2. 1. Type of business
Sole proprietor
3. Address
Level 1-5, Kuala
Lumpur International
Airport, 64000 KLIA,
Selangor, Malaysia
2. Name of business
PIZZALICIOUS
ENTERPRISE
Month Month 1 Month 2 Month 3 Month 4
Week W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
Licensing
Loan application
MAHB deposit
Office furniture full package
Equipments (i)Telephone
(ii) Faxsimile
(iii) Vending machine
(iv) Chiller 3 display door
(v) Laptop
(vi) Maintenance tools
ERP system
Recruitment
Promotion
Stationary
Insurance
Uniform
Installation
Stocks
Training
Commencement

3. Capital
Return of
Investment
(ROI)
Internal
Rate of
Return (IRR)
Payback
Period
Capital
(RM)
Year 1 Year 2 Year 3 Year 4 Year 5 IRR
(93,000.00) 71,885 38,650 46,674 57,563 68,905 55%
Year 1 Year 2 Year 3 Year 4 Year 5
(5,384/93,000)
x 100
(34,827/93,000)
x 100
(43,700/93,000
x 100
(53,589/93,000)
x 100
(64,979/93,000)
x 100
6 % 37% 47% 58% 70%
Payback period = Capital x 12 months
1st year of balance
= 93,000 x 12 months
71,886
=1,116,000
71,886
= 15.52 months