View
215
Download
0
Category
Preview:
Citation preview
7/29/2019 Long Term Paper o
1/30
Group MembersHadia TasawarHumma Safdar
M. Usman AnwarQasim Gondal
7/29/2019 Long Term Paper o
2/30
7/29/2019 Long Term Paper o
3/30
To switch to our network, the customers will have to pay afee of 2500E
They will get 190 minutes free for the 1st month after
switching to our network
After 190 free minutes, the customers will be charged8E/minute.
The customers will have to use at least 4 minutes permonth
They will be charged 30 E every month apart from the perminute charges
7/29/2019 Long Term Paper o
4/30
Our costs for one customer1. Sales cost - 2000E
2. Per month cost- 50E3. Per minute cost- 2E
So for 190 minutes, the total cost is2000+50+(190 x 2) = 2430 E
7/29/2019 Long Term Paper o
5/30
For the first month when we will give 190 freeminutes our profit will be:
Cost price = 2430 E Selling price= 2500 E
Profit 2500- 2430 = 70E per every newcustomer in the first month
7/29/2019 Long Term Paper o
6/30
Cost price for 4 minutes1. Per month cost - 50 E2. Per minute cost - (2E x 4min)
3. Total cost price = 58E
Selling price for 4 minutes1. Per month fixed price- 30E2. Per minute cost - (8E x 4min)3. Total selling price= 62E
4. Profit 62-58= 4E
7/29/2019 Long Term Paper o
7/30
No. of min at leastused
Fixed cost permonth
Per minute cost Total cost price(CP)
5 50 2 60
4 50 2 58
3 50 2 56
No. of min atleast used
Fixed pricethat customer
will pay
Per minutecost
Total sellingprice (SP)
ProfitSP- CP
5 30 8 70 10
4 30 8 62 4
3 30 8 54 -2
7/29/2019 Long Term Paper o
8/30
7/29/2019 Long Term Paper o
9/30
Our target market is a mass market whichinclude big and small businesses as well as thelocal people
According to the consultants report on OLD, wewill also target the 50,000 (20%) of OLDscustomers that account for 80% (960 minutes)ofthe sales
So each customer out of the 50,000 use 960minutes So our main focus will be on these bigcompanies and bring them to our network
7/29/2019 Long Term Paper o
10/30
Enough of old! Try NEW with improvedtechnology and low rates!
7/29/2019 Long Term Paper o
11/30
No of minutes= (no. of large customers x 240min)+(no. ofrest of customers x 15min) -( the no. of new customers x190 free minutes)
(The number of minutes in the chart do not include thefree minutes)
[960 minutes yearly for large companies so this means960/12= 80 min on average per month. So for onequarter 80min x 3 months= 240minutes]
[60 minutes yearly for other customers so this means60/12= 5 minutes on average used by other customersper month]
For 1 quarter 5 x 3 = 15 minutes
7/29/2019 Long Term Paper o
12/30
1. Revenue = (no. of minutes x price i.e. 8E) + (2500 x newcustomers)+(30E x no of customers)
2500E is the fee that every customer will pay to switch toour network
Operating cost=(no. of minutes x 2)+ (50 x 3x customers) +(380 x no of customers)
190min x 2E = 380 E is the variable cost of 190 FREEminutes that we give to each customer
Sales cost= (2000 x no of customers approached)
G&A= (10% of Revenues)
Net profit= Revenues- Total cost
7/29/2019 Long Term Paper o
13/30
We have also assumed that the large customers use960 minutes and the rest use 60 minutes yearlyaccording to the 80/20 ratio
These values are calculated with the help of data in theOLD annual report
We have also assumed that 6% of our sales costs are nottransformed into our customers. For example we
approached 954 people in Q1 in year 1 but could getonly 900 customers.
So sales costs are for 954 customers in Q1 year 1whereas other calculations are for the 900 customerswe got in that quarter
7/29/2019 Long Term Paper o
14/30
Year 1
Q1 Q2 Q3 Q4
New customers 900 2300 2500 3000
Total customers 900 3200 5700 8700
%large customers 25 45 60 70
Minutes 64,125 372,000 855,000 1,500,750
Revenues 2,790,000 8,795,000 13,165,000 19,631,000
Operating cost 605,250 1,963,000 3,035,000 4,591,500
Sales cost 1,908,000 4,876,000 5,300,000 6,360,000
G & A 270,900 879,500 1,316,500 1,963,100
Total cost 2,784,150 7,718,500 9,651,500 12,914,600
Net profit 5850 1,076,500 3,513,500 6,716,400
7/29/2019 Long Term Paper o
15/30
Year 2
Q1 Q2 Q3 Q4
New customers 3000 2900 2700 3000
Total customers 11,700 14,600 17,300 20,300
%large customers 60 65 68 68
Minutes 1,755,000 2,354,250 2,906,400 3,319,456
Revenues 21,630,000 26,171,000 30,082,200 34,145,648
Operating costs 5,040,000 6,227,500 6,298,800 7,178,912
Sales costs 6,360,000 6,148,000 5,724,000 6,360,000
G&A 2,163,000 2,617,100 3,008,220 3,414,565
Total cost 13,563,000 14,992,600 15,031,020 16,953,477
Net Profit 8,067,000 11,178,400 15,051,180 17,192,171
7/29/2019 Long Term Paper o
16/30
NEW can lower its prices from 8E/min to6E/min if MAD allows new entrants to enterthe business
This will ensure that the NEWs currentcustomers dont leave the network
NEW will still be able to generate
considerable profits as seen in the next slide For year 3 the selling price has been kept to
6E/min
7/29/2019 Long Term Paper o
17/30
Year 3
Q1 Q2 Q3 Q4
New customers 3000 3000 2900 3000
Total customers 23,300 26,300 29,200 32,200
%large customers 70 68 71 70
Minutes 4,019,250 4,418,402 5,102,700 5,554,500
Revenues 31,765,500 34,100,412 38,206,200 40,917,000
Operating costs 9,628,500 10,426,804 11,742,400 12,699,000
Sales costs 6,360,000 6,360,000 6,148,000 6,360,000
G&A 3,176,550 3,410,041 3,820,620 4,091,700
Total costs 19,165,050 20,196,845 20,711,020 23,150,700
Net profit 12,600,450 13,903,567 17,495,180 17,766,300
7/29/2019 Long Term Paper o
18/30
7/29/2019 Long Term Paper o
19/30
Our estimated revenue from the first year will be44,381,000 E
Our costs are very less as compared to our revenue
because we have kept the general and
administrative expenses to a minimum and havent
let them exceed 10% of the revenue
The total costs from the first year are estimated tobe 33,068,750 E
So thus our net profit will be 11,312,250 E
7/29/2019 Long Term Paper o
20/30
Sufficient profits can be generated as shown inthe financial forecasts if we focus more on thelarge customers.
These obviously link back to our pricing policy ofcharging 8E/ minute. As the sales departmenthad predicted that 20%discount from the OLDprice will lead to maximum sales
Our net profit from the 1st year of operations willbe 11,312,250 E
7/29/2019 Long Term Paper o
21/30
7/29/2019 Long Term Paper o
22/30
The main competitor of NEW for the 1st yearwill only be OLD because MAD will not grant
any additional licenses in the 1st
year
OLDs prices are high i.e. 10 E/min ascompared to NEWs low price of 8E/min aswell as 190 free minutes that NEW offers forthe first month
7/29/2019 Long Term Paper o
23/30
OLD may change its marketing strategywhen NEW comes in the market
OLD will probably now market its wireless onthe basis of trust factor that has beenestablished between the company and the
customers
It will also make strategies to convince peoplenot to trust the NEW network
7/29/2019 Long Term Paper o
24/30
If MAD gives license to new entrants, NEWwill not be affected as such because NEW can
easily lower its prices to compete with thenew entrants
New entrants will not be able to give such lowprices because the cost of building a networkand taking customers from NEW will be veryhard
7/29/2019 Long Term Paper o
25/30
When NEW will break OLDs monopoly tworeactions are expected
1. OLD will introduce new packages tocompete with NEW2. OLD will lower its prices
7/29/2019 Long Term Paper o
26/30
If OLD decrease prices of their products andservices on the contemporary old technology
which is not able to give reliable servicesto customers So no ground left for OLD to call back their
customer because NEW offer very effectiveservices to customer with new packages
So customers prefer NEW products instead ofOLD.
7/29/2019 Long Term Paper o
27/30
7/29/2019 Long Term Paper o
28/30
If MAD license new entrants they have tocharge less than the pricing strategy of NEW
which will be a difficult task for them becausethe networking will cost them more as itcosts NEW and OLD
7/29/2019 Long Term Paper o
29/30
NEW will ask for deregulation for all wirelesscompanies
In this way the competition will increase andthen to put new entrants out of businessNEW can collaborate with OLD and togetherthey can charge a price that is even less thanbreak even and they can put other newentrants out of business and can earn profits.
7/29/2019 Long Term Paper o
30/30
Recommended