Submitted By:: Nilesh Makwana Vinayak Belwade Siddhessh Gadkar Guruprasad Haldankar Sadir Khan IV Semester
Submitted By:: Nilesh Makwana Vinayak Belwade Siddhessh Gadkar Guruprasad Haldankar Sadir Khan IV Semester
Submitted By:: Nilesh Makwana Vinayak Belwade Siddhessh Gadkar Guruprasad Haldankar Sadir Khan IV Semester
IV Semester
Submitted to:
Prof. Nitin Shinde.
19/03/2015
Group Members
Name
Roll No
Vinayak Belwade
M 4204
Siddhessh Gadkar
M 4211
Guruprasad Haldankar
M 4219
Nilesh Makwana
M 4230
Sadir Khan
M 4233
Objective
Activity
Predecessor
Time (Days)
Unique Name
90
Legal Responsibility
05
Location (Andheri)
a, b
45
Distributor
10
Inventories
10
Insurance
c, e
10
Advertisement
a, c
05
Social Media
a, c, g
05
Amount
Deposit
200,000
Renovation
200,000
Furniture
200,000
Inventories
500,000
License
100,000
Registrar
3,000
Consultant Charges
10,000
Premium
50,000
Outsource
60,000
Website
6,000
Total Expenses
13,29,000
Amount
Nileshs Capital
10,00,000
800,000
Total Capital
18,00,000
(13,29,000)
471,000
Calculation of NPV
Year
Cash Flow
PV Factor @ 10%
PV
(10,00,000)
100,000
0.909
90,900
200,000
0.826
165,200
300,000
0.751
225,300
400,000
0.683
273,200
500,000
0.621
310,500
PV of Cash Inflow
10,65,100
(-) PV of Cash
Outflow
(10,00,000)
NPV
65,100
Cash Flow
PV Factor
@ 12%
PV
PV Factor
@ 13%
PV
(10,00,000
)
100,000
0.893
89,300
0.885
88,500
200,000
0.797
159,400
0.783
156,600
300,000
0.712
213,600
0.693
207,900
400,000
0.636
254,400
0.613
245,200
500,000
0.567
283,500
0.543
271,500
PV of Cash
Inflow
10,00,200
PV of Cash
Inflow
969700
(-) PV of
Cash
Outflow
(10,00,000
)
(-) PV of
Cash
Outflow
(10,00,000
)
NPV
200
NPV
(30,300)
Risk
Challenges
Competition
Politics
Location
Defective Goods
Customer Grievance
Counterfeit Product
Improper Promotion
Outdated Stock
Investment
Stock maintenance
Loan
Monsoon Challenges