Upload
reema-kumari
View
399
Download
0
Embed Size (px)
Citation preview
8/23/2019 Sudhir PFR
1/17
Delight Internet Caf
Jitendra Kumar
Ashish Tantubay
Sudhir Kumar
Address: sector-62 Noida, near Labour chowkinstitutional area.
8/23/2019 Sudhir PFR
2/17
INTRODUCTIONObjective of the study To earn profit at fewer investments.
To satisfy our customers providing best quality service at effective price.
Providing the service at low cost by providing the best quality at affordableprice.
To know a fair return on the capital invested by the owner .
Project rationale Internet represents so much potential .
The demand for efficient Internet infrastructure is growing rapidly.
Entering into web related business activities, like web site creation, softwaredevelopment.
Internet demographic becomes more mainstream .
Proposed capacity The project is based on 21 computers.
Total project cost The total cost of the project is approximately Rs.1.110 million.
8/23/2019 Sudhir PFR
3/17
Name of the business
The delight internet caf located in sector-62 Noida near labour chowk,
institutional area.
Proposed Location
Proximity to the majority of people living are from middle income group.
Proximity to Private hostels setup in different areas.
Low cost rent Rs. 4000/- per Marla.
High visibility.
Services Proposed internet caf will provide full access to the resources of internet
and other online services, printing, composing, scanning, fax.
unique services of Video/Audio Chat.
8/23/2019 Sudhir PFR
4/17
TECHNICAL FEASIBILITY
Location of the project
Unique Services
Quality of Service
Equipment Requirement
(1) Furniture & fixtures
Land & building requirement
Human resource management
Utilities requirement
8/23/2019 Sudhir PFR
5/17
MARKET FEASIBILITY
TARGET CUSTOMERS
Students
Business people
Middle Income Groups
Private Hostels
MARKET NEED The popularity of internet continues to grow at an exponential rate.
Easy and affordable access is quickly becoming a necessity of life.
Public wants access to the methods of communication and volumes ofinformation now available on the internet.
MARKET TRENDS More than 90 percent of visitors of the cafes and clubs are Youngsters.
sole objective to get to these is to get enjoyment.
8/23/2019 Sudhir PFR
6/17
Continuous
MARKETING
Marketing will play an important role in success of the project.
product differentiation.
A special service of video chat facility is going to be offered by the
proposed project. To build an image of a reliable and excellent Internet service, extensive
promotion in the locality near the project will be done by use of print media
and billboards.
8/23/2019 Sudhir PFR
7/17
FINANCIAL PROJECTION
CAPITAL OUTLAY
Fixed capital 918200.
The total working capital of the company is Rs.192000.
the total cost of project works out to Rs.1110200.
Means of finance
Promoters capital Rs.1110200 which is equally divided in
partnership i.e. 370067*3.
8/23/2019 Sudhir PFR
8/17
Key Assumption
FINANCIAL ASSUMPTIONS: under this the project life is for 5years, equity is 100% & discount rate is 20%.
PRODUCTION ASSUMPTIONS:
No. of computers 21
Total capacity per day(hours) 240
Maximum capacity per year 86400
Capacity utilization (year 1)% 70%
Capacity utilization (year 1) hours 60480
Capacity growth rate per year % 5%
Maximum capacity composing/pages/day 100 First year capacity 20%
Increase in composing capacity 5%
First year capacity web developing/web/year 5
8/23/2019 Sudhir PFR
9/17
Continuous
OPERATING ASSUMPTIONS:
Shift per day 1
Hours operational per shift 12
Days operational per month 30
Days operational per year 360
Pre-operational period 1
ECONOMY RELATED ASSUMPTIONS:
Electricity charges per month/ year 25212
Electricity growth rate 10% Wages growth rate 10%
Equipment maintenance growth rate 2%
8/23/2019 Sudhir PFR
10/17
DEPRECIATION EXPENSE ASSUMPTIONS
Computer equipment 20%
Furniture-fixtures 20%
Pre-operation 20%
EXPENSE ASSUMPTIONS Internet connection charges year 1 300000
Connection type 512kbps
Connection charges per month 25000
Composing charges(% of composing sales) 50%
Web development charges(% of web sales) 50% Internet connection charges(decrease rate) 1%
Equipment maintenance(% of Internet sales) 2%
Prepaid building rate(months) 12
Rent rate per Marla 4000
sq. ft in per Marla 225
Rent growth rate 10%
Insurance rate(% of net fixed assets) 2%
Marketing & selling expense(% of sales) 2%
Taxes 20%
Printing expense(% of printing price) 50%
8/23/2019 Sudhir PFR
11/17
REVENUE ASSUMPTIONS
Video/audio chat price/hour 2
Internet plain price/hour 20
Plain Internet usage 60%
Video/audio 40% Internet sales price decrease rate 0%
Printing revenue(% of Internet sales) 10%
Fax revenue(% of Internet sales) 3%
Composing price 20
Web price 10000
8/23/2019 Sudhir PFR
12/17
FINANCIAL ANALYSIS
Income statement:
Year 2012 2013 2014 2015 2016
Total revenue 1647533 1790928 1984323 2147718 2311114
Total COGS 722651 727942 785502 828091 870708
Gross Profit 924882 1062986 1198821 1219627 1440406
Operating expenses 354251 370552 388293 407618 420684
Operating profit 570631 692434 810528 912009 1011722
Non-operating profit 254171 273493 290986 310033 330757
PBT 316460 418941 519542 601976 680965
PAT 253168 335153 415633 481580 544772
8/23/2019 Sudhir PFR
13/17
Balance sheet:
Year 2012 2013 2014 2015 2016
Total current asset 62982 1122560 1691946 2322665 3011216
Net fixed asset 712160 534120 356080 178040 0
Total asset 1364242 1673480 2059226 2503605 3011216
Total liabilities 444954 419040 389151 354647 314389
Total equity 919288 1254440 1670075 2151657 2696427
Total liabilities & asset 1364242 1673480 2059226 2503605 3011216
8/23/2019 Sudhir PFR
14/17
Cash flow:
Year 2012 2013 2014 2015 2016
Total operating activities 419004 522353 602836 668783 731971
Total financing activities -18326 -47034 -53121 -60059 -67969
Total investing activities - - - - -
Net cash 400678 457319 549715 608724 664002
Cash balance brought
down
- 400678 875997 1425712 2034436
Cash carried forward 400678 875997 1425712 2034436 2698437
8/23/2019 Sudhir PFR
15/17
Ratio analysis
Gross profit ratio
Net profit ratio
Asset turnover ratio
Return on owners equity ratio
Cash ratio
Return on investment ratio
8/23/2019 Sudhir PFR
16/17
CONCLUSION After making this report we have faced real environment stress
in real business.
This research work has enabled us to gather a lot of
information about the cafe business.
Projected Balance Sheet, Projected Income, Projected Cash
Flow and other major financial ratio calculation it can be said
that the project is very much feasible, having good
profitability.
The financial and economic feasibility of the project is well
established on the basis of estimates and projections.
All the assumptions and basis of estimation are on the
principle of conservatism and prudence.
it cane concluded that the business has a high potential.
8/23/2019 Sudhir PFR
17/17