The Rice Bistro Powerpoint

download The Rice Bistro Powerpoint

of 69

Transcript of The Rice Bistro Powerpoint

  • 8/14/2019 The Rice Bistro Powerpoint

    1/69

    By:Mary Chienny Anne Hocosol

    Mari SapinosoFederico Cancino Jr.

  • 8/14/2019 The Rice Bistro Powerpoint

    2/69

    EXECUTIVE SUMMARY

  • 8/14/2019 The Rice Bistro Powerpoint

    3/69

    TYPE OF BUSINESS

    Name of the Enterprise

    The business will be named asThe Rice Bistro

    , wherein therice is the main ingredient of our product. The word bistro isa French word for a small restaurant which sells low priced food.

    Location

    The business will be placed along Gen. Emilio AguinaldoHighway near Land Transportation Office in Palico, City ofImus Cavite. We choose this location because the passersby, thestudents and the residents around the area are a big market forour product. The place is also surrounded by manyestablishments where we can reach more customers and wide

    market coverage.The students from Gen. Emilio Aguinaldo High School,DataCom and Cavite State University-Imus will be a big marketfor our product wherein they can truly afford to buy a satisfyingmeal thru dine in and take out.

  • 8/14/2019 The Rice Bistro Powerpoint

    4/69

    The ProductThe Rice Bistro will sell mixed and topped from meat,

    seafood and vegetables. The Special Fried Rice will be positioned as our main product wherein the low budgetcustomers will have the capacity to buy it and can be trulysatisfied. Our product offerings will be divided into fourother categories, namely: Veggie Topped Rice, SeafoodTopped Rice, Breakfast Meals and Meat Topped Rice.

    The Proponents The Rice Bistro will be a partnership between Mary

    Chienny Anne M. Hocosol, Mari Sapinoso and FeredericoCancino Jr. The partners will take charge of all thetransactions and responsibilities of the enterprise. The

    partners will be handling the financing, marketing and theoperation of the business.

  • 8/14/2019 The Rice Bistro Powerpoint

    5/69

    MANAGEMENT, MARKETING ANDFINANCIANG HIGHLIGHTS

  • 8/14/2019 The Rice Bistro Powerpoint

    6/69

    Marketing Aspect Marketing aspect determines your customer and justify thatthe products will be patronized and the business itself has a

    place in the market. The target market of The Rice Bistrowill be the students, residents and the passersby in the area

    which is Gen. Emilio Aguinaldo Highway near LandTransportation Office in Palico, City of Imus Cavite.Marketing aspect shows the demand and supply analysisand market projection based on the data gathered thru

    conducted survey. Marketing strategies like posting atarpaulin around the area will be done.

  • 8/14/2019 The Rice Bistro Powerpoint

    7/69

    MANAGEMENT A SPECT

    The partnership type of organization will be adaptedwherein the partners will contribute money, timeskills and expertise to the success of the business.The proposed business will be owned and operatedby: Mary Chienny Anne Hocosol, Mari Sapinosoand Federico Cancino. Each partner is expected tocontribute an equal share of money and equalshare in profits and losses. The business will hire a

    manager, two cook and two service crew which willbe in-charge in the daily operation.

  • 8/14/2019 The Rice Bistro Powerpoint

    8/69

    F INANCIAL A SPECT

    The initial investment of The Rice Bistro is PhP250,000.00 which came from the partners contribution. This aspect will determine if the studyif feasible or not based on the computed financialstatements.

  • 8/14/2019 The Rice Bistro Powerpoint

    9/69

    SOCIO-ECONOMIC CONTRIBUTIONS

    Business establishment contributes a lot to thegrowth and development of Philippine economy.The Rice Bistro will help to contribute additionalearnings to the government by paying taxes.Through this, the government can have additional

    funds to provide building infrastructures, schools,hospitals and creating new projects for the benefitof the people in the community.The business will help to provide employment to aperson who needs it. An employed person can help

    himself to provide for his family. By this, he can alsohelp the government by paying income taxes.

  • 8/14/2019 The Rice Bistro Powerpoint

    10/69

    MARKETING PLAN

  • 8/14/2019 The Rice Bistro Powerpoint

    11/69

    P RODUCT / S ERVICE TO S ELL

    The Rice Bistro will sell special mixed and toppedrice with different toppings from meat, seafood andvegetables. The Special Fried Rice will be our mainproduct wherein the low budget customers will havethe capacity to buy it and can be truly satisfied. Thespecial fried rice will be used for topped rice. Theproduct offerings will be divided into four othercategories with their corresponding toppings.

  • 8/14/2019 The Rice Bistro Powerpoint

    12/69

  • 8/14/2019 The Rice Bistro Powerpoint

    13/69

    VEGGIE TOPPED RICE

    Mushroom VeggieTofu VeggieVegetable only

    For people wants a healthy meal. The mainingredients will be mushroom and tofu which willact as meat and mixed together with vegetablessuch as broccoli, cabbage, bean sprouts andswamp cabbage leaves (kangkong).

  • 8/14/2019 The Rice Bistro Powerpoint

    14/69

    BREAKFAST MEALS OR T APSILOG M EALS

    Hotdog with eggChorizo with eggTocino with egg

    Tapa with eggThis is for people who want a light meal for breakfast.In this category, the proponents incorporated thefamous Tapsilog to make it very Filipino.

  • 8/14/2019 The Rice Bistro Powerpoint

    15/69

    S EAFOOD TOPPED R ICE

    Squid & Mussel topped riceShrimp and Squid topped riceTuna topped rice

    For people who are tired of eating the usualflavors, seafood topped rice will be one of thesolutions. The squid, mussels and shrimp will besauted in butter to give it a different flavor.

  • 8/14/2019 The Rice Bistro Powerpoint

    16/69

    MEAT TOPPED R ICE

    Chicken Adobo Topped RicePork Barbeque Topped RiceBeef Steak ( bistek tagalog ) Topped Rice

    The proponents have incorporated the famousFilipino dish such as adobo, barbeque and bistektagalog to make every meal more enjoyable andexciting.

  • 8/14/2019 The Rice Bistro Powerpoint

    17/69

    DIFFERENCE AMONG COMPETITORS

    The products differ among the competitors becausethe proponents incorporated much of the Filipinodishes on every rice meals that you cant be seenon any fast food stalls. If you look at the idea of theother businesses which offers topped rice they donot usually incorporate Filipino dishes. Like, theChowking Chao Fan which is adapted from theChinese culture and the product of Rice in a Box

    which is also adapted from the other Asiancountries.

  • 8/14/2019 The Rice Bistro Powerpoint

    18/69

    The proposed business will be establish along Gen.Emilio Aguinaldo Highway, near Land andTransportation Office, Palico IV City of Imus, Cavite. Theenterprise will acquire the ingredients, supplies and

    equipments that are needed in its daily operation. It willoperate six (6) days a week, twelve (12) hours a dayfrom seven (7 am) in the morning to seven (7 pm) in theevening. The business target market was mostlystudents which classes are from Monday to Saturday

    and will be the operating days of the business. Thebusiness will operate three hundred (300) days a year.

  • 8/14/2019 The Rice Bistro Powerpoint

    19/69

    TARGET MARKET.

  • 8/14/2019 The Rice Bistro Powerpoint

    20/69

    AREA C OVERAGE

    The business will be placed along Gen. Emilio Aguinaldo Highway near Land Transportation Officein Palico IV, City of Imus Cavite. The area issurrounded by many schools such as Gen. Emilio

    Aguinaldo National High School, Datacom, ImusVocational School and Cavite State University Imus. It is also surrounded by many establishmentssuch as banks, government offices, business

    enterprises and a residential area. The businesswill place along the highway which is veryaccessible for the passersby, customers and thetarget market.

  • 8/14/2019 The Rice Bistro Powerpoint

    21/69

    CONSUMER / C USTOMER

    The business main target market will be thestudents from the surrounding schools highschool to college. The budget meals will be trulyafforded by the students. The residents and thepassersby will be catered by the product from allage groups which belong to upper class, middleclass and lower class groups.

  • 8/14/2019 The Rice Bistro Powerpoint

    22/69

    P ROJECTED P OPULATION IN 5 Y EARS

    YEAR POPULATION

    0 12,008

    1 12,488

    2 12,988

    3 13,508

    4 14,048

    5 14,610

  • 8/14/2019 The Rice Bistro Powerpoint

    23/69

    P ROJECTED A NNUAL DEMAND

    Year ProjectedPopulatio

    n

    Likes toeat

    mixed/topped rice

    87.75%

    Willing totry a new

    kind

    90.75%

    TotalDemandper Day

    24%

    Will reallybuy theproduct

    92.50%

    AnnualDemand

    (300 Days)

    2014 12,488 10,958 9,944 2,387 2,208 662,400 2015 12,988 11,397 10,343 2,482 2,296 688,800

    2016 13,508 11,853 10,757 2,582 2,388 716,400

    2017 14,048 12,327 11,187 2,685 2,484 745,200

    2018 14,610 12,820 11,634 2,792 2,583 774,900

  • 8/14/2019 The Rice Bistro Powerpoint

    24/69

    COMPETITOR S P RODUCT P ROFILE

    Competitors Price (Php)

    Seating Capacity Production/Day (per cup of rice)

    Mc Donalds 50.00 110.00 130 180

    7Eleven 39.00 69.00 6 100

    Ministop 36.00 59.00 2 90

    Karenderia (3) 35.00 45.00 72 730

  • 8/14/2019 The Rice Bistro Powerpoint

    25/69

    P ROJECTED S UPPLIES

    Competitors Average Capacity ofCompetitors

    No. of Day in a Year Annual capacity

    Mc Donalds 180 360 64,800

    7 Eleven 100 360 36,000

    Ministop 90 360 32,400

    Karenderia (3) 730 300 219,000

    TOTAL 1,100 352,200

  • 8/14/2019 The Rice Bistro Powerpoint

    26/69

    DEMAND AND S UPPLY G AP A NALYSIS

    Year Demand Supply Gap Percentage

    2014 662,400 352,200 310,200 53.17%

    2015 688,800 366,288 322,512 53.17%

    2016 716,400 380,940 335,460 53.17%

    2017 745,200 396,178 349,022 53.17%

    2018 774,900 412,025 362,875 53.17%

  • 8/14/2019 The Rice Bistro Powerpoint

    27/69

    S UMMARY OF P ROJECTED A NNUAL S ALES IN P ESOS

    Year Market Total Sales per

    Day (PhP) Number of Days

    in Year Projected Annual

    Sales (PhP)

    1 300 18,483.00 300 5,544,900.00

    2 312 19,673.00 300 5,901,900.00

    3 324 21,470.00 300 6,441,000.00

    4 337 22,943.00 300 6,882,900.00

    5 350 24,792.00 300 7,437,600.00

  • 8/14/2019 The Rice Bistro Powerpoint

    28/69

    OWN MARKETING PROGRAM /STRATEGIES

    A tarpaulin which contains the information about the openingday and special promos will be provided and will be placed inthe target areas (front of Gen. Emilio Aguinaldo National HighSchool, Datacom, CVSU-Imus, Palico IV, Toll Bridge and LTOOffice). The said tarpaulin will also be placed outside the foodstall to be easily recognized by the people. A flier about thespecial promo information will be given for the passersbyaround the area. A page on social media website likeFacebook will be made to reach people online about theproduct offered. This is also a medium to exchange

    comments, suggestions and feedback among customers.

  • 8/14/2019 The Rice Bistro Powerpoint

    29/69

    P RODUCTION / OPERATION PLAN

  • 8/14/2019 The Rice Bistro Powerpoint

    30/69

    LABOR REQUIREMENT

    The proposed project will require two (2) cooks, two(2) service crews for its daily operation. They will beresponsible in the orderliness of production andservice, cleanliness of the food stall and in makingof the product.

  • 8/14/2019 The Rice Bistro Powerpoint

    31/69

    PLANT / FACTORY LOCATION

    The proposed business will be located along Gen.Emilio Aguinaldo Highway near Land TransportationOffice in Palico, City of Imus Cavite. Theproponents choose this location because the

    passersby, the students and the residents aroundthe area are a big market for our product. The placeis surrounded by many establishments where wecan reach more customers and wide marketcoverage.

    The location has four (4) main competitors whooffer rice, but none of them offers the same kind ofproduct such as mixed rice and topped rice. Thelocation is a commercial area which will beavailable in building the establishment.

  • 8/14/2019 The Rice Bistro Powerpoint

    32/69

    VICINITY MAP

  • 8/14/2019 The Rice Bistro Powerpoint

    33/69

    PLANT LAYOUT

  • 8/14/2019 The Rice Bistro Powerpoint

    34/69

    BACKVIEW

  • 8/14/2019 The Rice Bistro Powerpoint

    35/69

    WASTE DISPOSAL SYSTEM

    Waste that will be produced by the operation of thebusiness includes plate leftovers, vegetables skin andexcess, food wastes, plastic containers from supplies,canned containers, bottles, paper cups and box andother wastes. The food wastes which are biodegradablewill be saved and will be given to people who raiseanimals such as dogs and pigs. In disposing wastes, a trash can will be providedinside and outside the stall and will be divided into non-biodegradable and biodegradable waste. Theaccumulated waste will be disposed during the weeklygarbage collection by the Local Government Unit of Cityof Imus. A pipeline will be installed in the kitchen andwashing area that will be linked to the drainage systemin the area.

  • 8/14/2019 The Rice Bistro Powerpoint

    36/69

    QUALITY CONTROL SYSTEM

    The business will hire a well experienced andhardworking employee, such as cook and service crew.These employees will undergo training to be assured ofthe following guidelines regarding quality control.The proponents will make sure to maintain cleanliness

    inside and outside of the food stall, especially theworking and claiming area.The employees will be taught of the proper wastedisposal system.The employees is required to maintain a good personalhygiene, well groomed, cutting of nails and using ofcosmetics for service crew.The proponents will ensure employee awareness ofsafety and emergency procedures, maintain and utilizeequipment and adequate store supplies.

  • 8/14/2019 The Rice Bistro Powerpoint

    37/69

  • 8/14/2019 The Rice Bistro Powerpoint

    38/69

    P RODUCTION PER YEAR Year Maximum

    Capacity per Day Number of Days in

    a Year Total Production

    per Year (in bowls)

    2014 300 300 90,000

    2015 312 300 93,600

    2016 324 300 97,200

    2017 337 300 101,100

    2018 350 300 105,000

  • 8/14/2019 The Rice Bistro Powerpoint

    39/69

    TOTAL P RODUCTION C OST

    Year Market TotalProduction

    Cost per Day (PhP)

    Number ofDays in Year

    ProductionCost per Year

    (PhP)

    1 300 12,325.56 300 3,697,668.00

    2 312 13,170.41 300 3,951,123.00 3 324 14,135.49 300 4,240,647.00

    4 337 15,142.62 300 4,542,786.00

    5 350 16,199.03 300 4,859,709.00

  • 8/14/2019 The Rice Bistro Powerpoint

    40/69

  • 8/14/2019 The Rice Bistro Powerpoint

    41/69

    ORGANIZATIONAL PLAN

  • 8/14/2019 The Rice Bistro Powerpoint

    42/69

    LEGAL FORM OF BUSINESS

    The organization of the business is a partnershiptype. By the articles of partnership, partners bindthemselves to contribute money, time and expertiseto the operation of the business. The partners will

    equally contribute money and divide the profitsequally among themselves. The proposed businesswill be consisting of the following partners: MaryChienny Anne M. Hocosol, Mari Sapinoso and

    Federico I. Cancino Jr.

  • 8/14/2019 The Rice Bistro Powerpoint

    43/69

    MISSION

    To provide delicious and affordable food and anexcellent customer service for every customer toexperience.

  • 8/14/2019 The Rice Bistro Powerpoint

    44/69

    VISION

    We envision being one of the big food chain thatwill make every hungry individual satisfied bybringing enjoyable food with our very own Filipinotastes.

  • 8/14/2019 The Rice Bistro Powerpoint

    45/69

    ORGANIZATIONAL STRUCTURE

    The proposed business will have a total of five (5)employees a manager, two (2) cooks and two (2)shop assistants. The business will adapt the lineand staff type of organization where in the manager

    will have the direct supervision and control over hisemployees. The manager will be expected tohandle proper recording of daily transactions. Thetwo (2) cooks and two (2) shop assistants will be

    expected to perform all the duties andresponsibilities in production to serve thecustomers.

  • 8/14/2019 The Rice Bistro Powerpoint

    46/69

    Manager (1)

    Cook (2) Service Crew (2)

  • 8/14/2019 The Rice Bistro Powerpoint

    47/69

    QUALIFICATIONS OF OFFICERS Position No. of Employees Requirements

    Manager 1

    Male or Female, 21-26 yrs.Old,

    College Level, BusinessAdministration

    Strong leadership skills.

    Cook 2

    Male or Female, 18-40 yrs.Old,

    High School Graduate

    With pleasing personality

    1 year experience in cookingin any food stall

    Service Crew 2

    Male or Female, 18-40 yrs.Old.

    High School Graduate

    With pleasing personality

    Hardworking, knowledgeable

    in customer service

  • 8/14/2019 The Rice Bistro Powerpoint

    48/69

    J OB DESCRIPTION

    Position Job Description

    Manager

    Effectively manage employee turnover. Provide a positiveworking environment and handle employee issues appropriatelyand in a timely manner.

    Utilize labor management tools, including effective scheduling,

    to maximize productivity, profitability and margins.

    Encourage store employees to take ownership for their performance and career development plans; follow up on aregular basis.

    Provide exceptional customer service and ensure the employeesalso provide the same level of service.

    Communicate, execute, and manage marketing and merchandising programs.

    Manage store revenue, including cash handling, depositreconciliation and delivery of deposits to bank.

    Manage speed of service results, controls inventory that is usedfor service orders, and is responsible for the overall organizationand appearance of the service center.

  • 8/14/2019 The Rice Bistro Powerpoint

    49/69

    Cook

    Inspect food preparation and serving areas to ensureobservance of safe, sanitary food-handling practices.

    Observe and test foods to determine if they have beencooked sufficiently, using methods such as tasting,smelling, or piercing them with utensils.

    Weigh, measure, and mix ingredients according torecipes or personal judgment, using various kitchenutensils and equipment. Estimate expected food consumption; then requisitionor purchase supplies, or procure food from storage.

    Coordinate and supervise work of kitchen staff.

    Service Crew

    Assist in kitchen processes and ensure customers havean enjoyable customer service Taking orders, serving food and handling payments Clearing off and setting tables, stocking supplies,cleaning dishes and dropping off food, beverages andcondiments

    Ensure to give the needs of the customers

  • 8/14/2019 The Rice Bistro Powerpoint

    50/69

    Activity Duration (In Month)

    1 st 2 nd 3 rd 4 th 5 th

    1. Preparation offeasibility study

    1. Sourcing of funds

    1. Site selection

    1. Development ofprospective

    1. Procurement offurniture and fixtures

    1. Registration ofbusiness

    1. Hiring of employees

    1. Promotion

    1. Start of operation

  • 8/14/2019 The Rice Bistro Powerpoint

    51/69

    ADMINISTRATIVE EXPENSES

    Position Monthly Salaries (PhP)

    Annual Salaries (PhP)

    Manager 18,000.00 216,000.00

    Cook 1 12,000.00 132,000.00

    Cook 2 12,000.00 132,000.00

    Service Crew 1 9,600.00 105,600.00

    Service Crew 2 9,600.00 105,600.00

    TOTAL 57,600.00 691,200.00

  • 8/14/2019 The Rice Bistro Powerpoint

    52/69

    FINANCIAL PLAN

  • 8/14/2019 The Rice Bistro Powerpoint

    53/69

    The financial aspect of this study will determine theprofitability and stability of the business. Thisaspect will show the results of financial position ofthe business

    This chapter will discuss the total project cost,sources of financing, projected cash flow, projectedincome statement, projected balance sheet, returnon investment, payback periods, sales ratio,breakeven analysis and the list of assumptions

    used. It will also include the schedule ofdepreciation, expenses, salaries, salary deductions,administrative expenses and costs.

  • 8/14/2019 The Rice Bistro Powerpoint

    54/69

    TOTAL PROJECT COST FIXED CAPITAL ASSETS

    Equipment PhP 90,510.00

    Furniture - Store 23,968.00

    Furniture - Office 5,497.00

    Leasehold Improvement 40,000.00

    Kitchen Utensils 23,290.00

    Total PhP183,265.00

    PRE-OPERATING EXPENSES Advertising Expenses 2,900.00

    Organizational Expenses 6,180.00

    Total PhP9,080.00

    WORKING CAPITAL

    Cash 13,510.00

    Raw Materials 11,695.00 Packaging Supplies 1,680.00

    Prepaid Rent 30,000.00

    Office Supplies 770.00

    Total PhP57,655.00

    TOTAL PROJECT COST P250,000.00

  • 8/14/2019 The Rice Bistro Powerpoint

    55/69

    SOURCES OF FINANCING

    The business requires a total project cost of PhP250,000.00 which will be contributed by thepartners equally. The partners will contribute anequal contribution percentage and will share the

    profit and losses equally.

  • 8/14/2019 The Rice Bistro Powerpoint

    56/69

    PARTNER S C ONTRIBUTION Partners Initial Investment Profit and Losses

    Mary Chienny Anne M.Hocosol

    83,333.33 33.33%

    Mari Sapinoso 83,333.33 33.33%

    Federico Cancino Jr. 83,333.33 33.33%

    TOTAL PhP250,000.00 100%

  • 8/14/2019 The Rice Bistro Powerpoint

    57/69

    THE R ICE B ISTRO S TATEMENT OF C ASH F LOW

  • 8/14/2019 The Rice Bistro Powerpoint

    58/69

    Year 1 Year 2 Year 3 Year 4 Year 5 Cash In-flow fromOperating Activities

    Net Profit 378,924.32 414,000.62 537,023.63 606,542.03 736,874.39 Add: Depreciation

    expenses 0.00 26,662.50 26,662.51 26,662.51 26,662.51

    Less: Prepaid rent

    30,000.00

    Net Cash provided byOperating Activities

    348,924.32 440,663.12 563,686.14 633,204.54 763,536.90

    Cash Out-flow fromInvestment Activities

    Machineries &Equipment

    90,510.00

    Furniture -Store 23,968.00

    Furniture - Office 5,497.00

    LeaseholdImprovement

    40,000.00

    Net Cash frominvestment activities

    159,975.00

    Cash Flow fromFinancing Activities

    Proceeds fromPartner

    250,000.00

    Withdrawals ofPartners 113,677.30 124,200.19 161,107.09 181,962.61 221,062.32 Net Cash fromFinancing Activities

    136,322.70 (124,200.19) (161,107.09) (181,962.61) (221,062.32)

    Net Cash 325,272.03 316,462.94 402,579.05 451,241.93 542,474.58 Cash at the Beginningof Period

    0.00 325,272.03 641,734.96 1,044,314.01 1,495,555.94

    Cash at the End of

    Period 325,272.03

    641,734.96 1,044,314.01 1,495,555.94 2,038,030.52

  • 8/14/2019 The Rice Bistro Powerpoint

    59/69

    THE R ICE B ISTRO S TATEMENT OF P ROJECTED INCOME

  • 8/14/2019 The Rice Bistro Powerpoint

    60/69

    Note 2014 2015 2016 2017 2018

    Sales 5,267,411.00 5,632,101.00 6,119,240.00 6,538,913.00 7,065,560.00

    Less: Cost of Sales 4,533,330.87 4,846,747.47 5,153,348.91 5,472,492.89 5,807,998.52

    Gross Profit 734,080.13 785,353.53 965,891.09 1,066,420.11 1,257,561.48 Less: Operating andAdministrativeExpenses

    Selling Expenses 1 2,900.00 2,987.00 3,076.61 3,168.90 3,263.99

    AdministrativeExpenses

    2 189,859.67 190,937.07 195,637.87 196,762.60 201,619.79

    Total OperatingExpenses

    192,759.67 193,924.07 198,714.48 199,931.50 204,883.78

    Income Before Tax 541,320.46 591,429.46 767,176.61 866,488.61 1,052,677.70

    Income Taxes (30%) 162,396.14 177,428.84 230,152.98 259,946.58 315,803.31

    Net Income 378,924.32 414,000.62 537,023.63 606,542.03 736,874.39

  • 8/14/2019 The Rice Bistro Powerpoint

    61/69

  • 8/14/2019 The Rice Bistro Powerpoint

    62/69

    PROJECTED STATEMENT OF FINANCIAL POSITION

    Note Year 1 Year 2 Year 3 Year 4 Year 5

    Assets

    Current Assets

    Cash 325,272.03 641,734.96 1,044,314.01 1,495,555.94 2,038,030.52

    Inventories 13,375.00 13,776.25 14,189.54 14,615.23 15,053.69

    Office

    Supplies 770.00 793.10 816.89 841.40 866.64Prepaid

    Rent 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00

    Total CurrentAssets

    369,417.03 686,304.31 1,089,320.45 1,541,012.57 2,083,950.86

    Non-CurrentAssets

    Machineries & Equipment

    90,510.00 75,425.00 60,340.00 45,255.00 30,170.00

    Furniture -Store

    23,968.00 19,973.33 15,978.67 11,984.00 7,989.33

    Furnitures- Office

    5,497.00 4,580.83 3,664.66 2,748.49 1,832.32

    LeaseholdImprovement

    40,000.00 33,333.33 26,666.66 19,999.99 13,333.32

    Total Non-Current Assets

    159,975.00 133,312.50 106,649.99 79,987.49 53,324.98

    Total Assets 529,392.03 819,616.81 1,195,970.44 1,621,000.06 2,137,275.84

  • 8/14/2019 The Rice Bistro Powerpoint

    63/69

    Liabilities andOwner's Equity

    Liabilities

    Current Liabilities

    Accounts Payable14,145.00 14,569.35 15,006.43 15,456.63 15,920.33

    Total Liabilities 14,145.00 14,569.35 15,006.43 15,456.63 15,920.33

    Partner's Capital

    Partners'Contribution,beginning

    250,000.00 515,247.03 805,047.46 1,180,964.00 1,605,543.42

    Add: Net Income378,924.32 414,000.62 537,023.63 606,542.03 736,874.39

    628,924.32

    929,247.65

    1,342,071.09

    1,787,506.03

    2,342,417.81

    Less: Partners'Withdrawal

    113,677.30 124,200.19 161,107.09 181,962.61 221,062.32

    Total Capital 515,247.03 805,047.46 1,180,964.00 1,605,543.42 2,121,355.49

    Total Liabilities andOwner's Equity

    529,392.03 819,616.81 1,195,970.44 1,621,000.05 2,137,275.83

  • 8/14/2019 The Rice Bistro Powerpoint

    64/69

    RETURN OF INVESTMENT Year 1 Year 2 Year 3 Year 4 Year 5

    BeginningInvestment

    250,000.00 515,247.03 805,047.46 1,180,964.00 1,605,543.42

    Add: Equity,Ending

    515,247.03 805,047.46 1,180,964.00 1,605,543.42 2,121,355.49

    Total: 765,247.03 1,320,294.49 1,986,011.47 2,786,507.43 3,726,898.92

    Divide by: 2 2 2 2 2

    Average Equity 382,623.51 660,147.25 993,005.73 1,393,253.71 1,863,449.46

    Net Income 378,924.32 414,000.62 537,023.63 606,542.03 736,874.39

    Divide: AverageEquity

    382,623.51 660,147.25 993,005.73 1,393,253.71 1,863,449.46

    Return onInvestment

    0.990332039 0.62713376 0.54080617 0.435342122 0.395435672

  • 8/14/2019 The Rice Bistro Powerpoint

    65/69

    P AYBACK P ERIOD Months

    Investment 250,000.00

    Less: Net Income for Year 1 378,924.32 12

    Difference 128,924.32

    Divide by Net Income for Year1

    378,924.32 4.082851885 Payback Period

    Net Income 378,924.32

    Divided by: Payback Period 4.082851885 92,808.74 Income per Month

  • 8/14/2019 The Rice Bistro Powerpoint

    66/69

    S ALES R ATIO

    Year 1 Year 2 Year 3 Year 4 Year 5

    Gross Profit 734,080.13 785,353.53 965,891.09 1,066,420.11 1,257,561.48

    Divide by NetSales

    5,267,411.00 5,632,101.00 6,119,240.00 6,538,913.00 7,065,560.00

    Sales Ratio 13.94% 13.94% 15.78% 16.31% 17.80%

  • 8/14/2019 The Rice Bistro Powerpoint

    67/69

    BREAK EVEN POINT

    Year 1 Year 2 Year 3 Year 4 Year 5

    Capacity per Day 300 312 324 337 350

    Number of Days in a Year 300 300 300 300 300

    Target Supply per Year 90,000 93,600 97,200 101,100 105,000

    Variable Cost 4,533,330.87

    4,846,747.47

    5,153,348.91

    5,472,492.89

    5,807,998.52

    Divide by: Cost per Unit 90,000 93,600 97,200 101,100 105,000

    Variable Costper Unit 50.370343 51.78149006 53.0179929 54.12950435 55.31427162

    Fixed Cost 1,019,682.27

    1,081,023.67

    1,103,112.14

    1,125,268.13

    1,149,145.76

    Variable Cost per Unit 50.370343 51.78149006

    53.0179929 54.12950435

    55.31427162

    Break-even in terms of UnitSales

    20,243.70 20,876.64 20,806.37 20,788.44 20,774.85

  • 8/14/2019 The Rice Bistro Powerpoint

    68/69

    LIST OF ASSUMPTIONS USED

    Sales Annual increase of 3% based on the inflation growth rate of thePhilippines.Price Annual increase in price is based on 3% inflation growth rate ofthe country.Cost of Raw Materials Annual increase of raw materials is based onthe inflation rateRent Expense Rent expense will have 3% increased every two years.Depreciation Method for Machineries and Equipment, Store Furniture,Office Furniture and Leasehold Improvement machineries, equipmentsand furniture will have six years of useful life.There will be 2% annual increase on the following:

    Utilities ExpenseSalaries

    Taxes and Licenses Advertising ExpensesRepairs and MaintenanceOffice Supplies

    The partners will have annual drawings 30% from the net income

  • 8/14/2019 The Rice Bistro Powerpoint

    69/69