You are on page 1of 16






" #
" !

m  $  








"#$%& r# '$#
ë In-house food and beverage ë @taff shortage
facilities ë Not a big space provided
ë Affordable price
ë ide options available for
non-vegetarians and
ë @ufficient fund for starting a
@  (Continued)
ë evenue generation ë he hawkers below the
ë More than 250 people will college
have access to the service ë he food court
ë ther eating joints

ë @pace provided is not very big

ë Not enough staff
ë Expansion scope is less due to space shortage
ëo find out the feasibility , strategic
competitiveness and risk of setting up a new
canteen in our college
ë o provide service to students and staff of the
ë o provide at reasonable cost a wide variety of
healthy, nutritious enjoyable food and drink
ëAny profit will be used for the benefit of the
isk factors
ë@tudents might prefer outside food
ë astage
ë Delivery
ë @atisfying customer͛s needs
ë Freshness of the food
ë @taff problem
Profit and Ñoss Account Year 2011

o @taff 72,000 By @ales 20,54,400

o @upplier (Mrs` @harma) 10,62,000
o aw material 2,16,000
o verhead Expenses 30,000
o ravelling expense 6,000
o miscellaneous
expenses 24,000
o Depreciation 3550
o Profit 6,40,850
9,96,000 9,96,000

Balance @heet (2011)

Capital 1,50,000 Machinery 35500

Add: Net profit 6,40,850 7,90,850 iation 3550 31950
Current Ñiability Cash in
(Creditor) 88,500 hand 5,000
Cash at
bank 8,38,850

8,79,350 8,79,350
Projected Cash Flow @tatement
§  § § §  §  § 
Net @ales 14,90,400 1564920 1643166 1725324`3 1811590`515
C@ 8,49,550 892004`4 936604`62 983434`851 1032606`594
Depreciation 3550 3195 2875`5 2587`95 2329`155
otal expenditure 14,10,000 1486674 1561007`7 1639058`085 1721010`989
EBI or PA(as no interest or
tax) 80,400 78246 82158`3 86266`215 90579`52575
PADepreciation 83,950 81441 85033`8 88854`165 92908`68075
Ñess: Change in N C 0 42759`2 39905`46 41900`733 43995`76965
FCF 80,400 35486`8 42252`84 44365`482 46583`7561
Discounting Factor (8%) 8% 0`925925926 0`85733882 0`793832241 0`735029853
PV 6432 32858`14815 36225 35218`75 34240`45139

hus, since the PV is positive all throughout it is feasible to go ahead with this canteen`
Feasibility of the Project

ëPositive cashflow

ë PV is positive

ë Feasible project

ë Profitable for 5 years

ëIt is advisable to go ahead with the proposal of having a college canteen as due
to monopoly power in the college premises the college will benefit and we, as
the initiators will also succeed in our venture`

ëhe fixed assets we have will not be replaced for the next 5 years in order to
keep the expenses minimum` e will buy the best quality machines so that
they sustain for a longer period`

ëhe menu of the canteen will change with time but it will be altered with an
item of the same cost so that the students are given the items at the cost

ëhe food left over will be given to an old age home in @ealdah` Any student
passing that area while going home will be given the responsibility to drop it
there so that transport cost is saved

ëIf there is college on @aturdays then students will be allowed to prepare food
items from their homes n sell it in the canteen and this profit will be entirely
owned by them
ë e will work with Mrs` @harma on a contractual basis and she will be paid on
the 1st of every month

ëhe food will be delivered by her to our college premises so that no extra cost
is incurred by us on transport

ë e benefit as there is no set up cost to be incurred and no electricity charges

to be borne by us

ëhere will be a profit sharing ratio of 60:40 between the college authority and

ëhere is no headache of labour as the college will provide us with the staff

ëAny one out of the 5 of us, turn by turn, will keep a check on the accounts on a
daily basis
Primary data collected