Edp Final
Edp Final
CUSTOMIZED FOOTWEAR
Submitted by
ADITYA PRATAP SINGH-2311111
PRIYANKA G - 2311170
BACHELOR OF COMMMERCE
(Applied Finance and Analytics)
1
CERTIFICATE
Dr Amalanathan. S
2
DECLARATION
Place: Bengaluru
Date: 17/03/2025
3
ACKNOWLEDGEMENT
Last but not the least; I would like to thank my parents and friends for their constant help and
support.
4
TABLE OF CONTENTS
1 Introduction 6- 11
5 Marketing 22-32
9 Executive Plan 48
`10 Conclusion 48
11 Bibliography 49
12 Annexure 49-51
5
CHAPTER 1
INTRODUCTION
Definitions of Micro, Small & Medium Enterprises in accordance with the provision
of Micro, Small & Medium Enterprises Development (MSMED) Act, 2006 the Micro,
production of goods pertaining to any industry specified in the first schedule to the
industries (Development and regulation Act, 1951) or employing plant and machinery
in the process of value addition to the final product having a distinct name or character
or use. The Manufacturing Enterprise are defined in terms of investment in Plant &
Machinery.
Small-scale industries (SSIs) also known as MSMEs are defined & categorized by the
Micro, Small & Medium Enterprises Development Act, 2006. The act categorizes
different scale of industries on the basis of investment in plant & machinery in case of
Rs 25.00 lakhs but does not exceed Rs 5.00 crores and service sector industries in 2
which investment in equipment is more than Rs 10.00 lakhs but does not exceed Rs
6
An example of a small-scale industry is a family run workshop creating hand made
products like clothing or carved toys. With few employees and a small production
space, this is definitely a small-scale industry. Small scale industries are sometimes
called cottage industries, referring to the traditional locations in which they were
housed. The advantages and disadvantages of small-scale industries are detailed below.
special and unique than something that has been churned out along with thousands
2. Local flavour: Products made by small scale industries often have a recognizable
– and often quirky – local feel to them that is characteristic of the area in which they
were produced.
3. A humanizing element: small scale industries often have a very human face as
4. Traditional skill: Rather than using heavy duty machinery, items produced by
small scale industries are often produced using traditional skills such as weaving,
carving or hand painting. These skills are valuable and make the products more
precious.
5. An alternative economy: For people who do not like to hand over their money to
large corporations (perhaps because they disagree with that corporation’s values or
their way of acting in the world), small scale industries provide an alternative source
industries can often struggle to increase their output sufficiently to meet that demand.
town or even in one single building. This can limit their ability to become household
3. Less financial power: Small scale industries usually deal with less money (both in
terms of ingoing and outgoings) than larger factories and so have less financial weight.
4. Access to machinery: Small scale industries usually do not have the space or the
money to use large scale machinery. However, they may have access to expensive,
specialized equipment.
5. A niche business: What makes the products of small scale industries attractive to
some – i.e. their nicheness and uniqueness – may make them less attractive to others.
Small scale industries often do not have the capacity to please all tastes
8
1.3 ENTREPRENEURS’ PROFILE
1.
Age 18
Address
Email ID [email protected]
9
Skill Sets • Competent to use all
Microsoft packages
• Multitasking
• Analytical skills
• Ability to handle high work
load
2.
Age 19
Email ID [email protected]
Good in Finance, and operations.
Skill Sets
3.
10
Name MANAS AGARWAL
Age 19
Qualifications
Email ID
[email protected]
CHAPTER 2
11
EXECUTIVE SUMMARY
Shoemise is basically a e-commerce website that offers its customers to customise footwear
according to their need (website offers various options like colour, design, stickers, text that
can be added on the plain type of footwear chosen by the customer or on the footwear of any
brand). Showmise specialize in an assortment of high-quality personalized apparel. Shoemise
caters to middle-to-upper class and affluent clientele. What differentiates our company from
other specialty retail shops are the printing services we offer, our “one-of-a-kind” product line
and a number of exclusive, proprietary products we designed ourselves. Team Shoemise
involves group of enthusiasts aspiring to revolutionise the customised apparel industry.
MISSION
Showmise specializes in “one-of-a-kind” Footwear not commonly found in the larger retail
market. We are dedicated to providing customers exceptional customer service in a visibly
relaxing and engaging shopping environment. Our mission is to provide customers with
unique, high-quality personalised footwear at affordable prices.
As the market size is quite big in terms of numbers of potential customers who will demand
such product and In India currently there is no Ecommerce store that offers customisation on
branded different types of footwear. Toesmith is our major competitor but they only offer
customisation on four types of footwear and do not offer customisation on branded shoes.
Companies like superkick, Nike themselves offer customisation but their target customers are
rich people who can spend around minimum 10000 rupees on it whereas our target customers
are totally different and our customisation fee is 1/10th of the price that nike offers for
customisation.
CHAPTER 3
12
PARTNERSHIP DEED
Deed of Partnership
Whereas, the parties hereto have agreed to commence business in partnership and it is
expedient to have written instrument of partnership. Now this partnership deed witnesses as
follows:
1. BUSINESS ACTIVITY
The parties here to have mutually agreed to carry on the business of a e-commerce website
that offers its customers to customise footwear according to their need (website offers various
options like colour, design, stickers, text that can be added on the plain type of footwear
chosen by the customer or on the footwear of any brand). Shoemise specialize in an
assortment of high-quality personalized apparel. Shoemise caters to middle-to-upper class
and affluent clientele. What differentiates our company from other specialty retail shops are
the printing services we offer, our “one-of-a-kind” product line and a number of exclusive,
proprietary products we designed ourselves. Team Shoemise involves a group of enthusiasts
aspiring to revolutionise the customised apparel industry.
2. PLACE OF BUSINESS
The principal place of the partnership business will be situated at Plot no 237, Nirbhaya
Industrial Estate, Near Gujarati Marble, Pardi, Nagpur, Maharashtra, 441805.
13
3. DURATION OF PARTNERSHIP
The duration of the partnership will be at will.
6. MANAGEMENT
Ragahav Sawal shall be Managing Partner and he will look after all the day to day
transactions of the firm and any legal activities in the name of the firm and the remaining
partners shall cooperate to do so.
8. BORROWING
The written consent of all Partners will be required for the partnership to avail credit facilities
from any financial institution.
9. ACCOUNTS
The firms shall regularly maintain in the ordinary course of business, true and correct
accounts of all its transactions and also of all its assets and liabilities, the property books of
account, which shall ordinarily be kept at the firm’s place of business. The accounting year
shall be the financial year from 1 st April onwards and the balance sheet shall be properly
audited and the same shall be signed by all the Partners. Every Partner shall have access to
the books and the right to verify their correctness.
14
10. RETIREMENT
If any partner shall at any time during the subsistence of the partnership, be desirous of
retiring from the firm, it shall be competent from his to do so, provided he shall give at least
one calendar month notice of his intention of doing so. The remaining partner shall pay to the
retiring partner or his legal representatives of the deceased partner, the purchase money of his
share in the assets of the firm.
12. ARBITRATION
Whenever there by any difference of opinion or any dispute between the partners the partners
shall refer the same to an arbitration of one person. The decision of the arbitration so
nominated shall be final and binding on all partners, such arbitration proceedings shall be
governed by Indian Arbitration Act, which is in force.
FIRST PARTNER SECOND PARTNER
MANAS AGARWAL DEBASHREE
ACHARYA
69, Hanuman Galli, 11/2, Hunters Lane,
Zhanda Chowk, Sitabuldi Vepery,
Nagpur, Maharashtra, 440012 Chennai, Tamil Nadu, 600007
THIRD PARTNER
VAISHNAVI PAMNANI
15
PRIYANKA G ADITYA PRATAP SINGH
45, Lakshmi Nagar, 45, Netaji Nagar,
KKb Chowk, Near Central Mall,
Nagpur, Maharashtra, 440042 Nagpur, Maharashtra, 441023
CHAPTER 4
MARKET SURVEY
Simply saying, market feasibility means whether the business idea is good enough to sustain
profits and the team is competent enough to execute it. In this report ,3 major types of
feasibilities have been accounted for. Technical –
it refers to the technical knowhow of operating the essential hardware and software, that will
be required presently and potentially in the future. The hardware required are 3D laser printer
and computer. Workers will be trained and will be given specific training. The team will
partially outsource its graphic designers by freelancing. Thus the enterprise is equipped with
the technical know-how to carry out business operations. Financial – it refers to initial and
future stakeholder investors and the expected profitability and pay-out period. The initial
investment will be done by the 3 founders in a equitable ratio.
Market feasibility-
Following China and the US, India is the largest footwear consuming country. Its citizens'
disposable income and spending power is on the rise. Despite rising brand consciousness,
consumers are not afraid to look beyond Vans and Converse for a pair of sneakers. Factors
that make India so attractive include its large population, a middle-class of 600 Mn people,
increasing urbanisation, rising household incomes, connected rural consumers and increasing
consumer spending
16
4.2 SWOT Analysis of the company-
SWOT analysis refers to the technique of mapping the strengths, weaknesses, opportunities
and threats for an organisation. While the first two are internal to a firm, the last two are more
from an industry orientation overall.
Strengths
• Cost advantage
• Location advantage
• Competent management
• User friendly and high brand appearance web site enabling high online presence
Weaknesses
• Inexperienced management
Opportunities
• Untapped market
• Offline presence
17
• Expansion of manufacturing unit to other places
• Use of internet, online marketing and e-commerce widening geographical markets and
connecting the globe virtually
Threats
• Sluggish demand
• World Economy recession which has impacted the purchasing power of consumers
drastically
The global footwear market is segmented into type, material, end users, distribution channel,
and region. By type, the market is categorized into athletic and non-athletic. Depending on
material, it is bifurcated into leather and non-leather. On the basis of distribution channel, it is
classified into hypermarket/supermarket, specialty stores, brand outlets, online sales channels
and others.
The non-leather footwear industry in India is fragmented and close to 75 per cent production
comes from the unorganised sector, which includes micro, small, and medium enterprises
(MSMEs). There is also a renewed focus on the non-leather footwear segment around the
world. In worldwide consumption terms, 86 per cent of global footwear consumption has
become non-leather by volume. Herein, lies a double-digit growth opportunity which India,
the second largest producer and consumer of footwear in the world, is ready to tap into.
Already a leader in the traditional leather sector, it is now gaining steady ground in the
production of nonleather footwear.
18
Following China and the US, India is the largest footwear consuming country. Its citizens'
disposable income and spending power is on the rise. Despite rising brand consciousness,
consumers are not afraid to look beyond Vans and Converse for a pair of sneakers. Factors
that make India so attractive include its large population, a middle-class of 600 Mn people,
increasing urbanisation, rising household incomes, connected rural consumers and increasing
consumer spending
Apparel and footwear have seen double-digit growth in the last few years and are likely to
propel growth in organised retail in the coming decade. Following are the factors responsible
for growth in industry-
Factors that make India so attractive include its large population, a middle-class of 600 Mn
people, increasing urbanisation, rising household incomes, connected rural consumers and
increasing consumer spending.
The Indian e-commerce industry, especially, has been on an upward growth trajectory. By
2026, it is expected to reach $ 200 Bn and by 2034, it is predicted to surpass the United States
to become the second largest e-commerce market globally. A young demography, increasing
internet and smartphone penetration, and relatively better economic performance are some of
the key drivers of this sector.
19
Due to awareness of global warming and better scope of designs in synthetic products, many
countries, have aggressively changed their preferences from leather to synthetic.
• Availability of Manpower
Almost 70% [92/136] of the responses prefer standardised shoes. This can be interpreted in 2
ways-
1. The market is dominated by standard shoe designs since the concept of customised
shoe design is still new. It will be challenging for us to convince our target segment.
2. Even though they don’t have the means to buy customised shoes, some proportion of
people still prefer them due to fashion trends. if factors such as comfort, design of the
shoe, brand name, quality, cost of the shoe are up to the desired standard, people are
willing to buy the product.
20
Most of the people buy shoes costing from 1000-2000. If we keep the price of our products
around or below the given level, the target market should be lured into buying our product.
Around 60% of the responses prefer buying shoes offline. However, this number is expected
to decrease as the march in future due to improved technology. Thus, it is a opportuity as well
as a challenge for us to tap the market.
1. Following China and the US, India is the largest footwear consuming country. Its
citizens' disposable income and spending power is on the rise. Despite rising brand
consciousness, consumers are not afraid to look beyond Vans and Converse for a pair
of sneakers.
2. Almost 41% of people prefer buying shoes online. Thus, if a shoe is of the required
standard, there won’t be any problem in accelerating sales once the product is
marketed.
21
3. People are shifting towards customised design shoes. Urban cities such as Bangalore,
Mumbai, Delhi, Hyderabad are the main target cities. People from these locations are
not always buying shoes from big brands. They like experimenting with fashion
4. The brand's target customer is between 18 and 27. Customers who are over 25 often
want to stay young and like dressing in a youthful manner. Plus, they can pay online,
and they generally have more spending power than the younger customers. people
between 18 and 21 may not have a debit or credit card. "Cash on delivery may not
work out too well because customers may change their mind and cancel their order
after we have manufactured and shipped the product
5. Demand will be seasonal, and thus demand may go erratic. Demand will be lowest in
rainy season.
6. We may not face direct competition from custom designer shoe brands as they are not
as unique. Some such brands have shut down because they couldn't ensure their
products were top-notch
7. People are willing to pay around 1000-1500 Rs for high quality customised shoes.
8. Comfort, Design of the Shoe, Brand Name, Quality, Cost of the Shoe are the most
important factors while considering to buy shoes. Among that comfort and quality
matters the most.
9. Companies within the Shoe Industry are impacted by a variety of factors, from the
macroeconomic environment to fashion trends within particular footwear categories.
4.6 Challenges
• Sluggish demand
• World Economy recession which has impacted the purchasing power of consumers
drastically
• Inexperienced management
22
• Competitors are present
CHAPTER 5
MARKETING
Shoemise is a e-commerce website that offers its customers to customise footwear according
to their need (website offers various options like colour, design, stickers, text that can be
added on the plain type of footwear chosen by the customer or on the footwear of any brand).
Shoemise specialize in an assortment of high-quality personalized apparel. Shoemise caters
to middle-to-upper class and affluent clientele. What differentiates our company from other
specialty retail shops are the printing services we offer, our “one-of-a-kind” product line and
a number of exclusive, proprietary products we designed ourselves. Team Shoemise involves
group of enthusiasts aspiring to revolutionise the customised apparel industry
So the company will offer three types of customisation- Basic, Pro and Premium
Basic includes espadrilles, that is, light canvas shoes with plaited fibre soles; and high top and
low top canvas sneakers. The espadrilles feature a wide range of designs, all made by our
graphic designer coordinated by one of us, but they cannot be customised. They cost Rs 699.
They will be refreshed the designs frequently. Espadrilles is our spring and summer range.
They are easy to wear and come in sizes three to 11. We have 150 designs on the websites for
the readymade sneakers.
Pro-these are custom design shoes. If customers want their own designs on the shoes, we will
reach out to them and understand their requirements. They will cost Rs 999 and are priced
higher as they are a unique product and have a time cost involved. After we talk to the
customer extensively to decide on a design and send them templates, we start manufacturing
the shoes.
23
Premium- this model has every feature of pro, but in addition the quality of print and shoe has
tremendously improvised.
If production costs come down even further, we can start making waterproof shoes.
The product will be shipped via delivery channels such as Delhivery and Bluedart. A product
will take 2 days to make after the date of order. Then delivery date depends on the physical
location and modes of transportation available.
1. The answer is written in the question itself. Our design team is well equipped with
latest and creative trends understanding the market tastes and trends.
2. Low cost
Above that, we will use made-to-order approach. This means we will start manufacturing
only if the we have received the orders. This is in order to decrease inventory damage and
wastage. Also, we will have a contract with a local shoes manufacturer who will provide us
raw material[shoe] at a discounted rate. We are strategically located at Pardi near Nagpur.
This is to ensure that we receive subsidies [upto 80%] and other special economic exceptions
under the MSME schemes to promote development in Central India. his reduce in wastage
and decreased. This reduction in amount helps us to achieve lower unit costs, thus we will be
able to achieve market share via price leadership.
• Online presence
• Pocked friendly
• Online presence
24
PRODUCT FEATURES-
25
Best quality fabric for rough and tough use
In India and outside during first 3 years Fashion never stops and keeps on changing. India is
increasingly accepting and adapting fashion changes in order to express themselves.
Customised shoes is a new concept to India but has huge opportunity once the brand is
accepted. Thus, sky is the limit when talking about potential market in India in the coming
years.
Factors that make India so attractive include its large population, a middle-class of 600 Mn
people, increasing urbanisation, rising household incomes, connected rural consumers and
increasing consumer spending.
The primary mode of distribution is B2C, which means shoe will be directly sold to
customers. However, for not-for-profit purpose, shoes will be distributed among NGOs so
that they on our behalf can donate it to the needy people. Thus, this might be categorised to
B2B. The latter is done for a social purpose.
SEGMENTATION
We can segment the market into various segments using following criteria-
a. Age
• Under 18
• 18-21
• 21-27
• 27-35
• 35 and above
b. Gender
26
• Male
• Female
c. Location
• Rural area
• Semi-urban
• Urban
d. Income level
• Lower class
• Middle class
• Upper class
e. Shopping habits
• Online
• Offline
f. Lifestyle
• Simple
• Fashionable
TARGETING
Among the above identified business, following segment of markets will be targeted. This
can be ascertained by market research done beforehand.
27
a. Age group
The brand's target customer is between 18 and 27. Customers who are over 25 often want to
stay young and like dressing in a youthful manner. Plus, they can pay online, and they
generally have more spending power than the younger customers. However, people between
18 and 21 may not have a debit or credit card. Cash on delivery doesn't work out too well
because customers may change their mind and cancel their order after we have manufactured
and shipped the product.
b. Gender
We fill target both the genders but due to the demographic structure of India, our [let’s say]60%
focus will be on Men and the rest on Women.
c. Location
Our target segment will be urban areas. Urban cities such as Bangalore, Mumbai, Delhi,
Hyderabad are the main target cities. People from these locations are not always buying shoes
from big brands. They like experimenting with fashion.
d. Income group
e. Shopping habits
We targets that segment of market who trust e-commerce website and can afford to pay them
in advance online.
f. Lifestyle
Fashionable people like to experiment and try different things in order to express themselves.
People with simple lifestyle generally are loyal to a specific brand. Thus, we target the
former.
POSITIONING
For the target market, Shoemise positions its target market in 2 ways-
28
2. Comfort of shoes
Product
Price
• Pro – Rs 999
This pricing is inclusive of all the costs and still earns a good profit. Reasons for economical
pricing are-
Place
Pardi near Nagpur is chosen as the appropriate location for the business for following
reasons.
• It is cheaper in terms of land rents which will help us in reducing our cost.
29
• Economically backward area-thus many schemes to support MSMEs, resulting in up
to 80% subsidies and better bank interest rate. Bank loan may get approved at 8% p.a
which is 2% lower than the market rate.
Promotion
Following are the main tools used in order to promote the brand-
• 10% donation of sales to NGO, who in turn will donate to needy on our behalf.
• Crowdsourcing
• Internet blogging
• Email newsletters
The main goal of our strategy is to build brand recognition and foster brand loyalty. We will
communicate the message to express oneself by wearing Shoemise products which will
specially made for them. Following are the advertising and branding strategies used to
achieve this goal-
1. Cause-related marketing
We will tie-up with 2-3 NGOs, and we will solve a social problem-donating shoes to the
needy. For every 10 shoes sold, we will donate 1 shoe to needy [age group 18-27]. We will
choose NGOs which reflect the same message ‘Express Yourself’. By associating our
business with a charity or social cause, we will benefit from showing their brand values in
action. This will in turn build brand equity. The biggest proportion of our marketing
expenditure will be dedicated to this technique.
We will engage our audience on platforms like Instagram, Facebook, Reddit, YouTube by
creating engaging content. People like visual content and if the content is of quality, we will
soon build on our brand image. We will organise exclusive discounts on these platforms.
4. Internet blogging
On our website, we will entertain the target segment with interesting content. This will
include content about our team, how we do our business, fun facts related to shoe industry
and other educational but entertaining stuff.
We will use Google and Instagram ads in order to increase sales. In marketing, 50% of
our marketing expenses are wasted and 50% helps us gain sales. The difficult part is
to figure out which 50% is getting wasted. This problem can be solved by using SEO
which leads to minimal wastage of funds.
Our email subscribers will get exclusive offers and content related to our product to keep
them engaged. We will restrict the email to 1 email per week to avoid spam.
Also, the website will have a dedicated message forum so that customers can interact with
each other. This will be done once we have achieved our first big goal.
Anyone with capital can enter the business. The raw materials are easy to access. Indian
market is unorganised, which further strengthens the argument. The footwear sector in India
31
is now de-licensed and de-reserved, paving the way for growth of capacities on modern lines
with state-of-the-art machinery. To further assist this process, the government has permitted
100 per cent foreign direct investment (FDI) through the automatic route for the footwear
sector.
Switching cost is low for the buyers as options are endless except in the case where brand
loyalty is extremely high. Buyers have easy access to the products through online shopping as
well. Though the big players dominate the industry’s rate but they cannot decide these prices
ignoring customers. Billions are spent by these players on market research and studying
consumer profiling and buying patterns which shows that buyers have high bargaining power
in the market.
The raw materials used in this industry are rubber, cotton and foam. Switching between
suppliers is also very high in the industry. The supplier power is extremely low
The substitution is quite low as it is not possible for sneakers to be replaced by fashion or
high- heeled shoes. People won’t wear sandals or slippers to formal settings such as
occasions, wedding, parties.
The industry faces competition from cheap Chinese products, standardised design shoes
including Indian unstructured market and big players like Nike. Thus, there are many
substitutes available for customised products.
32
CHAPTER 6
Shoemise is divided into three departments, under Technical one employee i.e. graphic
designer will be assigned. Under Operations six employees in total two as printer operater
one as painter and three as operations staff helping in packaging etc.
33
all levels of an organization even those far removed from headquarters or other centres of
power.
• Work with others in order to ensure that equipment is in proper working order.
• Attention to detail.
printing Machines.
Job Purpose:
34
Responsible for mixing paints, matching colours, preparing surfaces, and applying paint
to shoes. May perform touch-ups or coordinate large painting projects related to the
project.
• Mixing, matching, and applying paints and other finishes to various surfaces
• Calculating the amount of materials and time required for said project
• Choosing and purchasing paint, brushes, and other supplies from vendors
• Attention to Detail
• Good Customer Service Skills (When Assisting Clients in Choosing the Right
Materials)
35
Person Month Year
Total ₹ 37,500 ₹ ₹
72,500 8,70,000
The office hours will be 9:00 am to 5 pm, whereas in some cases where orders are employees
will be working extra hours in order to deliver the order on time.
CHAPTER 7
36
PRODUCTION AND OPERATIONS PLAN
We are offering our customers shoes that are difficult to be sourced and also customizable
shoes, slippers and sandals. Our customers can access our services through our website. The
website offers a wide array of options. The options range from the colors, designs, stickers,
texts, and pictures.
We can increase our business by expanding into other footwears as well. The footwear market
has seen a recent boom in India with the increase in the disposable income of people. There
have been customization stores opening in some parts of the world and people travel far to
get their shoes customized.
We will setup factory for printing the designs on shoes. We will also look at further expansion
of the plant or increasing production by renting a new plant, if the demand rises. Shoemise
will also keep inventory on demand after the first 3 months of operations. There will be a
initial purchase of shoes and some inventory will be kept for sampling and photoshoot
purposes.
• Laser Printer: The printer used will be a Kornit Avalanche Poly Pro. It is a high-grade
machine used for printing on any garments.
• Graphic Software and Application: The company will buy the supplementary software
that is required to run the laser printer from Kornit Technologies. It will help in the
printing process.
At Shoemise, we understand that customer satisfaction is first and foremost. If the customer
is satisfied with the quality of the product, they will come back to purchase more, and also
recommend us to their friends and family.
37
The quality is managed by all employees and the partners of the organization. The partners
keep a stringent check on the quality of all the purchases made and also for all the deliveries
that are made. The organization is committed to providing the highest standard of customer
satisfaction and product and service quality.
The organization will be located in Nagpur. We are making a conscious decision regarding
our location as we believe that the initial orders will be coming from the population of
Mumbai and the rest of Maharashtra as we believe that the footwear market is currently
booming in Maharashtra.
We are also expecting to receive subsidies from the government scheme for MSMEs which is
available in Nagpur.
Nagpur would also be a good vantage point for distribution as it is situated in Central India.
CHAPTER 8
FINANCIAL PLAN
Total ₹ 9,35,200
Notes:
38
Note 1: Machinery, Equipment, and Software
Particulars Amount
Laptop ₹ 90,000
Total ₹ 7,60,000
Particulars Amount
Tables ₹ 4,500
Chairs ₹ 4,200
Floorings ₹ 10,000
Lightings ₹ 20,000
Fans ₹ 4,000
Total ₹ 68,200
39
Particulars Amount
Electricity ₹ 20,000
Total ₹ 1,07,000
8.3 DEPRICIATION
Depreciation
40
₹ ₹ ₹
b) Office Furniture 2 7,270 7,270 7,270
₹ ₹ ₹
c) Preliminary Expenses 3 9,750 9,750 9,750
Notes:
41
Tables 10% 4500 ₹ 450
Rate of Deprecation
Particulars Depreciation Amount Amount
42
Power Backup 0% ₹ 10,000 ₹ -
8.4 COST
Cost
h) Auditing ₹ 50,000
i) Marketing 2 ₹ 6,82,500
k) Freight ₹ 2,00,000
m) Miscellaneous ₹ 1,00,000
*Please note that all costs will be increasing 10% every year.
Note 1: HR (Salary)
43
No. of Total Per Total Per
Particulars Person Per Month Month Year
Total ₹ 37,500 ₹ ₹
72,500 8,70,000
Note 2: Marketing
Amount per
Particulars No. of Units unit Total Amount
SEO ₹
1,00,000
Total ₹
6,82,500
44
a) Basic Customisation 600 ₹ 699 ₹ 4,19,400
Total ₹ 29,67,000
Income
Other Income ₹ -
Expenses
Finance Cost 0 0
45
8.7 EXPECTED BALANCE SHEET
Balance Sheet
Shareholders’ Funds
Share Capital ₹ ₹ ₹
12,00,000 12,00,000 12,00,000
Reserves and Surplus ₹ -2,15,020 ₹ -3,54,980 ₹ -1,24,505
Long-term Borrowings
Borrowed Funds ₹ - ₹ - ₹ -
Short-Term Borrowings
Trades Payable ₹ ₹ ₹
25,000 27,500 30,000
Total Equity and Liabilities ₹ 10,09,980 ₹ 8,72,520 ₹ 11,05,495
Assets
Fixed Assets ₹ ₹ ₹
9,35,200 8,59,680 7,84,160
Less: Depreciation ₹ 75,520 ₹ 75,520 ₹ 75,520
46
8.8 EXPECTED CASHFLOW STATEMENT
Cashflow Statement
Increase in Investment ₹ - ₹ - ₹ -
from Investments ₹ - ₹ - ₹ -
₹
Increase in Share Capital 12,00,000 ₹ - ₹ -
47
₹
Net Cash from Operating Activities 12,00,000 ₹ - ₹ -
₹
Add: Opening Cash and Cash Equivalents ₹ - 1,00,300 ₹ 13,360
Year 1 ₹ 1,00,300
Year 2 ₹ 13,360
Year 3 ₹ 2,71,855
Less:
Therefore, the payback period will be in the 4th or 5th year of operations
48
CHAPTER 9
EXECUTION PLAN
We are planning to launch our operations on March 15, 2026. This date is chosen because it’s
the world footwear day where people wear their favourite footwear and click photos. So here
shoemise will be a better option as it gives its customers the footwear they want. We will be
partnering with logistics company and will be able to deliver shoemise product in every
corner of the country. Now talking about international expansion, shoemise will look into this
after completing its 5 year of operations where will be in a situation of surplus and with
partnering with international logistics companies we will be able to expand easily. Company
has no such plans for shutting down its operations as of now.
CHAPTER 10
CONCLUSION
Today Footwear is a fashion good. In India, footwear retail has grown up to US$ 923 million
in markets. Also, with the millennial population growth in the country retailers have the
challenge of directly selling their products to the customers using technology aids like
Artificial Intelligence-based predictive analytical tools help them to analyze customer needs
and demands. As big brands are coming up with smart Shoes and new technology, Indian
retailers also have to project such novel goods in their online and in-store inventories. All in
all the idea
of creating this platform will surely be according to the need of people and with the industry
being growing at a much faster pace we plan to align it with AI which will give our company
a boost and surely shoemise will be a successful company having its operations not only in
India but also outside India, providing employment opportunities to many skilled as well as
unskilled people.
CHAPTER 11
49
BIBLIOGRAPHY
CHAPTER 12
50
ANNEXURE
LOGO
51
POSTER-1
52
AD
53