Top Banner
Project Report MobiSoft Pvt. LTd Submitted By Himanshu Ahire 13 Executive Full Time PGDM ( 2009-2010 ) Trimester 4 Symbiosis Institute of Management Studies MobiSoft Pvt. Ltd
32

Business Proposal

Nov 19, 2014

Download

Documents

hahire

Business Proposal for starting up Mobile Software Company. Project Management
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: Business Proposal

Project Report

MobiSoft Pvt. LTd

Submitted By

Himanshu Ahire 13

Executive Full Time PGDM  ( 2009-2010 )

Trimester 4

Symbiosis Institute of Management Studies

MobiSoft Pvt. Ltd

Page 2: Business Proposal

Table of Contents

Executive Summary 3

About Promoter 4

The Business 5

The Business Concept 5

Vision 6

Mission 6

Our Values 6

Telecom Industry Trends at a Glance 7

Telecom Market Growth facts 8

Industry SWOT Analysis 11

Strength 11

Weaknesses 12

Opportunities 12

Threats 12

Market Segmentation 12

Future Trends 14

Software Project Life Cycle 15

The Financial Plan 16

Initial Cost 16

Internal Features 16

Employee Cost 20

Office & Administrative Expenses 22

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 1

Page 3: Business Proposal

Selling & Distribution Expenses 22

Sources Of Funds 23

Profit Rational 23

Forecasted Profit & Loss Account Mobisoft Pvt. Ltd 26

Forecasted Cash Flow 27

Forecasted Balance Sheet Mobisoft Pvt. Ltd 28

Project Financial Analysis 29

Payback Period 29

Net Present Value 29

Internal Rate of Return 30

Conclusion 30

Bibliography 31

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 2

Page 4: Business Proposal

Executive Summary

We are here to provide quality Mobile Software development services to our clients. We

aimed to provide quality development at low prices there by providing value for their money.

We aim to keep abreast with the fast paced wireless industry, where technology changes

occur almost every other day. After expansion of the firm the company will begun to satisfy

bigger clients with its quality services. 

We will strive hard to fulfill our customer’s requirements through a customized route.

Our Objective is to provide Services into the following categories:

• Custom Mobile Application Development

• Handset compatibility and porting

• Quality Assurance and testing

• Mobile Website Development

• On Contract Development

• Value Added Software Services (VASS)

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 3

Page 5: Business Proposal

About Promoter

A graduate in the Information Technology from National Center of Software Technology,

Mumbai,. Mr. XYZ aged 32 is a technical and a research scholar in the field of Information

Technology. He has extensive experience in Software Development & wireless technology .

In the year 1998, he joined software development firm as a Developer & in less than 10

years became vice president of AAA. In 2007 he started one of the consultancy firm in

mobile technology business called MobTech.

“If you can dream it, you can do it!” A strong believer in the power of the ‘organizational

subconscious’ and 'common destiny', he is the architect behind "MobTech" one of the

famous mobile Technology consultancy firm. MobTech continues to involve and inspire one

and all in the mobile software Industry.

His hobby, in his own words, is "Dreaming". He attributes MobiTech’s success to the power

of alignment at the organizational sub consciousness. He is a voracious reader and enjoys his

learnings on anthropology, philosophy, and religion and child psychology. He believes strongly

in people power and often says, “With committed people you can achieve what most people

think is impossible’’.

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 4

Photo Of Promoter

Page 6: Business Proposal

The Business

The Business Concept

Mobisoft Pvt. Ltd will be an independent mobile Software development company that will

deliver a complete range of software development services to the customers. We aim to

keep abreast with the fast paced wireless industry, where technology changes occur almost

every other day. We aim to develop knowledgeable experts are

Mobisoft Pvt. Ltd will have a team of passionate professionals with skills in cutting edge

mobile software technology. The company will have employees with a high level of expertise

in mobile software development solutions. Which will lead us in a position to understand the

needs of our clients and suggest them for the best platforms to take their applications to to

the new heights of success.

Our Objective is to provide Services into the following categories:

• Custom Mobile Application Development

• Handset compatibility and porting

• Quality Assurance and testing

• Mobile Website Development

• On Contract Development

• Value Added Software Services (VASS)

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 5

Page 7: Business Proposal

Vision

• To have impeccable Integrity in all our business practices with our customers, our

suppliers, our employees, our investors, and the communities we work in. This means

being Truthful and Honest at all times in every situation.

• To work in an environment of trust, respect, and mutual cooperation with our suppliers and

business partners.

• Our vision is to provide the utmost integrity and client satisfaction through our services,

creating lasting relationships with our clients while providing ideal working environments for

our employees to help us become a dominant IT software solutions provider.

Mission

The Mobisoft Pvt. Ltd mission is to create competitively priced, high quality Mobile software

solutions that increase business value and improve business processes for all clientele.

Our Values

• Integrity

• Innovation

• Quality

• Commitment

• Reliance

• Relationships

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 6

Page 8: Business Proposal

Telecom Industry Trends at a Glance

• The number of telephone subscribers in India increased from 562.16 Million at the end of

Dec-09 to 621.28 Million at the end of Mar-10, registering a growth of 10.5%. The overall

Teledensity in India has reached 52.74 as on 31st March 2010.

• Subscription in Urban Areas grew from 387.63 Million at the end of Dec-09 to 420.47

Million at the end of Mar-10, taking the urban Teledensity from 110.96 to 119.73. Rural

subscription increased from 174.53 Million to 200.81 leading to increase in Rural

Teledensity from 21.16 to 24.29, during this period.

• About 56% of the total net additions have been in urban areas as compared to 57% in the

previous quarter. This, in other words implies a rapid increase in rural subscriptions during

the quarter. However, this uptake in rural subscription is in wireless segment. The share of

rural subscribers has increased to 32.3%

in total subscription from 31% in Dec-09.

• With 59.23 Million net additions during

the Quarter, total wireless (GSM + CDMA)

subscriber base increased to 584.32

Million at the end of Mar-10, and wireless

Tele-density reached 49.60.

• Internet subscribers increased from 15.24

million at the end of Dec-09 to 16.18

Millions at the end of Mar-10, registering

a quarterly growth rate of 6.17%. Top 10 ISPs together hold 95.41% of the total Internet

subscriber base.

• Share of Broadband subscription in total Internet subscription increased from 51.3% in

Dec-09 to 54.2% in Mar-10. 86.6% of the Broadband subscribers are using Digital

Subscriber Line (DSL) technology.

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 7

Page 9: Business Proposal

Telecom Market Growth facts

Source :Telecom Regulatory Authority of India

In Above table we can see that Wireless Subscriber base has increased substantially in last

year by 49.15%. This means addition of 193 Million Subscribers in a year. Hence we can see

that industry is growing at massive speed.

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 8

Page 10: Business Proposal

With above chart we can notice that substantial number of connections are from Urban area

but recently rural market share is increasing with small percentage.

Source :Telecom Regulatory Authority of India

Above chart we can clearly see growth path of Tele-density in India

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 9

Page 11: Business Proposal

Source :Telecom Regulatory Authority of India

Above chart we can clearly see growth path of Internet & broad Band Subscribtion

Source :Telecom Regulatory Authority of India

In above table we can see that Wireless data Subscribers are dramatically increased in year

by 50.97%. This means addition of 60 million subscriber for mobile internet. With such a

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 10

Page 12: Business Proposal

fast growth fueled by latest 3G technology & every reducing wireless internet prices we can

say that there is tremendous growth potential for mobile software services.

With Above chart we can see that Most number of internet users are from Maharashtra ,

Delhi & followed by Tamilnadu. Hence we can see that Maharashtra tops the list of internet

subscribers. Hence the bulk number of potential clients will be from Maharashtra, Delhi &

Tamilnadu.

Industry SWOT Analysis

Strength

• Huge wireless subscriber potential

• Fastest growing mobile market in the world

• Consumers are ready to pay for cutting edge services

• Government proposes to hike FDI limit in Telecom to

74%

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 11

Page 13: Business Proposal

Weaknesses

• Lowest call tariffs in the world

• Market strongly regulated by Govrenment body – Governing both ISP and Telecom sectors

• Too many authorities ruling the sector

• Huge potential for low end and cheap handsets

• Wide scale Consumer churn in Telecom and ISP

• Wide spread VAS deployment is restricted due to language and literacy problems

• Primarily a voice based market

Opportunities

• To offer value added services on GSM, CDMA and IP

• Language independent services

• Mobile Marketing concepts

• Content influenced by local culture and global success stories

• M-Commerce

• Unified messaging platforms

Threats

• Software and digital content Piracy

• Regulatory interference

• Low cost service providers

• Weak IPR protection

Market Segmentation

Mobile VAS statistics based on demographic and geographic

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 12

Page 14: Business Proposal

• Almost 63 million urban Indians accessed Internet using their phone in February, 2009.

• Checking emails and searching  information using search engines are the two most

popular reason cited by almost 3 in 4 urban Indians.

• 16 million urban Indians access Internet on their phone almost on a daily basis.

• 45 million urban Indians mentioned voting in reality TV shows, the most popular SMS

contest/vote type followed by voting in news polls (31.64 million).

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 13

Page 15: Business Proposal

Future Trends

Mobile interconnected industries are every day coming up with fresh and ground – breaking

mobile technologies. Mobile VAS accounts to 10-12% of the total telecom revenues. Over

375 million mobile subscribers in India, out of which 8-10% of the total mobile subscribers

are expected to be GPRS (General Packet Radio Services) subscribers as well.

At present CRBT download and SMS (A2P) mobile

VAS seems most popular amongst mobile users. With

the launch of 3G services (faster data speed) in India,

games download, video streaming, mCommerce,

mobile blogs and mobile chat is expected to grow in

future.

As per TRAI predictions, mobile VAS revenue growth

contributing to telecommunication industry is expected

to grow to 30% in next 5-7 years, which is way beyond the current contribution of 10-12%.

Many experts are predicting mobile VAS in India to be 1 billion USD market by 2010.

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 14

Page 16: Business Proposal

Software Project Life Cycle

As in any other engineering discipline, software engineering also has some structured models

for software development. A software development process is a structure imposed on the

development of a software product. Following is the list of processes which required to be

followed for software development.

1.Requirement Information gathering

2.Requirement analysis

3.Providing best possible combinations to arrive at a complete solution

4.Finalizing Scope of the project

5.Estimation of development time and costing

6.Finalizing Terms

7.Project execution to begin

8.Project flow chart and time frame approval

9.Project files and raw data collection

10.Initial set of project deliverables

11.Testing

12.Changes/Updates based on Client remarks

13.Iterations (number of iterations allowed to be pre-approved before project execution)

14.Final deployment, implementation or deliverables of project

15.Maintenance

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 15

Page 17: Business Proposal

The Financial Plan

Initial Cost Initial Setup Costs mainly includes expenses towards The IT Infrastructure of the company. IT

infrastructure affects every aspect of the organization. Hence Effective management of IT

infrastructure is crucial. High availability, responsiveness and adequacy are non-negotiable

requirements of todays competitive market.

IT Infrastructure includes

1. Office Premises

2. Board-band connectivity

3. Latest computer hardware

4. Latest computer software

5. Telephone & VOIP services

6. IT Service Desk

1. Office Premises

Office Premises is one of the most important component of IT Infrastructure. Promoter has

adopted a strategy to rent office premises to minimized initial setup cost provided following

utility services are available

Internal Features

• Conference room

• Power Back-up

• Security / Fire Alarm

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 16

Page 18: Business Proposal

• Centrally Air Conditioned

• Intercom Facility

• Area at-least 2500 sq. Ft.

• Washrooms

• Fully Furnish

External Features

• Reserved Parking

• Security Personnel

• Maintenance Staff

Additional Features

• Access to High Speed Internet

As per the property survey Such a property in Pune IT area will cost around R.s. 150000 -

R.s. 200000 per month based on location.

Property Locations Available as per requirements

2000 Sq. Ft., Commercial Office/Space in Senapati Bapat Road - 2 Lacs per month

2300 Sq. Ft., Commercial Office/Space in Viman Nagar, Pune - 1.5 Lacs per month

2000 Sq. Ft Commercial Office/Space in Baner , Pune - 1.3 Lacs per month

With all above options promoters have opt for Viman Nagar location. Yearly Cost 18,00,000

Security Deposit / Legal Expenses Amount :- 5,00,000

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 17

Page 19: Business Proposal

2. Board-band connectivity

One of the most important aspect of IT business is connectivity. Hence it Required

Broadband internet with VOIP services. This includes setup of company network , domain

name registration & Email servers.

Network Setup - Rs 50000 one time

Domain Name Setup / Web-space / Email - Rs 25000 p.a.

Broadband Expenses - 25000 p.a.

Total 1,00,000

3. Computer hardware

Availability of Fast computer hardware is basic requirement of business

Following hardware will be required as Initial setup

Dedicated Hosting Servers : These are third party own dedicated servers which are

remotely located & connected via internet which reduces maintains cost.

Quantity : 2

Total Price : 30000 p.a.

Provided by : Host.co.in

Individual Employee laptops : Rs: 30000 per laptop

Initial Total Required : 15

Total Cost : 450000

Provider : Dell Computers

Printers / Projectors :

Total Cost Rs : 50000

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 18

Page 20: Business Proposal

Company : HP

Hardware Quantity Total Cost

Hosting Servers 2 30000

Employee Laptops 15 450000

Printer 1 15000

Projector 1 35000

Xerox Machine 1 20000

Total 550000

4. Latest computer software

Many Software licenses are required

1. Testing Softwares

2. Development Environment Softwares

3. Office Suites

4. Mobile handset emulators

Estimated Cost of These softwares will be R.s. 500000

Total Initial Setup Cost

Particulars Total Cost

Office Premises 2300000

Broadband / Telephone Connectivity 100000

Computer Hardware 550000

Computer Software 500000

Company Registration & legal Expenses 15000

Total Initial Expenses 3465000

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 19

Page 21: Business Proposal

Employee Cost

Success of any software business largely depends upon right people for right job. It is

essential to hired knowledgeable professional consultant to develop quality software.

Required Employees can be classified into following Verticals

16)Software Project Execution

17) Project Management

18)Administration

19)Finance

20)Marketing

Marketing/ Finance / Project Management

As a startup company Promoters of the company will be responsible for Managing

Marketing,Finance & Project Management verticals.

Salary : N.A.

Server Administration

Hardware & Software administration is specialized job & required knowledge dedicated

employee for same.

Total Employee Required : 1

Yearly Salary : 200000

Office Administration & Security

Required Security personnel plus helper & receptionist

Total Yearly Cost : 150000

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 20

Page 22: Business Proposal

Project Execution Staff

Project execution staff is most important staff of a business. They are responsible for

design,developing, testing of software.

They are classified under following categories

Developer : Specialized in computer Programming. They are responsible for development of

Softwares.

Total Employee required for development : 10

Yearly Cost : 25,00,000 p.a.

Education : Any Computer Graduate / Post Graduate

Tester : Responsible for Testing various application developed

Yearly Cost : 3,00,000 p.a.

Education : Any Graduate

System Architect : Senior member of team responsible for design of system & management

of team.

Total Employee required : 1

Education : Post Graduate

Experience : At-least 6 years experience

Yearly Cost : 7,00,000 p.a.

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 21

Page 23: Business Proposal

Total Employee Cost

Employee Role No Of Employees Per Year Cost

Developer 10 2500000

Testing 2 300000

System Architect/Team Lead 2 1200000

Administrator 1 200000

Reception /Security 2 150000

Total Cost 4350000

Office & Administrative Expenses

Expenses Year 1 Year 2 Year 3

Electricity Bill 15000 18000 20000

Stationary 10000 10000 10000

Broadband Internet 0 15000 15000

Telephone / VOIP 0 20000 20000

Employee Refreshment 10000 15000 20000

Total 35000 78000 85000

Selling & Distribution Expenses

These expenses mainly consist of

1. Selling Expense : Client Meetings, Product Demonstration & demo versions of softwares

2. After Sales Support : After sales service includes Issue Resolution & Technical help.

Selling & Distribution Expense

Expenses Year 1 Year 2 Year 3

Selling Expense 150000 180000 220000

After Sales Support 30000 60000 150000

Total 180000 240000 370000

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 22

Page 24: Business Proposal

Sources Of Funds

Promoter of Business will bring 2000000 as as Capital in business. This capital will be

arranged by promoter with their own savings.

Term loan : The remaining Capital Requirement will be Financed by Term loan for 5 Years.

Promoters personal property will be given as security for this loan.

Profit Rational

In General Per hour & per person rates quoted for Software development as follow.

Developer : Rs 750 / per hour

Tester :Rs 500 / per hour

System Architect : Rs 1500 / per hour

Administrator cost : Rs 500 / hour

Company Charges As per Project Size

System

Architect

Developer Tester Administrator Total Cost

Rates /Hour

Small Project

Medium Project

Large Project

Global Project

1500 750 500 500

120 500 200 0 655000

240 1000 400 100 1360000

480 2000 800 300 2770000

700 4000 1600 800 5250000

Small Projects are small in size & they are not much complex. This reduce overall risk

associated with project. They can be completed with Team size of 3 to 4 members without

much complexity. At the initial stages of the firm. The main focus will be to bring as much as

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 23

Page 25: Business Proposal

small projects possible. Small Project generally requires Around 750 man hours details of

which are given in above table.

Medium Projects are slightly bigger in the size compare to small projects. they are relatively

simple to understand. There is slight risk of delays are associated with medium size project.

They can be completed with Team size of 5 to 6 members without much complexity. At the

initial stages of the firm. The main focus will be to bring as much as mdedium projects

possible. As they are provide lot of cash-flows at relatively less time. Medium Project

generally requires Around 1500 - 1800 man hours details of which are given in above table.

Large Projects are bigger in the size compare to medium projects. They are fairly complex to

understand. There is always risk of delays associated with Large size project. They can be

completed with Team size of 10 to 15 members. At the later stages of the firm. The main

focus will be to bring as much as large projects as possible. As they are provide fixed cash-

flows for longer duration. Large Project generally requires Around 4000 man hours details of

which are given in above table.

Global Projects are huge in the size. They have multiple levels of complexities. Generally

development teams are spread across different countries. There is inherient risk of delays

associated with global size project. They can be completed with Team size of 50 to 100

members. These projects are currently not consider by firm as they required huge initial

investment also returns from these projects can spread into multiple years. Large Project

generally requires Around 10000 man hours details of which are given in above table.

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 24

Page 26: Business Proposal

Total Man Hours Available

System Architect Developer Tester Administrator

Man Hour Available 4,224 21,120 4,224 2,112

Following are revenue estimate from project completion.

Large Project Medium Project Small Project Total Sales

Average Project

Price

Year 1 Sales

Year 2 Sales

Year 3 Sales

2770000 1360000 655000

0 4080000 3275000 7355000

0 9520000 6550000 16070000

2770000 9520000 5895000 18185000

Full Payment realization may take 3 to 6 months depending upon length of a project. Hence

average Debtors are assume to be 1/4 of the total sales

Forecasted Financial Report

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 25

Page 27: Business Proposal

Forecasted Profit & Loss Account Mobisoft Pvt. Ltd

Particulars Year 1 Year 2 Year 3

Income

Net Sales

Other Income

Expenditure

Server Administration Cost

Office & Administrative expense

Salary of Staff

Rent

Preliminary expense W. off

Interest

Selling & Distribution

Depreciation

Total Expense

Profit/Loss Before Tax

Tax Paid @ 15% (MAT)

Profit After Tax

Balance carried to balance sheet

73,55,000 1,60,70,000 1,81,85,000

0 0 0

1,30,000 1,30,000 1,30,000

35,000 78,000 85,000

43,50,000 47,85,000 52,63,500

23,00,000 18,00,000 18,00,000

2,00,000 2,00,000

4,80,000 4,80,000 4,80,000

1,80,000 2,40,000 3,70,000

2,60,000 1,30,000 65,000

77,35,000 78,43,000 83,93,500

(3,80,000) 82,27,000 97,91,500

0 11,77,050 14,68,725

(3,80,000) 70,49,950 83,22,775

(3,80,000) 70,49,950 83,22,775

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 26

Page 28: Business Proposal

Forecasted Cash Flow Particulars Year 1 Year 2 Year 3

Inflow

Last Year Balance

Capital

Sales

Secured Loan @ 12% p.a.

Total Inflow

Outflow

Server Administration Cost

Salary of Staff

Rent

Office & Administrative expense

Selling & Distribution

Computer Hardware

Preliminary Expense

Interest Paid

Tax Paid @ 15% (MAT)

Total Outflow

Net Cash flow

0 3006250 8207450

2000000 0 0

5516250 13891250 17656250

4000000 0 0

11516250 16897500 25863700

130000 130000 130000

4350000 4785000 5263500

2300000 1800000 1800000

35000 78000 85000

180000 240000 370000

520000 0 0

515000 0 0

480000 480000 480000

0 1177050 1468725

8510000 8690050 9597225

3006250 8207450 16266475

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 27

Page 29: Business Proposal

Forecasted Balance Sheet Mobisoft Pvt. Ltd

Particulars

Sources of Funds

Shareholder’s Funds

Share Capital

Reserves & Surplus

Profit & Loss(Profit)

Secure Loan

Total

Application of Funds

Fixed Asset

Gross Block

Less : Depreciation

Net Block

Capital Work in Progress & Advances

Current Asset, Loans & Advances

Cash

Sundry debtors

Current Liabilities & Provisions

Liabilities

Provisions

Net Current Assets

Preliminary Expense

Profit & Loss(Loss)

TOTAL

Year 1 Year 2 Year 3

2000000 2000000 2000000

0 0 6669950

0 6669950 8322775

4000000 4000000 4000000

6000000 12669950 20992725

520000 520000 520000

260000 390000 455000

260000 130000 65000

0 0 0

3006250 8207450 16266475

1838750 4017500 4546250

0 0 0

0 0 0

4845000 12224950 20812725

515000 315000 115000

380000 0 0

6000000 12669950 20992725

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 28

Page 30: Business Proposal

Project Financial Analysis

Payback Period

Year Cash In Cash Out Net Out Flow

1 5516250 8510000 -2993750

2 13891250 86,90,050 52,01,200

3 17656250 95,97,225 80,59,025

Total 1,02,66,475

Total Amount Invested in Project = Capital + Term Loan = 60,00,000 R.s.

Cash Flow in First 2 Years : 22,07,450

Cash Flow Remain for 3rd Year : 60,00,000 - 22,07,450 = 3792550 R.s. need to recover in

3rd Year.

Total Cash flow in 3rd Year = 8059025

Hence Time Required to Recover Remain Amount = 12* 3792550/ 8059025 = 5.6

Hence Payback Period for project is 2 Years 5.6 Months

Net Present Value

Assuming Discounting Factor as 12% i.e. cost of capital.

Year Cash In Cash Out Net Out Flow Discount Factor Discounted Cash

Flow

1 5516250 8510000 -2993750 0.8929 -2672991

2 13891250 86,90,050 52,01,200 0.7972 4146365

3 17656250 95,97,225 80,59,025 0.7118 5736255

Total 1,02,66,475 1209629 7209629

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 29

Page 31: Business Proposal

Hence Total Value of Discounted Cash Flows is 7209629

Total Initial investment is 6000000

Hence NPV will be = 7209629 -6000000 = 1209629

NPV = 12,09,629 R.s.

Hence We can Say That Project has positive NPV

Internal Rate of Return

Year Cash In Cash Out Net Out

Flow

12% 15% 20% 18.62%

1 5516250 8510000 -2993750 -2672991 -2603261 -2494792 -2523816

2 13891250 86,90,050 52,01,200 4146365 3932854 3611944 3696474

3 17656250 95,97,225 80,59,025 5736255 5298940 4663788 4828461

Total 7209629 6628533 5780940 6001120

Hence Internal Rate of Return for Project is 18.62%

Since IRR of Project is Higher than cost of capital Project will be profitable.

ConclusionMobile Software Development business is one of the fastest growing business supported by

extraordinary growth in subscriber based. With such a exciting opportunities available India

is also one of the biggest software hub in World. Which will provide access to young

competent talent pool at relatively low cost. Which makes this possible to provide cutting age

products & services at very low prices. Providing better value for money for customers.

MobiSoft has adopted proven business model to provide cutting edge solutions at very low

prices which will deliver cash-flow from first year itself. Promoters has consider every

possible solution to keep fixed cost down & provide resources where its required most.

MobiSoft Pvt. LTd

Business Report Mobisoft Pvt. Ltd 30