b plan happy tiffin

Upload: ronak-rajpurohit

Post on 03-Apr-2018

226 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/28/2019 b Plan Happy Tiffin

    1/40

    RONAK PUROHIT- 4111546

    RESHMA REHMAN-

    ROHIT JOSHI-3876450

    AVNEET KAUR-4115588

    Business Plan- Happy TiffinASSIGNMENT-3

    VICTORIA UNIVERSITY

  • 7/28/2019 b Plan Happy Tiffin

    2/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 1

    Table of ContentsExecutive Summary....2

    Mission, Goal & Objective..3

    Startup summary..4

    Business Detail..5

    product & services...5

    Organizational Chart..7

    Management & ownership8

    Why Happy Tiffin...10

    Risk Management..13

    legal considerations....14

    Operations .15

    Sustainability plan.16

    Strategy18

    market research.19

    market strategy..22

    S.W.O.T......25

    The Finance..28

    References.32

    APPENDIX.34

  • 7/28/2019 b Plan Happy Tiffin

    3/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 2

    Executive Summary:

    HAPPY TIFFIN is an exciting, new business with a unique approach to helping people enjoy

    home cooked meals even if they are away from home. They will have pre-select weekly

    changing menu of 12 meals to choose from for lunch and dinner. By focusing on our strategy of

    business (healthy, nutritious food) our customers, and their needs in this fast paced life Happy

    TIFFIN will increase sales to a point that exceeds $ 9,00,000 in three years.

    Happy Tiffin is owned jointly by Ronak Rajpurohit, Rohit Joshi, Reshma Rahman and Avneet

    Kaur as a partnership business. Ronak has 5 years experience in food service industry, as he wasworking in the restaurant in Delhi- India. Rohit has 3 years experience in operation Reshma has

    4 years experience in sales and Avneet has 4 years experience in marketing. They all grew up

    in India. So they know the kinds of food preparation available in there. The demography of our

    target customers is 20-40 years of age, who are corporate employees away from home. The main

    advantage of our target market is they can taste inexpensive nutritious home cooked food without

    the hassle of cleaning. Rohits existing contacts with local social and community groups, and

    Ronak's ongoing relationships with food distributors, specialty grocers, and high-end clients will

    all help to generate high sales from early in the first year.

    The advantage of the target markets is they can enjoy inexpensive healthy meal; price of the

    meal would be 70INR for the first year and 75 for the following year. They can save time by not

    roaming around to choose a restaurant also they dont need to do any kind of preparation and

    clean up. Conveniently they can eat their nutritious meal in their workplace. We will be focusing

    on enhancing the repeat customer service business.

  • 7/28/2019 b Plan Happy Tiffin

    4/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 3

    Mission:

    HAPPY TIFFIN is a specialized business that provides a variety of people with the opportunity

    to enjoy nutritious food the way they like. The purpose of this business is to optimize the timeinvestment needed to prepare the quality of meals, within the clients' current schedules, and also

    for them to practice the proper health conscious behavior that has become the target lifestyle of a

    health deficient society

    Goal:

    Our goal is to be a self-sustaining company within 3 years from the commencement to begin

    expanding our menu offerings within 3 months and able to offer franchisees in 4 years. HAPPY

    TIFFIN will employ 4 individuals full time within 3 years, and will hit net profit goals of $3,

    20,000 by the end of its second year of existence.

    Objective:

    We want to develop a sustainable start up business that is possible. For that we need to exceed

    our customer expectations in our service and the preparation of food. We also want to increase

    the number of our customers by 25% every year through our high quality service. Along with

    these goals we want to achieve an after tax net profit of200kby year three and a net income of

    more than 20%of sales by the third year.

    Focus:

    We will be building a high level of customer satisfaction in our service and products, which can

    help us to maintain our customer. According to the customer choice, trends and we will be

    offering variety of menus. The price would be very competitive. The price that we will choose

    will be reasonable for our customers and be adequate for the business to maintain a gross margin

    around 25%.once our customer base increase, we will be buying more in bulk through food

    service distributors. In that way we can lower our supply cost. We will do an intensive

    marketing through our customers (word of mouth), radio advertisement, local area newspapers.

  • 7/28/2019 b Plan Happy Tiffin

    5/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 4

    By distributing various flyers and pamphlets, giving advertisement in yellow pages and

    registered key word that can lead to our web site

    Start-up Summary

    The start-up expenses include:

    Rent expenses include a deposit and rent for one month Utilities expenses for one month. Insurance deposit and first month. Sales & Marketing expenses including stationery, brochures, outdoor signage. Website development. Office, kitchen supply expenses. Leasehold improvements, including contractors fees and permits. The required start-up assets of$60,000 include: Kitchen Equipment Prep Tables Cooking utensils Various Kitchen Utensils Computer and small business software

    Business Details:

    Business premises:

    The proposed name and trading name of our business is same. We are intending to start our

    business in Gurgaon, a suburban city of Delhi- India. Being one of the most important

    economic hub and industrialization, Gurgaon has a mixed crowd of people from all over India

    The major multinational corporations based in Gurgaon include names like Genpact,American Airlines, Airtel, Bain & Company, American Express, The Coca-Cola Company,

    Bank of America, Ericsson, DLF Limited, Hero Honda, EXL, Indigo Airlines, IBM, Microsoft,

    Maruti Suzuki, Nokia, Motorola, Sapient, Oracle, Google, Thought Works, Tata Consultancy

    Services (TCS), and ZS Associate. First year we will be leasing a 500 Square Meter land or a

    factory space where all of operation will be happening. For that, apart from the space we will

  • 7/28/2019 b Plan Happy Tiffin

    6/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 5

    make arrangements for water supply and electricity& gas connection as well. As majority of the

    corporate companies are running in this area, this will be the hot spot for us as we are mainly

    targeting corporate employees.

    License & Permits:

    Once we finalise the place we will be following up the license and permits for our business. We

    will be registering forShops and Establishment license from state government, Signage license

    from municipality, Nomination of PFA from Director of Prevention of Food Adulteration in the

    state, Health / Trade License from Municipality, NOC from fire department, Environment

    clearance from local government,Nominations under PFA Act 1954 section 17(2) and Rule 12 B

    of the rule of 1955

    Products& Services:

    Happy Tiffin services include corporate catering, Birthday specials, Anniversary specials,

    Canteen services and catering services. First year we mainly concentrate on corporate

    catering; providing lunch and dinner to the employees. We will have a pre-set menu of 12 items

    included South Indian, North Indian, Chinese cuisine sandwiches and burgers. The menu will be

    changing every 3rd day. According to the business performance we will be moving in to the

    other areas of our business.

    Product/Service Description Price

    Corporate Catering Service Lunch & Dinner Rs 70/- each

    Catering Service

    Menu and price will fix

    according to the clientschoice

    Per 100 dishes

    and selected menu

    Birthday Specials

    Menu and price will fix

    according to the clients

    choice

    Minimum 50

    dishes and as per

    selected item

  • 7/28/2019 b Plan Happy Tiffin

    7/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 6

    Anniversary Specials

    Menu and price will fix

    according to the clients

    choice

    Minimum 70

    dishes

    Canteen Services Lunch &Dinner Rs 70/- each

    VAT (Value Added Tax) :

    According to AP VAT Act, 2005. Section 4(9)(d), Other than Hotels and Star Hotels category iii

    ( Restaurants, eating places ), responsible for collection of VAT from the customers at the rate of

    5% on the value charged in the bills whose turnover during the year is less than Rs. 1.50 crore.

    So we will be adding the 5% in the total bill for the customer.

    Website:

    We are planning to create a web site for our business. And the preferred name is

    www.happytiffin.com if that is available. We will be hiring a developer to create the site. The

    database interface will let us adjust the schedule and track click/sales ratios, and easily update

    menu offerings; it will be having detailed description of all of the planning, shopping, food

    preparation and nutrition in the website. Once the website finishes, we will be subcontracting out

    the hosting of the site and the technical back-end supporting.

    http://www.happytiffin.com/http://www.happytiffin.com/http://www.happytiffin.com/
  • 7/28/2019 b Plan Happy Tiffin

    8/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 7

    Organisation chart:

    Cherie

    Rohit

    ( O p e r a t i o n M a n a g e r )

    Reshma

    (Sales Manager)

    Avneet

    (Marketing Manager)

    R o n a k

    ( D i r e ct o r / F i n a n ce M a n a g e r )

    7 Delivery

    Boys/Drivers

    2 C h e f s 1 Cleaner

    Manage the outsource

    website developer

  • 7/28/2019 b Plan Happy Tiffin

    9/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 8

    Management & ownership

    Initially there are four members in the management team. And they are the owners as well.

    Ronak Rajpurohit, Rohit Joshi, Resham Rahman and Avneet Kaur. Each has 25% of share. The

    owners will be taking care of majority of the part in business during the first year. We will be

    making a partnership agreement with the help of our legal advisor. Ronak will be taking care of

    finance and as he has 4 years experience in food industry he will be the director. Rohit will

    manage operation. Reshma will be handling sales and web site maintenance. Avneet will be

    paying attention to marketing and delivery of food. These three people will be directly reporting

    to Ronak. We will be hiring Chefs, cleaner and web site designer and delivery boys on a part

    time basis. Website development, Accounting and legal services will be out sourced.

    Ronak has 5 years experience in food service as he was working with his uncle in the restaurant.

    Reshma and Avneet has passion for cooking and have been cooking for the last 10 years for their

    family also they both know the flavours of north indian and south indian well as they both come

    from different part of India. Rohit was helping his family business in the operation area for the

    last 4 years.

    The owners will be working in pair in a rotating shift; Rohit and Reshma will be handling the

    lunch time including prep work and menu planning. And Avneet and Ronak will be taking careof the dinner time. It will keep rotating on weekly basis.

    Ronak and Rohit will be hosting majority of the parties. Ronak and Rohits existing contacts

    with local social and community groups, and Ronaks ongoing relationships with food

    distributors, specialty grocers, and high-end clients will all help to generate high sales from early

    in the first year. We will be keep a track of our cost analysis for the first two year to make sure

    all the area in the business is well taken care of and on what area we need assistance/

  • 7/28/2019 b Plan Happy Tiffin

    10/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 9

    Key personnel

    Current staff

    Job Title Name Skills or strengths

    Finance Manager Ronak Rajpurohit Master in Accounting and finance.

    5 years experience in food industry

    Operation Manager Rohit Joshi

    Bachelor of business

    Administration. 3 years experience

    in operation.

    Sales Manager Reshma RahmanBachelor of commerce. 4 years

    experience sales field.

    Marketing Manager Avneet KaurBachelor of commerce. 4 years

    experience on marketing.

    Required staff

    Job Title Quantity Skills necessary

    Chef 2 At least 2 years

    experience.]

    Cleaner 1At least 6 months

    experience.

    Delivery

    boys.Drivers

    7

    At least 2 years

    experience and should

    hold valid driving

    license.

    We will be giving advertisement in the local newspapers and also consider people through our

    local contacts. Initial year we will not offer any kind of training programs. To avoid that we will

  • 7/28/2019 b Plan Happy Tiffin

    11/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 10

    be recruiting people who has educational qualification and experience in the similar field. We

    will be collecting copy of drivers license from our drivers and diploma certificates from our

    chefs.

    Once the recruitment finishes, we will be documenting responsibilities for each person and copy

    will be providing to everyone. More over the Director will be monitoring each of us and will be

    providing necessary feedback for everyone.

    Why Happy Tiffin

    In Gurgaon according to our research, there are many restaurants and fast food joints like

    McDonalds, KFC, Pizza Hut, Haldiram's, Bikanerwala, Coriander Leaf, Pind Baluchi, Diya,

    Rodeo, Mainland China, China Club, Punjabi by Nature, Zinos, Zaika, and Machan, maal gaadi,

    turquoise cottagen Tunday Kababi, pind baloochi. The type of food currently available in the

    market are either expensive , junk or unhealthy food. That is why we believe ours are high-end

    services. Because the products we deliver are fresh, nutritious, and healthy. To avoid the plastic

    containers, we use steel tiffin to distribute food, which is more healthy way and environment

    friendly.

    Happy Tiffin is going to introduce a variety of food service that can replicate the diverse tastes

    and preferences of each customer. Customers can choose from delicious sandwiches, south

    Indian, North Indian and Chinese items. Our expert nutritionists and executive chefs will be

    dedicated make fresh products and create fresh ideas which will include a lot of new flavours.

    Moreover we will offer stickers to customers who want to share portion of their food as part of

    charity, they can write a on the sticker and stick it on the tiffin, so when our delivery people go to

    collect the tiffins, they will distribute those food to the poor people.

    Expectation

    For the first year we are anticipating a quantity of 200 orders from a customer in 6 months which

    includes the lunch and dinner. As in India, companies run 24 hours in a day by giving rotating

  • 7/28/2019 b Plan Happy Tiffin

    12/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 11

    shifts to employees. So we expect lunch and dinner orders from different individuals. Because

    of our main expenses are grocery, costs of sales are based on grocery store prices and our other

    expenses including rent and all. We will try to put our price down the lane. For that we will be

    finding a supplier who can deliver the fresh products so that we can meet the goal of our

    business. In 2014, these prices will be according to the inventory and employee salary.

    We believe customer will be considering our services as a necessity in this hectic life style,

    where they lack hygiene home style food. Also we will also help them to practice the proper

    health conscious behavior that has become the target lifestyle of a health deficient society.

    Current year we are anticipating 600 customers. It can increase each year by an additional 50%.

    Innovation:

    To be excelling in applying new methods and to stand out in the market competition, innovation

    is very important in all the areas of business. A great source for promotion in the new business

    world is the social media. We will have our own business profile page in Facebook also and will

    be doing radio marketing. As everyone is using the same platforms to the same effect, to stand

    out from the crowd and to make a greater impact, we have decided to discard the idea of using

    plastic containers and use steel tiffins to carry food. It can restore the temperature of the food

    also it is very environment friendly as well. More over sometimes we will be providing free

    guides on healthy eating and recipe books as well. Based on the success of the business we will

    be increasing our menu items. That can help us to increase our clientele from different

    background.

    Insurance

    In restaurant business, there are different types of risks involved which need to be properlyinsured. These risks include any injury caused to the employees of the hotel or any accident

    which might take place due to hot liquid or shards of broken glass on the premises. Workers

    Compensation insurance will also be provided to employees in accordance to the Workmens

    Compensation Act, 1923 which will the employees will be provided insurance against any harm

  • 7/28/2019 b Plan Happy Tiffin

    13/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 12

    or bodily injury sustained during work. Also we will take fire policy andbuilding and assets

    policy to avoid the loss due to any hazards.

    Other risks might include eruption of fire and the subsequent damage to the property of hotel or

    other surrounding businesses. Happy Tiffin will attempt to get its property and kitchen

    equipment insured against such accidents by availing a suitable property insurance scheme.

    In case of Happy Tiffin, the business model involves providing food to the customers by means

    of vehicles including vans, rickshaws and mopeds. In this case, in addition to the insurance of

    property and any injury caused to staff during work, it is necessary to get the vehicle insurance,

    Fire policy, building and assets.

    Risk management

    Risk Likelihood Impact Strategy

    Operational risks involve

    operational risks related to

    fire and injury to employees

    at the premises

    Likely High Happy Tiffin will ensure

    that the operational risk

    related to fire and injury is

    minimized at the premises.

    This will be made possibleby emphasizing the need to

    keep the premises clean,

    educating employees about

    using equipment, installing

    smoke detectors and

    sprinkler system to

    minimize damage in case of

    fire.

    Strategic risks - strategic

    risks involve changing of

    menu, price fluctuations or

    Likely Medium

    In order to avoid this risk,

    Happy Tiffin will arrange

    for gathering and analysis

  • 7/28/2019 b Plan Happy Tiffin

    14/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 13

    quitting of a chef which is

    viewed negatively by the

    customers

    of customer data to

    determine which items are

    most ordered by the

    customers and conducting

    informal surveys to know

    about customers concerns

    related to food quality and

    pricing. Before deciding to

    open new locations of

    Happy Tiffin, a thorough

    investigation will be done

    related to the affordability,

    demographics and

    customers preference for

    menu before expanding into

    other areas.

    Economic Risk - economic

    risks involve increased

    unemployment rate and

    high inflation which will

    ultimately curb spending of

    people on ordering meals.

    CPI inflation in India was

    9.39% in April while it was

    10.39% in March (Reuters,

    2013). Unemployment on

    the other hand is expected

    to reach 9.4% this year

    against 9.3% in 2012

    Highly likely High

    This economic risk can be

    managed by offering low

    priced food in the menu at

    Happy Tiffin.

  • 7/28/2019 b Plan Happy Tiffin

    15/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 14

    (Tejaswi, 2013).

    Legal considerations

    Happy Tiffin will need to obtain licenses and permits in order to operate its business. In this

    case, the authority to contact for such matters is the Food Safety and Standards Authority of

    India (fssai). In addition to that, Happy Tiffin will have to follow the Food Safety and Standards

    Regulations in 2011 in order to register or obtain license for Happy Tiffin.

    Apart from that, Happy Tiffin might be inspected by the Food Safety and Standards Authority of

    India for food inspection in order to inspect the quality of food, the type of refrigeration systeminstalled in the kitchen, the cooking equipment and the mode of food disposal at the Happy

    Tiffin facility.

    The health and safety of Happy Tiffin workers has to be assured at all times. This will include

    providing guidance to workers to protect their eyes, face, and hands during work. Central Labour

    Institute, Mumbai and National Institute of Occupational Health, Ahmedabad is two main

    institutions involved in ensuring the occupational health and safety.

    Operations

    Production process

    Once we receive orders through phone, website, and short message service, the production

    process will begin. It will begin with procuring raw material and then transforming it into

    different food items on the menu. The chef of Happy Tiffin will be involved in this process.

    After cooking, our delivery boys will be collecting the prepared food and it will deliver though

    our dedicated vehicles ie: van, rikshaws, mopeds and bicycles at presettled and fix timing. If our

    delivery boys cannot enter the office, then we will be placing the individual tiffins at the

    reception or another area that is easily accessible to the clients. This makes for very quick

    efficient service. The boxes or bags should be visibly marked with the type of food included for

    easy identification. We will be collecting the empty tiffins from the companies on a rotating

  • 7/28/2019 b Plan Happy Tiffin

    16/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 15

    shift.ie: Tiffin from lunch will be collecting when we deliver the dinner. And tiffin from the

    dinner will be collecting when we deliver the lunch. Our part time cleaner will be cleaning the

    tiffins once it back to our premise.

    Suppliers

    The suppliers of Happy Tiffin will be grocery stores which will supply vegetables, spices and

    other edible raw materials. Happy Tiffin will buy in bulk from suppliers in order to maintain

    good relationship with them and to avail good credit terms.

    Plant & equipment

    Equipment Purchase date Purchase

    price (AUS)

    Running

    cost (INR)

    Vehicles 22-Jan-2013 12000 1,000/day

    Cooking Utensils 5-Jan-2013 20000 -

    Stoves 5-Jan-2013 2000 700/day

    Computer and software 17-Feb-2013 400 -

    Inventory

    Inventory item Unit price

    (INR)

    Quantity in

    stock

    Total cost

    (INR)

    Rice (kg) 50 100 5,000

    Pasta (kg) 22 10 220

    Spices (g) 32 40 1,280

    Cooking Oil (litre) 40 65 2,600

  • 7/28/2019 b Plan Happy Tiffin

    17/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 16

    Technology (Software): Happy Tiffin will develop a website which will include a data interface

    to adjust the schedule and track click/sales ratios, and easily update menu offerings. The website

    will also include detailed description of all of the planning, shopping, food preparation and

    nutrition of food items prepared at Happy Tiffin. The websites hosting will be sub-contracted to

    outside vendor for technical back-end support.

    Trading hours: Happy Tiffin will operate in daytime and will be offering lunch and dinner to

    customers which will be delivered to them at 11:30am and 6:30pm every day.

    Communication channels: Customers of Happy Tiffin will be able to use phone, e-mail and

    short message service to place their orders.

    Payment types accepted: The payment methods accepted at Happy Tiffin will be Online

    Bank Transfer, One Stop Payment, Credit/Debit Cards, Cash, Cheque, and Sodexo/Ticket Meal

    Coupons.

    Quality control: Certification will be received from Food Safety and Standards Authority of

    India which will guarantee the provision of quality food by Happy Tiffin.

    Sustainability plan

    Environmental/resource impacts

    Every business has its own growing size and importance in the economy and there are always

    questions rise about the environmental and resource concerns.

    Consumption of Energy: In this business, the most significant uses of energy will be for

    cooking (nearly a third of the total), refrigeration and lighting. After cooking, the most

    significant uses of energy is for refrigeration (over half the total).

    Generating Solid Waste: The business operation generates two main categories of solid waste

    i.e. food waste and packaging materials.

  • 7/28/2019 b Plan Happy Tiffin

    18/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 17

    Air Pollution: The business operations of Happy Tiffin are not generally a significant source of

    air pollution.

    Water Pollution and Water Waste: This business might include increased level of water

    pollution. Also plenty of water will used in cooking, cleaning and other operations which can

    cause brutal use of natural resource. And on other hand many poor people across India are facing

    severe shortage of water.

    Food borne Diseases: The production or processing of food can cause food borne illnesses

    which can risk human life therefore many safety measure should be taken to avoid greatest loss

    (Davies & Konisky, 2000).

    Community impact & Engagement

    There are many ways we can make a difference from using less water in our manufacturing to

    reducing product packaging to producing less waste.

    Through relationships with stakeholders (suppliers and customer) using knowledge mobilization

    to raise awareness and understanding can bring positive change within society and fulfill our

    social responsibility (Read, 2012).

    Risks/constraints

    The major risks to this business are:

    Innovate in cooking, packaging, and good hygiene to reach markets effectively.

    Consistent delivery of fresh, reliable and high quality product in accordance to customer choiceand preference.

    Achieving and maintaining full compliance of safety standards for food, environment, andworker safety.

    Customer satisfaction matching with cost (Industry Directions, 2000).

  • 7/28/2019 b Plan Happy Tiffin

    19/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 18

    Strategies

    The business of selling foods is no longer just about the product. It is now about how to leverage

    flagship products into full-service niche leadership. To be a category market leader today, it

    should compete on brand innovation, customer solutions, and more market penetration (Industry

    Directions, 2000).

    Minimizing the risk of idle operations and ensuring the improvements in process efficiencies will

    leads to growth at Happy Tiffin. For customer, the food must always be safe, fresh, and available

    and effective constant measures should be taken to ensure quality with superior on-time delivery

    performance at the lowest possible cost (Industry Directions, 2000).

    Action plan

    Environmental management initiatives should be taken to improve the environmental concerns

    related to the business and also improving risk management, enhancing quality, increasing

    innovation and new product development and strengthening brand image (Davies & M. Konisky,

    2000).

    Sustainability Mile stone Target Period to

    achieve

    Low consumption of energy: By using energy for

    heating and increase efficiency cooking40% less

    4-6 months

    Generating Solid Waste: Reduce solid waste

    generation by using recycle packing.60% 2-4 months

    Water Pollution: Reducing water pollution by

    using filters.

    60-70% 4-6 month

    Water emission: Reduce water usage by

    increasing efficiency60-70% 4-6 months

    Market research

  • 7/28/2019 b Plan Happy Tiffin

    20/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 19

    We used questionnaire to analyze market, we did research by interviewing 20 people working in

    different corporates in Gurgaon.

    NAME QUALITY VALUE

    FOR

    MONEY

    SERVICE MENU

    SELECTION

    PORTION

    SIZE

    MENU

    SELECTION

    MENU

    VARIETY

    Rajiv

    Sharma

    and Sonia

    Malik

    FAIR GOOD AWFUL POOR FAIR FAIR NA

    Tushar

    padalkar

    and

    Shalini

    Grover

    GOOD FAIR GOOD GOOD AWFUL GOOD GOOD

    Rosy

    marry and

    Gaurav

    Malhotra

    FAIR FAIR GOOD FAIR GOOD FAIR AWFUL

    NeerjaChawla

    and

    shagun

    sood

    FAIR FAIR FAIR AWFUL FAIR GOOD FAIR

    Gushlan

    madan

    and

    Ramkrish

    an tandon

    GOOD FAIR FAIR FAIR GOOD FAIR GOOD

    Rahul

    Tomar

    and Ha

    GOOD FAIR FAIR GOOD FAIR GOOD FAIR

  • 7/28/2019 b Plan Happy Tiffin

    21/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 20

    Dhiyanes

    waran

    Harsh

    Aggarwal

    and anil

    Goel

    GOOD GOOD GOOD FAIR GOOD FAIR GOOD

    Nitin

    bhaskar

    and Jai

    Aggarwal

    GOOD GOOD GOOD GOOD FAIR GOOD FAIR

    We did telephonic interview to all the above people working in different cooperate companies

    such as Wipro Eco Energy,Genuine copier venturepvt ltd, India times, Panche Global,Web

    Decorum etc in Gurgaon, with annual package of 6 lakh-8 lakh depending upon there

    designations and work profile.

    The result of our market research was we found that all the employee are facing problem in

    getting good and healthy meals, as they are not able to have perfect meal sometimes its too

    spicy, pathetic taste, not in good quality, even many times not enough ie less in quantity. Duringresearch we came across people who are ready to pay more then what they are paying if its

    worth it.

    TARGET MARKET

    Our product and services is to meet our customers needs and desires. We provide fresh, healthy,

    nutrition, homemade food prepared in our in house kitchen in hygienic environment, which is

    delivered to your door steps totally free with optional menu we also provide tea time snacks and

    have arrangement to provide snacks for meeting or small gatherings at very economical prices,

    these all makes it unique and different from others. We will be serving people who are staying

    away from their home due to their work, to hosteller studies, working women. We target to age

    group 20-40 males and females working in corporates having yearly package around 7 to 8 lakh,

  • 7/28/2019 b Plan Happy Tiffin

    22/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 21

    as many of them are single working in day or night shifts are in habit of buying readymade food

    instead of preparing it at home

    In The initial of our business we assume 100 meals per month per person ie two meals per day.

    There by every month we target to have about 10,000 meals and yearly we target to achieve 1,20,000 meals.

    According to the (census of India in 2001), the population increase was about 44.15 percent as

    compared to 1991. In 2011, Gurgaon had population of 1,514,085 of which male and female

    were 817,274 and 696,811 respectively. In 2001 census, Gurgaon had a population of 870,539 of

    which males were 470,504 and remaining 400,035 were females. As per 2001 there was 73.93 %

    of population change recorded.

    There are more than 60,000 multinational companies in Gurgaon and are growing every year.

    Many new food entrepreneurs entering in the market, they are using internet to take orders and

    offering healthy and tasty tiffins to customers.

    During our survey we interviewed people working in Gurgaon, relaying on that about 80% of

    them have meals from pizza hut, KFC, local dhabas but they miss homemade food, as they know

    the food they are eating is not having proper nutrition and its not healthy, considering all above

    we offered our tiffins service its completely homemade food, healthy, fresh, hygienically

    prepared, full of nutritions and above all we free delivery to your door steps. As we are

    preparing food in our in house kitchen and provide fresh homemade food as compare to others in

    the market which definitely will rocket our growth and will be able to bring our tiffin service to

    pinnacle.

    As an entrepreneur we understand that finding the "white spaces" and driving innovation to

    identify and fill unmet needs and capitalize on new markets is the key to growing faster than the

    market and enjoying superior margins. We goal to meet and wants of our customers and deliver

    the desired satisfaction more effectively and efficiently than competitors do.

    The economy of Gurgaon is affected by its outsourcing and off shoring services that contribute

    the most towards. Professionals from all across India come to Gurgaon in search of jobs and

    livelihood. To reach the zenith in sales we targeted the hub of cooperates ie Gurgaon, private

  • 7/28/2019 b Plan Happy Tiffin

    23/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 22

    offices , banks, government departments as their we have people staying away from home due to

    jobs or higher education and in most of the families both husband and wife are working.

    The total current population of Gurgaon is 17, 43,209, where the ration of male: female is 8,

    17,274:6, 96,811 respectively. We target age group of 20-40 years, they are from high statusfamilies well educated almost 90% of them are MBA or Engineers. The literacy rate is about

    84.4% of people living in Gurgaon and Delhi. The attitudes towards the market is if its worth

    they dont mind spending 5/7rs extra or more.(census 2011)

    MARKETING STRATEGIES:

    To drive our business to your door we will be opting multitude of ways:

    Networking:-We will meet HR persons in corporate offices to cultivate relationship, provide

    them free samples of our food to taste and give referrals to other members.

    Referrals:-We will ask for the referrals from our satisfied customers, we will tell them about

    ideal customers is and ask for their help in expanding our customers.

    Newsletters:-Through newsletters we will be able to keep our business name in front of our

    customers and prospects in which we will information about our products and services.

    Offer a guarantee:-We offer 101% guarantee that our products and services will satisfy your

    needs and desires, first come and taste if you like it then go for it. We even have open access to

    our in house kitchen if you have any concerns regarding hygiene and quality.

    Advertising:-we will have our own website, will provide ads in magazine, newspapers, air on

    FM at least twice, contact our local cables to give commercials of our products.

    There are many other ways to market our product and generate business but initially we opted

    these as they low cost options and provide good start for our business.

  • 7/28/2019 b Plan Happy Tiffin

    24/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 23

    Customer management:

    From our marketing database our goal is to keep customers participating in our products and

    services for a life time for this we need to follow system of fish which means first in still here.

    Our first step will begin with acquisition by finding our first time buyers and converting them to

    be regular customers following to this our next step is migration ie they will praise our product

    and refer customers to us. To keep our customers coming back we will have unbeatable products

    and services, we will provide discounts, gifts and even some complimentary food item on special

    occasions. We would develop trust if customers trust you they will surely come back to you, by

    showing appreciation to every customers by sending congratulation or birthday cards from the

    company, by knowing our regular and best customers more over treat them the best of all, in

    todays high speed world we try to keep it simple than our competitors to buy our products. By

    finding what our customers want, when, listening to their complaints and try to provide on time.

    We provide customers services so that we can know the quality of service they expect and

    provide avenues for customers feedback so that we can provide improved products and services.

    Customer Demographic Profile:

    The people looking for a satisfying, affordable, and hygienic homemade lunch or dinner.

    Age: 20 40

    Gender: Men and Women

    Locations: Gurgaon (NCR)

    Income Level: Rs.600,000 (AUD) per year, or approximately Rs.50,000 (AUD 600) per month

    or more

  • 7/28/2019 b Plan Happy Tiffin

    25/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 24

    Occupations: Professional (bank or Corporation), Students

    Sales & marketing objectives

    Avneet kaur and Reshma, both will be working as a sales and marketing objectives, we decided

    to go with smart approach which means setting specific, measurable, achievable, realistic and

    time specific objective.

    Specific:-We will target to understand what our customers preferences and calculate our

    maximum sales volume.

    Measurable:-our current target is to have 50 meals per day but by the end of the year we target

    to have more than 500 meals per day.

    Achievable:-In The intimal stage we targeted only 50 meals per day which is quite small amount

    as compare to the market in which we are going to start out business, so starting from small

    number will be easy to maintain our finances and achieve our targets with no compromises in

    quality.

    Realistic:-We have sufficient employees and resources to meet the set objective in the starting

    later with expansion we will hire people according to our requirements. The objective is realistic

    as the market is easy to access.

    Time specific:-We targeted to achieve 100meals per day and by the end of year around 500

    meals per person; a regular update will be measured on monthly basis to track our progress.

    Unique selling position

    We are better than others in same business as we provide homemade, fresh, healthy, hygienic

    food above that we have lowest price, free delivery to your door step and variety of menu. Our

  • 7/28/2019 b Plan Happy Tiffin

    26/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 25

    product will surely succeed in the market as we provide fresh and homemade style food with no

    quality compromise.

    Sales & distribution channels

    Channel type Products/services Percentage of

    sales (%)

    Advantages

    Internet Meals for lunch and dinner. 70 % These are easy,

    convenient and fastto use in a hectic

    schedule.

    Door step delivery

    Shop front Snacks for small gatherings

    Telephone

    S.W.O.T. analysis

    Strengths Weaknesses

    Reputation in Marketplace. Homemade food Enriched with nutritions Fresh and healthy High supply radius In House kitchen

    Fragmented market Scattered Players Largely unorganized segment Lack of awareness amongconsumers

    OPPORTUNITIES THREATS

    Well established position witha well-defined market niche.

    Increase number of working

    Difficulty convincing cost-conscious consumers to spend on

    quality in home catered meal.

  • 7/28/2019 b Plan Happy Tiffin

    27/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 26

    couples who dont have time to cook

    meal.

    Growing interest in healthy,organic ingredients.

    Growing number of consumersopting to eat in.

    Growing demand for highquality takeaway food.

    Increased demand for businesscatered.

    Acceptance of the internet as amarketing and customer service

    medium.

    Growing cost of employeebenefits which contributes to increased

    product prices.

    Competition from restaurantsoffering home or business.

    Indirect competition fromexpanded takeout sections at local

    grocery shop.

    Competitors:

    We rate our business many time better than anybody in the same business as many of them are

    providing fast-food which is frozen and not good for health, In our research survey we found

    people are not happy and satisfied with the type of food/meals they are having. On all when we

    proposed our product in front of them we got good respond and even there was a good number of

    people who were interested in switching from their routine meals to homemade meals provided

    by our tiffin service

    We can improve our business by providing better service to customers which can easily attained

    by building up relationship, be polite, respond to customers complaints quickly and calmly, even

    by providing faster delivery, favorable opening hours, online ordering, our website is more

    simpler and quicker, government approved licensed, having variety of meals

  • 7/28/2019 b Plan Happy Tiffin

    28/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 27

    Competitor details

    Competitor Established date NO. Of

    Branch

    Market share

    (%)

    Value to customers

    Pizza hut 1958 480+ 35% They serve the bestquality of food and

    dining experience with

    full nutritional

    McDonalds 1996 250+ 40% They provide high

    quality products, served

    quickly with a smile, in

    a clean and pleasant

    environment at an

    affordable price.

    Dominos 1995 500+ 25% To bring fun, happiness

    and convenience to

    lives within 30 minutes

    to door steps.

  • 7/28/2019 b Plan Happy Tiffin

    29/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 28

    The Finance

    Key objective and financial review

    Objective: - The main objective is to maintain triple A credit and to manage low level of debts.

    Capital required:

    Total budget is $60,000, remaining $3,630 we will keep as safety budget for uneven expenses.

    We have four team members each would be donating $15000 each as personal fund. This will

    charge us no interest rate.

    ASSUMPTIONS:

    The below mention financial tables are based on some set of assumptions:

    1. Due to the fluctuation of international currency we have keep 50 INR is equal to $1 AUS.2. Some of the adjustments are seasonal.3. Price is based on Indian market and is kept as average possible price.

  • 7/28/2019 b Plan Happy Tiffin

    30/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 29

    Startup cost Table:-

    START-UP COSTS Cost ($)Reg strat ons

    Business name

    Licences $100Permits $150

    Domain names $300

    Tra e mar s esigns patents $500

    vehicle $12,000

    More

    Membership fees

    Accountant fees $500

    Rental lease cost (Rent advance/deposit) $2,000

    Utility connections & bonds (Electricity, gas, water) $300

    Phone connection $10

    Internet connection $10Computer an so tware $400

    Wages $2,000

    Stoc raw materia s $10,000

    Insurance $1,500

    Bui ing & contents $1,000

    Business assets $25,000

    Business revenue

    Printing

    Stationery & o ice supp ies $100

    Mar eting & a vertising $1,000

    More

    Total start-up costs $56,870

  • 7/28/2019 b Plan Happy Tiffin

    31/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 30

    In profit and loss which is supported by cash flow forecast , we would be having certain

    expenses like wages , inventory, cleaning and other operating overheads. We have obtain the

    above data personal industry experience and charges from a friend Tarun Jain, who is working as

    manager in Gordhan Caterers, India. (+919537633316- contact number). Charges are as per

    number of meals.

    Monthly Meals* customers *per dish price.

    PROFIT & LOSS FORECAST [Year 1] [Year 2] [Year 3]Sales 1,96,000 $696,000 $936,000

    less cost of goods sold

    More

    Year 1 Year 2 Year 2

    Gross profit/net sales $0 $696,000 $936,000

    Expenses

    Accountant fees $500 $1,000 $1,100

    Advertising & marketing $2,500 $2,750 $3,600

    Motor vehicle expenses $10,600 $15,100 $17,880

    other occupancy cost $17,115 $23,435 $27,300

    inventory $88,000 $225,000 $331,000

    Insurance $4,200 $4,900 $5,400

    Income tax $122,061 $161,984

    website $300 $400 $450

    Wages (including PAYG) $32,860 $52,600 $61,700More $3,548 $4,632 $1,620

    Total expenses $159,623 $451,878 $612,034

    NET PROFIT -$159,623 $244,122 $323,966

  • 7/28/2019 b Plan Happy Tiffin

    32/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 31

    BALANCE SHEET FORECAST [Year 1] [Year 2] [Year 3]Current assets

    Cash $3,000 $244,122 $323,966

    Petty cas $630 $0

    Inventory $10,000 $13,000 $26,000

    F xe assets $25,000 $20,000 $30,000Lease o $1,000 $1,100 $1,200

    Renovations improvements $1,000 $2,000

    Furniture & itout $1,000

    Ve ic es $12,000 $10,800 $14,800

    Equipment too s

    Computer equipment $400 $300

    More

    Total assets $52,030 $291,322 $397,966

    Current s ort-term a t es

    Income tax $0 $122,061 $161,984assets purc ase expense $10,000

    Long-term a t es

    vehicle purchase on loan $4,000

    More

    Total liabilities $0 $122,061 $175,984

    NET SSETS 52,030 169,261 221,982

    For the first year after deducting all expenses and the amount of investment done we make very

    less profit. as per the income tax rule in India basic income should be 4,000 a year to pay income

    tax (2,00,00 INR), As we are four partners and the amount of profit we make is very low for the

    first year, therefore we wont be paying tax for the first year and for the 2nd year and third year

    we would be paying 30% of tax.

  • 7/28/2019 b Plan Happy Tiffin

    33/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 32

    References

    Davies, T., & M. Konisky, D. (2000). Environmental Implications of the Foodservice and Food

    Retail Industries. Washington: Resources for the Future.

    Industry Directions, I. (2000). Managing Business Risk in the Food and Beverage Industry.

    California: Sage.

    Read, K. (2012). Using Knowledge Mobilization to Raise Awareness and Understanding about

    the National Student Food Charter. Food Security , 1-11.

    Reuters, 2013. CPI inflation slows to 9.39 percent in April,New Delhi: Reuters.

    Tejaswi, M. J., 2013. Unemployment rate in India to go up: Kelly Services, The Times of India.

    Gurgaon Map. 2013. Gurgaon Map. [ONLINE] Available at

    :http://www.mapsofindia.com/maps/haryana/gurgaon.htm. [Accessed 02 June 2013].

    Delivery Restaurants in Gurgaon - Zomato. 2013.Delivery Restaurants in Gurgaon - Zomato.

    [ONLINE] Available at :http://www.zomato.com/ncr/restaurants/gurgaon?category=1. [Accessed 02

    June 2013].

    Restaurants in Gurgaon | Local Restaurants in Gurgaon - Food Online. 2013.Restaurants in

    Gurgaon | Local Restaurants in Gurgaon - Food Online. [ONLINE] Available

    at:http://justeat.in/gurgaon-restaurants. [Accessed 02 June 2013].

    National Restaurant Association of India. 2013.National Restaurant Association of India.

    [ONLINE] Available at:http://www.nrai.org/ind_updates.asp?id=4. [Accessed 02 June 2013].

    2013. . [ONLINE] Available at:http://www.caalley.com/art/art12_0218.pdf. [Accessed 02 June

    2013].Census, (2013). Population of India: Gurgoan population , indiaonlinepages.com.

    2013. . [ONLINE] Available at:http://www.indoanlinepages.com/population/gurgoan-population.html.

    [Accessed 02 June 2013].

    Delhi capital. Customers demographics,delhi-location. Gurgaon

    customer demographics://www.delhicapital.com/delhi-locations/gurgoan.htm

    http://www.mapsofindia.com/maps/haryana/gurgaon.htmhttp://www.mapsofindia.com/maps/haryana/gurgaon.htmhttp://www.mapsofindia.com/maps/haryana/gurgaon.htmhttp://www.zomato.com/ncr/restaurants/gurgaon?category=1http://www.zomato.com/ncr/restaurants/gurgaon?category=1http://www.zomato.com/ncr/restaurants/gurgaon?category=1http://justeat.in/gurgaon-restaurantshttp://justeat.in/gurgaon-restaurantshttp://justeat.in/gurgaon-restaurantshttp://www.nrai.org/ind_updates.asp?id=4http://www.nrai.org/ind_updates.asp?id=4http://www.nrai.org/ind_updates.asp?id=4http://www.caalley.com/art/art12_0218.pdfhttp://www.caalley.com/art/art12_0218.pdfhttp://www.caalley.com/art/art12_0218.pdfhttp://www.indoanlinepages.com/population/gurgoan-population.htmlhttp://www.indoanlinepages.com/population/gurgoan-population.htmlhttp://www.indoanlinepages.com/population/gurgoan-population.htmlhttp://www.indoanlinepages.com/population/gurgoan-population.htmlhttp://www.caalley.com/art/art12_0218.pdfhttp://www.nrai.org/ind_updates.asp?id=4http://justeat.in/gurgaon-restaurantshttp://www.zomato.com/ncr/restaurants/gurgaon?category=1http://www.mapsofindia.com/maps/haryana/gurgaon.htm
  • 7/28/2019 b Plan Happy Tiffin

    34/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 33

    Cesus, (2011).Analysis 225 district gurgaon/ analysis-

    http://www.census2011.co.in/census/district/225-gurgaon.html

    laura lake,(2012).To developmarketinstrategy.,

    prehall.com. 2013.prehall.com. [ONLINE] Available

    at:http://www.prehall.com/marketing/armstrong/3818701p1-33.pdf. [Accessed 02 June

    2013].http://www.ibef.org/download/PizzaHut.pdf

    Kfc Swot Analysis - Term Papers - Michaelrosslee. 2013. Kfc Swot Analysis - Term Papers -

    Michaelrosslee. [ONLINE] Available at:http://www.studymode.com/essays/Kfc-Swot-Analysis-

    193361.html. [Accessed 02 June 2013].

    About Us :: McDonalds India. 2013.About Us :: McDonalds India

    . [ONLINE] Availableat:http://www.mcdonaldsindia.com/aboutus.html. [Accessed 02 June 2013].

    http://www.prehall.com/marketing/armstrong/3818701p1-33.pdfhttp://www.prehall.com/marketing/armstrong/3818701p1-33.pdfhttp://www.prehall.com/marketing/armstrong/3818701p1-33.pdfhttp://www.ibef.org/download/PizzaHut.pdfhttp://www.ibef.org/download/PizzaHut.pdfhttp://www.ibef.org/download/PizzaHut.pdfhttp://www.studymode.com/essays/Kfc-Swot-Analysis-193361.htmlhttp://www.studymode.com/essays/Kfc-Swot-Analysis-193361.htmlhttp://www.studymode.com/essays/Kfc-Swot-Analysis-193361.htmlhttp://www.studymode.com/essays/Kfc-Swot-Analysis-193361.htmlhttp://www.mcdonaldsindia.com/aboutus.htmlhttp://www.mcdonaldsindia.com/aboutus.htmlhttp://www.mcdonaldsindia.com/aboutus.htmlhttp://www.mcdonaldsindia.com/aboutus.htmlhttp://www.studymode.com/essays/Kfc-Swot-Analysis-193361.htmlhttp://www.studymode.com/essays/Kfc-Swot-Analysis-193361.htmlhttp://www.ibef.org/download/PizzaHut.pdfhttp://www.prehall.com/marketing/armstrong/3818701p1-33.pdf
  • 7/28/2019 b Plan Happy Tiffin

    35/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 34

    APPENDIX:-

    Cash outInventory (Stock)

    Stock purchases 3,000 4,000 5,000 6,000 7,000 8,000 9,00

    Other Cost of Goods

    Total Cost of Goods $0 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000 $9,00

    General & Administrative

    Accounting/Legal/Consultant fees 500

    Office Supplies 30 30 30 30 30 30 30 3

    License fees

    Business insurance 1,500

    Etc.

    Total General &Administrative

    $30 $2,030 $30 $30 $30 $30 $30 $3

    Marketing & Promotional

    Advertising

    Promotion - General 1,000 500

    Promotion - Other

    Total Marketing &

    Promotional

    $0 $1,000 $0 $0 $500 $0 $0 $

    Operating Expenses

    Newspapers & magazines 4 4 4 4 4 4 4

    Laundry/dry cleaning 30 30 30 30 30 30 30 3

    Cleaning & cleaning products 40 40 40 40 40 40 40 4

    Equipment hire

    Etc.

    Total Operating Expenses $74 $74 $74 $74 $74 $74 $74 $7

    Motor Vehicle Expenses

    Fuel 500 500 500 500 500 500 500 50

    Vehicle service costs 150 150 15

    Tyres & other replacement costs 1,500

  • 7/28/2019 b Plan Happy Tiffin

    36/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 35

    Insurance 2,000

    Total Motor VehicleExpenses

    $500 $2,650 $2,000 $500 $650 $500 $500 $65

    Website Expenses

    Domain name registration

    Hosting expenses 300

    etc

    Total Website Expenses $0 $300 $0 $0 $0 $0 $0 $

    Employment Expenses

    Permanent

    Salaries/Wages 2,500 2,500 2,500 2,500 2,500 2,500 2,500 2,50

    PAYE

    Other - Employee Benefits 30 30 30 30 30 30 30 3

    work cover insurance 700

    Recruitment costs

    Total Perm. Employ Exp $2,530 $3,230 $2,530 $2,530 $2,530 $2,530 $2,530 $2,53

    Occupancy Costs

    Electricity/Gas 150 175 200 225 250 275 300 32

    Telephones 40 40 40 40 40 40 40 4

    Rent 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,00

    Repair & maintenance

    Waste removal 30 30 30 30 30 30 30 3

    Water 70 70 70 70 70 70 70 7

    Etc.

    Total Occupancy Costs $1,290 $1,315 $1,340 $1,365 $1,390 $1,415 $1,440 $1,46

  • 7/28/2019 b Plan Happy Tiffin

    37/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 36

    2ND YEAR

    Total monthly cash in $0 $0 $0 $0 $0 $0 $0 $

    Cash out (record when actually paid)

    Inventory (Stock)

    Stock purchases13,000 14,000 15,000 16,000 17,000 18,000 19,000 20,000

    Other Cost of Goods

    Total Cost of Goods$13,000 $14,000 $15,000 $16,000 $17,000 $18,000 $19,000 $20,000

    General & Administrative

    Credit card commission

    Accounting/Legal/Consultant

    fees 1,000

    Office Supplies 32 32 32 32 32 32 32 32

    Business insurance 1,700

    Total General &Administrative

    $32 $2,732 $32 $32 $32 $32 $32 $3

    Marketing & Promotional

    Promotion - General 1,100 550

    Promotion - OtherTotal Marketing &Promotional

    $0 $1,100 $0 $0 $550 $0 $0 $

    Operating Expenses

    Newspapers & magazines 5 5 5 5 5 5 5 5

    Laundry/dry cleaning 32 32 32 32 32 32 32 32

    Cleaning & cleaning products42 42 42 42 42 42 42 42

    Equipment hire

    Etc.

    Total Operating Expenses$79 $79 $79 $79 $79 $79 $79 $79

    Motor Vehicle Expenses

    Fuel800 800 800 800 800 800 800 800

    Vehicle service costs200 200 200

  • 7/28/2019 b Plan Happy Tiffin

    38/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 37

    Tyres & other replacement

    costs 2,000

    Insurance2,200

    Total Motor VehicleExpenses

    $800 $3,200 $2,800 $800 $1,000 $800 $800 $1,00

    Website Expenses

    Hosting expenses400

    Total Website Expenses$0 $400 $0 $0 $0 $0 $0 $

    Employment Expenses

    Permanent

    Salaries/Wages4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000

    work insurance

    1,000Other - Employee Benefits

    50 50 50 50 50 50 50 50

    Total Perm. Employ Exp$4,050 $5,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050

    Occupancy Costs

    Electricity/Gas 350 350 400 400 450 475 500 550

    Telephones 50 50 50 50 50 50 50 50

    Rent 1,100 1,100 1,100 1,100 1,100 1,100 1,100 1,100

    Repair & maintenance

    Waste removal 35 35 35 35 35 35 35 35

    Water70 100 130 160 200 230 260 300

    Etc.

    Total Occupancy Costs$1,605 $1,635 $1,715 $1,745 $1,835 $1,890 $1,945 $2,035

  • 7/28/2019 b Plan Happy Tiffin

    39/40

    Business Plan- Happy Tiffin

    ASSIGNMENT 3 Page 38

    3RD YEAR

    Cash out

    Inventory (Stock)

    Stock purchases27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000

    Other Cost of Goods $4,00

    Total Cost of Goods$27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $31,000

    General & Administrative

    Accounting/Legal/Consultant

    fees 1,100

    Office Supplies 33 33 33 33 33 33 33 33

    Business insurance 2,000

    Etc.

    Total General &Administrative

    $33 $3,133 $33 $33 $33 $33 $33 $3

    Marketing & Promotional

    Advertising

    Promotion - General 1,300 1,000

    Promotion - Other

    Etc.

    Total Marketing &Promotional

    $0 $1,300 $0 $0 $1,000 $0 $0 $

    Operating Expenses

    Newspapers & magazines 5 5 5 5 5 5 5 5

    Laundry/dry cleaning 35 35 35 35 35 35 35 35

    Cleaning & cleaning products45 45 45 45 45 45 45 45

    Sundry supplies

    Equipment hire

    Etc.

    Total Operating Expenses$85 $85 $85 $85 $85 $85 $85 $8

    Motor Vehicle Expenses

    Fuel1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000

  • 7/28/2019 b Plan Happy Tiffin

    40/40

    Business Plan- Happy Tiffin

    Vehicle service costs220 220 22

    Tyres & other replacement

    costs 2,200

    Insurance2,300

    Registrations

    Total Motor VehicleExpenses

    $1,000 $3,520 $3,200 $1,000 $1,220 $1,000 $1,000 $1,220

    Website Expenses

    Domain name registration

    Hosting expenses450

    etc

    Total Website Expenses

    $0 $450 $0 $0 $0 $0 $0 $

    Employment Expenses

    Permanent

    Salaries/Wages5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000

    PAYE

    Other - Employee Benefits50 50 50 50 50 50 50 50

    work insurance1,100

    Total Perm. Employ Exp$5,050 $6,150 $5,050 $5,050 $5,050 $5,050 $5,050 $5,050

    Occupancy Costs

    Electricity/Gas 700 700 700 700 700 700 700 700

    Telephones 40 40 40 40 40 40 40 40

    Rent 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000

    Repair & maintenance

    Waste removal 30 30 30 30 30 30 30 30

    Water500 500 500 500 500 500 500 500

    Etc.

    Total Occupancy Costs$2,270 $2,270 $2,270 $2,270 $2,270 $2,270 $2,270 $2,270