全自动动态染毒柜商业计划WORD.doc

Guangzhou JiuFang Electronics Co., Ltd

Business Plan

Address: Rm605, Bldg B, Quanxin Business Center, 102 Liwan Road, Guangzhou, Guangdong
Contact: Wang Yonggang
Tel:
Mobile:

April of 2023
Statement: This Business Plan is submitted under confidentiality, the content of which is completely genuine and reliable. The author reserves the proprietary rights of the Business Plan. Without permission, nobody shall in any manner reproduce, use, copy or distribute this Business Plan.
Contents
1. OVERVIEW 1
2. DESCRIPTION OF COMPANY 2
2.1 Company Background 2
2.2 Company Purpose & Strategic Objectives 3
2.3 Company Status Quo 3
2.4 Key Positions in Company 4
2.5 Partners 5
3. DESCRIPTION OF PRODUCTS 6
3.1 Products & Technology 6
3.2 Advantages of Products 8
3.3 Technical Advantages & Holding Strategy 10
4. MARKET ANALYSIS 12
4.1 Market Scale 12
4.2 Description of Market Segmentation & Customers 14
4.3 Analysis of Competition 16
4.4 SWOT Analysis 18
4.5 Entry Barriers 18
4.6 Analysis of Risks 19
5. MARKET STRATEGIES 20
5.1 Target Market 20
5.2 Market Positioning 21
5.3 Pricing Strategies 21
5.4 Sales Channel 22
5.5 Advertisement/Promotion and PR Activities 23
5.6 Sales Target & Cost Budget 23
6. PRODUCTION OPERATION MANAGEMENT 25
6.1 Production Operation Flow 25
6.2 Infrastructure & Equipments 25
6.3 Analysis of Production Cost 26
6.4 Implementation Plan 27
6.5 Environmental Influence & Quality Control 27
7. ORGANIZATION STRUCTURE PERSONNEL MANAGEMENT 28
7.1 Organization Structure 28
7.2 Personnel Arrangement & Salary Plan 29
8. CAPITAL DEMAND 31
8.1 Financing Plan 31
8.2 Use of Funds 31
8.3 Repayment Plan 32
9. FINANCIAL ANALYSIS 32
9.1 Basic Assumptions 32
9.2 Financial Indicators 33
9.3 Financial Statements 33

9.4 Sensitivity Analysis 34

1. Overview
This project is made on the basis of present Guangzhou Jiufang Electronics Co., Ltd. Guangzhou Jiufang Electronics Co., Ltd is specialized in research, development, production and sales of laboratory equipments. Currently the company has developed seven series of laboratory equipments and various laboratory fittings and accessories, especially the automatic dynamic inhalation chamber, which is the hi-tech product with the highest technological content, a product that fills the national and international market gap in this area. This project aims to seek project financing of US$2 million for automatic dynamic inhalation chamber for the purpose of large-scale production and instant penetration into the market.
The digital automatic dynamic inhalation chamber is the special experiment apparatus for animal inhalation of toxin. In the production and living environment, many toxins enter into human body through aspiratory channel, such as the case of the global epidemic SARS. Following improvement of living standard, health has been the focus of concern and the target of pursuit of the people and the requirements for the institutions engaged in disease treatment and prevention. Currently, there are several hundred of toxicological labs in the domestic government departments, testing organizations, hospitals and universities, which carry out many toxicological experiments. The animal inhalation equipments are the essential fittings for such experiments, the demand for which reaches over 1,000 sets in China at present stage. However, in the current market no mature products are available. In 2023, a German company developed dynamic inhalation equipment for the Disease Prevention and Control Center of the State Administration of Labor. That equipment is still under maturity, with many parameters unable to meet the experiment requirements, yet its cost reaches up to RMB2,000,000. It is apparent that the market demand for dynamic inhalation chamber is urgent.
Jiufang has developed the dynamic inhalation chamber that uses computer system to automatically and precisely control the inner air pressure dynamic balance to maintain the oxygen content in the chamber, so that the ratio of mixture of the test subject and the air remains the same. Thus the parameters like inhalation density become controllable. According to the latest research made by Guangdong Science and Technology Information Institute (the state class A information unit), ended October 2023, in China there was no other product similar to dynamic inhalation chamber (See the attachment for the report), and currently no information on the similar product is available in the world. The core technology of dynamic inhalation chamber has been patented, the patent holder being Wang Yonggang, legal representative and General Manager of the company. Also the core technology of the product is under possession of the shareholders of the company, thus in a quite long period in the future, there is no concern of loss of technology and leave of personnel.
This project is highly profitable, with high risk-resistant potential, complying with the China market demand and the state policy. It is preliminarily estimated that within five years the NPV may reach RMB49,221,592元, IRR at 61.6%, investment recovery period being 2.12 years. The additional investment will take the form of long-term loan, for which the company will pay fixed annual return at 4.6%, and the principal of which will be repaid six years later.

2. Description of Company
2.1 Company Background
Guangzhou Jiufang Electronics Co., Ltd was established in 1996, with registered address at Rom 605, Building 12, No. 102 Liwan Road, Guangzhou, with registered capital RMB500,000.
The company engaged in IT industry at the establishment. In the beginning of 2023, the company started to enter the field of laboratory equipments, developing the project of dynamic inhalation chamber. The company has developed seven lines of laboratory equipments and the parts and accessories, including modular laboratory equipments, steel structure laboratory equipments, C-shape structure laboratory equipments, wooden structure laboratory equipments, steel/steel-wood toxin exhausting chamber (ventilation chamber), toxicological laboratory equipments and animal room equipments etc.
The structure of shares of the company is as in Table 2-1.
Table 2-1 Structure of Shares of Guangzhou Jiufang Electronics Co., Ltd
Name of Shareholder
Position
Percent of Share Equity
Wang Yonggang
General Manager
50%
Wei Hengyong
Chief Engineer
25%
Chen Wuke
Project Director
25%
2.2 Company Purpose & Strategic Objectives
Company purpose: To specialize in research, development and promotion of laboratory equipments, to offer safe, efficient and complete basic conditions and means for various scientific experiments, to contribute to development of science, to create the best welfare for the employees, to make return for the investors.
Strategic objectives: To instantly industrialize the products in the near future with effect of scale in the market; to enhance technology accumulation and R&D to become the major provider and standard formulator in the domestic field of laboratory equipments within 1~2 years; to enter the international market with the knockout product dynamic inhalation chamber, and to finally become an internationally competitive hi-tech equipment manufacturer.
Company philosophy: Good products for good feelings.
2.3 Company Status Quo
Currently the company has over 40 employees in laboratory equipment planning, development, production and sales. Their functions are as in Fig 2-1.
The Inhalation Equipment Dept is responsible for research and development of inhalation chambers, the most vigorous and fastest growing department in the company. In order to develop dynamic inhalation chamber, the Inhalation Equipment Dept has set up the R&D Team, which is the foundation and driving force of growth of the company, consisted of 8 members, including 3 experienced software and hardware development engineers and plotting designers, 2 planning personnel and 1 installation personnel. The General Manager and the Chief Engineer are respectively the Team Chief and the Vice Team Chief. The complete division of functions ensures smooth R&D of dynamic inhalation chamber.
The Lab Furniture Dept is responsible for designing and planning laboratory furniture products. This department has ever designed customized laboratory equipments with international integrity for the clients in the industries of medical treatment, medicine, sanitation, foods & beverages, and fine chemicals etc.
Guangzhou Jiufang
Aftersales Service Dept
Engineering
Lab Furniture Division
Inhalation Equipment Dept
Fig 2-2 Organization Structure
The Engineering Dept is responsible for laboratory furniture installation and test-run. The services offered by the experienced technicians in these departments have won high recommendation from the clients. The Aftersales Service Dept is the window department of the company, mainly responsible for dealing with the opinions, suggestions and complaints, regularly calling back to clients to obtain the information of clients’ demands and changes of demands and to feed back to the company, so that the company is able to understand the market and take effective actions.
Fig 2-2 indicates the company’s Organization Structure.
2.4 Key Positions in Company
Wang Yonggang: General Manager, graduated from Huangzhong College of Science and Technology in 1984 (now Huazhong University of Science and Technology) in Automation. From 1984--1991, worked in Guangdong Provincial Machinery Research Institute for CAD research, experienced in machinery electronic automation. In 91, started to initiate business of CAD products development, turning the theoretical knowledge into advanced practical products, experienced in theory and practice. In 2023, started to engage in R&D of automatic dynamic inhalation chamber, responsible for overall implementation of plan.
Wei Hengyong: Chief Engineer for R&D, graduated from Guangxi Machinery University in. 1987, then worked in Guangxi Guilin Forestry Machinery Group in research of machinery design for 13 years, with sufficient theoretical knowledge. In 2023 jointed Leimengte Company, a Singapore company famous in the laboratory furniture, as Chief Engineer, responsible for R&D of inhalation chamber, with authoritative influence in technical research of dynamic inhalation chamber. In 2023, joined Jiufang as Chief Engineer, responsible for technical research of machinery structure of automatic dynamic inhalation chamber.
Chen Weike: Project Director of dynamic inhalation chamber, graduated from Nanking College of Polytechnics in 1989 (now Southeast University) in Automation. After graduation, worked in a leading computer company in Shenzhen for computer control and maintenance, very familiar with computer industry, specialized in computer automation. In 2023, took charge of development and implementation of automatic dynamic inhalation chamber, responsible for technical research of electric control.
2.5 Partners
The company has long and friendly partnerships with many famous universities, research centers and hi-tech enterprises to follow up the hi-tech research results and development process. The partners include Guangdong Disease Prevention and Control Center Toxicology Institute, Guangdong Toxicosis First-Aid Toxicology Research Office, Guangzhou Chinese Medicine University, Guangzhou First People’s Hospital, Guangxi Zhuang Nationality Autonomous Region Disease Control Center and Zhejiang University Medical College etc. With in-depth assistance of partners, our company applies the new technology of electronics, computer and machinery to product functional design, and our equipments are tested through clinical inspection to meet the client’s practical demands.

3. Description of Products
3.1 Products & Technology
In the seven lines of products, the toxicological laboratory equipments, especially the second generation of L-RD digital automatic dynamic inhalation chamber, are hi-tech products integrated with multiple disciplines (including toxicology, control theory, computer control, communication, machinery, hydraulics, pneumatics and optics), which are of high technical barrier and attractive market prospects. These products are the core products for which our company is seeking financing to further improve to realize industrialization.
Our digital automatic dynamic inhalation chamber is the experiment device for animal inhalation. The toxicology on animal inhalation experiment requires observation of the experiment animals to obtain the experiment data of physiological and pathological changes of experiment animals in a simulated environment within specific period after inhalation of toxic substances of certain concentration, and to obtain the data of concentration of toxin in the experiment air environment. The core for this aim is how to control the volume of toxin in a simulated air circulating environment to guarantee relatively constant and even toxin concentration, or the controllability of inhalation concentration, so as to realize dynamic balance of parameters of oxygen content, air pressure, temperature and humidity in the experiment environment.
The second generation of L-RD digital automatic dynamic inhalation chamber are based on modular structure, consisted of five parts, including control, implementation, experiment, feedback and post-treatment. Fig 3-1 is the diagram of working rationale of this device, the core of which is the SCM and control program in the console ①. First, the program calculates the percentage of solution and air volume based on the preset inhalation concentration and parameters of solution ratio and sends order to the solution pump③ and air valve④. The solution pump used in this device is high-precision pulse quantitative pump, which pumps out certain amount of solution upon receiving a pulse④. The pumped solution is mixed with air at the atomization nozzle⑥, and transmitted in the form of mist into the inner tank⑧ containing experiment animals. The air exhaust system⑩ ensures the negative air pressure to keep circulation of air in the inner tank. The drainage system⒃ drains the animal excretion and mixed condensed mixed air. The flow meter⑤ feeds back the air flow volume to the console in a real-time manner, and the console relies upon such feedback signal to adjust air valve and the pulses of solution pump in a real-time manner, thus a closed control system is formed to ensure that the concentration of the mixed air entering the inner tank reaches the preset value. The solution detector ② sends signal to the console when the solution is used up, and the console gives alarm after receiving such signal to remind the operator to add solution. The temperature and humidity detector⑨ reports the temperature and humidity of the inner tank to the console, displayed on the control panel. The console has standard interfaces to connect comp