Professional Documents
Culture Documents
GROUP 2:
Group Members:
Nikhat Parveen Alam
Vivek Singh
Saurav Pitty
Ankit Garg
Aanchal Arora
What is a College Canteen?
Less:Depreci
Add: Net profit 6,40,850 7,90,850 ation 3550 31950
Current Liability Cash in
(Creditor) 88,500 hand 5,000
Cash at
bank 8,38,850
8,79,350 8,79,350
Financials
Projected Cash Flow Statement
2011 2012 2013 2014 2015
Net Sales 14,90,400 1564920 1643166 1725324.3 1811590.515
COGS 8,49,550 892004.4 936604.62 983434.851 1032606.594
Depreciation 3550 3195 2875.5 2587.95 2329.155
Total expenditure 14,10,000 1486674 1561007.7 1639058.085 1721010.989
EBIT or PAT(as no interest or
tax) 80,400 78246 82158.3 86266.215 90579.52575
PAT+Depreciation 83,950 81441 85033.8 88854.165 92908.68075
Less: Change in NWC 0 42759.2 39905.46 41900.733 43995.76965
FCF 80,400 35486.8 42252.84 44365.482 46583.7561
Discounting Factor (8%) 8% 0.925925926 0.85733882 0.793832241 0.735029853
PV 6432 32858.14815 36225 35218.75 34240.45139
Thus, since the PV is positive all throughout it is feasible to go ahead with this canteen.
Feasibility of the Project
•Positive cashflow
• PV is positive
• Feasible project
•The fixed assets we have will not be replaced for the next 5 years in order to
keep the expenses minimum. We will buy the best quality machines so that
they sustain for a longer period.
•The menu of the canteen will change with time but it will be altered with an
item of the same cost so that the students are given the items at the cost
permitted
•The food left over will be given to an old age home in Sealdah. Any student
passing that area while going home will be given the responsibility to drop it
there so that transport cost is saved
•If there is college on Saturdays then students will be allowed to prepare food
items from their homes n sell it in the canteen and this profit will be entirely
owned by them
Conclusion
• We will work with Mrs. Sharma on a contractual basis and she will be paid on
the 1st of every month
•The food will be delivered by her to our college premises so that no extra cost
is incurred by us on transport
•There will be a profit sharing ratio of 60:40 between the college authority and
us
•There is no headache of labour as the college will provide us with the staff
•Any one out of the 5 of us, turn by turn, will keep a check on the accounts on a
daily basis
Primary data collected
QUESTIONNAIRE FOR A COLLEGE CANTEEN.docx