Documente Academic
Documente Profesional
Documente Cultură
style
Tapan Mehta Amit Parmar Hardik Patoriya 4/17/12
Water do not heat uniformly. Takes 15-30 minutes to heat a water bucket (13 Liter, 16 Liter, 18 Liter, 20 Liter, 25 Liter).
4/17/12
Existing solution
Immersion rod
Electrode heater
4/17/12
Bajaj, Prestige
Chinese manufacturers
local manufacturers
range
Product Features
A collapsible heating rod with innovative design Uniform heating Quality Affordable Price
4/17/12
Product Attributes
Application:
Pros:
Cons: 4/17/12
User Review:
4/17/12
4/17/12
4/17/12
Consumer Profile
Hostel students
Studying away from their home. Reside in either hostels or on rent. Do not have or limited accessibility to gas connection, heater.
Pilgrims
4/17/12
Market Segment
Age group
9 million student 1
46 million 2
Source :
Population in million
4.5 million students * 200 Rs = 900 million Rs 22 million pilgrims * 350 Rs = 7700 million Rs
Assumption : Half of the student population uses Immersion rod 940:1000 (female: male) population ratio 4/17/12 0.48 * 46 million = 22 million
Total production capacity :1,00,000 units/year Total production of immersion rod :45000 units/year Target Market size : 5000 units in 1 year
2nd phase : 1500 units * 275 Rs = 412500 Rs/quarter 3rd phase : 2500 units * 275 Rs = 687500 Rs/quarter
4/17/12: BV Deemed university, IMED Journal of Management and Social Source Research 2010
Price
Students Pilgrims
Price range
4/17/12
Promotion
As complimentary gift with electrical goods like heat blowers, electric iron, etc
Yellow pages
4/17/12
Place
Direct Channel
4/17/12
Business System
4/17/12
Process line
4/17/12
Implementation Schedule
Phase
Phase 1
(4 months Nov-feb)
Region
Delhi
Target selling
1000 units*
Phase 2
(4 months March-June)
Phase 3
(4 months July-Oct)
4/17/12
Diffusion Strategy
Phase 1: Delhi
Phase 3: Gujarat
4/17/12
Phase 2: North Eastern Region Phase 1 : Nov-Feb Phase 2 : March-June Phase 3 : July-Oct
Opportunity
4/17/12
Risk
Risk of Duplication
Design Patent
4/17/12
Financial Scenario
SALES SP in Rs No of Unit Variety 1 Variety 2 200 3500 300 1500 450000 20 2.8 90 50 0.05 162.85 9803.988 6337.029 BEP Variety 1 Varity 2 Fixed Cost Building on rent Machinery(10% of 600000) Electricity Marketing Factory Setup Salary Transportation Patent Total 192000 60000 120000 116600 12005 735000 5000 1000 1241605
Total Sales in Rs 700000 Wire (1.2 meter) Packaging labour charges Heating element Bakellite COGS in 4/17/12 Rs 20 2.8 38.5 50 0.05 111.35
Income Statement Sales Less COGS Gross profit SGA Dep expense Interest enxpense Net income before tax Income tax Net income after tax 4/17/12
Year 0 1150000 634000 516000 988605 60000 210000 -742605 115000 -857605
Year 1 2300000 1268000 1032000 988605 60000 210000 -226605 230000 -456605
Year 2 2875000 1585000 1290000 988605 60000 210000 31395 287500 -256105
Reference
( http://forums.moneysavingexpert.com/showthread.php? ) Bharti vidhyapeeth Deemed university, IMED Journal of Management and Social Research 2010
4/17/12
Thank You!
4/17/12