SlideShare a Scribd company logo
1 of 16
Download to read offline
Business Plan for Maple exclusive Online Store
Selling range of Apple and its affnity products.
By Prashant Chauhan .
Email :prowebb@gmail.com
Phone: 92235442662
Index
1. Summary
2. Market Analysis Summary
2.1) Market reaserch and analysis for apple products in india offline market
2.2) Market reaserch for online market for apple products in india with emerging Trends
2.3) Analysis of Various Online Ecommerce Channels
2.4) Competation analysis
2.5 ) SWOT Analysis
3. Strategy and Implementation Summary
3.1 ) Implementation Strategy Summary
3.2) Ecommerce Store and various Channels
4. Finaicial Planing
4.1) Startup funding requirnmnet
4.2 ) fixed cost and Operational Expenses
4.3) Break even analysis
4.3) Sales Forcasting,revenue and profit/loss projections
1 .Summary
Introduction : Maple Digital Technology International Pvt. Ltd. is a pioneer in providing Indian
customers a complete experience of the cutting edge technology of Apple. We assist our customers
with everything – starting with buying their first Apple device, to setting up a complete solution
tailored to their needs.
Objective to launch a ecommerce store :
India’s e-commerce market is worth about Rs 50,000 crores in 2011. About 80% of this is
travel related (airline tickets, railway tickets, hotelbookings, online mobile recharge etc.).
Online retailing comprises about 15%. India has close to 10 million online shoppers and is growing at
an estimated 40-45% CAGR vis-à-vis a global growth rate of 8-10%.
Electronics and apparel are the biggest categories in terms of sales.
Maple being a premium reseller of apple products want to tap in the online market oppurtunity
by launching a online store selling exclusive range of apple and its compitable products.
2.Market Analysis Summary
Market reaserch analysis for apple products in india offline market
a) Market size of apple products in reatil offline Market is estimated to 6000 Cr Rs as of Dec 2012
b) The company products are retailed by 35 Odd Apple premium reseller(APR) and muli brand retail
outlets I.e Croma ,vijay sales ,reliance retail etc
Assumption based on report and varous sources
Estimated Market Size for apple products sold in 2012 > 6000 CR rs
Number of ARP (Apple premium reseller) 35
Number of Multi Brand retail selling apple products 5-8
Source : DNAArticle on Apple for 2012
link :http://www.dnaindia.com/analysis/column_will-india-scuttle-potential-rs700-cr-investment-of-
apple-stores_1670708
Market reaserch for online market for apple products in india with emerging Trends
Online Market size for apple product :
Estimated Market Size of apple product sold online in india through various online channels in
2012 is expected to be greater than 3 % of its offline market of 6000 Cr and estimated @ 180 Cr Rs
which is estimated to grow at CAGR 8 -10 % .
Apple products sold online per year as of 2012 180 Cr
Compound annual growth rate of market (CAGR) 8-10 %
Estimated market in next Three years by 2016 Approx 250 – 350 CR
(The ratio is derived by studying overall Etailing Market vs Offline Retail market applied to
Apple Products sold online Vs Offline)
Google Trend and keyword analysis
Search Trend for apple products in india by Google insight
the trend shows step incress in online searchs for apple products from 2004-2013
The the report shows major kewords used by people to search for appple related products
and region from india where searches are originated with “Apple india” as major keyword
and state of jamu and kashmir with most number of searches
The report also shows major searches for apple producs is generated from tire 2- tire 3 cities
like ludhiana from state of punjab where presence of apple retail stores is absent
Online Market Size of apple products
Based on the assumptions the below
Apple products sold online in india 180 Cr
Avg transaction value of apple product sold online 18000 RS
Number of apple product sold per year online 1,00,000 Orders
Number of apple products sold per Month 8334 Orders per month
Apple product sold per month revenue
15 Cr rs
Number of apple products sold online per day 288 Orders per day
Apple products sold per day revenue 0.5 Cr Rs per day
Competation Analysis:
In india apple products are sold online by multibrand online retailers and apple resellers as a vendor
on various market places as ebay.com ,indatimes.com , etc
Competation Example
Multi Brand Online Retailers Flipkart.com,infibeam.com,naaptol.com,
rediff.com etc
Apple resellers selling online through
Online Market place and channels
Ebay.com, indiatimesshopping.com,junglee.com
and various small ecomomerce portals
reliance istore
Apple premium resllers (APR)
SWOT Analysis
Strength Weakness
Threat
Maple being (A P R) in india can provide
its customer with higer value proposation
In terms of value added services then its
Competations
Oppurtunity
Maple is a strong offline player with
no online presense,being a new entry
to online market it may take quite a
Learing curve to get adapted to online
market dynamics to capture market
share and become strong online market
Player .
a)Online Market for apple product is
estimate at 180 Cr as of 2012 and is
assumed to grow at 8-10% CAGR per
year.
b)Online channel is much more cost
effective as compaired to physical store
and give exponetial output at fixed cost
also it can reach much larger audience
With no limit of demographic.
a)Apple launching its own online store to
cater indian market.
b) Incressed competation from other
Apple Premium resellers selling online
and multi brand online retailer.
c) Apple losses its market cap in india
Strategy and Implementation Summary
As a go to market strategy for online channel , Maple would have a composit approch of selling its
products by through its online store and various other online channel as etailing portals, market places
and affliates channel.
Map for Online sales Channels for maple
Channel type Type of engagement Example of channel
Maple Online Store Owner Mapleonline.com
Online retailer Vendor Flipkart.com,rediff.com ,jabong.com
infibeam.com
Market place Owner exclusive store Ebay.com,
junglee.com,indiatimesshopping.com
Other channles Vendor Snapdeal.com, dealsforu.com, affliates
etc
Maple
(APR)
Online Store
Vendor of Online
Retailer like
Flipkart.com
Exclusive
Store on
Online Market
Place
Eg: Ebay.com
Other Channels
Like
Affliates
AuctionSite
Deals etc
Financial Planning
Budget planning :
Particulars Resources
/Sku/Item
Cost per
unit/Year/Sku/
month
Total cost
One time Fixed Cost
SEO content writing
Product content writing 150 words each
with 2 photos
1000 150 1,50,000
Payment gateway 1 45000 45000
Total one time fixed cost 1,95,000
Operartional expenses per month
SAS ecommerce platform (Martjack) 1 16000 16000
Ecommerce executive
(Product update /Order Booking etc )
2 15000 30000
Ecommerce manager 1 60000 60000
Over heads and mescelenious expenses 1 30000 30000
Total Opex per month 1,36,000 Rs
Marketing Budget per month
Marketing Budget 1 30000 3,00,000
Cost of inventory 1 5,00,000 5,00,000
Break Even Analysis
Break even analysis is based on average ticket size per sales @ 18000 Rs with
gross margin of 10 %.
Particulars Units
Total Fixed cost of operations (OPEX) 1,36,000 Rs
(Per month )
Avg ticket value per order 18000 Rs
Gross Margin 10 %
Variable Cost 1
(Payment gateway Trasaction Charges @ 3 %
Assumption avg ticket value of order is 18000 Rs)
540 rs
(per Order)
Variable Cost 2
(Cost per aqusatation CPA or marketing cost as per sale)
600 Rs
Variable cost 3
(Cost of product calculated based on 10% margin)
16200 Rs
Total variable Cost
(Variable Cost 1 + Variable Cost 2 + Variable Cost 3)
17,340 RS
Break even point=
Fixed cost
------------------------------------------------------- = 136000/(18000-17340)
(Ticket Value per Order – Total Variable cost )
207 Orders
(per month )
Break Even Point per day = 207/30 = 7 Orders
( per day)
Break even sales revenue required per month
(Avg ticket value per order 18000 Rs)
37,26,000 RS
( per month)
Break even Sales revenue required per day
(Avg ticket value per order 18000 Rs)
1,26,000 Rs
(per day)
Break even analysis Chart monthly
Sales forcasting for 3 years
Sales Forcast for First Year :
First year
Month 1 2 3 4 5 6 7 8 9 10 11 12Total
AVG Ticket Value 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000
Volume 10 20 25 30 50 75 100 200 300 350 350 400 1910
Sales 180000 360000 450000 540000 900000 1350000 1800000 3600000 5400000 6300000 6300000 7200000 34,380,000.00 INR
Cost of sales 162000 324000 405000 486000 810000 1215000 1620000 3240000 4860000 5670000 5670000 6480000 30,942,000.00 INR
Gross profit 18000 36000 45000 54000 90000 135000 180000 360000 540000 630000 630000 720000 3,438,000.00 INR
Gross margin % 10 10 10 10 10 10 10 10 10 10 10 10
Net margin % 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7
NetProfit 6660 13320 16650 19980 33300 49950 66600 133200 199800 233100 233100 266400 1,272,060.00 INR
NetCost 173340 346680 433350 520020 866700 1300050 1733400 3466800 5200200 6066900 6066900 6933600 33,107,940.00 INR
ROI % 4 4 4 4 4 4 4 4 4 4 4 4 4
Sales forcast Second year
Sales forcast Third year
Second year
Month 13 14 15 16 17 18 19 20 21 22 23 24Total
AVG Ticket Value 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000
Volume 350 350 350 400 450 500 500 500 550 600 600 600 5750
Sales 6300000 6300000 6300000 7200000 8100000 9000000 9000000 9000000 9900000 10800000 10800000 10800000 103,500,000.00 INR
Cost of sales 5670000 5670000 5670000 6480000 7290000 8100000 8100000 8100000 8910000 9720000 9720000 9720000 93,150,000.00 INR
Gross profit 630000 630000 630000 720000 810000 900000 900000 900000 990000 1080000 1080000 1080000 10,350,000.00 INR
Gross margin % 10 10 10 10 10 10 10 10 10 10 10 10
Net margin % 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7
Net Profit 233100 233100 233100 266400 299700 333000 333000 333000 366300 399600 399600 399600 3,829,500.00 INR
Net Cost 6066900 6066900 6066900 6933600 7800300 8667000 8667000 8667000 9533700 10400400 10400400 10400400 99,670,500.00 INR
ROI % 4 4 4 4 4 4 4 4 4 4 4 4 4
Third Year
Month 25 26 27 28 29 30 31 32 33 34 35 36Total
AVG Ticket Value 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000
Volume 600 700 700 750 800 900 1000 1000 1200 1500 2000 2500 13650
Sales 10800000 12600000 12600000 13500000 14400000 16200000 18000000 18000000 21600000 27000000 36000000 45000000 245,700,000.00 INR
Cost of sales 9720000 11340000 11340000 12150000 12960000 14580000 16200000 16200000 19440000 24300000 32400000 40500000 221,130,000.00 INR
Gross profit 1080000 1260000 1260000 1350000 1440000 1620000 1800000 1800000 2160000 2700000 3600000 4500000 24,570,000.00 INR
Gross margin % 10 10 10 10 10 10 10 10 10 10 10 10
Net margin % 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7
Net Profit 399600 466200 466200 499500 532800 599400 666000 666000 799200 999000 1332000 1665000 9,090,900.00 INR
Net Cost 10400400 12133800 12133800 13000500 13867200 15600600 17334000 17334000 20800800 26001000 34668000 43335000 236,609,100.00 INR
ROI % 4 4 4 4 4 4 4 4 4 4 4 4 4
projection :revenue,P/L for 3 years
First year Second Year Third year
Volume 1910 5750
Avg Ticket value 18000 18000 18000
Sales revenue
34,380,000 103,500,000 245,700,000
Cost of sales 30,942,000 93,105,000 221,130,000
Gross profit @ 10 %
Margin
34,38,000 10,350,000 24,570,000
Net margin %
(After deducting opex+
+marketing cost
+inventory cost etc)
3.7 3.7 3.7
Total Cost
(including Opex
+Marketing+ Inventory)
33,107,940 99,670,500 236,609,100
Net Profit 1,272,060 3,829,500 9,090,900
ROI % 3.8 3.8 3.8
Funding requirnment to Start Operations for one year
Particulars Unit/Months/Sku Total
Product catlog content
development
1000 X 150 Rs per Sku 1,50,000
Payment gateway 45000 X1 45000
Opex for 1 Year
(Inclucing SAS Ecommerce
Platform)
1,36,000 X 12 16,32,000
Cost of inventory 5,00,000 5,00,000
Marketing Budget 3,00,000 X 3months 9,00,000
Surplus cash 2,73,000 Rs 2,73,000
Total 35,00,000 RS
Best regards,
Prashant Chauhan .
Email : prowebb@gmail.com
Phone: 92235442662

More Related Content

What's hot

Retail merchandising
Retail merchandisingRetail merchandising
Retail merchandisingPrithvi Ghag
 
How to Create your First Amazon FBA Shipment?
How to Create your First Amazon FBA Shipment?How to Create your First Amazon FBA Shipment?
How to Create your First Amazon FBA Shipment?GoWebBaby
 
Amazon business plan
Amazon business planAmazon business plan
Amazon business planAnil Kumar
 
1. Basics of retailing, Types of retailers
1. Basics of retailing, Types of retailers1. Basics of retailing, Types of retailers
1. Basics of retailing, Types of retailersDr. Parveen Kaur Nagpal
 
Retail store layout,design and display
Retail store layout,design and displayRetail store layout,design and display
Retail store layout,design and displayPrithvi Ghag
 
Building an E-Commerce Business with Shopify
Building an E-Commerce Business with ShopifyBuilding an E-Commerce Business with Shopify
Building an E-Commerce Business with ShopifyGrowth Spark
 
RETAIL STORE ANALYSIS
RETAIL STORE ANALYSISRETAIL STORE ANALYSIS
RETAIL STORE ANALYSISManvi Chandra
 
E commerce Pitch deck
E commerce Pitch deckE commerce Pitch deck
E commerce Pitch deckViewmark
 
O2O Online to Offline Retail
O2O Online to Offline RetailO2O Online to Offline Retail
O2O Online to Offline RetailZaid Abbasi
 
Store Layouts & Planograms
Store Layouts & PlanogramsStore Layouts & Planograms
Store Layouts & PlanogramsNakul Patel
 
Shopify Ecommerce Solutions Proposal PowerPoint Presentation Slides
Shopify Ecommerce Solutions Proposal PowerPoint Presentation SlidesShopify Ecommerce Solutions Proposal PowerPoint Presentation Slides
Shopify Ecommerce Solutions Proposal PowerPoint Presentation SlidesSlideTeam
 
Retail Store Opening Proposal PowerPoint Presentation Slides
Retail Store Opening Proposal PowerPoint Presentation SlidesRetail Store Opening Proposal PowerPoint Presentation Slides
Retail Store Opening Proposal PowerPoint Presentation SlidesSlideTeam
 
E-commerce customer behavior analysis
E-commerce customer behavior analysisE-commerce customer behavior analysis
E-commerce customer behavior analysisJongJin Lee
 
Retail Store Design and Layout
Retail Store Design and LayoutRetail Store Design and Layout
Retail Store Design and LayoutMegha Anilkumar
 

What's hot (20)

Retail merchandising
Retail merchandisingRetail merchandising
Retail merchandising
 
E-Commerce business plan
E-Commerce business planE-Commerce business plan
E-Commerce business plan
 
How to Create your First Amazon FBA Shipment?
How to Create your First Amazon FBA Shipment?How to Create your First Amazon FBA Shipment?
How to Create your First Amazon FBA Shipment?
 
Amazon business plan
Amazon business planAmazon business plan
Amazon business plan
 
1. Basics of retailing, Types of retailers
1. Basics of retailing, Types of retailers1. Basics of retailing, Types of retailers
1. Basics of retailing, Types of retailers
 
Retail store layout,design and display
Retail store layout,design and displayRetail store layout,design and display
Retail store layout,design and display
 
Building an E-Commerce Business with Shopify
Building an E-Commerce Business with ShopifyBuilding an E-Commerce Business with Shopify
Building an E-Commerce Business with Shopify
 
RETAIL STORE ANALYSIS
RETAIL STORE ANALYSISRETAIL STORE ANALYSIS
RETAIL STORE ANALYSIS
 
E commerce Pitch deck
E commerce Pitch deckE commerce Pitch deck
E commerce Pitch deck
 
O2O Online to Offline Retail
O2O Online to Offline RetailO2O Online to Offline Retail
O2O Online to Offline Retail
 
Retail industry ppt
Retail industry pptRetail industry ppt
Retail industry ppt
 
Retail format
Retail formatRetail format
Retail format
 
Store Layouts & Planograms
Store Layouts & PlanogramsStore Layouts & Planograms
Store Layouts & Planograms
 
Retail Strategy
Retail StrategyRetail Strategy
Retail Strategy
 
Shopify Ecommerce Solutions Proposal PowerPoint Presentation Slides
Shopify Ecommerce Solutions Proposal PowerPoint Presentation SlidesShopify Ecommerce Solutions Proposal PowerPoint Presentation Slides
Shopify Ecommerce Solutions Proposal PowerPoint Presentation Slides
 
Amazon Pitch
Amazon PitchAmazon Pitch
Amazon Pitch
 
Store layout
Store layoutStore layout
Store layout
 
Retail Store Opening Proposal PowerPoint Presentation Slides
Retail Store Opening Proposal PowerPoint Presentation SlidesRetail Store Opening Proposal PowerPoint Presentation Slides
Retail Store Opening Proposal PowerPoint Presentation Slides
 
E-commerce customer behavior analysis
E-commerce customer behavior analysisE-commerce customer behavior analysis
E-commerce customer behavior analysis
 
Retail Store Design and Layout
Retail Store Design and LayoutRetail Store Design and Layout
Retail Store Design and Layout
 

Viewers also liked

Sample business plan (online shop)
Sample business plan (online shop)Sample business plan (online shop)
Sample business plan (online shop)Rifat Khan
 
E commerce businnes plan
E  commerce businnes planE  commerce businnes plan
E commerce businnes plantobybear30
 
Ecommerce website proposal
Ecommerce website proposalEcommerce website proposal
Ecommerce website proposalSudhir Raj
 
E- Commerce Business plan for clothing store
E- Commerce Business plan for clothing storeE- Commerce Business plan for clothing store
E- Commerce Business plan for clothing storeIsuri Navarathna
 
ToysCenter.it - Convegno e-Commerce2011
ToysCenter.it - Convegno e-Commerce2011ToysCenter.it - Convegno e-Commerce2011
ToysCenter.it - Convegno e-Commerce2011Casaleggio Associati
 
Business Plan Powerpoint
Business Plan PowerpointBusiness Plan Powerpoint
Business Plan Powerpointeliselowerison
 
E Commerce Proposal
E Commerce ProposalE Commerce Proposal
E Commerce ProposalAnsar ul Haq
 
Document Management Regulations Ii Payment Processing
Document Management Regulations Ii   Payment ProcessingDocument Management Regulations Ii   Payment Processing
Document Management Regulations Ii Payment Processingguest709aa8
 
E-commerce Berlin Expo 2017 - Strategies to improve your SEO and get even mor...
E-commerce Berlin Expo 2017 - Strategies to improve your SEO and get even mor...E-commerce Berlin Expo 2017 - Strategies to improve your SEO and get even mor...
E-commerce Berlin Expo 2017 - Strategies to improve your SEO and get even mor...E-Commerce Berlin EXPO
 
Online shopping portal: Software Project Plan
Online shopping portal: Software Project PlanOnline shopping portal: Software Project Plan
Online shopping portal: Software Project Planpiyushree nagrale
 
Scope proposal-ecommerce-website
Scope proposal-ecommerce-websiteScope proposal-ecommerce-website
Scope proposal-ecommerce-websitemaxtra
 
Project Management Plan Template
Project Management Plan TemplateProject Management Plan Template
Project Management Plan TemplateSimplilearn
 
Online shopping report-6 month project
Online shopping report-6 month projectOnline shopping report-6 month project
Online shopping report-6 month projectGinne yoffe
 

Viewers also liked (16)

Sample business plan (online shop)
Sample business plan (online shop)Sample business plan (online shop)
Sample business plan (online shop)
 
E commerce businnes plan
E  commerce businnes planE  commerce businnes plan
E commerce businnes plan
 
Ecommerce website proposal
Ecommerce website proposalEcommerce website proposal
Ecommerce website proposal
 
E- Commerce Business plan for clothing store
E- Commerce Business plan for clothing storeE- Commerce Business plan for clothing store
E- Commerce Business plan for clothing store
 
Planning eCommerce Budget
Planning eCommerce BudgetPlanning eCommerce Budget
Planning eCommerce Budget
 
ToysCenter.it - Convegno e-Commerce2011
ToysCenter.it - Convegno e-Commerce2011ToysCenter.it - Convegno e-Commerce2011
ToysCenter.it - Convegno e-Commerce2011
 
Business Plan Powerpoint
Business Plan PowerpointBusiness Plan Powerpoint
Business Plan Powerpoint
 
E Commerce Proposal
E Commerce ProposalE Commerce Proposal
E Commerce Proposal
 
MMS Payment Portal
MMS Payment PortalMMS Payment Portal
MMS Payment Portal
 
Document Management Regulations Ii Payment Processing
Document Management Regulations Ii   Payment ProcessingDocument Management Regulations Ii   Payment Processing
Document Management Regulations Ii Payment Processing
 
E-commerce Berlin Expo 2017 - Strategies to improve your SEO and get even mor...
E-commerce Berlin Expo 2017 - Strategies to improve your SEO and get even mor...E-commerce Berlin Expo 2017 - Strategies to improve your SEO and get even mor...
E-commerce Berlin Expo 2017 - Strategies to improve your SEO and get even mor...
 
Online shopping portal: Software Project Plan
Online shopping portal: Software Project PlanOnline shopping portal: Software Project Plan
Online shopping portal: Software Project Plan
 
E-commerce in Italia 2017
E-commerce in Italia 2017E-commerce in Italia 2017
E-commerce in Italia 2017
 
Scope proposal-ecommerce-website
Scope proposal-ecommerce-websiteScope proposal-ecommerce-website
Scope proposal-ecommerce-website
 
Project Management Plan Template
Project Management Plan TemplateProject Management Plan Template
Project Management Plan Template
 
Online shopping report-6 month project
Online shopping report-6 month projectOnline shopping report-6 month project
Online shopping report-6 month project
 

Similar to Sample Ecommerce Business plan

Amazon go feasibility study
Amazon go feasibility studyAmazon go feasibility study
Amazon go feasibility studyAmmine Ait
 
How AI & Statistical Analysis can be used to Radically Increase Ecommerce Sales
How AI & Statistical Analysis can be used to Radically Increase Ecommerce SalesHow AI & Statistical Analysis can be used to Radically Increase Ecommerce Sales
How AI & Statistical Analysis can be used to Radically Increase Ecommerce SaleseCommerce Expo Ireland
 
Recommended Strategies and Long-Term ObjectivesUpon review .docx
Recommended Strategies and Long-Term ObjectivesUpon review .docxRecommended Strategies and Long-Term ObjectivesUpon review .docx
Recommended Strategies and Long-Term ObjectivesUpon review .docxdanas19
 
Aucfan Presentation @Redherring Asia 2014 Presentation
Aucfan Presentation @Redherring Asia 2014 PresentationAucfan Presentation @Redherring Asia 2014 Presentation
Aucfan Presentation @Redherring Asia 2014 PresentationYuma Ichiba
 
2017 fall com cap retail instore research
2017 fall com cap retail instore research2017 fall com cap retail instore research
2017 fall com cap retail instore researchCharlotte Brook
 
2017 fall com cap retail instore research
2017 fall com cap retail instore research2017 fall com cap retail instore research
2017 fall com cap retail instore researchCharlotte Brook
 
Flipkart,com V/s Amazon.in
Flipkart,com V/s Amazon.inFlipkart,com V/s Amazon.in
Flipkart,com V/s Amazon.inApurva Gore
 
Artificial intelligence and the real estate and store development lifecycle
Artificial intelligence and the real estate and store development lifecycleArtificial intelligence and the real estate and store development lifecycle
Artificial intelligence and the real estate and store development lifecycleNational Retail Federation
 
Amblique iMedia Online Retail Summit 2015 Presentation
Amblique iMedia Online Retail Summit 2015 PresentationAmblique iMedia Online Retail Summit 2015 Presentation
Amblique iMedia Online Retail Summit 2015 PresentationJustus Wilde
 
Wip project report vikash_kumar_mba17h52_mba_2
Wip project report vikash_kumar_mba17h52_mba_2Wip project report vikash_kumar_mba17h52_mba_2
Wip project report vikash_kumar_mba17h52_mba_2VikashKumar1513
 
Financial Analysis
Financial AnalysisFinancial Analysis
Financial AnalysisAmber White
 
Marketing and Monetizing Mobile Apps 2009
Marketing and Monetizing Mobile Apps 2009Marketing and Monetizing Mobile Apps 2009
Marketing and Monetizing Mobile Apps 2009Katie Lips
 
KPIT Technologies: Autonomous roadmap for growth; Retain buy - Prabhudas Lill...
KPIT Technologies: Autonomous roadmap for growth; Retain buy - Prabhudas Lill...KPIT Technologies: Autonomous roadmap for growth; Retain buy - Prabhudas Lill...
KPIT Technologies: Autonomous roadmap for growth; Retain buy - Prabhudas Lill...IndiaNotes.com
 
ADVANCED COMPETITIVE ANALYSIS - Three questions only the SERPs can answer (Br...
ADVANCED COMPETITIVE ANALYSIS - Three questions only the SERPs can answer (Br...ADVANCED COMPETITIVE ANALYSIS - Three questions only the SERPs can answer (Br...
ADVANCED COMPETITIVE ANALYSIS - Three questions only the SERPs can answer (Br...Rob Bucci
 
Value Commerce & Affiliate
Value Commerce & Affiliate  Value Commerce & Affiliate
Value Commerce & Affiliate Phi Jack
 

Similar to Sample Ecommerce Business plan (20)

Yepme Retail Management
Yepme Retail ManagementYepme Retail Management
Yepme Retail Management
 
Amazon go feasibility study
Amazon go feasibility studyAmazon go feasibility study
Amazon go feasibility study
 
How AI & Statistical Analysis can be used to Radically Increase Ecommerce Sales
How AI & Statistical Analysis can be used to Radically Increase Ecommerce SalesHow AI & Statistical Analysis can be used to Radically Increase Ecommerce Sales
How AI & Statistical Analysis can be used to Radically Increase Ecommerce Sales
 
Recommended Strategies and Long-Term ObjectivesUpon review .docx
Recommended Strategies and Long-Term ObjectivesUpon review .docxRecommended Strategies and Long-Term ObjectivesUpon review .docx
Recommended Strategies and Long-Term ObjectivesUpon review .docx
 
Aucfan Presentation @Redherring Asia 2014 Presentation
Aucfan Presentation @Redherring Asia 2014 PresentationAucfan Presentation @Redherring Asia 2014 Presentation
Aucfan Presentation @Redherring Asia 2014 Presentation
 
2017 fall com cap retail instore research
2017 fall com cap retail instore research2017 fall com cap retail instore research
2017 fall com cap retail instore research
 
2017 fall com cap retail instore research
2017 fall com cap retail instore research2017 fall com cap retail instore research
2017 fall com cap retail instore research
 
Flipkart,com V/s Amazon.in
Flipkart,com V/s Amazon.inFlipkart,com V/s Amazon.in
Flipkart,com V/s Amazon.in
 
Artificial intelligence and the real estate and store development lifecycle
Artificial intelligence and the real estate and store development lifecycleArtificial intelligence and the real estate and store development lifecycle
Artificial intelligence and the real estate and store development lifecycle
 
BTwo
BTwoBTwo
BTwo
 
Amblique iMedia Online Retail Summit 2015 Presentation
Amblique iMedia Online Retail Summit 2015 PresentationAmblique iMedia Online Retail Summit 2015 Presentation
Amblique iMedia Online Retail Summit 2015 Presentation
 
Wip project report vikash_kumar_mba17h52_mba_2
Wip project report vikash_kumar_mba17h52_mba_2Wip project report vikash_kumar_mba17h52_mba_2
Wip project report vikash_kumar_mba17h52_mba_2
 
Financial Analysis
Financial AnalysisFinancial Analysis
Financial Analysis
 
Alibaba Group
Alibaba GroupAlibaba Group
Alibaba Group
 
Marketing and Monetizing Mobile Apps 2009
Marketing and Monetizing Mobile Apps 2009Marketing and Monetizing Mobile Apps 2009
Marketing and Monetizing Mobile Apps 2009
 
KPIT Technologies: Autonomous roadmap for growth; Retain buy - Prabhudas Lill...
KPIT Technologies: Autonomous roadmap for growth; Retain buy - Prabhudas Lill...KPIT Technologies: Autonomous roadmap for growth; Retain buy - Prabhudas Lill...
KPIT Technologies: Autonomous roadmap for growth; Retain buy - Prabhudas Lill...
 
E tailing market in india
E tailing market in indiaE tailing market in india
E tailing market in india
 
ADVANCED COMPETITIVE ANALYSIS - Three questions only the SERPs can answer (Br...
ADVANCED COMPETITIVE ANALYSIS - Three questions only the SERPs can answer (Br...ADVANCED COMPETITIVE ANALYSIS - Three questions only the SERPs can answer (Br...
ADVANCED COMPETITIVE ANALYSIS - Three questions only the SERPs can answer (Br...
 
Value Commerce & Affiliate
Value Commerce & Affiliate  Value Commerce & Affiliate
Value Commerce & Affiliate
 
Unified real time analytics for eCommerce
Unified real time analytics for  eCommerceUnified real time analytics for  eCommerce
Unified real time analytics for eCommerce
 

Recently uploaded

The Ultimate Guide to Choosing WordPress Pros and Cons
The Ultimate Guide to Choosing WordPress Pros and ConsThe Ultimate Guide to Choosing WordPress Pros and Cons
The Ultimate Guide to Choosing WordPress Pros and ConsPixlogix Infotech
 
Digital Identity is Under Attack: FIDO Paris Seminar.pptx
Digital Identity is Under Attack: FIDO Paris Seminar.pptxDigital Identity is Under Attack: FIDO Paris Seminar.pptx
Digital Identity is Under Attack: FIDO Paris Seminar.pptxLoriGlavin3
 
Decarbonising Buildings: Making a net-zero built environment a reality
Decarbonising Buildings: Making a net-zero built environment a realityDecarbonising Buildings: Making a net-zero built environment a reality
Decarbonising Buildings: Making a net-zero built environment a realityIES VE
 
Testing tools and AI - ideas what to try with some tool examples
Testing tools and AI - ideas what to try with some tool examplesTesting tools and AI - ideas what to try with some tool examples
Testing tools and AI - ideas what to try with some tool examplesKari Kakkonen
 
How to write a Business Continuity Plan
How to write a Business Continuity PlanHow to write a Business Continuity Plan
How to write a Business Continuity PlanDatabarracks
 
Genislab builds better products and faster go-to-market with Lean project man...
Genislab builds better products and faster go-to-market with Lean project man...Genislab builds better products and faster go-to-market with Lean project man...
Genislab builds better products and faster go-to-market with Lean project man...Farhan Tariq
 
Merck Moving Beyond Passwords: FIDO Paris Seminar.pptx
Merck Moving Beyond Passwords: FIDO Paris Seminar.pptxMerck Moving Beyond Passwords: FIDO Paris Seminar.pptx
Merck Moving Beyond Passwords: FIDO Paris Seminar.pptxLoriGlavin3
 
From Family Reminiscence to Scholarly Archive .
From Family Reminiscence to Scholarly Archive .From Family Reminiscence to Scholarly Archive .
From Family Reminiscence to Scholarly Archive .Alan Dix
 
Arizona Broadband Policy Past, Present, and Future Presentation 3/25/24
Arizona Broadband Policy Past, Present, and Future Presentation 3/25/24Arizona Broadband Policy Past, Present, and Future Presentation 3/25/24
Arizona Broadband Policy Past, Present, and Future Presentation 3/25/24Mark Goldstein
 
Take control of your SAP testing with UiPath Test Suite
Take control of your SAP testing with UiPath Test SuiteTake control of your SAP testing with UiPath Test Suite
Take control of your SAP testing with UiPath Test SuiteDianaGray10
 
(How to Program) Paul Deitel, Harvey Deitel-Java How to Program, Early Object...
(How to Program) Paul Deitel, Harvey Deitel-Java How to Program, Early Object...(How to Program) Paul Deitel, Harvey Deitel-Java How to Program, Early Object...
(How to Program) Paul Deitel, Harvey Deitel-Java How to Program, Early Object...AliaaTarek5
 
Potential of AI (Generative AI) in Business: Learnings and Insights
Potential of AI (Generative AI) in Business: Learnings and InsightsPotential of AI (Generative AI) in Business: Learnings and Insights
Potential of AI (Generative AI) in Business: Learnings and InsightsRavi Sanghani
 
The Fit for Passkeys for Employee and Consumer Sign-ins: FIDO Paris Seminar.pptx
The Fit for Passkeys for Employee and Consumer Sign-ins: FIDO Paris Seminar.pptxThe Fit for Passkeys for Employee and Consumer Sign-ins: FIDO Paris Seminar.pptx
The Fit for Passkeys for Employee and Consumer Sign-ins: FIDO Paris Seminar.pptxLoriGlavin3
 
Generative Artificial Intelligence: How generative AI works.pdf
Generative Artificial Intelligence: How generative AI works.pdfGenerative Artificial Intelligence: How generative AI works.pdf
Generative Artificial Intelligence: How generative AI works.pdfIngrid Airi González
 
A Framework for Development in the AI Age
A Framework for Development in the AI AgeA Framework for Development in the AI Age
A Framework for Development in the AI AgeCprime
 
A Journey Into the Emotions of Software Developers
A Journey Into the Emotions of Software DevelopersA Journey Into the Emotions of Software Developers
A Journey Into the Emotions of Software DevelopersNicole Novielli
 
Rise of the Machines: Known As Drones...
Rise of the Machines: Known As Drones...Rise of the Machines: Known As Drones...
Rise of the Machines: Known As Drones...Rick Flair
 
The State of Passkeys with FIDO Alliance.pptx
The State of Passkeys with FIDO Alliance.pptxThe State of Passkeys with FIDO Alliance.pptx
The State of Passkeys with FIDO Alliance.pptxLoriGlavin3
 
Long journey of Ruby standard library at RubyConf AU 2024
Long journey of Ruby standard library at RubyConf AU 2024Long journey of Ruby standard library at RubyConf AU 2024
Long journey of Ruby standard library at RubyConf AU 2024Hiroshi SHIBATA
 
Transcript: New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024Transcript: New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024BookNet Canada
 

Recently uploaded (20)

The Ultimate Guide to Choosing WordPress Pros and Cons
The Ultimate Guide to Choosing WordPress Pros and ConsThe Ultimate Guide to Choosing WordPress Pros and Cons
The Ultimate Guide to Choosing WordPress Pros and Cons
 
Digital Identity is Under Attack: FIDO Paris Seminar.pptx
Digital Identity is Under Attack: FIDO Paris Seminar.pptxDigital Identity is Under Attack: FIDO Paris Seminar.pptx
Digital Identity is Under Attack: FIDO Paris Seminar.pptx
 
Decarbonising Buildings: Making a net-zero built environment a reality
Decarbonising Buildings: Making a net-zero built environment a realityDecarbonising Buildings: Making a net-zero built environment a reality
Decarbonising Buildings: Making a net-zero built environment a reality
 
Testing tools and AI - ideas what to try with some tool examples
Testing tools and AI - ideas what to try with some tool examplesTesting tools and AI - ideas what to try with some tool examples
Testing tools and AI - ideas what to try with some tool examples
 
How to write a Business Continuity Plan
How to write a Business Continuity PlanHow to write a Business Continuity Plan
How to write a Business Continuity Plan
 
Genislab builds better products and faster go-to-market with Lean project man...
Genislab builds better products and faster go-to-market with Lean project man...Genislab builds better products and faster go-to-market with Lean project man...
Genislab builds better products and faster go-to-market with Lean project man...
 
Merck Moving Beyond Passwords: FIDO Paris Seminar.pptx
Merck Moving Beyond Passwords: FIDO Paris Seminar.pptxMerck Moving Beyond Passwords: FIDO Paris Seminar.pptx
Merck Moving Beyond Passwords: FIDO Paris Seminar.pptx
 
From Family Reminiscence to Scholarly Archive .
From Family Reminiscence to Scholarly Archive .From Family Reminiscence to Scholarly Archive .
From Family Reminiscence to Scholarly Archive .
 
Arizona Broadband Policy Past, Present, and Future Presentation 3/25/24
Arizona Broadband Policy Past, Present, and Future Presentation 3/25/24Arizona Broadband Policy Past, Present, and Future Presentation 3/25/24
Arizona Broadband Policy Past, Present, and Future Presentation 3/25/24
 
Take control of your SAP testing with UiPath Test Suite
Take control of your SAP testing with UiPath Test SuiteTake control of your SAP testing with UiPath Test Suite
Take control of your SAP testing with UiPath Test Suite
 
(How to Program) Paul Deitel, Harvey Deitel-Java How to Program, Early Object...
(How to Program) Paul Deitel, Harvey Deitel-Java How to Program, Early Object...(How to Program) Paul Deitel, Harvey Deitel-Java How to Program, Early Object...
(How to Program) Paul Deitel, Harvey Deitel-Java How to Program, Early Object...
 
Potential of AI (Generative AI) in Business: Learnings and Insights
Potential of AI (Generative AI) in Business: Learnings and InsightsPotential of AI (Generative AI) in Business: Learnings and Insights
Potential of AI (Generative AI) in Business: Learnings and Insights
 
The Fit for Passkeys for Employee and Consumer Sign-ins: FIDO Paris Seminar.pptx
The Fit for Passkeys for Employee and Consumer Sign-ins: FIDO Paris Seminar.pptxThe Fit for Passkeys for Employee and Consumer Sign-ins: FIDO Paris Seminar.pptx
The Fit for Passkeys for Employee and Consumer Sign-ins: FIDO Paris Seminar.pptx
 
Generative Artificial Intelligence: How generative AI works.pdf
Generative Artificial Intelligence: How generative AI works.pdfGenerative Artificial Intelligence: How generative AI works.pdf
Generative Artificial Intelligence: How generative AI works.pdf
 
A Framework for Development in the AI Age
A Framework for Development in the AI AgeA Framework for Development in the AI Age
A Framework for Development in the AI Age
 
A Journey Into the Emotions of Software Developers
A Journey Into the Emotions of Software DevelopersA Journey Into the Emotions of Software Developers
A Journey Into the Emotions of Software Developers
 
Rise of the Machines: Known As Drones...
Rise of the Machines: Known As Drones...Rise of the Machines: Known As Drones...
Rise of the Machines: Known As Drones...
 
The State of Passkeys with FIDO Alliance.pptx
The State of Passkeys with FIDO Alliance.pptxThe State of Passkeys with FIDO Alliance.pptx
The State of Passkeys with FIDO Alliance.pptx
 
Long journey of Ruby standard library at RubyConf AU 2024
Long journey of Ruby standard library at RubyConf AU 2024Long journey of Ruby standard library at RubyConf AU 2024
Long journey of Ruby standard library at RubyConf AU 2024
 
Transcript: New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024Transcript: New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
 

Sample Ecommerce Business plan

  • 1. Business Plan for Maple exclusive Online Store Selling range of Apple and its affnity products. By Prashant Chauhan . Email :prowebb@gmail.com Phone: 92235442662
  • 2. Index 1. Summary 2. Market Analysis Summary 2.1) Market reaserch and analysis for apple products in india offline market 2.2) Market reaserch for online market for apple products in india with emerging Trends 2.3) Analysis of Various Online Ecommerce Channels 2.4) Competation analysis 2.5 ) SWOT Analysis 3. Strategy and Implementation Summary 3.1 ) Implementation Strategy Summary 3.2) Ecommerce Store and various Channels 4. Finaicial Planing 4.1) Startup funding requirnmnet 4.2 ) fixed cost and Operational Expenses 4.3) Break even analysis 4.3) Sales Forcasting,revenue and profit/loss projections
  • 3. 1 .Summary Introduction : Maple Digital Technology International Pvt. Ltd. is a pioneer in providing Indian customers a complete experience of the cutting edge technology of Apple. We assist our customers with everything – starting with buying their first Apple device, to setting up a complete solution tailored to their needs. Objective to launch a ecommerce store : India’s e-commerce market is worth about Rs 50,000 crores in 2011. About 80% of this is travel related (airline tickets, railway tickets, hotelbookings, online mobile recharge etc.). Online retailing comprises about 15%. India has close to 10 million online shoppers and is growing at an estimated 40-45% CAGR vis-à-vis a global growth rate of 8-10%. Electronics and apparel are the biggest categories in terms of sales. Maple being a premium reseller of apple products want to tap in the online market oppurtunity by launching a online store selling exclusive range of apple and its compitable products.
  • 4. 2.Market Analysis Summary Market reaserch analysis for apple products in india offline market a) Market size of apple products in reatil offline Market is estimated to 6000 Cr Rs as of Dec 2012 b) The company products are retailed by 35 Odd Apple premium reseller(APR) and muli brand retail outlets I.e Croma ,vijay sales ,reliance retail etc Assumption based on report and varous sources Estimated Market Size for apple products sold in 2012 > 6000 CR rs Number of ARP (Apple premium reseller) 35 Number of Multi Brand retail selling apple products 5-8 Source : DNAArticle on Apple for 2012 link :http://www.dnaindia.com/analysis/column_will-india-scuttle-potential-rs700-cr-investment-of- apple-stores_1670708 Market reaserch for online market for apple products in india with emerging Trends Online Market size for apple product : Estimated Market Size of apple product sold online in india through various online channels in 2012 is expected to be greater than 3 % of its offline market of 6000 Cr and estimated @ 180 Cr Rs which is estimated to grow at CAGR 8 -10 % . Apple products sold online per year as of 2012 180 Cr Compound annual growth rate of market (CAGR) 8-10 % Estimated market in next Three years by 2016 Approx 250 – 350 CR (The ratio is derived by studying overall Etailing Market vs Offline Retail market applied to Apple Products sold online Vs Offline)
  • 5. Google Trend and keyword analysis Search Trend for apple products in india by Google insight the trend shows step incress in online searchs for apple products from 2004-2013
  • 6. The the report shows major kewords used by people to search for appple related products and region from india where searches are originated with “Apple india” as major keyword and state of jamu and kashmir with most number of searches The report also shows major searches for apple producs is generated from tire 2- tire 3 cities like ludhiana from state of punjab where presence of apple retail stores is absent
  • 7. Online Market Size of apple products Based on the assumptions the below Apple products sold online in india 180 Cr Avg transaction value of apple product sold online 18000 RS Number of apple product sold per year online 1,00,000 Orders Number of apple products sold per Month 8334 Orders per month Apple product sold per month revenue 15 Cr rs Number of apple products sold online per day 288 Orders per day Apple products sold per day revenue 0.5 Cr Rs per day Competation Analysis: In india apple products are sold online by multibrand online retailers and apple resellers as a vendor on various market places as ebay.com ,indatimes.com , etc Competation Example Multi Brand Online Retailers Flipkart.com,infibeam.com,naaptol.com, rediff.com etc Apple resellers selling online through Online Market place and channels Ebay.com, indiatimesshopping.com,junglee.com and various small ecomomerce portals reliance istore Apple premium resllers (APR)
  • 8. SWOT Analysis Strength Weakness Threat Maple being (A P R) in india can provide its customer with higer value proposation In terms of value added services then its Competations Oppurtunity Maple is a strong offline player with no online presense,being a new entry to online market it may take quite a Learing curve to get adapted to online market dynamics to capture market share and become strong online market Player . a)Online Market for apple product is estimate at 180 Cr as of 2012 and is assumed to grow at 8-10% CAGR per year. b)Online channel is much more cost effective as compaired to physical store and give exponetial output at fixed cost also it can reach much larger audience With no limit of demographic. a)Apple launching its own online store to cater indian market. b) Incressed competation from other Apple Premium resellers selling online and multi brand online retailer. c) Apple losses its market cap in india
  • 9. Strategy and Implementation Summary As a go to market strategy for online channel , Maple would have a composit approch of selling its products by through its online store and various other online channel as etailing portals, market places and affliates channel. Map for Online sales Channels for maple Channel type Type of engagement Example of channel Maple Online Store Owner Mapleonline.com Online retailer Vendor Flipkart.com,rediff.com ,jabong.com infibeam.com Market place Owner exclusive store Ebay.com, junglee.com,indiatimesshopping.com Other channles Vendor Snapdeal.com, dealsforu.com, affliates etc Maple (APR) Online Store Vendor of Online Retailer like Flipkart.com Exclusive Store on Online Market Place Eg: Ebay.com Other Channels Like Affliates AuctionSite Deals etc
  • 10. Financial Planning Budget planning : Particulars Resources /Sku/Item Cost per unit/Year/Sku/ month Total cost One time Fixed Cost SEO content writing Product content writing 150 words each with 2 photos 1000 150 1,50,000 Payment gateway 1 45000 45000 Total one time fixed cost 1,95,000 Operartional expenses per month SAS ecommerce platform (Martjack) 1 16000 16000 Ecommerce executive (Product update /Order Booking etc ) 2 15000 30000 Ecommerce manager 1 60000 60000 Over heads and mescelenious expenses 1 30000 30000 Total Opex per month 1,36,000 Rs Marketing Budget per month Marketing Budget 1 30000 3,00,000 Cost of inventory 1 5,00,000 5,00,000
  • 11. Break Even Analysis Break even analysis is based on average ticket size per sales @ 18000 Rs with gross margin of 10 %. Particulars Units Total Fixed cost of operations (OPEX) 1,36,000 Rs (Per month ) Avg ticket value per order 18000 Rs Gross Margin 10 % Variable Cost 1 (Payment gateway Trasaction Charges @ 3 % Assumption avg ticket value of order is 18000 Rs) 540 rs (per Order) Variable Cost 2 (Cost per aqusatation CPA or marketing cost as per sale) 600 Rs Variable cost 3 (Cost of product calculated based on 10% margin) 16200 Rs Total variable Cost (Variable Cost 1 + Variable Cost 2 + Variable Cost 3) 17,340 RS Break even point= Fixed cost ------------------------------------------------------- = 136000/(18000-17340) (Ticket Value per Order – Total Variable cost ) 207 Orders (per month ) Break Even Point per day = 207/30 = 7 Orders ( per day) Break even sales revenue required per month (Avg ticket value per order 18000 Rs) 37,26,000 RS ( per month) Break even Sales revenue required per day (Avg ticket value per order 18000 Rs) 1,26,000 Rs (per day)
  • 12. Break even analysis Chart monthly
  • 13. Sales forcasting for 3 years Sales Forcast for First Year : First year Month 1 2 3 4 5 6 7 8 9 10 11 12Total AVG Ticket Value 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 Volume 10 20 25 30 50 75 100 200 300 350 350 400 1910 Sales 180000 360000 450000 540000 900000 1350000 1800000 3600000 5400000 6300000 6300000 7200000 34,380,000.00 INR Cost of sales 162000 324000 405000 486000 810000 1215000 1620000 3240000 4860000 5670000 5670000 6480000 30,942,000.00 INR Gross profit 18000 36000 45000 54000 90000 135000 180000 360000 540000 630000 630000 720000 3,438,000.00 INR Gross margin % 10 10 10 10 10 10 10 10 10 10 10 10 Net margin % 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 NetProfit 6660 13320 16650 19980 33300 49950 66600 133200 199800 233100 233100 266400 1,272,060.00 INR NetCost 173340 346680 433350 520020 866700 1300050 1733400 3466800 5200200 6066900 6066900 6933600 33,107,940.00 INR ROI % 4 4 4 4 4 4 4 4 4 4 4 4 4
  • 14. Sales forcast Second year Sales forcast Third year Second year Month 13 14 15 16 17 18 19 20 21 22 23 24Total AVG Ticket Value 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 Volume 350 350 350 400 450 500 500 500 550 600 600 600 5750 Sales 6300000 6300000 6300000 7200000 8100000 9000000 9000000 9000000 9900000 10800000 10800000 10800000 103,500,000.00 INR Cost of sales 5670000 5670000 5670000 6480000 7290000 8100000 8100000 8100000 8910000 9720000 9720000 9720000 93,150,000.00 INR Gross profit 630000 630000 630000 720000 810000 900000 900000 900000 990000 1080000 1080000 1080000 10,350,000.00 INR Gross margin % 10 10 10 10 10 10 10 10 10 10 10 10 Net margin % 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 Net Profit 233100 233100 233100 266400 299700 333000 333000 333000 366300 399600 399600 399600 3,829,500.00 INR Net Cost 6066900 6066900 6066900 6933600 7800300 8667000 8667000 8667000 9533700 10400400 10400400 10400400 99,670,500.00 INR ROI % 4 4 4 4 4 4 4 4 4 4 4 4 4 Third Year Month 25 26 27 28 29 30 31 32 33 34 35 36Total AVG Ticket Value 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 18000 Volume 600 700 700 750 800 900 1000 1000 1200 1500 2000 2500 13650 Sales 10800000 12600000 12600000 13500000 14400000 16200000 18000000 18000000 21600000 27000000 36000000 45000000 245,700,000.00 INR Cost of sales 9720000 11340000 11340000 12150000 12960000 14580000 16200000 16200000 19440000 24300000 32400000 40500000 221,130,000.00 INR Gross profit 1080000 1260000 1260000 1350000 1440000 1620000 1800000 1800000 2160000 2700000 3600000 4500000 24,570,000.00 INR Gross margin % 10 10 10 10 10 10 10 10 10 10 10 10 Net margin % 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 3.7 Net Profit 399600 466200 466200 499500 532800 599400 666000 666000 799200 999000 1332000 1665000 9,090,900.00 INR Net Cost 10400400 12133800 12133800 13000500 13867200 15600600 17334000 17334000 20800800 26001000 34668000 43335000 236,609,100.00 INR ROI % 4 4 4 4 4 4 4 4 4 4 4 4 4
  • 15. projection :revenue,P/L for 3 years First year Second Year Third year Volume 1910 5750 Avg Ticket value 18000 18000 18000 Sales revenue 34,380,000 103,500,000 245,700,000 Cost of sales 30,942,000 93,105,000 221,130,000 Gross profit @ 10 % Margin 34,38,000 10,350,000 24,570,000 Net margin % (After deducting opex+ +marketing cost +inventory cost etc) 3.7 3.7 3.7 Total Cost (including Opex +Marketing+ Inventory) 33,107,940 99,670,500 236,609,100 Net Profit 1,272,060 3,829,500 9,090,900 ROI % 3.8 3.8 3.8
  • 16. Funding requirnment to Start Operations for one year Particulars Unit/Months/Sku Total Product catlog content development 1000 X 150 Rs per Sku 1,50,000 Payment gateway 45000 X1 45000 Opex for 1 Year (Inclucing SAS Ecommerce Platform) 1,36,000 X 12 16,32,000 Cost of inventory 5,00,000 5,00,000 Marketing Budget 3,00,000 X 3months 9,00,000 Surplus cash 2,73,000 Rs 2,73,000 Total 35,00,000 RS Best regards, Prashant Chauhan . Email : prowebb@gmail.com Phone: 92235442662