Business plan of Easy meal Service

download Business plan of Easy meal Service

of 42

Transcript of Business plan of Easy meal Service

  • 8/13/2019 Business plan of Easy meal Service

    1/42

    1

    Easy Meal Service

    Session (2012-16)

    MBA 3.5 3rdReg

    Submi tted To:

    Sir Salman Hussain Piracha

    Submi tted By:

    Department of Business Administration University of Sargodha

    Name Roll No

    M.Naoman Razzaq 36

    Niaz Ahmad 44

    Asma Sumaiya 37

    Khadija tul Kubra 35

    Fatima Nawaz 52

    Saba Rafiq 101

  • 8/13/2019 Business plan of Easy meal Service

    2/42

    2

    ACKNOWLEDGEMENT

    We have no words to express our deepest gratitude to ALLAH

    who blessed and enabled us to complete this project report.

    Its great privilege to mention the feelings of obligations towards

    our affectionate parents and department, who prayed,

    encouraged and inspired us for higher education and are

    supporting financially and morally throughout our studies.

    We find it very difficult to select the appropriate words to

    express our gratitude to our teacher Mr. SALMAN PARACHA

    and his useful encouragement and dynamic supervision.

  • 8/13/2019 Business plan of Easy meal Service

    3/42

    3

    Serial # Table of contents Page #

    1 Executive summary 1

    2 General Business Description 2

    3 Product and Services 4

    4 Customer Services 5

    5 Operational plan 6

    6 Inventory control 7

    7 Business Location 8

    8 Process Flow Chart 9

    9 Marketing plan 11

    10 Promotional Strategy 12

    11 Marketing Strategy 1312 Market Segmentation 14

    13 Factors may affect the whole plan 15

    14 Societal marketing concept: 16

    15 Pricing 17

    16 Sale forecast 17

    17 Human Resource plan 18

    18 Management and organization 19

    19 Job analysis 20

    20 Job description 21

    21 Job specifications 22

    22 Code of conduct 23

    23 Start up Expenses 24

    24 Utility requirement 25

    25 Financial Statement 26

    26 Projected Income statement for five year 2727 Project Balance Sheet On first day of business 28

    28 Easy Meal Service Project Balance Sheet 29

    29 Break even analysis 30

    30 Appendix 31

  • 8/13/2019 Business plan of Easy meal Service

    4/42

    4

    Executive summary

    The daily routine of peoples is too much busy specially employees due to high burden of their

    work they have not enough time to spend on their meal and they have no healthy and fresh food

    to eat in their working hours or place where they work. So to tackle with this problem of

    employees we start up our business with food providing service characterized by food which is

    supplied quickly after ordering.

    So we selected kalyar town near to university of Sargodha as production place to capture the

    market potentiality and untapped opportunity on this way as our business is provide meal anddelivery service. Moreover, we will be the only meal delivery service providing industry on that

    location.

    Our target market is not restricted to any age or gender, but our main focus is Sargodha area and

    our niche market are hospitals, banks , educational organization and all type of employees in

    Sargodha.

    Our long term objective is to expand our business and by end of 10 year the business will be

    established in Lahore Islamabad and Karachi catering general public along with employees.

    We desire to start business with Rs 700000 .positive trend are seen in the year in income year on

    year basis. It will be a sole proprietorship business.

  • 8/13/2019 Business plan of Easy meal Service

    5/42

    5

    General Business Description

    Company Name:

    The name our business will be Easy meal service we have

    chosen this name because of our service is easiest for our targeted customer and provide an ease

    and require taste of products.

    Tagline:

    You need we deliver

    Vision:

    "By working with passion and focus on safety and sustainability to create competitive

    advantages for our customers and in doing so always live up to our company values"

    Mission Statement:

    We deliver highest standard quality freshness, seasonality and combine modern, creative and

    eastern style of cooking

    Objectives:

    To promote profitable and sustainable business activity that meet the customerneeds

    To cater the employees of any institution in Sargodha To gain competitive edge To provide excellent customer service Our obligation is to insure the quality of our meal service To get the customer loyalty and support

  • 8/13/2019 Business plan of Easy meal Service

    6/42

  • 8/13/2019 Business plan of Easy meal Service

    7/42

    7

    Product and Services

    Product

    Baryani Rs 150 Chicken Rs 550 Daal Murgh Rs 70

    Kheer Rs 50 Seasonal vegetable Rs 45 Roti Rs 6

    Salad Rs 20 Raita Rs 20 Drink Rs 50, 80,105

  • 8/13/2019 Business plan of Easy meal Service

    8/42

    8

    Customer Services

    We will provide customer service by providing delivery food service to professionals atworking site.

    We will provide launch and dinner facility according to the need of people. Food will be quite healthier and hygienic. We will offer membership card facility to our regular customers. At special occasions or parties, we will also provide meal service facility. Depending on customer requirement, we will provide delivery within average 20-25minutes to fulfill their order Initially stage of business we receive the spot payment of the delivery when our business will be strong stage then we will give weekly or monthly base

    package

  • 8/13/2019 Business plan of Easy meal Service

    9/42

    9

    Operational plan:

    Production Technique:

    Menu of easy meal service

    Sir no Menu Sale

    Price

    1- baryani 150

    2- Daal recipe 703- Rote, 6

    4- Seasonal vegetable 45

    5- chicken khari 550

    6 kheer 50

    7- Rita 20

    8 salad 20

    9 Drink 1 lit 50

    10 Drink 1.5 80

    11 Drink 2.15 105

    Baryani ingredients:

    Baryani ingredients contain rice, oil, food color, lemon, chicken, onion, garlic, ginger, black

    pepper, red chili, salt, tomato, zeera(cumin), Illachi, mint leaves, tamarinds

    Chicken recipe:

    Chicken recipe ingredients include chicken, tomato, onion, ginger, ginger, garlic, red chili, salt,

    green chili, cumin,

  • 8/13/2019 Business plan of Easy meal Service

    10/42

    10

    Vegetable recipe:

    Any seasonal vegetable is used in vegetable recipe.

    Kheer:

    Kheer recipe include milk, rice, khoya, sugar, illachi, nets

    Customer service:

    We will provide customer service by providing delivery food service to professionals at working

    site. We will provide launch and dinner facility according to the need of people. Food will be

    quite healthier and hygienic. We will offer membership card facility to our regular customers. At

    special occasions or parties, we will also provide meal service facility. Depending on customer

    requirement, we will provide delivery within average 20-25 minutes to fulfill their order initially

    stage of business we receive the spot payment of the delivery when our business will be strong

    stage then we will give weekly or monthly base package when order receive on large scale then

    we will give buy three get one free .

    Inventory control:

    We use manual or limited integration method to control the inventory system of EASY MEAL

    SERVICE. This type of inventory management refers to the process of physically counting eachitem every week to get our easy meal service expenses. This method is suitable for smaller

    independently owned operators because we purchase fewer items and maintain simple

    accounting records. When all counting is completed then data can be transferred to our easy

    meal service accounting department. The inventory is complete if there are no mistakes. But the

    entire inventory process must start again in case there are errors. The task related to inventory

    control is performed by kitchen supervisor. We maintain the non perishable inventory item like

    flour, rice, sugar etc. under the system of manual or limited integration because these types of

    inventory no need to order on daily basis. On the other hand to maintain the inventory of

    perishable inventory item like vegetables, milk etc. we will use daily inventory tracking. Theaverage lead time to maintain both inventories (perishable and non perishable) of food items is

    one day

  • 8/13/2019 Business plan of Easy meal Service

    11/42

    11

    Quality control:

    We will use the following points to control quality of EASY MEAL SERVICE

    By gathering regular feedback e.g. through survey questionnaires or focus groups Employees interest can be seriously taken into account Measurement and evaluation of employee satisfaction at periodic intervals of time Must follow certain standard operational procedures so that customer always receive

    exceptional quality and service

    Provide meal delivery on time and cook food in hygienic environmentProduct development:

    As we are initiating our project but with passage of time through survey conduction and by

    getting different ideas and feedback from different professionals, promoting new recipes, hiringexperienced cooks and using other possible sources, we will make improvement and

    enhancement in verity of our easy meal service

    Location:

    We have managed the building for easy meal service on rent basis. We will pay Rs. 20 000

    monthly rent including Rs. 20000 security fee charges. This double story building is

    accompanied with four rooms, Giraaj and lawn. We will use first flour for production purpose

    and ground area is used for parking and storage of food items. The office of easy meal service is

    on the ground floor. It is also facilitated with utilities access like water, electricity, telephone,

    gas.

    Area:

    The total area contained by easy meal service is 1360square feet

    Address:

    Kalyar town, Street No. 1, university road Sargodha. Salon shop medical

    clini c, general store, vegetable shop, is also located near i t.

    See business location photo in appendix

  • 8/13/2019 Business plan of Easy meal Service

    12/42

    12

    Process Flow Chart

    Send

    12 to 15 mint

    Give

    40 to 45 second

    7 to 10 mints

    Call received

    Put order on slip Payment Receive

    Sale invoiceKitchen

    Prepared Customer

    Packing Deliverer

  • 8/13/2019 Business plan of Easy meal Service

    13/42

    13

    Legal Environment:

    Business will be registered through the chamber of commerce. No special license or permit is

    required for this business; National tax number will be acquired from FBR.

    Inventory:

    Material required for cooking arrangement will be kept in store. Perishable item will be purchase

    on daily basis. All the raw material would be purchase locally.Non perishable item will be

    purchased on monthly All the dry raw bases like (sugar oil rice).

    Suppliers:

    Coca-Cola, Sargodha for soft drinks and mineral water.Pepsi, Sargodha for soft drinks and mineral water.

    Packing, fasil Baraders pholo wali gali block no1 sargodhaChicken, Ashraf chicken shop University road Sargodha

    Managing Accounts Receivable:

    We sell our product on daily basis as well as monthly basis. If one customer deals with our

    company on regular basis we give a package to that customer. We take an advance of Rs. 4000and remaining settlement at the end of month.

    Managing Accounts Payable (Aging):

    We Purchase dry raw material 50% on credit basis and other 50% for cash. Entire perishableitem will be purchase from local market on daily basis.

    Total current 15days

    Dry Raw material 100% 50% 50%

  • 8/13/2019 Business plan of Easy meal Service

    14/42

    14

    Marketing plan

    A marketing plan will create goals and encourage a business to expand, including delivery

    business. As mentioned above; objectives will be achieved passing through 3 phases. Marketingstrategy will be implemented from the very first stage. For marketing planning, data will be

    gathered through primary market research. In it, some questionnaire will be given to learn about

    consumer preferences, tastes and trends.

    Primary search:

    Everyone speaks about the importance of being market leader. But today market conditions

    change much faster due to technology, fashions and media influences, as well as customers'

    tastes. The 21stcenturysmarketer, who wants to succeed, will do so only by making the right

    choice of target market. After focusing on everything the Easy Meal Service will provide unique

    values and benefits to meet the needs of chosen market.

    We conducted a survey of the target market. Then make a analysis 80 % people in favor of this

    type of business. And 15 % people say that they avail this business for small parties. And 05 %

    people are not favor of this type of business.

    Economics

    Feature and benefits Pick and drop facility of meal from customer home to working place. Quality food Free call in future Free home delivery Time savings

    Customer profile

    Age

    Age limit of our customer 17 to onward.

  • 8/13/2019 Business plan of Easy meal Service

    15/42

    15

    Gender

    Both male and female can make order.

    Location

    our initial target market is SargodhaIncome level

    Our target customersincome Rs. 17000 to onward.Social class and occupation

    We target middle and upper class and people of every occupation.

    Business Location

    Our office located at street # 1 kalyar town university road Sargodha.Promotional Strategy:The marketing strategy for our business can be carried out by doing the following things:

    By running social media campaigns and advertisements. Placing ads in the local newspapers. Through Billboards, Banners and pamphlets in prestart up phase. Local Radio, cable networks and Billboards are excellent promotion tools through which

    we will promote our business till the business life.

    At the start of our operations we promote through these Medias. These expenses are given

    below.

    Media ExpensesPrint media 30000

    Social media 10000

    Electroni c media 20000

  • 8/13/2019 Business plan of Easy meal Service

    16/42

    16

    When our business comes to on track then we utilize Rs. 5000 on promotion for each in every

    month. We promote our business through free through using our university radio and also

    through words of mouth. For advertisement we adopt VIPS formula. Means our business

    advertisements are easily visible and identify. Meet his promise and consternate on the single-

    mindedness.

    Marketing Strategy:

    We adopt customer driven strategy for our business. Today in current market customer having

    most important .what the customer want and with what type of business feel satisfaction.

    Market Segmentation:

    In the start we target the whole Sargodha market. Then gradually we expand our businessoperations.

    Our next step is to go on national level. At the end we launch our business at internationallevel.

    We divided our market into different segments and then targeted according to theirrequirements,

    Banks, educational departments, hospitals, shopping malls and other business areas.

  • 8/13/2019 Business plan of Easy meal Service

    17/42

    17

    Sargodha

    Hospitals Educational departments Banks Shopping Malls

    Business Areas

    Domestic

    level

    National level

    International level

  • 8/13/2019 Business plan of Easy meal Service

    18/42

    18

    Targeting:

    The next step is targeting the market segments .We target our all segments with proper planning.

    We give preference to our all customers.

    Positioning

    We make a clear and distinctive image of our business through advertisement. We give some

    unique values to customer.

    Differentiation:

    We should be trying to make our business different and unique for our customer. We make

    different type of innovations and adding unique features through proper advertisement.

    Following factors may affect the whole plan

    Major barriers

    Major barriersthat we may face are in the start

    High capital costs

    In the start of our business we need high capital for different process, like land, building,

    furniture and motorcycle.

    Unique technology and patents

    The cost of different equipments used in our production process is very high. Like equipments of

    kitchen.

    Change in technology

    We are already define about high technology if any type of change in technology relate to our

    industry will affect our business.

  • 8/13/2019 Business plan of Easy meal Service

    19/42

    19

    Societal marketing concept:

    Instead of that if we want to advertise, we should advertise it for the purpose of making people

    aware.

    Society (human welfare)

    Company Profit Consumer (wants and satisfaction)

    Through this concept could not only work for the welfare of the society but can also make long

    term relationship with our customers and also for society long run interests.

    There are many methods of sales promotion but we include one of them to promote ourbusiness.

    Free giftsa free product when buy another product on some special occasions.

    Societal

    Marketing

    concept

  • 8/13/2019 Business plan of Easy meal Service

    20/42

  • 8/13/2019 Business plan of Easy meal Service

    21/42

    21

    Human Resource plan:

    Hiring phase plan:

    Initially we will hire two skilled cook, five delivery boys, one cashier, one dishwasher, one

    cleaner and one guard, one bread maker, one rickshaw driver and two helper (one helper is hire

    for help in cooking and the other one helper is hire for bread maker help) which is enough for us

    according to our need. We intend to hire additional workers in near future, when our sales will

    increases.

    HR costing:

    We start our business on small scale, as our business is simple and we target only professional

    people so the HR costing includes salaries only. There is no training cost because we hire cook

    which is expert in cooking. Moreover, we hire cashier which is responsible for receiving

    payment and handing over change and also take away orders as far as delivery men and other

    workers are concerned they do not need to be trained; they will get training with the passage of

    time. To retain the employees we will offer competitive salaries which will increase by 10% on

    yearly basis. Moreover employees should not be required to work more than the number of hours

    allowed for regular and overtime work periods.

    HR plan to meet special events:

    There is no need to hire more staff for special occasions or parties. The already working staff

    will meet the special orders of customers, but in future when our sale increases then we will

    make strategy for hiring more workers.

  • 8/13/2019 Business plan of Easy meal Service

    22/42

    22

    Hierarchy of management plan:

    OWNER

    Cashier/o

    rder takerRickshaw

    driver

    GuardDelivery

    boy

    COOK

    DishwasherBread

    makerHelper Cleaner

    Helper

  • 8/13/2019 Business plan of Easy meal Service

    23/42

    23

    Job analysis

    Office management budget:

    Designation/

    Type

    Number Monthly

    Salary

    (Rs.)

    Total

    Salary

    (Rs.)

    Annually

    Owner 1 - -

    Take away order

    taker/ cashier

    1 10000 10000 120000

    Guard(12 hour) 1 6000 6000 72000

    Delivery boy 5 8000 40000 480000

    Rickshaw Driver 1 8000 8000 96000

    Total 9 64000 768000

    Kitchen department budget:

    Designation/Type Number Monthly

    salary(Rs.)

    Total

    salary(Rs.)

    Annually

    Cook 2 12000 24000 288000

    Dish washer 1 6000 6000 72000

    Helper 1 7000 7000 84000

    Cleaner 1 6000 6000 72000

    Bread maker 1 10000 10000 120000

    Helper 1 8000 8000 96000Total 7 61000 732000

  • 8/13/2019 Business plan of Easy meal Service

    24/42

    24

    Salary system for Delivery boy:

    Every delivery boy has its own bike and we provide portable delivery box only. We give Rs 150

    daily for petrol to each delivery boy and Rs 1000 monthly for bike maintenance and we give Rs

    10 per order within the city if the order is far from our location we give 20 per order. In rainy day

    we give Rs 15 per order within city.

    Job description:

    As far as job description is concerned the cook responsibility is to cook respective dishes with

    full taste and responsibility to sever the target employees. Owners would be managing overall

    affairs of EASY MEAL SERVICE He will be required to process and check bills invoices,

    receivable management, maintain accounts for record purpose. The owner will also ensure safecustody of store keys. Rickshaw driver performs the duties of transportation and the delivery boy

    delivers the meal at working sites, or according to an order. Guard works for safety purpose,

    cashier is responsible for receiving payments and maintaining cash records, helper is for cook

    help, while the other helper is for bread maker help, cleaner is responsible to clean the

    environment.

    Duty hours:

    We will hire two cooks for cooking purpose one of these will perform its duty from

    9am-4pm and other will perform its duty from 4pm-11pm.we will hire 5 delivery boys out of

    these three will deliver food items in first shift from 9am-4pm and remaining two will perform

    their duty in second shift from 4pm-11pm.we will hire one guard which will perform his duty

    during night timings .cashier, dishwasher, helpers, rickshaw driver and bread maker will

    perform full time duties from 9am-11pm.

    See delivery box photo in appendix

  • 8/13/2019 Business plan of Easy meal Service

    25/42

    25

    Job specifications:

    Employees Minimum qualification/salary

    Cook Cooking certificateExperience 5 years

    Salary- Rs.12000

    Helper Having 2 year ExperienceSalary- Rs.7000

    Bread maker Expert in bread making

    Experience 2 year

    Salary- Rs.10000

    Helper Having 1 year experience

    Salary-Rs.8000Delivery boy Driving skill, own bike

    Salary- Rs.8000

    Rickshaw driver Driving skill, own rickshaw

    Salary-Rs.8000

    cashier GraduateGood communication skill

    Salary- Rs.10000

    Dishwasher Metric

    Salary- Rs.6000cleaner MetricSalary-Rs.6000

    Guard Matric Salary Rs 6000

  • 8/13/2019 Business plan of Easy meal Service

    26/42

    26

    Code of conduct

    The code of conduct describes the standard of conduct for Easy meal service

    Ethics:

    We should maintain the highest standard of honesty, integrity and trustworthiness to attract and

    retain our customers.

    Duty of care:

    Our duty of care is to provide delivery on time to get customer loyalty. We will provide delivery

    to our customers when they place an order and according to their need.

    Quality assurance:

    We will maintain the quality of food by improving the efficiency of working staff through

    conduction of feedback, and by maintaining the healthy environmental conditions.

    Health:

    We will provide healthy and hygienic food to our customers at reasonable prices.

    Incentive way:We will pay incentive pay to our workers to motivate them. We will offer incentive pay to cook

    and delivery boy depending on orders of special occasions or parties.

    Long term perspective:

    Our long term perspective is to maximize profit, and expand our business by offering and

    facilitating our packages to customers according to their needs

    Performance appraisal:We will set a standard on the basis of working ability and working efficiency to measure the

    performance of every individual so that the efficiency of every individual increases like cook,

    delivery boy, guard.etc

  • 8/13/2019 Business plan of Easy meal Service

    27/42

    27

    Start up Expenses

    Descriptions AmountAdvertising 60000

    Machinery & Equipments 107700

    Furniture & Fixture 197457

    Advance Rent 20000

    Rickshaw loader 90000

    Building maintenance cost 50000

    Generator 40000

    Machinery and Equipments:

    Machinery Quantity Cost/unit Total price

    Burner 1 20000 20000

    Oven 1 9000 9000

    Bulk cooker 1 1600 1600

    Refrigerator 1 32000 32000

    Exhaust fans 3 1700 5100

    Blinder machine 1 1600 1600

    Kettle set 1 11500 11500

    Fry pan 4 550 2200

    mobile Tandoor 1 15000 15000

    Bracket fan 2 2200 4400

    Water cooler 1 500 500

    Wet masala grander 1 3000 3000

    Weight machine 1 1800 1800

    Total 107700

  • 8/13/2019 Business plan of Easy meal Service

    28/42

    28

    Furniture and fixtures:

    Furniture Quantity Cost/unit Totalcost

    Kitchen cutlery

    set

    2 750 1500

    Furniture 50000

    Lights 7 125 875

    Ac 1 35000 35000

    Fan 3 2200 6600

    Computer 1 11000 22000

    Printer 1 7699 7699

    Delivery Box 3 12636 37908Total 197457

    Utility requirement:

    Utility Charges (monthly) Charges (annually)

    Electricity 12000 144000Water 2000 24000

    Gas 15000 180000

    Telephone 5000 60000

    Office Electricity 3000 36000

    Total utility 522000

  • 8/13/2019 Business plan of Easy meal Service

    29/42

    29

    Financial Statement

    Easy Meal Service

    Projected Income Statement

    For the year 31 March 2013

    Descriptions Amount Rs

    Sale 8118720

    Less Cost of goods sold 5970912

    Gross profit 2147808

    Less Selling & admin expenses

    Salaries 768000

    Telephone 60000

    Electricity 36000

    Stationary expense 12000

    Rent 36000

    Petrol 378000

    Advertizing expense 66000

    Other expenses 36000

    Depreciation expense for Eq& Machinery 10770Depreciation expense for furniture & fixture 19745

    Depreciation expense for vehicle 9000

    Depreciation expense for generator 4000

    Building maintenance expense 5000

    Net Profit 707293

    See appendix for expected sale and CGS 1and 2

  • 8/13/2019 Business plan of Easy meal Service

    30/42

    30

    Projected Income statement for the year

    2014,2015,2016,2017

    Year 2014 2015 2016 2017

    Descriptions Amount Amount Amount Amount

    Sale 8930592 9823651 10806016 11886617

    Less Cost of goods sold 6567557 7224312 7946744 8741418

    Gross profit 2363035 2599339 2859271 3145199

    Less Selling & admin expenses

    Salaries 806400 846720 889056 933508

    Telephone 63000 66150 69457 72930

    electricity 37800 39690 41674 43758

    Stationary expense 12600 13230 13892 14586

    rent 39600 43560 47916 52707

    Petrol 419737 461712 507882 558670

    Advertizing expense 66000 66000 66000 66000

    Other expenses 37800 39690 41674 43758

    Depreciation expense for Eq&

    Machinery

    10770 10770 10770 10770

    Depreciation expense for furniture &fixture

    19745 19745 19745 19745

    Depreciation expense for vehicle 9000 9000 9000 9000

    Depreciation expense for generator 4000 4000 4000 4000

    Building maintenance expense 5000 5000 5000 5000

    Net Profit 831583 974072 1133205 1310767

    Note:We assume that the sale of this business will increase 10% in future every year. Cost of

    goods sold estimated 73.45% on sale of every year. Rent will increase 10% every year and petrol

    4.7% on sale every year sale. Advertizing expenses will remain constant in every year and for

    depreciation we use straight forward method.

  • 8/13/2019 Business plan of Easy meal Service

    31/42

    31

    Easy Meal ServiceProject Balance Sheet

    On first day of business

    ASSETS RUPEES LIABILITIES &

    Equity

    RUPEES

    Current Assets Current Liabilities

    Cash at Bank 134843 Account Payable -

    Advance rent 20000

    Account Receivable Owner equity 700000

    Fixed Assets

    Eq & Machinery 107700

    Fixture & Furniture 197457

    Generator 40000

    vehicle 90000

    Advertizing 60000

    Building maintenance 50000

    Total 700000 Total 7, 00,000

  • 8/13/2019 Business plan of Easy meal Service

    32/42

  • 8/13/2019 Business plan of Easy meal Service

    33/42

    33

    Break even analysis

    Total variable cost annually = 5129412

    Total Fixed cost annually = 1566000

    Sale price per unit = 22552

    Variable cost per unit = 15885.8

    Break even sale= Fixed cost/unit pricevariable cost per unit

    = 1566000/22552-15885

    =1566000/6669

    = 235 units annually

    We must sell at least 235 units annually in order to break even, including fixed cost annually.

    Monthly we sell 20 units in order to break even. If our annually sale are Rs 5299720 andmonthly are Rs 451040 then we are in breakeven point.

    See break even calculation in appendix at number 3

  • 8/13/2019 Business plan of Easy meal Service

    34/42

    34

    Appendix

    1)1We estimate the sale on average basisSale Daily Monthly Annually

    Qty Price Total Daily* 30 Monthly*12

    Baryani 55 150 8250 247500 2970000

    Chicken

    khari

    12 550 6600 198000 2376000

    Daal Murg 20 70 1400 42000 504000

    Vegetable 20 45 900 27000 324000

    Kheer 20 50 1000 30000 360000

    Chapati 312 6 1872 56160 673920

    Rita 15 20 300 9000 108000

    Salad 15 20 300 9000 108000

    Drink 1lit 10 50 500 15000 180000

    Drink 1.5 10 80 800 24000 288000

    Drink2.15 6 105 630 18900 226800

    Total sale 8118720

    Note

    We estimate sale on daily average basis. The quantity and price is mention on

    above table.

  • 8/13/2019 Business plan of Easy meal Service

    35/42

    35

    2)Cost of above estimated average sale

    Note

    Above cost price per unit include only material cost and packing cost.

    3)Break Even Analysis:For calculating break even analysis we required one unit price but we have no of product

    therefore we make basket of goods to convert all product to one unit. We calculate variable per

    unit cost by divided annually variable cost into 360 days.

    Cost Daily Monthly Annually

    Qty Price Total Daily* 30 Monthly*12Baryani 55 54 2970 89100 1069200

    Chicken

    khari

    12 380 4560 136800 1641600

    Daal Murg 20 39 780 23400 280800

    Vegetable 20 25 500 15000 180000

    Kheer 20 36 720 21600 259200

    chapati 312 2.6 811.2 24336 292032

    Rita& salad 55 10 550 16500 198000

    Rita 15 13 195 5850 70200

    Salad 15 13 195 5850 70200

    Drink 1lit 10 45 450 13500 162000

    Drink 1.5 10 73 730 21900 262800

    Drink 2.15 6 93 558 16740 200880

    Gas 15000 180000

    electricity 12000 144000

    Water 2000 24000

    Rent 17000 204000

    Salaries 64000 732000

    500576 5970912

  • 8/13/2019 Business plan of Easy meal Service

    36/42

    36

    Our one unit include the following product that sale on daily basis.

    Calculate per unit price

    Daily sale of product Unit price

    Baryani 55*150 8250Daal muragh 20*70 1400

    Rote, 312*6 1872

    Seasonal vegetable 20*45 900

    chicken khari 12*550 6600

    Kheer 20*50 1000

    Rita 15*20 300

    Salad 15*20 300

    Drink 1 lit 10*50 500

    Drink 1.5 10*80 800

    Drink 2.15 6*105 630

    Per unit price 22552

    Fixed Cost

    Descriptions Amount annually

    Rent 17000 204000

    Water 2000 24000

    Salary for kitchen department 61000 732000

    Gas 10000 120000

    Electricity 8000 96000Salary for admin 24000 288000

    Telephone 2500 30000

    Stationary 1000 12000

    Advertizing 5000 60000

    Total 1566000

  • 8/13/2019 Business plan of Easy meal Service

    37/42

    37

    Variable Cost

    Descriptions Amount Annually

    Gas 5000 60000

    Electricity 4000 48000

    Petrol 31500 378000Product 4686912

    Telephone 2500 30000

    Delivery boy salary 40000 480000

    Other expenses 3000 36000

    Total 5718912

    Projected Balance sheet Assumption

    For deprecation of all assets we use straight forward method We assume that our drawing would be Rs 240000 every year

  • 8/13/2019 Business plan of Easy meal Service

    38/42

    38

    Packing

    We use this type of packing for our product

  • 8/13/2019 Business plan of Easy meal Service

    39/42

    39

    Delivery Box

    We use this type of box for the purpose of meal delivery following are the description of this box

    Name:Heat Insulated Box/Boxes with Dividers

    Color: Red,

    Material Oxford + Pearl Cotton + Aluminized Paper + PE Hyaline Membrane

    Keep Hot/Cool4-5 hours

    Inner dimension (Length*Width*Height) 45*45*40cm

    Outer dimension (Length*Width*Height) 48*48*42cm

    Weight8.1KG

    Capacity82 Liters

  • 8/13/2019 Business plan of Easy meal Service

    40/42

    40

    Location map and Photo:

    Street view Front view

    Giraj view Launch view

  • 8/13/2019 Business plan of Easy meal Service

    41/42

    41

    Delivery Boy Uniform

  • 8/13/2019 Business plan of Easy meal Service

    42/42