Rakhimberdiyev


Download 223.53 Kb.
bet6/7
Sana18.06.2023
Hajmi223.53 Kb.
#1587558
1   2   3   4   5   6   7
Bog'liq
Biznes reja kumush. (1)

SERVICE PLAN.


" " limited liability company planned to purchase a building with the proceeds of the lease.
Note: The enterprise will start the implementation of this goal after receiving the lease
funds.
  1. LABOR RESOURCES.


" " limited liability company currently employs 2 employees, these are the chairman and chief accountant and employees.
If the enterprise fulfills the goal set for itself, ie the project, 3 more new jobs will be created in the enterprise.
EMPLOYMENT FUND.







urn

salary




1 years

1 Leader

1

200

200

2400

2 Chief Accountant

1

180

180

2160

3 Total







380

4560

4 Salary deduction 25%







95

1140

5 Total administrative cost







475

5700



No Working
1 month


1 month






urn

salary

in 1 month




1 Working servants

3

150

450

5400

2 Salary deduction 25%







112.5

1350

3 Total administrative cost







562.5

6750



No Working
1 month old


in 1 year

  1. FINANCIAL PLAN.


« » After deducting all expenses and mandatory payments from the amount received from the service of cars during the activity of the limited liability company, the remaining part is considered the income of the enterprise. it is formed from the salaries of employees, depreciation, electricity, gas consumption and other unexpected expenses.

Raw material costs.




RAW MATERIAL COST OF HAIR COMBING



Expenses
No



1




liter

0.01

15,000

150

2


Prelest

liter


0.01


21,000


210


3


Mousse

liter


0.01


20,000


200


4


Nividimka

piece

20


50


1000





Pin













5




piece

30

60

1800



Shampoo


ul. bir


Number


Amount Total


Another expense
6

Total cost


40
3400



COST OF RAW MATERIALS USED FOR MANICURE SERVICE


No
1

Expenses
Varnish

ul. bir
bottle

Number
0.25

Amount Total
1 800

450


2


Acetone


bottle


0.25


600


150


3


Another expense












400







Total cost












1000



Business
The amortization of a building worth 80,109.0 thousand soums, which is leased from the bank, will be as follows.

BUILDING BUSINESS TO BE PURCHASED ON THE BASIS OF LEASING





BUILDING BUSINESS TO BE PURCHASED ON THE BASIS OF LEASING





The price of a building to be purchased on a lease basis
80109.0

thousand sums



Amortization period


10 year

Attrition rate


10 % per annum



1 year amortization cost
8010.9
thousand sums


1 month amortization cost
667.6

thousand sums




Type of service provided


4 get up


1 year amortization cost for each service
2002.7
thousand sums

OTHER EXPENSES.


Also, the costs of product storage, lubrication, maintenance, building heating, and lighting are fixed costs and are calculated on the basis of the meter and established regulations. These costs make up 5% of the total cost.


ADMINISTRATIVE COSTS.


Management costs are 5,700,000 soums per year.
5,700,000 : 4 = 1,425,000 soums for each service. (in soums)



No. Name of cost Unit of measure 1 day
in 1 month in 1 year


1 Administrative expenses

soum

4947.9
118,750
1,425,000





  1. RISK AND PROJECT EFFECTIVENESS.\




    1. Technical risk:


The main signs of risk are observed mainly in the repair



of the service building, interruptions in the supply of raw materials, as well as in the violation of product quality.
Anticipated technical risks include failure of inventory and equipment, avoidance of low-quality products, and others.
Anticipated technical risk prevention measures. In order to ensure smooth delivery of services, long-term contractual cooperation with product suppliers, presence of qualified sales staff, special attention to product quality and price. Also, in order to ensure that there are no shortages of raw materials, there is a sufficient amount of necessary materials in the warehouse, as well as to ensure that the supply and demand in the region are met, and that the sales service is provided at the same time
when marketing research is carried out.



    1. Financial risk.

The main signs of risk are lack of funds in the account number of the enterprise and interruptions in the supply of raw materials and services.
Anticipated financial risk measures. It is intended that the enterprise reserves 10% of its monthly income for anticipated financial risks.



    1. Risk in providing services.

The main signs of risk are the absence or lack of customers, as well as the presence of products in warehouses.


Measures to prevent the risk of the provided service. Gaining customers by drastically reducing the prices of services different from other service providers due to the demand and supply in the region and by increasing and improving the quality of the services provided.


The effectiveness of the project is that the motor vehicle purchased with the leasing funds are directed to direct service and involved in this process.
Today, the company aims to provide exemplary service to consumers in order to achieve the efficiency of project implementation.







5 Administrative expenses
Other expenses (makes up to 5% of
6
the total cost)
Total cost
7
8 Selling price Benefit
9




er
330.0 3630.0 87.1 1045.4

11 Net profit



3 523



38 754



930.1



11161.0



6% tax on turnov
10

449.8


32.3

355.2

8.5

102.3



1 647



18 116



434.8



5217.5



5500.0


3 853

4947.9
60500.0




42 384

118.8
1452.0




1017.2

1425.0
17424.0




12206.5

COST OF HAIR COMBING SERVICE



No Indicators
Cost of raw materials
1
Amortization cost
2
Labor cost
3



  1. Salary deduction 25%

  2. Administrative expenses

  3. Other expenses (makes up to 5% of the total cost)





6 487

38,924

934.2

11210.2

8 Selling price

12200.0


73200.0


1756.8


21081.6


Benefit
9

5 713

34 276



822.6



9871.4

10 6% tax on working capital

732.0

4392.0

105.4

1264.9



11 Net profit

4 981

29,884



717.2



8606.5



Total cost
7


i.ch
unit

3 400


1159.0

781.3

195.3

824.7

127.2



in 1 day

20400

6953.9

4687.5

1171.9

4947.9

763.2


in 1 month

489.6

166.9

112.5

28.1

118.8

18.3


in 1 year

5875.2

2002.7

1350.0

337.5

1425.0

219.8


HAIRCUTTING SERVICE COST



No Indicators
Cost of raw materials
1
Amortization cost
2
Labor cost
3



  1. Salary deduction 25%

  2. Administrative expenses

  3. Other expenses (makes up to 5% of

i.ch
unit

0


993.4

669.6

167.4

706.8

50.7


in 1 day

0


6953.9

4687.5

1171.9

4947.9

355.2



Download 223.53 Kb.

Do'stlaringiz bilan baham:
1   2   3   4   5   6   7




Ma'lumotlar bazasi mualliflik huquqi bilan himoyalangan ©fayllar.org 2024
ma'muriyatiga murojaat qiling