTS ARE
LIMITED AND IT IS A
WEAKNESS WHEN
COMPARED TO THE
COMPETITORS
WIDE SELECTION OF
PRODUCTS
WILD SELECTION OF
PRODUCTS
5
EXPERTISE
THE ONLY SERVICE
OFFERED IS A
COMPLIMENTARY
BAKING CLASS
N/A OFFERS VARIETY OF
CLASSES
4
COMPANY
REPUTATION
SINCE WE ARE A
STARTUP WE ARE
YET TO BE
REGISTERED IN THE
MINDS OF A LOT OF
CUSTOMERS
SHORT DURATION OF
THE BUSINESS
LEADS
TO A MODERATE
COMPANY
REPUTATION AND IS
A
WEAKNESS
THEY HAVE A
VERY GOOD
REPUTATION AS
THEY ARE AN
ESTABLISHED
SINCE 2010
THEY HAVE A VERY
GOOD REPUTATION AS
THEY ARE AN
ESTABLISHED SINCE
2009
5
COMPETTIVE ANALYSIS
In an era when food is becoming chemistry, Prechy
Cakes “N” Pastries will focus on raw, natural, and
organic and local ingredients to create its product.
Our cakes are homemade, Thus, our products taste
better and are better for you.
Each of our products contains extra detail to set it
apart from the competition. We ensure that our
products appeal to the eye as well as to the
stomach.
We provide cakes for vegans and people with
diabetes theses cakes are highly made from organic
raw materials, e.g organic flour organic sugar etc.
We will create an atmosphere where people can
take cake, pizza and coffee for breakfast or lunch
Market size
Celebrators
Soccer Moms
Walk-in customers
45%
35%
20%
Branding
Advertising/Online
Marketing
ReferralsWord Of Mouth
Getting a customized
packaging for our
products to create a
niche.
We will incorporate the
use of online platforms to
reach more audience,
platforms such as, our
website which will be our
major channel, Facebook
page, instagram account.
We would post pictures of
our cakes in blogs.
We will also use
the traditional way
of marketing to
get our
customers, by
telling them what
we do.
We will provide
quality baked
cake for our
customers to
get referrals
from them.
incentives
We will offer incentives for loyal
customers, who patronize us daily.
Offer party packages with discount
prices to boost word-of-mouth
marketing.
 Run a baking club in 6 schools by the end
of first year
 To achieve 99% customer satisfaction
and develop repeat customer base
 To achieve 70% market customers by the
end of 2018
 To double sales revenue every two years
 To Increase our net-profit by 10%
annually
 Raise funds to support our goals through
interested investors
 To organize a cake fair by year two
Ogugua Onyinyechi Racheal
CEO, Chief Baker
Katherine Otisi
Assistant Baker
Miracle Andrew
Social Media Manager
OUR TEAM
Prechy Cakes "N" Pastries]
12-Month Cash Flow
Period Beginning 8-1-15 9-1-15 10-1-15 11-1-15 12-1-15 1-1-16 2-1-16 3-1-16 4-1-16 5-1-16 6-1-16 7-1-16
Period Ending 8-31-15 9-30-15 10-31-15 11-30-15 12-31-15 1-31-16 2-29-16 3-31-16 4-30-16 5-31-16 6-30-16 7-31-16
Cash at Beginning of Period 15,700 25,300 41,900 49,000 59,600 74,300 101,900 135,100 94,100 143,100 205,600 270,950
Cash at End of Period 25,300 41,900 49,000 59,600 74,300 101,900 135,100 94,100 143,100 205,600 270,950 309,450
Operations Aug'15 Sep'15 Oct'15 Nov'15 Dec'15 Jan'16 Feb'16 Mar'16 Apr'16 May'16 Jun'16 Jul'16
Cash receipts from (5,000)
Customers 57,800 75,140 45,100 58,600 76,000 83,600 98,800 101,800 129,300 155,000 170,500 120,000
Other operations
Cash paid for
Inventory purchases (17,000) (22,540) (13,500) (17,000) (22,800) (25,000) (29,600) (30,300) (38,800) (46,500) (51,150) (36,000)
General operating and admin expenses (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000)
Wage expenses (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000)
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Income taxes 0 0 0 0 0 0 0 0 0 0 0 0
Net Cash Flow from Operations 24,800 36,600 15,600 25,600 37,200 42,600 53,200 55,500 74,500 92,500 103,350 68,000
Investing Activities
Cash receipts from
Sale of property and equipment 2,800 0 6,500 0 0 0
Collection of principal on loans
Sale of investment securities
Cash paid for
Purchase of property and equipment (8,000) (5,000) 0 0 (7,500) 0 (75,500) (4,000) (7,500) (15,500) (5,500)
Salaries (5,000) (10,000) (10,000) (10,000) (10,000) (10,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000)
Operational activities (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (6,000) (6,500) (7,500) (7,500) (9,000)
Net Cash Flow from Investing Activities (15,200) (20,000) (8,500) (15,000) (22,500) (15,000) (20,000) (96,500) (25,500) (30,000) (38,000) (29,500)
Financing Activities
Cash receipts from
Issuance of stock
Borrowing
Cash paid for
Repurchase of stock (treasury stock) 0
Repayment of loans 0
Dividends 0
Net Cash Flow from Financing Activities 0 0 0 0 0 0 0 0 0 0 0 0
Net Cash Flow 9,600 16,600 7,100 10,600 14,700 27,600 33,200 (41,000) 49,000 62,500 65,350 38,500
Cash flow projection for the past year
Capital raise and use of proceeds
We are asking for N4,000,000 for expansion of our business to increase our operations and
reach other clients.
COSTS Estimated
Fixed Costs
Advertising for Opening 150,000
Basic Website 50,000
Brand Development 150,000
Building Down Payment 500,000
Building Improvements/Remodeling 100,000
Business Cards/Stationery 5,000
Business Entity 15,000
Business Licenses/Permits -
Computer Hardware/Software 50,000
Decorating 80,000
Franchise Start Up Fees -
Internet Setup Deposit -
Lease Security Deposit -
Legal/Professional Fees -
Machines & Equipment 1,500,000
Office Furniture/Fixtures 250,000
Operating Cash (Working Capital) 340,000
Point of Sale Hardware/Software -
Prepaid Insurance -
Public Utilities Deposits 40,000
Reserve for Contingencies -
Security System Installation 50,000
Setup, installation and consulting fees 50,000
Signage 20,000
Starting Inventory 250,000
Telephone 25,000
Tools & Supplies 150,000
Travel 25,000
Truck & Vehicle 1,000,000
Other 1 (specify) -
Other 2 (specify) -
Total Fixed Costs 4,800,000
Prechy
Cakes
"N"
Pastrie
s
2017 Budget
INCOME Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total
Sales
Cakes 500000 525000 550000 575000 550000 525000 525000 550000 575000 600000 650000 650000 6775000
CupCakes 150000 100000 100000 125000 125000 150000 150000 175000 200000 250000 300000 300000 2125000
Pastries 750000 750000 750000 750000 800000 750000 750000 875000 1250000 1450000 1500000 2000000 12375000
Total Sales 1400000 1375000 1400000 1450000 1475000 1425000 1425000 1600000 2025000 2300000 2450000 2950000 21275000
Cost of Goods Sold (from details section)
COGS - Cakes 150000 155000 150000 155000 150000 155000 155000 150000 155000 160000 170000 170000 1,875,000
COGS - CupCakes 45000 30000 30000 37500 37500 45000 45000 52500 60000 75000 90000 90000 637,500
COGS - Pastries 300000 300000 300000 300000 320000 300000 300000 350000 500000 580000 600000 800000 4,950,000
Total Cost of Goods Sold 495000 485000 480000 492500 507500 500000 500000 552500 715000 815000 860000 1060000 7462500
Gross Profit 905000 890000 920000 957500 967500 925000 925000 1047500 1310000 1485000 1590000 1890000 13812500
Non-Operating Income
Interest Income -
Rental Income -
Other -
Total Non-Operating Income - - - - - - - - - - - - -
Total INCOME 9.1E+05 8.9E+05 9.2E+05 9.6E+05 9.7E+05 9.3E+05 9.3E+05 1.0E+06 1.3E+06 1.5E+06 1.6E+06 1.9E+06 13,812,500
EXPENSES Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total
Operating Expenses
Accounting and Legal (20,000) (20,000)
Advertising (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (120,000)
Depreciation (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (180,000)
Dues and Subscriptions (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (120,000)
Insurance (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (360,000)
Interest Expense - - - - - - - - - - - - -
Maintenance and Repairs (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (1,200,000)
Office Supplies (130,900) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (1,780,900)
Payroll Expenses (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (300,000)
Postage - -
Rent (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (540,000)
Research and Development (100,000) - - - (100,000) - - - (100,000) - - - (300,000)
Salaries and Wages (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (3,000,000)
Taxes and Licenses (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (360,000)
Telephone (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (120,000)
Travel (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (480,000)
Utilities (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (900,000)
Web Hosting and Domains (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (60,000)
Other - - - - - - - - - - - - -
Total Operating Expenses -895900 -795000 -795000 -795000 -895000 -795000 -795000 -795000 -895000 -795000 -795000 -795000 (9,840,900)
Non-Recurring Expenses
Furniture, Equipment and Software -450000 (450,000)
Gifts Given -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 (600,000)
Other 0 0 0 0 0 0 0 0 0 0 0 0 -
Total Non-Recurring Expenses -500000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 (1,050,000)
Total EXPENSES -1395900 -845000 -845000 -845000 -945000 -845000 -845000 -845000 -945000 -845000 -845000 -845000 (10,890,900)
Net Income Before Taxes 0 0 0 0 0 0 0 0 0 0 0 0 -
Income Tax Expense 0
NET INCOME 0 0 0 0 0 2,921,600
ANY QUESTIONS?
OGUGUA ONYINYECHI RACHEAL
onyinyechiogugua2@gmail.com
+234- 8159086441
+234- 7034496685

Weitere ähnliche Inhalte

Was ist angesagt?

business proposal for sunshine bakery
business proposal for sunshine bakerybusiness proposal for sunshine bakery
business proposal for sunshine bakerycloudious nyikadzino
 
Bakery business plan example
Bakery business plan example Bakery business plan example
Bakery business plan example upmetrics.co
 
Restaurant Marketing Plan
Restaurant Marketing PlanRestaurant Marketing Plan
Restaurant Marketing PlanLife College
 
sample marketing plan of a bakery
sample marketing plan of a bakerysample marketing plan of a bakery
sample marketing plan of a bakerysabaAkhan47
 
Business Plan - MGOP Bakery Supplies
Business Plan - MGOP Bakery SuppliesBusiness Plan - MGOP Bakery Supplies
Business Plan - MGOP Bakery SuppliesMary Grace Pagas
 
Restaurant business plan
Restaurant business planRestaurant business plan
Restaurant business planEric Asamoah
 
The Hungry Hippie Business Plan Presentation
The Hungry Hippie Business Plan PresentationThe Hungry Hippie Business Plan Presentation
The Hungry Hippie Business Plan Presentationnurhudaaaaa
 
Business plan (bakery) by amelia and sara
Business plan (bakery) by amelia and saraBusiness plan (bakery) by amelia and sara
Business plan (bakery) by amelia and saraAmelia Olivier
 
Business plan
Business planBusiness plan
Business planljo4
 
Baker Street Bakery
Baker Street BakeryBaker Street Bakery
Baker Street BakeryRayhan Omar
 
Presentation on a business plan
Presentation on a business planPresentation on a business plan
Presentation on a business planIsmam Shawon
 
Foodies fries: A Business presentation on a fictitious food chain.
Foodies fries: A Business presentation on a fictitious food chain.Foodies fries: A Business presentation on a fictitious food chain.
Foodies fries: A Business presentation on a fictitious food chain.Altaf Keshwani
 
Ice Cream Dreams - Bussiness Plan Sample
Ice Cream Dreams - Bussiness Plan SampleIce Cream Dreams - Bussiness Plan Sample
Ice Cream Dreams - Bussiness Plan SamplePradeep Subedi
 
90624323 coffee-shop-ppt
90624323 coffee-shop-ppt90624323 coffee-shop-ppt
90624323 coffee-shop-pptHimanshu Yadav
 
Ice cream businuss plan
Ice cream businuss plan Ice cream businuss plan
Ice cream businuss plan Sajjad Chitrali
 
Restaurant Business Plan
Restaurant Business PlanRestaurant Business Plan
Restaurant Business PlanSamrat Alam
 
Coffee Market Feasibility Study (Final)
Coffee Market Feasibility Study (Final)Coffee Market Feasibility Study (Final)
Coffee Market Feasibility Study (Final)Sheila Grammo
 

Was ist angesagt? (20)

business proposal for sunshine bakery
business proposal for sunshine bakerybusiness proposal for sunshine bakery
business proposal for sunshine bakery
 
Bakery business plan example
Bakery business plan example Bakery business plan example
Bakery business plan example
 
Restaurant Marketing Plan
Restaurant Marketing PlanRestaurant Marketing Plan
Restaurant Marketing Plan
 
Business Plan
Business PlanBusiness Plan
Business Plan
 
sample marketing plan of a bakery
sample marketing plan of a bakerysample marketing plan of a bakery
sample marketing plan of a bakery
 
Business Plan - MGOP Bakery Supplies
Business Plan - MGOP Bakery SuppliesBusiness Plan - MGOP Bakery Supplies
Business Plan - MGOP Bakery Supplies
 
Restaurant business plan
Restaurant business planRestaurant business plan
Restaurant business plan
 
The Hungry Hippie Business Plan Presentation
The Hungry Hippie Business Plan PresentationThe Hungry Hippie Business Plan Presentation
The Hungry Hippie Business Plan Presentation
 
Cheezles bakery
Cheezles bakeryCheezles bakery
Cheezles bakery
 
Business plan (bakery) by amelia and sara
Business plan (bakery) by amelia and saraBusiness plan (bakery) by amelia and sara
Business plan (bakery) by amelia and sara
 
Business plan
Business planBusiness plan
Business plan
 
Baker Street Bakery
Baker Street BakeryBaker Street Bakery
Baker Street Bakery
 
Bakery
BakeryBakery
Bakery
 
Presentation on a business plan
Presentation on a business planPresentation on a business plan
Presentation on a business plan
 
Foodies fries: A Business presentation on a fictitious food chain.
Foodies fries: A Business presentation on a fictitious food chain.Foodies fries: A Business presentation on a fictitious food chain.
Foodies fries: A Business presentation on a fictitious food chain.
 
Ice Cream Dreams - Bussiness Plan Sample
Ice Cream Dreams - Bussiness Plan SampleIce Cream Dreams - Bussiness Plan Sample
Ice Cream Dreams - Bussiness Plan Sample
 
90624323 coffee-shop-ppt
90624323 coffee-shop-ppt90624323 coffee-shop-ppt
90624323 coffee-shop-ppt
 
Ice cream businuss plan
Ice cream businuss plan Ice cream businuss plan
Ice cream businuss plan
 
Restaurant Business Plan
Restaurant Business PlanRestaurant Business Plan
Restaurant Business Plan
 
Coffee Market Feasibility Study (Final)
Coffee Market Feasibility Study (Final)Coffee Market Feasibility Study (Final)
Coffee Market Feasibility Study (Final)
 

Andere mochten auch

Eng paris brochurecomplete2008
Eng paris brochurecomplete2008Eng paris brochurecomplete2008
Eng paris brochurecomplete2008saymi76 lee
 
지하철광고의 매체적 가치
지하철광고의 매체적 가치지하철광고의 매체적 가치
지하철광고의 매체적 가치saymi76 lee
 
Cakes, fillings and frostings
Cakes, fillings and frostingsCakes, fillings and frostings
Cakes, fillings and frostingskawal12345
 
sous vide technology
sous vide technologysous vide technology
sous vide technologygopika v
 
Basic cooking methods: www.chefqtrainer.blogspot.com
Basic cooking methods: www.chefqtrainer.blogspot.com Basic cooking methods: www.chefqtrainer.blogspot.com
Basic cooking methods: www.chefqtrainer.blogspot.com Culinary Training Program
 
Characteristics of cookies
Characteristics of cookiesCharacteristics of cookies
Characteristics of cookiesAndrea Calamba
 
Sous Vide
Sous Vide Sous Vide
Sous Vide EmmaJD
 
Method of Cooking 1 - Pan Frying & Deep Frying - chefqtrainer.blogspot.com
Method of Cooking 1 - Pan Frying & Deep Frying - chefqtrainer.blogspot.comMethod of Cooking 1 - Pan Frying & Deep Frying - chefqtrainer.blogspot.com
Method of Cooking 1 - Pan Frying & Deep Frying - chefqtrainer.blogspot.comCulinary Training Program
 
Combination Method: www.chefqtrainer.blogspot.com
Combination Method: www.chefqtrainer.blogspot.comCombination Method: www.chefqtrainer.blogspot.com
Combination Method: www.chefqtrainer.blogspot.comCulinary Training Program
 
Sauteing dan Stir Frying: www.chefqtrainer.blogspot.com
Sauteing dan Stir Frying: www.chefqtrainer.blogspot.comSauteing dan Stir Frying: www.chefqtrainer.blogspot.com
Sauteing dan Stir Frying: www.chefqtrainer.blogspot.comCulinary Training Program
 

Andere mochten auch (17)

Eng paris brochurecomplete2008
Eng paris brochurecomplete2008Eng paris brochurecomplete2008
Eng paris brochurecomplete2008
 
지하철광고의 매체적 가치
지하철광고의 매체적 가치지하철광고의 매체적 가치
지하철광고의 매체적 가치
 
Cakes, fillings and frostings
Cakes, fillings and frostingsCakes, fillings and frostings
Cakes, fillings and frostings
 
Baking
BakingBaking
Baking
 
French food
French foodFrench food
French food
 
sous vide technology
sous vide technologysous vide technology
sous vide technology
 
Icings and coatings
Icings and coatingsIcings and coatings
Icings and coatings
 
Basic cooking methods: www.chefqtrainer.blogspot.com
Basic cooking methods: www.chefqtrainer.blogspot.com Basic cooking methods: www.chefqtrainer.blogspot.com
Basic cooking methods: www.chefqtrainer.blogspot.com
 
Characteristics of cookies
Characteristics of cookiesCharacteristics of cookies
Characteristics of cookies
 
Sous Vide
Sous Vide Sous Vide
Sous Vide
 
Method of Cooking 1 - Pan Frying & Deep Frying - chefqtrainer.blogspot.com
Method of Cooking 1 - Pan Frying & Deep Frying - chefqtrainer.blogspot.comMethod of Cooking 1 - Pan Frying & Deep Frying - chefqtrainer.blogspot.com
Method of Cooking 1 - Pan Frying & Deep Frying - chefqtrainer.blogspot.com
 
Chapter 33
Chapter 33Chapter 33
Chapter 33
 
Combination Method: www.chefqtrainer.blogspot.com
Combination Method: www.chefqtrainer.blogspot.comCombination Method: www.chefqtrainer.blogspot.com
Combination Method: www.chefqtrainer.blogspot.com
 
Chapter 32
Chapter 32Chapter 32
Chapter 32
 
Sauteing dan Stir Frying: www.chefqtrainer.blogspot.com
Sauteing dan Stir Frying: www.chefqtrainer.blogspot.comSauteing dan Stir Frying: www.chefqtrainer.blogspot.com
Sauteing dan Stir Frying: www.chefqtrainer.blogspot.com
 
Baking Techniques
Baking TechniquesBaking Techniques
Baking Techniques
 
French cuisine
French cuisineFrench cuisine
French cuisine
 

Ähnlich wie Investor pitch for prechy cakes

2015 Strat Plan_FINAL
2015 Strat Plan_FINAL2015 Strat Plan_FINAL
2015 Strat Plan_FINALMike Maloney
 
Business plan Sandwich
Business plan SandwichBusiness plan Sandwich
Business plan Sandwichrj230995
 
Group6_PinkBakes.pptx
Group6_PinkBakes.pptxGroup6_PinkBakes.pptx
Group6_PinkBakes.pptxbayban1
 
entrepreneur project Report
 entrepreneur project Report entrepreneur project Report
entrepreneur project Reporthamna rafaqat
 
BUSINESS PLAN " SWEETBITS COMPANY"
BUSINESS PLAN " SWEETBITS COMPANY"BUSINESS PLAN " SWEETBITS COMPANY"
BUSINESS PLAN " SWEETBITS COMPANY"miramar serrion
 
Grappy final report
Grappy final report Grappy final report
Grappy final report Ridwan Islam
 
wedding cake project
wedding cake projectwedding cake project
wedding cake projectHitesh Dave
 
Nabisco Marketing Plans & Strategies(sample)
Nabisco Marketing Plans & Strategies(sample)Nabisco Marketing Plans & Strategies(sample)
Nabisco Marketing Plans & Strategies(sample)Md. Tanzirul Amin
 
Care bakery proposal
Care bakery proposalCare bakery proposal
Care bakery proposalDavid FC
 
Startco Group (Pty) Ltd. Company Profile
Startco Group (Pty) Ltd. Company ProfileStartco Group (Pty) Ltd. Company Profile
Startco Group (Pty) Ltd. Company ProfileJonathan Dean Sanders
 
Businessplan 140612180831-phpapp02
Businessplan 140612180831-phpapp02Businessplan 140612180831-phpapp02
Businessplan 140612180831-phpapp02Yembi Farms
 
Pepsico and coco cola -2016-annual-report
Pepsico and coco cola -2016-annual-reportPepsico and coco cola -2016-annual-report
Pepsico and coco cola -2016-annual-reportFaiza Najam
 
Marketing plan-on-khabar jhuri
Marketing plan-on-khabar jhuriMarketing plan-on-khabar jhuri
Marketing plan-on-khabar jhuriSamir Ahmed Shimul
 
Business Plan of a Kids Restaurant in Pakistan named "KIDZERIA"
Business Plan of a Kids Restaurant in Pakistan named "KIDZERIA"Business Plan of a Kids Restaurant in Pakistan named "KIDZERIA"
Business Plan of a Kids Restaurant in Pakistan named "KIDZERIA"Imad Baig
 
IMCPlansBookpdf FINALcopymar27
IMCPlansBookpdf FINALcopymar27IMCPlansBookpdf FINALcopymar27
IMCPlansBookpdf FINALcopymar27Kaitlin Flor
 
Franchising Manual
Franchising ManualFranchising Manual
Franchising ManualEra Mae
 

Ähnlich wie Investor pitch for prechy cakes (20)

Nude food
Nude foodNude food
Nude food
 
2015 Strat Plan_FINAL
2015 Strat Plan_FINAL2015 Strat Plan_FINAL
2015 Strat Plan_FINAL
 
Business plan Sandwich
Business plan SandwichBusiness plan Sandwich
Business plan Sandwich
 
Group6_PinkBakes.pptx
Group6_PinkBakes.pptxGroup6_PinkBakes.pptx
Group6_PinkBakes.pptx
 
entrepreneur project Report
 entrepreneur project Report entrepreneur project Report
entrepreneur project Report
 
Marketing project....
Marketing project....Marketing project....
Marketing project....
 
BUSINESS PLAN " SWEETBITS COMPANY"
BUSINESS PLAN " SWEETBITS COMPANY"BUSINESS PLAN " SWEETBITS COMPANY"
BUSINESS PLAN " SWEETBITS COMPANY"
 
Grappy final report
Grappy final report Grappy final report
Grappy final report
 
wedding cake project
wedding cake projectwedding cake project
wedding cake project
 
Nabisco Marketing Plans & Strategies(sample)
Nabisco Marketing Plans & Strategies(sample)Nabisco Marketing Plans & Strategies(sample)
Nabisco Marketing Plans & Strategies(sample)
 
Care bakery proposal
Care bakery proposalCare bakery proposal
Care bakery proposal
 
Startco Group (Pty) Ltd. Company Profile
Startco Group (Pty) Ltd. Company ProfileStartco Group (Pty) Ltd. Company Profile
Startco Group (Pty) Ltd. Company Profile
 
Businessplan 140612180831-phpapp02
Businessplan 140612180831-phpapp02Businessplan 140612180831-phpapp02
Businessplan 140612180831-phpapp02
 
Pepsico and coco cola -2016-annual-report
Pepsico and coco cola -2016-annual-reportPepsico and coco cola -2016-annual-report
Pepsico and coco cola -2016-annual-report
 
Marketing plan-on-khabar jhuri
Marketing plan-on-khabar jhuriMarketing plan-on-khabar jhuri
Marketing plan-on-khabar jhuri
 
K 'ab 2017
K 'ab 2017K 'ab 2017
K 'ab 2017
 
Business Plan
Business Plan Business Plan
Business Plan
 
Business Plan of a Kids Restaurant in Pakistan named "KIDZERIA"
Business Plan of a Kids Restaurant in Pakistan named "KIDZERIA"Business Plan of a Kids Restaurant in Pakistan named "KIDZERIA"
Business Plan of a Kids Restaurant in Pakistan named "KIDZERIA"
 
IMCPlansBookpdf FINALcopymar27
IMCPlansBookpdf FINALcopymar27IMCPlansBookpdf FINALcopymar27
IMCPlansBookpdf FINALcopymar27
 
Franchising Manual
Franchising ManualFranchising Manual
Franchising Manual
 

Kürzlich hochgeladen

Don’t Get Showroomed- Are you frustrated with showrooming?
Don’t Get Showroomed- Are you frustrated with showrooming?Don’t Get Showroomed- Are you frustrated with showrooming?
Don’t Get Showroomed- Are you frustrated with showrooming?Jasper Colin
 
Hifi Agartala Escorts Service Girl ^ 9332606886, WhatsApp Anytime Agartala
Hifi Agartala Escorts Service Girl ^ 9332606886, WhatsApp Anytime AgartalaHifi Agartala Escorts Service Girl ^ 9332606886, WhatsApp Anytime Agartala
Hifi Agartala Escorts Service Girl ^ 9332606886, WhatsApp Anytime Agartalameghakumariji156
 
The 2024 Prime Day Panel: From Preparation to Profit
The 2024 Prime Day Panel: From Preparation to ProfitThe 2024 Prime Day Panel: From Preparation to Profit
The 2024 Prime Day Panel: From Preparation to ProfitTinuiti
 
Transform Your Outdoor Space: Landscaping with Plants in Singapore
Transform Your Outdoor Space: Landscaping with Plants in SingaporeTransform Your Outdoor Space: Landscaping with Plants in Singapore
Transform Your Outdoor Space: Landscaping with Plants in SingaporeThe Green Corner
 
Supermarket Floral Ad Roundup- Week 19 2024.pdf
Supermarket Floral Ad Roundup- Week 19 2024.pdfSupermarket Floral Ad Roundup- Week 19 2024.pdf
Supermarket Floral Ad Roundup- Week 19 2024.pdfKarliNelson4
 
5CL-ADBA,5cladba, the best supplier in China
5CL-ADBA,5cladba, the best supplier in China5CL-ADBA,5cladba, the best supplier in China
5CL-ADBA,5cladba, the best supplier in Chinaamy56318795
 
Digital Business Strategy - How Food Brands Compete Through Technology
Digital Business Strategy - How Food Brands Compete Through TechnologyDigital Business Strategy - How Food Brands Compete Through Technology
Digital Business Strategy - How Food Brands Compete Through TechnologyJoanne Cabaero
 
Planting Seeds of Success and of Failure.pdf
Planting Seeds of Success and of Failure.pdfPlanting Seeds of Success and of Failure.pdf
Planting Seeds of Success and of Failure.pdfJasper Colin
 

Kürzlich hochgeladen (8)

Don’t Get Showroomed- Are you frustrated with showrooming?
Don’t Get Showroomed- Are you frustrated with showrooming?Don’t Get Showroomed- Are you frustrated with showrooming?
Don’t Get Showroomed- Are you frustrated with showrooming?
 
Hifi Agartala Escorts Service Girl ^ 9332606886, WhatsApp Anytime Agartala
Hifi Agartala Escorts Service Girl ^ 9332606886, WhatsApp Anytime AgartalaHifi Agartala Escorts Service Girl ^ 9332606886, WhatsApp Anytime Agartala
Hifi Agartala Escorts Service Girl ^ 9332606886, WhatsApp Anytime Agartala
 
The 2024 Prime Day Panel: From Preparation to Profit
The 2024 Prime Day Panel: From Preparation to ProfitThe 2024 Prime Day Panel: From Preparation to Profit
The 2024 Prime Day Panel: From Preparation to Profit
 
Transform Your Outdoor Space: Landscaping with Plants in Singapore
Transform Your Outdoor Space: Landscaping with Plants in SingaporeTransform Your Outdoor Space: Landscaping with Plants in Singapore
Transform Your Outdoor Space: Landscaping with Plants in Singapore
 
Supermarket Floral Ad Roundup- Week 19 2024.pdf
Supermarket Floral Ad Roundup- Week 19 2024.pdfSupermarket Floral Ad Roundup- Week 19 2024.pdf
Supermarket Floral Ad Roundup- Week 19 2024.pdf
 
5CL-ADBA,5cladba, the best supplier in China
5CL-ADBA,5cladba, the best supplier in China5CL-ADBA,5cladba, the best supplier in China
5CL-ADBA,5cladba, the best supplier in China
 
Digital Business Strategy - How Food Brands Compete Through Technology
Digital Business Strategy - How Food Brands Compete Through TechnologyDigital Business Strategy - How Food Brands Compete Through Technology
Digital Business Strategy - How Food Brands Compete Through Technology
 
Planting Seeds of Success and of Failure.pdf
Planting Seeds of Success and of Failure.pdfPlanting Seeds of Success and of Failure.pdf
Planting Seeds of Success and of Failure.pdf
 

Investor pitch for prechy cakes

  • 2. Prechy Cakes “N” Pastries, owned by Ms. Ogugua Onyinyechi Racheal, produces and sells variety of cakes, cupcakes, and pastries in the Aba of Abia State. Prechy Cakes “N” Pastries has been growing 30% per month for the last one year to become a favorite bakery in the area. Prechy Cakes “N” Pastries goal is to develop a unique chain of 10 bakeries in Nigeria by 2020, with sales revenue doubling every two years and net profit increasing by 15% annually. Prechy Cakes “N” Pastries plans to invest in a new branch in 2017 that requires an additional budget of N5, 000,000. Prechy Cakes “N” Pastries will self-finance 20% from its retained earnings and is looking for a 2-year loan to cover the remaining 80%. In our bid to help our community we will donate 1% of our net profit to the less privileged
  • 3. AND MISSION Provide customers high quality baked goods at a competitive price, that will create a loyal customer base. To give customers the opportunity to join us in nourishing the earth through providing customers freshly baked cupcakes. To create neighborhood atmosphere where patrons feel relaxed and become instant regulars To become a unique, sought-after chain of 10 bakeries in Nigeria by 2020,providing the widest variety of cakes with traditional recipes using local ingredients.
  • 4. Easy accessibility of pastries has been a serious problem facing our community for the past year, there is need for a retail bakery in Aba, that offers cakes cupcakes and pastries, by estimations, 70% of its residents finds it hard to get baked goods without having to preorder them. No one provides specialty cakes for customers who have diabetes and vegetarians.
  • 5. Our Solutions Eating baked goods made easy by providing freshly baked Cakes, where customers do not need to makes orders, but just walk in and buy cakes Every one wants to eat healthy, in that view we offer organic cakes for customers who have diabetes and customers who are vegetarians
  • 6. The market segmentation is divided into three psychological groups  The Celebrators: Celebrators are people that have reasons to celebrate! Birthdays, anniversaries, graduation, Valentine's Day, and Christmas are just a few of the many holidays or special occasions that families and loved ones choose to celebrate with Prechy Cakes “N” Pastries. This market encompasses a variety of people including the young, middle aged, and old, and both men and women.  Soccer Moms: Soccer Moms encompass not just moms, but all family members. Prechy Cakes “N” Pastries serves as a place where families feel both welcome and comfortable. Kids come to enjoy with after school milk and cookies while Mom treats herself to a more elegant dessert. Or "Moms" can meet up with friends to enjoy a baked good and enjoy relaxation in the midst of a busy day.  Walk – in Customers: We have walk-in customers who just want to enjoy a delicacy. We also have clients celebrating special occasions like birthday, anniversary and graduation.
  • 7. REVENUE MODEL We generate revenue through the production of varieties of cakes, cupcakes. Examples of cakes are cheese cake, carrot cake, red velvet cake, chocolate cakes etc. We offer all paid classes, where we teach people how to bake and decorate cakes and cupcakes. Whether you have an idea of how to bake or not Revenue will be generated by selling pastries like, Pizzas, Meat pie, Buns, Sausage roll, doughnuts, small chops, cookies In our effort to give back the community, we plan to start up “BAKERS CLUB” in secondary schools where baking will be taught for free, to build up our future generation to become entrepreneurs, in return we expect to serve them with our products when needed thereby generating revenue
  • 8. FACTOR ME STRENGHT WEAKNESS COMPETITOR A COMPETITOR B IMPORTANCE TO CUSTOMER PRICE VARIES AS PER CUSTOMIZATION OF THE CUSTOMER AFFORDABLE EXPENSIVE MODERATE 4 SELECTION ORGANIC BEST IN THE MARKET NOT ORGANIC NOT ORGANIC 5 SERVICE SINCE WE ARE A STARTUP THE SELECTION OF PRODUCTS ARE LIMITED AND IT IS A WEAKNESS WHEN COMPARED TO THE COMPETITORS WIDE SELECTION OF PRODUCTS WILD SELECTION OF PRODUCTS 5 EXPERTISE THE ONLY SERVICE OFFERED IS A COMPLIMENTARY BAKING CLASS N/A OFFERS VARIETY OF CLASSES 4 COMPANY REPUTATION SINCE WE ARE A STARTUP WE ARE YET TO BE REGISTERED IN THE MINDS OF A LOT OF CUSTOMERS SHORT DURATION OF THE BUSINESS LEADS TO A MODERATE COMPANY REPUTATION AND IS A WEAKNESS THEY HAVE A VERY GOOD REPUTATION AS THEY ARE AN ESTABLISHED SINCE 2010 THEY HAVE A VERY GOOD REPUTATION AS THEY ARE AN ESTABLISHED SINCE 2009 5 COMPETTIVE ANALYSIS
  • 9. In an era when food is becoming chemistry, Prechy Cakes “N” Pastries will focus on raw, natural, and organic and local ingredients to create its product. Our cakes are homemade, Thus, our products taste better and are better for you. Each of our products contains extra detail to set it apart from the competition. We ensure that our products appeal to the eye as well as to the stomach. We provide cakes for vegans and people with diabetes theses cakes are highly made from organic raw materials, e.g organic flour organic sugar etc. We will create an atmosphere where people can take cake, pizza and coffee for breakfast or lunch
  • 11. Branding Advertising/Online Marketing ReferralsWord Of Mouth Getting a customized packaging for our products to create a niche. We will incorporate the use of online platforms to reach more audience, platforms such as, our website which will be our major channel, Facebook page, instagram account. We would post pictures of our cakes in blogs. We will also use the traditional way of marketing to get our customers, by telling them what we do. We will provide quality baked cake for our customers to get referrals from them. incentives We will offer incentives for loyal customers, who patronize us daily. Offer party packages with discount prices to boost word-of-mouth marketing.
  • 12.  Run a baking club in 6 schools by the end of first year  To achieve 99% customer satisfaction and develop repeat customer base  To achieve 70% market customers by the end of 2018  To double sales revenue every two years  To Increase our net-profit by 10% annually  Raise funds to support our goals through interested investors  To organize a cake fair by year two
  • 13. Ogugua Onyinyechi Racheal CEO, Chief Baker Katherine Otisi Assistant Baker Miracle Andrew Social Media Manager OUR TEAM
  • 14. Prechy Cakes "N" Pastries] 12-Month Cash Flow Period Beginning 8-1-15 9-1-15 10-1-15 11-1-15 12-1-15 1-1-16 2-1-16 3-1-16 4-1-16 5-1-16 6-1-16 7-1-16 Period Ending 8-31-15 9-30-15 10-31-15 11-30-15 12-31-15 1-31-16 2-29-16 3-31-16 4-30-16 5-31-16 6-30-16 7-31-16 Cash at Beginning of Period 15,700 25,300 41,900 49,000 59,600 74,300 101,900 135,100 94,100 143,100 205,600 270,950 Cash at End of Period 25,300 41,900 49,000 59,600 74,300 101,900 135,100 94,100 143,100 205,600 270,950 309,450 Operations Aug'15 Sep'15 Oct'15 Nov'15 Dec'15 Jan'16 Feb'16 Mar'16 Apr'16 May'16 Jun'16 Jul'16 Cash receipts from (5,000) Customers 57,800 75,140 45,100 58,600 76,000 83,600 98,800 101,800 129,300 155,000 170,500 120,000 Other operations Cash paid for Inventory purchases (17,000) (22,540) (13,500) (17,000) (22,800) (25,000) (29,600) (30,300) (38,800) (46,500) (51,150) (36,000) General operating and admin expenses (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) (11,000) Wage expenses (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) Interest 0 0 0 0 0 0 0 0 0 0 0 0 Income taxes 0 0 0 0 0 0 0 0 0 0 0 0 Net Cash Flow from Operations 24,800 36,600 15,600 25,600 37,200 42,600 53,200 55,500 74,500 92,500 103,350 68,000 Investing Activities Cash receipts from Sale of property and equipment 2,800 0 6,500 0 0 0 Collection of principal on loans Sale of investment securities Cash paid for Purchase of property and equipment (8,000) (5,000) 0 0 (7,500) 0 (75,500) (4,000) (7,500) (15,500) (5,500) Salaries (5,000) (10,000) (10,000) (10,000) (10,000) (10,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) Operational activities (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (6,000) (6,500) (7,500) (7,500) (9,000) Net Cash Flow from Investing Activities (15,200) (20,000) (8,500) (15,000) (22,500) (15,000) (20,000) (96,500) (25,500) (30,000) (38,000) (29,500) Financing Activities Cash receipts from Issuance of stock Borrowing Cash paid for Repurchase of stock (treasury stock) 0 Repayment of loans 0 Dividends 0 Net Cash Flow from Financing Activities 0 0 0 0 0 0 0 0 0 0 0 0 Net Cash Flow 9,600 16,600 7,100 10,600 14,700 27,600 33,200 (41,000) 49,000 62,500 65,350 38,500 Cash flow projection for the past year
  • 15. Capital raise and use of proceeds We are asking for N4,000,000 for expansion of our business to increase our operations and reach other clients. COSTS Estimated Fixed Costs Advertising for Opening 150,000 Basic Website 50,000 Brand Development 150,000 Building Down Payment 500,000 Building Improvements/Remodeling 100,000 Business Cards/Stationery 5,000 Business Entity 15,000 Business Licenses/Permits - Computer Hardware/Software 50,000 Decorating 80,000 Franchise Start Up Fees - Internet Setup Deposit - Lease Security Deposit - Legal/Professional Fees - Machines & Equipment 1,500,000 Office Furniture/Fixtures 250,000 Operating Cash (Working Capital) 340,000 Point of Sale Hardware/Software - Prepaid Insurance - Public Utilities Deposits 40,000 Reserve for Contingencies - Security System Installation 50,000 Setup, installation and consulting fees 50,000 Signage 20,000 Starting Inventory 250,000 Telephone 25,000 Tools & Supplies 150,000 Travel 25,000 Truck & Vehicle 1,000,000 Other 1 (specify) - Other 2 (specify) - Total Fixed Costs 4,800,000
  • 16. Prechy Cakes "N" Pastrie s 2017 Budget INCOME Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Sales Cakes 500000 525000 550000 575000 550000 525000 525000 550000 575000 600000 650000 650000 6775000 CupCakes 150000 100000 100000 125000 125000 150000 150000 175000 200000 250000 300000 300000 2125000 Pastries 750000 750000 750000 750000 800000 750000 750000 875000 1250000 1450000 1500000 2000000 12375000 Total Sales 1400000 1375000 1400000 1450000 1475000 1425000 1425000 1600000 2025000 2300000 2450000 2950000 21275000 Cost of Goods Sold (from details section) COGS - Cakes 150000 155000 150000 155000 150000 155000 155000 150000 155000 160000 170000 170000 1,875,000 COGS - CupCakes 45000 30000 30000 37500 37500 45000 45000 52500 60000 75000 90000 90000 637,500 COGS - Pastries 300000 300000 300000 300000 320000 300000 300000 350000 500000 580000 600000 800000 4,950,000 Total Cost of Goods Sold 495000 485000 480000 492500 507500 500000 500000 552500 715000 815000 860000 1060000 7462500 Gross Profit 905000 890000 920000 957500 967500 925000 925000 1047500 1310000 1485000 1590000 1890000 13812500 Non-Operating Income Interest Income - Rental Income - Other - Total Non-Operating Income - - - - - - - - - - - - - Total INCOME 9.1E+05 8.9E+05 9.2E+05 9.6E+05 9.7E+05 9.3E+05 9.3E+05 1.0E+06 1.3E+06 1.5E+06 1.6E+06 1.9E+06 13,812,500 EXPENSES Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Operating Expenses Accounting and Legal (20,000) (20,000) Advertising (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (120,000) Depreciation (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (15,000) (180,000) Dues and Subscriptions (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (120,000) Insurance (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (360,000) Interest Expense - - - - - - - - - - - - - Maintenance and Repairs (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (1,200,000) Office Supplies (130,900) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (150,000) (1,780,900) Payroll Expenses (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (25,000) (300,000) Postage - - Rent (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (45,000) (540,000) Research and Development (100,000) - - - (100,000) - - - (100,000) - - - (300,000) Salaries and Wages (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (250,000) (3,000,000) Taxes and Licenses (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000) (360,000) Telephone (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (120,000) Travel (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (40,000) (480,000) Utilities (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (75,000) (900,000) Web Hosting and Domains (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) (60,000) Other - - - - - - - - - - - - - Total Operating Expenses -895900 -795000 -795000 -795000 -895000 -795000 -795000 -795000 -895000 -795000 -795000 -795000 (9,840,900) Non-Recurring Expenses Furniture, Equipment and Software -450000 (450,000) Gifts Given -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 (600,000) Other 0 0 0 0 0 0 0 0 0 0 0 0 - Total Non-Recurring Expenses -500000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 -50000 (1,050,000) Total EXPENSES -1395900 -845000 -845000 -845000 -945000 -845000 -845000 -845000 -945000 -845000 -845000 -845000 (10,890,900) Net Income Before Taxes 0 0 0 0 0 0 0 0 0 0 0 0 - Income Tax Expense 0 NET INCOME 0 0 0 0 0 2,921,600
  • 17. ANY QUESTIONS? OGUGUA ONYINYECHI RACHEAL onyinyechiogugua2@gmail.com +234- 8159086441 +234- 7034496685