Project Feasibility Study on Cycle Courier Service

CycleCourierservice® 1 Feasibility Study

Project Feasibility Study on

CycleCourierservice®

Supervised By: Ms. Jafrin Sultana Assistant Professor Dept. of Business Administration Dhaka City College

Submitted By: Group: Pathshala (06) Section: A

th

11 Batch BBA


L ette tterr of T r ans ansmi mi ttal

May 6, 2013 Ms. Jafrin Sultana Assistant Professor Department of Business Administration Dhaka City College Dhanmondi, Dhaka. Subject: Submission of Feasibility Study on CycleCourierservice®

Dear Madam, We’ve pleasure in submitting the feasibility study on CycleCourierservice®, as required by you. This report contains the managerial aspects, market and demand analysis, technical analysis, financial aspects, economic and ecological analysis of the cycle courier service in Dhaka city. As a green business idea, we’ve we’ve choose cycle courier service. We think this business will provide more customize service service profitably for customer and contribute to the welfare of society. society. We hope you find this report satisfactory. satisfactory. Respectfully submitted


Acknowledgement:

Thanks to Almighty Allah, we’ve successfully completed the business plan on Cycle Courier Service. A special note of thanks to Ms. Jafrin Sultana, Assistant Professor of Dhaka City College and Md. Shahinur Sobhan, Assistant Professor of Dhaka City College, for their expert guideline . A business report can’t be done only single effort, we are cordially thanking to those people who are not in focus but give enormous effort i.e. our family member by helping us.

We would like to thanks Quazi Enterprise to give enough time and patience to make this report softcopy into hardcopy.


Table of Contents Executive Summary ...................................................................................................................................... 8 Objective of the Report ................................................................................................................................. 9 Methodology ................................................................................................................................................. 9 Primary Data ............................................................................................................................................. 9 Secondary Data ......................................................................................................................................... 9 Mission ........................................................................................................................................................ 11 Vision .......................................................................................................................................................... 11 Objective ..................................................................................................................................................... 11 Business Summary ...................................................................................................................................... 12 Firm Ownership .......................................................................................................................................... 12 Management Structure ................................................................................................................................ 13 Personnel Plan............................................................................................................................................. 14 Market and Demand Analysis ..................................................................................................................... 16 Market Analysis ...................................................................................................................................... 16 Market Analysis .......................................................................................................................................... 17 Trend Analysis ............................................................................................................................................ 17 Elasticity of Demand ........................................................................................................................... 19 Market Growth .................................................................................................................................... 20 Market Need

20


Technical Arrangement ........................................................................................................................... 26 Location and Site ........................................................................................................................................ 27 Start-up Summary ....................................................................................................................................... 30 Start-up .................................................................................................................................................... 31 Start-up Funding ..................................................................................................................................... 31 Break-even Analysis ................................................................................................................................... 32 Break-even Analysis ............................................................................................................................... 32 Net Profit Monthly ...................................................................................................................................... 33 Payback Period (Discounted) ...................................................................................................................... 34 Accounting Rate of Return (ARR).............................................................................................................. 34 Projected Profit and Loss ............................................................................................................................ 35 Pro Forma Profit and Loss ...................................................................................................................... 35 Pro Forma Cash Flow ................................................................................................................................. 36 Pro Forma Balance Sheet ............................................................................................................................ 37 Economic Analysis ..................................................................................................................................... 40 Ecological Analysis .................................................................................................................................... 40



Introductory Part


Executive Summary CycleCourierservice® is a bicycle based courier service in Dhaka metropolitan city, catering to financial institution, Online shop, Industries and Professional & Household customers. The CycleCourierservice® can transport documents as well as parcels to clients. Online shop and financial institution are the primary group of customers. As a green business CycleCourierservice® will satisfy its customer and it’s an eco friendly business project so it can be brought revolutionary change in courier service industry. The CycleCourierservice® will offer reliability and industry insight to corporate, customers, enabling it to provide superior service relative to the current service providers. This will allow the company to rapidly gain market share. Profitability will be reached by month nine, and revenue for year three will be very comfortable.


Objective of the Report The objectives of the report are the following 1. 2. 3. 4. 5.

To gather knowledge about business report writing To learn how to maintain a project on green business idea To gather knowledge practically on report writing by group work. To explore the information and idea to get the best idea and work on it. Introducing with business report writing criteria and content

Methodology Primary Data Primary data is collected by oral conversation with different retail shop which is connected with relevant sector.

Secondary Data The secondary data is collected from different organizations’ website, internet, search engine etc. the followings are the secondary source of data.


Management Aspects


Mission CycleCourierservice®’s mission is to provide online b2c and c2c shop and Dhaka metropolitan corporate house with an environmentally friendly, expedient delivery service. We exist to attract and maintain customers. When we adhere to this maxim, everything else will fall in to place. Our services will exceed the expectations of our customers.

Vision Our vision is to spread CycleCourierservice® to most of the cities in Bangladesh within 10 years.

Objective The objectives of the report include: 1. 2. 3. 4.

To provide courier service with affordable price. Providing fast delivery with priority basis. Achieving target level of delivery. Customer or clients satisfaction


Business Summary The CycleCourierservice® is a bicycle courier service that serves the online b2c and c2c firms and corporate house of Dhaka Metropolitan city. The firm offers a document & parcel delivery service for financial institution, corporate house and city dwellers. The firm can offer a scheduled pick up as well as a spontaneous run. Within nine months the business will be profitable.

Firm Ownership The firm will be a partnership firm and registered under section 58, chapter vii, Partnership Act, 1932. The firm owned entirely by Md. Ariful Haque, Tahmina Akter, Wahid Hossain, Shams Zerin & Shayla Sultana. The contractual relationship among partners will be equal partnership i.e. partners contribute and share equally in investment and profit of the firm.


Management Structure

Managing Director & CEO

Network Engineer

Operations Executive

Order receiver (Page Admin)

Expert Messengers

Financial Executive

Marketing Executive

Junior Executive

Messengers

In management structure, the partners are participating without remuneration.


Personnel Plan The CycleCourierservice® will consist of Partners of firm completing HR functions, financial functions, and general business management. The firm will hire a full-time dispatcher and eight bicycle messengers. While bicycle messengers seem to be transient, the training of a new one is relatively quick and cheap, so if one leaves, he/she can be replaced quickly.

Personnel Plan Year 1 Network Executive Cum Order Receiver

৳ 240,000

Marketing Executive

৳ 240,000

Messenger

৳ 144,000

For first four years firm’s payroll plan will be unchanged. Firms will recruit new messenger s as per need. The 10 messengers are permanent. And part time messengers will be recruited as per heavy delivery order. The part time messengers will be paid weekly basis. They are paid tk. 60 per hour of work.


Marketing Aspects


Market and Demand Analysis Market Analysis The courier business is related to service business. Now a day the term courier is widely used in business world. Financial institutions, firms, professionals, bu siness persons, households’ uses courier to send their need documents, gift, samples, passports, medicine etc with in very short time. Bicycle courier service will open new experiences of every business person, professionals, institutions and assorted customer to send their parcel within very short time and very cheap rate. Bicycle courier service primarily serving the financial institution and online based business of all over Dhaka city. This is a particularly attractive segment because financial institutions and online shopping have a constant need for delivery services. Most institutions have a constant need for delivery services to one branch to another branch and one institution to another institution of financial institutions and b2c and c2c online shopping business. Most institutions and online shopping business are sending things constantly during the day. Bicycle courier will be able to set-up contracts with organizations and online business to provide multiple scheduled pick-ups each day. The Bicycle Courier service also serves non-financial institutes customers who are in need of a courier service. In addition to document, the Bicycle courier can transport small parcels, gift, samples, passports, medicine etc. within the Dhaka city firstly. Bicycle Courier will serve three distinct groups. The first group of customer: financial institutions. This will be the group that is targeted primarily. Financial institutions are constantly in need of document delivery to branch to branch. It is may be to clients, other financial institutions, Bangladesh Bank or to corporate branch. On the other hand the online shopping business also need to delivery their product


Market analysis (pie)

Profesionals and households 12%

Financial institutions 28%

Industries 27%

online b2c and c2c 33%

Market Analysis Potential customers

Growth

Year-1

Year-2

Year-3

Year-4

Year-5


Trend Analysis 120000 100000 80000 d n a m 60000 e D

Demand Linear (Demand)

40000 20000

y = 6986.3x + 64079 R² = 0.9247

0 0

1

2

3

4

5

6

Year

The R-squared value indicates how closely trend line follows data; the closer its value is to 1, the closer it follows data. Here, R² = 0.924 so it is much closer to 1.The Linear Equation, y = 6986.x + 64079 shows the a= 64079 and b= 6986.


Elasticity of Demand From 2005, the document delivery market in Dhaka alone achieved million of revenue. In Dhaka city there are situated the head office of almost every business and financial organizations there need to delivery important document to one branch to another branch. So the demand of CycleCourierservice® will gradually increase constantly for the online shopping business now a day it become most popular to the customers. It saves time and cost. For the reason the targeted market will expand in very future. Online c2c shopping site faces problems of delivery. They feel insecurity to collect the purchased product. B2b types online shopping business also faces problem to deliver the item sold in short time. Many buying house also send their samples to their prospected customers.

CycleCourierservice® is here for solving those types of problems. Provides all the documents, parcels, gifts, and online shopping delivery services in the Dhaka city area with very short time relatively low price with full of reliability. Probable demand estimation chart is for five financial year of CycleCourierservice®. Y axis shows the delivering every parcel delivery in a year.

90000 80000 70000

financial institution

60000

Online b2c and c2c service

50000

assorted custommer


Market Growth CycleCourierservice® is target basically financial institutions and online shopping firms and other assorted business the market must grow in significantly. The market may grow 10% for financial institutions, 15% for online shopping and 6% for all other business. Since 2005 the courier service is increasing day by day.

Market growth 16 14 12 10 8 6 4 2 0 Financial institutions

Figure: Market Growth

Online shopping

Assorted customers


Service Business, Competitor Analysis There are approximately 20 different delivery services in the Dhaka city area, they provide courier or messenger services. They use cars as the means of transportation. In general, the bicycle messengers are less expensive because they have lower overhead. In the heart of Dhaka city, the bicycle messengers can be as fast as or faster than the car-based courier services because of all the automobile traffic.

There are five different companies that target financial organizations and online shopping industries by catering to their special needs. All of these are car-based services.

In according to other, all other courier service company there may face the problems of traffic jam, threat of political violence. For these reason there faces insecurity of delivering the important documents timely and delivering online shopping products within very short time. For that reason the organizational works may stop for a little time which directly affects the total economic development of a country. On the other hand CycleCourierservice® low cost, convenience and reliable to all parties because it must registered under the post office (amendment) Act 2010.

Positioning/Competitive Advantage CycleCourierservice® will position them as a professional, reliable delivering service for the Dhaka. Financial institutions and online shopping business require a delivery service as it is more efficient to have documents delivered to other branch or corporate office than for them to make the delivery themselves. This positioning will be achieved by leveraging CycleCourierservice®’s competitive




 



Pricing: The pricing model will be flexible; it can be either a par delivery charge or a monthly subscription based on the number of pickups during the time period. Distribution: CycleCourierservice® will service the downtown Dhaka community. Advertising and Promotion: A multi-faceted campaign will be used to accomplish the stated marketing objectives. Customer Service: CycleCourierservice® recognizes that superior customer service is a necessary characteristic in order to gain market penetration.

Sales Strategy CycleCourierservice® recognizes that it is difficult to break into many financial and online shopping businesses and displace their current service provider and will offer a 20% discount for a month’s worth of services. While this is a bit of a hit in terms of profitability, it is only a short-term concern. The longterm gain is securing a repeat customer.

In addition to this economic incentive, The CycleCourierservice® will employ the marketing person’s powers of persuasion when they are speaking with prospective clients and firms. Marketing force will directly target the company's reliability and fool-proof back-up systems.

SWOT Analysis The following SWOT analysis captures the key strengths and weaknesses within the CycleCourierservice® and describes the opportunities and threats facing outside of the CycleCourierservice®.


Opportunities  The continual need for document delivery by CycleCourierservice®.  The increasingly developed infrastructure for bicycles.  Huge turnover may contribute to economical development of a country.

Threats o High turnover within the messenger industry. o Covering only the Dhaka city area. o Lack of trust an important factor of being a start-up. o Electronic filing. o Technology use.

Service Offering 

CycleCourierservice® will provide a bicycle messenger service that targets basically financial institutions

and

online

shopping

business.

The

service

can

be

used

to

serve

by

CycleCourierservice®.  For financial institutions to transport documents to a client or other branches of same institutions as well as to other financial organization.

 In addition to responding to immediate calls for delivery, CycleCourierservice® will set up a payment basis with financial organization for a regular pick up every day to deliver documents and parcels.  Although CycleCourierservice® will target to delivery financial and online shopping service. It will accept jobs from other companies, business organizations, professionals and individuals that


Critical Issues CycleCourierservice® is still in the speculative stages as a start-up organization. The critical issues that it faces are: The need to take a conservative approach to expansion. Expansion must not occur for the sake of growth in itself, but should occur because the customers will be better served.


Technical Aspects


Technology For CycleCourierservice, often some important technologies are available. We use technology for delivery purpose. 1. Messengers use Google map on their smartphones and find the destination. 2. Messengers can contact with destination point through their phone. 3. Customers can order through online via phone app or web browser. Or they can call our hot number. 4. We maintain a website and everything will be monitor by network manager. Customer can chat with network manager throw our chat box. 5. Customer can track their delivery through our website. Because messenger will monitor by network manager through GPS On their phone.

Technical Arrangement Satisfactory arrangement must be made to obtain the technical know-how needed for the proposed service process. Our technical arrangement to serve the customer with more efficient and effective way, the following arrangement is ready to delight customer. 

Collaboration with network support provider to our website and cellular network with teletalk internet and cellular line.  The period of collaboration agreement will be ten years.  A server will be used to keep the information through online  GPS Tracking device is to be used to monitor the delivery


For regular collection on monthly basis, please contact our sales for option price & service option. Zone A

–

up to X km

1. Green – Collection before x hour, delivery by the day ends x hr 2. Yellow – Collection before x hour, delivery by the day ends x hr 3. Red Hot! – Collection before x hour, delivery by the day ends x hr Zone B

–

up to K km

4. Green – Collection before x hour, delivery by the day ends x hr 5. Yellow – Collection before x hour, delivery by the day ends x hr 6. Red Hot! – Collection before x hour, delivery by the day ends x hr Zone C

–

up to K km

7. Green – Collection before x hour, delivery by the day ends x hr 8. Yellow – Collection before x hour, delivery by the day ends x hr 9. Red Hot! – Collection before x hour, delivery by the day ends x hr Zone D

–

up to K km

10. Green – Collection before x hour, delivery by the day ends x hr 11. Yellow – Collection before x hour, delivery by the day ends x hr 12. Red Hot! – Collection before x hour, delivery by the day ends x hr


Proximity to Employee and Market The service point or business hub will be proximate to the employee and messengers. Due to its business nature its totally market or customer oriented. The business will be in commercial and business oriented zone of Dhaka Metropolitan city.

Governmental Policies: It’s a green business, so government encourages us to operate it without any regulations. The only courier service related regulations are implied.

Machines and Equipment There will be following machine and equipment required for the business office branch. 1. Server for recording data and maintain the communication to the clients. 2. GPS Tracking device 3. Bicycle related equipment

Project Charts and Layout Project charts and layout is very important issue to both service or product oriented business. The following project charts and layout is designed to delivery service.


Financial Aspects


Start-up Summary CycleCourierservice® will incur the following start-up costs: 



Office furniture including: two desks, two chairs, and two file cabinets. Two computer systems including a printer, IPS & UPS for power cut, CD-RW, and a broadband Internet connection.



Two phone lines.



Fax machine and copier.



Development of a website that allows delivery orders to be placed online and received every five minutes.



Legal fees for the incorporation of the f irm.



Symphony W30 smartphone with teletalk 3G. Ten handsets will be needed initially.



Messenger bags with firm logo.

START UP


Start-up Requirements Start-up Expenses Legal

Stationery etc. Brochures Consultants

Amount ৳ 550,000.00 ৳ 10,000.00 ৳ 2,000.00 ৳ 20,000.00

Insurance

৳ 0.00

Rent

৳ 0.00

Research and development

৳ 0.00

Expensed equipment

৳ 0.00

Other

৳ 18,000.00

Total Start-up Expenses

৳ 600,000.00

Start-up Assets Cash Required

৳ 600,000.00

Other Current Assets

৳ 0.00

Long-term Assets

৳ 3,400,000.00

Total Assets

৳ 4,000,000.00

Total Requirements

৳ 4,600,000.00

Start-up Funding Start-up Expenses to Fund

৳ 600,000.00


Total Liabilities

৳ 2,100,000.00

Capital: Planned Investment Md. Ariful Haque

৳ 500,000.00

Shayla Sultana

৳ 500,000.00

Shams Zerin

৳ 500,000.00

Wahid Hossain

৳ 500,000.00

Tahmina Akter

৳ 500,000.00

Additional Investment Requirement Total Planned Investment Loss at Start-up (Start-up Expenses)

৳ 0.00

৳ 2,500,000.00 ৳ 600,000.00

Total Capital

৳ 1,900,000.00

Total Capital and Liabilities

৳ 4,000,000.00

Total Funding

Break-even Analysis

৳ 4,600,000.00


৳ Sales

Total Revenue

Breakeven point

Total Cost

Fixed Cost

৳ 458,000

20000

Unit

Figure: Break-even Analysis

Net Profit Monthly

Net Profit Monthly ৳ 300,000


Payback Period (Discounted) Calculation of Discounted Payback Period Year

Cash Flow

Present Value @10%

Cumulative Net Cash Flow after Discounting

0

-৳ 4,000,000.00

- ৳ 4,000,000.00

- ৳ 4,000,000.00

1

৳ 303,666.00

৳ 276,060.00

- ৳ 3,723,940.00

2

৳ 477,794.00

৳ 394,871.07

- ৳ 3,329,068.93

3

৳ 1,373,352.00

৳ 1,031,819.68

- ৳ 2,297,249.24

4

৳ 3,364,191.00

৳ 2,297,787.72

৳ 538.48

Discounted Payback Period = A + B/C Where, A = Last period with a negative discounted cumulative cash flow; B = Absolute value of discounted cumulative cash flow at the end of the period A; C = Discounted cash flow during the period after A.

     

|৳ | ৳ 


Projected Profit and Loss Pro Forma Profit and Loss Year 1

Year 2

Year 3

Year4

৳ 5,274,813

৳ 6,857,257

৳ 8,914,434

৳ 10,697,321

৳ 263,741

৳ 342,863

৳ 445,722

৳ 534,866

৳ 0

৳ 0

৳ 0

৳ 0

৳ 263,741

৳ 342,863

৳ 445,722

৳ 534,866

৳ 5,011,072

৳ 6,514,394

৳ 8,468,712

৳ 10,162,455

95%

95%

95%

95%

৳ 3,360,000

৳ 3,360,000

৳ 3,360,000

৳ 3,360,000

Sales and Marketing and Other Expenses

৳ 600,000

৳ 600,000

৳ 900,000

৳ 990,000

Depreciation

৳ 300,000

৳ 300,000

৳ 300,000

৳ 300,000

৳ 36,000

৳ 37,800

৳ 43,200

৳ 43,200

৳ 180,000

৳ 190,800

৳ 194,400

৳ 198,288

৳ 60,000

৳ 72,000

৳ 78,000

৳ 101,400

৳ 960,000

৳ 979,200

৳ 1,028,160

৳ 1,130,976

৳ 96,000

৳ 360,000

৳ 1,080,000

৳ 1,188,000

Total Operating Expenses

৳ 5,592,000

৳ 5,899,800

৳ 6,983,760

৳ 7,311,864

Profit Before Interest and Taxes

৳

-580,928

৳ 614,594

৳ 1,484,952

৳ 2,850,591

৳ 252,000

৳ 226,800

৳ 201,600

৳ 176,400

৳ 0

৳ 0

৳ 0

৳ 0

Sales Direct Cost of Sales Other Total Cost of Sales Gross Margin Gross Margin % Expenses Payroll

Cellular service Utilities Insurance Rent Wage of Part time Messenger

Interest Expense Taxes Incurred


Pro Forma Cash Flow Year 1

Year 2

Year 3

Year4

৳ 4,219,850

৳ 5,485,806

৳ 6,240,104

৳ 8,557,857

৳ 894,225

৳ 1,371,451

৳ 2,674,330

৳ 2,139,464

৳ 5,114,075

৳ 6,857,257

৳ 8,914,434

৳ 10,697,321

Sales Tax, VAT, HST/GST Received

৳ 0

৳ 0

৳ 0

৳ 0

New Current Borrowing

৳ 0

৳ 0

৳ 0

৳ 0

New Other Liabilities (interest-free)

৳ 0

৳ 0

৳ 0

৳ 0

New Long-term Liabilities

৳ 0

৳ 0

৳ 0

৳ 0

Sales of Other Current Assets

৳ 0

৳ 0

৳ 0

৳ 0

Sales of Long-term Assets

৳ 0

৳ 0

৳ 0

৳ 0

New Investment Received

৳ 0

৳ 0

৳ 0

৳ 0

Subtotal Cash Received

৳ 5,114,075

৳ 6,857,257

৳ 8,914,434

৳ 10,697,321

Year 1

Year 2

Year 3

Year4

৳ 263,741

৳ 342,863

৳ 445,722

৳ 534,866

৳ 4,944,000

৳ 5,826,600

৳ 6,885,360

৳ 7,188,264

Cash Received Cash from Operations Cash Sales Cash from Receivables Subtotal Cash from Operations Additional Cash Received

Expenditures Expenditures from Operations Cash Spending Bill Payments


Pro Forma Balance Sheet Year 1

Year 2

Year 3

Year4

৳ 296,334

৳ 1,077,794

৳ 1,973,352

৳ 3,364,191

Accounts Receivable

৳ 1,371,451

৳ 2,674,330

৳ 2,139,464

৳ 2,265,040

Other Current Assets

৳ 0

৳ 0

৳ 78,189

৳ 108,960

৳ 1,667,786

৳ 3,752,124

৳ 4,191,005

৳ 5,738,191

৳ 3,400,000

৳ 3,100,000

৳ 2,800,000

৳ 2,500,000

৳ 300,000

৳ 300,000

৳ 300,000

৳ 300,000

Total Long-term Assets

৳ 3,100,000

৳ 2,800,000

৳ 2,500,000

৳ 2,200,000

Total Assets

৳ 4,767,786

৳ 6,552,124

৳ 6,691,005

৳ 7,938,191

Year 1

Year 2

Year 3

Year4

Accounts Payable

৳ 844,554

৳ 1,377,072

৳ 1,437,653

৳ 1,504,000

Current Borrowing

৳ 0

৳ 0

৳ 0

৳ 0

৳ 416,560

৳ 607,258

৳ 0

৳ 0

Subtotal Current Liabilities

৳ 1,261,114

৳ 1,984,330

৳ 1,437,653

৳ 1,504,000

Long-term Liabilities

৳ 1,890,000

৳ 1,680,000

৳ 1,470,000

৳ 1,260,000

Total Liabilities

৳ 3,151,114

৳ 3,664,330

৳ 2,907,653

৳ 2,764,000

Assets Current Assets Cash

Total Current Assets Long-term Assets Long-term Assets Accumulated Depreciation

Liabilities and Capital Current Liabilities

Other Accumulation


Monthly Cash Flow BDT 1,200,000 BDT 1,000,000 BDT 800,000 BDT 600,000 BDT 400,000 BDT 200,000 BDT 0 BDT 200,000

Month Month Month Month Month Month Month Month Month Month Month Month 1 2 3 4 5 6 7 8 9 10 11 12

BDT 400,000 Net Cash Flow

Figure 1: Monthly Cash Flow

Cash Balance


Economical and Ecological Aspects


Economic Analysis As a green business CycleCourierservice® is a social revolutionary idea. Bangladesh is well resource of human. So labor intensive industry will shine here for its cheap labor. The CycleCourierservice® is totally labor intensive service firm. It takes part in highly social benefit. It creates employment opportunity for the society. The following economic benefits are brought by CycleCourierservice®.  The CycleCourierservice® impacts on distribution of income in the society  It impacts on the level of savings and investment in the society  It contributes in self-sufficiency, employment and social order.

Ecological Analysis In recent years, environmental concerns have assumed a great deal of significance – and rightly so. The CycleCourierservice® is fully eco-friendly business idea, so it is pollution free and need not concerned with environmental damage. The following aspects are advantage for CycleCourierservice®  There is no environmental damage is concerned with it  So there is no need for taking any restoration measure

Appendix

Sales Forecast Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

Month 12

৳

৳

৳

৳

৳

৳

৳

৳

Financial Institution

৳ 55,620

৳ 60,050

৳ 72,150

৳ 86,500

102,540

124,500

156,030

174,580

203,045

221,350

230,120

236,250

৳ 45,201

৳ 48,000

৳ 52,520

৳ 56,500

৳ 64,500

৳ 82,500

৳

৳

৳

৳

৳

৳

Online B2C and C2C shop

102,530

124,060

150,210

172,640

185,042

186,940

৳ 30,210

৳ 42,000

৳ 51,200

৳ 54,040

৳ 61,070

৳ 76,090

৳ 94,250

৳

৳

৳

৳

৳

Industries

105,640

131,020

143,025

152,010

165,040

৳

৳

৳

৳

৳

Professional and Household

৳ 25,010

৳ 36,000

৳ 44,300

৳ 48,600

৳ 56,400

৳ 70,540

৳ 86,400

110,500

135,600

156,580

190,450

215,460

৳

৳

৳

৳

৳

৳

৳

৳

৳ 156,041

৳ 186,050

220,170

৳ 245,640

284,510

353,630

439,210

514,780

619,875

693,595

757,622

803,690

Direct Cost of Sales

Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

Month 12

Financial Institution

৳ 2,781

৳ 3,003

৳ 3,608

৳ 4,325

৳ 5,127

৳ 6,225

৳ 7,802

৳ 8,729

৳ 10,152

৳ 11,068

৳ 11,506

৳ 11,813

Online b2c and c2c shop

৳ 2,260

৳ 2,400

৳ 2,626

৳ 2,825

৳ 3,225

৳ 4,125

৳ 5,127

৳ 6,203

৳ 7,511

৳ 8,632

৳ 9,252

৳ 9,347

Industries

৳ 1,511

৳ 2,100

৳ 2,560

৳ 2,702

৳ 3,054

৳ 3,805

৳ 4,713

৳ 5,282

৳ 6,551

৳ 7,151

৳ 7,601

৳ 8,252

Professional and Household

৳ 1,251

৳ 1,800

৳ 2,215

৳ 2,430

৳ 2,820

৳ 3,527

৳ 4,320

৳ 5,525

৳ 6,780

৳ 7,829

৳ 9,523

৳ 10,773

Subtotal Direct Cost of Sales

৳ 7,802

৳ 9,303

৳ 11,009

৳ 12,282

৳ 14,226

৳ 17,682

৳ 21,961

৳ 25,739

৳ 30,994

৳ 34,680

৳ 37,881

৳ 40,185

Sales

৳

Total Sales


Personnel Plan Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

Month 12

Network Executive

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

Marketing Executive

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

৳ 20,000

Messenger

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

৳ 12,000

Total People

No. of Personnel

Network Executive

4

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

Marketing Executive

4

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳

৳

৳

৳

৳

৳

৳

৳

৳

৳

৳

৳

120,000

120,000

120,000

120,000

120,000

120,000

120,000

120,000

120,000

120,000

120,000

120,000

Messenger

10

Total Payroll

৳

৳

৳

৳

৳

৳

৳

৳

৳

৳

৳

৳

280,000

280,000

280,000

280,000

280,000

280,000

280,000

280,000

280,000

280,000

280,000

280,000

Pro Forma Profit and Loss Sales

Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

Month 12

৳ 156,041

৳ 186,050

৳ 220,170

৳ 245,640

৳ 284,510

৳ 353,630

৳ 439,210

৳ 514,780

৳ 619,875

৳ 693,595

৳ 757,622

৳ 803,690

৳ 7,802

৳ 9,303

৳ 11,009

৳ 12,282

৳ 14,226

৳ 17,682

৳ 21,961

৳ 25,739

৳ 30,994

৳ 34,680

৳ 37,881

৳ 40,185

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 7,802

৳ 9,303

৳ 11,009

৳ 12,282

৳ 14,226

৳ 17,682

৳ 21,961

৳ 25,739

৳ 30,994

৳ 34,680

৳ 37,881

৳ 40,185

৳

৳

৳

৳

৳

৳

৳

৳

৳ 148,239

৳ 176,748

৳ 209,162

৳ 233,358

270,285

335,949

417,250

489,041

588,881

658,915

719,741

763,506

Direct Cost of Sales Other Total Cost of Sales Gross Margin

Prepared by: Pathshala


Gross Margin %

95.00%

95.00%

95.00%

95.00%

95.0 0%

95.00%

95.00%

95.00%

95.00%

95.00%

95.00%

95.0 0%

৳ 280,000

৳ 280,000

৳ 280,000

৳ 280,000

৳

৳

৳

৳

৳

৳

৳

৳

280,000

280,000

280,000

280,000

280,000

280,000

280,000

280,000

Sales and Marketing and Other Expenses

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

৳ 50,000

Depreciation

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 25,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 3,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 15,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 5,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 80,000

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 8,000

৳ 8,000

৳ 16,000

৳ 16,000

৳ 24,000

৳ 24,000

৳ 458,000

৳ 458,000

৳ 458,000

৳ 458,000

৳ 458,000

৳ 458,000

৳ 466,000

৳ 466,000

৳ 474,000

৳ 474,000

৳ 482,000

৳ 482,000

Expenses Payroll

Cellular service Utilities Insurance Rent

Wage of Part time Messanger Total Operating Expenses Profit Before Interest and Taxes Interest Expense Taxes Incurred Net Profit Net Profit/Sales


৳

৳

৳

281,253

248,839

224,642

187,716

122,052

48,751

৳ 23,041

৳

309,761

৳

114,881

184,915

237,741

281,506

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 25,200

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳-

৳-

৳-

৳-

৳-

৳-

334,961

306,453

274,039

249,842

212,916

147,252

৳ -73,951

৳ -2,159

৳ 89,681

৳ 159,715

৳ 212,541

৳ 256,306

-214.66%

-164.72%

-124.47%

-101.71%

-74.84%

-41.64%

-16.84%

-0.42%

14.47%

23.03%

28.05%

31.89%

-

৳

-

৳

-

৳

-

৳

-

৳

-

৳

-


Pro Forma Cash Flow Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

Month 12

124,833

৳ 148,840

৳ 176,136

৳ 196,512

৳ 227,608

৳ 282,904

৳ 351,368

৳ 411,824

৳ 495,900

৳ 554,876

৳ 606,098

৳ 642,952

৳ 0

৳ 31,208

৳ 37,210

৳ 44,034

৳ 49,128

৳ 56,902

৳ 70,726

৳ 87,842

৳ 102,956

৳ 123,975

৳ 138,719

৳ 151,524

৳ 124,833

৳ 180,048

৳ 213,346

৳ 240,546

৳ 276,736

৳ 339,806

৳ 422,094

৳ 499,666

৳ 598,856

৳ 678,851

৳ 744,817

৳ 794,476

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

New Long-term Liabilities

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

Sales of Other Current Assets

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 0

৳ 124,833

৳ 180,048

৳ 213,346

৳ 240,546

৳ 276,736

৳ 339,806

৳ 422,094

৳ 499,666

৳ 598,856

৳ 678,851

৳ 744,817

৳ 794,476

Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

Month 12

৳ 7,802

৳ 9,303

৳ 11,009

৳ 12,282

৳ 14,226

৳ 17,682

৳ 21,961

৳ 25,739

৳ 30,994

৳ 34,680

৳ 37,881

৳ 40,185

৳ 433,000

৳ 433,000

৳ 433,000

৳ 433,000

৳ 433,000

৳ 433,000

৳ 433,000

৳ 433,000

৳ 433,000

৳ 433,000

৳ 433,000

Cash Received Cash from Operations ৳

Cash Sales Cash from Receivables Subtotal Cash from Operations Additional Cash Received Sales Tax, VAT, HST/GST Received

0.00%

New Current Borrowing New Other Liabilities (interestfree)

Sales of Long-term Assets New Investment Received Subtotal Cash Received Expenditures Expenditures from Operations Cash Spending Bill Payments


৳433,000

Project Feasibility Study on Cycle Courier Service

Recommend Documents