Stroll Net will provide public internet terminals throughout Tech City for affordable internet access away from home or office. The business will be owned equally by Cam Piotr and Bob Green, with investors owning the remaining shares. Stroll Net aims to introduce an innovative product to meet the growing demand for internet access. Risks include whether there is sufficient demand and if people will pay for the service. The terminals will offer internet, email, advertising and prepaid services. Stroll Net expects to attract students and traveling business people in particular.
t was important for Yoli to come out of the gate with a formulation that represented what Yoli was truly all about. To do that, we needed to eliminate all of the bad and lock in only the good ingredients.
Incorporating wholesome Vitamin C and a proprietary blend of some of the most popular ingredients of the day: Pomegranate, Alkaplex®, Acia extract, Gogi Berry, Resveratrol, Oxyphyte™ White Tea extract, Probiotics, and Monatau®, Yoli Blast Caps® deliver to the market a healthy alternative to all of the nutrient-deprived, sweetened beverages most people are consuming every day.
This is a report detailing my industrial placement year at Tomo Motor Parts Ltd. This report was submitted to Brunel University and formed the majority of my A+ result for the year.
Indian Banks : Trends and Progress, RBIatul baride
This report is published by Reserve Bank of India showing the detail analysis of the Indian Banking Industry and various tenets like NPA's, Deposit growth, types of credit etc
Fajira documentation | Convert your business into digital world.HelloWorld145
Fajira is a contemporary e-commerce online ordering system designed to facilitate your customers access your business and place their orders through your websites and mobile apps.
t was important for Yoli to come out of the gate with a formulation that represented what Yoli was truly all about. To do that, we needed to eliminate all of the bad and lock in only the good ingredients.
Incorporating wholesome Vitamin C and a proprietary blend of some of the most popular ingredients of the day: Pomegranate, Alkaplex®, Acia extract, Gogi Berry, Resveratrol, Oxyphyte™ White Tea extract, Probiotics, and Monatau®, Yoli Blast Caps® deliver to the market a healthy alternative to all of the nutrient-deprived, sweetened beverages most people are consuming every day.
This is a report detailing my industrial placement year at Tomo Motor Parts Ltd. This report was submitted to Brunel University and formed the majority of my A+ result for the year.
Indian Banks : Trends and Progress, RBIatul baride
This report is published by Reserve Bank of India showing the detail analysis of the Indian Banking Industry and various tenets like NPA's, Deposit growth, types of credit etc
Fajira documentation | Convert your business into digital world.HelloWorld145
Fajira is a contemporary e-commerce online ordering system designed to facilitate your customers access your business and place their orders through your websites and mobile apps.
DMA (Direct Marketing Association) Email Tracker Study 2017Christopher Hughes
Despite new innovations in customer engagement, email marketing still outperforms all other marketing channels in terms of return on investment, the average ROI for every £1 spent increased compared to last year, up to £30.01 from £29.64 last year.
One in ten marketers admit their emails aren’t relevant to customers. Are we in danger of killing email with irrelevant content?
While email remains ‘important’ or ‘very important’ for the vast majority, 95%, of marketers, it's a curious paradox that fewer than one in 10 (9%) say all their emails are relevant to their customers.
The Mobile Marketing Association (MMA) is the premier global non-profit trade association established to lead the growth of mobile marketing and its associated technologies. The MMA is an action-oriented organization designed to clear obstacles to market development, establish mobile media guidelines and best practices for sustainable growth, and evangelize the use of the mobile channel. The more than 750 member companies, representing over forty countries around the globe, include all members of the mobile media ecosystem. The Mobile Marketing Association’s global headquarters are located in the United States and it has regional chapters including North America (NA), Europe, Latin American (LATAM) and Asia Pacific (APAC) branches.
As the primary source for mobile marketing information and expertise, the MMA is dedicated to:
Provide an industry forum to work cooperatively to resolve key issues
Unify industry-wide, global and regional work groups that focus on industry initiatives
Provide representation for the mobile marketing industry for major legislative bodies worldwide
Globally share perspectives on mobile marketing for Europe, Asia, Americas, and Africa
Fuel B2B interaction through seminars, conferences and events
Develop metrics to measure ad delivery and consumer response
Develop open and compatible mobile marketing technical and creative standards
Define and publish mobile marketing practices on privacy, ad delivery, ad measurement, etc.
Provide effective guidelines for mobile marketing to advertisers, agencies and consumers
Serve as the key advocate on behalf of the mobile marketing industry
Improving profitability for small businessBen Wann
In this comprehensive presentation, we will explore strategies and practical tips for enhancing profitability in small businesses. Tailored to meet the unique challenges faced by small enterprises, this session covers various aspects that directly impact the bottom line. Attendees will learn how to optimize operational efficiency, manage expenses, and increase revenue through innovative marketing and customer engagement techniques.
Taurus Zodiac Sign_ Personality Traits and Sign Dates.pptxmy Pandit
Explore the world of the Taurus zodiac sign. Learn about their stability, determination, and appreciation for beauty. Discover how Taureans' grounded nature and hardworking mindset define their unique personality.
Memorandum Of Association Constitution of Company.pptseri bangash
www.seribangash.com
A Memorandum of Association (MOA) is a legal document that outlines the fundamental principles and objectives upon which a company operates. It serves as the company's charter or constitution and defines the scope of its activities. Here's a detailed note on the MOA:
Contents of Memorandum of Association:
Name Clause: This clause states the name of the company, which should end with words like "Limited" or "Ltd." for a public limited company and "Private Limited" or "Pvt. Ltd." for a private limited company.
https://seribangash.com/article-of-association-is-legal-doc-of-company/
Registered Office Clause: It specifies the location where the company's registered office is situated. This office is where all official communications and notices are sent.
Objective Clause: This clause delineates the main objectives for which the company is formed. It's important to define these objectives clearly, as the company cannot undertake activities beyond those mentioned in this clause.
www.seribangash.com
Liability Clause: It outlines the extent of liability of the company's members. In the case of companies limited by shares, the liability of members is limited to the amount unpaid on their shares. For companies limited by guarantee, members' liability is limited to the amount they undertake to contribute if the company is wound up.
https://seribangash.com/promotors-is-person-conceived-formation-company/
Capital Clause: This clause specifies the authorized capital of the company, i.e., the maximum amount of share capital the company is authorized to issue. It also mentions the division of this capital into shares and their respective nominal value.
Association Clause: It simply states that the subscribers wish to form a company and agree to become members of it, in accordance with the terms of the MOA.
Importance of Memorandum of Association:
Legal Requirement: The MOA is a legal requirement for the formation of a company. It must be filed with the Registrar of Companies during the incorporation process.
Constitutional Document: It serves as the company's constitutional document, defining its scope, powers, and limitations.
Protection of Members: It protects the interests of the company's members by clearly defining the objectives and limiting their liability.
External Communication: It provides clarity to external parties, such as investors, creditors, and regulatory authorities, regarding the company's objectives and powers.
https://seribangash.com/difference-public-and-private-company-law/
Binding Authority: The company and its members are bound by the provisions of the MOA. Any action taken beyond its scope may be considered ultra vires (beyond the powers) of the company and therefore void.
Amendment of MOA:
While the MOA lays down the company's fundamental principles, it is not entirely immutable. It can be amended, but only under specific circumstances and in compliance with legal procedures. Amendments typically require shareholder
India Orthopedic Devices Market: Unlocking Growth Secrets, Trends and Develop...Kumar Satyam
According to TechSci Research report, “India Orthopedic Devices Market -Industry Size, Share, Trends, Competition Forecast & Opportunities, 2030”, the India Orthopedic Devices Market stood at USD 1,280.54 Million in 2024 and is anticipated to grow with a CAGR of 7.84% in the forecast period, 2026-2030F. The India Orthopedic Devices Market is being driven by several factors. The most prominent ones include an increase in the elderly population, who are more prone to orthopedic conditions such as osteoporosis and arthritis. Moreover, the rise in sports injuries and road accidents are also contributing to the demand for orthopedic devices. Advances in technology and the introduction of innovative implants and prosthetics have further propelled the market growth. Additionally, government initiatives aimed at improving healthcare infrastructure and the increasing prevalence of lifestyle diseases have led to an upward trend in orthopedic surgeries, thereby fueling the market demand for these devices.
Affordable Stationery Printing Services in Jaipur | Navpack n PrintNavpack & Print
Looking for professional printing services in Jaipur? Navpack n Print offers high-quality and affordable stationery printing for all your business needs. Stand out with custom stationery designs and fast turnaround times. Contact us today for a quote!
Enterprise Excellence is Inclusive Excellence.pdfKaiNexus
Enterprise excellence and inclusive excellence are closely linked, and real-world challenges have shown that both are essential to the success of any organization. To achieve enterprise excellence, organizations must focus on improving their operations and processes while creating an inclusive environment that engages everyone. In this interactive session, the facilitator will highlight commonly established business practices and how they limit our ability to engage everyone every day. More importantly, though, participants will likely gain increased awareness of what we can do differently to maximize enterprise excellence through deliberate inclusion.
What is Enterprise Excellence?
Enterprise Excellence is a holistic approach that's aimed at achieving world-class performance across all aspects of the organization.
What might I learn?
A way to engage all in creating Inclusive Excellence. Lessons from the US military and their parallels to the story of Harry Potter. How belt systems and CI teams can destroy inclusive practices. How leadership language invites people to the party. There are three things leaders can do to engage everyone every day: maximizing psychological safety to create environments where folks learn, contribute, and challenge the status quo.
Who might benefit? Anyone and everyone leading folks from the shop floor to top floor.
Dr. William Harvey is a seasoned Operations Leader with extensive experience in chemical processing, manufacturing, and operations management. At Michelman, he currently oversees multiple sites, leading teams in strategic planning and coaching/practicing continuous improvement. William is set to start his eighth year of teaching at the University of Cincinnati where he teaches marketing, finance, and management. William holds various certifications in change management, quality, leadership, operational excellence, team building, and DiSC, among others.
Attending a job Interview for B1 and B2 Englsih learnersErika906060
It is a sample of an interview for a business english class for pre-intermediate and intermediate english students with emphasis on the speking ability.
What is the TDS Return Filing Due Date for FY 2024-25.pdfseoforlegalpillers
It is crucial for the taxpayers to understand about the TDS Return Filing Due Date, so that they can fulfill your TDS obligations efficiently. Taxpayers can avoid penalties by sticking to the deadlines and by accurate filing of TDS. Timely filing of TDS will make sure about the availability of tax credits. You can also seek the professional guidance of experts like Legal Pillers for timely filing of the TDS Return.
Skye Residences | Extended Stay Residences Near Toronto Airportmarketingjdass
Experience unparalleled EXTENDED STAY and comfort at Skye Residences located just minutes from Toronto Airport. Discover sophisticated accommodations tailored for discerning travelers.
Website Link :
https://skyeresidences.com/
https://skyeresidences.com/about-us/
https://skyeresidences.com/gallery/
https://skyeresidences.com/rooms/
https://skyeresidences.com/near-by-attractions/
https://skyeresidences.com/commute/
https://skyeresidences.com/contact/
https://skyeresidences.com/queen-suite-with-sofa-bed/
https://skyeresidences.com/queen-suite-with-sofa-bed-and-balcony/
https://skyeresidences.com/queen-suite-with-sofa-bed-accessible/
https://skyeresidences.com/2-bedroom-deluxe-queen-suite-with-sofa-bed/
https://skyeresidences.com/2-bedroom-deluxe-king-queen-suite-with-sofa-bed/
https://skyeresidences.com/2-bedroom-deluxe-queen-suite-with-sofa-bed-accessible/
#Skye Residences Etobicoke, #Skye Residences Near Toronto Airport, #Skye Residences Toronto, #Skye Hotel Toronto, #Skye Hotel Near Toronto Airport, #Hotel Near Toronto Airport, #Near Toronto Airport Accommodation, #Suites Near Toronto Airport, #Etobicoke Suites Near Airport, #Hotel Near Toronto Pearson International Airport, #Toronto Airport Suite Rentals, #Pearson Airport Hotel Suites
Explore our most comprehensive guide on lookback analysis at SafePaaS, covering access governance and how it can transform modern ERP audits. Browse now!
Putting the SPARK into Virtual Training.pptxCynthia Clay
This 60-minute webinar, sponsored by Adobe, was delivered for the Training Mag Network. It explored the five elements of SPARK: Storytelling, Purpose, Action, Relationships, and Kudos. Knowing how to tell a well-structured story is key to building long-term memory. Stating a clear purpose that doesn't take away from the discovery learning process is critical. Ensuring that people move from theory to practical application is imperative. Creating strong social learning is the key to commitment and engagement. Validating and affirming participants' comments is the way to create a positive learning environment.
As a business owner in Delaware, staying on top of your tax obligations is paramount, especially with the annual deadline for Delaware Franchise Tax looming on March 1. One such obligation is the annual Delaware Franchise Tax, which serves as a crucial requirement for maintaining your company’s legal standing within the state. While the prospect of handling tax matters may seem daunting, rest assured that the process can be straightforward with the right guidance. In this comprehensive guide, we’ll walk you through the steps of filing your Delaware Franchise Tax and provide insights to help you navigate the process effectively.
3.0 Project 2_ Developing My Brand Identity Kit.pptxtanyjahb
A personal brand exploration presentation summarizes an individual's unique qualities and goals, covering strengths, values, passions, and target audience. It helps individuals understand what makes them stand out, their desired image, and how they aim to achieve it.
3. 3
1.0 Executive Summary
Stroll Net will provide a unique forum for communication and entertainment
through the medium of public Internet access. In the first year, we will set up 16
Internet-enabled pay-kiosks in public spaces throughout Tech City, in locations
frequented by business travelers and students, but with no nearby internet cafes
or other similar competition. Our flagship location will be next to the downtown
bus and train station, where, for less than a dollar, travelers can check email,
locate phone numbers, and look up directions on any of the multiple online-
mapping sites. They can also simply surf the net, as their time and budget allows.
By accepting both real money (coins and dollar bills) and credit cards, we can
catch both the casual browser and the traveler with money to burn.
Stroll Net is the answer to an increasing demand. Americans want access to the
methods of communication and volumes of information now available on the
Internet, at a cost they can afford, and in such a way that they aren't confined to
a bedroom or office desk. Stroll Net's goal is to provide the community with a
convenient and affordable way to access the Internet away from home and the
office.
This business plan is prepared to obtain financing in the amount of $299,671.
The supplemental financing is required to begin the purchase of public Internet
terminals, the purchase of an office warehouse, office equipment and supplies
and company vehicles, and to cover expenses in the first year of operations.
Additional financing has already been secured in the form of $10,500 of personal
savings from owners Cam Piotr and Bob Green, and a long-term loan of
$100,000.
Stroll Net will be incorporated as a Limited Liability Corporation. This will shield
the owners, Cam Piotr and Bob Green, from issues of personal liability and
double taxation. The investors will be treated as shareholders and therefore will
not be liable for more than their individual personal investment of $5,250 each.
The financing, in addition to the capital contributions from the owners, will allow
Stroll Net to successfully open and maintain operations through year one. The
4. 4
large initial capital investment will allow Stroll Net to provide its clients and
customers with the most innovative public Internet terminal available. A unique
and innovative product is required to provide the customers with a service that is
insurmountable by any competition. Successful operation in year one will provide
Stroll Net a customer base that will allow it to be self-sufficient in year two.
For an investment of $299,671, we project dividends of $100,000 in year two,
and $200,000 in year three, depending on cash flows. These projections are
based on actual business revenues from similar start-up customers of our
internet kiosk supplier in other states. In the first year, with a break-even point of
$42,599 per month, we expect revenues of $727,072 and net profit of 18.5%, or
$134,305. By year three, revenues will increase to $1,136,067, and the net worth
of Stroll Net will increase to $610,320. Dividends thereafter will depend on cash
flows; in year five, investors will have the option of being bought out by the
company owners.
Highlights
5. 5
1.1 Objectives
Stroll Net's objectives for the first year of operation include:
The introduction of an innovative product that offers an affordable and
convenient way for Internet users to access the Internet away from home.
The creation of a unique environment that allows traveling business
people access to their own files and programs.
The placement of 100 public Internet terminals operating throughout the
North MyState area.
For the following two years our growth objectives includes:
A growth in public Internet terminals placed by 20% each year.
A growth in revenues by 25% per year.
1.2 Mission
As the popularity of the Internet continues to grow at an exponential rate, easy
and affordable access is quickly becoming a necessity of life. Stroll Net will
provide internet users and business travelers alike the ability to access the
Internet, via our public Internet terminals or a wireless WiFi connection away
from home and the office. For a minimal fee, internet users, young and old, will
be able to access the internet while they stay in hotels, wait at airports, shop in
shopping malls and so on.
We look to be the leader in introducing an innovative and quality public Internet
terminal to our current market. We will add value to our community by
maintaining a quality product and providing a valuable service. Our terminals will
utilize the most advance technologies and our staff will possess the utmost in
customer service experience.
1.3 Keys to Success
As a start-up company, new to the industry, we must be focused and work hard
to create an acceptance for ourselves and our products and services within the
marketplace. The keys to our success are:
6. 6
The placement of an innovative product and quality service that is able to
both expand existing markets and create new ones.
A steady, disciplined pattern of growth.
The development of a good relationship with clients and customers.
1.4 Risks
The risks involved with starting Stroll Net are:
Will there be a demand for the services offered by Stroll Net in Tech City?
Will the popularity of the Internet continue to grow, or is the Internet a fad?
Will individuals be willing to pay for the service Stroll Net offers?
Will the cost of accessing the Internet from home drop so significantly that
there will not be a market for public Internet terminals?
7. 7
2.0 Company Summary
Stroll Net, soon to be located on the south side of Tech City, MyState, will offer
the community convenient and affordable way to access the Internet away from
home and the office. Stroll Net's public Internet terminals will provide full access
to email, video email, the Web and other applications, such as a prepaid
storefront. Stroll Net will provide clients and customers with a unique and
innovative product and service.
Stroll Net's public Internet terminals will appeal to individuals of all ages and
backgrounds. The ease-of-use and instructional menu will appeal to the audience
that does not associate themselves with the computer age. Great locations, such
as hotel lobbies and coffee shops, will provide business people with a convenient
way to access the Internet and office files away from the office.
2.1 Company Ownership
Stroll Net is a privately-held Limited Liability Corporation. Cam Piotr and Bob
Green, co-founders of Stroll Net, hold equal stock positions of 26% each as
majority owners. Investors will receive one share of Stroll Net stock for every
$6,244 of investment, up to 48%.
2.2 Start-up Summary
Stroll Net's start-up costs will cover the purchase of public Internet terminals (our
long-term assets), the purchase of an office warehouse, office equipment and
supplies, company vehicles, capital to cover losses in the first year, and capital to
cover any and all expenses required to operate business on a daily basis for the
first year.
Short-term Assets - Fixtures: 2 computers = $4,600, one printer = $1,000, one
scanner = $500, 4 tables w/chairs = $2,600, 2 computer desks w/chairs = $2,400,
three telephones = $300, for a total fixture cost of $11,400.
8. 8
In addition, we plan on a large initial marketing/design budget, to cover the kiosk
design and grand opening advertising.
Start-up
Start-up
Requirements
Start-up Expenses
Marketing/Advertising $4,000
Design Fee $14,100
Freight $6,250
Utilities $500
Professional Fees $1,500
Insurance $1,500
Supplies $500
Postage $111
Total Start-up Expenses $28,461
Start-up Assets
Cash Required $60,000
Other Current Assets $11,400
Long-term Assets $312,810
Total Assets $384,210
Total Requirements $412,671
Start-up Funding
Start-up Funding
Start-up Expenses to Fund $28,461
Start-up Assets to Fund $384,210
Total Funding Required $412,671
Assets
Non-cash Assets from Start-up $324,210
Cash Requirements from Start-up $60,000
Additional Cash Raised $0
9. 9
Cash Balance on Starting Date $60,000
Total Assets $384,210
Liabilities and Capital
Liabilities
Current Borrowing $0
Long-term Liabilities $100,000
Accounts Payable (Outstanding Bills) $2,500
Other Current Liabilities (interest-free) $0
Total Liabilities $102,500
Capital
Planned Investment
Mr. Cam Piotr $5,250
Mr. Bob Green $5,250
Additional Investment Requirement $299,671
Total Planned Investment $310,171
Loss at Start-up (Start-up Expenses) ($28,461)
Total Capital $281,710
Total Capital and Liabilities $384,210
Total Funding $412,671
Start-up
11. 11
3.0 Products and Services
Stroll Net's public Internet terminals will provide customers full access to email,
video email, WWW and other applications such as a prepaid storefront. Stroll Net
will provide clients and customers with a unique and innovative product and
service.
3.1 Product and Service Description
Walk-up Internet Access: Customers pay with either cash or credit card and
receive a specific amount of time on the terminal in exchange for their payment.
Customers can surf the Internet, check email and send video email.
Wireless Internet Access: Away from the home, WiFi users can access the
Internet through our Wireless Hotspots.
Prepaid Storefront: An application that allows customers to purchase products
such as Prepaid Calling Cards, Prepaid Wireless Top-up, and Prepaid Mobile
Content (games, graphics, ring tones, etc.).
Multimedia Advertising: Local, regional, or national companies can advertise
using multimedia on-screen advertisements. Advertisements consist of full
motion video quot;commercials,quot; picture files, or twelve advertising buttons.
Technical Specifications
12. 12
Wheelchair Accessible
Front access for easy service and maintenance
15.1 inch touch screen LCD monitor
Industrial spill and vandal proof keyboard
Web Camera with integrated microphone
Bill Acceptor and Credit Card Reader
Stereo Speakers
Wireless Router
Surfnet Premier
PC Specifications
2.4GHz Celeron Processor
40GB hard Drive
256MB DDR-RAM
52X CD-ROM
Floppy Drive
Windows XP Professional
3-Year Hotswap
3.2 Competitive Comparison
Stroll Net will be first to place public Internet Terminals in Tech City. Stroll Net will
differentiate itself from other ISPs in Tech City by providing its customers with the
ability to access the Internet even when they are away from their own computer.
We do not expect to replace standard internet access options (home, school, and
work-based computers), but to supplement them; similar ventures, such as
Internet cafes, have seen great success.
3.3 Fulfillment
Stroll Net will obtain its public Internet terminals from Supplier One, Inc. located
in Vancouver, BC. Supplier One, Inc. will provide the locating service and the
13. 13
hardware required to run Stroll Net. Internet access and networking will be
provided through Supplier Two.
3.4 Technology
Stroll Net will invest in terminals with high-speed computers to provide its
customers with a fast and efficient connection to the Internet. The computers will
be reliable and fun to work with. Stroll Net will continue to upgrade and modify
the systems to stay current with communications technology. One of the main
attractions associated with public Internet terminals is the state of the art
equipment available for use. Not everyone has a Pentium PC in their home or
office.
3.5 Future Products and Services
To enhance our initial product line, we will look at a newer model of Supplier One
terminal that offers a greater variety of technologies.
As we increase our presence in the public Internet access business, we will
continue to seek out applications that will allow us to offer a greater variety of
services. A key component of this will be customer feedback.
14. 14
4.0 Market Analysis Summary
Stroll Net is faced with the exciting opportunity of being the first-mover in the
Tech City public Internet market. The attractiveness of convenience, combined
with the growing interest in the Internet, has been proven to be a winning concept
in other markets and will produce the same results in Tech City.
The explosion of the Internet has been well documented. The International Data
Corporation predicts that by 2004 there will be 210 million Internet users in the
U.S. alone. Our increasingly mobile society manes that a large percentage of
these users will access the Internet through public Internet terminals.
Research has confirmed that the demand for public Internet terminals is growing
exponentially and that the number of terminals in operation worldwide will reach
434,000 by 2006. By 2007 the number of wireless Hotspots in the U.S. is
expected to grow to 41,000 and generate in excess of $3 billion in revenue.
4.1 Market Segmentation
Stroll Net's clients can be described as individual business owners and medium
to large companies that provide a services to tourist and business travelers alike
as well as students and everyday Internet users. Such clients include, but are not
limited to; airports, hotels, truck stops and coffee shops.
Our customers can be divided into two groups. The first group is familiar with the
Internet and desires a convenient and affordable way to access the Internet away
from home and their offices. The second group is not familiar with the Internet,
yet, and is just waiting for the right opportunity to enter the online community.
Stroll Net's target market includes people between the ages of 18 and 65.
According to the 2000 U.S. Census, Tech County has roughly 490,693 residents
between the ages of 18 and 65. Of these, many are already internet-savvy.
Within this group, we will target two groups in particular:
16. 16
Stroll Net's public Internet terminals will be a magnet for local and traveling
professionals who desire to work or check their email messages away from the
office. These professionals will either use Stroll Net's terminals, or connect their
notebooks to our wireless WiFi Internet connection. Stroll Net's target market
covers a wide range of ages: from members of Generation X who grew up
surrounded by computers, to Baby Boomers who have come to the realization
that people today cannot afford to ignore computers.
4.3 Service Business Analysis
The explosion of the Internet has been well documented. Our increasingly mobile
society means that a large percentage of these users will access the Internet
through public Internet terminals. To be proactive and remain competitive it is
imperative for business travelers to have reliable high-speed access to e-mail,
the Internet and corporate networks. As such, it is becoming a standard for
business travelers to stay only at hotels with high-speed Internet access and
public Internet terminals.
Internet terminals with integrated Wi-Fi hotspots allow users to jump onto the
Internet as easily as they would use an ATM. Our Internet terminals allow the
public to experience rich multimedia content, that cannot be viewed on PDAs.
Internet kiosks will very quickly become a standard feature of all hotels. The
growth of Internet kiosks has very closely paralleled that of ATMs and
payphones.
The fact that there are no public Internet terminals operating in Tech City,
presents Stroll Net with a chance to seize this window of opportunity and enter
into a profitable niche.
4.3.1 Competition and Buying Patterns
The main competitors in the public Internet terminal segment are ATT and
BellSouth. However, these businesses have yet to establish a presence in Tech
City and the immediate surrounding areas.
17. 17
Competition from online service providers comes from locally-owned businesses
as well as national firms. Due to the nature of the Internet, there are no
geographical boundaries restricting competition. However, none of these online
service providers have public Internet terminals available for placement
5.0 Strategy and Implementation Summary
The important strategy focuses on pulling in power Internet users. Power Internet
users are extremely familiar with the Internet and its offerings. This group of
customers include students and business professionals.
The second strategy focuses on building a large loyal customer base. A large
loyal customer base will serve to attract large, medium and small companies as
clients for our interactive advertising service. All of the advertisements can
connect the user to the advertiser's web site. Due to the high traffic locations in
which our public Internet terminals will be placed, this advertising space will be in
high demand.
5.1 Value Proposition
WiFi hotspots offering public Internet access are everywhere you look today,
from cafes to hotels, from airports to marinas. Connectivity is what travelers
want, and more importantly, are coming to expect. Travelers are making
decisions on where to eat, sleep and work based on the availability of wireless
service.
Clients offering public internet access will be able to tap into new revenue
streams and new customers, and create loyalty.
Stroll Net's public Internet terminals make it easy to provide convenient and easy
access to wireless high-speed Internet connectivity. With Stroll Net's public
Internet terminals customers will be able to connect to their corporate networks
and the Internet via a high-speed wireless connection in common areas.
18. 18
5.2 Competitive Edge
Stroll Net will differentiate itself by providing the community with an innovative
product that offers a convenient and affordable way to access the Internet away
from home and the office. Stroll Net will enjoy the traditional benefits of being first
to the market. As a small company looking to establish itself, we will be attentive
and flexible in meeting our customers' demands.
5.3 Marketing Strategy
Stroll Net will position itself as an aggressive, innovative company that supplies
the market with an affordable way to access the Internet away from home and
the office. Stroll Net will use advertising as its main source of promotion. We will
acquire the services of Empire Communications Group and CyberMark
International, Inc. to launch a diverse advertising campaign placed on television,
radio, the Internet and in the local newspaper.
Stroll Net's brochures, letterhead and business correspondence will further
reinforce these concepts. We also recognize that it costs six times more to attract
a customer than to retain one. With this in mind, we will operate under the
principle that our best marketing is an exceedingly satisfied customer.
5.3.1 Pricing Strategy
Stroll Net bases its prices for Internet and wireless WiFi usage on the quot;retail profit
analysisquot; provided by our supplier, Supplier One, Inc. They have been in the
kiosk industry for 5 years and has developed a solid pricing strategy.
Determining a fair-market, per-transaction fee for Internet and wireless WiFi
usage is more difficult because there is no direct competition from another public
internet terminal business in Tech City. Therefore, Stroll Net considered two
sources to determine the hourly charge rate. First, we considered the cost to use
other Internet servers, whether it is a local networking firm or a provider such as
America Online. Internet access providers use different pricing schemes. Some
19. 19
charge a monthly fee, while others charge an hourly fee. In addition, some
providers use a strategy with a combination of both pricing schemes. Thus, it can
quickly become a high monthly cost for the individual. Second, Stroll Net looked
at how public Internet terminals in other markets, such as Miami and New York,
went about pricing Internet access. Evaluating these two factors resulted in the
following:
Walk-up Internet Access - Customers utilizing the terminals for internet access
will be charged a .25 per minute transaction fee.
Wireless Internet Access - Customers utilizing the wireless WiFi connection will
incur a fee of $3.95 per hour with a one hour minimum.
5.3.2 Promotion Strategy
Stroll Net will implement a pull strategy in order to build consumer awareness
and demand. Initially, Stroll Net has budgeted $5,000 for promotional efforts
which will include advertising with coupons for fifteen minutes of free Internet
time.
Stroll Net realizes that in the future, when competition enters the market,
additional revenues must be allocated for promotion in order to maintain market
share.
5.4 Sales Strategy
Stroll Net employs route operators to collect all sales transactions and to perform
routine maintenance on its terminals. Each route operator is responsible for
keeping the terminals on his route stocked, clean and operational. Computer
literacy is a requirement for Stroll Net employees. If an employee does not
possess basic computer skills when they are hired, they are trained by our full-
time technician. Our full-time technician is also available for terminals in need of
minor repairs. Stroll Net's commitment to prompt, dependable service is one of
the key factors that distinguishes Stroll Net from all other competitors.
20. 20
5.4.1 Sales Forecast
Our Sales Forecast is based upon real revenue reports from other customers of
Supplier One, operating in similar urban settings in nearby states. Prepaid
products and advertising will yield the greatest revenue per unit, but we expect
the greatest number of transactions will be in walk-up internet access and Wifi
access.
Sales Forecast
Sales Forecast
2005 2006 2007
Unit Sales
Walk-Up Internet
48,787 60,984 76,230
Access
Wireless WiFi
23,092 28,865 36,081
Access
Prepaid Products 19,677 24,596 30,745
Multimedia
5,854 7,318 9,147
Advertising
Total Unit Sales 97,411 121,763 152,203
Unit Prices 2005 2006 2007
Walk-Up Internet
$3.00 $3.00 $3.00
Access
Wireless WiFi
$3.95 $3.95 $3.95
Access
Prepaid Products $10.00 $10.00 $10.00
Multimedia
$50.00 $50.00 $50.00
Advertising
Sales
Walk-Up Internet
$146,361 $182,951 $228,689
Access
Wireless WiFi
$91,215 $114,017 $142,521
Access
21. 21
Prepaid Products $196,774 $245,963 $307,453
Multimedia
$292,721 $365,875 $457,344
Advertising
Total Sales $727,071 $908,806 $1,136,007
Direct Unit Costs 2005 2006 2007
Walk-Up Internet
$0.60 $0.60 $0.60
Access
Wireless WiFi
$0.40 $0.40 $0.40
Access
Prepaid Products $1.00 $1.00 $1.00
Multimedia
$5.00 $5.00 $5.00
Advertising
Direct Cost of
Sales
Walk-Up Internet
$29,272 $36,590 $45,738
Access
Wireless WiFi
$9,122 $11,402 $14,252
Access
Prepaid Products $19,677 $24,596 $30,745
Multimedia
$29,272 $36,588 $45,734
Advertising
Subtotal Direct
$87,343 $109,176 $136,470
Cost of Sales
Sales Monthly
23. 23
Sales by Year
5.5 Milestones
The Stroll Net management team has established some basic milestones to keep
the business plan priorities in place. Responsibility for implementation falls on the
shoulders of Cam Piotr. This Milestones Table below will be updated as the year
progresses using the actual tables. New milestones will be added as the first
year of operations commences.
25. 25
Milestones
Milestones
Milestone Start Date End Date Budget Manager Department
Business
10/1/2004 11/15/2004 $1,000 Cam Piotr Admin
Plan
Licensing 11/22/2004 11/27/2004 $1,000 Cam Piotr Admin
Secure
Start-up 11/29/2004 1/1/2005 $1,000 Cam Piotr Admin
Funding
Site
1/15/2005 2/20/2005 $1,000 Cam Piotr Admin
Selection
Architect
3/1/2005 3/30/2005 $1,000 Cam Piotr Admin
Designs
Designer
4/1/2005 4/15/2005 $1,000 Cam Piotr Admin
Proposal
Technology
4/1/2005 4/15/2005 $1,000 Cam Piotr Admin
Design
Year 1 Plan 6/1/2005 6/9/2005 $1,000 Cam Piotr Admin
Personnel
7/1/2005 7/5/2005 $1,000 Cam Piotr Admin
Plan
Accounting
7/1/2005 7/5/2005 $1,000 Cam Piotr Admin
Plan
Totals $10,000
26. 26
6.0 Management Summary
Stroll Net is owned and operated by Cam Piotr and Bob Green. The company,
being small in nature, requires a simple organizational structure. Implementation
of this organizational form calls for the owners to make all of the major
management decisions in addition to monitoring all other business activities.
6.1 Personnel Plan
The staff will consist of 8 full-time route operators working forty hours a week at
$10.00 per hour. In addition, one full-time technician (who is more technologically
oriented to handle minor terminal repairs/inquiries) will be employed to work forty
hours a week at $12.00 per hour. This simple structure provides a great deal of
flexibility and allows communication to disperse quickly and directly. Because of
these characteristics, there are few coordination problems seen at Stroll Net that
are common within larger organizational chains. This strategy will enable Stroll
Net to react quickly to changes in the market.
Personnel
Personnel Plan
2005 2006 2007
Lorenzo Mitchell $42,889 $49,680 $59,616
Herman Albany $42,889 $49,680 $59,616
Technician $25,920 $27,040 $29,120
Route Drivers $172,800 $183,040 $199,680
Future Staff $0 $0 $49,920
Total People 11 11 13
Total Payroll $284,498 $309,440 $397,952
27. 27
7.0 Financial Plan
Sales: Stroll Net is basing their projected Internet usage sales on the financial
snapshot information provided to them by Supplier One, Inc. Internet usage was
estimated by calculating the average number of minutes each customer will
spend accessing the Internet and then generating a conservative estimate as to
how many transactions will be made per day.
Cost of Goods Sold: The cost of goods sold was determined by the quot;retail profit
analysisquot; we obtained from Supplier One, Inc. The cost of prepaid calling cards is
20% of the selling price. The cost of Internet access is $50 per month, paid to
Supplier Two for networking fees. The cost of terminal placement is 20% of total
internet access sales.
Salaries Expense: The founders of Stroll Net, Cam Piotr and Bob Green, will
receive a salary of $24,000 in year one, $26,400 in year two, and $29,040 in year
three.
Payroll Expense: Stroll Net intends to hire eight full-time employees at
$10.00/hour and a full-time technician at $12.00/hour. The total cost of employing
nine people at these rates for the first year is $14,720/month.
Rent Expense: Stroll Net is looking to purchase a 2200 square foot facility at
$104.74/sq. foot.
Utilities Expense: Stroll Net is responsible for the payment of utilities including
electric, water and garbage disposal. The basic monthly service charge for
utilities expense will be $168.04. The phone bill will generated by five phone
lines; one will be dedicated to a modem and four for business purposes. The
basic monthly service charge for each line provided by Bellsouth is
$59.95/month. Therefore, the total cost associated with the five phone lines is
estimated at $299.75/month.
Marketing Expense: Stroll Net will allocate $50,000 for promotional expenses at
the time of start-up. These dollars will be used for advertising on television, radio,
28. 28
the Internet and the local newspapers in order to build consumer awareness. For
additional information, please refer to section 5.0 of the business plan.
Insurance Expense: Stroll Net has allocated $1,500 for insurance for the first
year. As revenue increases in the second and third year of business, Stroll Net
intends to invest more money for additional insurance coverage.
Legal and Consulting Fees: The cost of obtaining legal consultation in order to
draw up the paper work necessary for client contracts is $1,500.
Depreciation: In depreciating our capital equipment, we used the Modified
Accelerated Cost Recovery Method. We depreciated our terminals over a three-
year time period.
Taxes: Stroll Net is an LLC and, as an entity, it is not taxed. However, there is a
10% payroll burden.
7.1 Important Assumptions
Basic assumptions are presented in the table below.
29. 29
General Assumptions
General Assumptions
2005 2006 2007
Plan Month 1 2 3
Current Interest
10.00% 10.00% 10.00%
Rate
Long-term Interest
11.50% 10.00% 10.00%
Rate
Tax Rate 25.00% 25.00% 25.42%
Other 0 0 0
7.2 Break-even Analysis
Break-even data is presented in the chart and table below. With estimated
monthly operating expenses at approximately $37,400, including everything from
payroll to rent and insurance to maintenance of the kiosks, and average direct
costs at roughly 90¢ for every $7.46 of sales, we reach break-even at
approximately 5,700 sales per month. We project reaching the break-even point
in the seventh month.
30. 30
Break-even Analysis
Break-even Analysis
Break-even Analysis
Monthly Units Break-even 5,707
Monthly Revenue Break-even $42,599
Assumptions:
Average Per-Unit Revenue $7.46
Average Per-Unit Variable Cost $0.90
Estimated Monthly Fixed Cost $37,481
7.3 Projected Profit and Loss
The following table contains our projections for profit and loss data. We anticipate
a net profit of approximately $134,300 in the first year, as the Stroll Net idea
catches on and sales increase. With a net profit margin of 18%, these projections
are well within a reasonable range.
37. 37
7.4 Projected Cash Flow
Cash flow data for the first three years is presented in the chart and table below.
The table shows anticipated repayment of the long-term loan, as well as
projected dividends which will be paid to investors in years two and three. In year
three, we will purchase two more paykiosks terminals for new locations. The
more detailed monthly cash flow data can be found in the appendix.
Cash Flow
Pro Forma Cash Flow
2005 2006 2007
Cash Received
Cash from
Operations
Cash Sales $727,071 $908,806 $1,136,007
Subtotal Cash from
$727,071 $908,806 $1,136,007
Operations
Additional Cash
Received
Sales Tax, VAT,
$0 $0 $0
HST/GST Received
38. 38
New Current
$0 $0 $0
Borrowing
New Other
Liabilities (interest- $0 $0 $0
free)
New Long-term
$0 $0 $0
Liabilities
Sales of Other
$0 $0 $0
Current Assets
Sales of Long-term
$0 $0 $0
Assets
New Investment
$0 $0 $0
Received
Subtotal Cash
$727,071 $908,806 $1,136,007
Received
Expenditures 2005 2006 2007
Expenditures from
Operations
Cash Spending $284,498 $309,440 $397,952
Bill Payments $213,482 $361,737 $409,772
Subtotal Spent on
$497,980 $671,177 $807,724
Operations
Additional Cash
Spent
Sales Tax, VAT,
$0 $0 $0
HST/GST Paid Out
Principal
Repayment of $0 $0 $0
Current Borrowing
Other Liabilities
Principal $0 $0 $0
Repayment
39. 39
Long-term
Liabilities Principal $10,000 $10,000 $10,000
Repayment
Purchase Other
$0 $0 $0
Current Assets
Purchase Long-
$0 $0 $40,000
term Assets
Dividends $0 $100,000 $200,000
Subtotal Cash
$507,980 $781,177 $1,057,724
Spent
Net Cash Flow $219,091 $127,628 $78,283
Cash Balance $279,091 $406,719 $485,002
Cash
7.5 Projected Balance Sheet
40. 40
Our projected balance sheet is presented in the table below. As sales increase,
and we repay our long-term loan, the net worth of the company will increase from
$281,710 at start-up to over $610,000 by year three.
41. 41
Balance Sheet
Pro Forma Balance Sheet
2005 2006 2007
Assets
Current Assets
Cash $279,091 $406,719 $485,002
Other Current
$11,400 $11,400 $11,400
Assets
Total Current
$290,491 $418,119 $496,402
Assets
Long-term Assets
Long-term Assets $312,810 $312,810 $352,810
Accumulated
$44,676 $89,676 $134,676
Depreciation
Total Long-term
$268,134 $223,134 $218,134
Assets
Total Assets $558,625 $641,253 $714,536
Liabilities and
2005 2006 2007
Capital
Current Liabilities
Accounts Payable $52,610 $27,683 $34,217
Current Borrowing $0 $0 $0
Other Current
$0 $0 $0
Liabilities
Subtotal Current
$52,610 $27,683 $34,217
Liabilities
Long-term
$90,000 $80,000 $70,000
Liabilities
Total Liabilities $142,610 $107,683 $104,217
Paid-in Capital $310,171 $310,171 $310,171
Retained Earnings ($28,461) $5,844 $23,399
42. 42
Earnings $134,305 $217,555 $276,749
Total Capital $416,015 $533,570 $610,320
Total Liabilities and
$558,625 $641,253 $714,536
Capital
Net Worth $416,015 $533,570 $610,320
7.6 Business Ratios
The following table outlines some of the more important ratios from the Data
communications services industry. The final column, Industry Profile, details
specific ratios based on the industry as it is classified by the Standard Industry
Classification (SIC) code, 4899.9901.
Ratios
Ratio Analysis
2005 2006 2007 Industry Profile
Sales Growth 0.00% 25.00% 25.00% 1.63%
Percent of
Total Assets
Other Current
2.04% 1.78% 1.60% 53.65%
Assets
Total Current
52.00% 65.20% 69.47% 74.50%
Assets
Long-term
48.00% 34.80% 30.53% 25.50%
Assets
Total Assets 100.00% 100.00% 100.00% 100.00%
Current
9.42% 4.32% 4.79% 24.78%
Liabilities
Long-term
16.11% 12.48% 9.80% 18.28%
Liabilities
Total Liabilities 25.53% 16.79% 14.59% 43.06%
Net Worth 74.47% 83.21% 85.41% 56.94%
43. 43
Percent of
Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 87.99% 87.99% 87.99% 52.82%
Selling,
General &
73.78% 64.05% 63.63% 30.92%
Administrative
Expenses
Advertising
7.37% 6.51% 6.01% 0.82%
Expenses
Profit Before
Interest and 26.13% 32.85% 33.32% 6.18%
Taxes
Main Ratios
Current 5.52 15.10 14.51 1.84
Quick 5.52 15.10 14.51 1.60
Total Debt to
25.53% 16.79% 14.59% 54.39%
Total Assets
Pre-tax Return
43.04% 54.36% 60.80% 8.03%
on Net Worth
Pre-tax Return
32.06% 45.24% 51.93% 17.61%
on Assets
Additional
2005 2006 2007
Ratios
Net Profit
18.47% 23.94% 24.36% n.a
Margin
Return on
32.28% 40.77% 45.34% n.a
Equity
Activity Ratios
Accounts
Payable 5.01 12.17 12.17 n.a
Turnover
44. 44
Payment Days 27 44 27 n.a
Total Asset
1.30 1.42 1.59 n.a
Turnover
Debt Ratios
Debt to Net
0.34 0.20 0.17 n.a
Worth
Current Liab. to
0.37 0.26 0.33 n.a
Liab.
Liquidity Ratios
Net Working
$237,881 $390,436 $462,186 n.a
Capital
Interest
17.46 35.13 50.47 n.a
Coverage
Additional
Ratios
Assets to Sales 0.77 0.71 0.63 n.a
Current
Debt/Total 9% 4% 5% n.a
Assets
Acid Test 5.52 15.10 14.51 n.a
Sales/Net
1.75 1.70 1.86 n.a
Worth
Dividend
0.00 0.46 0.72 n.a
Payout