ST. MICHAEL POLYTECHNIC COLLEGE KALAYARKOIL- 630551 FESIBILLITY REPORT ON ENTREPRENEURSHIP AND STARTUPS (Selvamary Toilet soap Manufacturing) Report work submitted in partial fulfilment of the requirement for the award of DIPLOMA IN MECHANICAL ENGINEERING OF STATE BOARD OF TECHNICAL EDUCATION Report prepared by SURIYA.R (21214250) ST. MICHAEL POLYTECHNIC COLLEGE KALAYARKOIL- 630551 2022 - 2023 MECHANICAL ENGINEERING BONAFIDE CERTIFICATE BOARD OF TECHNICAL EDUCATION REG NO: This is to certify that we entitled Feasibility Report on Entrepreneurship and Startups being submitted by in partial fulfillment of the requirements for the award of DIPLOMA IN MECHANICAL ENGINEERING OF STATE BOARD OF TECHNICAL EDUCATION is bonafide record of the work done by him during the academic year 2022 – 2023. INTERNAL MARK SIGNATURE OF STAFF HEAD OF THE DEPARTMENT Submitted for the viva- voce examination held on INTERNAL EXAMINER EXTERNAL EXAMINER APPENDIX – I SAMPLE FEASIBILITY STUDY REPORT FEASIBILITY STUDY REPORT ON INTRODUCING E-COMMERCE PLATFORM FOR ONLINE SALES 1. EXECUTIVE SUMMARY AmulBestChocolates(ABC)isaleaderinthesalesofchocolatesandconfectionsthroughout India.ABC’sproducts aresoldfrom50storesthroughoutthecountryandmaintainareputationfor superiortasteandquality.WhileABC’s saleshavegrownoverthepast10years,therateofgrowth hasslowedsignificantly.Onekeyfactorforthisslowing growthrateistheshiftinthemarketplaceto purchasingchocolatesandconfectionsonline.WhileABCmaintainsaweb site,itisnotcapableof hosting an e-commerce platform for online sales. ABC’s sales occur only in its brick and mortar facilities and the company is losing potential customers to competitors who provide online sales. The chocolate and confections marketplace is healthy and shows a continued growth trajectory over the next five to ten years. ABC is in a position to capitalize on this online marketplace by leveraging existing technologies, industry best practices, and an aggressive marketing and sales campaign to rise up the company’s growth projections for the forthcoming future. 2. DESCRIPTION OF PRODUCTS AND SERVICES ABC is considering a move to create and provide an online platform from which to sell its existing product line. Until now ABC has only sold its products from itschain of brick andmortar facilitiesandhasbeenlimitedtosaleswithin thegeographicalregionswhereitsstoresreside.By doingso,ABChasnotbeenabletocapitalizeonthegrowingtrend ofonlinesaleswithinthe chocolate and confections marketplace. By offering its products through an online platform, ABC can marketitsproductstoanentirelynewmarket,increaserevenueandgrowthprojections,andallow customers to purchase our products from the convenience of their own homes. There are no proposed changes to ABC’s current product offerings as a result of this study. Online sales will include only current products and any changes to this product line must be considered outside of the purpose of this document. 3. TECHNOLOGY CONSIDERATIONS Upgraded technological capability will be required for ABC to move toward offering an online marketplacefrom whichcustomersmaypurchaseourproducts.Customersdemandasimpleand easy way by which to conduct online transactions and it is imperative that all transactions are conducted in a secure manner. While ABC maintains a web site with product lists and descriptions, it does not currently allow for purchasing to be done online. Thisfunctionalitymustbeintegratedwithourcurrentwebsitetoallowforsecurepurchasesto bemade. Additionally, new online marketing functionality must beconsidered in order to target existing and potential customers through methods such as e-mailing lists, promotional advertisements, and loyalty discounts. WhileABCmaintains asmallinformationtechnology (IT)group,theexpertisedoes notcurrently exist internally to design, build, and implement the sort of extensive online platform required for this effort. Therefore, the recommendation is to contract this work out to an internet marketplace provider whocanworkwithABC tomeet itsneedswithinthedeterminedtimeframeandbudget.It shouldbenotedthatwhileABCdoesnothavethisexpertise internally,thetechnologyexistsandisin use throughout themarketplace which lowers the risk of thisconcept considerably. ABC currently maintains a high speed internet connection, web server, and the latest software. Withtheadditionof ane-commerceportal,itisexpectedthattherewillbeanoverallcostincreaseof 5-10% for web server operations and maintenance costs. 4. PRODUCT / SERVICE MARKETPLACE Theonlinemarketplaceforchocolatesandconfectionshasbeenthrivingformany years. InFY2021 online chocolatesales accounted for approximately 20million or 20% of total chocolate sales worldwide. While chocolates and confections are available inalmosteverystore,ourprimary marketplaceconsistsofspecialtychocolates and confections. All of ABC’s current. majorcompetitorsalreadyhaveanestablishedonlinepresenceofatleast3-5years.Thetop3 competitors are currently: Sumith Chocolates, Worldwide Candy, and Chocolate International. A large majority of ABC’s customer base are returning customers and referrals from existing customers. By providing a more convenient means of purchasing our products online it is expected that we will retainthesecustomerswhileconductinganonline marketingcampaignfornewcustomersaswell. ABCwilldistributeonlinepurchasesviadirectshippingfromtheneareststorelocation.This willallowABCto providetimelyshippingandeliminatetheneedforacentralwarehouseorfacility fromwhichtostoreandshipits products.Suchafacilitywouldrequireasignificantcapital investment as well as increased operation and maintenance costs. However, based on anticipated growth projections, ABC must ensure that all store locations maintain adequate inventories on hand to satisfy customer demand. 5. MARKETING STRATEGY Inordertobesuccessful,ABCmustdifferentiateitselffromcompetitorsinordertoappealto customers in the online marketplace. To do this, ABC will utilize its practice of personalizing its product packaging which it currently offers in-store customers. Current competitors do not currently provide any personalization of packaging. Customers will have the ability to personalize messages on or inside of product packaging, request specific colour- based themes, or tailor packaging for special occasions orevents. ABC will implement a customer e-mailing list in order to send product promotions, sales advertisements,and otherspecialofferingstocustomerswhoregister.Additionally,ABCwilloffer referral incentives to customers who refer our products to friends and family in order to provide additional incentives.ABC will alsomaintain acustomer database in orderto determine its target customergroupsandgeographicalregions.ABCwillresearchmarketingintelligence providersto determine the benefits and costs of purchasing customer information for bulk email campaigns as well. AnotherimportantconsiderationofABC’sonlinemarketingstrategyiscost.Electronicmarketing communication costs are very small in comparison to direct mailmarketing which ABC currently utilizes. However, we expect the additional revenue from online sales to greatly outweigh these additional electronic marketing costs. It is important to note that ABC’s current marketing and sales staff will require training in online marketing and sales practices.Thistrainingwillneedtobecontractedtoatrainingprovideraspart of our startup costs and schedule. 6. ORGANIZATION AND STAFFING The ABC online sales campaign is not anticipated to significantly affect the organizational structure ofthecompany. Thereare,however,severalstaffingadditionsrequiredtosuccessfully implementthe online sales campaign. All of these positions will work within existing departments and report to department managers. Staffing Position #1 : Online Sales Manager – this full time position will lead sales staff in identifying sales opportunities and converting these opportunities to actual sales. This person will report to ABC’s Director of Sales and will work in ABC headquarters. Staffing Position #2 : Online Marketing Manager – this full time position will lead marketing staff in identifying target customer groups/markets and conducting online advertising/marketing efforts to maximize traffic to ABCs online marketplace. This person will reporttoABC’sDirectorofMarketingandwill workinABCheadquarters. 7. SCHEDULE The ABC online sales campaign is expected to take six months from project approval to launch of the e-commerce platform. Many of the foundations for this platform, such as high- speed internet and web server capability, are already available. The following is a high level schedule of some significant milestones for this initiative: Jan 1, 2023 : Initiate Project February 1, 2023 : Project kick-off meeting March 1, 2023 : Complete online sales site design April 1, 2023 : Complete testing of online sales site June 1, 2023 : Complete beta testing trials of online sales site July 2, 2023 : Go live with site launch Upon approval of this project a detailed schedule will be created by the assigned project team to include all tasks and deliverables. 8. FINANCIAL PROJECTIONS The financial projections for the addition of an online sales platform for ABC are highlighted in the table below. These figures account for projected online sales, additional staffing requirements, shipping, material, and insurance costs, contract support for IT and training needs, and web server and hostingcosts. The assumptions for these projections are as follows: In store sales projections remain unchanged All milestones are performed in accordance with the schedule All transactions are closed yearly with no carry-over to subsequent years Amount (Rs. in Lakhs) Measure Year Year Year 1 2 3 Year Year 4 5 5 Year Total Online Sales Projections 42.5 50 65 80 272.5 35 Additional Cost Additional Staffing Costs 16 17 20 23.5 25.5 102 Projected Material, Shipping, Insurance Costs 4.2 5.8 7 7.8 8.4 33.2 Additional Web Server and IT Hosting / 2.2 2.5 3 3.5 4 15.2 7.5 0 0 0 0 7.5 10 0 0 0 0 10 Total Additional Costs for Online Sales 39.9 25.3 30 34.8 37.9 167.9 Cash Inflow - 4.9 7.2 20 30.2 42.1 104.6 Maintenance Training for Sales and Marketing Staff Contract for Design, Build, and Implementation of Online Store 9. FINDINGS AND RECOMMENDATIONS Based on the information presented in this feasibility study, it is recommended that ABC approves the online sales initiative and begins project initiation. The findings of this feasibility study show that this initiative will be highly beneficial to the organization and has a high probability of success. Key findings are as follows: Technology : Will utilize existing technology which lowers project risk Ecommerce infrastructure will be contracted out to vendor which allows ABC to share risk Once in place this technology is simple to operate and maintain for a relatively low cost Marketing : This initiative will allow ABC to reach large number of target groups electronically at a low cost ABC can expand customer base beyond geographic areas where stores are currently located The marketplace for online chocolate and confection sales is in a steady state of growth ABC is able to differentiate itself from its competitors and will utilize incentive programs to target new consumers Organizational : Minimal increases to staffing are required with no changes to organizational structure No new facilities or capital investments are required Financial : Break-even point occurs early in the second year of operation Five year projections show online sales accounting for 25% of total sales ABCwillbeinpositiontocapturegreatermarketsharebymaintainingbothanin-storeandonline presence TOILET SOAP MANUFACTURING UNIT INTRODUCTION In present age, all people want to appear smart and elegant in his personality.The historyofsoapindustryinIndiaisveryoldsaysince1889. Theuseofsoaporsoaplike cleaningagenthasalwaysbeenassociatedwith man’s inherentinstinct tokeep his body and otherbelonging clean.Soap helpremoveslagfromskintomakeskina brilliantglow. Theprincipal raw materialofsoapisoilandfats.Accordingtotheserawmaterialsthe quality ofsoapandcategoryofsoapischanged.Thenecessaryrawmaterials are neededto beofhighpurityandthefinishedproductshouldhavethe balancedpHasitsfrothmay entertheeye.Toiletsoapsaremadeby combining liquid fats (like vegetable oils or animal fat) with an alkali like sodiumhydroxide(alsocalledlye).Theprocessiscalled ―saponification‖; thedefinitionof―saponify‖isliterally―toturnfatoroilintosoapby reaction with an alkali. During the curing process, the sodium hydroxide and water evaporate out of the product, leaving behind just awesome soap‖. ―Superfatting,‖ which refers to the process of adding liquid fats to soap after saponification, is popular for its rich, moisturizing effect. Clear soaps willaddglycerin andsorbitol(asugaralcoholwithemollientproperties), and products labeled ―antibacterial‖ usually rely on triclosan, a substance thatkillsbacteriaandhelpsprevent fungusgrowth.Asimpleproduction method with high return soaps are invariably used in every household. The antibacterial soap with a moisturizer added has huge market potential. The marketisspreadfromremotevillagetothemetrocitiesalike.Theindustry gives a good profit and high employment oriented. MARKET POTENTIAL ThereisavastmarketavailableforBeautyToiletSoapinKeralaanditsaround.Itbeing softin nature will act onskin givingsoothing effect.This Beauty soap is nothing but a toiletsoapofgoodandrefinedquality andbalancedpH,sothissoaphaveasgood marketasothertoiletsoaphave.Becauseofitscharmingname thissoapcanbeusedby allmale,femaleirrespectiveofcaste,creedandsex.Asthefashiongrowsupits market potential will also grow accordingly. Considering the population trend in the state, there isstill an amplescope forgrowth of thisindustry. There aresomany kind of toiletsoap floodedinthemarketbut becauseofitspeculiarnameandnature,qualityand properties it will also grab good market in present scenario. QUALITY CONTROL & STANDARD Inordertomaintainthebestqualityoftheproductitisverymuchnecessaryto manufacture this soap under some specific standards. This mean to say that some standardspecificationhasgottobefollowedto maintaincertainqualitiessuchaspH, acid, No. total fatty matter(TFM) available and moisture etc. Taking into account its use the productshould be skin-friendly in all respects and point of view. To manufacture this Beauty Soap a general standard for toilet soap i.e. IS:2888-194or revisedcanbefollowed.Somechangesintheproduct specification can be taken intoaccounttoimprovethequalitysoaptosatisfythecustomer’s demand andrequirement. BASIS & PRESUMPTION ♦ The unit will work 6 days a week. On single shift basis (8 hours) ♦ The calculations have been carried out on present data available. ♦ Ifnecessaryothertypeofsoaplikeshowergelcanalsobemanufacturedbyusingthe same machinery. ♦ The production capacity i.e. 80% have been taken into account. ♦ The wastage has been considered at a rate of 2%. Toilet Soap Quantity (Kg) Value (Rs) 364560 Nos Rs. 47,39,280. IMPLEMENTATION SCHEDULE: i. RegistrationofUnit(EM-1) - Oneday. ii. Loan Sanction (including TFR) -2Months iii. NOC-Pollution Control Board -1 Month iv. Installationofmachinery -1 Month v. Powerconnection -1 Month vi. Testingoperation -1 Month vii. Production -7 Month onwards. TECHNICAL ASPECT ThisBeautysoapwillbemanufacturedaspertheset formulation,Statedasbelow,soastohavetheskin friendly soap for daily use. . Name of raw material Quantity (Kg) 1 Coconut oil 50 2 Tallow 50 3 Caustic soda 50 4 Colour (green, blue, rose,orange,yellow, etc) 0.05 Perfume mixtures for the soap 1 Bergamot oil 5.5 2 Jasmine oil 3.0 3 Lavender oil 3.5 4 Palm rose oil 3.5 5 Lemon oil 2.5 6 Cedar wood oil 2.0 7 Tincture for musk 0.5 MANUFACTURING PROCESS The beauty toilet soap can be made or manufactured into 2 steps namely preparation of soap base and to obtain finished products soap base. For making the soapbasethespecificationsis carriedwhichisdonebyeitherremittingand perfumingandsecondlybymilling process.Fat shouldbeusedofhighstandard quality. Weigh fat oil & lye (sodium- hydroxide) accurately, if the lye is weighed more, the soap will be hard and harmful to skin and if the lye is low, the fat will not be saponifedproperly.Meltoilfatintoakettleandfilterittoremoveanyimpurity. Nowaddcaustic sodalyeintoitslowlyandstircontinuouslywhentheoilis saponified fully add perfume and colours and pour into moulds. FINANCIAL ASPECTS LAND & BUILDING: 1 Covered area Sq. Ft. 500 2 Uncovered area Sq. Sq. Ft. 250 3 Total area Sq. Ft. 750 4 Whether constructed or Constructed Rented 5 If constructed, constructed Rs 5,00,000/- Rs 5,00,000 Value Total MACHINERY AND EQUIPMENT: SN. Description Qty- Nos Value (Rs.) 1 Saponifying fans -100kg 4 7000 2 Melting pans/kettle with agitator/ stirrer 100kg 1 8000 3 Lye Storage tank with SS lining 50 lit. each 4 6000 4 Frames( for cooling soap) 4 6000 50kg. Capacity 5 Automatic soap stamping m/c 1 4000 ( 50 pcs per minute ) 6 Cutting machine 1 4000 7 Boiler 1 35000 8 Hydrometer, beaker, cylinder pHmeter, - 20000 - 10000 spatula and furniture 9 Installation/Electrification 100000 Total Total fixed cost Rs.1,00,000 + Rs. 5,00,000/- = Rs. 6,00,000/- RAW MATERIAL & PACKING MATERIAL (PER MONTH): S.N. Particulars Quantity Rate Value (Rs) (Rs) (Kg) 1 Coconut oil 2 Tallow 3 Lye 4 Colour 170 1,70,000 1000 50 50,000 14 14,000 100 1,000 Perfumes 5 5000 Packing material 6 10,000 Total 2,50,000 STAFF & LABOUR (PER MONTH): S.N. Particulars Nos Salary Value (Rs) 1 Manager / Director 1 10000 10000 2 Chemist 1 6000 6000 3 Skilled workers 2 4000 8000 Technical-Unskilled worker 2 3000 6000 (i) Clerk 1 3000 3000 (ii) Peon/ Watch man 1 2000 2000 B Sub-Total Plus perquisites @ 15% o f salaries 35000 5000 TOTAL 40,000 OTHER EXPENSES (PER MONTH): 1 Power / Electricity Charges 3000 2 Water Charges 3 Maintenance & repair. 4500 4 Printing postage & stationery 2000 5 Cartage/ transportation charges 4000 6 Selling/ publicity 4000 7 Telephone 1200 8 Insurance 500 800 Total 20,000 WORKING CAPITAL (FOR ONE MONTH): SL.NO. 1 DESCRIPTION Raw material (Only 30 Days) AMOUNT(RS) 250000 2 Salaries & Wages 40000 3 Other Expenses 20000 Total 3,10,000 Working capital for 3 months 310000*3= 9,30,000/- TOTAL CAPITAL INVESTMENT: Building 500000 Machinery & Equipment 100000 Working capital for 3 month 930000 Total 15,30,000 Promoter’scontribution(25%oftotalcapitalinvestment):3,82,500/-Govt. finance (Bank Loan Amount): 11,47,500/- FINANCIAL ANALYSIS Cost of Production (Per Annum) Total recurring cost per year( i.e Working Capital for 12 months) 310000*12 months=37,20,200/- Depreciation on machinery & 100000*10%=10,000/- Equipment ( @ 10% ) Depreciation on Building ( @ 5 % ) 500000*5%=25,000/- Interest on total investment ( @ 10% ) [ Bank Loan Amount 1147500*10%=1,14,750/- Grand Total: 38,69,950/- SALES PROCEEDS (PER ANNUM): Qty (Kg) Total capacity of project 37200Kg Wastage ( @ 2% ) 744Kg Net production No. of soap cake Value (Rs.) (37200744)=36456Kg 36456/0.100=364560 Nos bearing 100 gram of weight each Cost of each cake[ 100gm pack] Total sale Rs: 13/Rs 13.00 * 364560 Nos = 47,39,280/- Profit Analysis (P.A.) Net Profit =[ Sales- Cost of Production ]= 47,39,280-38,69,950= 8,69,330. Income Tax at 30%=2,60,799. Profit after tax=[8,69,330-2,60,799] =6,08,531/Rate of Return On total sale =[ Profit * 100/Cost of Production] 6,08,531x100/38,69,950= 15.72 %. On total capital investment:= [ Profit * 100/Total Capital Investment] 6,08,531x100/15,30,000= 39.77 % BREAK- EVEN ANALYSIS Fixed cost x 100 Fixed cost + Net Profit FIXED COST Rent [ own building] Rs: 0/- Total Depreciation[ Machinery & Building] Rs: 35,000/- Interest on Total Investment Rs: 1,14,750/- 40 % of Salary & Wages[ 40000*12/ 40%] Rs: 1,92,000/- 40% of utilities & other contingent expenses[ 20000*12/ 40%] Rs: 96,000/- Total: Rs: 4,37,750 Net Profit =6,08,531/Fixed Cost: 4,37,750/B.E.P= 4,37,750 x 100 =41.84 % 4,37,750+6,08,531 Manufactures/ Suppliers of Machinery: 1 Mezhukkattil Mills No. 4/43, Chunangamvely, Erumathala Post, Ernakulam - 683112, Kerala www.indiamart.com/mezhu kkattil-mills Ph: 08042964764 2 National Precisionss No. 138/1, Semmam Palayam Pirivu, Nasiyanur PO , Erode - 638107, Tamil Nadu www.indiamart.com/national-precisionss 08376808718 Ph: Rising Industries Teghoria Loknath Mandir, Jhowtala, Ghosh Dutta Para, TanushreeApartment,Kolkata-700157, WestBengal www.risingmachinery.com Ph: 08586924234 3 4 Frigmaires International P. O. Box No. 16353, Janata Industrial Estate, Lower Unit No. 8, Senapati Bapat Marg, Opposite Pheonix Mill, Mumbai - 400013, Maharashtra www.feprojects.com Ph: 08447571763 5 Adhi SakthiProjects No.40/9,EarikkaraiRoad,NearWiproComputers, Kothapurinatham,Thiruvandarkoil,Pondicherry -605102, Pondicherry www.adhisakthiprojects.com Ph: 08588811550 6 7 United Detergent Engineers No. 14, Bajanai Koil Street, Uppilipalayam , Coimbatore - 641015, Tamil Nadu www.indiamart.com/uniteddeterge ntengineers Ph: 09953361667 Surya Machines 225, Kattoor Street, Valiyam palayam Road, Kalappatti, Coimbatore - 641048, Tamil Nadu www.indiamart.com/suryam achines Ph:09442334760 Suppliers of Raw Materials 1 Mathewsons Exports & Imports Private Limited Mathewsons Building, Kaloor , Kochi - 682017, Kerala www.indiamart.com/mathewsons-exim Ph: 08045327801 2 Intermas 12/25,CollegeRoad,Panayapally,Kochi682002, Kerala www.indiamart.com/intermas-cochin Ph: 08042954720 3 Nagarjuna Herbal Concentrates Ltd. Thodupuzha,. , Kochi - 685 588, Kerala www.indiamart.com/nagarjunaherbal Ph: 09961883222 Business Process Plan RFP: Service e -aggregator Proposed by: St. Michael Polytechnic Name: R. SURIYA Reg : 21214250 Project Overview: A service-based web aggregator which will connect the end customer to the web platform, this will be disseminated by our corporate model connecting the service provider to us by bring end user to the service provider this will be our working model . Project Goals: ● To inhabit the end customer with a quality service and trust ● To earn a profitable business model on a sustainable growth ● To become a service aggregator Scope of Work: We propose to connect all the services which is provided by the individual service provider and aggregator from fenner pvt limited, TVS pvt. limited, and train them and certify them for proficiency and keep them updated with the latest modification. Thus, making an efficient technician. This will empower them and make them a capital asset for our revenue generation. These assets will be the pillar and ground for revenue generation process, once certified these mechanics will be bound by service contract (under companies act)to provide service to the customer on behalf of our terms which includes using our propriety products, tags, logos, and service condition, this will boost the sale of products which will be an added sales and profit to the company , as a host of the service we will be earning 2% of profit from each services and sale , and we will split this profit with the mechanic by 60% -40% model. As the service provider we get to be the middle man in this process. As we have negotiated a deal with our primary vendor, we can buy their products in advance on a lease-based agreements which will reduce the cost of product by 5% to us this will be the primary earning source for us. This profit will be further split into 60%-40% model where the 60% of profit we given to the mechanic and 40% to us. This brings a total earning of mechanic to 5% on each sale and as an aggregator we will earn 2.8% of profit on each sale. This makes the cost of service on a rate par with service center & incentivize the mechanic to offer genuine products. Current Roadblocks and Barriers to Success ● ● ● Mechanics psych on aggregator-based money sharing model Low-cost replacement Mechanics attitude toward the customer Project by R.SURIYA Contact: [R.SURIYA] Budget: [5 lakh ] Email: [suryarasu@gmail.com] Phone #: [6382995537] BUSSINESS PROCESS FLOW Project Overview Before you go into the specifics of our plan we want to shed some light on overall viability of this plan in a mid-level city and it’s scalability, the gross product output of a small city is some where ranging 2lakh cr to 10lakh cr. , taking the overall population data from previous censes with added growth consideration we can easily come up with an approximate figure which will be reliable and considered and taking cue from PMI data published by the government of India we can forecast the service demand of an average consumer and the growth perspective. We propose to connect all the services which is provided by the individual service provider and aggregator from fenner pvt limited, TVS pvt. limited, and train them and certify them for proficiency and keep them updated with the latest modification. Thus, making an efficient technician. This will empower them and make them a capital asset for our revenue generation. These assets will be the pillar and ground for revenue generation process, once certified these mechanics will be bound by service contract (under companies act)to provide service to the customer on behalf of our terms which includes using our propriety products, tags, logos, and service condition, this will boost the sale of products which will be a added sales and profit to the company , as a host of the service we will be earning 2% of profit from each services and sale , and we will split this profit with the mechanic by 60% -40% model. As the service provider we get to be the middle man in this process. As we have negotiated a deal with our primary vendor, we can buy their products in advance on a lease-based agreements which will reduce the cost of product by 5% to us this will be the primary earning source for us. This profit will be further split into 60%-40% model where the 60% of profit we given to the mechanic and 40% to us. This brings a total earning of mechanic to 5% on each sale and as an aggregator we will earn 2.8% of profit on each sale. this makes the cost of service on a rate par with service center.