Professional Documents
Culture Documents
Business Plan
Business Plan
Business Plan:
Contents
Company Overview....3 Surat Transport Services3 Scope of Auto-Rickshaw Business....3 Current Situation in Auto-Rickshaw Sector....4 Auto-Rickshaw Market Characteristics..5 Modus Operandi.6 Basis & Assumptions...6 Projected Cash Flow ...7 Capex & Loan Repayment Schedule8
Mithilesh Shukla
Page 2
Company Overview:
The company is into renting Auto-rickshaws. It will purchase 10 Auto-rickshaws and rent them to drivers in Surat. The population of Surat city is approximately 33 Lacs whereas there are only 60000 Auto-rickshaws in the city. Total investment will of 15 lacs out of which 10 lacs will take as loan from bank. I have chosen Surat as Companys operation point because of the following:
Mithilesh Shukla
Page 3
Issue Governance
Specifics Lack of multi modal governing body Inadequate involvement of key stakeholders in policy making (city government; manufacturers; unions; citizens; civil society) Many cities have restricted the nos. of Autos in the city but are unable to restrict the growth of personalized vehicles Lack of employment benefits Poor inspection/maintenance Lack of brand image and poor driver behavioral practices Problems with financing Lack of provision of adequate stands Inadequate servicing centers for 4-stroke engines Problems with design (comfort, rain) 2-stroke engines still prevalent in many cities Significant empty trip making
Mithilesh Shukla
Page 4
City
Delhi
Engine
Fuel
Driver Profile
4 stroke (90-95%)
CNG (100%)
Mumbai
18
120000
Closed
Rajkot
1.5
15500
Open
Pune
5.5
60000
Closed
2-stroke (90-95%)
Surat
3.3
60000
Open
2-stroke (90-95%)
Jaipur
3.2
18500
Closed
4-stroke (90%)
Around 60 -70% rental drivers CNG Around (100%) 50% rental drivers 95% CNG Around 75% ownerdrivers 90% Petrol Around (10% CNG) 65% renterdrivers 100% CNG Around 50% ownerdrivers 90% diesel More than (10% LPG) 75% renterdrivers
Mithilesh Shukla
Page 5
Modus Operandi:
The company will purchase 10 Auto-rickshaw and give them on rent to trustworthy drivers. Drivers full information will be kept with the company. All the drivers will have to report daily to the company office. The company will give Auto-rickshaw on daily rental basis so all the drivers will have to pay rent daily on a predetermined time period. The driver should have experience of at least 3 years and should have driving license. The Company will investigate trustworthiness of the driver from other rickshaw driver in the market.
Mithilesh Shukla
Page 6
Years of Operation No. of Days in Year Days lost in year Effective no. of days Rate per Day No. of Rickshaws
(INR Denomination) 4 5 365 48 317 210 10 2100 665700 365 48 317 200 10 2000 634000
Total amount per 2200 day Total Cash Inflow 697400 per year (A) Cash Outflow per 255000 year (EMIRs.2125*12*10) Maintenance Cost 60000 per year (Rs.500*12*10) Total Cash Outflow 315000 per year (B) Net Surplus (A-B) 382400
255000
255000
255000
255000
60000
60000
60000
60000
315000
315000
315000
315000
382400
350700
350700
319000
Mithilesh Shukla
Page 7
Rs. 500000 will be invested by the company owner and Rs.1000000 has to be taken as Bank Loan. Bank Loan will be repaid within 5 years i.e. 60 months. Loan repayment schedule will be as follows:
Mithilesh Shukla
Page 8