SlideShare ist ein Scribd-Unternehmen logo
1 von 17
Downloaden Sie, um offline zu lesen
DOLPHIN SEA FOOD
RESTAURANT
(GULISTAN-E-JAUHAR KARACHI)
Business Feasibility Report
Groups Members:
Salman H Latif 56830
Tariq Mehmood 56908
Qamar U Din 57897
Syed Moaz Ali 55634
Tariq Mehmood
MS – HRM
SID – 56908
Email:
shadowsofursoul@gmail.com
tariqmehmooda30s@gmail.com
LinkedIn Profile:
https://www.linkedin.com/in/tariq-mehmood-
87530840/
PROJECT BRIEF
 Dolphin is the name proposed for our
Sea food restaurant. It will be located
into the mainstream of Gulistan – e –
Jauhar. Dolphin would provide to its
customers a whole new experience of
dine in and take away. The recommended
area for the proposed business setup
will be in a densely populated middle
income area (for example Gulistan-e-
Jauhar, Karachi).
VISION
To create the best, branded, healthy eating restaurant in
the PK, to be recognized for providing great food,
entertainment and fast, efficient friendly service.
MISSION
Our Team will create a strong restaurant by providing
unique, healthy, consistent and exciting eating
experiences to all our clients in the form of restaurants,
takeaways and other outside services.
CONTENTS
 Project Investment
 SWOT ANALYSIS
 Forecasted Income Statement
 Forecasted Balance Sheet
 Key Assumptions
 Projected Financial Ratios
 Common Sizing Of Income Statement
 Common Sizing Of Balance Sheet
PROJECT INVESTMENT
. .
Item: Cost (Rs.)
Construction Cost 1,307,000
Dining and Office Furniture 542,250
Equipment and Machinery 967,000
Advance Rent 1,200,000
Preliminary Expenses 50,000
Working Capital 1,036,000
Total 5,102,250
.
SWOT ANALYSIS - STRENGTHS
 High-quality food offerings that exceed
competitor’s offerings in quality, presentation,
and price.
 Strong Cash Flows.
 Innovative range of Sea foods under one roof.
SWOT ANALYSIS - WEAKNESSES
 A limited marketing budget to develop brand
awareness.
 Lack of knowledge about our customers.
SWOT ANALYSIS - OPPORTUNITIES
 Growing market with a significant percentage of
the target market still not aware that Sea food
exists.
 Balanced menu.
 Customer focus.
 Increase delivery service.
SWOT ANALYSIS - THREATS
 Competition from other Sea food
restaurants.
 A slump in the economy reducing
customer's disposable income spent on
eating out.
 Increasing wage rates directly affect menu
prices.
 Changing customer demands.
 Rising raw material costs.
YEAR YEAR YEAR YEAR YEAR
2016 2017 2018 2019 2020
NET SALES (15%increase/year) 10,015,200 11,517,480 13,245,102 15,231,867 17,516,647
RAW MATERIAL COST(10% increase/year) (4,910,141) (5,401,155) (5,941,270) (6,535,397) (7,188,937)
GROSS PROFIT 5,105,059 6,116,325 7,303,832 8,696,470 10,327,710
UTILITIES 624,000 686,400 755,040 830,544 913,598
LABOR & SALARIES(10% increase/year) 1,074,000 1,181,400 1,299,540 1,429,494 1,572,443
RENT EXPENSE 1,200,000 1,320,000 1,452,000 1,597,200 1,756,920
OFFICE AND MESCELLANEOUS EXPENSE 72,000 79,200 87,120 95,832 105,415
AMORTIZATION EXPENSE 10,000 10,000 10,000 10,000 10,000
DEPRECIATION EXPENSE 281,625 253,462 228,116 205,305 184,774
MAINTANCE EXPENSE 21,758 19,582 17,624 15,861 14,275
SUB TOTAL (3,283,383) (3,550,044) (3,849,440) (4,184,236) (4,557,425)
OPERATING INCOME / EBIT 1,821,676 2,566,281 3,454,392 4,512,234 5,770,285
FINANCIAL CHANGE (15% PER ANNUM) (273,251) (384,942) (518,159) (676,835) (865,543)
INCOME BEFORE TAX / EBT 1,548,425 2,181,339 2,936,233 3,835,399 4,904,742
TAX(17% of EBT) (263,232) (370,828) (499,160) (652,018) (833,806)
NET PROFIT 1,285,193 1,810,511 2,437,073 3,183,381 4,070,936
FORECASTED INCOME STATEMENT
FORECASTED BALANCE SHEET
Forecasted Balance Sheet
Dolphin Sea Food Restaurant
As on 31st December 2016, 2017,2018,2019,2020
Description Year 0 Dec 31, 2016 Dec 31, 2017 Dec 31, 2018 Dec 31, 2019 Dec 31, 2020
ASSETS
CURRENT ASSETS
CASH AND BANK BALANCE 1,036,000 2,055,062 3,589,528 5,747,452 8,655,889 8,995,939
PREPAID RENT 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000
TOTAL CURRENT ASSETS 2,236,000 3,255,062 4,789,528 6,947,452 9,855,889 10,195,939
FIXED ASSETS
MACHINERY 967,000 870,300 783,270 704,943 634,449 571,004
SHOP 1,307,000 1,176,300 1,058,670 952,803 857,523 771,770
OFFICE FIXTURES 542,250 488,025 439,223 395,300 355,770 320,193
TOTAL FIXED ASSETS 2,816,250 2,534,625 2,281,163 2,053,046 1,847,742 1,662,967
PRELIMINARY EXPENSES 50,000 40,000 30,000 20,000 10,000 -
TOTAL ASSETS 5,102,250 5,829,687 7,100,691 9,020,498 11,713,631 11,858,906
OWNERS EQUITY 2,551,125 3,648,965 5,349,918 7,768,790 11,041,215 11,858,906
LONG TERM LIABLITY 2,551,125 2,180,722 1,750,773 1,251,708 672,416 -
TOTAL EQUITY AND LIABLITY 5,102,250 5,829,687 7,100,691 9,020,498 11,713,631 11,858,906
KEY ASSUMPTIONS
Item(s) Assumptions
Sales Increase 15 % per year
Increase in Cost of Raw Materials 10 % per year
Increase in Staff Salaries 10 % per year
Increase in Utilities (Electricity / Water /Gas) 10 % per year
Increase in Rent 10 % per year
Increase in Office Expenses 10 % per year
Debt / Equity Ratio 50 : 50
Depreciation:
Shop Building & Fixtures 10 % per annum (Diminishing Balance)
Kitchenware & Machinery 10 % per annum (Diminishing Balance)
Furniture 10 % per annum (Diminishing Balance)
Equipment Annual Maintenance Cost 2.5% of Written Down Value
Raw Food Inventory – Fishes 3 Days
Raw Food Inventory – Spices & Sauce 7 Days
Lease Period 5 Years
Lease Installments Monthly
Financial Charges (Lease Rate) 15 % per annum
Tax Rate 17% of EBT
PROJECTED FINANCIAL RATIOS
Ratio 2016 2017 2018
Gross
Profit
Margin
50.97% 53.1% 55.14%
Net Profit
Margin
12.83% 16.34% 20.21%
Debt to
Equity
Ratio
59.7 : 40.3 32.7 : 67.3 16.1 : 83.89
Return on
Assets
20.84% 26.51% 29.68%
Return on
Equity
35.22% 35.19% 34.46%
COMMON SIZING OF INCOME STATEMENT
Common Sizing Of Income Statement
Dolphin Sea Food Restaurant
As of 31st December 2016,2017,2018
Description Dec 31, 2016 Dec 31, 2017 Dec 31, 2018
NET SALES (15%increase/year) 100.00% 100.00% 100.00%
RAW MATERIAL COST (10% increase/year) 49.03% 53.93% 59.32%
GROSS PROFIT 50.97% 61.07% 72.93%
UTILITIES 6.23% 6.85% 7.54%
LABOR & SALARIES(10% increase/year) 10.72% 11.80% 12.98%
RENT EXPENSE 11.98% 13.18% 14.50%
OFFICE AND MESCELLANEOUS EXPENSE 0.72% 0.79% 0.87%
AMORTIZATION EXPENSE 0.10% 0.10% 0.10%
DEPRECIATION EXPENSE 2.81% 2.53% 2.28%
MAINTANCE EXPENSE 0.22% 0.20% 0.18%
SUB TOTAL 32.78% 35.45% 38.44%
OPERATING INCOME / EBIT 18.19% 25.62% 34.49%
FINANCIAL CHANGE (15% PER ANNUM) 2.73% 3.84% 5.17%
INCOME BEFORE TAX / EBT 15.46% 21.78% 29.32%
TAX (17% of EBT) 2.63% 3.70% 4.98%
NET PROFIT 12.83% 18.08% 24.33%
Monthly Profit After tax 1.07% 1.51% 2.03%
COMMON SIZING OF BALANCE SHEET
Description Dec 31, 2016 Dec 31, 2017 Dec 31, 2018
ASSETS
CURRENT ASSETS
CASH AND BANK BALANCE 35.25% 50.55% 63.72%
PREPAID RENT 20.58% 16.90% 13.30%
TOTAL CURRENT ASSETS 55.84% 67.45% 77.02%
FIXED ASSETS
MACHINERY 14.93% 11.03% 7.81%
SHOP 20.18% 14.91% 10.56%
OFFICE FIXTURES 8.37% 6.19% 4.38%
TOTAL FIXED ASSETS 43.48% 32.13% 22.76%
PRELIMINARY EXPENSES 0.69% 0.42% 0.22%
TOTAL ASSETS 100.00% 100.00% 100.00%
OWNERS EQUITY 62.59% 75.34% 86.12%
LONG TERM LIABLITY 37.41% 24.66% 13.88%
TOTAL EQUITY AND LIABLITY 100.00% 100.00% 100.00%
THANK YOU

Weitere ähnliche Inhalte

Was ist angesagt?

Business plan (restaurant)
Business plan (restaurant)Business plan (restaurant)
Business plan (restaurant)mazher ali
 
business plan to start a resturant
business plan to start a resturantbusiness plan to start a resturant
business plan to start a resturantAnkita Singh
 
Marketing Management - Business Plan
Marketing Management - Business PlanMarketing Management - Business Plan
Marketing Management - Business PlanShashank Natu
 
Waheed Restaurant business plan
Waheed Restaurant business plan Waheed Restaurant business plan
Waheed Restaurant business plan Muhammad Waheed
 
Bussiness Marketing Plan On KFC Paksitan
Bussiness Marketing Plan On KFC PaksitanBussiness Marketing Plan On KFC Paksitan
Bussiness Marketing Plan On KFC PaksitanSoban001
 
Ice Cream project presentation
Ice Cream project presentationIce Cream project presentation
Ice Cream project presentationRizwan Qamar
 
Business plan on restaurant Hungry 24
Business plan on restaurant Hungry 24  Business plan on restaurant Hungry 24
Business plan on restaurant Hungry 24 Vaibhav Mali
 
Restaurant Business Plan
Restaurant Business PlanRestaurant Business Plan
Restaurant Business PlanSamrat Alam
 
Business Idea and its Working Plan
Business Idea and its Working PlanBusiness Idea and its Working Plan
Business Idea and its Working PlanMalik Zaid
 
Mermaid catering profile - 2016
Mermaid catering profile - 2016Mermaid catering profile - 2016
Mermaid catering profile - 2016Abderrezak Aliane
 
Business plan bistro restaurant
Business plan bistro restaurantBusiness plan bistro restaurant
Business plan bistro restaurantFiroz Khan
 
Managerial communicaion
Managerial communicaionManagerial communicaion
Managerial communicaionMahamid Rahman
 
TYPES OF CUTLERY USED IN RESTAURENT
TYPES OF CUTLERY USED IN RESTAURENTTYPES OF CUTLERY USED IN RESTAURENT
TYPES OF CUTLERY USED IN RESTAURENTindian chefrecipe
 
Start-up Business Plan in US - Greeting Coffee and Bakery
Start-up Business Plan in US - Greeting Coffee and BakeryStart-up Business Plan in US - Greeting Coffee and Bakery
Start-up Business Plan in US - Greeting Coffee and BakeryChormvirak Moulsem
 
Restaurant business presentation
Restaurant business presentation Restaurant business presentation
Restaurant business presentation Arslan Haider
 
Business Plan Presentation
Business Plan PresentationBusiness Plan Presentation
Business Plan PresentationIBS,MUMBAI
 

Was ist angesagt? (20)

Business plan (restaurant)
Business plan (restaurant)Business plan (restaurant)
Business plan (restaurant)
 
business plan to start a resturant
business plan to start a resturantbusiness plan to start a resturant
business plan to start a resturant
 
Marketing Management - Business Plan
Marketing Management - Business PlanMarketing Management - Business Plan
Marketing Management - Business Plan
 
Waheed Restaurant business plan
Waheed Restaurant business plan Waheed Restaurant business plan
Waheed Restaurant business plan
 
Bussiness Marketing Plan On KFC Paksitan
Bussiness Marketing Plan On KFC PaksitanBussiness Marketing Plan On KFC Paksitan
Bussiness Marketing Plan On KFC Paksitan
 
Hotel Business Plan
Hotel Business PlanHotel Business Plan
Hotel Business Plan
 
Ice Cream project presentation
Ice Cream project presentationIce Cream project presentation
Ice Cream project presentation
 
Business plan on restaurant Hungry 24
Business plan on restaurant Hungry 24  Business plan on restaurant Hungry 24
Business plan on restaurant Hungry 24
 
Restaurant Business Plan
Restaurant Business PlanRestaurant Business Plan
Restaurant Business Plan
 
Business Idea and its Working Plan
Business Idea and its Working PlanBusiness Idea and its Working Plan
Business Idea and its Working Plan
 
Chicken master
Chicken masterChicken master
Chicken master
 
Restaurant business plan
Restaurant business planRestaurant business plan
Restaurant business plan
 
Mermaid catering profile - 2016
Mermaid catering profile - 2016Mermaid catering profile - 2016
Mermaid catering profile - 2016
 
Business plan bistro restaurant
Business plan bistro restaurantBusiness plan bistro restaurant
Business plan bistro restaurant
 
Managerial communicaion
Managerial communicaionManagerial communicaion
Managerial communicaion
 
TYPES OF CUTLERY USED IN RESTAURENT
TYPES OF CUTLERY USED IN RESTAURENTTYPES OF CUTLERY USED IN RESTAURENT
TYPES OF CUTLERY USED IN RESTAURENT
 
Start-up Business Plan in US - Greeting Coffee and Bakery
Start-up Business Plan in US - Greeting Coffee and BakeryStart-up Business Plan in US - Greeting Coffee and Bakery
Start-up Business Plan in US - Greeting Coffee and Bakery
 
Traditional food in Malaysia
Traditional food in MalaysiaTraditional food in Malaysia
Traditional food in Malaysia
 
Restaurant business presentation
Restaurant business presentation Restaurant business presentation
Restaurant business presentation
 
Business Plan Presentation
Business Plan PresentationBusiness Plan Presentation
Business Plan Presentation
 

Ähnlich wie Dolphin Sea Food Restaurant PowerPoint Presentation

Financial Management Course - Dolphin Sea food Restaurant for MBA Students
Financial Management Course - Dolphin Sea food Restaurant for MBA StudentsFinancial Management Course - Dolphin Sea food Restaurant for MBA Students
Financial Management Course - Dolphin Sea food Restaurant for MBA StudentsTariq Mehmood
 
Presentation on financial statement analysis of food industries, Bangladesh
Presentation on financial statement analysis of food industries, BangladeshPresentation on financial statement analysis of food industries, Bangladesh
Presentation on financial statement analysis of food industries, BangladeshMuhammad Kausar Hossain
 
FINACIAL ANALYSIS OF INDUS MOTORS
FINACIAL ANALYSIS OF INDUS MOTORSFINACIAL ANALYSIS OF INDUS MOTORS
FINACIAL ANALYSIS OF INDUS MOTORSWaris Khan
 
Analysis of Financial Statements #Artistic #Denim #Mills
Analysis of Financial Statements #Artistic #Denim #Mills Analysis of Financial Statements #Artistic #Denim #Mills
Analysis of Financial Statements #Artistic #Denim #Mills Yousif Solangi
 
Sales and Income RecordDollars in millions, except per share data2.docx
Sales and Income RecordDollars in millions, except per share data2.docxSales and Income RecordDollars in millions, except per share data2.docx
Sales and Income RecordDollars in millions, except per share data2.docxagnesdcarey33086
 
Expenses, Sales & Stock Loss Feedback Example
Expenses, Sales & Stock Loss Feedback ExampleExpenses, Sales & Stock Loss Feedback Example
Expenses, Sales & Stock Loss Feedback ExampleNico-Ed Jacobs
 
Value Line Investment Research
Value Line Investment ResearchValue Line Investment Research
Value Line Investment ResearchCarson Fears
 
GSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across IndiaGSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across IndiaIndiaNotes.com
 
GSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across IndiaGSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across IndiaIndiaNotes.com
 
Fce glaxo smithkline_12aug15
Fce glaxo smithkline_12aug15Fce glaxo smithkline_12aug15
Fce glaxo smithkline_12aug15IndiaNotes.com
 
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; Buy
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; BuyGSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; Buy
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; BuyIndiaNotes.com
 
Agro Tech Foods: Demonstrates continued strong growth in tough environment; Buy
Agro Tech Foods: Demonstrates continued strong growth in tough environment; BuyAgro Tech Foods: Demonstrates continued strong growth in tough environment; Buy
Agro Tech Foods: Demonstrates continued strong growth in tough environment; BuyIndiaNotes.com
 
Automated Index Tracking Investment FinTech - InveztEasy
Automated Index Tracking Investment FinTech - InveztEasyAutomated Index Tracking Investment FinTech - InveztEasy
Automated Index Tracking Investment FinTech - InveztEasyJaco Wasserfall
 

Ähnlich wie Dolphin Sea Food Restaurant PowerPoint Presentation (20)

Financial Management Course - Dolphin Sea food Restaurant for MBA Students
Financial Management Course - Dolphin Sea food Restaurant for MBA StudentsFinancial Management Course - Dolphin Sea food Restaurant for MBA Students
Financial Management Course - Dolphin Sea food Restaurant for MBA Students
 
Financial model
Financial modelFinancial model
Financial model
 
Presentation on financial statement analysis of food industries, Bangladesh
Presentation on financial statement analysis of food industries, BangladeshPresentation on financial statement analysis of food industries, Bangladesh
Presentation on financial statement analysis of food industries, Bangladesh
 
FINACIAL ANALYSIS OF INDUS MOTORS
FINACIAL ANALYSIS OF INDUS MOTORSFINACIAL ANALYSIS OF INDUS MOTORS
FINACIAL ANALYSIS OF INDUS MOTORS
 
delaura 01 restaurant-projections 1
delaura 01 restaurant-projections 1delaura 01 restaurant-projections 1
delaura 01 restaurant-projections 1
 
Analysis of Financial Statements #Artistic #Denim #Mills
Analysis of Financial Statements #Artistic #Denim #Mills Analysis of Financial Statements #Artistic #Denim #Mills
Analysis of Financial Statements #Artistic #Denim #Mills
 
Bp freezy present
Bp freezy presentBp freezy present
Bp freezy present
 
Sales and Income RecordDollars in millions, except per share data2.docx
Sales and Income RecordDollars in millions, except per share data2.docxSales and Income RecordDollars in millions, except per share data2.docx
Sales and Income RecordDollars in millions, except per share data2.docx
 
Expenses, Sales & Stock Loss Feedback Example
Expenses, Sales & Stock Loss Feedback ExampleExpenses, Sales & Stock Loss Feedback Example
Expenses, Sales & Stock Loss Feedback Example
 
Value Line Investment Research
Value Line Investment ResearchValue Line Investment Research
Value Line Investment Research
 
Shahi meals
Shahi mealsShahi meals
Shahi meals
 
GSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across IndiaGSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across India
 
GSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across IndiaGSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across India
 
Fce glaxo smithkline_12aug15
Fce glaxo smithkline_12aug15Fce glaxo smithkline_12aug15
Fce glaxo smithkline_12aug15
 
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; Buy
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; BuyGSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; Buy
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; Buy
 
Agro Tech Foods: Demonstrates continued strong growth in tough environment; Buy
Agro Tech Foods: Demonstrates continued strong growth in tough environment; BuyAgro Tech Foods: Demonstrates continued strong growth in tough environment; Buy
Agro Tech Foods: Demonstrates continued strong growth in tough environment; Buy
 
1H 2014 Results
1H 2014 Results1H 2014 Results
1H 2014 Results
 
delaura 03 restaurant-projections 1
delaura 03 restaurant-projections 1delaura 03 restaurant-projections 1
delaura 03 restaurant-projections 1
 
3.pomo juice
3.pomo juice3.pomo juice
3.pomo juice
 
Automated Index Tracking Investment FinTech - InveztEasy
Automated Index Tracking Investment FinTech - InveztEasyAutomated Index Tracking Investment FinTech - InveztEasy
Automated Index Tracking Investment FinTech - InveztEasy
 

Mehr von Tariq Mehmood

Toyota Pakistan PowerPoint Presentation
Toyota Pakistan PowerPoint PresentationToyota Pakistan PowerPoint Presentation
Toyota Pakistan PowerPoint PresentationTariq Mehmood
 
Toyota Pakistan Project Report
Toyota Pakistan Project ReportToyota Pakistan Project Report
Toyota Pakistan Project ReportTariq Mehmood
 
The Impact Of Motivation On Employee Performance In Shaheen Air International...
The Impact Of Motivation On Employee Performance In Shaheen Air International...The Impact Of Motivation On Employee Performance In Shaheen Air International...
The Impact Of Motivation On Employee Performance In Shaheen Air International...Tariq Mehmood
 
The Impact Of Motivation On Employee Performance In Shaheen Air International...
The Impact Of Motivation On Employee Performance In Shaheen Air International...The Impact Of Motivation On Employee Performance In Shaheen Air International...
The Impact Of Motivation On Employee Performance In Shaheen Air International...Tariq Mehmood
 
Lintas Films PowerPoint Presentation
Lintas Films PowerPoint PresentationLintas Films PowerPoint Presentation
Lintas Films PowerPoint PresentationTariq Mehmood
 
Lintas Films Project Report
Lintas Films Project ReportLintas Films Project Report
Lintas Films Project ReportTariq Mehmood
 
Pepsi-Co PowerPoint Presentation
Pepsi-Co PowerPoint PresentationPepsi-Co PowerPoint Presentation
Pepsi-Co PowerPoint PresentationTariq Mehmood
 
Telenor (Management Information System) PowerPoint Presentation
Telenor (Management Information System) PowerPoint PresentationTelenor (Management Information System) PowerPoint Presentation
Telenor (Management Information System) PowerPoint PresentationTariq Mehmood
 
Telenor (Management Information System) Project Report
Telenor (Management Information System) Project ReportTelenor (Management Information System) Project Report
Telenor (Management Information System) Project ReportTariq Mehmood
 
Sui Southern Gas Company (SSGC) PowerPoint Presentation
Sui Southern Gas Company (SSGC) PowerPoint PresentationSui Southern Gas Company (SSGC) PowerPoint Presentation
Sui Southern Gas Company (SSGC) PowerPoint PresentationTariq Mehmood
 
Sui Southern Gas Company (SSGC) Project Report
Sui Southern Gas Company (SSGC) Project ReportSui Southern Gas Company (SSGC) Project Report
Sui Southern Gas Company (SSGC) Project ReportTariq Mehmood
 
Nestle Project Report
Nestle Project ReportNestle Project Report
Nestle Project ReportTariq Mehmood
 
Tesla Motor (Future Perspective) PowerPoint
Tesla Motor (Future Perspective) PowerPointTesla Motor (Future Perspective) PowerPoint
Tesla Motor (Future Perspective) PowerPointTariq Mehmood
 
Tesla Motor (Future Perspective) Report
Tesla Motor (Future Perspective) Report Tesla Motor (Future Perspective) Report
Tesla Motor (Future Perspective) Report Tariq Mehmood
 
The Impact of Motivation (Intrinsic and extrinsic Rewards) and moderating aff...
The Impact of Motivation (Intrinsic and extrinsic Rewards) and moderating aff...The Impact of Motivation (Intrinsic and extrinsic Rewards) and moderating aff...
The Impact of Motivation (Intrinsic and extrinsic Rewards) and moderating aff...Tariq Mehmood
 
The Impact of Job Security, Organization Culture and Employee Satisfaction on...
The Impact of Job Security, Organization Culture and Employee Satisfaction on...The Impact of Job Security, Organization Culture and Employee Satisfaction on...
The Impact of Job Security, Organization Culture and Employee Satisfaction on...Tariq Mehmood
 
Communication Plan of Organization PowerPoint
Communication Plan of Organization PowerPointCommunication Plan of Organization PowerPoint
Communication Plan of Organization PowerPointTariq Mehmood
 
The Amazing School (Business Plan) PowerPoint Presentation
The Amazing School (Business Plan) PowerPoint PresentationThe Amazing School (Business Plan) PowerPoint Presentation
The Amazing School (Business Plan) PowerPoint PresentationTariq Mehmood
 
The Amazing School (Business Plan) Report
The Amazing School (Business Plan) ReportThe Amazing School (Business Plan) Report
The Amazing School (Business Plan) ReportTariq Mehmood
 

Mehr von Tariq Mehmood (20)

Toyota Pakistan PowerPoint Presentation
Toyota Pakistan PowerPoint PresentationToyota Pakistan PowerPoint Presentation
Toyota Pakistan PowerPoint Presentation
 
Toyota Pakistan Project Report
Toyota Pakistan Project ReportToyota Pakistan Project Report
Toyota Pakistan Project Report
 
The Impact Of Motivation On Employee Performance In Shaheen Air International...
The Impact Of Motivation On Employee Performance In Shaheen Air International...The Impact Of Motivation On Employee Performance In Shaheen Air International...
The Impact Of Motivation On Employee Performance In Shaheen Air International...
 
The Impact Of Motivation On Employee Performance In Shaheen Air International...
The Impact Of Motivation On Employee Performance In Shaheen Air International...The Impact Of Motivation On Employee Performance In Shaheen Air International...
The Impact Of Motivation On Employee Performance In Shaheen Air International...
 
Lintas Films PowerPoint Presentation
Lintas Films PowerPoint PresentationLintas Films PowerPoint Presentation
Lintas Films PowerPoint Presentation
 
Lintas Films Project Report
Lintas Films Project ReportLintas Films Project Report
Lintas Films Project Report
 
Pepsi-Co PowerPoint Presentation
Pepsi-Co PowerPoint PresentationPepsi-Co PowerPoint Presentation
Pepsi-Co PowerPoint Presentation
 
Telenor (Management Information System) PowerPoint Presentation
Telenor (Management Information System) PowerPoint PresentationTelenor (Management Information System) PowerPoint Presentation
Telenor (Management Information System) PowerPoint Presentation
 
Telenor (Management Information System) Project Report
Telenor (Management Information System) Project ReportTelenor (Management Information System) Project Report
Telenor (Management Information System) Project Report
 
Sui Southern Gas Company (SSGC) PowerPoint Presentation
Sui Southern Gas Company (SSGC) PowerPoint PresentationSui Southern Gas Company (SSGC) PowerPoint Presentation
Sui Southern Gas Company (SSGC) PowerPoint Presentation
 
Sui Southern Gas Company (SSGC) Project Report
Sui Southern Gas Company (SSGC) Project ReportSui Southern Gas Company (SSGC) Project Report
Sui Southern Gas Company (SSGC) Project Report
 
Nestle Project Report
Nestle Project ReportNestle Project Report
Nestle Project Report
 
Tesla Motor (Future Perspective) PowerPoint
Tesla Motor (Future Perspective) PowerPointTesla Motor (Future Perspective) PowerPoint
Tesla Motor (Future Perspective) PowerPoint
 
Tesla Motor (Future Perspective) Report
Tesla Motor (Future Perspective) Report Tesla Motor (Future Perspective) Report
Tesla Motor (Future Perspective) Report
 
The Impact of Motivation (Intrinsic and extrinsic Rewards) and moderating aff...
The Impact of Motivation (Intrinsic and extrinsic Rewards) and moderating aff...The Impact of Motivation (Intrinsic and extrinsic Rewards) and moderating aff...
The Impact of Motivation (Intrinsic and extrinsic Rewards) and moderating aff...
 
The Impact of Job Security, Organization Culture and Employee Satisfaction on...
The Impact of Job Security, Organization Culture and Employee Satisfaction on...The Impact of Job Security, Organization Culture and Employee Satisfaction on...
The Impact of Job Security, Organization Culture and Employee Satisfaction on...
 
Communication Plan of Organization PowerPoint
Communication Plan of Organization PowerPointCommunication Plan of Organization PowerPoint
Communication Plan of Organization PowerPoint
 
The Amazing School (Business Plan) PowerPoint Presentation
The Amazing School (Business Plan) PowerPoint PresentationThe Amazing School (Business Plan) PowerPoint Presentation
The Amazing School (Business Plan) PowerPoint Presentation
 
The Amazing School (Business Plan) Report
The Amazing School (Business Plan) ReportThe Amazing School (Business Plan) Report
The Amazing School (Business Plan) Report
 
WAL-MART
WAL-MART WAL-MART
WAL-MART
 

Kürzlich hochgeladen

Reclaiming Pure Traditions Plants Enrichen Our Farms and Food.pdf
Reclaiming Pure Traditions Plants Enrichen Our Farms and Food.pdfReclaiming Pure Traditions Plants Enrichen Our Farms and Food.pdf
Reclaiming Pure Traditions Plants Enrichen Our Farms and Food.pdfStephen Gleave
 
Beet Kvass The Probiotic-Rich, Fermented Tonic from Eastern Europe
Beet Kvass The Probiotic-Rich, Fermented Tonic from Eastern EuropeBeet Kvass The Probiotic-Rich, Fermented Tonic from Eastern Europe
Beet Kvass The Probiotic-Rich, Fermented Tonic from Eastern EuropeGarden Goddess, LLC
 
Empowering Communities: Food Donation NGO Making a Difference
Empowering Communities: Food Donation NGO Making a DifferenceEmpowering Communities: Food Donation NGO Making a Difference
Empowering Communities: Food Donation NGO Making a DifferenceLovely Foundation
 
Piping techniques in decorating cakes and cupcakes.
Piping techniques in decorating cakes and cupcakes.Piping techniques in decorating cakes and cupcakes.
Piping techniques in decorating cakes and cupcakes.Jolyn Sambrano
 
HOTMEN TAJUR BOGOR JAWA BARAT INDONESIAA
HOTMEN TAJUR BOGOR JAWA BARAT INDONESIAAHOTMEN TAJUR BOGOR JAWA BARAT INDONESIAA
HOTMEN TAJUR BOGOR JAWA BARAT INDONESIAAPermataAnnisa3
 
Food Supplement Directive No. 333-2020.pdf
Food Supplement Directive No. 333-2020.pdfFood Supplement Directive No. 333-2020.pdf
Food Supplement Directive No. 333-2020.pdfMohamed Miyir
 
Explore The flavors Of Indian cuisine In Budapest : Indian Palate
Explore The flavors Of Indian cuisine In Budapest : Indian PalateExplore The flavors Of Indian cuisine In Budapest : Indian Palate
Explore The flavors Of Indian cuisine In Budapest : Indian PalateIndian Palate
 

Kürzlich hochgeladen (7)

Reclaiming Pure Traditions Plants Enrichen Our Farms and Food.pdf
Reclaiming Pure Traditions Plants Enrichen Our Farms and Food.pdfReclaiming Pure Traditions Plants Enrichen Our Farms and Food.pdf
Reclaiming Pure Traditions Plants Enrichen Our Farms and Food.pdf
 
Beet Kvass The Probiotic-Rich, Fermented Tonic from Eastern Europe
Beet Kvass The Probiotic-Rich, Fermented Tonic from Eastern EuropeBeet Kvass The Probiotic-Rich, Fermented Tonic from Eastern Europe
Beet Kvass The Probiotic-Rich, Fermented Tonic from Eastern Europe
 
Empowering Communities: Food Donation NGO Making a Difference
Empowering Communities: Food Donation NGO Making a DifferenceEmpowering Communities: Food Donation NGO Making a Difference
Empowering Communities: Food Donation NGO Making a Difference
 
Piping techniques in decorating cakes and cupcakes.
Piping techniques in decorating cakes and cupcakes.Piping techniques in decorating cakes and cupcakes.
Piping techniques in decorating cakes and cupcakes.
 
HOTMEN TAJUR BOGOR JAWA BARAT INDONESIAA
HOTMEN TAJUR BOGOR JAWA BARAT INDONESIAAHOTMEN TAJUR BOGOR JAWA BARAT INDONESIAA
HOTMEN TAJUR BOGOR JAWA BARAT INDONESIAA
 
Food Supplement Directive No. 333-2020.pdf
Food Supplement Directive No. 333-2020.pdfFood Supplement Directive No. 333-2020.pdf
Food Supplement Directive No. 333-2020.pdf
 
Explore The flavors Of Indian cuisine In Budapest : Indian Palate
Explore The flavors Of Indian cuisine In Budapest : Indian PalateExplore The flavors Of Indian cuisine In Budapest : Indian Palate
Explore The flavors Of Indian cuisine In Budapest : Indian Palate
 

Dolphin Sea Food Restaurant PowerPoint Presentation

  • 1. DOLPHIN SEA FOOD RESTAURANT (GULISTAN-E-JAUHAR KARACHI) Business Feasibility Report Groups Members: Salman H Latif 56830 Tariq Mehmood 56908 Qamar U Din 57897 Syed Moaz Ali 55634
  • 2. Tariq Mehmood MS – HRM SID – 56908 Email: shadowsofursoul@gmail.com tariqmehmooda30s@gmail.com LinkedIn Profile: https://www.linkedin.com/in/tariq-mehmood- 87530840/
  • 3. PROJECT BRIEF  Dolphin is the name proposed for our Sea food restaurant. It will be located into the mainstream of Gulistan – e – Jauhar. Dolphin would provide to its customers a whole new experience of dine in and take away. The recommended area for the proposed business setup will be in a densely populated middle income area (for example Gulistan-e- Jauhar, Karachi).
  • 4. VISION To create the best, branded, healthy eating restaurant in the PK, to be recognized for providing great food, entertainment and fast, efficient friendly service. MISSION Our Team will create a strong restaurant by providing unique, healthy, consistent and exciting eating experiences to all our clients in the form of restaurants, takeaways and other outside services.
  • 5. CONTENTS  Project Investment  SWOT ANALYSIS  Forecasted Income Statement  Forecasted Balance Sheet  Key Assumptions  Projected Financial Ratios  Common Sizing Of Income Statement  Common Sizing Of Balance Sheet
  • 6. PROJECT INVESTMENT . . Item: Cost (Rs.) Construction Cost 1,307,000 Dining and Office Furniture 542,250 Equipment and Machinery 967,000 Advance Rent 1,200,000 Preliminary Expenses 50,000 Working Capital 1,036,000 Total 5,102,250 .
  • 7. SWOT ANALYSIS - STRENGTHS  High-quality food offerings that exceed competitor’s offerings in quality, presentation, and price.  Strong Cash Flows.  Innovative range of Sea foods under one roof.
  • 8. SWOT ANALYSIS - WEAKNESSES  A limited marketing budget to develop brand awareness.  Lack of knowledge about our customers.
  • 9. SWOT ANALYSIS - OPPORTUNITIES  Growing market with a significant percentage of the target market still not aware that Sea food exists.  Balanced menu.  Customer focus.  Increase delivery service.
  • 10. SWOT ANALYSIS - THREATS  Competition from other Sea food restaurants.  A slump in the economy reducing customer's disposable income spent on eating out.  Increasing wage rates directly affect menu prices.  Changing customer demands.  Rising raw material costs.
  • 11. YEAR YEAR YEAR YEAR YEAR 2016 2017 2018 2019 2020 NET SALES (15%increase/year) 10,015,200 11,517,480 13,245,102 15,231,867 17,516,647 RAW MATERIAL COST(10% increase/year) (4,910,141) (5,401,155) (5,941,270) (6,535,397) (7,188,937) GROSS PROFIT 5,105,059 6,116,325 7,303,832 8,696,470 10,327,710 UTILITIES 624,000 686,400 755,040 830,544 913,598 LABOR & SALARIES(10% increase/year) 1,074,000 1,181,400 1,299,540 1,429,494 1,572,443 RENT EXPENSE 1,200,000 1,320,000 1,452,000 1,597,200 1,756,920 OFFICE AND MESCELLANEOUS EXPENSE 72,000 79,200 87,120 95,832 105,415 AMORTIZATION EXPENSE 10,000 10,000 10,000 10,000 10,000 DEPRECIATION EXPENSE 281,625 253,462 228,116 205,305 184,774 MAINTANCE EXPENSE 21,758 19,582 17,624 15,861 14,275 SUB TOTAL (3,283,383) (3,550,044) (3,849,440) (4,184,236) (4,557,425) OPERATING INCOME / EBIT 1,821,676 2,566,281 3,454,392 4,512,234 5,770,285 FINANCIAL CHANGE (15% PER ANNUM) (273,251) (384,942) (518,159) (676,835) (865,543) INCOME BEFORE TAX / EBT 1,548,425 2,181,339 2,936,233 3,835,399 4,904,742 TAX(17% of EBT) (263,232) (370,828) (499,160) (652,018) (833,806) NET PROFIT 1,285,193 1,810,511 2,437,073 3,183,381 4,070,936 FORECASTED INCOME STATEMENT
  • 12. FORECASTED BALANCE SHEET Forecasted Balance Sheet Dolphin Sea Food Restaurant As on 31st December 2016, 2017,2018,2019,2020 Description Year 0 Dec 31, 2016 Dec 31, 2017 Dec 31, 2018 Dec 31, 2019 Dec 31, 2020 ASSETS CURRENT ASSETS CASH AND BANK BALANCE 1,036,000 2,055,062 3,589,528 5,747,452 8,655,889 8,995,939 PREPAID RENT 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 TOTAL CURRENT ASSETS 2,236,000 3,255,062 4,789,528 6,947,452 9,855,889 10,195,939 FIXED ASSETS MACHINERY 967,000 870,300 783,270 704,943 634,449 571,004 SHOP 1,307,000 1,176,300 1,058,670 952,803 857,523 771,770 OFFICE FIXTURES 542,250 488,025 439,223 395,300 355,770 320,193 TOTAL FIXED ASSETS 2,816,250 2,534,625 2,281,163 2,053,046 1,847,742 1,662,967 PRELIMINARY EXPENSES 50,000 40,000 30,000 20,000 10,000 - TOTAL ASSETS 5,102,250 5,829,687 7,100,691 9,020,498 11,713,631 11,858,906 OWNERS EQUITY 2,551,125 3,648,965 5,349,918 7,768,790 11,041,215 11,858,906 LONG TERM LIABLITY 2,551,125 2,180,722 1,750,773 1,251,708 672,416 - TOTAL EQUITY AND LIABLITY 5,102,250 5,829,687 7,100,691 9,020,498 11,713,631 11,858,906
  • 13. KEY ASSUMPTIONS Item(s) Assumptions Sales Increase 15 % per year Increase in Cost of Raw Materials 10 % per year Increase in Staff Salaries 10 % per year Increase in Utilities (Electricity / Water /Gas) 10 % per year Increase in Rent 10 % per year Increase in Office Expenses 10 % per year Debt / Equity Ratio 50 : 50 Depreciation: Shop Building & Fixtures 10 % per annum (Diminishing Balance) Kitchenware & Machinery 10 % per annum (Diminishing Balance) Furniture 10 % per annum (Diminishing Balance) Equipment Annual Maintenance Cost 2.5% of Written Down Value Raw Food Inventory – Fishes 3 Days Raw Food Inventory – Spices & Sauce 7 Days Lease Period 5 Years Lease Installments Monthly Financial Charges (Lease Rate) 15 % per annum Tax Rate 17% of EBT
  • 14. PROJECTED FINANCIAL RATIOS Ratio 2016 2017 2018 Gross Profit Margin 50.97% 53.1% 55.14% Net Profit Margin 12.83% 16.34% 20.21% Debt to Equity Ratio 59.7 : 40.3 32.7 : 67.3 16.1 : 83.89 Return on Assets 20.84% 26.51% 29.68% Return on Equity 35.22% 35.19% 34.46%
  • 15. COMMON SIZING OF INCOME STATEMENT Common Sizing Of Income Statement Dolphin Sea Food Restaurant As of 31st December 2016,2017,2018 Description Dec 31, 2016 Dec 31, 2017 Dec 31, 2018 NET SALES (15%increase/year) 100.00% 100.00% 100.00% RAW MATERIAL COST (10% increase/year) 49.03% 53.93% 59.32% GROSS PROFIT 50.97% 61.07% 72.93% UTILITIES 6.23% 6.85% 7.54% LABOR & SALARIES(10% increase/year) 10.72% 11.80% 12.98% RENT EXPENSE 11.98% 13.18% 14.50% OFFICE AND MESCELLANEOUS EXPENSE 0.72% 0.79% 0.87% AMORTIZATION EXPENSE 0.10% 0.10% 0.10% DEPRECIATION EXPENSE 2.81% 2.53% 2.28% MAINTANCE EXPENSE 0.22% 0.20% 0.18% SUB TOTAL 32.78% 35.45% 38.44% OPERATING INCOME / EBIT 18.19% 25.62% 34.49% FINANCIAL CHANGE (15% PER ANNUM) 2.73% 3.84% 5.17% INCOME BEFORE TAX / EBT 15.46% 21.78% 29.32% TAX (17% of EBT) 2.63% 3.70% 4.98% NET PROFIT 12.83% 18.08% 24.33% Monthly Profit After tax 1.07% 1.51% 2.03%
  • 16. COMMON SIZING OF BALANCE SHEET Description Dec 31, 2016 Dec 31, 2017 Dec 31, 2018 ASSETS CURRENT ASSETS CASH AND BANK BALANCE 35.25% 50.55% 63.72% PREPAID RENT 20.58% 16.90% 13.30% TOTAL CURRENT ASSETS 55.84% 67.45% 77.02% FIXED ASSETS MACHINERY 14.93% 11.03% 7.81% SHOP 20.18% 14.91% 10.56% OFFICE FIXTURES 8.37% 6.19% 4.38% TOTAL FIXED ASSETS 43.48% 32.13% 22.76% PRELIMINARY EXPENSES 0.69% 0.42% 0.22% TOTAL ASSETS 100.00% 100.00% 100.00% OWNERS EQUITY 62.59% 75.34% 86.12% LONG TERM LIABLITY 37.41% 24.66% 13.88% TOTAL EQUITY AND LIABLITY 100.00% 100.00% 100.00%