Professional Documents
Culture Documents
Group Name:-
LEARNERS
Group Members:1. Shujaat Ali Nadeem
2. Raja KAmran Khan
3. Saif Ur Rehman
Submitted To:-
Sir.Adeel Javaid
W1F14MCOM0030
w1f14mcom0046
w1f14mcom0045
DEDICATION
To
our Dearest and most
respected Parents, whose efforts
and prayers are great source of strength to us.
Their love inspired us
to the higher idea of
life
ACKNOWLEDGEMENT
A
the
work
completed
without
acknowledging
the
Firstly,
We
Sir.
Adeel Javaid for their help and guidance in completing the project.
Contents
Introduction of Business No 01...................................................................................8
Capital Budgeting Process........................................................................................ 10
Generation of Idea:-........................................................................................ 10
Evaluation of Proposal..................................................................................... 10
Selection of Investment:.................................................................................11
Market Analysis........................................................................................................ 12
Market Size:.............................................................................................................. 12
Customer Analysis:................................................................................................... 13
Competition Analysis:............................................................................................... 13
Market Growth Rate.................................................................................................. 14
Market Profitability................................................................................................... 14
Industry Cost Structure............................................................................................. 14
Classification of Initial Cost....................................................................................... 15
Calculation of Cash Inflows....................................................................................... 19
Capital Budgeting Techniques:................................................................................. 19
Profitability Index............................................................................................ 22
Real Option:-............................................................................................................. 25
Risks......................................................................................................................... 26
Introduction.............................................................................................................. 28
Capital Budgeting Process........................................................................................ 29
Generation of Idea:-........................................................................................ 29
Evaluation of Proposal..................................................................................... 29
Selection of Investment:.................................................................................30
Market Analysis........................................................................................................ 31
Market Size:.............................................................................................................. 31
Customer Analysis:................................................................................................... 31
Competition Analysis:............................................................................................... 31
Market Growth Rate.................................................................................................. 31
Market Profitability................................................................................................... 32
Industry Cost Structure............................................................................................. 32
Initial Cash Outflow:.................................................................................................. 33
Calculation of Cash Inflows....................................................................................... 33
Capital Budgeting Techniques:................................................................................. 34
Profitability Index............................................................................................ 37
Inventory Management...................................................................................40
Trend Analysis................................................................................................. 40
Marketing........................................................................................................ 40
Business Landscape........................................................................................ 41
Real Options............................................................................................................. 41
Analysis of Both Businesses..................................................................................... 42
Introduction of Business No 01
Rawalpindi District , is a district of Pakistan located in the
northern most part of the Punjab province. The district has an
area of 5,286 km2 (2,041 sq mi). The district is sub-divided into
seven tehsils
Serial. No
Tehsil
1
2
3
4
5
6
7
Rawalpindi
Gujar Khan
Kahuta
Kallar Syedan
Kotli Sattian
Murree
Taxila
Population
(1998)
1,409,786
493,000
153,000
190,000
83,255
176,426
151,000
Number
4
10
98
6
Tehsil
Taxila
1
0
6
0
13
Total
131
10
11
Selection of Investment:
In this step we will select the best investment proposal. According
to our analysis of alternative and resources we select the
alternative 2 which is to establish the medium laboratory.
LABORATORY
Location:- Taxila/Wah
12
13
Market Analysis
Market Size:
The population in our area is 1, 51,000.The overall disease rate in
our area is 10%.
According to research of Dr.Zaman (The director of NIDE) 17.6% of
total population is facing the Diabetes while in distract Rawalpindi
this rate is 16%. In 2030 Pakistan will the be the fourth largest
country of diabetes.
According to CDC report ( Centre for disease Control )
Disease Name
Hepatitis
Cancer
Stroke
T.B
Overall Death
Rate
14%
8%
3%
5%
In Rawalpindi
12%
6%
3%
4%
Rate
33.84%
17.60%
5.14%
12.13%
1.72%
4.35%
14
Customer Analysis:
The customer analysis depends on income level of individual.
Upper Class
15%
Upper Middle Class
20%
Middle Class
40%
Lower Class
25%
The middle, upper middle and upper class is our potential
customer.
Competition Analysis:
There is medium competition in our area. Our competitors are
1.
2.
3.
4.
5.
The unique point is that we will deliver report of all the tests is on
same day after 2 to 4 hrs from collection of sample while our
competitors delivered the reports of many tests on next day.
15
Buyers Power
Suppliers Power
Barrier to Entry
Threat to Substitute
---------- Low
---------- Low
---------- Low
---------- Mixed
16
Financial Information
The initial Cost of our laboratory is 05 million.
Classification of Initial Cost
1. Abacus Junior Fully Auto analysis Machine (All kinds of
hematology test that is compete blood picture which contain
18 sub tests is performed on this machine while the reading
time is approxmatly 1 min.).Cost of this machine is Rs
600,000
17
18
19
20
10.
Miscellaneous Equipments like computer, printers,
chemicals and interior Cost Rs 4,00,000
11.
12.
13.
Male
4
350
1400
Female
6
600
Child
10
300
3600
3000
8000*25 = Rs 2,00,000
Total
20
8000
2,00,000*12= Rs 24,00,000
0
(50,00,0
00)
1
24,00,0
00
2
24,00,0
00
3
24,00,0
00
4
24,00,0
00
5
24,00,0
00
21
Cash Flow
Discount
(Rs)
Factor
(50,00,000)
24,00,000
0.9090
24,00,000
0.8264
24,00,000
0.7513
24,00,000
0.6830
24,00,000
0.6209
Net Present Value
0
1
2
3
4
5
(Rs)
(50,00,000)
21,81,818
19,83,471
18,03,155
16,39,232
14,90,211
40,97,887
Cash Flow
Cumulative Cash
(50,00,000)
24,00,000
24,00,000
24,00,000
24,00,000
24,00,000
Flow (Rs)
Rs.24,00,000
48,00,000
72,00,000
96,00,000
12,000,000
Formula
22
a+
2+
bc
d
50,00,000 48,00,000
24,00,000
2.08 years.
23
Cash
Discount
Present Value
Cumulative
Flow
Factor
Rs
Rs
Rs
(50,00,000
(50,00,000)
1
2
3
4
5
)
24,00,000
24,00,000
24,00,000
24,00,000
24,00,000
0.9090
0.8264
0.7513
0.6830
0.6209
2,181,818
1,983,471
1,803,155
1,639,232
1,490,211
2,181,818
4,165,289
5,968,444
7,607,676
9,097,887
Formula
a+
2+
bc
d
50,00,000 41,65,289
1,803,155
2.46 years.
24
Profitability Index
PI =
PI
=
PI
1.8
ARR= (50,00,000+0/2)
ARR= 96%
Internal Rate of Return
Net Present Value @ 10%= 4,097,887
Now we Calculate NPV @ 50%
Years
Cash Flow
Discount
Net Present
0
1
2
3
4
5
Rs
(50,00,000)
24,00,000
24,00,000
24,00,000
24,00,000
24,00,000
Net Present Value
Factor
0.6666
0.4444
0.2962
0.1975
0.13168
Value RS
(50,00,000)
16,00,000
10,66,666
7,11,111
4,74,074
3,16,049
(8,32,100)
25
iH
NPVL
iL+
NPVLNPVH
IRR =
IRR =
50
Rs .4097887
10 +
Rs .4097887(Rs .8,32100)
IRR = 0.4324
IRR = 43.24%
Modified Internal Rate of Return
Years
1
2
3
4
5
Cash Flow
Future
24,00,000
24,00,000
24,00,000
24,00,000
24,00,000
Value@ 10%
3,513,840
31,94,400
29,04,000
26,40,000
24,00,000
14,652,240
According to 10%:
PV:
Pv
14652240
5
(1+0.1)
= 9,097,888
26
14652240
(1+0.30)5
= 3946274
IRR =
IRR =
iH
NPVL
iL+
NPVLNPVH
30
Rs .4097888
10 +
Rs .4097888(Rs .1053725)
IRR = 25.9%
27
Real Option:The Pictus 700 is a fully automated, random access, floor model
clinical chemistry analyzer. Cost of this machine is Rs 45,00,000
28
29
30
SS- Designers
Introduction of Business No 02
In our daily life the trend of clothing is changing day by day
because of latest designs. Pakistani Dresses are very famous and
highly preferable clothing wear Worldwide. Pakistani Designer
Suits are best fashion wear with outstanding quality as well as the
fabric has enormous edge over others.
SS Designer have ability to supply all branded Pakistani Suits. We
deal
in
Stitched
Dresses as well as UnStitched Clothes. We
also make custom
size suits as per your
design,
style
and
requirement.
You may see different
Designs as well as
below
Dresses
and
Suit
pattern in the pictures
31
32
Selection of Investment:
In this step we will select the best investment proposal. According
to our analysis of alternative and resources we select the
alternative 3 which is to make own brand and provide cloths to
the people of our area.
33
Market Analysis
Market Size:
Cloths are the basis need of every individual. With the passages
of time the styles change. Ladies need new cloths for birthdays,
functions, parties, weddings etc. The population in our area is 1,
51,000 and majority are ladies so here is a good market size.
Customer Analysis:
The customer analysis depends on income level of individual.
Upper Class
15%
Upper Middle Class
20%
Middle Class
40%
Lower Class
25%
Cloths are the basic need to if we provide quality cloths with less
price we can target the all income level people.
Competition Analysis:
There is high competition in our area. Our competitors are
1.
2.
3.
4.
5.
6.
JJ
Warda
Metro
Stylo
Zara
Shaposh
34
Market Profitability
Market Profitability is overall high due to following factors
5.
6.
7.
8.
Buyers Power
Suppliers Power
Barrier to Entry
Threat to Substitute
---------- Low
---------- Low
---------- Low
---------- Mixed
35
Financial Information
Initial Cash Outflow:
Description
Cost
Building
Rs 5,00,000
Material- Cloth
Rs 7,00,000
Rs 3,00,000
Rs 6,00,000
Rs 1,00,000
Working Capital
Rs 3,00,000
Casual
10
1000
10,000
Party
4
2750
11,000
Office
6
1500
9000
50000
50,000*12= 200,000
Weeding
1
20,000
20,000
36
0
(25,00,0
00)
1
6,00,00
0
2
6,90,00
0
3
7,93,50
0
4
9,12,52
5
5
10,49,4
04
Cash Flow
(25,00,000)
6,00,000
6,90,000
7,93,500
9,12,525
1,049,404
Net Present Value
Discount
Net Present
Factor
0.9090
0.8264
0.7513
0.6830
0.6209
Value
(25,00,000)
5,45,455
5,70,248
5,96,168
6,23,267
6,51,597
4,86,735
37
Cash Flow
Cumulative Cash
(25,00,000)
6,00,000
6,90,000
7,93,500
9,12,525
1,049,404
Flow
6,00,000
1,290,000
2,083,500
2,996,025
4,045,429
Formula
a+
3+
bc
d
2,500,000 2,083,500
9,12,525
3.46 years.
38
Cash
Discount
Present Value
Cumulative
Flow
Factor
Rs
Rs
Rs
(25,00,000
(25,00,000)
1
2
3
4
5
)
6,00,000
6,90,000
7,93,500
9,12,525
1,049,404
0.9090
0.8264
0.7513
0.6830
0.6209
5,45,455
5,70,248
5,96,168
6,23,267
6,51,597
5,45,455
1,115,703
1,711,871
2,335,138
2,986,735
Formula
a+
4+
bc
d
25,00,0002,335,138
6,51,597
4 + 0.25
4.25 years.
39
Profitability Index
PI =
PI
=
PI
1.2
ARR= (50,00,000+0/2)
ARR= 0.647
ARR= 64.7%
Internal Rate of Return:
Net Present Value @ 10%= 486,735
Now we Calculate NPV @ 30%
Years
0
1
2
3
4
5
Cash Flow
Net Present
(25,00,000)
6,00,000
6,90,000
7,93,500
9,12,525
1,049,404
Value
(25,00,000)
4,61,538
4,08,284
3,61,174
3,19,500
2,82,635
(6,66,869)
40
IRR =
IRR =
iH
NPVL
iL+
NPVLNPVH
30
Rs .486735
10 +
Rs .486735(Rs .666896)
IRR = 0.184
IRR = 18.43%
Modified Internal Rate of Return
Years
1
2
3
4
5
Cash Flow
6,00,000
6,90,000
7,93,500
9,12,525
1,049,404
Future Value
8,78,460
9,18,390
9,60,135
1,003,778
1049404
4,810,167
According to 10%:
PV:
Pv5
4810167
5
(1+ 0.1)
= 2986735
41
4810167
(1+0.15)5
= 2391503
IRR =
IRR =
iH
NPVL
iL+
NPVLNPVH
15
Rs .486735
10 +
Rs .486735(Rs .108497)
IRR = 14.08%
42
43
Marketing
Clothing stores may incur risks through their marketing strategies.
The business must target the appropriate audience and offer
items that correspond with this demographic. Additionally, the
brand must adapt to changing economic conditions. In times of
recession, for example, companies that purvey expensive items
should amend their line to include less costly garments. A clothing
business should enter the market with a clearly defined niche, as
well. Petite and plus sizes, maternity wear, athletic gear, "tween"
apparel and travel gear are examples of such niches. Mary
Gehlhar describes in her book, The Fashion Designer
Survival Guide, how Michael Kors explained to the press
that one of his clothing lines was dubbed carpool
couture: This collection was aimed at mothers who spend
ample time in the car.
Business Landscape
The nature of the clothing industry as a whole poses significant
risks to business owners. Cutthroat competition is a large risk:
Charlene Davis, author of the book, Starting Your Own Clothing
Store and More, explains that profit, when it finally comes after
years of being in the business, is pennies on the dollar. Davis
asserts that you must be willing to work late hours on weekends
and perform a host of side tasks, such as unloading merchandise
and designing window displays.
Real Options
With the passage of time now technology come in to the market
which reduces cost and also save time. So we will sale the old
machines and adopt the new technology which fulfills the
requirement of modern era.
44
Business No 01
Rs. 4,097,887
2.08 Years
2.46 Years
1.8
96%
43.24%
25.9%
Business No 02
Rs. 486,735
3.46 Years
4.25 Years
1.2
64.7%
18.43%
14.08%