BDP Express Car Service Centre

Embed Size (px)

Citation preview

  • 7/30/2019 BDP Express Car Service Centre

    1/39

    BUSINESS DEVELOPMENT PLAN

    e-Express car service center

    SUBMITTED TO:

    Mr. Ashish Tiwari

    Mr. Bishal Shrestha

    Mr. Pradeep Rajopadhadya

    SUBMITTED BY:

    Sunita Bista

    MBA, Term IV

    August 16, 2010

  • 7/30/2019 BDP Express Car Service Centre

    2/39

    TABLE OF CONTENTS:

    Contents

    Executive summary 4

    CHAPTER 1: INTRODUCTION 7

    1.1 Background ............................................................................................................................... 7

    1.2 Mission ...................................................................................................................................... 7

    1.3 Objective ................................................................................................................................... 7

    1.4 Critical Success Factor .............................................................................................................. 8

    1.4.1 Distinct services 8

    1.5 Company Values ....................................................................................................................... 8

    1.6 Registration ............................................................................................................................... 8

    1.7 Companys profile .................................................................................................................... 9

    1.8 Product/ Service ........................................................................................................................ 9

    1.9 ORGANIZATION STRUCTURE: ......................................................................................... 10

    CHAPTER 2: MARKET ANALYSIS 11

    2.1 MARKET FEASIBILITY: ..................................................................................................... 11

    2.1.1 Market research and Analysis: 11

    2.2 Marketing Objectives: ............................................................................................................. 11

    2.3 Market Segmentation: ............................................................................................................. 11

    2.4 Target Marketing .................................................................................................................... 12

    2.5 Positioning .............................................................................................................................. 13

    2.6 Marketing Mix ........................................................................................................................ 13

    2.7 Market Trends and growth ...................................................................................................... 14

    2.8 Main Competitors ................................................................................................................... 15

    2.9 Marketing Strategy.................................................................................................................. 15

  • 7/30/2019 BDP Express Car Service Centre

    3/39

    2.10 Marketing Budget: ................................................................................................................ 15

    2.11 Forecast: ................................................................................................................................ 16

    CHAPTER 3: ENVIRONMENTAL ANALYSIS 20

    3.1 SWOT ANALYSIS: ............................................................................................................... 20

    3.2 PEST ANALYSIS: ................................................................................................................. 21

    CHAPTER 4: OPERATION PLAN 22

    4.1 Moment of truth ...................................................................................................................... 22

    4.2 Quality..................................................................................................................................... 22

    4.3 Process and capacity design .................................................................................................... 23

    4.4 Location strategy:.................................................................................................................... 23

    4.4.1 Selecting the site 23

    4.4.2 Items considered for selecting the site: 23

    4.5 Layout strategy: ...................................................................................................................... 23

    4.6 HR PERSONNEL: ...................................................................Error! Bookmark not defined.

    4.7 JOB DESCRIPTION: ............................................................................................................. 26

    4.8 Inventory management: .......................................................................................................... 27

    CHAPTER 5: FINANCIAL ANALYSIS 28

    Pre-operating expenses ................................................................................................................. 28

    Projected Income Statement for 5 Years ...................................................................................... 30

    CHAPTER 6 34

    6.1 Critical risks and contingencies .............................................................................................. 34

    6.2 Exit strategy: ........................................................................................................................... 34

    APPENDIX: 35

  • 7/30/2019 BDP Express Car Service Centre

    4/39

    Lists of Tables:

    Table no.1: Price 14

    Table no.2: Car registration figure 14

    Table no.3 : Marketing budget 15

    Table no.4 : marketing expenses 16Table no.5 : Fixed expenses 16

    Table no. 6: Sales of 1st quarter 17

    Table no. 7: Sales of 2nd quarter 18

    Table no. 8: Sales of 3rd quarter 18

    Table no. 9: Sales of 4th quarter 19

    Table 10: 5 Years Sales projection 19

    Table no. 11: staffs and salary 26

    Table no.12: Pre- operating expenses 28

    Table no.13: initial investment 29

    Table no. 14: operating expenses 29

    Table no 15: Income statement 30

    Table no. 16: Statement of retained earnings 31

    Table no. 17: projected cash flow 31

    Table no. 18: Projected balance sheet 32

    Table no. 19: Break even analysis 33

    List of figures:

    Figure no. 1: Organization chart 10

    Figure no. 2: Layout design 25

  • 7/30/2019 BDP Express Car Service Centre

    5/39

    Executive summary

    e-Express car service center is a car service center located at Dhobi Khola which provides

    various services like car washing, car cleaning, repair and maintenance of Diesel type vehicle,

    Denting and painting and accidental repair. The distinct service it will be providing is onlinebooking facility through the use of technology. Since the market trend for automobiles has been

    increasing, the market for modern service center seems promising.

    Out of 50,000 vehicles in Kathmandu, our aim is targeting only 1000 vehicles. The authorized

    service center of respective vehicles and local service center are major competitors. But we

    believes that if we will be able to provide qualitative service like accidental repair, pick up and

    drop facility, online booking facility to avoid returning of customer due to mismatch of schedule.

    These will be our key success factor and competitive strategy.

    Market feasibility analysis consists of survey of 300 people who owns car from mitra park, omnursing home, Medicare, Bhatbhateni and nearby area. 85% of people show positive response for

    the improved car service center at dhobi Khola, Kalopul that is accessible to them and also with

    online booking facility. Market has been segmented, targeted and positioned. Price has been

    charged as per market rate with promotion basically on newspaper. Price has different markup

    for different services like washing, denting and painting etc.

    The sale for the first year is expected to be Rs 13,526,250. The sale is expected to increase every

    year by 10%

    Operation plan includes the moment of truth which is most important in service industry and

    how it will provide qualitative service in terms of determinants like reliability, responsiveness,

    courtesy, communication and tangibility. Location has been chosen in such a way that it faces

    the main road with no traffic delays and legal restriction and room for expansion. Layout consists

    of area for service managers room, customer care office, warehouse etc.

    Capacity of the service center is not more than 20 vehicles in a day.

    We can see in the income statement for the five years that the increase in the service revenue, the

    expenses have also increased due to the inflation or due to the expansion but the Net Profit has

    increased from Rs 549196.5 to Rs.1877266.5 by the end of 5 years. From this, we have analyzed

    that the project seems to be profitable with respect to the amount of profit it will be giving in theperiod of five years. From this pro-forma cash budget, we can see that there is surplus cash at the

    end of the every year so this gives the satisfactory result.

    There are various internal and external risk associated with every business like labor conflict,

    water and electricity shortages, political instability and economic slowdown.

  • 7/30/2019 BDP Express Car Service Centre

    6/39

    From the operation plan, marketing analysis and financial analysis we can see that this service

    center has a good chance of success in the business. But there is tough competition in the market

    and we also have to think about exit strategy- either lease or sell.

  • 7/30/2019 BDP Express Car Service Centre

    7/39

    CHAPTER 1: INTRODUCTION

    1.1 Background

    Today, the road of Kathmandu is busied with about 93,266 public vehicles registered on

    Department of Transport management reflects that the purchaser of cars are increasing day byday. Similarly, the market for the car service center seems promising. The auto industry today is

    a buyers market and the general economic slowdown makes it vital for industry participants to

    stay ahead of demand trends.

    To exploit this opportunity a new service center is going to established recently at Basundhara(Bank of Dhobi khola) named as e-Express Auto Service Center (e-ESC). As the industry

    grows and transforms, it is imperative that the service aspect evolves correspondingly. Given the

    evolution in vehicle technology, product range and quality in the Nepali market, the skillsrequired to service vehicles have also changed. Todays vehicles require sophisticated tools and

    equipment for problem diagnosis and correction, which can be handled only by trained

    technicians. Given an extremely competitive market scenario where product features and pricingare increasingly in capable of differentiating, Service depth and quality surfaces as a key

    differentiator and an effective tool to retain customers. Servicing of modern vehicles requires

    quite a different set of skills and technology as compared to the past and e-ESC tactfully bridges

    the gap between the industrys requirements and supply in the market.

    Today, customers, across product segments, are more aware and demanding. At the same time,

    the variety of choices available has made them more prone to switching loyalties if not

    completely satisfied. As a result, service providers today are keenly focused on improving notonly the technical aspect of servicing, but also the softer aspects of customer management.

    Continuous improvements are made in improving service quality, vehicle turnaround times and

    customer satisfaction. This underscores the need for consistently upgrading the technical and softskills of service manpower.

    1.2 Mission

    The mission of e-express car service center (e-ESC) is to provide top quality after sales service

    and develop our own competitive advantage in the industry. e-ESC will also support the its sales

    team to boost up the per year sales figure of our car.

    1.3 Objective

    To act as solution for those who hold their luxury cars by providing quality service interms of reliability, better communication and courtesies.

    To develop brand awareness and acceptance of the customer by converting them morecommitted towards the authorized service station.

  • 7/30/2019 BDP Express Car Service Centre

    8/39

    1.4 Critical Success Factor

    In view of the scenario discussed above, e-Express Auto Service Center identified key success

    factors for auto servicing:

    Ensuring availability of adequate numbers of skilled manpower, across different locations

    and different levels. Skills include not only technical skills but also business management

    skills (for senior management) and customer man. Continuous improvement in productivity and quality, to reduce turnaround times,

    improve capacity utilization, reduce costs and increase customer satisfaction.

    Focus on softer aspects of customer management system pioneering the online Job cardmanagement system and individual login account to individual vehicle with entire history

    of the car.

    Semi automated service (washing) facility, computerized diagnosis system, Pneumatic

    tools and repairing system, highly modern and latest tools and equipment and the mostimportant 24 hour power backup and water facility.

    Availability of spare parts at the most affordable price despite of being using genuineDelphi (Japanese) make at the category.

    Though there are many service center, as name suggests this service center provides online

    service that can be considered as its competitive advantage.

    1.4.1 Distinct services

    For customer convenience, our service center provide full fledge web based onlinebooking system where every individual vehicle has entire history record of their vehicle

    and service detail .The customer can have access to this record by clicking VIEWHISTORY and can make their service schedule through online booking. As per the nature

    of the complain registered by customer the car service center approves date. If required, it

    provide pick up and drop facility. This service center gives preferences to the booked

    vehicle and services their vehicle as quick as possible. It also gives post service follow upcall if customers are not satisfied.

    1.5 Company Values

    Any Company will be guided by the values. Its decisions, actions and the service it provideshelps to demonstrate these values. Putting values into practice creates long-term benefits for

    customers, employees, and the communities.

    Customer satisfaction is the prime motto that will be achieved through affordability, qualityand on-time delivery.

    Company will regard every employee as essential team members with fair and equitabletreatment.

    1.6 Registration

    In order to register this company under the name of e-Express car service center Some of the

    legal formalities are done which are as follows:

  • 7/30/2019 BDP Express Car Service Centre

    9/39

    An application form is submitted along with the Rs 5 stamp at the office of the registrarwhich is situated at Tripureshwor. Besides this citizenship certificate of the Partners and the

    company register stamp is provided to the office of the registrar.

    Once the company is registered the next steps is to take PAN number that is Permanentaccount number from in land revenue Department which situated at Lazimpath. For this

    necessary documents are: Application form. Copy of the citizenship certificate of thePartners, Copy of the company/firm registration certificate, two passport size photo of thePartners, Hand drawn sketch of the business location.

    1.7 Companys profile

    e-Express car service center basically focuses on providing servicing facility to the customer.

    The main aim of company is to provide qualitative service in terms of reliability, affordability,accessibility and better communication. These can be achieved only when there is effective

    diagnosis of problem in customers vehicles and then cater them accordingly and as soon as

    possible. So, for this experienced mechanics and technicians has been selected and hired.

    Similarly, through a small survey, we have found that many people want their car to be serviced

    in particularly 3-5 months for general purpose like car washing and others. Mostly, they do notget their car serviced when they want due to mismatch of schedule. So, our company will be

    providing online booking system where customer can register themselves with username and

    password. Once they enter into booking page , they can type the specific date at which they wanttheir car to served and the software will respond whether time is available on that particular day

    or not. In this way, the customer also do not have to return without servicing car that saves their

    valuable time and the company will be able to respond them promptly.

    1.8 Product/ Service

    Basically, car service center is service oriented industry. We will be focusing on following prime

    services as:

    Car washing (exterior with diesel spray).

    Car cleaning (interior with wax and formula).

    Car detailing and History record of the maintenance schedule of each and every vehicle

    visiting the service centre online

    Repair and Maintenance of EFI and Diesel Type vehicle.

    Denting and Painting for any types of color.

    Accidental Repair (Major and minor). Customer Care Service (with tele- marketing and post follow-up for the work

    satisfaction).

    24 hour Mobile service availability for customers.

    Online booking service for booking dates at which customer wants their cars to be

    serviced for general purpose.

  • 7/30/2019 BDP Express Car Service Centre

    10/39

    1.9 ORGANIZATION STRUCTURE:

    The basic organization structure of the company will be:

    The top most level is managing director(Sunita Bista)

    Figure no. 1: Organization chart

  • 7/30/2019 BDP Express Car Service Centre

    11/39

    CHAPTER 2: MARKET ANALYSIS

    2.1 MARKET FEASIBILITY:

    2.1.1 Market research and Analysis:

    In order to understand the need of the customer, a small survey was conducted within thefollowing areas:

    Housing areas: Mitra Park Housing and Naxal(behind Police headquarter) housing

    Hospital areas:Om Nursing Home and Medicare doctors( who own cars but are busy)

    Department stores area: Bhatbhateni Department store, Blue bird department store

    The research objective was to find out what sorts of car service they need. Nearly, 300customers are surveyed from these locations and about 85% of wants such a service center that

    provides quick service and also prefer online booking facility too. Because most of the car

    owners are professionals who are busy. Car, being a luxurious item, people want special carewith quick service.

    Research also shows that many car owners who visit the workshops for general purpose like car

    washing has to return due to lack of time of service provider or due to mismatchment of properschedule. So, about 85% of customers showed positive response for online booking facility that

    will save their valuable time.

    So, through market feasibility analysis, the service center at Dhobikhola, Kalopul is viable.

    2.2 Marketing Objectives:

    First year marketing objective:

    During first year of operation, the company aims to target 1000 vehicles out of

    approximately 50,000 vehicles registered (Department of Transportation) because ifcustomer gets satisfied with our service they may come from various places and generally

    customer visit each quarter i.e. 2 to 3 time for general servicing like washing, cleaning

    etc.

    Second year marketing objective:

    To develop brand awareness and acceptance of the customer by converting them more

    committed towards the authorized service station.

    2.3 Market Segmentation:

    Geographic

    The immediate geographic target is the city of Katmandu.

  • 7/30/2019 BDP Express Car Service Centre

    12/39

    A 15 km radius is in need of the services; however, 87% of the business will be from aseven km radius. The total targeted population is just over 1000 vehicles.

    Demographic

    Male: Female- 63%: 37%. The reason for this discrepancy in the male to female ratio isgenerally explained by the fact that men typically care more about their automobiles.

    Men are more likely to spend money on their cars with accessories and are more likely tobuy a car as a reward for some accomplishment as a treat for them. Women tend to view

    cars more so as an object of utility. Using this line of reasoning, women are more likely

    to use the automatic car wash as they are less concerned about preserving their "precious"

    car.40% of the households have an income exceeding Rs 4, 00,000 per annum.

    63% of the target population has a proper education degree, they are aware about

    authorized service station for their cars.

    Behavioral facts:

    62-65% of the target customers have possessed their cars with the help of bank loans.Individual and family image is personified by the type and condition of the automobile

    that they have.

    2.4 Target Marketing

    Our service Centre segments its customers by type of car ownership. Normally, it is believed that

    the type of car that a person owns says volumes about their driving, and, therefore their car

    washing and detailing requirements.

    New car owners: Owners of newer cars are most likely to use an authorized servicestation. These owners take great pride in their cars and will bring them often to the wash

    and detail service. The goal with these customers is to promote regular use of the washand detail service. The aim is to inform these customers that our Service Centre will keep

    their car looking as good as it did the day they drove it off the lot.

    Older luxury car owners: These people have either owned their high-end luxury cars for

    several years or are unable to afford the expense of a new luxury car but want the feel of

    relaxed driving. Both of these groups want to keep their cars in the best shape possible.Those who have bought second-hand cars will often spend many hours in their cars and

    will place high importance on keeping their cars looking good. These owners will bring

    their cars in for regular washes and occasional maintenance. Sports car owners: These people are often younger or middle-aged men and will regard

    the look of their car as important. They will also pride themselves on the look of their car

    and will have their car hand washed (at least) weekly. These drivers will have an

    occasional detail, but will keep their cars so clean the detail will not be necessary veryoften.

    Lifetime owners: Many of these people have owned their cars for more than five or sixyears, and are more likely to be executive. They are attached to their cars as friends and

  • 7/30/2019 BDP Express Car Service Centre

    13/39

    though it may be more sensible for them to purchase a new car, they will bring their car infor a wash occasionally, just when the car is dirty. They like their cars to look presentable,

    and want to keep it in good shape but are not tied up in the look of their car. For this

    reason, they will not have a detail carried out on their car unless they are selling it.

    Local businesses: Some local businesses have fleets of cars and small vans that must be

    kept clean to maintain their company image. These businesses will be looking for a costeffective, efficient car washing service to perform this service, and will prefer to use a car

    wash service during the week rather than during weekends, like the general public.

    2.5 Positioning

    Our Service Centre seeks to position themselves as the premier auto service provider inthe Katmandu area. This positioning will be achieved by leveraging their competitive

    edge; servicing has been providing by almost all auto service centers but our prime focus

    is on how to provide efficient and quick service.

    So, better positioning strategy will be our online facilities that are new concept. Onlinebooking facilities will attract the customers in the sense that every customers want quickservice and if they get chance to view their historical data entry by themselves they will

    get chance to know that what services has been done with their vehicle till now at the

    same time online booking for servicing can be done that becomes easy for them and alsominimizes the chance of not getting servicing when they sent their cars or usually visit by

    themselves. So, this is our prime positioning strategy and this will help to retain our

    customers.

    We are also providing online placement of the car which our customers want to sell on our

    companys website and thus reduces their tension of selling their car by themselves.

    2.6 Marketing Mix

    Product

    Basically, our product is auto service center. Providing good quality after sales service of cars to

    customers is our prime motto.

    Promotion and marketing

    Express car e-service center will use several methods of promotion starting with Free CheckupCamp to retrieve the database and actual position of our customers. After this ECS will be more

    focus on direct marketing through customer care service (tele-marketing/service reminder). At

    initial stage, advertisement can be best way to increase awareness among customers about ourproduct. Advertisement on newspaper like kantipur to attract large customers will cost Rs 1 lakh

    Free check up camp also consists of costs. But basically lubricants supplier or other will act as

    sponsor. So, the company cost will be 50,000 to 60,000.

    Pricing

  • 7/30/2019 BDP Express Car Service Centre

    14/39

    Pricing of our facility will be competitive among the competitors authorized service station butmaking our customer feel the worth what they have paid for.

    Basically, our pricing is as per the market rate.

    ITEMS Rate

    Service 400 /vehicleRepair & Maintenance 1,350 /average/ vehicle

    Dent & Paint 10,000/ average/ vehicle

    Lubricants 1,400 /average/ vehicle

    Spare Parts 3,200 /average/ vehicle

    Local Parts 2,500 /average/ vehicle

    Table no.1: Price

    Place/location

    Location shall not be the issue for our customer as it is located at the central Kathmanduwhatsoever for the customer away and busy ECS is also providing pick up and drop facility.

    2.7 Market Trends and growth

    As per the Department of Transportation, the automotive sector has phenomenal growth.

    Car registration figure up to 2008\09

    Serial number Year CAR/ JEEP/ VAN

    1 2000/01 5152

    2 2001/02 4374

    3 2002/03 2906

    4 2003/04 7079

    5 2004/05 4781

    6 2005/06 6531

    7 2006/07 8400

    8 2007/08 9553

    9 2008/09 10,200

    Table no.2: Car registration figure

  • 7/30/2019 BDP Express Car Service Centre

    15/39

    Total vehicle registered in Kathmandu upto now is 93,600 vehicles .Approximately 50,000cars\jeep\van will visit car service center rest may be government vehicles that usually have their

    own service center. Out of 50,000 vehicles that go for servicing, only 1000 vehicles is our target

    market.

    From the above data, market trend is growing. The need of car service center also gets emerged.

    2.8 Main Competitors

    The main competitors for our service center are authorized service centre of all the brandsexisting in Kathmandu. Apart from this local service station of nearby area located at 5 km

    radius of e-Express car service center.

    2.9 Marketing Strategy

    e-Express car service center will target servicing of car/ van/ jeep. In the initial years, only 1000

    vehicles will be served. Our prime focus on the first three years is to provide better and quickservice to them and to retain those customers rather than increasing the number of customers.

    Because every vehicle needs servicing of 3-4 times in the year. So, retaining those target

    customers will be valuable. After that, there is a great chance of promoting car service center

    through word of mouth from customers and that will probably increase our target number ofcustomers.

    2.10 Marketing Budget:

    Website design( for online booking) 300000

    Advertisement in Kantipur 100000*3 TIMES= 300000

    Free check up camps 100000

    Tele- marketing and service reminder 30,000

    Commission and other marketing activities 200000

    Others (Chanda,offering from political parties) 20000

    Total 950000

    Table no.3: Marketing budget

  • 7/30/2019 BDP Express Car Service Centre

    16/39

    Annual marketing expenses

    Marketing

    Expenses

    Year 1 Year 2 Year 3 Year 4 Year 5

    950000 760000 650000 500000 500000

    Table no.4 : marketing expenses

    Analysis

    The marketing expenses has been decreasing as year passes because in car service center

    targeting certain year passes because in car service center targeting certain customers andretaining them is enough through qualitative service. Once, they are satisfied they will come again

    and again. So, no need of aggressive marketing.

    2.11 Forecast:

    Projected expenses for the year 2067

    FIXED EXPENSES

    SALARY 1,96,150

    SECURITY GUARD 22,600

    FOOD 25,000

    FUEL 15,000WATER 2,200

    RENT 25,000

    ELECTRICITY 10,000

    INTERNET 2,400

    COMMUNICATION 4,000

    PRINTING & STATIONARY 1,500

    OVERTIME 15,000

    MISCLENIOUS 3,000

    TOTAL 321850

    Table no.5 : Fixed expenses

  • 7/30/2019 BDP Express Car Service Centre

    17/39

    REVENUE MARGIN

    SERVICING 90%

    REPAIR & MAINT 85%

    DENT & PAINT 33%

    LUBRICANTS 22%

    SPARE PARTS 18%

    LOCAL PART 30%

    Remaining % is for variable cost like for cleaning we need towels, pick up facility in case of

    emergency, managing inventory which is done less frequently.

    Usually, research done in various car service agency shows that people come for service usually

    quarterly basis i.e. four times in the year. So, projected sales in each quarter have been shown as:

    Projected Sales of first Quarter 067/068

    ITEMS No of Vehicle/day

    Working

    Day Rate Revenue/Month

    Service 6 25 400 60,000

    Repair & Maintenance 3 25 1,350 101,250

    Dent & Paint 0.5 30 10,000 150,000

    Lubricants 4 25 1,400 140,000

    Spare Parts 5 25 3,200 400,000

    Local Parts 2 25 2,500 125,000

    976,250

    Table no. 6: Sales of 1st quarter

  • 7/30/2019 BDP Express Car Service Centre

    18/39

    Projected Sales of Second Quarter 067/068

    ITEMS

    No of

    Vehicle/day

    Working

    Day Rate Revenue/Month

    Service 6 25 400 60,000

    Repair & Maintenance 4 25 1,350 135,000

    Dent & Paint 0.5 30 10,000 150,000

    Lubricants 4 25 1,500 150,000

    Spare Parts 5 25 3,200 400,000

    Local Parts 2 25 2,500 125,000

    1,020,000

    Table no. 7: Sales of 2nd quarter

    Projected Sales of Third Quarter 067/068

    ITEMS No of Vehicle/day

    Working

    Day Rate Revenue/Month

    Service 7 25 450 78,750

    Repair & Maintenance 4 25 1,500 150,000

    Dent & Paint 0.5 30 12,000 180,000

    Lubricants 4 25 1,500 150,000

    Spare Parts 5 25 3,500 437,500

    Local Parts 2 25 3,000 150,000

    1,146,250

    Table no. 8: Sales of 3rd quarter

  • 7/30/2019 BDP Express Car Service Centre

    19/39

    Projected Sales of fourth quarter 067/068

    ITEMSNo ofVehicle/day

    WorkingDay Rate Revenue/Month

    Service 7 25 450 78,750

    Repair & Maintenance 5 25 1500 187,500

    Dent & Paint 0.5 30 12500 187,500

    Lubricants 5 25 1500 187,500

    Spare Parts 5 25 4000 500,000

    Local Parts 3 25 3000 225,000

    1,366,250

    Table no. 9: Sales of 4th quarter

    Projected Sales for 5 Years

    Year Item Sales

    1Projected sales revenuefor 1st year 13,526,250

    2

    Projected sales revenue

    for 2nd year

    14,878,875

    3

    Projected sales revenue

    for 3rd year

    16,366,763

    4

    Projected sales revenue

    for 4th

    year

    18,003,439

    5

    Projected sales revenue

    for 5th year

    19,803,783

    Table 10: 5 Years Sales projection

  • 7/30/2019 BDP Express Car Service Centre

    20/39

    CHAPTER 3: ENVIRONMENTAL ANALYSIS

    3.1 SWOT ANALYSIS:

    SWOT analysis is necessary in each and every business.

    Strengths:

    Online service- most latest and modern service

    Service infrastructure adequate workshops at the right

    locations, with proper machinery, tools and other facilities

    Availability of spare parts for all the models.

    Availability of skilled work force.

    Weakness:

    The need to have fairly constant volume of business to

    support the business.

    Opportunity:

    Easy to grasp customer through online service.

    The number of registered vehicles is in increasing trendevery year. So, there is high chance of success of this

    business.

    Threats:

    Future\ potential competition from a franchised firm

    A slump in the economy, reducing discretionary spending.

  • 7/30/2019 BDP Express Car Service Centre

    21/39

    3.2 PEST ANALYSIS:

    Political Environment: Unstable political system in our country hampers every new

    business. Due to political instability it may hamper the business to certain aspect because

    of bandhs and strikes. So people may not be able to come to the service center and at the

    same time, mechanics, technicians also may not be able to come to the service center for

    servicing due to which car servicing may not been done promptly that may hamper

    business.

    Economic Environment: Economic situation of country also matters. If there occurs

    slump in an economy, then spending pattern of consumers may decrease for luxurious

    item like car that directly hits this business.

    Socio-Cultural Environment: Culture, customs and norms of society affect any

    business. There will be no social- cultural impact on the society. There has been change

    in the cultural aspect of the people and owning cars has become a matter of social

    prestige. Thus, demand of more cars means the increase in need of car servicing. So due

    which it will be profitable for this kind of car servicing center.

    Technological Environment: New technology can be comparative advantage for

    business like car service center. Due to advance technology we can be able to use modern

    facilities like online booking system. These technologies will help to gain competitive

    edge in this competitive world.

    Legal Environment: There is no legal restriction for opening car service center.

    Thus, after environmental analysis and SWOT analysis the car service centre with online feature

    seems feasible in business market.

  • 7/30/2019 BDP Express Car Service Centre

    22/39

    CHAPTER 4: OPERATION PLAN

    4.1 Moment of truth

    It occurs when there is interaction between customers and service provider. For any car service

    center, when customer comes for repairing their cars their problem should be correctly diagnosed

    and troubleshoot accordingly.

    First interaction occurs when customer visit to service center with various car problems, they

    should be greeted properly. If the customer gets dissatisfied at this very first step their chances ofrevisiting is less.

    Second interaction occurs when customer explains their problem to the mechanics or service

    provider. At that time, conscious listening to the problem is necessary for effective diagnosis.

    Effective diagnosis of problem and addressing it properly is quite important. This is the most

    important step where service center can differentiate them.

    4.2 Quality

    Our auto service center focuses in providing qualitative service to our valuable customers in

    terms of:

    Reliability: our service will be reliable in sense that customers will get same kind of

    service consistently.

    Responsiveness: Our Company responds to the customer and their problem as soon aspossible. If they face problem in any roads of the Kathmandu, we try our best to provide

    service if they call us.

    Competence: Our competence level is good since we are hiring mechanics that are good

    at their work and has experience in related field.

    Access: Since our company is situated in DhobiKhola, the place is easily accessible and

    customer can contact through online booking facility and through telephone.

    Courtesy: Being service industry, we are courteous to our customer since they arevaluable to us. Our employees from receptionist, mechanics to managers they respect

    customers and are polite to them.

    Communication: our service industry tries to inform our customers about the servicesthey had done so far to their cars through historic data and at the same time can do online

    booking to get service too.

    Tangible: The service will be tangible due to its physical existence in the Dhobikhola.

  • 7/30/2019 BDP Express Car Service Centre

    23/39

    4.3 Process and capacity design

    Use of technology in service:

    Using technology in service industry gives additional advantage. The company website provides

    the data entry which customers can log in to see the services they had done with their car so far

    and at the same time they can do online booking if they want car servicing. Similarly, if ourcustomers want to sell their cars then they can contact to us and we will place the cars on the

    online from where buyers can see and if they like, they can buy it. This use of technology acts asadded benefits to us.

    Capacity:

    According to the space and manpower availability, our company will have capacity of servicing

    not more than 20 vehicles per day.

    4.4 Location strategy:

    4.4.1 Selecting the site

    Since the site location has a large influence on the success of the garage, careful consideration

    must be given to the selection of site location.

    4.4.2 Items considered for selecting the site:

    Preferably, It should face a main road (or be close to a main road)

    It should be on a level ground.

    Preferably, It should be a location where there are no traffic delays, etc.

    It should be a location with room for expansion.

    It should be a location where public facilities can be used.

    It should be a location without legal restrictions.

    Preferably, these items are required for appropriate site location for car service center. Butfinding all these characteristics in a single location is very difficult. However, majority of these

    characteristics are found on the site that I have selected which is DholiKhola. Shape of the site

    is also very important. Basically rectangular and square shape of the site is best. The site whichI have selected is of rectangular type.

    4.5 Layout strategy:

    Our workshop layout consists of following areas:

    Service managers office

  • 7/30/2019 BDP Express Car Service Centre

    24/39

    Customer waiting room

    Reception room

    Watchmans room

    Parts office

    Parts warehouse

    Inspection and General Service bay(s): The general service bay serves the garage s

    principle role. Bay is just like ramp. The service bays, related passageways, tool benches, etc.

    must be given careful consideration for space layout.

    Inspection bay(s) is the place where incoming vehicle checks, after-servicing Checks, etc. are

    conducted. There are two types, differing according to inspection methods. In one, mainly

    visual method is used. In the latter, oil leaks, tigness of parts, and wear and loss of variousparts are checked for by means of a pit, so the area is the same as the general service bay. One-fifth of the general service bay should be of this type. They can be used for both general

    service and lubrication.

    Lubrication bay(s): This is the place where grease-jobs, engine and gear oil exchanges, etc.

    are conducted. In this connection storage space for various oils and greases is necessary nearthe vehicles. Considering the nature of the operations, installation of a pit or large -size lift is

    desirable. The bay size is the same as the general bay. However, it is necessary to install

    storage areas for oils and greases very near.

    Engine repair shop: This is where engine overhauls and corresponding repairs like cleaning

    are conducted.Electric service shop : This is where overhaul and repair of various single units (excepting theengine) such as the transmission, transfer, differential, steering gear box, brake valve, etc. are

    conducted.

    Tool room: This is where common tools, large-size common tools, special tools, measuringdevices, etc. are stored. One person will be in charge of the tool room. He should keep a record

    of all tools issued to the mechanics and should order new tools to replace those

    that wear out.

    Air compressor room: It is a room which consists of air compressor with water separator.

    It is used for different pneumatic purpose in workshop.

    Generator room: It is a room that consists of generator that is used as a power backup.

    Service parking area: Itis the place where vehicles that enter the service center will be kept.Stock yard: It is warehouse for the spare parts.

    Layout partition is shown on annex with cost of approximately 10,000 .

  • 7/30/2019 BDP Express Car Service Centre

    25/39

    The actual layout design will be:

    Figure no. 2: Layout design

  • 7/30/2019 BDP Express Car Service Centre

    26/39

    4.6 HR PERSONNEL:

    Total numbers of staffs with their salary are:Position Number of staffs Expected salary

    Service Manager 1 45,000

    Engineer 1 20,000

    Supervisor 1 8500

    Senior technician 1 14,000

    Technician 1 9000

    Junior technician 1 7000

    Helper 8 5,000* 8= 40,000

    Customer care officer 1 5500

    Receptionist 1 5000

    Account department officer 1 9500

    Administrative officer 1 7500

    Spare Parts Officer 1 9500

    Spare Parts Executive 1 6000

    Office Boy/girl 1 4650

    Driver 1 5000

    Total 22 1,96,150

    Table no. 11: staffs and salary

    4.7 JOB DESCRIPTION:

    Service manager: The service manager evaluates the overall department performance.

    He/she has to report to the managing director.

    Engineer: Engineer deals with day to day operation of the workshop.

    Supervisor: Supervisor receives each and every incoming car to the workshop and

    identifies the problem and reports it to technical department. Finally, he/ she have to

    ensure whether the work has been completed or not.

    Technician: Technician basically deals with identifying problem of the car that comes

    to workshop which is the most important job. Technician can be junior and senior

    technician. Junior technician has to report to senior technician.

    Helper: Helper are usually more in number i.e. 8 helpers. They have to assist

    technician in rectifying the identified problem by technician.

  • 7/30/2019 BDP Express Car Service Centre

    27/39

    Customer care officer: Customer care officer receives the customer, greets the

    customer and courteously responds to the customer. The first moment of truth occurs

    here. So, the job of officer is to receive customer and responds quickly and promptly.

    Receptionist: Basically, receptionist deals with receiving customer phones and

    responding queries of customers.

    Account department officer: Account department officer deals with financial plan and

    making financial statements like income statement, balance sheet.

    Administrator: Administrator deals with handling administrative aspects like salary,rent, electricity, water, communication etc.

    Spare part officer: Spare parts officer plans the ordering of the parts necessary orrequired in workshop. He/she has to report to spare part executive.

    Spare part executive: Spare part executive deals with handling and maintenance ofspare parts.

    Office boy/girl: Office boy/ girls job is cleaning tables of the respective senior,bringing water and other necessary item to them as per the order of seniors.

    Driver: Drivers are permanently hired by workshop for providing pick up and dropfacility to customers as well as helping his seniors to reach to particular destination as

    demanded by them.

    4.8 Inventory management:

    Inventory should be managed properly in such a way that neither it will be left idle inwarehouse nor it will be shortage in the market. Basically, inventory is categorized in three

    parts on the basis of their use as:

    1. Fast moving inventory: This category include those inventories which are used onregular pattern like lubricants, engine oil filter, air filter etc.

    2. Medium moving inventory: This category includes those inventories which are used

    frequently or in short interval but not on regular pattern like brake pad, clutch pad etc.3. Slow moving inventory: This category includes those inventories which are not used

    even frequently like interior parts of engine etc.Local dealers, Indian dealers or other foreign dealers can be used for this purpose.

  • 7/30/2019 BDP Express Car Service Centre

    28/39

    CHAPTER 5: FINANCIAL ANALYSIS

    Pre-operating expenses

    Table no.12: Pre- operating expenses

    FIXED CAPITAL REQUIRED (INITIAL INVESTMENT)

    Title Amount

    Feasibility 5000

    Registration 10000

    Transportation 3000

    Telephone Line 10000

    Total 28,000

    Particulars Amount (Rs)

    Office Building, Shade and Truss 30,00,000

    Tools and Equipment 20,00,000

    Electric wire and setup 4,75,000

    Tools and Equipment installation cost 3,00,000

    Office equipment 1,65,000

    Computer 1,50,000

    Furniture and fixture 1,78,000

    Vehicles/Bikes 1,84,000

    Generator 7,00,000

    Miscellaneous 4,00,000

    Total 75,52,000

    Working capital 10,000

    Total capital requirement 7562000

  • 7/30/2019 BDP Express Car Service Centre

    29/39

    Table no.13: initial investment

    OPERATING\ ADMINISTRATIVE EXPENSES

    DETAILS Year 1Year2 Year 3 Year4 Year5

    SALARY 1,96,15021,57,65 23,73,42 261076 287184

    SECURITY GUARD 22,60023,730 24,917 26,163 28,779

    FOOD 25,000

    26,250 27,563 28,941 30,388

    FUEL 15,00015,750 16,538 17,365 18,233

    WATER 2,2002,310 2,426 2,547 2,674

    RENT 25,00025,000 27500 27500 30,250

    ELECTRICITY 10,00010,000 10,000 10,000 10,000

    INTERNET 2,4002,400 3,000 3,000 3,000

    COMMUNICATION 4,0004,000 4,000 5,000 5,000

    PRINTING &

    STATIONARY 1,500

    15,00 15,00 2,000 2,000

    OVERTIME 15,00016,000 17,000 18,000 19,000

    MISCLENIOUS 3,000

    4,000 5,000 6,000 7,000

    SALARY(13TH

    MONTH) 1,96,150

    21,57,65 237342 26,1076 287184

    Total

    (per year) 41,04,550

    43,76,225 47,58,774 51,52,180 56,08,680

    Table no. 14: operating expenses

    Salary has been increased by 10%. Food and fuel has been increased by 5%. Rent, overtime,

    communication and printing stationary has been done small increment which is quiet natural in

    these objects.

  • 7/30/2019 BDP Express Car Service Centre

    30/39

    Profit and Loss Account

    Projected Income Statement for 5 Years

    Table no 15: Income statement

    Analysis: The above income statement shows that the profit has been increased fromRs.549196.5 to Rs. 944451.75 at second year and finally to Rs. 1877266.5 at the fifth year.

    Particulars Year-1 Year-2 Year-3 Year-4 Year-5

    Sales 13,526,250 14,878,875 16,366,763 18,003,439 19,803,783

    less: Variable costs(appx

    55% of sales) 7,439,438 8,183,381 9,001,720 9,901,891 10,892,081

    Depreciation (10% of assets

    and machine tools) 300,000 300,000 300,000 300,000 300,000

    Administration expenses 4,104,550

    4,376,225 4,758,774 5,152,180 5,608,680

    marketing expenses

    950,000 760,000 650,000 600,000 500,000

    EBT 732,262 1,259,269 1,656,269 2,049,368 2,503,022

    less:

    Tax@25% 183065.5 314817.25 414067.25 512342 625755.5

    EAT 549196.5 944451.75 1242201.75 1537026 1,877266.5

  • 7/30/2019 BDP Express Car Service Centre

    31/39

    Statement of retained earnings:

    Year 1 Year 2 Year 3 Year 4 Year 5

    BeginningBalance 0 549196.5 1493648.25 2,735850 4272876

    Add Net profit 549196.5 944451.75 1242201.75 1537026 1,877266.5

    Ending

    Balance 549196.5 1493648.25 2735850 4272876 6150142.5

    Table no. 16: Statement of retained earnings

    Projected cash flow for 5 years

    Particulars Year 0 Year 1 Year 2 Year 3 Year 4 Year 5

    A ReceiptBeginning

    Balance 0 10000 784197 1653649 2820851 428287

    Equity 75,62,000

    Bank loan 0

    Sales Revenue 13,526,250 14,878,875 16,366,763 18,003,439 19,803,7

    Total Receipt 75,62,000 13,536,250 15,663,072 18020412 20824290 240866

    B Disbursement

    Fixed Assets 75,52,000

    Operating

    Expenses 41,04,550

    43,76,225 47,58,774 51,52,180 56,08,6

    Marketing

    Expenses 0

    950000 760000 650000 500000 5000

    tax Paid 0 158,066 289,817 389,067 487,342 600,7

    Total

    Disbursement 75,52,000 5,212,616 5,426,042 5797841 6139522 67094

    Surplus/Deficit

    (A-B) 10,000 8,323,634 10,237,030 12,222,571 14,684,768 17,377,2

    Table no. 17: projected cash flowAnalysis: From this pro-forma cash budget, we can see that there is surplus cash at the end of the

    every year .

  • 7/30/2019 BDP Express Car Service Centre

    32/39

    Projected balance sheet for 5 years:

    Assets Year 1 Year 2 Year 3 Year 4 Year 5

    Current assets:

    Bank 3329453.6 4094812 4889028.4 5873907.2 6950890.5

    Cash 4994180.4 6142218 7333542.6 8810860.8 10426334.4

    Total Current assets 8,323,634 10,237,030 12,222,571 14,684,768 17,377,224

    Fixed assets 75,52,000 75,52,000 75,52,000 75,52,000 75,52,000

    Less Depreciation 300,000 300,000 300,000 300,000 300,000

    Net Fixed Assets 7,252,000 7,252,000 7,252,000 7,252,000 7,252,000

    Total Assets 15575634 17489030 19474571 21936768 24629224

    Liabilities and Equity Year 1 Year 2 Year 3 Year 4 Year 5

    Accounts payable 7464437.5 8433381.75 9176721 10101892 10917081.5

    Equity 7,562,000 7,562,000 7,562,000 7,562,000 7,562,000

    Retained Earnings 549196.5 1493648.25 2735850 4272876 6150142.5

    Total Liabilities and Equity 15575634 17489030 19474571 21936768 24629224

    Table no. 18: Projected balance sheet

    Analysis:

    Here, 40% of surplus amount of cash flow is kept in bank while remaining is held on cash to buyinventory whenever required. Similarly, accounts payable has been increased because we have

    no any other form of stock and thus since sales are also increasing each year accounts payable

    has been increased accordingly.

  • 7/30/2019 BDP Express Car Service Centre

    33/39

    BREAK EVEN ANALYSIS

    Year 1ST

    2ND

    3RD

    Total Revenue 13,526,250 14,878,875 16,366,763

    Less: Variable expense7,439,438 7,811,409 8,201,980

    Contribution Margin 60,86,812 7067466 8164783

    Contribution margin ratio 0.340 0.340 0.340

    Fixedcost(operatingexpenses) 41,04,550

    43,76,225 47,58,774

    Break Even (Sales in Rs.) 1,20,72,205 1,28,71,250 1,39,96,394

    Per Month Sales for BEP 10,06,017 10,72,604 11,66,366

    Daily Sales For BEP 35,533 35,753 38,878

    Table no. 19: Break even analysis

    Analysis: From above BEP analysis, it can be seen that the car service center requires daily sales

    revenue of 35,533 for at least to break even at first year and 35,753 and 38,878 for at least to

    break even in second and third year respectively.

  • 7/30/2019 BDP Express Car Service Centre

    34/39

    CHAPTER 6

    6.1 Critical risks and contingencies

    Each and every business is associated with risk. There exists internal risk as well as external risk.

    1)

    Internal risks:

    Service center are usually labor intensive. Labor intensive may create problem

    regarding salary and others.

    Service center needs huge water. During dry season, shortage of water may createproblem. Water has to be bought which means additional costs.

    Load shedding is usually a problem in Nepal. So, the service that needs electricity

    will be delayed. The center has to bear additional cost for generator.

    Consistent quality servicing is necessary. Once the car service center loses faith of

    customer due to inconsistent quality, then the reputation gets worsen.

    2) External risks:

    There may be risk from the political instability due to which it will hamper thebusiness operation.

    The economic slowdown hampers this business as well. In case liquidity chrunch

    occurs, people may not get auto loan and thus car service center business will behampered.

    6.2 Exit strategy:

    Competition in the market forces this car service center to think of alternative plans as it will

    not be able to attract the customers. So, exit strategy has to be planned for such worse situation.

    In this condition we can give it as lease to other authorized service center or we might as well

    sell the overall service center to others that helps to minimize our loss.

  • 7/30/2019 BDP Express Car Service Centre

    35/39

    APPENDIX:

    CONSTRUCTION EQUIPMENTS REQUIRED:

    S.N. Description Capacity Qty.

    Water Boring (with filter) 2 inch pipe 1

    Electric Line (NEA)

    3 Phase (above

    10KVA)

    Electric line wiring

    Water Tank (Plastic) for Kithcen) 1000 ltr 2

    Water Plumbing

    Air Compressor line for R/M and Dent Paint (Plumbing)

    Construction

    Shed (Truss and Almunium Sheet)Floor (PCC)

    Office Construction

    Partition

    Require Office Furniture and Fixtures

    S.No. Item Qty Remarks1 EPABX with telephone set 1 22,000

    2 Telephone line 3 54000 with 1 direct line

    3 Fax Machine 1 14000

    4 Telephone set 10 5000

    5 Internet Line 1 16500

    6 Computer 5 175000

    7 Laser Printer 2 30000

    8 Working Table set 12 72000 (with chair)

    9 Chairs 10 15000

    10 Sofa set (with table) 2 30000 Customer lounge

    11 Steel Drawer 3 2100012 Wooden or Steel rack 6 30000

    13 Locker for Technician 1 10000

    14 Bicycle 1 4000

    15 Motorcycle 2 180000

    16 Kitchen Goods 70000

    748,500

  • 7/30/2019 BDP Express Car Service Centre

    36/39

    Require Tools and Equipments for New Service Center

    1. Facility Support

    S.N. Item Capacity Qty.

    Air Compressor10 HP, 35 c.f.m with air

    cooled after cooler1

    Fire Extinguisher 1

    First Aid Cabinet 1

    2. Lifting Equipment

    S.N. Item Capacity Qty.

    2 Post vehicle lift 2Floor jacks 1.5 ton 3

    Safety stands 10

    Engine lift 1

    Engine stand 1

    3. Servicing

    S.N. Item Capacity Qty.

    Hydraulic lift 2

    Pressure gun 2

    Water pump 1

    4. General Service

    S.N. Item Capacity Qty.

    Workbench with vise 1

    Bench grinder 1

    Hand drill-electric 1

    Drill bit set 1

    Hydraulic press 1

    Fender cover 10

    Seat Protector 10

    Air blow gun 2

    Vaccum Cleaner 1

    5. Measuring andTesting

    S.N. Item Capacity Qty.

    Vernier Calipers 200 mm 1

    Dial indicator with stand 1

    Torque wrench set 0.5-3.5, 3-14 kg-m 1

    Compression gauge 20 kg/cm2 1

    Oil pressure gauge 1

  • 7/30/2019 BDP Express Car Service Centre

    37/39

    Fuel pressure gauge 1

    Fuel consumption testor 1

    Industrial thermometer 1

    Test light 2

    Diode tester 2

    6. Electrical and EngineTune-up

    S.N. Item Capacity Qty.

    Computerized Diagnostic tool 1

    Battery Hydrometer 1

    Battery charger 1

    Digital Multimeter 1

    Spark plug gap gauge 2

    Timing light 1

    Injector cleaner 1

    7. Lube and Wash

    S.N. Item Capacity Qty.Oil funnel 1

    Waste oil tank 1

    Grease gun 1

    Oil funnel 4

    Parts cleaning tank 2

    Pressure washer 1

    8. Engine Overhaul

    S.N. Item Capacity Qty.

    Piston ring expander 1

    Piston ring compressor 19. Brakes/Tires

    S.N. Item Capacity Qty.

    Digital Tire Pressure gauge 1

    Wheel alignment equipment 1

    Tire Tread gauge 1

    Wheel balancer 1

    Tire changer 1

    10. Air conditioning

    equipment

    S.N. Item Capacity Qty.

    A/C Leak Detector 1A/C Recycling Equipment 1

    11. Technician Hand

    Tools

    S.N. Description Capacity Qty.

    Socket - 8-32mm : (32 nos.)set 4

    Rachet Handle Reversible 4

  • 7/30/2019 BDP Express Car Service Centre

    38/39

    Spinner handle 4

    Speeder handle 4

    Extension Bar - 5" & 10" 4

    Universal joint 4

    Adapter Female/Male 4

    Hexagon Wrench 4 setOffset ring spanners - 12 nos. 4 set

    Open End spanners - 12 nos. 4 set

    Combination Wrench - 12 nos. 4 set

    Adjustable Wrench - 12" 4 set

    Pipe Wrench - 12" 4 set

    Vice Grip Wrench - 10" 4 set

    Combination Plier - 8" 4 set

    Long nose plier - 6" 4 set

    Cutting plier 4 set

    Spark plug socket 4 set

    All purpose scissors 4 setSnap ring plier 4 set

    Wire cutter 4 set

    Screw Driver-flathead/phillipshead. 15 pc

    Ball peen hammer - 500 gms 4 set

    Wooden hammer 4 set

    Plastic hammer 4 set

    Rubber hammer 4 set

    Chisel and punch - 200 mm 4 set

    Thickness gauge 4 set

    Tool Box 4 set

    Tyre Hatta 2 pc

    LAYOUT /DECORATION

    S.No. Description Size Qty Rate A

    1 Sofas 3 seater 1 2 Sofas 2 seater 2 12800/each 2

    3 Sofa side tables 21"x21" 2

    4 Pilar designs 4 6544/each 2

    5 Centre display table 3'x3' 1

    6 Reception table 5'x30"x42" 1 3

    7 Low ht cabinet 5'x15"x30" 1

  • 7/30/2019 BDP Express Car Service Centre

    39/39

    8 Gypsum, veneer design 7'x8'8" 1 3

    9 New glass / flush doors 7'x3' 5 14529/each 7

    10 Partition with veneer panels on wooden frame 18'9"x8'8" 1 9

    11 Partition with veneer and glass panels on 12'x8'8" 1 8

    wooden frame 11'9"x8'8" 1 8

    12 Gypsum partition with vaneer panels on both sides 11'2"x8'8" 1 7

    13 Executive table 6'x30"x30" 1 2

    14 Low ht cabinet 12'x15"x30" 1 3

    15Ceiling with false 6"x6" veneer beams (above waiting

    area only)13'x6"x6" 6 5

    16Ceiling with panels in directors room and confernce

    room10'x12" 12 5

    17 Laminated flooring 857sft 116/sft 9

    18 Pinewood skirting 202sft

    19 Blinds (director and conference room only) 173sft 2

    Total 8

    Vat 13% 1

    Grand Total 10