SlideShare a Scribd company logo
1 of 18
Shri Ramdeobaba College of
Engineering and Management
DEPARTMENT OF INDUSTRIAL
ENGINEERING
Entrepreneurship Development
Business Plan on a Restaurant
Faizan Ali Sayyed
Roll no 33
1. YOUR BUSINESS IDEA
Describe your business idea:
 Mixing up the conventional Business with technology and innovative
ideas to cook a fantastic, delicious, profitmaking Company.
 A partnership firm
What is the name of your business?
“Bon-A-pet-Treat”
What is competitive advantageof your business?
 Memberships
 Free food coupons
 Free treats on b’days
 Use of Web Site and Mobile app for order booking
 Service retrieving and processing under 5-10 minutes
 Use of modern techniques and automation
 Promoting innovation and new products
What are the strengths of your business?
 Adequate Knowledge to Optimize resource utility
 Quality
 Cheaper rates
 High level of CUSTOMER SATISFACTION
 Use of technologies that nobody has used before
 Gaining Customer loyalty easily
Offered cuisines:
 Starters
 Appetizers
 Deserts
 Beverages
Menu type:
 Set menu
 Ingredients menu
 Special Combos
 Party offers
 Custom offers
Staff:
 2 Chefs
 6 Waiters
 1 Manager
 1 Receptionist
 3 Maintenance and Cleaning
2. MARKETING
Type of business you are in:
 Service Retailer sells to consumer
3. CONSUMER DESCRIPTION
Describe your target consumer
 Rich lonely
 Couples
 Kids
 Young generation
 Working class
 Party people
 Business corporate
Expected age of consumer
Age group from 18-55
Expected gender of consumer
Both genders
What need or want will your product fulfil?
Bon Appetite (Hunger for food)
Financialstatus of consumer
 Financially balanced
 Higher class
4. PROMOTION/ADVERTISING
How will you reach this consumer?
 Connect to Customer
 No Convetional promotion
 Visiting Malls, Exhibitions,Colleges, Markets
 Social Network
 Youtube
 Pamplets
 Online advertisements
What is the slogan for yourbusiness?
“You wish, we serve”
Will you make sales calls?
Sales calls: Yes
Feedback calls: Yes
Customer registration: Yes
Promotional calls: Yes
Write a four sentence sale presentation:
“Customers are a part of our mission;
To see…To do…To serve…”
5. ECONOMICS OF ONE UNIT:
SERVICE COMPANY
Define yourunit:
One dish of any product from the menu
Selling price per unit
A = Rs. 18,000 (Consider the average selling price of all the
products offered and assuming no of sales be 100 per day)
Cost of goods sold per unit
Rs. 120(Consider the average cost of all the products)
What value are you placingon your entrepreneurialtime
per hour?
B = Rs. 720( considering all type of employees and their
wages)
How long does it take to perform your service(in hours)?
C = 10 hours
Labourcost per unit=BXC
D = Rs. 7200
Supplies
What is the supply cost per customer?
E = Rs. 4500
Cost of services sold per unit= D+E
F = 11,700
Gross profit per unit= A-F
G = 18,000 -11,700
6. MARKET RESEARCH
Competition
Fierce competition from other restaurants like Krishnum
Plaza, Babbu’s galaxy, Fiona, Checkers, Bangs, Dominos, Pure Veg
Restaurant, Panino, and others. Though no competitors offer the
fun and relaxing atmosphere that our Company plans to provide
Ask two people these questionsabout your business and
write their answers in the space provided:
Do you like the name of my business?
 Yes
 Yes
Where would you want to go to buy my product?
 Anywhere
 Wherever possible in the town
Do you think my service has value?
 Yes
 Yes, it has
How much would you pay for my product?
 Rs. 2000
 Rs. 2500 to 3000
How would you improve my businessidea?
 Adding Home delivery system
 Opening up branches
Who is my closest competitor?
 Krishnum Plaza
 Thaat baat
Do you think my service is better or worse than that
offered by my competitor?
 Service is way better than your competition
 Equivalent but can get better
Why your service is going to beat the competition?
 The per capita income of people in our country is increasing.
(indicates increasing spending power) – Economical and
Reasonable price rates
 People don’t like to wait when they are hungry – Faster service
 Beverages are preferred with meal – Variety of meal courses
 People are bored of the old menu – Combinations and New
dishes
 Use of technology
(Location is not primarily important, as people can go places if
they know Service is good, and the food has quality)
Below is a sample strategy for a manufacturing, wholesale,
retail or service company. Can you add other locations or
methods of selling?
MARKETING PLAN LOCATIONS (WHERE TO SELL)
Door to
door
Markets Street Local
stores
Internet
Marketing
Colleges Restaurant Others
BusinessCards
Posters
Leaflets
Phones
Salescalls
Brochure
Mailing
Websites
Others
7. LEGAL STRUCTURE
Is your business a sole proprietorship, a partnership, a
private limited company or regular corporation, or a not
for profit corporation?
Explain your decision.
The business is a sole proprietorship type- a one man
organization, where a single person owns, manages and controls
the business. He is the decision maker in the organization.
The business will work as a Franchise. The advantages of
having sole proprietorship are:
 Ease of formation and doesn’t require going through
elaborated legal formalities, besides the license.
 The capital and profit are all in the hands of the owner
 The continuity is uncertain
 Moderate risks, moderate financial requirements.
Explain how much will you be paying for legal fees?
What permits or licences will you need for your business?
What are the names, addresses and phone numbers of the
local officials in charge of the permits and licensing you
need?
1. Food Safety license
2. Health/Trade license
3. Eating house license
4. Fire Department
5. Pollution certificate
6. Music license
7. Insurance
8. Prevention and Food Adulteration Act(PFA) 1954
9. Shop and Establishment license
10. Signage license
11. Certificate of Environmental Clearance
12. Ghumastha license
Name Adress Phone
Fire Office Civil Lines 0712 256 5074
Municipal Corporation Civil Lines 0712 256 7035
Pollution control committee Civil Lines
0712-2560152
Food Safety and Standards
Authority of India (Consultant)
Ayodhya nagar 011 2323 6975
Police Station Gitti Khadan 0712-2580127
Forest Office Van Bhavan 0712 255 0670
Insurance Company West High Court
Road
8. START-UP COSTS
What are your estimated start-up costs? Item-wise:
Item Where will you
buy this?
Cost
(Rs)
Flat Belt Conveyor Indiamart 60,000
Interior, Carpets Projectasoz 80,000
Decorations Aaron Allen 45,000
Generic Furniture Amazon 40,000
LCDs Homeshop18 45,000 each
Estimated Total Start-up Costs:
3.75 lacks
List your sources of financing below, indicate with a check
mark whether each source is offering equity, debt or a gift.
Amount Equity(investment) Debt(loan) Gift
Personal
savings
2 lacks
Relatives 5 lacks 4 lacks 1 lack
Friends
Investors
Grant
Other
Total 7 lacks
If you receive equity financing, what percentage of
ownership will you give up?
40 percent
If you receive debt financing, what is the maximum interest
rate you will pay?
12.5 percent rate of interest
9. OPERATING COSTS(FIXED AND VARIABLES)
MONTHLY FIXED COSTS
These includes utilities, salaries, advertising, interest,
insurance and rent. In a small business, many operating
costs are usually fixed, although a few may be variable,
depending on your business.
Type of fixed costs Monthly fixed costs
Salaries 0.68 lacks
VARIABLE COSTS
Type of variable costs Estimated variable cost as a
% of sales
Electricity 5
Water Bills 3
Grocery and vegetables 6
Miscellaneous 0.5
Economy
Slow Economic Recovery. We anticipate a slow-growth economy, recovering from an economic
recession.
Business Growth
We anticipate modest growth over the coming years. The financials account for the
following growth projections:
Year 2: 4%
Year 3: 4%
Year 3: 5%
Year 5: 6%
MONTHLY BUDGET PROJECTED INCOME STATEMENTS
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total
Units sold 3000 350
0
3600 2800 2400 2600 2000 2400 3000 3600 4000 4800 37700
Unit selling
price(In
1000)
18 18 18 19 19 19 19 19 20 20 21 22 232
Total sales
(In 1000)
54 63 64.8 53.2 45.6 49.4 38 45.6 60 72 84 105.6 735.2
Cost of
goods for
services sold
per unit
(In 1000)
11.7 11.7 12 12 12 12 12.3 12.5 12.5 12.5 13 13 147.2
Total cost of
goods or
services sold
(In 1000)
35.1 40.9 43.2 33.6 28.8 31.2 24.6 30 37.5 45 52 62.4 464.3
Gross profit
(In 1000)
18.9 22.1 21.6 19.6 16.8 18.2 13.4 15.6 22.5 27 32 43.2 270.9
Variable
costs
(In 1000)
7.83 9.13
5
9.396 7.714 6.612 7.163 5.51 6.612 8.7 10.44 12.18 15.312 106.604
Total
operating
costs
(In 1000)
7.83 9.13
5
9.396 7.714 6.612 7.163 5.51 6.612 8.7 10.44 12.18 15.312 106.604
Profit/ loss
before taxes
(In 1000)
11.1 12.9
6
12.20 11.89 10.19 11.04 7.89 8.988 13.8 16.56 19.82 27.888 156.43
Less taxes(25% estimated):Rs. 39,107
Net profit: Rs. 1,17,322
BUDGET YEARLY INCOME STATEMENT
SALES AMOUNT
Units sold 37700
Unit Selling Price 18,000-22,000
Total Sales
(Units sold*Unit Selling Price)
73,5200
COSTS AMOUNT
Cost of Goods or Services Sold
per Unit
11,700-13000
Total cost of Goods or Services
sold
1,47,200
Gross Profit 2,70,900
Variable Expenses 1,06,604
Operating Costs 1,06,604
PROFIT AMOUNT
Profit/loss before taxes 1,56,4300
Less Taxes 39,107
Net Profit 1,17,322
Net Profit/Unit 3.11

More Related Content

What's hot

Ekonomiks 10 learning material
Ekonomiks 10  learning materialEkonomiks 10  learning material
Ekonomiks 10 learning materialRonalyn Concordia
 
Dlp applied economics 1 29 - 31, 18
Dlp applied economics 1 29 - 31, 18Dlp applied economics 1 29 - 31, 18
Dlp applied economics 1 29 - 31, 18paul nuez
 
Interaksyon ng demand at suplay adm rmhs mn la - slideshare
Interaksyon ng demand at suplay   adm rmhs mn la - slideshareInteraksyon ng demand at suplay   adm rmhs mn la - slideshare
Interaksyon ng demand at suplay adm rmhs mn la - slideshareShiella Cells
 
Selecting and preparing poultry
Selecting and preparing poultrySelecting and preparing poultry
Selecting and preparing poultryjerelin almazon
 
Introduction applied economics
Introduction applied economicsIntroduction applied economics
Introduction applied economicsRowena Alarcon
 
Lesson 2 - Economics as an Applied Science
Lesson 2 - Economics as an Applied ScienceLesson 2 - Economics as an Applied Science
Lesson 2 - Economics as an Applied ScienceHannah Enriquez
 
Aralin 5 pagkonsumo(summative test)
Aralin 5 pagkonsumo(summative test)Aralin 5 pagkonsumo(summative test)
Aralin 5 pagkonsumo(summative test)Lane Pondara
 
Dlp applied economics 1 22 - 25, 18
Dlp applied economics 1 22 - 25, 18Dlp applied economics 1 22 - 25, 18
Dlp applied economics 1 22 - 25, 18paul nuez
 
10 steps marketing plan Jollibee Philippines
10 steps marketing plan Jollibee Philippines10 steps marketing plan Jollibee Philippines
10 steps marketing plan Jollibee PhilippinesElainrose Esberto
 
Jolibee Marketing Plan
Jolibee Marketing PlanJolibee Marketing Plan
Jolibee Marketing Planrosasalee
 
BUSINESS-PLAN-IMPLEMENTATION.pptx
BUSINESS-PLAN-IMPLEMENTATION.pptxBUSINESS-PLAN-IMPLEMENTATION.pptx
BUSINESS-PLAN-IMPLEMENTATION.pptxAnyaElegino
 
Principles of Marketing for Grade 12 Students. Chapter 2
Principles of Marketing for Grade 12 Students. Chapter 2 Principles of Marketing for Grade 12 Students. Chapter 2
Principles of Marketing for Grade 12 Students. Chapter 2 Johemie Lopez Quinones
 
L3- Recognize a Potential Market- Market Need Analysis.pptx
L3- Recognize a Potential Market- Market Need Analysis.pptxL3- Recognize a Potential Market- Market Need Analysis.pptx
L3- Recognize a Potential Market- Market Need Analysis.pptxMaamLyca
 
Simple bookkeeping
Simple bookkeepingSimple bookkeeping
Simple bookkeepingWill Ams
 
Aralin 7-mga-organisasyon-ng-negosyo
Aralin 7-mga-organisasyon-ng-negosyoAralin 7-mga-organisasyon-ng-negosyo
Aralin 7-mga-organisasyon-ng-negosyoJuanito Macauyam
 
Mga Salik na Nakakaaepkto sa Pagkonsumo
Mga Salik na Nakakaaepkto sa PagkonsumoMga Salik na Nakakaaepkto sa Pagkonsumo
Mga Salik na Nakakaaepkto sa Pagkonsumojessicalovesu
 

What's hot (20)

Ekonomiks 10 learning material
Ekonomiks 10  learning materialEkonomiks 10  learning material
Ekonomiks 10 learning material
 
Dlp applied economics 1 29 - 31, 18
Dlp applied economics 1 29 - 31, 18Dlp applied economics 1 29 - 31, 18
Dlp applied economics 1 29 - 31, 18
 
Interaksyon ng demand at suplay adm rmhs mn la - slideshare
Interaksyon ng demand at suplay   adm rmhs mn la - slideshareInteraksyon ng demand at suplay   adm rmhs mn la - slideshare
Interaksyon ng demand at suplay adm rmhs mn la - slideshare
 
Selecting and preparing poultry
Selecting and preparing poultrySelecting and preparing poultry
Selecting and preparing poultry
 
Introduction applied economics
Introduction applied economicsIntroduction applied economics
Introduction applied economics
 
Lesson 2 - Economics as an Applied Science
Lesson 2 - Economics as an Applied ScienceLesson 2 - Economics as an Applied Science
Lesson 2 - Economics as an Applied Science
 
Aralin 5 pagkonsumo(summative test)
Aralin 5 pagkonsumo(summative test)Aralin 5 pagkonsumo(summative test)
Aralin 5 pagkonsumo(summative test)
 
Dlp applied economics 1 22 - 25, 18
Dlp applied economics 1 22 - 25, 18Dlp applied economics 1 22 - 25, 18
Dlp applied economics 1 22 - 25, 18
 
10 steps marketing plan Jollibee Philippines
10 steps marketing plan Jollibee Philippines10 steps marketing plan Jollibee Philippines
10 steps marketing plan Jollibee Philippines
 
Ekonomiks 101
Ekonomiks 101Ekonomiks 101
Ekonomiks 101
 
Jolibee Marketing Plan
Jolibee Marketing PlanJolibee Marketing Plan
Jolibee Marketing Plan
 
BUSINESS-PLAN-IMPLEMENTATION.pptx
BUSINESS-PLAN-IMPLEMENTATION.pptxBUSINESS-PLAN-IMPLEMENTATION.pptx
BUSINESS-PLAN-IMPLEMENTATION.pptx
 
Principles of Marketing for Grade 12 Students. Chapter 2
Principles of Marketing for Grade 12 Students. Chapter 2 Principles of Marketing for Grade 12 Students. Chapter 2
Principles of Marketing for Grade 12 Students. Chapter 2
 
L3- Recognize a Potential Market- Market Need Analysis.pptx
L3- Recognize a Potential Market- Market Need Analysis.pptxL3- Recognize a Potential Market- Market Need Analysis.pptx
L3- Recognize a Potential Market- Market Need Analysis.pptx
 
9 1 activity no 1
9 1 activity no 19 1 activity no 1
9 1 activity no 1
 
Simple bookkeeping
Simple bookkeepingSimple bookkeeping
Simple bookkeeping
 
Aralin 7-mga-organisasyon-ng-negosyo
Aralin 7-mga-organisasyon-ng-negosyoAralin 7-mga-organisasyon-ng-negosyo
Aralin 7-mga-organisasyon-ng-negosyo
 
Mga Salik na Nakakaaepkto sa Pagkonsumo
Mga Salik na Nakakaaepkto sa PagkonsumoMga Salik na Nakakaaepkto sa Pagkonsumo
Mga Salik na Nakakaaepkto sa Pagkonsumo
 
Applied Economics
Applied EconomicsApplied Economics
Applied Economics
 
Kakapusan
KakapusanKakapusan
Kakapusan
 

Viewers also liked

ALIBRAZ SOLUÇÕES EM ALIMENTAÇÃO E SERVIÇOS
ALIBRAZ SOLUÇÕES EM ALIMENTAÇÃO E SERVIÇOSALIBRAZ SOLUÇÕES EM ALIMENTAÇÃO E SERVIÇOS
ALIBRAZ SOLUÇÕES EM ALIMENTAÇÃO E SERVIÇOSAdilson Carvalho
 
Static characteristics in Instrumentation and metrology
Static characteristics in Instrumentation and metrologyStatic characteristics in Instrumentation and metrology
Static characteristics in Instrumentation and metrologyFaizan Ali
 
Apartes de la Charla: La terminología de la astronomía marzo 18 2017
Apartes de la Charla: La terminología de la astronomía marzo 18 2017Apartes de la Charla: La terminología de la astronomía marzo 18 2017
Apartes de la Charla: La terminología de la astronomía marzo 18 2017SOCIEDAD JULIO GARAVITO
 
Case Study and Research on System Dynamics in Hotel Management
Case Study and Research on System Dynamics in Hotel ManagementCase Study and Research on System Dynamics in Hotel Management
Case Study and Research on System Dynamics in Hotel ManagementFaizan Ali
 
შოკოლადი
შოკოლადიშოკოლადი
შოკოლადიDavid Jafaridze
 
Examples of "NO" lessons
Examples of "NO" lessonsExamples of "NO" lessons
Examples of "NO" lessonstine600
 
Union de metales
Union de metalesUnion de metales
Union de metalesZarahD
 
Jawsdays2017(配布用)
Jawsdays2017(配布用)Jawsdays2017(配布用)
Jawsdays2017(配布用)Yutaka Hiroyama
 
3Com 3C906CX-TXM ASSY 03
3Com 3C906CX-TXM ASSY 033Com 3C906CX-TXM ASSY 03
3Com 3C906CX-TXM ASSY 03savomir
 
Effect of Demand on inventory- Supply Chain
Effect of Demand on inventory- Supply ChainEffect of Demand on inventory- Supply Chain
Effect of Demand on inventory- Supply ChainFaizan Ali
 
Six sigma in automobile Industry
Six sigma in automobile IndustrySix sigma in automobile Industry
Six sigma in automobile IndustryVishnu Rajoriya
 
SingularityU London Chapter Reunion and Launch Event
SingularityU London Chapter Reunion and Launch EventSingularityU London Chapter Reunion and Launch Event
SingularityU London Chapter Reunion and Launch EventMitesh Soni
 
La Traviata. 4º ESO Música IES César Manrique.
La Traviata. 4º ESO Música IES César Manrique.La Traviata. 4º ESO Música IES César Manrique.
La Traviata. 4º ESO Música IES César Manrique.juanramon alvarez lafuente
 
Diario Resumen 20170318
Diario Resumen 20170318Diario Resumen 20170318
Diario Resumen 20170318Diario Resumen
 
3Com 21-0173-003
3Com 21-0173-0033Com 21-0173-003
3Com 21-0173-003savomir
 
Text Animation
Text AnimationText Animation
Text Animationmxsephan
 

Viewers also liked (20)

ALIBRAZ SOLUÇÕES EM ALIMENTAÇÃO E SERVIÇOS
ALIBRAZ SOLUÇÕES EM ALIMENTAÇÃO E SERVIÇOSALIBRAZ SOLUÇÕES EM ALIMENTAÇÃO E SERVIÇOS
ALIBRAZ SOLUÇÕES EM ALIMENTAÇÃO E SERVIÇOS
 
Static characteristics in Instrumentation and metrology
Static characteristics in Instrumentation and metrologyStatic characteristics in Instrumentation and metrology
Static characteristics in Instrumentation and metrology
 
Apartes de la Charla: La terminología de la astronomía marzo 18 2017
Apartes de la Charla: La terminología de la astronomía marzo 18 2017Apartes de la Charla: La terminología de la astronomía marzo 18 2017
Apartes de la Charla: La terminología de la astronomía marzo 18 2017
 
Drugi svetski rat
Drugi svetski ratDrugi svetski rat
Drugi svetski rat
 
Case Study and Research on System Dynamics in Hotel Management
Case Study and Research on System Dynamics in Hotel ManagementCase Study and Research on System Dynamics in Hotel Management
Case Study and Research on System Dynamics in Hotel Management
 
Personality
PersonalityPersonality
Personality
 
შოკოლადი
შოკოლადიშოკოლადი
შოკოლადი
 
Examples of "NO" lessons
Examples of "NO" lessonsExamples of "NO" lessons
Examples of "NO" lessons
 
Union de metales
Union de metalesUnion de metales
Union de metales
 
Jawsdays2017(配布用)
Jawsdays2017(配布用)Jawsdays2017(配布用)
Jawsdays2017(配布用)
 
3Com 3C906CX-TXM ASSY 03
3Com 3C906CX-TXM ASSY 033Com 3C906CX-TXM ASSY 03
3Com 3C906CX-TXM ASSY 03
 
Effect of Demand on inventory- Supply Chain
Effect of Demand on inventory- Supply ChainEffect of Demand on inventory- Supply Chain
Effect of Demand on inventory- Supply Chain
 
Caratulas diago
Caratulas diagoCaratulas diago
Caratulas diago
 
Six sigma in automobile Industry
Six sigma in automobile IndustrySix sigma in automobile Industry
Six sigma in automobile Industry
 
SingularityU London Chapter Reunion and Launch Event
SingularityU London Chapter Reunion and Launch EventSingularityU London Chapter Reunion and Launch Event
SingularityU London Chapter Reunion and Launch Event
 
Ana Siro materiales de lectura para bibliotecas de aula
Ana Siro materiales de lectura para bibliotecas de aulaAna Siro materiales de lectura para bibliotecas de aula
Ana Siro materiales de lectura para bibliotecas de aula
 
La Traviata. 4º ESO Música IES César Manrique.
La Traviata. 4º ESO Música IES César Manrique.La Traviata. 4º ESO Música IES César Manrique.
La Traviata. 4º ESO Música IES César Manrique.
 
Diario Resumen 20170318
Diario Resumen 20170318Diario Resumen 20170318
Diario Resumen 20170318
 
3Com 21-0173-003
3Com 21-0173-0033Com 21-0173-003
3Com 21-0173-003
 
Text Animation
Text AnimationText Animation
Text Animation
 

Similar to Business plan Module

Recession Proofing Your Business
Recession Proofing Your BusinessRecession Proofing Your Business
Recession Proofing Your BusinessMark Ostryn
 
An Entrepreneurial Idea
An Entrepreneurial IdeaAn Entrepreneurial Idea
An Entrepreneurial IdeaMuhammad Umar
 
Cloud Kitchen Marketing Ideas to Grow Your Online Sales
Cloud Kitchen Marketing Ideas to Grow Your Online SalesCloud Kitchen Marketing Ideas to Grow Your Online Sales
Cloud Kitchen Marketing Ideas to Grow Your Online SalesShamshad Alam
 
Business Development Plan
Business Development PlanBusiness Development Plan
Business Development PlanKimaya K
 
LMG Co., Ltd Marketing Plan
LMG Co., Ltd Marketing PlanLMG Co., Ltd Marketing Plan
LMG Co., Ltd Marketing PlanJoseph Posas
 
PPA State Of The Industry Presentation
PPA State Of The Industry PresentationPPA State Of The Industry Presentation
PPA State Of The Industry Presentationtheppa
 
Past & pizz presentation final
Past & pizz presentation finalPast & pizz presentation final
Past & pizz presentation finalSheau Hui Tan
 
The Challenges of Practice Growth - Sage at Accountex 2014
The Challenges of Practice Growth - Sage at Accountex 2014The Challenges of Practice Growth - Sage at Accountex 2014
The Challenges of Practice Growth - Sage at Accountex 2014Sageukofficial
 
Business plan entrepreneur
Business plan entrepreneurBusiness plan entrepreneur
Business plan entrepreneurBilal Qureshi
 
GRACE MUTHO for health care studentsNI WANJIRU.pptx
GRACE MUTHO for health care studentsNI WANJIRU.pptxGRACE MUTHO for health care studentsNI WANJIRU.pptx
GRACE MUTHO for health care studentsNI WANJIRU.pptxAnthonyMatu1
 
Alpha Omega Restaurant Solutions
Alpha Omega Restaurant SolutionsAlpha Omega Restaurant Solutions
Alpha Omega Restaurant SolutionsTed Brogan
 
Academic presentation
Academic presentationAcademic presentation
Academic presentationRajib Roy
 

Similar to Business plan Module (20)

Recession Proofing Your Business
Recession Proofing Your BusinessRecession Proofing Your Business
Recession Proofing Your Business
 
An Entrepreneurial Idea
An Entrepreneurial IdeaAn Entrepreneurial Idea
An Entrepreneurial Idea
 
Business Plan
Business PlanBusiness Plan
Business Plan
 
Business plan ppt
Business plan pptBusiness plan ppt
Business plan ppt
 
Anne York
Anne YorkAnne York
Anne York
 
Cloud Kitchen Marketing Ideas to Grow Your Online Sales
Cloud Kitchen Marketing Ideas to Grow Your Online SalesCloud Kitchen Marketing Ideas to Grow Your Online Sales
Cloud Kitchen Marketing Ideas to Grow Your Online Sales
 
Business Development Plan
Business Development PlanBusiness Development Plan
Business Development Plan
 
LMG Co., Ltd Marketing Plan
LMG Co., Ltd Marketing PlanLMG Co., Ltd Marketing Plan
LMG Co., Ltd Marketing Plan
 
"Venture Craze"
"Venture Craze""Venture Craze"
"Venture Craze"
 
PPA State Of The Industry Presentation
PPA State Of The Industry PresentationPPA State Of The Industry Presentation
PPA State Of The Industry Presentation
 
Past & pizz presentation final
Past & pizz presentation finalPast & pizz presentation final
Past & pizz presentation final
 
The Challenges of Practice Growth - Sage at Accountex 2014
The Challenges of Practice Growth - Sage at Accountex 2014The Challenges of Practice Growth - Sage at Accountex 2014
The Challenges of Practice Growth - Sage at Accountex 2014
 
business plan
business plan business plan
business plan
 
Business plan entrepreneur
Business plan entrepreneurBusiness plan entrepreneur
Business plan entrepreneur
 
GRACE MUTHO for health care studentsNI WANJIRU.pptx
GRACE MUTHO for health care studentsNI WANJIRU.pptxGRACE MUTHO for health care studentsNI WANJIRU.pptx
GRACE MUTHO for health care studentsNI WANJIRU.pptx
 
Service is a Product
Service is a ProductService is a Product
Service is a Product
 
dairy farming
dairy farmingdairy farming
dairy farming
 
Alpha Omega Restaurant Solutions
Alpha Omega Restaurant SolutionsAlpha Omega Restaurant Solutions
Alpha Omega Restaurant Solutions
 
Academic presentation
Academic presentationAcademic presentation
Academic presentation
 
Tiens Pak 2011
Tiens Pak 2011Tiens Pak 2011
Tiens Pak 2011
 

More from Faizan Ali

Industrial Automation at Food Processing and Packaging Industry
Industrial Automation at Food Processing and Packaging IndustryIndustrial Automation at Food Processing and Packaging Industry
Industrial Automation at Food Processing and Packaging IndustryFaizan Ali
 
Management information System
Management information SystemManagement information System
Management information SystemFaizan Ali
 
Humanity is lost
Humanity is lostHumanity is lost
Humanity is lostFaizan Ali
 
Cyaniding and Nitriding
Cyaniding and NitridingCyaniding and Nitriding
Cyaniding and NitridingFaizan Ali
 
Research paper: Productivity Improvement in a Centralized Warehouse
Research paper: Productivity Improvement in a Centralized WarehouseResearch paper: Productivity Improvement in a Centralized Warehouse
Research paper: Productivity Improvement in a Centralized WarehouseFaizan Ali
 
CNC Grinding Machine MRP
CNC Grinding Machine MRPCNC Grinding Machine MRP
CNC Grinding Machine MRPFaizan Ali
 
Research paper ppt on 5 s
Research paper ppt on 5 sResearch paper ppt on 5 s
Research paper ppt on 5 sFaizan Ali
 
Ergonomics Types of Display
Ergonomics Types of DisplayErgonomics Types of Display
Ergonomics Types of DisplayFaizan Ali
 
Prezi project progress
Prezi project progressPrezi project progress
Prezi project progressFaizan Ali
 

More from Faizan Ali (10)

Industrial Automation at Food Processing and Packaging Industry
Industrial Automation at Food Processing and Packaging IndustryIndustrial Automation at Food Processing and Packaging Industry
Industrial Automation at Food Processing and Packaging Industry
 
Management information System
Management information SystemManagement information System
Management information System
 
Humanity is lost
Humanity is lostHumanity is lost
Humanity is lost
 
Cyaniding and Nitriding
Cyaniding and NitridingCyaniding and Nitriding
Cyaniding and Nitriding
 
Research paper: Productivity Improvement in a Centralized Warehouse
Research paper: Productivity Improvement in a Centralized WarehouseResearch paper: Productivity Improvement in a Centralized Warehouse
Research paper: Productivity Improvement in a Centralized Warehouse
 
CNC Grinding Machine MRP
CNC Grinding Machine MRPCNC Grinding Machine MRP
CNC Grinding Machine MRP
 
Research paper ppt on 5 s
Research paper ppt on 5 sResearch paper ppt on 5 s
Research paper ppt on 5 s
 
Ergonomics Types of Display
Ergonomics Types of DisplayErgonomics Types of Display
Ergonomics Types of Display
 
Prezi project progress
Prezi project progressPrezi project progress
Prezi project progress
 
Prezi
PreziPrezi
Prezi
 

Recently uploaded

call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Crayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon ACrayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon AUnboundStockton
 
Introduction to ArtificiaI Intelligence in Higher Education
Introduction to ArtificiaI Intelligence in Higher EducationIntroduction to ArtificiaI Intelligence in Higher Education
Introduction to ArtificiaI Intelligence in Higher Educationpboyjonauth
 
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptxENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptxAnaBeatriceAblay2
 
CARE OF CHILD IN INCUBATOR..........pptx
CARE OF CHILD IN INCUBATOR..........pptxCARE OF CHILD IN INCUBATOR..........pptx
CARE OF CHILD IN INCUBATOR..........pptxGaneshChakor2
 
Paris 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityParis 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityGeoBlogs
 
A Critique of the Proposed National Education Policy Reform
A Critique of the Proposed National Education Policy ReformA Critique of the Proposed National Education Policy Reform
A Critique of the Proposed National Education Policy ReformChameera Dedduwage
 
Computed Fields and api Depends in the Odoo 17
Computed Fields and api Depends in the Odoo 17Computed Fields and api Depends in the Odoo 17
Computed Fields and api Depends in the Odoo 17Celine George
 
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17Celine George
 
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions  for the students and aspirants of Chemistry12th.pptxOrganic Name Reactions  for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions for the students and aspirants of Chemistry12th.pptxVS Mahajan Coaching Centre
 
Solving Puzzles Benefits Everyone (English).pptx
Solving Puzzles Benefits Everyone (English).pptxSolving Puzzles Benefits Everyone (English).pptx
Solving Puzzles Benefits Everyone (English).pptxOH TEIK BIN
 
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxEPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxRaymartEstabillo3
 
Blooming Together_ Growing a Community Garden Worksheet.docx
Blooming Together_ Growing a Community Garden Worksheet.docxBlooming Together_ Growing a Community Garden Worksheet.docx
Blooming Together_ Growing a Community Garden Worksheet.docxUnboundStockton
 
History Class XII Ch. 3 Kinship, Caste and Class (1).pptx
History Class XII Ch. 3 Kinship, Caste and Class (1).pptxHistory Class XII Ch. 3 Kinship, Caste and Class (1).pptx
History Class XII Ch. 3 Kinship, Caste and Class (1).pptxsocialsciencegdgrohi
 
Pharmacognosy Flower 3. Compositae 2023.pdf
Pharmacognosy Flower 3. Compositae 2023.pdfPharmacognosy Flower 3. Compositae 2023.pdf
Pharmacognosy Flower 3. Compositae 2023.pdfMahmoud M. Sallam
 
How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17Celine George
 
Sanyam Choudhary Chemistry practical.pdf
Sanyam Choudhary Chemistry practical.pdfSanyam Choudhary Chemistry practical.pdf
Sanyam Choudhary Chemistry practical.pdfsanyamsingh5019
 

Recently uploaded (20)

call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Kamla Market (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
 
Crayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon ACrayon Activity Handout For the Crayon A
Crayon Activity Handout For the Crayon A
 
Introduction to ArtificiaI Intelligence in Higher Education
Introduction to ArtificiaI Intelligence in Higher EducationIntroduction to ArtificiaI Intelligence in Higher Education
Introduction to ArtificiaI Intelligence in Higher Education
 
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptxENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
ENGLISH5 QUARTER4 MODULE1 WEEK1-3 How Visual and Multimedia Elements.pptx
 
CARE OF CHILD IN INCUBATOR..........pptx
CARE OF CHILD IN INCUBATOR..........pptxCARE OF CHILD IN INCUBATOR..........pptx
CARE OF CHILD IN INCUBATOR..........pptx
 
9953330565 Low Rate Call Girls In Rohini Delhi NCR
9953330565 Low Rate Call Girls In Rohini  Delhi NCR9953330565 Low Rate Call Girls In Rohini  Delhi NCR
9953330565 Low Rate Call Girls In Rohini Delhi NCR
 
Paris 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activityParis 2024 Olympic Geographies - an activity
Paris 2024 Olympic Geographies - an activity
 
A Critique of the Proposed National Education Policy Reform
A Critique of the Proposed National Education Policy ReformA Critique of the Proposed National Education Policy Reform
A Critique of the Proposed National Education Policy Reform
 
Computed Fields and api Depends in the Odoo 17
Computed Fields and api Depends in the Odoo 17Computed Fields and api Depends in the Odoo 17
Computed Fields and api Depends in the Odoo 17
 
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
Incoming and Outgoing Shipments in 1 STEP Using Odoo 17
 
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions  for the students and aspirants of Chemistry12th.pptxOrganic Name Reactions  for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
 
Staff of Color (SOC) Retention Efforts DDSD
Staff of Color (SOC) Retention Efforts DDSDStaff of Color (SOC) Retention Efforts DDSD
Staff of Color (SOC) Retention Efforts DDSD
 
Solving Puzzles Benefits Everyone (English).pptx
Solving Puzzles Benefits Everyone (English).pptxSolving Puzzles Benefits Everyone (English).pptx
Solving Puzzles Benefits Everyone (English).pptx
 
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptxEPANDING THE CONTENT OF AN OUTLINE using notes.pptx
EPANDING THE CONTENT OF AN OUTLINE using notes.pptx
 
Blooming Together_ Growing a Community Garden Worksheet.docx
Blooming Together_ Growing a Community Garden Worksheet.docxBlooming Together_ Growing a Community Garden Worksheet.docx
Blooming Together_ Growing a Community Garden Worksheet.docx
 
History Class XII Ch. 3 Kinship, Caste and Class (1).pptx
History Class XII Ch. 3 Kinship, Caste and Class (1).pptxHistory Class XII Ch. 3 Kinship, Caste and Class (1).pptx
History Class XII Ch. 3 Kinship, Caste and Class (1).pptx
 
Pharmacognosy Flower 3. Compositae 2023.pdf
Pharmacognosy Flower 3. Compositae 2023.pdfPharmacognosy Flower 3. Compositae 2023.pdf
Pharmacognosy Flower 3. Compositae 2023.pdf
 
How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17How to Configure Email Server in Odoo 17
How to Configure Email Server in Odoo 17
 
TataKelola dan KamSiber Kecerdasan Buatan v022.pdf
TataKelola dan KamSiber Kecerdasan Buatan v022.pdfTataKelola dan KamSiber Kecerdasan Buatan v022.pdf
TataKelola dan KamSiber Kecerdasan Buatan v022.pdf
 
Sanyam Choudhary Chemistry practical.pdf
Sanyam Choudhary Chemistry practical.pdfSanyam Choudhary Chemistry practical.pdf
Sanyam Choudhary Chemistry practical.pdf
 

Business plan Module

  • 1. Shri Ramdeobaba College of Engineering and Management DEPARTMENT OF INDUSTRIAL ENGINEERING Entrepreneurship Development Business Plan on a Restaurant Faizan Ali Sayyed Roll no 33
  • 2.
  • 3. 1. YOUR BUSINESS IDEA Describe your business idea:  Mixing up the conventional Business with technology and innovative ideas to cook a fantastic, delicious, profitmaking Company.  A partnership firm What is the name of your business? “Bon-A-pet-Treat” What is competitive advantageof your business?  Memberships  Free food coupons  Free treats on b’days  Use of Web Site and Mobile app for order booking  Service retrieving and processing under 5-10 minutes  Use of modern techniques and automation  Promoting innovation and new products What are the strengths of your business?  Adequate Knowledge to Optimize resource utility  Quality  Cheaper rates  High level of CUSTOMER SATISFACTION  Use of technologies that nobody has used before  Gaining Customer loyalty easily
  • 4. Offered cuisines:  Starters  Appetizers  Deserts  Beverages Menu type:  Set menu  Ingredients menu  Special Combos  Party offers  Custom offers Staff:  2 Chefs  6 Waiters  1 Manager  1 Receptionist  3 Maintenance and Cleaning 2. MARKETING Type of business you are in:
  • 5.  Service Retailer sells to consumer 3. CONSUMER DESCRIPTION Describe your target consumer  Rich lonely  Couples  Kids  Young generation  Working class  Party people  Business corporate Expected age of consumer Age group from 18-55 Expected gender of consumer Both genders What need or want will your product fulfil? Bon Appetite (Hunger for food) Financialstatus of consumer  Financially balanced  Higher class
  • 6. 4. PROMOTION/ADVERTISING How will you reach this consumer?  Connect to Customer  No Convetional promotion  Visiting Malls, Exhibitions,Colleges, Markets  Social Network  Youtube  Pamplets  Online advertisements What is the slogan for yourbusiness? “You wish, we serve” Will you make sales calls? Sales calls: Yes Feedback calls: Yes Customer registration: Yes Promotional calls: Yes Write a four sentence sale presentation: “Customers are a part of our mission;
  • 7. To see…To do…To serve…” 5. ECONOMICS OF ONE UNIT: SERVICE COMPANY Define yourunit: One dish of any product from the menu Selling price per unit A = Rs. 18,000 (Consider the average selling price of all the products offered and assuming no of sales be 100 per day) Cost of goods sold per unit Rs. 120(Consider the average cost of all the products) What value are you placingon your entrepreneurialtime per hour? B = Rs. 720( considering all type of employees and their wages) How long does it take to perform your service(in hours)? C = 10 hours
  • 8. Labourcost per unit=BXC D = Rs. 7200 Supplies What is the supply cost per customer? E = Rs. 4500 Cost of services sold per unit= D+E F = 11,700 Gross profit per unit= A-F G = 18,000 -11,700 6. MARKET RESEARCH Competition Fierce competition from other restaurants like Krishnum Plaza, Babbu’s galaxy, Fiona, Checkers, Bangs, Dominos, Pure Veg Restaurant, Panino, and others. Though no competitors offer the fun and relaxing atmosphere that our Company plans to provide Ask two people these questionsabout your business and write their answers in the space provided: Do you like the name of my business?
  • 9.  Yes  Yes Where would you want to go to buy my product?  Anywhere  Wherever possible in the town Do you think my service has value?  Yes  Yes, it has How much would you pay for my product?  Rs. 2000  Rs. 2500 to 3000 How would you improve my businessidea?  Adding Home delivery system  Opening up branches Who is my closest competitor?  Krishnum Plaza  Thaat baat
  • 10. Do you think my service is better or worse than that offered by my competitor?  Service is way better than your competition  Equivalent but can get better Why your service is going to beat the competition?  The per capita income of people in our country is increasing. (indicates increasing spending power) – Economical and Reasonable price rates  People don’t like to wait when they are hungry – Faster service  Beverages are preferred with meal – Variety of meal courses  People are bored of the old menu – Combinations and New dishes  Use of technology (Location is not primarily important, as people can go places if they know Service is good, and the food has quality)
  • 11. Below is a sample strategy for a manufacturing, wholesale, retail or service company. Can you add other locations or methods of selling? MARKETING PLAN LOCATIONS (WHERE TO SELL) Door to door Markets Street Local stores Internet Marketing Colleges Restaurant Others BusinessCards Posters Leaflets Phones Salescalls Brochure Mailing Websites Others 7. LEGAL STRUCTURE Is your business a sole proprietorship, a partnership, a private limited company or regular corporation, or a not for profit corporation? Explain your decision.
  • 12. The business is a sole proprietorship type- a one man organization, where a single person owns, manages and controls the business. He is the decision maker in the organization. The business will work as a Franchise. The advantages of having sole proprietorship are:  Ease of formation and doesn’t require going through elaborated legal formalities, besides the license.  The capital and profit are all in the hands of the owner  The continuity is uncertain  Moderate risks, moderate financial requirements. Explain how much will you be paying for legal fees? What permits or licences will you need for your business? What are the names, addresses and phone numbers of the local officials in charge of the permits and licensing you need? 1. Food Safety license 2. Health/Trade license 3. Eating house license 4. Fire Department 5. Pollution certificate 6. Music license 7. Insurance 8. Prevention and Food Adulteration Act(PFA) 1954 9. Shop and Establishment license 10. Signage license
  • 13. 11. Certificate of Environmental Clearance 12. Ghumastha license Name Adress Phone Fire Office Civil Lines 0712 256 5074 Municipal Corporation Civil Lines 0712 256 7035 Pollution control committee Civil Lines 0712-2560152 Food Safety and Standards Authority of India (Consultant) Ayodhya nagar 011 2323 6975 Police Station Gitti Khadan 0712-2580127 Forest Office Van Bhavan 0712 255 0670 Insurance Company West High Court Road
  • 14. 8. START-UP COSTS What are your estimated start-up costs? Item-wise: Item Where will you buy this? Cost (Rs) Flat Belt Conveyor Indiamart 60,000 Interior, Carpets Projectasoz 80,000 Decorations Aaron Allen 45,000 Generic Furniture Amazon 40,000 LCDs Homeshop18 45,000 each Estimated Total Start-up Costs: 3.75 lacks List your sources of financing below, indicate with a check mark whether each source is offering equity, debt or a gift. Amount Equity(investment) Debt(loan) Gift Personal savings 2 lacks Relatives 5 lacks 4 lacks 1 lack Friends
  • 15. Investors Grant Other Total 7 lacks If you receive equity financing, what percentage of ownership will you give up? 40 percent If you receive debt financing, what is the maximum interest rate you will pay? 12.5 percent rate of interest 9. OPERATING COSTS(FIXED AND VARIABLES) MONTHLY FIXED COSTS These includes utilities, salaries, advertising, interest, insurance and rent. In a small business, many operating costs are usually fixed, although a few may be variable, depending on your business.
  • 16. Type of fixed costs Monthly fixed costs Salaries 0.68 lacks VARIABLE COSTS Type of variable costs Estimated variable cost as a % of sales Electricity 5 Water Bills 3 Grocery and vegetables 6 Miscellaneous 0.5 Economy Slow Economic Recovery. We anticipate a slow-growth economy, recovering from an economic recession. Business Growth We anticipate modest growth over the coming years. The financials account for the following growth projections: Year 2: 4% Year 3: 4% Year 3: 5% Year 5: 6%
  • 17. MONTHLY BUDGET PROJECTED INCOME STATEMENTS Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Units sold 3000 350 0 3600 2800 2400 2600 2000 2400 3000 3600 4000 4800 37700 Unit selling price(In 1000) 18 18 18 19 19 19 19 19 20 20 21 22 232 Total sales (In 1000) 54 63 64.8 53.2 45.6 49.4 38 45.6 60 72 84 105.6 735.2 Cost of goods for services sold per unit (In 1000) 11.7 11.7 12 12 12 12 12.3 12.5 12.5 12.5 13 13 147.2 Total cost of goods or services sold (In 1000) 35.1 40.9 43.2 33.6 28.8 31.2 24.6 30 37.5 45 52 62.4 464.3 Gross profit (In 1000) 18.9 22.1 21.6 19.6 16.8 18.2 13.4 15.6 22.5 27 32 43.2 270.9 Variable costs (In 1000) 7.83 9.13 5 9.396 7.714 6.612 7.163 5.51 6.612 8.7 10.44 12.18 15.312 106.604 Total operating costs (In 1000) 7.83 9.13 5 9.396 7.714 6.612 7.163 5.51 6.612 8.7 10.44 12.18 15.312 106.604 Profit/ loss before taxes (In 1000) 11.1 12.9 6 12.20 11.89 10.19 11.04 7.89 8.988 13.8 16.56 19.82 27.888 156.43 Less taxes(25% estimated):Rs. 39,107 Net profit: Rs. 1,17,322
  • 18. BUDGET YEARLY INCOME STATEMENT SALES AMOUNT Units sold 37700 Unit Selling Price 18,000-22,000 Total Sales (Units sold*Unit Selling Price) 73,5200 COSTS AMOUNT Cost of Goods or Services Sold per Unit 11,700-13000 Total cost of Goods or Services sold 1,47,200 Gross Profit 2,70,900 Variable Expenses 1,06,604 Operating Costs 1,06,604 PROFIT AMOUNT Profit/loss before taxes 1,56,4300 Less Taxes 39,107 Net Profit 1,17,322 Net Profit/Unit 3.11