View
227
Download
0
Category
Preview:
Citation preview
8/2/2019 Neat $ Clean
1/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
1
BUSINESS PROPOSAL ON
NEAT AND CLEANNEAT AND CLEAN
Laundry
Hand wash
Dry Cleaning
Ironing
2011
Proposed by Kinley Chencho and Complied by Jigme Tenzin (Consultant) for enquiry
email at jigten_79@yahoo.com
NEAT AND CLEAN
5/8/2011
http://calc_price%28%27rf%27%2C%270041-0702-2510-0646%7C3000%7C1558%7Ccommercial%7C%7C%7C1%7C0%27%29/http://calc_price%28%27rf%27%2C%270041-0702-2510-0646%7C3000%7C1558%7Ccommercial%7C%7C%7C1%7C0%27%29/http://calc_price%28%27rf%27%2C%270041-0702-2510-0646%7C3000%7C1558%7Ccommercial%7C%7C%7C1%7C0%27%29/http://calc_price%28%27rf%27%2C%270041-0702-2510-0646%7C3000%7C1558%7Ccommercial%7C%7C%7C1%7C0%27%29/8/2/2019 Neat $ Clean
2/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
2
CONFIDENTIALITY AGREEMENT
The undersigned reader acknowledges that the contents of this business plan
are kept confidential. The reader after having finished reading, whether willing to invest
or not, agrees not to disclose information other than which are under public domain
through other means, any misuse of the information especially in other business inwhich Mr. Kinley Chencho is not involved is a punishable offence under Breach of Trust,
sec(265) of Penal code of Bhutan.
Any suggestion leading to improvement of this business plan is promptly
welcomed.
Name of the reader Date Signature
8/2/2019 Neat $ Clean
3/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
3
Executive Summary
Neat and Clean, the proposed name for the laundry servicing centre to be established
by the promoter Kinley Chencho will be located in the heart of the town, opposite to BNB(Bhutan National Bank). The business will be held jointly by all the workers who are in fact
family members. It will cater the needs of thousands of people of all age groups, who just wish
that their clothes be washed by someone at a minimal cost and more so because their favorite
clothing needs a special care.
This is why Neat and Clean is in an attempt to enter the market to capitalize on the
weaknesses in the service delivery of the existing competitors. Unlike most of the existing
competitors, Neat and Clean will endeavor in giving individual attention to the customers need,
with this aim in mind it has re-engineered the service list with discounting on bulk order made
for the service, it will also provide free door-to-door collection and delivery with just 1 day
delivery time. As will be mentioned in the following (competitive Analysis), there are so much
Neat and Clean has to offer to its customer which thus serves as a USP (Unique Selling
Proposition) for the business plan to materialize.
Neat and Clean is also in an attempt to follow improved business management
strategies as JIT method for the inventories which are available in and around the business
premises. It has high ambition of exploring new market in the pursuit of Blue Ocean, which
would make it certain for the projected business plan to run in a manner as expected in terms
of financial and overall operation of the business. It has indeed negotiated a deal with focalperson of Punatshang Chu I hydro project to render the service the need for which is felt
urgently by the workers residing there.
The total project cost of the business is Nu.1120200/- out of which Nu.1000000 will be
funded by Loden Foundation if found viable and the rest will be supplemented from other sources. The
principal reduction will be duly made within a period of 2 years and 8 months.
The projected net profit over sales in the first year of its operation is 31.6% over sales. Such
figure could be drawn due to milder terms of the loan with no interest, no mortgage, condition, which
is indeed a boon to a lower middle class people like the promoter who is short of capital even though hehas had dreamt of owning one years back. Therefore, it is not until now, that with such noble initiative
taken by Loden Foundation, the promoter could come one step closer to realizing its dream for the
benefit of self, family and community as a whole.
8/2/2019 Neat $ Clean
4/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
4
Table of Contents1 PROJECT PROFILE ....................................................................................................................................... 6
1.1 BUSINESS PROFILE............................................................................................................................... 6
1.2 PROMOTER DETAILS ........................................................................................................................... 6
2. Vision ......................................................................................................................................................... 7
3. OBJECTIVES: .............................................................................................................................................. 7
4. SWOT ANALYSIS ........................................................................................................................................ 7
5. Key to Success: .......................................................................................................................................... 8
6. Business Summary .................................................................................................................................... 8
6.1 Business Ownership ............................................................................................................................ 8
6.2 Business Description ........................................................................................................................... 8
6.3 Location and scope of business in the location; ................................................................................. 9
7. Marketing Analysis ................................................................................................................................ 9
7.1 Product/ Service Description .............................................................................................................. 9
Services offered ........................................................................................................................................ 9
7.1.1 Dry Cleaning ..................................................................................................................................... 9
7.1.2 About Hand Wash service ............................................................................................................ 10
7.3 MARKET SEGMENTATION ................................................................................................................. 11
7.4 SHARE OF MARKET ............................................................................................................................ 12
7.5 ROI FROM DIFFERENT TARGET MARKET ........................................................................................... 12
7.6 NICHE MARKET .................................................................................................................................. 12
7.7 Competitive Analysis ......................................................................................................................... 13
7.8 Promotional and Advertising expenses ............................................................................................ 13
7.9 PRICE ESTIMATION ............................................................................................................................ 14
7.10 PRICE SCHEDULE FOR NEAT AND CLEAN ........................................................................................ 15
7.11 PRICING STRATEGY.......................................................................................................................... 17
8. SALES ESTIMATION ............................................................................................................................. 18
JUSTIFICATION: ....................................................................................................................................... 18
8.1 ROI FROM DIFFERENT TARGET MARKET ........................................................................................... 19
8.2 BUYING PATTERN: ............................................................................................................................. 20
9. FINANCIAL COSTINGS .............................................................................................................................. 24
8/2/2019 Neat $ Clean
5/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
5
9.1 TOTAL PROJECT COST ....................................................................................................................... 24
9.2 CAPITAL COSTING (WITH DEPRECIATED END VALUES OF THE ASSETS OVER 5 YEARS).................... 25
9.3 ADMINISTRATIVE COSITNGS ............................................................................................................. 25
9.4 INVENTORY COSTING ........................................................................................................................ 26
9.5 MANPOWER COSTING ...................................................................................................................... 26
9.6 MARKETING COSTING ....................................................................................................................... 27
10. FINANCIAL REPORT ............................................................................................................................... 28
10.1 PROFIT AND LOSS ACCOUNT PROJECETION FOR THE YEAR ENDING 2012-2016 ........................... 28
10.2 BREAK EVEN ANALYSIS .................................................................................................................... 28
10.3 PROJECTED CASHFLOW STATEMENT AS ON DEC 30, 2012-2016 ................................................... 29
10.4 PROJECTED STATEMENT OF BALANCE SHEET AS ON DEC 30, 2012-2016 ...................................... 30
11. AMORTIZATION OF LOAN ..................................................................................................................... 31
12. CONCLUSION ......................................................................................................................................... 32
8/2/2019 Neat $ Clean
6/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
6
1 PROJECT PROFILE
1.1 BUSINESS PROFILEPROPOSED BUSINESS NAME NEAT AND CLEAN
PROPOSED OWNERSHIP FAMILY BUSINESS
PROPOSED BUSINESS TYPE LAUNDRY SERVICE
PROPOSED FINANCING 100% DEBT FINANCING FROM LODEN FOUNDATION
PROPOSED LOCATION OPPOSITE TO BNB, THIMPHU; BHUTAN.
TOTAL PROJECT COST Nu. 1 million
STAFF STRENGTH 5 IN TEAM (FAMILY MEMBERS)
1.2 PROMOTER DETAILS
Name Kinley Chencho
Citizenship ID No. 11913001434
Address Permanent Address;
Village: Nginsergang. Gewog: Ruepisa
Dzongkhag: Wangdi Phodrang
House no: Tsha-13-115 Thram
no:123
Present Address:
Thimphu, Bhutan
Credentials Worked in a laundry service shop (Spotless)
for about 4 years and has technical skills on
maintenance of the machines during break
down, has large network of customers base
and knows deficiency in services rendered by
the existing laundry service providers.
8/2/2019 Neat $ Clean
7/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
7
2. Vision
To be thepreferred laundry service provider in Thimphu City
3. OBJECTIVES:
1. Capitalize major share of market by 2013
2. Affordable access to laundry service
3. Capture uncontested market through Blue Ocean Strategy
4. Ensure timely repayment of loan
5. Double the number of employees by 2012
6. Reengineering the existing system in rendering the service to its customers
4. SWOT ANALYSIS
Strength
Good knowledge of the promoter.
Good customer base
Proactive strategies for service delivery
Good pricing strategy
Ideal location
High market demand
Improved service from existing competitors
Weakness
New in the market
Scarcity of water resources
Opportunity
Technology development
More services offerings
Immense scope of diversification in the same
business line
To establish branch of our business in other
Dzongkhag.
Good income of the localities. Increasing population
Threats
Technology damages
New entrants
Change in policy or registration of the
business
Natural calamities
Losing skilled staffs
Misbehavior of our staffs may result in
loosing daily customers.
8/2/2019 Neat $ Clean
8/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
8
5. Key to Success:
Getting organized and planned
Right location
Good communication skills
Risk bearing Using the right ingredients and mixtures
Using good quality laundry equipment
Keeping the employees and self satisfied with the service, job and capital
Marketing and advertising the business
Management of time especially pickup and delivery
Attract more customers
To act according to the reliable feed backs by the customers
6. Business Summary
6.1 Business Ownership
Neat & clean will be a family business promoted by Kinley Chencho, the head of
the family. The promoter will be the legitimate profit retainer and will retain 5% of the
profit for family expenditure and will be well aware of its obligation to Loden
Foundation for its financial services
6.2 Business Description
Neat & clean will offer the community with affordable and easy access to
washing clothes ranging from garments of both ladies and gents of all ages-western and
Bhutanese-house hold apparels to uniforms and heavy duty wash. Neat & clean has
designed a system so as to ease the access to service by establishing two collection
centre in a strategic location i.e. one nearby Chang Ji Ji colony and another one in RICB
colony, the network is near to completion with deals already negotiated with the focal
person in the regions, the same route will ensure on-time delivery, thus at both ends
Neat & clean will cater the needs of the customers , thus saving their time and money
and most of all providing convenience in availing the service. Neat & clean is also in the
process of establishing another collection centre in Punatshang chhu I colony with
negotiation with the focal person in process, this way neat & clean intends to capitalize
uncontested market and do away with competition thus saving cost by not investing in
inefficient and expensive promotional and marketing expenses.
8/2/2019 Neat $ Clean
9/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
9
6.3 Location and scope of business in the location;
Neat & clean will be located in Norzin Lam, opposite to BNB (Bhutan National
Bank), Thimphu; Bhutan. The location is strategically set as it is located in the heart of
the town where there is place for parking vehicles for the customers and will also be
lured to visit due to many shops placed in the location.
7. Marketing Analysis
7.1 Product/ Service Description
Services offered
Laundry
Dry Cleaning
Hand wash
7.1.1 Dry Cleaning
About Dry Cleaning and Laundry
Professional laundering for Gho, shirts, Pants and other "washable" items is a process
we can use to keep the garments looking their best. Special detergents, additives, and finishes
information has been collated which will set commercial laundering apart from home
laundering.
The laundry and dry cleaning process which we are proposing will enable us to offer
consistent quality to any garments at reasonable prices. Clothes fiber comes out cleaner and
the professional pressing affords a crisper finish. The feedbacks from the Customers will be
always accepted for the potential improvement of cleaning the garment.
Although dry cleaning is a commercial process (laundry can be done at home) the
essential steps of the dry cleaning and laundry process has not changed much over the years,
however, the industry has become much more service orientated.
We do understand that Customer service is now as important as the quality of cleaning.
At Neat and Clean , we are planning to take the training and train the staff for fabric care, stain
removal, folding lacework, fine-work, starching, hand finishing and the all important
presentation.
8/2/2019 Neat $ Clean
10/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
10
Another very important aspect we are planning to setup at Neat & Clean is the fine art
of running a collection and delivery service in the city of Thimphu.
Cleaning Steps for Dry Cleaning and Laundry by a Neat & Clean professional will involve
many different operations, all performed under the supervision of skilled people and designed
to give your garments a fresh and clean appearance.
Procedures will include:
1. Checking the care label for instructions and fiber content.
2. Classifying the garment according to fabric type, color and degree of soiling.
3. Removing spots and stains using special equipment and stain removal techniques
4. Dry cleaning only if so labeled
5. Reapplying any sizing, water repellency or other finishes when necessary
6. Finishing the garment on professional pressing equipment to restore its original
shape and appearance.
7. Replacing buttons or performing minor repairs as necessary
8. Packaging the garment in protective wrapping
Along with the above procedures, Neat & clean will offer additional services such as
garment storage for 10 days, cleaning furs and leathers, rug cleaning, drapery cleaning, smoke
removal, pillow cleaning, family laundry, Precious and Occasional Clothes preservation, and our
top-notch alterations and repairs service.
Cleaning Steps for Dry Cleaning and Laundry Professional cleaning involves many
different operations, all performed by skilled people and designed to give the garments a fresh
and clean appearance.
7.1.2 About Hand Wash service
Hand-washing clothes are cheap and easy if you do it yourself. It's the time consuming
nature of hand washing that attracts a premium 0f 25% to 35% over our proposed machine
wash laundry service. We recommend it when the garment is delicate, colorfast or liable to
shrink. Some customers prefer it even though the manufacture label indicates machine
washable.
8/2/2019 Neat $ Clean
11/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
11
We usually hand-wash late in the day and allow the clothing six to ten hours to dry
overnight.
NOTE:
The Neat & clean will offer its customers with convenient and affordable laundryservice. The laundry service is divided into three stages viz. a vise; laundry, Dry cleaning
and pressing service. For most of the items all three services are offered with exception
to some of the clothes which cannot be serviced due to quality and size of the made like
that of garments made out of silk that cannot be given pressing service.
The laundry services with three stages are left in the hands of individual
customers who may choose all or one of the service stages. However those who avail
laundry service will also are offered dry cleaning service in a package with separate
rates. The pressing service is optional then.
Neat & clean has come up with different product list with 5 customizedpackages. Neat & clean has also created a good customer base with Collection centre in
the niche market which will serve the purpose for both pre-service (placing order) and
after sale service (home delivery), thus ensuring focus and guaranteed market for the
benefit of the business and creating customer loyalty. This in turn will ensure timely
repayment of the loan to Loden Foundation for its generosity.
7.3 MARKET SEGMENTATION
The market for Neat & clean can be divided into the following categories according to
the customers life style ,buying pattern, re-engineered price list and network of customer
established by the promoter.
School students
Office goers
Hotels/Restaurant
8/2/2019 Neat $ Clean
12/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
12
7.4 SHARE OF MARKET
TARGET MARKET TOTAL POPULATION PROJECTED SHARE OF MARKET2012 2013 2014 2015
HOTELS 30 9 10 13 13
RESTAURANT 50 3 5 7 7
C.C 2000 200 250
CENTRE POINT 1500 150 200 250 250
RICB 2000 200 250 250 250
INDIVIDULS 2000 200 250 300 300
7580 762 965 820 820
7.5 ROI FROM DIFFERENT TARGET MARKET
MARKET SEGMENT ROI % OF ROI
HOTELS 315000 24.7059
RESTAURANT 100000 7.84314
C.C 400000 31.3725
CENTRE POINT 80000 6.27451
RICB 100000 7.84314
INDIVIDULS 280000 21.9608
TOTAL 1275000 100%
7.6 NICHE MARKET
The niche market for Neat and Clean are the high standard hotels which has tourist as ittarget market. As of now Neat and Clean has strong customer base with 9 hotels and 3
restaurants. Restaurants and hotels in particular have a defined buying pattern for the services
Neat and Clean has to offer. Therefore they are the only target market on contract basis
availing the Hotel/Home package (see new service list) on regular intervals. This would ensure
8/2/2019 Neat $ Clean
13/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
13
at least Nu.3000 of laundry and dry cleaning service from each hotel on an average i.e. taking
into account only 20 days a month and 10 months a year.
The prices for this target market are on an industrial average rate for the newly created
market and 15% discount to the old hotels.
7.7 Competitive Analysis
Unlike most of the existing competitor in the locality neat and clean will provide
the following benefits to its customers to capitalize the market
1. Doing away with competition by focusing on uncontested market
(Implementation of the Blue Ocean Strategy).
2. Providing the customers with Collection Point in the niche market.
3. Providing the customers with hot line toll free number for easy access to
the service.
4. Providing customers with free door-to-door collection and delivery.5. Re-engineered/ customized service for varying customers according to the need
with logical and efficient promotional strategies i.e. Discounts and offers on long-term
and bulk order for the service.
6. Free Wash Again policy.
7. Replacement policy-if old 30% of the price and new 100% replacement.
7.8 Promotional and Advertising expenses
Since neat and clean has already made good customer base with deals alreadynegotiated with focal persons of one 3 star hotel, 9 mini hotels and Chang Ji Ji colony,
the expenses on promotional and advertising all less than necessary however
investment on such field has its one merit therefore
8/2/2019 Neat $ Clean
14/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
14
7.9 PRICE ESTIMATION
Product/Servic
e Name
Market
Price 1
Market
Price 2 Market Price 3Market Price 4
TotalAverage
Price=Total/n
Laundry LaundryDry
cleanLaundry Laundry Dry clean Laundry Dry clean Laundry Dry clean
Kira Full 50 50 150 50 60 180 210 330 52.5 165
Kira Half 40 - - 45 50 150 135 150 45 150
Wonju/Tego 35 - 60 40 35 50 110 110 36.7 55
Rachu 25 - - 40 50 100 115 100 38.3 55
Gho 50 - 250 100 60 180 210 430 70 215
Lagay 15 - - - 10 20 25 20 12.5
Tego (gents) 25 - - - 35 50 60 50 30 50
Kabney 30 - - 40 75 150 145 150 48.3 150
Over coat/
Jacket- - 250 100 120 240 220 490 110 245
Shawal 30 - 60 - 40 80 70 140 35 70
Sweater 30 60 90 35 60 120 185 210 46.3 105
T-Shirt 25 15 25 50 65 50 22 50
Track Suit 40 70 140 110 140 55 140
Jeans pants 35 40 80 75 80 37.5 80
Pajama/Night
dress60 25 50 85 50 42.5 50
Saree 60 100 60 180 120 280 60 140
Salwar
Kameez60 150 70 140 130 290 65 145
Shoes 40 100 200 140 200 70 200
Bath towel 70 20 40 90 40 45 40
Blanket
Medium200 200 150 100 200 650 200 162.5 200
Sleeping Bag 150 200 180 250 530 250 177 250
Bed sheet 30 40 30 30 60 90 100 30 50
Pillow cover 15 30 10 20 25 50 12.5 25
Quilt cover 80 40 40 80 80 160 40 80
Curtain (Light) 100 30 30 60 160 60 53.3 60
Carpet, Sofa
cover and car
seat cover.
350 600 300 250 500 900 1100 300 550
8/2/2019 Neat $ Clean
15/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
15
7.10 PRICE SCHEDULE FOR NEAT AND CLEAN
STUDENT PACKAGE (BOYS)
sl.no name of product laundry price dry cleaning price pressing only/-
1 gho 60 180 302 tego 35 50 15
3 stocking 20 40
4 shoe or jeans 100
5 bag 50 100
6 boxer 15 30 15
7 t-shirt 25 50 10
8 kabney 75 150 30
9 handkerchief 5
10 track suit 70 140 35
total 455 740 135
DISCOUNT (15%)!!! 68 74 14NEW RATE 340 749 119
GIRLS
sl.no name of product laundry price dry cleaning price pressing only/-
1 kira 60 180 30
2 tego/wongchu 35 50 15
3 stocking 20 40
4 shoe or jeans 100 200
5 bag 50 100
6 boxer 15 30 15
7 t-shirt 25 50 10
8 rachu 50 100 259 handkerchief 5
10 soft toy(medium size) 50 100
11 track suit 70 140 35
total 480 990 130
DISCOUNT 15%!!! 72 149 20
NEW RATE 408 690 99
hotel/home
sl.no name of product laundry price dry cleaning price pressing only-
1 bath towel 20 40
2 bed sheet(single) 20 40 103 bed sheet(double) 30 60 15
4 bed cover(single) 30 60 15
5 bed cover(double) 40 80 20
6blanket/duvet/quilt
cover(single) 20 40
7
blanket/duvet/quilt
cover(double) 30 60
8/2/2019 Neat $ Clean
16/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
16
10 curtains(heavy) 50 100 25
11 curtains(light) 30 60 15
12
carpets(sofa/car seat
cover per set) 500
13 carpets(domche dhen)6*4 800
14 pillow cover 10 20 515 seat cover 50 100
16 table cloth 15 30 7
1645 690 112
gents
sl.no name of product laundry price dry cleaning price pressing only/-
1 cap/t-shirt 25 0
2 cardigan/sweater 60 120 30
3 coat 120 240 45
4 track suit 70 140 35
5 sneaker 100 0 0
6 Night dress/gown 60 120 257 gho 60 120 30
8 kabney 75 150 30
9 tego 30 60 15
10 socks 10 20 0
11 undergarments 10 20 0
12 total 620 990 210
DISCOUNT 15%!!! 93 148.5 31.5
NEW RATE 527 841.5 178.5
ladies
sl.no name of product laundry price dry cleaning price pressing only-1 sweater 60 100 30
2 coat 100 200 45
3 cap 25 50 0
4 track suit 70 140 35
5 sneaker 100 200 0
6 Night dress/gown 60 120 25
7 skirt 40 90 20
8 short 20 50 10
9 kira 50 180 25
10 rachu 50 100 25
11 wonju/tego 35 55 1512 Blouse/Brassiere 25 50 0
635 1335 230
95.25 200.25 34.5
540 1135 196
8/2/2019 Neat $ Clean
17/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
17
7.11 PRICING STRATEGY
The Neat and Clean unlike its existing competitors will offer a re-
engineered service package for the services availed by its customers. The service package
comes in 6 new laundry and dry cleaning list. The package has been designed after a thorough
analysis on buying pattern of the customers which is influenced by the life style and purchasingpower of people residing in Thimphu town.
The packages are student package (boys and girls each), gents,
ladies, hotel/home and trekking package, which includes all the clothes being washed by the
existing competitors.
Clubbing related clothing under a particular package will allow the
customers to have discount on bulk purchase/service availed. It will also be convenient for
them to avail the service since the packages are designed for serving the clothing needs of the
customers for different
The package has also so much to offer to Neat and Clean. It for
mostly will differentiate itself from rest of the competitors, gaining customer attention with
addition to lump sum cash inflow through increase frequency of sales mainly drawn by the
discounting of service rendered and customized servicing according to the buying pattern of the
customers.
For each package used the customers are offered 15% discount on
laundering and dry cleaning which comes with free pressing service if either of laundering or
dry cleaning service is availed. However for those customers availing only pressing service willhave to pay for it, the prices of which are listed in the Price Schedule of the business plan.
For the flexibility of the packages the customers can avail the service
at same discount rate if they wash an item from the package which must amount to same price.
For example in student package (boys) the laundry charge amounts to Nu.340. An item say, gho
is priced at Nu.60 therefore if a student wash 7 ghos it will be charged Nu.340 only against
original pricing of Nu.420/-, this will ensure the package is used extensively which would
certainly benefit both the parties.
Customers who would like to wash clothes by drifting away from
package have to pay for individual items as it is. This is done to encourage the customers to use
the pack
8/2/2019 Neat $ Clean
18/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
18
8. SALES ESTIMATION
JUSTIFICATION:
The sales in the first year of its operation can be attributed to the potential purchasing
power of the newly created market, ideal location and the buying pattern of the niche market.
TARGET
MARKET
TOTAL
POPULATION
PROJECTED SHARE OF MARKET
2012 2013 2014 2015 2016
HOTELS 30 9 10 13 13 17
RESTAURANT 50 3 5 7 7 10
C.C 2000 200 250 350
CENTRE
POINT
1500 150 200 250 250 350
RICB 2000 200 250 250 250 300
INDIVIDULS 2000 200 250 300 300 350
7580 762 965 820 820 1377
Note: The projected share of market mentioned above is from the findings of the
market survey carried out by the consultant who is indeed from laser sharp observation over
the share of market and the large network of customer base established by the promoter.
SERVICE
NAME/PACKAGE
LAUNDRY
PRICE
qunty.
Sales
per
month
Sales
per
month
DRYCLEAN
PRICE
qunty.
Sales
per
month
Sales
per
month
total sales
per year
2013(5%) 2014(4%) 2015(3%) 2016(3%)
Hotels/home 1645 45 74025 690 9 6210 802350 842468 876166 893690 920500
Gents 527 20 10540 842 9 7574 181135 190192 197799 201755 207808
Ladies 540 10 5398 1135 9 10213 156103 163908 170464 173873 179089
Boys 340 10 3400 749 4 2996 63960 67158 69844 71241 73378
Girls 408 10 4080 690 3 2070 61500 64575 67158 68501 70556
97443 29062 1265048 1328300 1381432 1409061 1451332
8/2/2019 Neat $ Clean
19/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
19
8.1 ROI FROM DIFFERENT TARGET MARKET
MARKET SEGMENT ROI (in Nu.) % OF ROI
HOTELS 315000 24.7059
RESTAURANT 100000 7.84314
C.C 400000 31.3725
CENTRE POINT 80000 6.27451
RICB 100000 7.84314
INDIVIDULS 280000 21.9608
TOTAL 1275000 100%
24.70588235
7.843137255
31.37254902
6.274509804
7.843137255
21.96078431
% OF ROI
HOTELS
RESTAURANT
C.C
CENTRE POINT
RICB
INDIVIDULS
8/2/2019 Neat $ Clean
20/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
20
8.2 BUYING PATTERN:
1. Hotels/Restaurant: The hotels and restaurant as mentioned in the Niche Market
is the only customer base on contract basis which avails the Hotel/home package on regular
interval. The market potentiality of the hotels are as below :
HOTEL ITEMS
Name of the Hotel
HOTEL
RAVEN
INN
HOTEL
GALING
KHANG
HOTEL
R.PENJO
R
HOTEL
DESTIN
Y
HOTEL
ZHIZAN
G
HOTEL
ZIMCH
U
HOTEL
BHUTAN
SUITE
Bath towel 114 214 47 51 39 89 245
Bed sheet (single) 101 136 76 60 52 0 175
Bed sheet
(Double) 10 52 82 0 0 38 64
Blanket/duvet/qu
ilt cover (single) 4 0 0 0 0 22 21
Blanket/duvet/qu
ilt (double) 3 0 0 0 0 0 11
Pillow cover 117 269 93 41 34 69 1
Table cloth 61 19 0 2 12 0 0SOURCE: BILL BOOK RECORD (SPOTLESS)
8/2/2019 Neat $ Clean
21/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
21
OTHER MARKETS
For other markets that include the following, all the packages designed as new
service list are availed in the following ratio based on the life style which has extensivelydetermined the buying pattern of the customers. The findings are based on in-depth research
and market survey carried out which includes secondary information such as past 9 months bill
book of an existing competitor and observation over obvious facts about the society dwelling
in ThimphuCity.;
1. RICB Colony: As per the findings of the market survey, it is estimated that Neat
and Clean will earn Nu. 10000 per month from this share of market, it has projected to
capitalize 200 individuals from this market. The amount is generated by rendering different
service packages in the above mentioned ratio. Within a package, of the amount is earned
from laundry and from dry clean. Therefore, 200 individuals can be divided in the above
mentioned ratio.
PACKAGEDUSED:
laundryprice
units
sold peryear amount
dry
cleanprice
unitssold amount
totalamount
Boys 340 21 7140 749 3 2247 9387
Girls 408 18 7500 690 3 2070 9570
Ladies 540 28 15000 1135 4 5000 20000
Gents 527 42 22134 841 9 7569 29703
Hotel/Home 1645 15 24675 690 10 6900 31575
124 76449 29 23786 100235
2.
Chang Ji JiChang Ji Ji colony which has total estimated population of 2000 mostly occupied
by school students and PPP (Purchasing Power of People) being high, influenced by life
style has market to earn Nu. 400000 by the end of first financial year, the ratio of service
rendered is as mention here above. Within it of frequency for wash is for laundry and
for dry clean.
Student package(boys):(girls):Ladies:Gents:Hotel/Home
1 :1 : 2: 3 : 3
8/2/2019 Neat $ Clean
22/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
22
PACKAGEDUSED: LAUNDRYPRICE
UNITS
SOLD
PERYEAR AMOUNT
DRY
CLEANPRICE UNITSSOLD AMOUNT TOTALAMOUNT
Boys 340 88 30000 749 13 10000 40000
Girls 408 74 30000 690 14 10000 40000
Ladies 540 111 60000 1135 18 20000 80000
Gents 527 171 90000 841 36 30000 120000
Hotel/Home 1645 55 90000 690 43 30000 120000
498 300000 125 100000 400000
3. CENTRE POINT:
Centre Point is located in the heart of the City, which is mainly occupied by high-
end hospitality industry along with good number of potential individual customers and
seasonal tourist orders. The percentage of share of market in the first year out of total
population of 2000 has targeted at 150 numbers, the details of service rendered to this
share of market is as follows:
PACKAGED
USED:
LAUNDRY
PRICE
UNITS
SOLD PER
YEAR AMOUNT
DRY
CLEAN
PRICE
UNITS
SOLD AMOUNT
TOTAL
AMOUNT
Hotel/Home 1645 35 57575 690 33 22770 80345
Note: The location as mentioned above is mainly occupied by commercial building such
as hotels therefore the package service availed is the hotel/home, which makes use of the
service every 3 times a month.
8/2/2019 Neat $ Clean
23/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
23
4. INDIVIDUALS:
The individuals refers to the customers dwelling in and around the business
premises which has total population of 2000 and the target market for the initial year is
200, the services availed for the different packages are in the ration mentioned above
whereby of the total service availed is for laundry and for dry clean.
PACKAGED
USED:
LAUNDRY
PRICE
UNITS
SOLD PER
YEAR AMOUNT
DRY
CLEAN
PRICE
UNITS
SOLD AMOUNT
TOTAL
AMOUNT
Boys 340 62 21000 749 9 7000 28000
Girls 408 51 21000 690 10 7000 28000
Ladies 540 78 42000 1134.75 12 14000 56000
Gents 527 120 63000 841 25 21000 84000
Hotel/Home 1645 38 63000 690 30 21000 84000
TOTAL 349 210000 87 70000 280000
8/2/2019 Neat $ Clean
24/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
24
9. FINANCIAL COSTINGS
9.1 TOTAL PROJECT COST
PARTICULARS AMOUNT
CAPITAL EXPENDITURE 497000
ADMINSRATION COSTING 199000
INVENTORY COSTING 243000
MARKETING COSTING 21200
MAN POWER COSTING 160000
TOTAL 1120200
GRAPHIC REPRESENTATION OF NET PROFIT AND LOSS A/C PROJECTION
397109
445025474405 483022
501930
0
100000
200000
300000
400000
500000
600000
2012 2013 2014 2015 2016
AmountinNu.
YEAR
NET INCOME PROJECTION FOR 5 YEARS
Net Income
8/2/2019 Neat $ Clean
25/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
25
9.2 CAPITAL COSTING (WITH DEPRECIATED END VALUES OF THE ASSETS
OVER 5 YEARS)
SL.N ITEMS PER
UNIT
PRICE
TOTAL
UNITS
AMOUNT 15%
Dep.
2012 2013 2014 2015 20
1 washing
machine
200000 1 200000 30000 170000 140000 110000 80000 500
2 dryer 200000 1 200000 30000 170000 140000 110000 80000 500
4 ironing 15000 1 15000 2250 12750 10500 8250 6000 37
5 water tank 2000 1 2000 300 1700 1400 1100 800 5
6 second
hand van
80000 1 80000 12000 68000 56000 44000 32000 200
TOTAL 497000 74550 422450 347900 273350 198800 1242
The capital amount is depreciated annually @ 15% based on SLM, the prices are Indian made and the catalogue is taken from
www.stefab.com
9.3 ADMINISTRATIVE COSITNGS
SL.
NO.
PARTIUCLARS MONTHLY
COST
2012 2013 2014 2015 20
1 Rent(main office) 10000 100000 100000 100000 100000 1000
2 Electricity 5000 50000 50000 50000 50000 500
3 Stationeries 500 5000 5000 5000 5000 50
4 Repair and
maintenance
20000 20000 20000 20000 200
5 Water bill 700 7000 7000 7000 7000 70
6 Telephone bill 1000 10000 10000 10000 10000 100
7 Renewal of license 750 -
8 Bank charges 500 5000 5000 5000 5000 50
9 BCCI
MEMEBERSHIP
FEE
200 2000 2000 2000 2000 20
TOTAL 17900 199000 199000 199000 199000 1997Note: The charges for Collection Point in the two strategically located areas in RICB and Chang Ji Ji Colony
which must be included in administrative costing has been excluded since Neat and Clean is on a deal with the shops in
which the collection Points will be based, will charge on 5% of the gross sales on monthly basis as rental commission or
Nu.10,000 whichever is lower.
8/2/2019 Neat $ Clean
26/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
26
9.4 INVENTORY COSTING
SL.NO PARTICULARS MONTHLY
SUPPLY
PER
UNIT
COST
MONTHLY
COST(15
days)
2012 2013(1%) 2014(2%) 2015(4%) 2016(3
1 Surf(one
bucket)
15 533 8000 80000 80800 82416 85713 882
2 coaster soder
(40kg)
2 1200 2400 24000 24800 25296 26308 270
3 Bleaching
powder(per
can)
30 40 1200 12000 12800 13056 13578 139
4 Fuel 10 7500 75000 75800 77316 80409 828
5 Dryer oil (130
per liter.)
40 5200 52000 52800 53856 56010 576
TOTAL 243000 247000 251940 262018 2698
Note: The inventory costing has been kept at a marginal so that there is no blocking up of capital due to over
estimation of inventories nor lesser than required amount so that stock-in of inventories is ensured at all times. Since
the inventories are available in and around the business premises Neat and Clean will followJIT(Just In Time) method
for management of inventories which would obviously reduce cost since neither transportation nor store room will be
in use in large scale.
9.5 MANPOWER COSTING
SL.NO Particulars monthly
salary
2012 2013(5%) 2014(4%) 2015(3%) 2016(3%)
1 Accountant
and driver
0 0 0 0 0 0
2 2 sales
assistant (for
Collection
Point)
7000 70000 73500 76440 78733 81095
3 Ironing 4500 45000 47250 49140 50614 52133
4 Machine
operator
4500 45000 47250 49140 50614 52133
Total 160000 168000 174720 179962 185360
8/2/2019 Neat $ Clean
27/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
27
Note: Neat and Clean will employee 2 sales assistant at two Collection Point located in Chang Ji Ji
and RICB Colony. 2 other workers will be deployed in ground operation; each of them will be involved in
operating the laundry and dry cleaner. All the workers will be given a monthly salary of Nu.4500. The
promoter will be assuming the work of accountant and driver during collection of orders and door-to-door
delivery. The promoter will retain 5% of the profit for personal use. All other matters dealing with
employees shall be dealt according to the Labor Act of Kingdom of Bhutan.
9.6 MARKETING COSTING
SL.NO PARTICULARS 2012 2013 2014 2015 2016
1 SIGN BOARD 5000 0 0 0 2000
2 LOGO 5000 0 0
3 BILL BOOK 1200 2000 2000 2000 2000
4 ADVERTISEMENT 10000 2000 1500 1500 1500
Total 21200 4000 3500 3500 5500
Note: Neat and Clean will maintain an attention grapping sign board with flash
lights which will be designed with the logo of the business embedded on the signboard. It
will advertise the business in local T.V channel as well as BBS. It will also maintain a bill
book to ensure accurate and transparent book-keeping practice for the benefit of the
proprietor in analyzing the business which would result in exploring innovative ideas to
be strategically implemented in improving the operation of the business at the same time
will be helpful in payment of (BIT) Business Income Tax.
8/2/2019 Neat $ Clean
28/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
28
10. FINANCIAL REPORT
10.1 PROFIT AND LOSS ACCOUNT PROJECETION FOR THE YEAR ENDING 2012-
2016
Particulars 2012 2013 2014 2015 2016
Total
sales/revenue
1265048 1328300 1381432 1409061 1451332
LESS:
Depreciation 74550 74550 74550 74550 74550
Inventory costing 243000 247000 251940 262017.6 269878.13
Marketing costing 21200 4000 3500 3500 5500
Administrative
costing
199000 199000 199000 199000 199000
Manpower costing 160000 168000 174720 179961.6 185360.45
TOTAL COST 697750 692550 703710 719029 734289
Gross income(A-B) 567298 635750 677722 690032 717043
Less (BIT@30%) 170189 190725 203317 207010 215113
Net income 397109 445025 474405 483022 501930
10.2 BREAK EVEN ANALYSISYEAR BEP
2012 697750
2013 692550
2014 703710
2015 719029
2016 734289
The Break Even Point for Neat and Clean are as mentioned here above. The BEP iscalculated by adding all the costing including the depreciation amount. Neat and Clean must
earn at least the mentioned amount so that it is in the state where there is just enough money
to cover the expenditure. Neat and Clean must endeavor to earn beyond the Point to sustain
in the industry to repay the loan and to expand the business.
8/2/2019 Neat $ Clean
29/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
29
10.3 PROJECTED CASHFLOW STATEMENT AS ON DEC 30, 2012-2016
Particulars 2011 2012 2013 2014 2015
CASH INFLOW
Cash in Hand 0 839528 1090663 1383769 2073801
Loan received
from the
Foundation
1000000 0 0 0 0
Total sales 1265048 1328300 1381432 1409061 1451332
Total(A) 2265048 2167828 2472095 2792830 3525133
CASH OUTFLOW
LESS:
Total capital
expenditure
497000
Total Cost 697750 692550 703710 719029 734289
Loan
Repayment
238095 357143 404762 0 0
Total(B) 1432845 1049693 1108472 719029 734289
Net Cash
flow(A-B)
832202 1118135 1363623 2073801 2790844
8/2/2019 Neat $ Clean
30/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
30
10.4 PROJECTED STATEMENT OF BALANCE SHEET AS ON DEC 30, 2012-
2016
Particulars 2012 2013 2014 2015 2016Assets
Capital items 422450 347900 273350 198800 124250
Cash in hand 839528 1090663 1383769 2073801 2790844
Total 1261978 1438563 1657119 2272601 2915094
Liabilities
Loan 761905 404762 0 0 0
Profit transferred from
P & L A/C397109 445025 474405 483022 501930
Balancing figure 102965 588776 1182714 1789578 2413163
Total 1261978 1438563 1657119 2272601 2915094
8/2/2019 Neat $ Clean
31/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
31
11. AMORTIZATION OF LOAN
NO. OF
INSTALLMENTS
PRINCIPAL
DEDUCTION
BALANCE
AMOUNT
1 29761.9 970238.1
2 29761.9 940476.2
3 29761.9 910714.3
4 29761.9 880952.4
5 29761.9 851190.5
6 29761.9 821428.6
7 29761.9 791666.7
8 29761.9 761904.8
238095.2 761904.8 LOAN AMORTIZED AFTER GESTATION PERIOD OF4 MONTHS
9 29761.9 732142.9
10 29761.9 702381
11 29761.9 672619.1
12 29761.9 642857.2
13 29761.9 613095.3
14 29761.9 583333.4
15 29761.9 553571.5
16 29761.9 523809.6
17 29761.9 494047.7
18 29761.9 464285.819 29761.9 434523.9
20 29761.9 404762
357142.8 404762 LOAN AMORTIZED BY THE END OF 2013
21 33730.17 371031.8
22 33730.17 337301.7
23 33730.17 303571.5
24 33730.17 269841.3
25 33730.17 236111.2
26 33730.17 202381
27 33730.17 168650.8
28 33730.17 134920.629 33730.17 101190.5
30 33730.17 67460.3
31 33730.17 33730.13
32 33730.17 0
404762.04 LOAN AMORTIZED BY THE END OF 2014
8/2/2019 Neat $ Clean
32/32
May 8, 2011BUSINESS PROPOSAL ON NEAT AND CLEAN
12. CONCLUSION
The proposed business plan is full fledge, with in-depth market survey
conducted on the buying pattern and frequency of service availed by the customers in
the city. As per the findings there is huge market for the service rendered by Neat and
Clean. This is so because of the life style of the people dwelling in Thimphu, the lack inservice delivery by the existing competitors and more so because of re-engineered price
schedule which comes in package which is customized according to the life style of the
people.
The costing which includes administration, marketing, man power and inventory
costing are kept at an average so, that there is no blocking up of capital due to over
estimation of the costing or under estimation of the costing which would interrupt the
daily operation of the business.
The net profit for Neat and Clean is projected @ 34% over total sales in 2016,
at this rate of ROI Neat and Clean will be in position to repay the loan (principal amount)
in 33.6 periods or 2 years and 8 months, with yearly installment of Nu.238095 in the first
year to Nu. 357143 in the second year and Nu.404762 by the end of 3rd year of the
operation of the business, with this Neat and Clean obligation to Loden Foundation will
be duly met.
Neat and Clean will thus, be a viable business operation, rendering the laundry
service need to all those customers in need of the service rendered by Neat and Clean.
It will not only provide an opportunity to a want-to-be-entrepreneur like the promoter to
materialize the dream of owning a business but also provide gainful employment to
those who are deployed in the operation of the business.
Recommended