new venture creation
DESCRIPTION
Organizational Structure & Competitive Analysis for a start up business. Organizational Structure, Competitive Analysis, Porter’s Five Forces, Total Available Market, Served Available Market, Financial Analysis, Pro Forma Cash Flow, Pro Forma Balance Sheet, Break-even Analysis, Ratio Analysis.TRANSCRIPT
![Page 1: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/1.jpg)
TexTextt
Project OrionProject OrionOrganizational Structure & Competitive Analysis
![Page 2: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/2.jpg)
Organizational StructureOrganizational Structure
![Page 3: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/3.jpg)
![Page 4: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/4.jpg)
Competitive X/Y Analysis
![Page 5: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/5.jpg)
DigitalDigitalRock Rock
ClimbingClimbing
Traditional Traditional ClimbingClimbing
Working Adults 25+Working Adults 25+ Young Adults 12-24Young Adults 12-24
O
rion
Orion
Main EventMain Event
AustinAustinParks Parks & & PizzaPizza
Austin Rock GymAustin Rock Gym
![Page 6: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/6.jpg)
Porter’s Five Forces
![Page 7: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/7.jpg)
Rivalry within the Industry
•Orion Rock Gym•Austin Rock Gym
Bargaining Power of Customers
Threat of
Substitu-tes
Bargaining Power
of Suppliers
• High because outdoor rock climbing is free around Austin
• Medium because Main Event and some gyms have rock walls
• AISD students - Medium Bargaining power because they are our main partner
• All other climbers - Low Bargaining power because we are one of two rock gyms in the city
• Threat of existing competitors adding digital walls - Low because of patent
• Threat of new digital rock gyms – Low because of high cost of entry
• High because few key suppliers who can leverage this for their benefit
![Page 8: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/8.jpg)
Competitive Analysis Grid
![Page 9: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/9.jpg)
Name Project: Orion
Austin Rock Gym
Main Event
Lifetime Fitness
Rock-About,
Inc.
Austin Parks and
Pizza
Digital Rock Wall + - - - - -
Expert trainers + +/- - - + -
Rock climbing classes
+ + - - + -
Snack bar + - + + - +
Membership and pricing
$40/month, $15 day pass
$75/month, $20 day pass
$50/visit (games, food, and drinks)
$65/month
$100 per class
$25/visit (games, food, and drinks)
![Page 10: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/10.jpg)
Total Available MarketTotal Available Market
![Page 11: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/11.jpg)
Austin, Texas population 842,592
Under 18 (22.5% of Austin population)
193,796
(assume 25% of Under 18 is 15-18yrs)
48,449
18-24 (16.6% of Austin population)
143,240
Total TAM (15-24yrs old) 191,689
Source: CIA World Fact Book Source: CIA World Fact Book
![Page 12: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/12.jpg)
Served Available Market
![Page 13: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/13.jpg)
Served Served MarketMarket
![Page 14: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/14.jpg)
9th-12th grades (15-18yrs)
Austin high school: 2,236Crockett high school: 1,547Eastside Memorial: 626Travis High: 1,470
Total: 5,879
6th-11th grade (12-15yrs)
O Henry: 1,021Fullmore: 1,035Martin: 605Small: 922Ann Richards: 617
Total: 4,200
Colleges
ACC: 4,783St. Edward’s = 4,227HTU = 904UT = 41,069
Total: 50,983
Served available market:AISD: 10,079Colleges: 50,983Total: 61,062
Source: Individual School WebsiteSource: Individual School Website
![Page 15: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/15.jpg)
Served available market:Total: 61,062
Assuming we capture 5% of the market:61,062x 0.05 3,053 x $480 = $1,465,440 yearly revenue
Source: Individual School WebsiteSource: Individual School Website
![Page 16: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/16.jpg)
Served available market:Total: 61,062
Assuming we capture 2% of the market:61,062x 0.02 1,221 x $480 = $586,080 yearly revenue
Source: Individual School WebsiteSource: Individual School Website
![Page 17: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/17.jpg)
Financial Analysis
![Page 18: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/18.jpg)
Pro Forma Income Statement
![Page 19: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/19.jpg)
![Page 20: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/20.jpg)
Pro Forma Cash Flow
![Page 21: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/21.jpg)
![Page 22: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/22.jpg)
Pro Forma Balance Sheet
![Page 23: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/23.jpg)
![Page 24: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/24.jpg)
Break-even Analysis
![Page 25: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/25.jpg)
![Page 26: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/26.jpg)
Ratio Analysis
![Page 27: New Venture Creation](https://reader035.vdocuments.site/reader035/viewer/2022062405/55657632d8b42a95028b4b8b/html5/thumbnails/27.jpg)