Customize-It-Yourself Pte Ltd Business Feasibility Plan
Date Completed: 17-09-2013
By Francis, Kenneth, Cheston, Justyn
Contents
Page 2 - Executive Summary
Page 3 - Business Description
Page 3 - Market Analysis
Page 4 - Internal and External Influences of your Business
Page 5 - Marketing Strategies
Page 6 - Financial Analysis
Page 7 - Breakeven Analysis
Page 8 - References
Page 9 - Appendix I
Executive Summary
Mission Statement:
Our company’s aim is to provide quality customizable items such as shirts, shoes,
stationeries, Macbook skins and others to our customers. We would provide excellent
services to our customer and we would be selling it at a competitive price.
Business Description:
Having almost any design of the shirt, shoes, stationery and MacBook skins and you can
even customize it. It has computers along the side of the shop so that you can customizes the
picture of the shirt or the design there. There is also basic design templates and staff to guide
you along. You can also design at home and just send us the design to print the shirt. The
design the customer created can be emailed to the customer as a receipt or the can even
customize even more.
Growth Highlights
Products & Services
Financial Information
Summary of Future Plans
Business Description
Business Name:
CIY
Customise-it-yourself
Mission Statement:
Our company’s aim is to provide quality customizable items such as shirts, shoes,
stationeries, Macbook skins and others to our customers. We would provide excellent
services to our customer and we would be selling it at a competitive price.
Vision Statement:
In a few years time, our company would want to aim to be at the top of our market that we are
targeting in. Our company would want to be selling the finest and greatest customizable items
such as shirts, shoes, stationeries, Macbook skins and others in our online stores and in our
stores that are in the shopping malls.
Objectives:
To be drafted and completed after Financial plan in Term 3
Business Description:
Having almost any design of the shirt, shoes, stationery and MacBook skins and you can
even customize it. It has computers along the side of the shop so that you can customizes the
picture of the shirt or the design there. There is also basic design templates and staff to guide
you along. You can also design at home and just send us the design to print the shirt. The
design the customer created can be emailed to the customer as a receipt or the can even
customize even more.
Business Structure:
I think I would got for a partnership because the work would be easier to complete and faster
to do and more people means the workload is lesser.
Business Type:
Customizing items such as shirts,shoes and stationeries, Macbook skins and others
Location:
Shopping Malls
Markets:
We would target a local market & the internet market first but if the company gets more
successful we might consider an international market.
Market Analysis
Your Market research results and your findings after evaluation of the results. You may include the following..
Target Market: Singapore Audience before becoming more successful; International Audience.
Competitors: Zazzle.com
Pricing strategy: $9.99+
Potential Demands: People would demand better quality stuff than our competition.
Internal and External Influences of your Business
3 Internal Influences
3 External Influences
Marketing Strategies
Anatomy of Product: Benefit it offers to different buyers
The Core Product: General purpose of product
The Tangible Product: Physical feature especially the unique feature
The Augmented Product: Value-adding services
The Future Product: Relevance of the product in the long term
Our core products are customizable items such macbook skins, stationary, shoes and shirts. The augmented product would be that we would provide warranty to our customers and they are also able to return the product if they do not like in the period of 30 days.
The tangible Product is that the products are highly customizable and it can be easily be changed if the customer does not like the look.
The Augmented Product is that it also have a helpline that the customers can call when they are confused with the system. Also they could ask the friendly staff members at the store when they ran into problems.
The future Product is that the item will keep on evolving to suit the market’s needs as it can be customized.
Product: Customizable items like macbook skins, stationary, shoes and shirts.
Price: $9.99++
Promotion: Placing ads for our website on social networking sites such as facebook or twitter or any other well-known website.
Place: Online shop
The Customer - The customer would want to pay a reasonable amount for customization products. For example, the customer would want to pay $9.90 for a good quality Macbook skin that will last for a long time.
The Competition - Zazzel.com
The Cost - The cost of the cost price of our product.
Corporate and Marketing Objectives - Corporate: We want everyone to enjoy our product of high quality standards without negative remarks.
Marketing: We want our customers to buy as much as we can produce.
Financial Analysis
Capital requirement and finance:
Projected Sales:
Profits:
| ABC Projected Profit and Loss Statement for financial year ended on: | |||
| 31 Aug 2010 | 31 Aug 2011 | 31 Aug 2012 | |
Establishment Costs | ||||
| ||||
| Business name registration | $64.99 | ||
| Computer | $1,499.99 | ||
| Web design | $499.99 | ||
| Advertising | $499.99 | ||
| Stationaries | $199.99 | ||
| ||||
| Total Establishment costs | $2,764.95 | ||
| ||||
| ||||
| Sales | $64,153 | $183,036 | $522,222 |
| Less: COGS | $42,769 | $122,024 | $348,148 |
| ||||
| Gross profit | $21,384 | $61,012 | $174,074 |
| ||||
| ||||
| Expenses | |||
| Establishment costs | $2,765 | $0 | $0 |
| Utilities | $600 | $600 | $600 |
| Car instalment | $3,600 | $3,600 | $3,600 |
| Petrol | $1,200 | $1,200 | $1,200 |
| Advertising | $600 | $600 | $600 |
| Internet, phone and mobile plan | $1,188 | $1,188 | $1,188 |
| Depreciation of computer | $492 | $492 | $492 |
| ||||
| Total expenses | $10,445 | $7,680 | $7,680 |
| ||||
| Net profit before tax | $8,174 | $53,332 | $166,394 |
| ||||
| Tax at 20% | $8,174 | $53,332 | $43,262 |
| ||||
| Net Profit After Tax
| $8,174 | $53,332 | $133,115 |
|
| |||
|
|
|
|
|
Notes:
What is Revenue?
1. Customizable Items Orders
What is COGS?
1. Website Payment (To keep the website online)
2. Ordering of stationery, macbook covers, shirt and shoes.
Breakeven Analysis
As mentioned earlier, the business has low overheads, low fixed expenditure and almost non-inventory requirement; thus, the business would have break even by the second month. There is a high level of expenses in the first month due to the establishment cost. However, most of the cost would have stabilized and the business assumes that it remains somehow fixed for the rest of the three years. It is also assumed that delivery process will be made more efficient as the business progress over the next 3 years. Therefore, although there is a monthly sales increase over the next three years, the petrol expenses do not increase as number of delivery trips remains – while the quantity of goods delivered increases.
References
The I&E blog and the slides from it.
Appendix I
C-Y-I Projected Profit and Loss Statement for financial year ended on 31 August 2011 |
|
|
|
|
|
| ||||||||
|
| |||||||||||||
|
| |||||||||||||
Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | Total | |
|
| |||||||||||||
Sales | $8,559 | $9,415 | $10,357 | $11,392 | $12,532 | $13,785 | $15,163 | $16,680 | $18,348 | $20,182 | $22,201 | $24,421 | $183,036 | |
Less: COGS | $5,706 | $6,277 | $6,905 | $7,595 | $8,354 | $9,190 | $10,109 | $11,120 | $12,232 | $13,455 | $14,800 | $16,281 | $122,024 | |
|
| |||||||||||||
Gross profit before tax | $2,853 | $3,138 | $3,452 | $3,797 | $4,177 | $4,595 | $5,054 | $5,560 | $6,116 | $6,727 | $7,400 | $8,140 | $61,012 | |
|
| |||||||||||||
|
| |||||||||||||
Expenses |
| |||||||||||||
Utilities | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $600 | |
Car instalment | $300 | $3000 | $3000 | $3000 | $3000 | $3000 | $3000 | $3000 | $3000 | $3000 | $3000 | $3000 | $3,600 | |
Petrol | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $1,200 | |
Advertising | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $600 | |
Internet, phone and mobile plan | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $1,188 | |
Depreciation of computer | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $492 | |
|
| |||||||||||||
Total expenses | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $7,680 | |
|
| |||||||||||||
Profit before tax | $7,919 | $8,775 | $9,717 | $10,752 | $11,892 | $13,145 | $14,523 | $16,040 | $17,708 | $19,542 | $21,561 | $23,781 | $175,356 | |
|
| |||||||||||||
Profit after tax (20%) | $7,919 | $8,775 | $9,717 | $10,752 | $11,892 | $13,145 | $14,523 | $16,040 | $17,708 | $19,542 | $21,561 | $23,781 | $175,356 | |
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C-Y-I Projected Profit and Loss Statement for financial year ended on 31 August 2012 |
|
|
|
|
|
| ||||||||
|
| |||||||||||||
|
| |||||||||||||
Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | Total | |
|
| |||||||||||||
Sales | $24,421 | $26,863 | $29,549 | $32,504 | $35,755 | $39,330 | $43,263 | $47,589 | $52,348 | $57,583 | $63,341 | $69,675 | $522,222 | |
Less: COGS | $16,281 | $17,909 | $19,699 | $21,669 | $23,836 | $26,220 | $28,842 | $31,726 | $34,899 | $38,389 | $42,228 | $46,450 | $348,148 | |
|
| |||||||||||||
Gross profit before tax | $8,140 | $8,954 | $9,850 | $10,835 | $11,918 | $13,110 | $14,421 | $15,863 | $17,449 | $19,194 | $21,114 | $23,225 | $174,074 | |
|
| |||||||||||||
|
| |||||||||||||
Expenses |
| |||||||||||||
Utilities | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $600 | |
Car instalment | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $3,600 | |
Petrol | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $1,200 | |
Advertising | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $50 | $600 | |
Internet, phone and mobile plan | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $99 | $1,188 | |
Depreciation of computer | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $41 | $492 | |
|
| |||||||||||||
Total expenses | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $640 | $7,680 | |
|
| |||||||||||||
Profit before tax | $7,500 | $8,314 | $9,210 | $10,195 | $11,278 | $12,470 | $13,781 | $15,223 | $16,809 | $18,554 | $20,474 | $22,585 | $166,394 | |
|
| |||||||||||||
Profit after tax (20%) | $6,000 | $6,651 | $7,368 | $8,156 | $9,023 | $9,976 | $11,025 | $12,178 | $13,448 | $14,843 | $16,379 | $18,068 | $133,115 | |
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source:
http://sst2013-s202ine.blogspot.sg
https://docs.google.com/spreadsheet/ccc?key=0AjmWsmQdSVn-dHhjS2FrN19LS2NNTFdwRlRmdThYN0E#gid=1
http://sst2013-s202ine.blogspot.sg/2013/02/business-plan_1624.html