Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Submitted To:
Prof. Faizan Khalid
Submitted By:
Hamid Sarfraz
Sidra Mahmood
Asim Rafiq Janjua
Confidentiality Agreement
The undersigned acknowledges that the information provided by Mr. Hamid
Sarfraz, Ms. Sidra Mahmood and Mr. Asim Rafiq Janjua, the management team of The
Movers, in this business plan is confidential; therefore, reader agrees not to disclose it
without the express written permission of all three members of the management team.
It is acknowledged that information to be furnished in this business plan is, in all
respects, confidential in nature, other than information which is in the public domain
through other means and that any disclosure or use of same by reader, may cause serious
harm or damage to all three members of the management team.
Upon execution, this document is to be immediately returned to _______________.
___________________
Signature
___________________
Name (typed or printed)
___________________
Date
This is a business plan. It does not imply an offering of securities.
Executive Summary
The world has turned into a global village. In such modern times, individuals and
families have diverse needs. In the modern society, families/individuals tend to move
from place to place, rather than settling at one place for the rest of their life, which is for
various reasons, whether business/occupational purposes or otherwise. When these
families/individuals move, they need to take their household belongings with them.
Thus, we are going to help them in moving and fulfill this need.
Whenever a family moves from one house to another, they have to hire strangers
to move their stuff, some of their stuff is either lost or broken during transit, we shall
offer moving their stuff for them with zero loss/breakage ratio. Thus, the idea is
transformed into a viable opportunity because it is fulfilling a need; it is attractive,
durable, timely and anchored into a service that is bringing value to our customers.
Our companys name is The Movers. Its a household and domestic goods
transport/relocation solution provider. The tagline is We Move With You!.
The management team comprises of 3 individuals who are highly committed,
passionate and competent, namely Mr. Asim Rafiq Janjua, Ms. Sidra Mahmood and Mr.
Hamid Sarfraz.
We identified a major market gap and a certain problem that people face when
they are shifting from one house to another. Mr. Asim Rafiq has been living in hostels
during his Bachelors and personally faced this problem. He aired his grievance that many
times he was left with belongings that had broken during transport.
Adding to this fact were the discussions that Mr. Hamid had with families and
friends who were moving within a city or from one city to another. During these
discussions, people pointed out that a major fear they had was that of breakage or loss of
their possessions. Ms. Sidra had similar experiences.
Our value proposition is based on providing customers with customized moving
solution with an assurance of quality and zero/breakage loss ratio. Thats how we will
differentiate and position ourselves. Each move will be planned and customized
according to the individual needs of our clients and our primary focus will be on creating
value for the money they spend as well as providing quality on a premium.
Our core values are Quality, Safe & Secure Service, Teamwork, Reliability and
Delivering Maximum Value to our Clients.
Our main focus will be on families/individuals moving or planning to move,
belonging to the middle class or above, who will be in need of our services. Initially,
our focus will be on Punjab, Pakistan. Yet, later at some point in the 1st 2 years, we
shall start offering our services to families/individuals moving between major cities and
we shall expand our network of services all across Pakistan within the 1st 3 years.
We will be positioning ourselves as a customized and professional service to the
household movers while ensuring that there is no breakage or loss. Another major focus
of our company will be on being socially and ethically responsible.
In this report, we have outlined a detail business plan for our partnership firm
after conducting a careful market analysis to ensure that we are well informed before
entering this industry. The report will identify the strategic options available in the
Packers and Movers/Logistics industry and determine which options are most appropriate
for The Movers to ensure its success in the next five years.
Industry Analysis
Packing and Moving industry is a sub category of courier, parcel and express
goods transport industry, which is not regulated, and offers not much direct secondary
data for Pakistan. The courier, express, and parcel industry (CEP) in Pakistan,
Bangladesh, and Sri Lanka had a stellar performance in the past two years, posting
impressive growth and experiencing a complete recovery from the slowdown caused by
the global financial crisis.
Revenues rose 13 percent per year and volumes increased 3 percent per year
between 2007 and 2011. Now the market is becoming increasingly competitive, with
local CEP players competing with multinational companies for market share. The
industry is also undergoing structural changes as parcel customers consolidate shipments
to cut expenses, and document shipments stabilize following a sharp decline in the past
few years. (ATKearney, 2011)
PESTEL Analysis
PESTEL stands for political, economic, social, technological, environmental, and
legal. These six elements scrutinize the general environment of a firm and its industry for
key trends and events.
As mentioned above, this industry is not yet regulated, yet efforts are being made in
the political circles to regulate it and protect the rights of consumers. So, political
environment will have a paramount effect on our industry and business.
It is believed that the economy has its impact on all industries, that being said,
The Movers will also be affected by the economy. To elaborate, The Movers will be
affected by fluctuations in interest rate, net disposable income of the households, changes
in petrol prices and inflation rate. For instance, an increase in interest rate will increase
the cost of borrowing for The Movers and thus resulting in a potential decrease in the
investments.
When the net disposable income increases customers of The Movers will be
more optimistic towards purchasing our services. Increase in inflation rate will increase
the prices of our services. This will make it more expensive for the consumers to buy and
thus some customers may opt to postpone or withdraw completely from making the
purchase. To cope up with this problem, we shall have to offer promotions and position
our brand as a quality packaging solution.
Socio-cultural forces influence the values, beliefs, and lifestyle of a society.
Nowadays, there is a trend towards a higher percentage of women in the workforce. A
higher percentage of women in the workforce have increased the talent pool from which
The Movers can select its employees. This increasing trend of women employment has
also increased the need of different services and solution providers, The Movers is
benefiting from this societal trend since people wont have much time to do the packing
themselves and would prefer delegating this task to a third party.
Developments in technology lead to new products and services and improve how
they are produced and delivered to the end user (Dess & Lumpkin, 2003, p. 49).
Developments in technology have led to new products such as packing pellets, foam,
masking tape, air bubble sheets: bubble wrap, water proof sheets, moving boxes;
wardrobe boxes, file & document box, heavy duty platform truck 150kg, packing papers:
corrugated cardboard roll, pulley, wooden pallets & caret.
Changes in the climate will have little impact on the moving business. The
growing desire to protect the environment is having an impact on many industries such as
the travel and transportation industries. The general move towards more environmentally
friendly products and processes is affecting demand patterns and creating business
opportunities. Yet, we will use only reusable and environmentally friendly packaging
solutions and will remain ethically responsible.
Company Description
The world has turned into a global village. In such modern times, individuals and
families have diverse needs. In the modern society, families/individuals tend to move
from place to place, rather than settling at one place for the rest of their life, which is for
various reasons, whether business/occupational purposes or otherwise. When these
families/individuals move, they need to take their household belongings with them.
Thus, we are going to help them in moving and fulfill this need.
Whenever a family moves from one house to another, they have to hire strangers
to move their stuff, some of their stuff is either lost or broken during transit, we shall
offer moving their stuff for them with zero loss/breakage ratio. Thus, the idea is
transformed into a viable opportunity because it is fulfilling a need; it is attractive,
durable, timely and anchored into a service that is bringing value to our customers.
Our companys name is The Movers. Its a household and domestic goods
transport/relocation solution provider. The tagline is We Move With You!.
Our initial investment will be Rs. 1,000,000 by each of the 3 members of the
management team, making the total startup capital to be Rs. 3 Million. Ours will be a
partnership firm and the profit will be divided in 4 equal parts and each of the 3 members
of the managerial team will get 25% of the profit and remaining 25% will be reinvested
in the business.
Organogram
CEO
Asim
Ra+iq
Janjua
Sidra
Mahmood
(CFO
&
Relationship
Manager)
Hamid
Sarfraz
(COO)
Labor
Accountant
Truckers
Vision
Our vision is to become the market leader in domestic/household goods transport
industry.
Mission Statement
Our mission is to provide top of the class relocation solutions for our esteemed
customers in Pakistan while meeting industry standards and ensuring a zero breakage/loss
ratio, while being environmentally, ethically and socially responsible and providing great
value to our customers. To achieve this, we will meet customer expectation by using the
reliable and tested technologies available, reasonable rates, company-individual
transparency and trust, customizable packages, fascinating customer service and support
system and timely deliverance of goods. At the same time, we will strive to seek financial
stability and sustainable growth, a respectable place in the industry and business
community and the well-being and personal development of our employees/workers.
Core Values
Quality
The Movers will be hiring quality, experienced and packers and will train them
according to the standards we have set. Guidance will be taken from the mission
statement. These movers will eventually have the capability to provide excellent services
with the use of modern packaging solutions while ensuring zero breakage/loss ratio.
Safe and secure service
Our top priority will be the safety and security of the household items and office
equipment of our estimable clients.
Team work
Building effective teams of human capital within the company is fundamental for
providing timely and trustworthy relocation services.
Reliability
Timely and consistent packing, moving and relocation service with zero
breakage/loss ratio is critical for achieving the trust of our clients.
Value pricing (Value for money/reliability)
The Movers will be outsourcing most of its tasks. We will hire packers and movers by
building strong relationships and maintainable contracts with a few vendors and drivers.
This will reduce our cost, which will eventually benefit our customers.
Rest of it will be designed in house. We will utilize quality equipment, modern
packaging solutions and moving methods that best meet the interests of our clients. Once
the required services are identified and discussed with the clients, a mutually agreed price
will be charged from the customer while ensuring value maximization.
Our customers are willing to pay a premium for better services, so our main focus
will be on reliability, quality and quality assurance, we will not market ourselves as a cost
leadership brand.
Strategic Objectives
Long-term objectives
Short-term objectives
SWOT Analysis
This is a summary of the business's most important strengths, weaknesses,
opportunities and threats of The Movers.
STRENGTHS
WEAKNESSES
Excellent
quality
product
New
Player
(Our distinguishing factor which will
(Credibility problem may affect
result in a better reputation)
initial sales)
Good
management
skills.
Lack
of
trained
staff
(Better operations of business)
(The company is outsourcing
packers and movers, it will need
Excellent ability to extract
information. (We have developed
to develop crash courses & and
proper forms and website to
training programs to ensure that
ensure that we have complete
the
outsourced
operations
information
regarding
our
provide a consistent level of
clients).
quality. Otherwise, they will have
to sacrifice profits)
First mover advantage, given that
we are introducing a new
Lack of experienced packers and
category
in
this
industry.
movers
(Nobody is assuring a zero
breakage/loss ratio.)
Highly committed, passionate and
motivated management team.
OPPORTUNITIES
THREATS
Related service offerings like
Increasing
supplier
prices.
using the same packaging
(Resulting in higher costs and
solutions to get into the air
reduced profitability).
luggage
transport
business
Rise in oil prices.
(A potentially huge market for
Threat of new entrants.
the moving business to expand
Threat of traditional packers and
into).
movers (We will have to pay a lot
Growing
market
segments.
of attention to our positioning
(The movers can introduce new
strategy).
services/products to target these
segments)
Forward
and
backward
integration (Later we can design
boxes and packaging solutions
ourselves and rather than
outsourcing, we can hire our own
labor and train them, be our own
suppliers).
Entering into corporate/office
moving business.
Market Analysis
Target Market
Our main focus will be on families/individuals moving or planning to move,
belonging to the middle class or above, who will be in need of our services. Initially,
our focus will be on Punjab, Pakistan. Yet, later at some point in the 1st 2 years, we
shall start offering our services to families/individuals moving between major cities and
we shall expand our network of services all across Pakistan within the 1st 3 years.
Geographical Segmentation:
- Initially Lahore
- Within the 1st year, we will start serving
customers moving among major cities
across Pakistan
- Within the initial 3 years, we will expand
our operations and serve whole Punjab
- In 10 years, we shall serve all of Pakistan
Demographic Segmentation:
- Families, especially female members of the
family because they are normally vocal
when it comes to safety concern of
household possessions.
- Ages between 25 & 65
- Middle Class, Upper Middle Class &
Upper Class
- Households living in Posh areas of Lahore,
mainly families with monthly disposable
income of more than Rs. 100,000
Psychographic Segmentation:
- Their basic and social needs are fulfilled in
the Maslows Hierarchy of needs
- Safety and security of their possessions is a
major concern for them
- They prefer quality products and are
willing to pay a premium for it
- They prefer to outsource most of their
household chores, thats evident from the
popularity of free home delivery services
and housemaids
- Their possessions are valuable and some of
their possessions are highly fragile, e.g.
Decoration pieces, Artworks and antiquities
and they are very sensitive with regards to
these belongings
Marketing Plan
Value proposition
Our value proposition is based on providing customers with customized moving
solution with an assurance of quality and zero/breakage loss ratio. Thats how we will
differentiate and position ourselves. Each move will be planned and customized
according to the individual needs of our clients and our primary focus will be on creating
value for the money they spend as well as providing quality on a premium.
Marketing Strategy
The target market strategy of the company is concentrated targeting strategy in the
beginning year. Later, we shall resort to mass marketing when we start our expansion to
other cities and all of Punjab. Through this strategy, we have selected a niche market
(household market in Posh areas of Lahore, mainly families with monthly income of
more than Rs. 100,000) to target the companys marketing efforts.
Since we will be focusing on a single segment in the beginning, it will allow us to
concentrate on understanding the needs, intentions, satisfaction of this particular segment
and develop and maintain the a highly specialized marketing mix. In future we will
however, change the marketing strategy as we explore into new possibilities of entering
other markets.
Positioning Statement
Providing personalized, expert and quality packaging and moving solutions for
our premium clients with the promise of Zero Breakage/Loss Ratio
The competitive advantage of this positioning statement is that The Movers will
be providing a customized and professional service to the household movers while
ensuring that there is no breakage or loss. Further this statement will communicate the
companys commitment to providing high quality services and providing comprehensive
solutions for the difficulties that people face when moving.
Another major focus of our company will be on being socially and ethically
responsible. Even if we print flyers, those will be on recycled paper. We shall use
environment friendly packaging for moving our clients assets. And this corporate image
of being socially and environmentally responsible will be communicated constantly to
our clients to gain a favorable and differentiated perception in their minds.
This will not only help us in being our clients first choice when moving, yet this
will also favor us financially in the future in the form of tax exemptions.
Our positioning strategy will revolve around three core ideas:
- Quality.
- Zero Breakage/Loss Ratio.
- Environmentally responsible packaging solutions.
Pricing Strategy
The pricing strategy that the company will be using to set the price is flexible
pricing strategy, whereby different customers will be charged different prices for the
services provided. This will allow the company to provide customized services and set a
price depending on the individuals packaging needs, level of quality they demand and
moving requirements of the clients.
We will be determining the prices based on quality and value of services we
provide in packing and moving of our clients goods at trustable manner. Our first
priority is to offer the best quality at premium prices and we shall prefer to provide
services after understand our clients attributes and behaviors regarding packing and
moving in congested area of Pakistan.
No.
of Timescale/Rounds Normal
Labor
Price per
Order
(PKR)
Full
Service 3 packers Up to 5 hours
Packing
Fragile Packing 3 packers Up to 3 hours
Do it yourself
Loading
3 packers Up to 2 hours
Transportation
1 driver
Up to 2 rounds
Unloading
3 packers Up to 2 hours
Unpacking
3 packers Up to 4 hours
Total
Table: Pricing criteria for The Movers
Extra Price
per
Hour/Round
(PKR)
3,500
500
5,000
1,500
3,000
2,000
3,000
7,500
24,000
1,000
1,000
1,500
2,000
7,500
Type of Services = The type of services has been defined in terms of the number
of labors required, the time scale or rounds required for each service, the price of
in
Number of Labors= amount of labors required for providing each service
Timescale/Rounds= number of time spent in providing each service and the
number of rounds required for transportation.
Estimated Extra Hours= this has been determined by considering that in some
situations we might have to spend extra time giving services.
Normal price per Order (PKR) = the normal price that will be charged for each
service. It is determined by hourly rate.
Extra Price per Hour= the additional charges that we will be charging for every
extra hour that we spend on a service.
Promotion Strategy
The Movers will be using pull strategy since the company intends to convey the
marketing messages directly to the targeted end-user customers. The aim is to generate
increased levels of awareness, encourage involvement and provoke motivation within the
targeted market. The company will be able to stimulate action by the consumers through
such motivation.
Promotional Objectives
Develop a corporate brochure and flyers.
Opening sales promotion
Develop personalized business cards.
Create Basic Website as a tool to
promote services
Advertise in local publications (local
magazines that are read by upper middle
and elite class families)
Advertising through social media.
Duration
June 2015
November 2015
June 2015
Already created.
January 2016
A month before we start our operations and
this activity will continue along with the
above mentioned activities.
Communication Mix
The communication mix of The Movers comprises of 2 tools that is advertising and
sales promotion.
1. Marketing through Social Media
During the introduction stage of the life cycle of the product, social media will be
used to communicate the nature of the product and the benefit associated by the product.
The emphasis will be to provide enough information to allow potential buyers to see how
The Movers services might relate to them.
It will encourage customers to stimulate enough interest to encourage them for
carrying out further investigation and use the companys moving services. This will start
a month before our operations are initiated to create a buzz in our target market.
2. Advertising
In advertising, the company will be using brochures and flyers that will be distributed
door-to-door. This will help the company in providing product knowledge and creating a
brand image among the target group of customers. This will be done 15 days before the
business operations start. We shall also place our brochures with well-reputed Real Estate
agents and businesses like Chohan Estate Center and Estate Circle.
2. Sales Promotion
The Movers will provide an opening sales promotion whereby we will be offering
special discounts packages for the first 10 customers. Through this package we will be
offering 10%- 20% discount.
Operations Plan
Earlier Operations
We are not going to rent an office space. All of our business will be conducted
through telephone and our website. A transportation contract will be signed with an
independent 3rd party (local transporter initially and once we expand our operations to
other major cities and start offering Corporate Moves, we shall renegotiate the terms and
conditions with the outsourced party).
Although we wont be renting out an office, still, for meeting with our clients, and
for daily meeting of our management team (5 days a week), we shall be utilizing the
basement of Mr. Hamid Sarfrazs home, 376-N(Ext.), Phase 1, DHA, Lahore. If a client
wishes to discuss the details of their moving plan, he/she will be more than welcome to
visit.
We shall order 6 complete home packaging solutions from theboxcompany.com.
This will be done 1 month before we start our business. They dont ship their product
directly to Pakistan so we shall request them to ship it to Dubai (Freight in, Buyer will
bear the shipping cost) where as theboxcompany.com will bear the risk, in case of any
loss to the boxes or other equipment, theboxcompany.com will be liable and compensate
for the damages.
Once the equipment will reach Dubai, our CEO or COO will visit and will be
responsible for performing a quality check. Once the equipment has been accounted for,
it will then be shipped from Dubai to Karachi Port. After custom clearance, this
equipment will be transported to Lahore. This equipment is reusable and when not being
used can be folded and stored in a small room, thus it will be stored in any one of the
Management Teams houses.
provided with the compensation for labor on daily wage basis and will be given Rs.1000
per day (8 hours of work) for loading as well as unloading.
Normal daily wage for labor is Rs.400 per day (8 to 9 hours of work), we are
paying the additional cost to keep the labor motivated and to ensure that the labor works
on the quality standards that we have established and safeguards zero breakage/loss ratio.
Once labor and transportation availability is established, we shall confirm the
order and let our client know of the moving schedule.
For a 10 Marla home, the labor will be deployed and on the 1st Day, they will be
performing the Packing activity as well as the Loading, Transportation and Unloading
activity if the household move is within Lahore. If the client is moving from Lahore to
another city, Packing and Loading Activity will be performed on Day one.
On the 2nd day, if the move is within the same city, i.e. initially in Lahore, the
Unpacking Activity will be performed. If the move is from one city to another, the 2nd
Day will be reserved for Transportation. And the Unpacking Activity will be performed
on the 3rd Day. The process may vary in duration if the distance is substantially long. e.g.
Transportation between Lahore and Karachi.
For houses occupying more area, in multiples of 10 Marla, the time/days
consumed will be a multiple of the area as well.
e.g.
10 Marla House Within Lahore 2 Days Process.
1 Kanal House With in Lahore 2 Days Process.
10 Marla House From Lahore to Islamabad 3 Days Process.
1 Kanal House From Lahore to Islamabad 3 Days Process.
For one Kanal houses, we shall be needing 2 trucks. Additional trucks for houses
with area above one Kanal will be deployed as needed. Additional labor will be
employed as needed.
Since we are charging prices based on per labor hour, we shall be earning
substantial fees no matter how long the process takes. Still, to ensure customer
satisfaction, we shall try to keep the Pack & Move Time as minimum as possible.
Once the unloading is done, we shall be rearranging the clients belongings as
needed. Last but not the least, we shall be taking customer feedback about our service.
In this way, a single move will be completed.
Steps involved in each process:
Order Placement: Customer will visit our website and place an order through our
application form.
Packing: The labor will pack the clients belongings with utmost care.
Details are as follows:
- Crockery will be wrapped individually in cushioning paper and placed into
special corollary cartons, which will then be braded with fragile stickers.
- Furniture will be wrapped in polythene to prevent moisture entry, and will be
covered with corrugated sheets and heat resistant shapes to permit easy
positioning into container. Mattresses will also be placed in the trucks to ensure
additional protection.
- TV, computer, washing machine, fridge, almirah, music system, glass items and
other items will be wooden crated for full protection.
- Books will be placed in small, strong cartons, which are lined with polythene to
keep inside part to be dry at all the time.
48" Wardrobe
This is used to pack up closets. The clothes are put in and hanged on the rack for
moving.
China Barrel
Used for packing dishes, china, stemware, household breakables. Provides more
strength & protection than any other box. Before packing each item in this box, the
item will be wrapped in unprinted packing paper.
Service Blueprint
CLIENTS
THE
MOVERS
WEBSITE
ORDER
PLACEMENT
&
CONFIRMATION
QUALITY
ASSURANCE
OF
GOODS
(OPTIONAL)
PACKING
SERVICE
PERFORMANCE
LOADING
UNLOADING
RE-
ARRANGEMENT
FULFILLMENT
OF
SERVICE
Packing Services
Loading Services
Transportation Services
Unloading Services
Unpacking Services
Rearranging Services
Moving Insurance
Financial Projections
Assumption Sheet
We
are
assuming
that
we
will
get,
on
average
10
customers
each
month
in
year
1,
willing
and
able
to
avail
our
services
in
the
1st
year.
We
are
assuming
that
we
are
achieving
our
strategic
goal
of
achieving
sales
growth
of
10%
per
year.
*One
time
Expense/year
and
+One
time
Expense
in
business
lifecycle.
Expenses
All costs / year
Name
QTY
Amount in PKR
Plates, Glasses, Mugs,
2 tea set
7,000
spoons, folks and knives
+ misc. (tissues, napkins
other crockery)
Internet
2 MB
1,200*12 = 14,400
Wrapping Tape
200 per use
200*10 = 2,000*12 = 24,000
Boxes from the Box
10 sets * $200 +
$3000*100 = Rs.300,000
company
Shipment of $100
(per year)
Telephone (Postpaid)
1 SIM for office use
1,200*12 = 14,400
A4 size Paper Rim
1 rim
550*12 = 6,600
Printer
1
7,500
Domain & Hosting
Per year / 12 months
2200
Utilities
Per month*12
100,000*12 = 1,200,000
Cushioning Foam, Size
10 foam
1,000*10 = 10,000
2
Contract Fee
1 year contract
4,000
Lawyer Fee
15,000
Marketing Expense
Events and Sales
300,000
(Public Relation &
promotion
Promotion)
Flyers
1,000
2,000
Brochures
1,000
5,000
Visiting Cards
1,000*3 people
1,000*3*1.5 = 4,500
Rent per vehicle (in
125*10 orders*25
31,250*12 = 375,000
Kilometers)
Labor cost (Packing,
1,000*3*10 orders
Unpacking, Loading,
30,000*12 = 360,000
Unloading) per person
If income is between
Taxes
400,000 to 750,000 (Tax
rate on partnership is
10%)
Patent / Trademark
One time expense
4,000
Partnership firm
One time expense
6,000
Registration
Total
2,661,600 (1st year expense)
Sales Revenue
Rs.30,000 (2015), Rs.35,000 (2016),
Rs.40,000 (2017)
1st Year Sale
Rs.300,000*12 = Rs.3,600,000
Rs.385,000*12 = Rs.4,620,000
Rs.480,000*12 = Rs.5,760,000
QUANTITY
Projected Revenue
Revenues 2016
ITEM
10*12 = 120
Projected Revenue
Revenues 2017
ITEM
11*12 = 132
QUANTITY
QUANTITY
QUANTITY
PRICE
(PRS.)
30,000
TOTAL (PRs.)
PRICE
(PRS.)
35,000
TOTAL (PRs.)
3,600,000
4,620,000
PRICE
TOTAL (PRs.)
(PRS.)
Projected Revenue
12*12 = 144
40,000
5,760,000
*Revenues will increase based on increasing inflation and sales growth.
10*12 = 120
11*12 = 132
QUANTITY
QUANTITY
COST
(PRS.)
22,180
TOTAL (PRs.)
COST
(PRS.)
22,180
TOTAL (PRs.)
2,661,600
2,967,760
PRICE
TOTAL (PRs.)
(PRS.)
Expenses & Cost of Goods Sold 12*12 = 144
22,180
3,193,920
We are assuming that the costs will increase by 10% since we have already
accounted for the risk in per unit costing. Per Unit = Total Cost/No of Clients
served.
INCOME STATEMENT
Sales Revenue
Cost of Goods Sold
Gross Profit
Utilities Expense
Salaries & Wages
Telephone & Postpaid
Contract Expense
Lawyer Expense
Marketing Expense
Transportation Rent Expense
Patent
Partnership Firm Registration
Flyers
Brochures
Visiting Cards
Operating Profit
Income Tax
Net Profit
2015
3,600,000
(1,080,000)
2016
4,620,000
(1,188,000)
2017
5,760,000
(1,296,000)
(1,200,000)
(360,000)
(14,400)
(4,000)
(15,000)
(300,000)
(375,000)
(4,000)
(6,000)
(2,000)
(5,000)
(4,500)
230,100
0
230,100
(1,320,000)
(396,000)
(15,840)
(4,400)
(16,500)
(330,000)
(412,500)
(1,452,000)
(435,600)
(17,424)
(4,840)
(18,150)
(363,000)
(453,750)
(2,200)
(5,500)
(4,950)
924,110
61,116.5
862,993.5
(2,420)
(6,050)
(5,445)
1,705,321
188,564.2
1,516,756.8
BALANCE SHEET
(In PKR.)
2015
2016
2017
Assets
Cash & Cash Equivalents
2,673,300
2,680,093
2,532,089
Plates, Glasses, Mugs, spoons, folks
7,000
10,000
15,000
and knives + misc. (tissues, napkins
other crockery)
Inventory
300,000
500,000
800,000
Printer
7,500
8,500
9,500
Domain & Hosting
2,200
2,400
2,600
Cushioning Foam
10,000
15,000
20,000
Total Assets
3,000,000
3,215,993
3,379,189
Liabilities & Owners Equity
Retained Earnings
0
215,993
379,189
Owners Equity
3,000,000
3,000,000
3,000,000
Total Liabilities & Owners Equity
3,000,000
3,215,993
3,379,189
* We are assuming that the equipment will fully depreciate in one year.
*All business activities are on cash.
*Assets and one-time expenses are highlighted in the expense and assumptions sheet.
* CGS includes Internet, Wrapping Tape, Boxes, A4 Papers, Rent per Vehicle and Labor
Cost. Per unit CGS is almost Rs.9,000 Total CGS / No of clients served.
Critical Risks
Management Risk
Once the business gains traction, there is a chance that someone from our
management team or employees might go on and start a similar business on their own,
this could lead to one of our very own, becoming our competitor.
To avoid this risk, we shall have proper nondisclosure agreements with each
individual under which nobody can share our service blueprint or any details about the
business with anyone for the next 15 years.
Secondly, apart from the tasks being performed by the management team, all
other jobs will be outsourced. This will also help in minimizing this risk because
outsourced employees will not have the chance to gain ample information regarding our
operations.
Marketing Risk
People may be skeptic of the service we are providing; consequently, they will
need a lot of convincing. Yet, we cant use traditional advertising because it will not be
able to communicate quality properly. At the same time, advertising is not a very credible
source of information.
To avoid this, we will be heavily relying on social media and will convince
bloggers to write about us. Moreover, we shall focus on building strong public relations
to ensure that our clients and stakeholders spread positive word of mouth about us.
Operational Risk
As we know very well, the law and order situation of our country is in shambles.
There is an increased risk of strikes and other similar problems. This is another reason
why we have outsourced most of our operations, by outsourcing; we have minimized our
internal risk.
Still, if a strike becomes inevitable and our clients possessions are stuck on road
during transportation, we shall be willing to offer them a reasonable discount for their
worries, yet normally, truckers and transporters in Pakistan usually have enough
connections to avoid getting stuck in small strikes. In future, we shall be offering
insurance to our clients.
Financial Risk
Given the recession and economic instability in Pakistan, there is a risk that we
might not be profitable and the costs might increase in the future. Still, we shall try to
increase our sales through promotion.
We shall initially be charging 35% markup over our costs and expenses. And each
products pricing will be adjusted for inflation.
Market Research
Questionnaire
We developed a detailed Questionnaire on Google Docs to conduct primary
market research for our business and got it filled from number of concerning individuals
from our target market and related stakeholders. Our findings helped us in narrowing
down our target market and also helped us in mitigating the loopholes in our business
plan. We have graphically represented our findings in the appendix.
Focus Group
We
conducted
a
focus
group
involving
4
individuals,
namely
Mr.
Ali
Riaz,
Mr.
Zakariya,
Mr.
Mujtaba
and
Mr.
Shakeel.
We
chose
these
individuals
because
they
were
from
different
localities
and
backgrounds,
and
this
aided
us
in
getting
a
diverse
idea
about
the
viability
of
our
business.
They
provided
us
with
positive
feedback
and
which
also
helped
us
in
choosing
the
proper
market
segment
and
we
also
got
a
fair
estimate
of
the
price
that
people
are
willing
to
pay
for
our
services.
When
asked
about
the
attractiveness
of
the
business,
3
out
of
4
individuals
gave
us
positive
feedbacks.
One
individual
in
the
focus
group,
Mr.
Shakeel,
was
a
little
bit
skeptic
about
the
safety
of
his
belongings
yet
when
we
told
him
the
whole
process
and
asked
him
whether
he
would
avail
such
a
service,
he
said
he
surely
would.
Industry Experts
We
contacted
Mr.
Zahid
Bhatti
of
Bhatti
Brothers
to
get
a
quote
on
the
price
of
the
mattress
that
we
have
planned
to
place
in
the
trucks
to
ensure
the
safe
transportation
when
moving
delicate
furniture.
He
gave
us
detailed
information
about
the
packaging
that
we
might
in
need
of
and
also
guided
us
about
cheap
alternatives
to
the
solution
that
we
had
been
considering
earlier.
We
also
got
in
touch
with
Mr.
Tariq
Mahmood
Rao,
who
is
the
Country
Manager
of
SHARAF
LOGISTICS
PAKISTAN.
It
was
difficult
to
approach
him
given
his
busy
schedule,
and
after
trying
multiple
times,
he
provided
us
with
some
valuable
information
regarding
the
industry
dynamics
and
the
opportunities
and
threats
we
need
to
look
out
for.
We
got
the
number
of
the
CEO of Green Packer and Movers, Mr. Wajid Ali
(+92-300-5277688) from the Internet and contacted him as a client and asked him about
the details of Packing and Moving Process. He provided us with ample detail about all
the domestic and corporate services that Green Movers are providing. He was not in town
so we were unable to get his card or meet him in person.
We contacted Ch. Sikandar Hafeez of Hafeez Goods Transport Company and
got relevant information with regards to how we shall run our operations in the future
when we will expand our operations to other major cities of Punjab.
We communicated with Ch. Abdul Ghafoor of New Chaudhary Goods Transport
Company and asked him about the prices of transporting domestic goods from Lahore to
Gujranwala and later we divided that price with the distance to get per kilometer price.
We also got in touch with Mr. Malik Ibrahim Awan of Al-Saad Goods Transport
Company to get an estimate of the Rawalpindi/Islamabad market.
References
Dess,
&
Lumpkin.
(2003).
Strategic
management,
creating
competitive
advantage.
Boston:
McGraw
Hill-Irwin.
The
Nation.
(2015,
May
15).
http://nation.com.pk/islamabad/15-May-2015/na-body-
examines-bill-to-regulate-courier-industry.
Retrieved
from
http://nation.com.pk/islamabad/15-May-2015/na-body-examines-bill-to-regulate-
courier-industry:
http://nation.com.pk/islamabad/15-May-2015/na-body-
examines-bill-to-regulate-courier-industry
Dawn.
(2013,
Apr
23).
http://www.dawn.com/news/793782/regulator-for-courier-
business-in-the-offing.
(D.
News,
Producer)
Retrieved
from
http://www.dawn.com/news/793782/regulator-for-courier-business-in-the-offing:
http://www.dawn.com/news/793782/regulator-for-courier-business-in-the-offing
ATKearney.
(2011).
https://www.atkearney.com/transportation/ideas-
insights/article/-/asset_publisher/LCcgOeS4t85g/content/courier-express-and-
parcel-market-at-a-crossroads/10192.
Retrieved
from
https://www.atkearney.com/transportation/ideas-insights/article/-
/asset_publisher/LCcgOeS4t85g/content/courier-express-and-parcel-market-at-a-
crossroads/10192:
https://www.atkearney.com/transportation/ideas-
insights/article/-/asset_publisher/LCcgOeS4t85g/content/courier-express-and-
parcel-market-at-a-crossroads/10192
Khan,
I.
f.
(2009,
Aug
4).
http://www.faisalkhan.com/2009/08/04/20090804the-
state-of-the-courier-shipping-companies-in-pakistan/.
Appendix