Green Home
“Make a Better Living World”
Summary of the Business Project
How this project will be very much Helpful in a long run that are shown below:
The Mission of this business is to make a better life for all the living persons.
The tree house will give opportunities for some unemployed people.
Tress generates more tress without cost that will help to make the business more
profitable.
Trees are often used as medicine that will cure many patients.
Trees give us oxygen that helps all the living animals.
Planting trees for the environment is good as they are renewable, biodegradable and
recyclable.
Trees give us fruits, woods that can help to earn money.
Help people for tree plantation and make e good environment in the society.
Objective of the Project
Why I prefer this project, my opinion are disused in below;
For making the cities like Bangladesh more beautiful and more living friendly
for all.
Trees are our best friends.
Make a better life for people as trees offer many environmental, social,
economic benefits.
Trees help to generate more oxygen that is must for us.
It’s just the one of the way to make a pollution free country.
Save the city, save the people and make e better world.
Trees help to reduce the water and air pollution.
Above all this inspire me to make a business that will help me to make money and also
help to make e sound city with better environment. That will also help the whole society and
many people to understand the necessity of tress.
Organ gram of this Business
Guards
Financing Plan
Tk in “000”
Particular Bank individual Clients individual Total Tk
s
Amount in TK % Amount in TK % Amount in TK %
Land 3000 20 13000 80 15000 100
Lease 20250 75 6750 25 27000 100
Building
Machinery 24700 65 13300 35 38000 100
Vehicles 16200 45 19800 50 36000 100
Other 4500 100
Total Tk 64150 Tk 52850 Tk 117000
Sales Revenue
Tk’000’
Total revenue
Items Quantity Rate(Tk) (Tk)
Medicinal Trees 120000 Trees 85 Tk 10200
Flower Trees 80000 Trees 100 Tk 8000
Wooden Trees 105000 Trees 130 Tk 13650
Total Tk 31850
Cost of Raw Material
Tk”000”
Item Quantity Cost per unit Total cost
Vehicles defective 10 35 tk350
Home appliance 30 kg 2 60
Old age 5 5 25
machinery
TOTAL Tk 435
Employee Wages and Salaries
Particulars Numbers Salary/ Month Salary/ Year
Coordinators 1 10000 10000
Office In charge 3 7000 21000
Skilled labor 7 5000 35000
Unskilled labor 3 4000 12000
workers 8 5000 40000
Guards 7 4000 28000
Total Tk 146000/ 146.
Administrative Salary
Particulars Number Salary monthly Salary yearly
Managing Directors 3 30000 90000
Managers 3 25000 75000
Plant seller 2 25000 50000
Plant researcher 2 15000 30000
guard 2 6000 12000
Total Tk 257000/ 257.
Depreciation
Tk’000’
Name of assets % Amount Total
Land 0 20000 2000
Machinery 10 40000 4000
Vehicle 20 22000 4400
Total Tk 10400.
Utility Expense
Items Amount Total yearly
Electricity Tk 50000 600000
Water 70000 840000
Internet 10000 120000
Telephone 2000 24000
Total Tk 1584000/ 1584.
Cost of Goods Sold
Tk’000’
Particulars Amount Yearly Total (Tk)
Cost of Raw materials 435 435
Wages and salaries 146 146
Depreciation 10400 10400
Utility expenses 1584 1584
Total Tk 12565
Financial Expense and installment
Tk’000’
Name Interest amount % Total
Interest Tk 64150 12% Tk 7698
Installment Tk 64150 10 years Tk 6415.0
Total Tk 14113
Earning Forecast
Tk’000’
Particulars Tk Tk
Sales 31850
Less:
Cost of goods sold (12565)
Gross profit 19285
Less :
Administrative salary (257)
Earnings before interest and tax 19028
Less:
Financial expenses (14113)
Earning before tax 4915
Less:
Tax Tax holiday Tax holiday
Earning after tax 4915
Network of the project
36
Figure: Networking of the project
Illustration of key letter
A= Plant Trees
B= Import Trees
C= Use fertilizer
D= Remove cockle
E= Remove weak plants
F= Choose sellable trees
Critical Path Analysis (CPA)
A-C-F = 10+19+11= 30
B+D+F=12+13+11= 36
B-E= 12+9= 21
Gantt Chart
Figure:Gantt chart
Conclusion
For the improvement of the environment & the society, the trees have been plays a greater
role for the living animals in the world. Trees help us in many ways for living our life with a
better environment. A better living environment is need for every single individuals of the
world. Now-a-days some of the foolish people misuse the trees and cutting down the forest
that is so harmful for all. So this project “Green Home” plays a important role for the society
to make a green better world for living a sound & happy life.
