UGANDA MARTYRS UNIVERSITY RUBAGA FACULTY OF BUSINESS ADMINISTRATION AND MANAGEMENT. ENTREPRENUERSHIP EDUCATION: BUSINESS PLAN BY KASUJJA ALEXANDER 2013-B021-20022 A BUSINESS PLAN SUBMITTED TO THE FACULTY OF BUSINESS ADMINISTRATION AND MANAGEMENT IN PARTIAL FULFILLMENT OF THE REQUIREMENTS FOR AWARD OF A BACHELOR’S DEGREE 1 Table of Contents 1. Cover page …………………………………………………………………………………………………………………………..4 2. The venture ………………………………………………………………………………………………………………………….5 Legal form and ownership …………………………………………………………………………………………………….5 Claims and ownership …………………………………………………………………………………………………………..5 Vision statement …………………………………………………………………………………………………………………..5 Mission statement ………………………………………………………………………………………………………………..5 Business goals ……………………………………………………………………………………………………………………….6 The opportunity …………………………………………………………………………………………………………………….6 Business concept …………………………………………………………………………………………………………………..6 Entrepreneurs’ and mangers’ profile …………………………………………………………………………………….7 Location of the business ………………………………………………………………………………………………………11 Map …………………………………………………………………………………………………………………………………….11 Brief history …………………………………………………………………………………………………………………….….12 Business size ……………………………………………………………………………………………………………………….12 3. Environmental analysis and competitive strategy ……………………………………………………………12 Customer analysis ……………………………………………………………………………………………………………….12 Market segmentation ………………………………………………………………………………………………………….13 Industry analysis ………………………………………………………………………………………………………………….13 Key success factors ………………………………………………………………………………………………………………14 Competitors …………………………………………………………………………………………………………………………14 SWOT analysis ……………………………………………………………………………………………………………………..17 PEST analysis ………………………………………………………………………………………………..........................19 Competitive strategy ……………………………………………………………………………………………………………21 4. Marketing plan …………………………………………………………………………………………………………….........22 Marketing objectives ……………………………………………………………………………………………………………23 Targeting and positioning strategy ……………………………………………………………………………………….23 Product strategies ………………………………………………………………………………………………………………..24 Pricing strategies ………………………………………………………………………………………………………………….24 2 Promotional strategies …………………………………………………………………………………………………………24 Distribution strategies ………………………………………………………………………………………………………….25 5. Production / operations plan ………………………………………………………………………………………………26 Operational objectives ………………………………………………………………………………………………………….26 Description of the operation system …………………………………………………………………………………….26 Physical layout ……………………………………………………………………………………………………………………..29 Output ………………………………………………………………………………………………………………………………….30 Location ………………………………………………………………………………………………………………………………..31 Description of the approach to quality ………………………………………………………………………………….31 Description of the inventory management approach ……………………………………………………………32 6. Organizational and human resource plan …………………………………………………………………………….32 Organizational structure ……………………………………………………………………………………………………….32 Job descriptions and specifications ……………………………………………………………………………………….33 Description of the outsourced services …………………………………………………………………………………34 Recruitment ………………………………………………………………………………………………………………………….34 Training and staff development ……………………………………………………………………………………………34 7. Financial plan ………………………………………………………………………………………………………………………35 Projected revenue and revenue budget ………………………………………………………………………………..35 Projected capital budget and expenditure …………………………………………………………………………….36 Projected materials budget …………………………………………………………………………………………………..36 Projected labor budget ……………………………………………………………………………………………………..….37 Proforma profit and loss statement ………………………………………………………………………………………38 Proforma balance sheet ………………………………………………………………………………………………………..39 Proforma cash flow statement ……………………………………………………………………….……………………..41 8. Executive summary ……………………………………………………………………………………………………………….42 3 BEACON BRICK WORKS (U) Ltd “We are here for you” Located in Kayunga, Wakiso town council P.O Box 714, Kampala KASUJJA ALEXANDER KISAALU GAD BRIAN Mob: 0700727170/0782727170 Mob: 0701245510 Tel: 0414531700 Tel: 0414078256 P.O Box 714, Kampala P.O Box 714, Kampala Email: alecku254@yahoo.com Email: gad256@gmail.com Beacon brick works Uganda is a business dealing in the production and supply of all types of brick works ranging from soil, clay and cement construction bricks, pavers of all types, roofing tiles of all types, ventilation bricks, maxpans, quarry floor tiles and any other type depending on the client’s order 4 2. The Venture The real estate business is not entirely a new concept in Uganda. It has been around for quite some time now. Its presence has also favoured the rise of new business ideas which include, landscaping, construction companies, hardware shops, materials manufacturing companies among others. There are a number of firms dealing in the production of materials used in construction, these include; cement manufacturing companies, iron sheets manufacturing companies, plastics manufacturing companies and bricks manufacturing companies. Among these companies is where Beacon Brick Works Uganda falls. Legal form and ownership Beacon Brick Works Uganda will be a partnership form of business producing all types and forms of brick works and other construction items ranging from; soil, clay and cement construction bricks, ventilation bricks, roofing tiles of all types, half bricks, pavers, partitioning bricks, pavers, floor tiles, manhole covers among others. A partnership deed will be attached to guide on how the business will be operated i.e. how profits and losses of the business will be shared by the owners. We also have the permission and have a trading license from Kampala Capital City Authority to operate in Kampala. Uganda as a nation has seen the growth of the real estate business in the past say ten years as the demand of houses increases. This demand can be attributed to the rising levels of income among the population and the desire to improve the standards of living. The demand for housing has also in turn facilitated the increase in demand for building material and equipment such as bricks, iron sheets, tiles, sand, and cement among others. This is the reason as to why we are in business, to satisfy this increasing demand for mainly brick works and other materials of such a nature. Claims and ownership Beacon Brick Works Uganda is a partnership form of business which will be owned by two individuals that’s to say Kasujja Alexander owing 70% of the business and Kisaalu Gad Brian owning 30% of the business. Vision statement To not only be the best producer of brick works in Uganda but also to be the ultimate choice for Ugandans. Mission statement We exist to produce the best quality brick works that are strong and at affordable prices. 5 Business goals To produce high quality products and in a wide variety. We do believe in offering our customers with value for their money and one of the ways of ensuring this is by offering them quality products. To maximise profits and minimise costs in the long run. Just like any other business, we also in business to make profits and to achieve this, costs have to be reduced. To build and maintain a good image for our business. Growth of a business will in most cases be attributed to the good image of that business. We do have future plans for Beacon Brick Works Uganda and maintaining a good image will facilitate the growth of the business until so that the future plans are implemented. The opportunity There are current a few renowned players in this market namely; Uganda clays, Lweza clays, Katende brick works and quite a big number of small scale and unregistered players. The renowned players such as Uganda clays and Lweza clays mainly specialise in exclusively clay products such as tiles. The other recognised producer is Katende brick works which is located along Masaka road away from the city centre. All these conditions present an opportunity for Beacon Brick Works Uganda to penetrate through the market. This will be done through producing a variety of products using clay, cement, sand and soil. On top of that, Beacon Brick Works Uganda will be set up on the suburbs of the capital in Kayunga Wakiso district. Business concept Beacon Brick Works Uganda comes at a time when Uganda is registering an increase in the real estate business which is causing a high demand for building and construction materials. We will take advantage of this situation by producing high quality and strong works which are affordable and easily accessible by customers. Beacon Brick Works Uganda will produce each and every product with care and giving attention to every single detail so as to produce a long lasting product and one to be proud of. With our dedicated team of professionals and state of the art technology, this will be possible. 6 Entrepreneurs’ and managers’ profile Name: Kasujja Alexander Mob: 0700727170/0782727170 Address: P.O Box 714, Kampala Email: alecku254@yahoo.com Education background After completing Uganda Advanced Certificate of Education at Mengo Senior School, he joined Uganda Martyrs University and pursued a bachelor’s degree in Business Administration and Management. He currently holds a bachelor’s degree from Uganda Martyrs University in business administration and management. He majored in procurement and supply and also holds an ACCA certificate from Uganda Management Institute. Working experience He has a wide experience in the business sector and also in the construction sector having worked with National Housing Uganda a company that deals in developing land and real estate as the chief procurement officer for two years and with Genuine property dealers another company that deals in real estate as an accountant for three years. He has also had the pleasure to work on contract for a year and a half with Uganda Clays Ltd as an operations manager. He is also working as a private consultant helping out with private real estate developers and a few companies advising them on which deals and investments to consider and what the right prices would be for such deals in as far as real construction is concerned. Strengths He has good management skills having worked in a few sensitive positions in various companies throughout his career. He also has remarkable inter personal skills and is good at working as a team. This is evidenced by the results he achieved as team leader while working with National Housing Uganda. He has good leadership skills which he exhibited during the time he worked as the operations manager with Uganda Clays Ltd. During this time, he led the whole operations team and was loved by the employees and used to deliver quality work to his superiors and in a timely manner. 7 Name: Kisaalu Gad Brian Mob: 0701245510 Address: P.O Box 714, Kampala Email: kisagad256@gmail.com Education background He holds a Uganda Advanced Certificate of Education from Kiira College Butiki after which he joined the prestigious Makerere University to pursue a bachelor’s degree in Architecture. He currently holds a bachelor’s degree in architecture from Makerere University. He also has in his possession a certificate from the Uganda Architectures’ board an organisation which regulates architectural work in the country. He is currently pursuing a master’s degree in Business administration and management at Ndejje University (Kampala campus). Working experience He worked with Alkright estates for three years as the chief architect during the development of their Lubowa estate along Entebbe road. He was heading the team that drew the plan for this whole project. He later joined Arab contractors a company involved mainly in the construction business. It has worked on projects such as the construction of the new school of technology in Makerere University. Here he worked as an architect and the client relations manager. He is currently working under the Uganda government with the Ministry of Housing and Urban Development where he is working as an architect and consultant on related issues. He is also writing a book titled “Real Estate in Uganda” which guides readers how to go about in this industry. Strengths He has good interpersonal skills. He relates easily with his fellow workmates, subordinates, superiors and also clients. This is witnessed by his achievements as the client relations manager during his time working with Arab contractors limited. He has good time management skills and is efficient. He will deliver when he promised he would and is good at time keeping. He used to be the time keeper in almost all meetings that he was present in while still working with Alkright estates. He also has problem solving skills. His superiors in Alkright estates praise him for having the highest problem solving skills and one who will get a solution to any kind of problem even for those outside his area of speciality. 8 Name: Magala Yasin Mob: 0701521478/073256890 Address: P.O Box 256, Kampala Email: yasinmagala02@ymail.com Education background He holds a Uganda Advanced Certificate of Education from London College. To accompany that, he holds a bachelor’s degree in human resource management from Makerere University Business School. Working experience He is fresh from university but worked with Century bottling company during his internship training. Strengths He has remarkable interpersonal skills. He can work with all types of people and attain the best results. He also has good management skills. He is a good time manager. He knows the value of time and doesn’t waste it. Name: Kamyuka Tadeo Mob: 0700781200/0792310259 Address: P.O Box 1204, Kampala Email: tadeomyukka@outlook.com Education background He holds a Uganda Advanced Certificate of Education from Makerere College School. He also holds a bachelor’s degree in accounting and finance from Makerere University Business School where he graduated in first class. He also has a Certified Public Accountants certificate from Uganda Management Institute. 9 Working experience He has worked with Chatta Motors Uganda as an accountant for four years. He has also had the pleasure of working with Uganda Christian University as a junior lecturer still in the accounting discipline. Strengths He is good with numbers. Having studied accounting at university, Tadeo is good with numbers. He also possess team spirit. He is good when it comes to working in teams and will always deliver results. He is also good at time keeping and it is one of his strong values. Name: Kawooya Albert Cook Mob: 0772454851/0752454851 Address: P.O Box 3021, Kampala Email: albertcookk@gmail.com Education background He attained a Uganda Advanced Certificate of Education from St. Mary’s College Kisubi. He later joined Makerere University to pursue a bachelor’s degree in mechanical engineering. He currently has in his possession a degree in mechanical engineering and is pursuing a master’s degree in business administration. Working experience He has worked with Crown beverages producers of Pepsi, Mirinda and Mountain dew among others as an operations manager for the last three years to date. Strengths He has good interpersonal skills. He can work and maintain good relationships with people i.e. customers, subordinates and superiors. He has good adaptation skills. He can easily adapt to any place and situation which enables him to work almost in every environment. 10 Location of the business Beacon Brick Works Uganda will be located in Kayunga Wakiso district approximately 40Km away from the city centre along Hoima road before you reach Wakiso town. This is a developing town found in Wakiso district with a few shops and businesses in the town. It has a population of approximately twenty thousand people and is sparsely populated. The people here are welcoming. The area is a bit hilly with a few hills and a few valleys that harbour swaps and wetlands. MAP Kayunga Nansana Nabweeru Hoima rd To Busega . Round about To Bweyogerere To Kampala 11 Brief history of the business Beacon Brick works Uganda is an idea that was developed by two people me and my partner Mr. Kisaalu Gad Brian when we were still in our first year at the university. During this time, both of our families were trying to construct structures. My father was building his retirement home and his father was building apartments. We used to be sent on the sites to supervise what was taking place and most times to procure materials that would be used in the construction. One time, as the building was reaching the beam for one of the rooms, a wall fell down and the builders attributed this occurrence to the fact that the bricks were weak and were not dry enough. This was when we realised the need for quality bricks for everyone engaging in the real estate business and building and construction to be specific. Business size Beacon Brick Works Uganda is a medium sized company employing a total of a hundred employees comprising of thirty full time employees and seventy casual workers. The business will begin operations on an annual budget of Ug.Shs.933, 000,000 3. Environmental analysis and competitive strategy Customer analysis The potential customers will be all the people involved mainly in the real estate business especially in Uganda since we are first targeting the domestic market. Those looking to build new structures be it commercial or residential and also those looking to repair or renovate old structures. We acknowledge that customers are different and therefore their demands also differ from each other. We are committed to serve every client in the best way we see fitting and according to what they want. Some customers do not even know what they want and they go to producers or suppliers to help them make a decision on what to use on their structures. These are usually private constructors who lack the knowhow and experience when it comes to construction. This category will also be cared for as we will help advise them according to what they want or plan to have. Usually, this maintains customers as they will trust our products and us. The biggest number of customers are likely to be the private constructors or people and also construction companies. These usually buy in bulk since they usually secure contracts to do the big jobs for the government, Non-Governmental Organisations, schools among others. There are various companies that get contracts to construct structures and below is a list of some; 12 No. Name of the company 1. Erekt construction company 2. Halai holdings limited 3. By-express construction company limited 4. National housing and construction corporation 5. The Arab contractors O.A.O and Co. Market segmentation The market will be segmented according to the customers’ demands that’s to say customers who demand small amounts and those that purchase in bulk. This will help us know what products to produce and in which quantities that’s to say we can produce certain types and in the right quantities for specific bulk purchasers. This will also help in effectively maximising resources and also to reduce on the wastage of resources. Since we do plan on mainly focusing on the domestic market, we will also segment the market according to the regions that’s to say central, eastern, northern, southern and the western regions. This will be very vital when expanding our business say setting up branches to cater for the specific regions in a bid to expand our market share and also to make our products more available to our potential customers. Industry analysis This industry is not a new one in Uganda. It is as old as contemporary building goes back that is about sixty years with one of the pioneer companies being Uganda Clays limited. The industry can be described as one that is currently under developed and this is due to the small or little activity registered. There are very few registered and big players in this industry for example Uganda Clays limited, Lweza Clays, Katende brick works being some of the big and known brands among customers. The industry also has a lot of small scale producers who mainly produce for their own consumption or for a few earnings mainly to support themselves and the people close to them. These usually mould bricks according to their desired specifications and set up locally made kilns in the areas where they have space and plan to work from. When the product is ready, they either use it or sell it to nearby customers who even book them before they are ready. These are known by the government but not recognised and so no taxes are charged on what they do, this is mainly the reason as to why the industry is considered under developed and a bit backward as compared to other industries even those that were established after. To me, the industry has a lot of potential and will continue to develop given the right and favourable factors since one of the main ruling factors for the growth of this industry is another 13 industry and growing at a very fast rate and that is the real estate industry. With a few more investors coming in to take part in this industry, it will soon be one of the greatest revenue earners for Uganda as a country. Key success factors. Presence of demand for the products that we plan to produce. Since the real estate business is on the rise in Uganda, there is demand for building materials and that includes the ones we produce for example; bricks, pavers, partitioning blocks, roofing tiles, floor tiles among others. This will be a key factor for the success of our business since ready market is one of the greatest assets any business will ever possess. Presence of a qualified and dedicated team of workers who share the same vision with that of the business. Operations in the business are not so much automated and even if they were, humans will still be needed to monitor the processes. Our employees are another key to success for our business. Capable and able management and leadership. Our management staff are knowledgeable people in this field and do possess experience in this field. This can be very vital when it comes to producing quality products, doing research, marketing the product and other duties for the growth of the business. Another factor is our location in Kayunga. We do own three hectares of land in Kayunga. This will facilitate the business premises that’s to say contain all the structures we plan to put up for example; ample parking space for both clients and staff, two stores, production unit and offices. This will surely help us attain success. Competitors We do recognise competition as a very good and motivating thing in business and we as well recognise our competitors. There are companies that have been in this business for more than ten years for example Uganda Clays limited, Katende brick works and Lweza clays. These are some of the companies that we will competing with. These are located far away from where we plan to set up our premises and besides the local producers in the area, there is no other company dealing in our products. Uganda Clays limited is located in Kajjansi along Entebbe road but has many branches in the country in areas like Ntinda, Nateete and UMA show grounds and also supply clients beyond the Ugandan borders to countries such as; Kenya, Tanzania, Democratic Republic of Congo among others. Lweza clays is also another competitor worth taking note of. They have their premises in Lweza still along Entebbe road and some branches around the country. These are the two major companies that have been setting the pace for this industry and they set the prices too. They have given the public an ideological that quality comes at an expensive cost. 14 We will prove them, by providing quality at an affordable price for every individual who chooses to build using quality items. These two companies have specialised mainly in producing their products from clay thus limiting their market to only those customers that choose clay. Beacon Brick Works will have a variety of products from different raw materials such as clay, soil, cement and sand thus providing something for everyone. Katende brick works is located a distance away from the city and does not have many branches distributed in many areas. Customers are usually reluctant to travel long distances to procure products that they can acquire at slightly higher prices but from areas close. Other competitors are those that are not registered and do their work on quite a smaller scale. These for a fact cannot satisfy a greater or high demand at a go. These we will fully and ably out compete given what we are can achieve. With this known to us, we do intend to maximise all resources within our reach in a bid to make our product known to our potential clients and the population at large. We will use all forms of advertising such as; newspapers, radio stations, television stations, social media, outdoor advertising among others. BELOW IS A PIE CHART SHOWING OUR COMPETITORS AND THEIR CURRENT MARKET SHARE. Market share 8% 16% Uganda Clays limited Lweza clays limited 46% Katende brick works Others 30% 15 Supplier analysis The main raw materials for the business are soil, clay, sand, starch and cement. We will get clay from clay mines around Kampala and in Kayunga itself from the local producers. This is usually found in wetlands and swampy areas. Soil is mainly supplied by the locals in the area, road constructors from nearby projects and also the landscapers. These will bring us the soil on their tracks and in case of the local producers, we will get the soil using our trucks. The sand will be got from sand quarries around. This will be brought to the premises using the trucks and the cement is will be supplied by Tororo cement. When baking the bricks and other products, we do use manual operations where we have two kilns that are powered manually using both coffee husks and fire wood both procured locally. Coffee husks are got from mainly farmers and those dealing in refining coffee. These are sold in sacks and each sack may cost from Shs. 3000 to 5000. The firewood is a bit expensive and hard to find. This will be supplied from timber suppliers that are in Nansana and we will fetch it using our trucks. The starch used will be got from Jericho a company that deals in engineering chemicals located in Bweyogerere. The do sell the starch in kilograms and they can transport it if we wish it to be brought to us. Below is a table showing a list of suppliers, prices and the products they do supply. 1. 2. 3. 4. 5. 6. Supplier Product Price per unit(Ug. shs) Tororo Cement company Jericho company Various locals and some construction companies Local producers Local producers Timber suppliers Cement Starch Soil and clay 29,500 (per bag) 15,000 (per kg) 20,000 (per trip) Sand Coffee husks Fire wood 22,000 (per trip) 3000-5000 (per suck) 80,000 (per trip) Market intermediaries Under this, we look at ways, people and institutions that will help us access the market easier and how our products will be made accessible to our potential customers. We will open up more branches in the various parts of the country but as for now, we will deal with hardware shops such as; Cheap general hardware both in Nansana and Kasubi along Hoima road, J&L hardware shop in Najjanankumbi located along Entebbe road, His grace hardware shop in Bulenga along Mityana road, BLM hardware in Ntinda, Christian hardware in Nsangi along Masaka road and Dorothy hardware shop in Mukono along Jinja road. All these will help to make our products available to our various customers. 16 S.W.O.T analysis Strengths We do have sales ability as one of our outstanding strengths. This can be attributed to our strong sales department that is dedicated and self-driven. Following our vision, this team of outstanding individuals will be able to sell our products to even those customers who are hard to convince. The team comprises of eight full time workers and fifteen casual personnel whose major aim will be to increase the business’ sales. Commitment is another of our strengths which we shall put to good use so as to survive and thrive in this market. Due to able management and a hardworking team, we are committed to producing a variety of products and of quality standards for all kinds of customers. With this, we hope to increase and attract more customers to try out our products. We do boast about our dedicated customer care team that can ably handle any customer in any mood giving them utmost care and attention and a personalised service. The team is comprised of two ladies; Miss Kiconco Norah and Miss Murungi Cynthia and a gentleman, Mr. Masaba Tom. These will give a customer their time and a feeling to make Beacon Brick Works their company of choice. We do own a three acre piece of land already in Kayunga, Wakiso town council which will house our premises. Here we will have our parking lot for both the employees, clients, suppliers and also the business’ motor vehicles, there will be offices, two stores for both finished products and the raw materials and a production plant facilitating our two kilns and the rest of the machinery that are used in the manufacturing process. We do view our ability to provide a wide range of products as one of our most outstanding strengths as a business. Beacon Brick Works will provide a wide range of products such as roofing tiles, floor tiles, manhole covers, pavers, partitioning blocks, face bricks among others to suit the various needs of our clients. These products will be made from soil, clay. Sand and cement. We do possess able leadership from the proprietors of Beacon Brick Works and also the managers. These people do possess the attributes of good leaders and also have a wide experience and knowledge in this area. This will work in our favour and help us to succeed in business. Weaknesses Start-up capital is our major weakness currently. This is a big project which requires a lot of funds to be put into action. Besides a few assets that we already have in our possession like land, labour and a truck, we will still need funds to build the structures like the offices, stores among others. We will also need to procure two kilns to bake the bricks and other products. There will be stiff and a lot of competition from the already established businesses and companies such as Uganda Clays limited, Lweza clays, Katende brick works among others. 17 These businesses have been in operation for over ten years and has a number of clients who are loyal to them and their products for example Uganda Clays limited which has been in business for over sixty five years. These companies do have a wide experience of how the market works attributed to the long period of time they have been operating, they also do have access to funds from financial institutions, shareholders among others. An example is Uganda Clays limited which is currently trading shares on the Uganda Securities Exchange (USE). We will have a large number of casual workers who are not dependable. Since they are casual and not full time, it is kind of hard to call them to work in case of an emergency and they turn up. This is attributed to the limited funds that we do have which cannot be used to run all the operations of the business and still pay all a hundred employees. We currently possess one truck which will not be able to make all the trips to collect supplies, to make deliveries to all the customers who wish that their goods be delivered to them. This will be a weakness if we cannot make deliveries to our clients, collect supplies so that to avail them to our production team. Most of the work in the business will be manual and not automated. This means that a lot of energy will be used and a lot of time will be wasted. This will in turn affect our output level and eventually behind schedules. Opportunities. This venture will provide us with an opportunity to acquire more experience and skills. As an entrepreneur, every challenge provides an opportunity for us to learn something and gain more problem solving skills. It is why I hope that this venture will not be an exclusion to that. There will be an opportunity to earn a living not only for us but all other employees as well. We will pay our workers a salary for the full time workers and wages for the casual workers. This is because as people, they do have needs and because of the contribution they bring to Beacon Brick Works as a company. There will an opportunity for Beacon Brick works to establish itself as a reputable brand which produces a variety of quality and long lasting products for every client and at affordable prices. This will help increase on the sales of the business thus growing and also to be recognised not only in Uganda but also in other parts of East Africa. Beacon Brick Works will have an opportunity of employing over two hundred Ugandans once our plan goes into action. Uganda has one of the highest levels of unemployment in East Africa and with our venture, we will have an opportunity to reduce this number by at least two hundred. Beacon Brick Works has come at a time when the real estate business is on the rise in Uganda. This will provide an opportunity for the business to supply its products to various customers in Uganda and beyond borders in countries like Sothern Sudan, Kenya and Rwanda among others. 18 Threats Beacon Brick Works already existing firms such as Uganda Clays limited, Lweza clays and Katende brick works as the major threat for this specific venture. These companies already have a strong clientele, access to funds, government support, and recognition among others. These are surely expected to put up a worthy competition. P.E.S.T analysis Political/legal factors Uganda is usually a peaceful country and this is a favourable environment for doing business. With peace facilitates growth of businesses and development in the country. We hope that this prevailing peace in the country will be used by Beacon Brick Works to its advantage so as to grow. However the high levels of corruption in the government offices and institutions like in the Uganda Revenue Authority (URA) and in the office of the registrar of companies does not favour growth of business. When one goes to register their entity with the office of the registrar, they have to bribe the people in that office so that they are worked on first. With the revenue authority, one needs to bribe so as to get a reasonable tax levied on their businesses and products, the same applies when it comes to applying for a Tax Identification Number (TIN), and one needs to bribe someone so as to be offered assistance. With the Uganda National Bureau of Standards (UNBS), if someone is producing goods and services of low quality, they can pay the UNBS officials so as to issue a favourable report about such activities. Usually these are operating on low costs yet they still avail the market with goods and services that seem to be of the required standards. This is will affect the business environment since it will favour unfavourable competition. Government policies towards investment will also have a bearing on the success of Beacon Brick Works. The government policy on investment in Uganda mainly supports foreign investors by giving them free land, tax holidays among others. This favours unfair competition as the local investors do not get the same favour like their foreign counterparts yet they compete for the same market. Economic factors Of recent, the Ugandan shilling has been trading at a lower rate against the United States dollar as compared to the past few years. The United States dollar is used as the standard measure of the strength or weakness of a currency in most countries around the world. This fact will surely have a bearing on the success of the business as it will soon affect every economic activity in the country. This will see prices of different commodities rise causing inflation and within no time, the costs of production will increase and sales are likely to drop. This is mainly attributed to imported inflation. 19 The Bank Of Uganda (B.O.U) has of recent increased its borrowing rate to 12% and this for sure will affect the success of our business. This occurrence means that the commercial banks will too increase their lending rate yet we were planning to secure a loan to boost our business. This will eventually discourage borrowing country wide which in short means business will be slow as people will not have money to spend. Uganda still has one of the highest number of unemployed in East Africa. Many people are educated, would like to work and also have the ability to work but there are no jobs. This has left many with no money to barely survive. This fact will have a negative bearing on the success of Beacon Brick Works since there will be absence of effective demand. Social / cultural factors The people around are very supportive of the business especially in Kayunga where we set up our plant. Traditionally, houses in Uganda were built using soil and given that history, people are supportive seeing that we still use the same raw materials that’s to say soil and clay. Since the business is not bent towards any specific ethnic group or religion, we will welcome any culture and hopefully we will also be welcomed by any. Our business still will not infringe on any person’s beliefs and not on any culture. Technological factors Technology changes by the day as new technology is developed each and every day. These changes have also had a bearing on the businesses and how business is done in Uganda today. Some people are moving away from the old construction way of using bricks to using metallic poles to construct walls. This will surely have a bearing on our business as we will lose customers who will want to substitute the bricks with the metal. With the technology absent, many companies are engaging in the manufacture of iron sheets. Iron sheets are cheap and affordable for most of our clients. This has the bearing on the success of the business as more and more customers who would have purchased and used roofing tiles will be lost to the iron sheets companies. Technology has presented us with new methods of communication that’s to say through social media. This will also have a bearing to the success of the business. If used well, social media will help us advertise our products and in turn increase our sales. This will help the business to achieve success. The new methods of money transfer brought about by new technology will ensure that suppliers can be and will be paid from the comfort of where ever they are. Debtors or clients will also pay us through these means such as mobile money, Airtel money among others. This will definitely have a bearing on the success of the business. 20 We will use the manual system of mixing material such as cement, sand and sand. This needs a lot of energy and will take a lot of time. This will also have a bearing on the success of the business since it might affect our ability to deliver products on time. Business is now involved with so much risk due to the increase in cyber-crimes. This has led to distrust among potential customers or suppliers yet business is mainly dependant on trust. This will have a bearing on the success of the business if we cannot trust suppliers or potential customers. Competitive strategy We as Beacon Brick Works, we do recognise competition and we have devised ways on how we will beat competition. Clearly stated in our mission statement, we aim at producing quality brick works. Customers need quality products that can be trusted for their construction and renovation works ranging from clay, soil and cement bricks and other materials. This will help us to brand the business as one that sales quality products and in a way will help us beat competition. Customers cannot keep away from low prices. We have realised that the companies that were already in existence before us have established a kind of monopoly where they are taking advantage of customers by setting high prices for the goods. We will begin by reducing on the costs of production then reduce the costs of our products to be slightly cheaper than that of our competitors. This will help in beating our competition. Our customer care team is part of our competitive strategy. Most business in Uganda cannot grow due to poor customer care. With our dedicated customer care team, we will go further in this industry by out competing other companies in this industry. The team consisting of two ladies and a gentleman, these love what they do and add a special touch to what they do to come up with a personalised service for each and every customer. This will help us out compete the competition. We will also offer credit sales services to loyal customers that have the capability of paying. Our competition rarely give credit sale services to customers and if they do offer them, they offer them to only big corporations leaving out the private or sole customers. With Beacon Brick Works, this will change and we will use this to our advantage and out compete other companies and businesses in the same industry. We will also offer after sale services to our clients such as loading goods to their trucks or cars, packaging, transportation and maintenance who will procure a certain level of our products. We cannot offer transport services to a customer who procures who only buys one brick, there we shall be spending a lot on transport but we will offer maintenance services to all our clients who need them. Companies like Uganda Clays limited do offer transportation only to big corporations. We do view this as a weakness on their side and we will take advantage of it so as to out compete them. 21 We will make our products more available to all our potential customers who will need them we will not restrict our products to only our branches but will supply them to various hardware shops that we collaborate with such as Cheap General hardware in Kasubi and Nansana among others. This will help us to out compete other companies who only limit the supply of their products to only their branches. We will also label our products with our trade mark (BBW) to make them easily identifiable from the wide range of products that are currently on the market. This will help increase our sales since clients will easily identify our products from the many on the market. This will help us out compete other companies in the same industry. 4. Marketing plan Market Research. Due to the changes in the business world today, research is a necessity so as to adopt to the new trends in this sector. Market research is also necessary as it will help us know the current trends of the market and how we will adopt to these changes. The research shall be conducted through various ways such as; asking customers through conducting interviews, testing our products, filling out questionnaires online. The information obtained will be analyzed and interpreted so as to improve on our products and services. Methods of data collection: An open ended questionnaire will be designed and posted online in order to get the direct opinions of the prospective customers. Direct oral interviews and focused group discussions involving customers will also be conducted to find out customers' views on our products and services so that we respond accordingly. The effectiveness and efficiency of the chosen modes of research was rated as; Method Cost Convenience Response Speed Interviews So expensive Fair Most effective Quick Group discussions Expensive Fair Fair Very slow Questionnaire Good Very good Faster Relatively cheap 22 Marketing objectives As Beacon Brick Works, we aim at obtaining at least 30% of the market share in the first half of the year. We are mainly targeting the domestic and we do acknowledge that it will be challenging but it is still attainable. We also aim at beating our competition one by one starting with the weaker ones. This will instantly be followed by us expanding our market to beyond the borders to other countries like Southern Sudan, Kenya, Rwanda and Burundi which are currently being supplied by Uganda Clays limited as the only supplier from Uganda. Within a five year period, we aim at being one of Uganda’s most recognised quality brands and hopefully trading stocks with the Uganda Securities Exchange which will help us gain funds from the sale of shares at a good price. Targeting and positioning strategy Beacon Brick Works is mainly and currently targeting the domestic market. This is mainly due to the limited funds that do not support our expansion currently. The target customers for our products will be those constructing houses mainly residential, rentals or apartments in the areas of Nansana, Wakiso, Ssenge, Kayunga and the surrounding areas. These will not buy our products in large amounts as we expect bigger companies to but they can recommend us to their colleagues that are also looking for quality and reliable products to build with. According to the recent research conducted in Uganda, many people who are currently living in the city are moving away from the main capital and looking to settle in the suburbs of the capital. This has been attributed to the congestion in the city and the high cost of plots. Due to this fact, there are many houses being constructed in this area thus creating demand for more construction products such as bricks, roofing tiles etc. A further market is identified as commercial and light industrial areas of Kireka, Bweyogerere, Kisaasi and Bulenga. Although some of these are slightly outside my identified area of operation, I will be targeting them through surveyors, architects who will help recommend them to me. This will enable me to create a wide database of future clients and strengthening the life span of the business. Market positioning is all about the image we create of our business among the potential clients. Here we look at positioning our business as a source of quality and reliable products in the minds of our potential customers. One that will offer products in a timely manner and really dependable when it comes to brick works. 23 Product strategies The market is looking for genuine and quality goods and products that can last for a long time. Customers also want a good looking product. We will be able to offer all these and satisfy the customers’ wants in as far as brick works are concerned. Our products are created from a wide range of raw materials depending on the desired output, with great care from our production team, the products offered to the market will have a unique look, better shape and even a smooth feel to serve our customers’ better. Our products are not only limited to clay as the raw materials, we will use soil, cement, starch and sand during the production of a wide range of our products. Each brick will be made with the right and standard ingredient which will be measured first. Then the bricks will take approximately four hours in the kilns for baking at a high regulated temperature and on removal, they will be kept in a cool and dry place. This will ensure strength and durability of the products. This will help to produce a strong and durable product that can fully satisfy the needs of our clients. We will brand our products as good quality products through the use of quality raw materials, using the correct measurements for the specific raw materials, producing on time and delivering on time. Pricing strategies We will consider prices that are slightly lower compared to our competitors and affordable to our clients. This will be done in a bid to ease our break through into the market which is currently flooded with products from mostly Uganda Clays limited and Lweza clays limited. However this implies that we will have to minimise our cost of production. However we will also let the forces of demand and supply also come into play as a way of determining prices of our products. These dictate that when demand increases for a certain product, it is most likely lead to an increase in the price of that specific product and if the supply of a given product increases, it will most likely lead to fall in prices of that specific product. At some point in time, our prices will entirely depend on the economic situation prevailing in the country. We will not continue pricing our products at a lower rate when cases of inflation come in. This may mean losses for our business. Promotional strategies Promotion mainly looks at how to increase the sales of any given product. We will begin by designing brochures personally on my computer and then print them. These will contain the name of the business, the products we do produce and pictures of those products, our branches and partnering hardware shops, where the business is located, the working hours and our contacts. These will be placed at hardware shops, supermarkets, hotels, churches and all other places where 24 many people come together. This will be made in a bid to make these brochures accessible by everyone and thus promoting our products and business. We will also embark on printing T-shirts clearly showing the name of the business, contact and a picture depicting what the business is involved in. these will mainly be worn by our staff as a way of promoting the business. We will also partner with some real estate agencies around town like Genuine Property consultants in Wakiso, Jomayi property consultants located on Yiga chambers in Old Kampala and Sema properties along Martin road in a bid to promote our business. Here, we will be offering our products at half prices or a certain amount say fifty bricks free if a customer buys a plot of land from these agencies. Here will be paid by the agencies who will be promoted and at the same time our business. Below is a table showing how the various agencies will be offering our products to their customers. 1. Name of partnering agency Requirement (plot size) Benefit Genuine Property consultants 50ft ×50ft 50ft × 100ft 100ft × 100ft 20 bricks 100 bricks 100 bricks plus 10 ventilation bricks 200 clay bricks and 50 ventilation bricks 100 clay bricks 320 clay bricks 50 bricks 150 bricks 300 clay bricks 2. Jomayi Property consultants 3. Ssema properties 1 acre 50ft × 100ft 100ft × 100ft 50ft × 50ft 50ft × 100ft 100ft × 100ft Lastly, we also look at utilising the different media platforms that are available that’s to say Newspapers, radio stations, television stations and social media to promote our products and make it known to the public. Many people in Uganda have access to at least one of these platforms if not all. This makes promotion of our product quite easy. Distribution strategies The products we will be dealing in are mainly bulky and it is hard to walk around with them say in a bag or in a parcel. And the distribution strategies we do adopt will depend on a number of factors for example, geographical location, market share in that specific area and the related expenses among others. We will put out our products at our different outlets which will be open all the seven days of the week Sunday to Saturday. We are also looking at expanding our business to the various regions of the country in two years after the commencement of our business. This will help with distribution of our products in the various regions of the country. 25 We will also partner with some hardware shops around town and in other areas such as, Cheap general hardware both in Nansana and Kasubi along Hoima road, J&L hardware shop in Najjanankumbi located along Entebbe road, His grace hardware shop in Bulenga along Mityana road, BLM hardware in Ntinda, Christian hardware in Nsangi along Masaka road and Dorothy hardware shop in Mukono along Jinja road to offer us a stall or a place in their premises where we can sell our products or alternatively, they can buy from us and stock them. This will be done in a bid to make our product readily available to our potential clients. We will also acquire trucks that will be used in distributing our products to the different areas. These will have the name of the business and will be used to transport our products to various places in and out of the country. 5. Production / operations plan Operational objectives All operations in the business will aim at utilising the available resources such as capital, raw materials and labour so as to produce good and quality works and on time. We also aim at minimising costs in all our operations for example, we will not use electricity powered kilns where we have an option of using those ones that use coffee husks, saw dust or wood. Electricity especially hydroelectricity is becoming more expensive by the day in Uganda with a unit of electricity going for as high as Shs. 15. This means that using it to power heavy machinery means an increase in the operational costs. We also look at setting standards in all operations that’s to say standard procedures that will be followed when receiving goods from suppliers, delivering goods to clients, when making our products. This will be done in a bid to ensure quality and constant growth of Beacon Brick Works. We will ensure fast delivery of products as we will be trying to give our clients an experience of being served in time and with quality. Description of operation system The inputs for our products will include; soil, clay, cement, starch and sand depending on the product. We will standardise the process of producing our products. This will be in steps. 1. After getting the raw materials, we will filter them especially for the soil and clay. These will be taken through some kind of sever to take out the pebbles and be left with the fines particles. 2. We will then measure the ingredients for each specific product separately so that they do correspond with the standards set by the operations manager. 3. The measured ingredients are then put into a machined and left to mix for one hour until they do dissolve in one another. 4. The mixture is then put into frames of different shapes and dimensions according to what the desired output is. 26 5. When the shapes are made, they are taken into the kilns for two hours at a regulated temperature where they are baked. 6. The baked shapes are taken into another room where they cool off also at a regulated temperature and then later transferred to the finished goods store. The activities involved include; measuring of materials, mixing, making shapes and lastly baking to get the final output. A table showing the employees who will perform the various activities. Day of the week Time/Shift Activity Employee(s) Monday 7am – 7pm Measuring Mixing Shaping Kalevu Banada & Apio Noreen Kiwa Fred & Amooti Dan Susan Luta, Bwambale Tom & Andrew Seki Sulah Mugambe & Odeke Ben Baking 8pm – 6am Measuring Mixing Shaping Baking Tuesday 7am – 7pm Measuring Mixing Shaping Baking 8pm – 6am Wednesday 7am – 7pm Measuring Mixing Shaping Baking Measuring Mixing Shaping Baking 8pm – 6am Measuring Mixing Shaping Baking 27 Bbosa Roy & Erica Lola Mugula Vincent & Jonah Lwanga Joan Nabwiire, Samson Olinga & Dhafa Charles Lule Jerry & Musa Kutosi Wandera Kevin & Phiona Mukasa Male Duncan & Nkalubo Michael Rita Adong, Moses Okello & Tom. K. Wambi Enoch & Kasolo Ronnie Kalevu Banada & Apio Noreen Kiwa Fred & Amooti Dan Susan Luta, Bwambale Tom & Andrew Seki Sulah Mugambe & Odeke Ben Phiona Mukasa & Wandera Kevin Mugula Vincent & Jonah Lwanga Joan Nabwiire, Samson Olinga & Dhafa Charles Lule Jerry & Musa Kutosi Bbosa Roy & Erica Lola Male Duncan & Nkalubo Michael Rita Adong, Moses Okello & Tom. K. Wambi Enoch & Kasolo Ronnie Thursday 7am – 7pm Measuring Mixing Shaping Baking 8pm – 6am Measuring Mixing Shaping Baking Friday 7am – 7pm Measuring Mixing Shaping Baking 8pm – 6am Measuring Mixing Shaping Baking Saturday 8am – 5pm Measuring Mixing Shaping Baking 6pm – 3am Sunday 12 noon – 8pm Measuring Mixing Shaping Phiona Mukasa & Wandera Kevin Kiwa Fred & Amooti Dan Susan Luta, Bwambale Tom & Andrew Seki Sulah Mugambe & Odeke Ben Kalevu Banada & Apio Noreen Mugula Vincent & Jonah Lwanga Joan Nabwiire, Samson Olinga & Dhafa Charles Lule Jerry & Musa Kutosi Phiona Mukasa & Wandera Kevin Kiwa Fred & Amooti Dan Susan Luta, Bwambale Tom & Andrew Seki Sulah Mugambe & Odeke Ben Bbosa Roy & Erica Lola Male Duncan & Nkalubo Michael Rita Adong, Moses Okello & Tom. K. Wambi Enoch & Kasolo Ronnie Phiona Mukasa & Wandera Kevin Mugula Vincent & Jonah Lwanga Joan Nabwiire, Samson Olinga & Dhafa Charles Lule Jerry & Musa Kutosi Baking Kalevu Banada & Apio Noreen Kiwa Fred & Amooti Dan Susan Luta, Bwambale Tom & Andrew Seki Sulah Mugambe & Odeke Ben Measuring Mixing Shaping Baking (The teams will be inter changed so that each worker could have one Sunday off in a month). Will be communicated on Saturdays 28 Mixer Toilets Kilns Offices Offices Show room Parking space 29 Output store Shaping Disposal Area Measuring unit Input store Physical layout Output There will be various output products such as; Maxpans, Roofing tiles, Floor tiles, partitioning bricks, construction bricks, and ventilation blocks etc. 30 Location Beacon Brick Works will be located in Kayunga in Wakiso town council. This is still a growing area implying that there are still so many sources of soil from the roads being constructed and landscaping being done in various estates being developed. There are clay deposits here from the various wetlands and swamps which we can use. The presence of all these reduces on the transport costs we would have incurred thus favouring our operations. The factory will be built on three acres of land facilitating a raw materials’ store, production plant, finished goods store, parking space, offices, show room, canteen and disposal area. These are all the facilities that we need for smooth running of our operations. Though Kayunga is still a town on the rise, there are already water pipes supplying water to all the people who can afford. Water is a very crucial element in all our operations. It has been made readily available and making our operations easy and run smoothly. Kayunga has good security. Security is one of the most important issues to consider when setting up a business. In Kayunga, people look out for one another and each other’s property. This favours our operation as we are assured of security from the neighbouring people. Kayunga is not far from the main business district which is Kampala. The business will not incur a lot of costs when transporting raw materials, and finished products to the various markets and customers. This makes Kayunga a favourable location for the business. Approach to quality Quality being one of the things we emphasize on as Beacon Brick Works, we have developed a few approaches to attaining quality. We do think that quality has a lot to do with suppliers, how dependable they are, how fast they are and the quality of goods that they supply. We will visit our suppliers occasionally to evaluate their ability to still supply the business with the right amount of raw materials of good quality and on time. This will help the business to achieve quality. We also believe that standardisation is a key factor when looking at quality. We will set standards for producing our products that’s to say, standard quantities of raw materials that will be used for each unit of production and the standard procedures that will be followed when producing these products. We will recruiting efficient and capable work force. These will be sponsored to training sessions to obtain more knowledge on how to execute their tasks more efficiently and effectively. This will help the business to attain quality. Supervision and guidance of the human resource will be done especially for those workers that lack experience and knowledge in this field. This will be the duty of the various managers. This will help in our pursuit for quality. 31 Inventory management Inventory is one of the major assets of the business and this consist of raw materials, work in process and finished goods. Our location in Kayunga will have two distinctive stores, one for raw materials and another one for finished goods. This means that there will be two store keepers and both stores will be kept under key and lock at all times. This will be done with the aim of minimising stock thefts. The periodic review method of inventory management will be used where our stock levels will be constantly reviewed over a given period of time say a week. This will be used due to its various advantages like updating the records constantly. This will also be used for all kinds of inventory we have i.e. raw materials, work in progress and finished goods. Store records will be kept by the two store keepers and will be reviewed periodically by the stores’ manager as a way of monitoring the inventory getting in and out of the stores. 6. Organisational and human resource plan. Organisational structure Proprietors/ C.E.O.s General manger Human resource manager Public relations managers, welfare managers Financial manager Accountants, cashiers & book keepers Marketing & sales manager Sales & marketing personnel 32 Procurement & supplies manager Production & operations manager Store keepers, drivers & managers Production personnel, drivers, mechanics, cleaners Job descriptions and specifications General Manager He will oversee all the processes in the business and will make all major decisions in the business. He will be required to report all his findings to the Chief Executive officers about the progress of the company. Human resource manager He will be handling all interactions with personnel both inside the business and out of the business. In this department, we will have the Public relations manager who will be tasked by communicating on behalf of the business to the public. There will also be welfare manager concerned with the welfare of the employees in the business. How well are they protected, are they receiving their payment in full and on time etc. Financial manager He will be concerned with handling all finances of the company. This includes sourcing funds, investing excess funds, making profits among others. In this department, we will have the accountants, cashiers and book keepers. These will be involved in the day to day finances of the business such as receiving money, recording and balancing of books of accounts. Marketing and sales manager He will be responsible for promoting the business and its products to our potential customers. He will also be responsible for increasing sales of our products and the overall market share. Under him, there will be sales and marketing personnel who will be tasked to go to the field to promote the product and make the product available for those that wish to buy. Procurement and supplies manager He will be responsible with buying and supplying the business with all it needs from raw materials to assets and day to day necessities. Under this, we will have store keepers who will be tasked with all day monitoring of the stores and to issue out goods and also receive the ones being brought in. The store managers will also be in this department and responsible for reviewing requisitions from different departments and also reviewing store records presented by the store keepers. There will also be a driver ready to transport purchased items to the business premises. Production and operations manager He will be responsible to oversee the production process and all the operations in the business. Under him, there will be production personnel who will be directly involved in the production process, mechanics who will be responsible for maintain and repairing machines in the business. Cleaners will also be part to maintain cleanliness on the premises. Below all this, there will be two drivers responsible to transport people and all the commodities to and from the business. 33 Description of outsourced services There are services that we will outsourced from other suppliers such as; making the frames for the various products we will make from Nakawa vocational institute’s welding department and the carpentry department. We will also outsource security from Saraceen Company limited, a company which provides security services. These will mainly come in at night when there are no major activities going on at the premises. At a further time in the business, we will outsource catering services from Peace restaurant which will be brought to our premises. This will be done in a bid to reduce on the time spent by the employees on their lunch breaks. We will also outsource auditing services from qualified auditors from KPMG. These will be coming at the end of every financial year to make a thorough audit of the business’ books of accounts. This will be very helpful as a basis of making decisions for the business in future. Recruitment The proprietors together with the human resource manager will be responsible for the recruitment of employees. Recruitment will be based on the educational qualifications, a little bit of experience in some fields and the need in the business. We will not recruit if we do not entirely need someone in a specific position. Some areas require experience in the field such as; production, mechanics, procurement among others. The application process will only be followed for those workers applying for full time jobs with the business. Applicants applying for casual work will approach the department managers in person and apply. Applications will be received both personally and on the company email. Applicants will be short listed after reviewing their applications and those qualifying will be communicated to by the human resource department. Training and staff development We will have training programmes for our staff once a year for the various departments such as marketing and sales, procurement and supplies, human resource, financial and accounts manager and production and operations. Each of these will have a week’s training programme once in a year. We will also sponsor some of the outstanding employees to some summits to expand their knowledge and develop their skills. This will help them to develop in their fields and sharpen their skills. 34 7. Financial plan BEACON BRICK WORKS PROJECTED REVENUE Details 2016 (UGX) 2017 (UGX) 2018 (UGX) January - 7,500,000 8,200,000 February 5,800,000 7,700,000 9,200,000 March 6,200,000 7,000,000 12,000,000 April 6,900,000 7,005,000 22,000,000 May 8,540,000 8,600,000 32,000,000 June 9,200,000 10,000,000 15,000,000 July 12,500,000 14,600,000 32,000,000 August 18,640,000 19,000,000 36,000,000 September 25,000,000 27,236,000 50,200,000 October 26,000,000 30,271,000 54,000,000 November 20,000,000 24,350,000 40,250,000 December 19,280,000 22,600,000 30,000,000 Total 158,060,000 718,562,000 340,850,000 BEACON BRICK WORKS PROJECTED REVENUE BUDGET Details 2016 (UGX) 2017 (UGX) 2018 (UGX) Raw material supplies 40,000,000 60,000,000 57,000,000 Transport costs 9,000,000 15,000,000 14,000,000 Remuneration of workers 10,000,000 20,000,000 20,500,000 Water and electricity bills 17,000,000 40,000,000 50,000,000 Security services 3,000,000 8,000,000 8,000,000 Auditing services 5,000,000 15,000,000 15,000,000 Payment of creditors 5,060,000 18,562,000 18,000,000 Promotion and advertising 12,000,000 20,000,000 24,000,000 Loan repayment 46,000,000 46,000,000 46,000,000 Total 147,060,000 242,562,000 252,500,000 35 PROJECTED CAPITAL BUDGET UGX 2016 UGX 2017 UGX 2018 Initial capital 200,000,000 NIL NIL Additional investments Motor vehicles 113,000,000 NIL NIL Land 180,000,000 NIL NIL Additional capital Loan 500,000,000 NIL NIL NIL 883,000,000 900,000,000 993,000,000 883,000,000 900,000,000 Retained earnings Total MATERIALS BUDGET Materials 2016 (UGX) 2017 (UGX) 2018 (UGX) Soil 4,000,000 6,000,000 6,000,000 16,000,000 Clay 6,000,000 7,000,000 7,000,000 20,000,000 Cement 16,000,000 20,000,000 20,000,000 56,000,000 Sand 4,000,000 7,000,000 7,000,000 18,000,000 Starch 7,000,000 10,000,000 10,000,000 27,000,000 Firewood 2,000,000 5,000,000 3,000,000 10,000,000 Coffee husks 1,000,000 4,000,000 4,000,000 9,000,000 Total 40,000,000 60,000,000 57,000,000 157,000,000 36 TOTAL (UGX) LABOUR BUDGET 2017 2018 TOTAL PERSONNEL (UGX) (UGX) (UGX) (UGX) 1 6,000,000 8,400,000 8,400,000 22,800,000 Human resource Manager 1 4,800,000 7,200,000 8,400,000 20,400,000 Sales/marketing Manager 1 4,800,000 7,200,000 8,400,000 20,400,000 Operations Manager 1 4,800,000 7,200,000 8,400,000 20,400,000 Procurement Manager 1 4,800,000 7,200,000 8,400,000 20,400,000 Financial Manager 1 4,800,000 7,200,000 8,400,000 20,400,000 Accountants 2 4,800,000 6,000,000 6,000,000 16,800,000 Sales persons 4 7,200,000 7,200,000 7,200,000 21,600,000 Customer care personnel 3 5,760,000 7,200,000 7,200,000 20,160,000 3,000,000 3,000,000 3,000,000 9,000,000 4,800,000 4,800,000 4,800,000 14,400,000 55,560,000 72,600,000 78,600,000 206,760,000 JOB SPECIFICATION Managing Director NO. Casual employees Drivers TOTAL 2 OF 2016 37 PROFORMA PROFIT AND LOSS STATEMENT Details 2016 (UGX) 2017 (UGX) 2018 (UGX) Sales 158,060,000 718,562,000 340,850,000 Cost of sales 41,000,000 65,000,000 60,000,000 Gross profit 117,060,000 653,562,000 280,850,000 Operating expenses 130,000,000 380,500,000 200,000,000 Net profit before tax (13,060,000) 273,062,000 80,850,000 Taxes (18%) NIL 49,151,160 21,753,000 Net profit after tax (13,060,000) 223,910,840 14,553,000 Kasujja Alexander (9,142,000) 30,562,588 7,000,000 Kisaalu Gad Brian (3,918,000) 13,098,252 3,000,000 Transfer to reserves NIL 180,250,000 4,553,000 Share of profits (7:3) 38 PROJECTED BALANCE SHEET FOR THREE YEARS 2016 (UGX) 2017 (UGX) 2018 (UGX) Non-current assets Motor vehicles 113,000,000 110,500,000 109,000,000 Land 180,000,000 230,000,000 380,000,000 Buildings 102,000,000 105,000,000 108,000,000 Total non-current assets 395,000,000 445,500,000 Bank 150,600,000 270,800,000 300,040,000 Cash 8,000,000 10,500,000 20,200,000 Inventory 60,000,000 58,000,000 60,000,000 Total current assets 218,600,000 339,300,000 380,240,000 500,000,000 450,000,000 280,000,000 Creditors 16,000,000 18,000,000 20,000,000 Total liabilities 516,000,000 468,000,000 300,000,000 Working capital 202,600,000 321,300,000 360,240,000 Net total assets 97,600,000 316,800,000 677,240,000 597,000,000 Current assets Non-current liabilities Equity bank loan Current liabilities 39 Financed by; Capital 200,000,000 Equity bank loan 500,000,000 180,250,000 240,500,000 Net profit (13,060,000) 223,910,840 14,553,000 Less: drawings 100,000,000 87,360,840 422,187,000 316,800,000 677,240,000 Non-current assets Loan 489,340,000 97,600,000 40 BEACON BRICK WORKS PROFORMA CASH FLOW STATEMENT FOR THE FINANCIAL YEAR 2016 2016 (UGX) 2017 (UGX) 2018 (UGX) Receipts/ inflows 158,060,000 718,562,000 340,850,000 Salaries & wages 10,000,000 20,000,000 20,500,000 Purchases 40,000,000 60,000,000 57,000,000 Taxes (18% of sales) 28,450,800 129,341,160 61,353,000 Loan principal 40,000,000 40,000,000 40,000,000 Interest (15%) 6,000,000 6,000,000 6,000,000 Transport 9,000,000 15,000,000 14,000,000 Advertising & promotion 12,000,000 20,000,000 24,000,000 Electricity & water 17,000,000 40,000,000 50,000,000 Auditing services 5,000,000 15,000,000 15,000,000 Security services 3,000,000 8,000,000 8,000,000 Total disbursements 170,450,800 353,341,160 295,835,000 Net cash flows -12,390,800 365,220,840 45,015,000 Sales Disbursements/ outflows 41 8. Executive summary Beacon Brick Works will be a medium sized business dealing in all types of brick works such as bricks, floor tiles, roofing tiles, pavers, and face bricks etc. made from a wide range of raw materials such as soil, clay, sand and cement. It will be a partnership form of business with two proprietors that’s to say Kasujja Alexander and Kisaalu Gad Brian who will own 70% and 30% of the company respectively with a mission, “We exist to produce the best quality brick works that are strong and at affordable prices” and a vision, “To not only be the best producer of brick works in Uganda but also to be the ultimate choice for Ugandans.” The business will be located in Kayunga found in Wakiso town council a few miles away from the city centre. This is where we have land and it will be a good location for the business due to its closeness to the source of very many raw materials that will be used in the manufacture of the different products such as soil and clay. The business will have various customers mainly from the real estate industry which includes private constructors, construction companies from mainly Uganda but will also entertain those coming from beyond the country’s borders. Our market will be segmented according to the different regions i.e. eastern, central, southern, northern and western regions. The industry that we will engage in is one that has been registering slow growth in Uganda for the past close to 15 years with a few major dominants such as Uganda Clays Limited, Lweza clays and Katende brick works. We will use various strategies to beat our rivals and competition such as intensive advertisement, carrying out sales promotion, providing a wide range of products for our customers among others. We will begin by focusing on the domestic market and we do look at occupying a given recognisable percentage of the market. We also look at positioning our business as one that produces quality and long lasting products in a timely manner. Our prices will be quite affordable and our pricing decisions will be dependent on various factors such as costs incurred, demand, and economic situation in the country among others. We will try to make our products easily available to our potential customers at our different branches and our partnering hardware shops around the country. With our location in Kayunga, we will be able to set up a manufacturing plant, offices, stores for both inputs and outputs, parking and other structures which will favour the smooth running of our business. We will mainly look at various ways of minimising costs in all our operations. We greatly emphasize on quality and we will use different strategies to ensure that we achieve this such as training our employees and close supervision. Since inventory is very vital in this business, we will use a continuous review of inventory and maintain two distinct stores. The business will also have various departments such as sales and marketing, procurement, operations and productions, human resource and financial and accounting and the various jobs in 42 these departments will be well defined. The business will be structured in a way that promotes communication between the various departments for the smooth running of all operations in the business. The recruitment will be done by the human resource manager and the various managers for those that will apply for casual employment. The projected financial records in the financial plan will cover a three year period from 2016 – 2018. 43