Chapter - 1: Snack Bar
Chapter - 1: Snack Bar
Chapter - 1: Snack Bar
Chapter - 1
INTRODUCTION
Page | 1
SNACK BAR
INTRODUCTION
Page | 2
SNACK BAR
Page | 3
SNACK BAR
Page | 4
SNACK BAR
Limitations
2. Perfection is impossible.
Page | 5
SNACK BAR
Vision
In the future the restaurant will provide home delivery services to the
customers.
After repayment of term loan the firm will come up with additional capital
for better services.
After a specific period of time the firm will come up with the different
branches in different areas in pune.
The firm will provide quick services for our valuable customers efficiently.
Page | 6
SNACK BAR
Chapter - 2
COMPANY PROFILE
Page | 7
SNACK BAR
Company profile
Page | 8
SNACK BAR
Page | 9
SNACK BAR
o
c
M
w
o
a
n
o
n
e
k
a
rg
e
r
SUPPLIER:
1)
2)
3)
4)
5)
CUSTOMER:
All the residence there on NIBM Road, hostelries, students etc are our customers.
P a g e | 10
SNACK BAR
CHAPTER 3
RESEARCH & METHODOLOGY
P a g e | 11
SNACK BAR
RESEARCH METHODOLOGY
Research refers to a careful and exhaustive investigation of given phenomenon
with definite objective of attaining or enhancing one knowledge level
Research is the systematic and objective analysis and recording of controlled
observation that may lead to development of generalisation principles or theories
resulting in predication and perhaps ultimate control of events
Research is a method of studying analysing and conceptualisation social life in
order to extent modify correct or verify knowledge whether that knowledge aids in
construction of theory or in practice of an art.
Research is the process which includes defining and refining problems,
formulating hypothesis or suggested solutions;
evaluating data; making deductions and reaching conclusions, and at last, carefully
testing the conclusion to determine whether they fit the formulating hypothesis.
P a g e | 12
SNACK BAR
DATA SOURCES
S
D
P
A
R
E
T
I
C
A
M
O
N
A
S
R
D
O
Y
A
U
R
R
D
Y
C
A
D
E
T
S
A
T
A
Primary data:
The information for this project has been collected through primary and secondary
sources.
In primary data collection, the information and data has been collected through
questions raised to the bank personnel during the visit followed by asking question
from the bank staff regarding procedure for giving business loan and enhancing
knowledge about the repayment procedure.
Secondary data:
The secondary data were collected from the brochure of the bank, the boards with
the information displayed in the bank premises and, from the bank website.
P a g e | 13
SNACK BAR
P a g e | 14
SNACK BAR
Loan proposal
Detailed report (based on the potential borrowers, loan application and credit
worthiness), presented usually by a banks officer (with his or her comments) to a
senior loan officer or the banks loan committee.
How to make a loan proposal
Step-1
Submit a cover letter with your proposal. This should be a brief introduction to
your company, the size of the loan requested and the purpose of the loan.
Step-2
Begin your proposal with general information, including the company name and
address, names and social security number of the principals, the purpose of the
loan, the exact amount of money needed and detailed plants for what will be done
with money.
Step-3
Describe your business in detail. Include information on prior and projected
performance, unique aspects of your business and the legal and ownership
structures.
Step-4
Provide complete market information. Identify your competition and explain how
your business stacks up. Submit details on your current customer base.
P a g e | 15
SNACK BAR
Step-5
Prepare management profiles for all owners and key employees. Highlight their
education, past accomplishments and qualifications.
Step-6
Submit complete information concerning your last 5years of operation. If you just
starting out, provide projected balance sheets and income statements. Also include
personal financial statements from all the owners and information on any collateral
that will be placed as security for the loan.
Step-7
Proofread the document, double checking spelling, grammar and the facts
contained in the proposal.
Step-8
Submit your proposal with each copy of the loan package youre required to return.
Remember to keep a copy for yourself.
P a g e | 16
SNACK BAR
P a g e | 17
SNACK BAR
P a g e | 18
SNACK BAR
Chapter 4
P a g e | 19
SNACK BAR
Particular
A)
Equipment cost
1) urn and pots
2) mixture
3) microwave
4) fridge
5) water purifier
6) wash basin
7) gas
8) other equipment
Amount
Amount
50000
3000
8000
51000
5000
2000
4000
27000
150000
B)
Working capital
C)
Furniture cost
1) chair
2) table
3) counter table
4) chair for counter
5) rack
6) kitchen table
7) other furniture
232500
32000
40000
10000
1500
5000
4000
35000
127500
D)
41000
E)
27000
F)
Registration fees
5000
G)
Deposit
100000
683000
P a g e | 20
SNACK BAR
P a g e | 21
SNACK BAR
Particular
Amount
478000
205000
683000
Financial details
Bank Loan
Own Capita
30%
70%
P a g e | 22
SNACK BAR
Year 1
Year 2
Year 3
Year 4
Year 5
900000
1080000
1386000
1584000
1944000
270000
405000
576000
691200
795600
540000
648000
806400
864000
979200
612000
765000
972000
1105200
1368000
189000
252000
315000
403200
432000
64800
86400
126000
151200
201600
275400
396000
540000
673920
764640
54000
72000
99000
118800
129600
144000
180000
216000
244800
288000
3049200
3884400
5036400
5836320
6902640
Statement A
P a g e | 23
SNACK BAR
Revenue
8000000
7000000
6000000
5000000
4000000
3000000
2000000
1000000
0
year 1
year 2
year 3
Revenue
P a g e | 24
year 4
year 5
SNACK BAR
Statement B
Total amount of expenditure from projected period
Year 1
Year 2
Year 3
Year 4
Particular
Year 5
Electricity expenses
48000
54000
56400
60000
65000
Cooks salary
180000
198000
217600
255024
300936
Waiters salary
378000
415800
465696
535416
631848
Cleaners salary
72000
79200
88704
102000
120360
Stationary expenses
6000
9600
12000
14400
16800
Rent
240000
264000
290400
319200
348000
Maintenance
expenses
12000
14400
18000
21600
24000
Transport expenses
40000
50000
60000
70000
80000
3000000
34000000
3800000
4212960
4777640
5386944
Raw
expenses
Total amount
expenses
of 2790000 3385000
P a g e | 25
SNACK BAR
Expenses
Expences
6000000
5386944
4777640
5000000
4212960
4000000
3000000
3385000
2790000
2000000
1000000
0
year 1
year 2
year 3
P a g e | 26
year 4
year 5
SNACK BAR
Schedule 1:
Revenue from tea:
Initially customer is less so only 250 tea are sold and 1 tea is costing Rs 10
1styear: 250x10=2500x30=75000x12=900000
2nd year: 300x10=3000x30=90000x12=1080000
3rd year: 350x11=3850x30=115500x12=1386000
4th year: 400x11=4400x30=132000x12=1584000
5th year: 450x12=5400x30=162000x12=1944000
Schedule 2:
Revenue from coffee
1st year: 50x15=750x30=22500x12=270000
2nd year: 75x15=1125x30=33750x12=405000
3rd year: 100x16=1600x30=48000x12=576000
4th year: 120x16=1920x30=57600x12=691200
5th year: 130x17=2210x30=66300x12=795600
Scedule3:
Revenue from bun butter:
1st year: 100x15=1500x30=45000x12=540000
2nd year: 120x15=18000x30=54000x12=648000
3rd year: 140x16=2240x30=67200x12=806400
4th year: 150x16=2400x30=72000x12=864000
5th year: 160x17=2720x30=81600x12=979200
P a g e | 27
SNACK BAR
Schedule 4:
Revenue from omelets and Burji:
1st year:100 omelet and Burji will sold out and 1 omelet is cost 15 and 1 Burji
will cost 20 Rs.and in first year 60 omelet sold out and 40 Burji will sold out
therefore first years revenue is 612000
2nd year: 765000
3rd year: 972000
4th year: 1105200
5th year: 1368000
Schedule 5:
Revenue from Samosa
1st year: 75x7=525x30=15750x12=189000
2nd year: 100x7=700x30=21000x12=252000
3rd year: 125x7=875x30=26250x12=315000
4th year: 140x8=1120x30=33600x12=403200
5th year: 150x8=1200x30=36000x12=432000
Schedule 6:
Revenue from cream roll:
1st year: 6x30=180x30=5400x12=64800
2nd year: 6x40=240x30=7200x12=86400
3rd year: 7x50=350x30=10500x12=126000
4th year: 7x60=420x30=12600x12=151200
5th year: 8x70=560x30=16800x12=201600
P a g e | 28
SNACK BAR
Schedule 7:
Revenue from cold drinks:
Initially cold drinks is sold less so it will sold only 55 cold drinks of various
bottle like 1 ltr,200ml.,300ml.
1st year: 275400
2nd year: 396000
3rd year: 540000
4th year: 673920
5th year: 764640
Schedule 8:
Revenue from water:
1st year: 10x15=150x30=4500x12=54000
2nd year: 10x20=200x30=6000x12=72000
3rd year: 11x25=275x30=8250x12=99000
4th year: 11x30=330x30=9900x12=118800
5th year: 12x30=360x30=10800x12=129600
Schedule 9:
Revenue from PavBhaji:
1st year: 200x2=400x30=1200x12=144000
2nd year: 250x2=500x30=15000x12=180000
3rd year: 300x2=600x30=18000x12=216000
4th year: 340x2=680x30=20400x12=244800
5th year: 400x2=800x30=24000x12=288000
P a g e | 29
SNACK BAR
Schedule 10:
Wages and Salary
Mangers salary:20000x12=240000
Casher salary: 10000x 12= 120000
Cooks salary: 5000x2x12=120000
Waiters salary: 3500x3x12=126000
Cleaners salary: 2000x12=24000
Growth rate of employees
Year
2
3
4
5
10%
12%
15%
18%
Rent of snack corner will be 200000 and increase 10% each year
20000x12=240000
Working capital for 1 month
Sr.no.
1
2
3
4
5
6
7
Particular
Wages and salary
Manager
Casher
Waiter
Cook
Cleaner
Raw material
Stationary
Electricity
Rent
Maintenance
Transportation
Total
No.
Rate
Amount
1
1
3
2
1
20000
10000
3500
4000
2000
20000
10000
10500
8000
2000
151167
500
4000
20000
1000
3333
230500
P a g e | 30
SNACK BAR
EMI CALCULATION
EMI=11122
P a g e | 31
SNACK BAR
0pening
balance
Emi
Interest
Principal
Balance
478000
11,122
5,577
5,546
472,454
472454
11,122
5,512
5,610
466,844
466844
11,122
5,447
5,676
461,168
461168
11,122
5,380
5,742
455,427
455427
11,122
5,313
5,809
449,618
449618
11,122
5,246
5,877
443,741
443741
11,122
5,177
5,945
437,796
437796
11,122
5,108
6,015
431,781
431781
11,122
5,037
6,085
425,696
10
425696
11,122
4,966
6,156
419,541
P a g e | 32
SNACK BAR
11
419541
11,122
4,895
6,228
413,313
12
413313
11,122
4,822
6,300
407,013
133464
62480
70989
TOTAL
407013
11,122
4,748
6,374
400,639
400639
11,122
4,674
6,448
394,191
394191
11,122
4,599
6,523
387,668
387668
11,122
4,523
6,599
381,068
381068
11,122
4,446
6,676
374,392
374392
11,122
4,368
6,754
367,637
367637
11,122
4,289
6,833
360,804
360804
11,122
4,209
6,913
353,891
P a g e | 33
SNACK BAR
353891
11,122
4,129
6,993
346,898
10
346898
11,122
4,047
7,075
339,823
11
339823
11,122
3,965
7,158
332,665
12
332665
11,122
3,881
7,241
325,424
133464
51878
81587
TOTAL
325424
11122
3797
7,326
318,098
318098
11,122
3,711
7,411
310,687
310687
11,122
3,625
7,498
303,190
303190
11,122
3,537
7,585
295,605
295605
11,122
3,449
7,674
287,931
P a g e | 34
SNACK BAR
287931
11,122
3,359
7,763
280,168
280168
11,122
3,269
7,854
272,315
272315
11,122
3,177
7,945
264,370
264370
11,122
3,084
8,038
256,332
10
256332
11,122
2,991
8,132
248,200
11
248200
11,122
2,896
8,227
239,973
12
239973
11,122
2,800
8,323
231,651
133464
39695
93776
TOTAL
3rd Year
P a g e | 35
SNACK BAR
231651
11,122
2,703
8,420
223,231
223231
11,122
2,604
8,518
214,713
214713
11,122
2,505
8,617
206,096
206096
11,122
2,404
8,718
197,378
197378
11,122
2,303
8,819
188,559
188559
11,122
2,200
8,922
179,636
179636
11,122
2,096
9,026
170,610
170610
11,122
1,990
9,132
161,478
161478
11,122
1,884
9,238
152,240
10
152240
11,122
1,776
9,346
142,894
11
142894
11,122
1,667
9,455
133,439
12
133439
11,122
1,557
9,565
123,873
P a g e | 36
SNACK BAR
TOTAL
133464
25689
107776
P a g e | 37
SNACK BAR
123873
11,122
1,445
9,677
114,196
114196
11,122
1,332
9,790
104,406
104406
11,122
1,218
9,904
94,502
94502
11,122
1,103
10,020
84,482
84482
11,122
986
10,137
74,346
74346
11,122
867
10,255
64,091
64091
11,122
748
10,374
53,717
53717
11,122
627
10,496
43,221
43221
11,122
504
10,618
32,603
10
32603
11,122
380
10,742
21,861
11
21861
11,122
255
10,867
10,994
12
10994
11,122
128
10,994
TOTAL
P a g e 9593
| 38
133464
123874
SNACK BAR
P a g e | 39
SNACK BAR
Year
Opening balance
Rate
Depreciation
Closing balance
150000
10%
15000
135000
135000
10%
13500
121500
121500
10%
12150
109350
109350
10%
10935
98415
98415
10%
9842
88573
Depreciation on furniture
Year
Opening balance
Rate
Depreciation
Closing balance
127500
10%
12750
114750
114750
10%
11475
103275
103275
10%
10328
92947
92947
10%
9295
83652
83652
10%
8365
75287
P a g e | 40
SNACK BAR
Year
Opening balance
Rate
Depreciation
Closing balance
41000
10%
4100
36900
36900
10%
3690
33210
33210
10%
3321
29889
29889
10%
2989
26900
26900
10%
2690
24210
Year
Opening balance
Rate
Depreciation
Closing balance
27000
50%
13500
13500
13500
50%
6750
6750
6750
50%
3375
3375
3375
50%
1688
1687
P a g e | 41
SNACK BAR
Year 1
Year 2
Year 3
Year 4
Year 5
5836320
6902640
Less:
4777640
5386944
expense
of
project
PBIT
and
259200
499400
823440
1058680
1515696
Less: Interest
62480
51878
39695
25689
9593
Less: depreciation
45350
35415
29173
24907
21741
Less: registration
1000
1000
1000
1000
1000
160520
419705
760384
1011845
1483362
45111
123332
226072
302125
445009
105259
287775
527500
704959
1038353
depreciation
Net profit
P a g e | 42
SNACK BAR
Net Profit
year 1
year 2
year 3
4%
year 4
11%
39%
20%
26%
P a g e | 43
year 5
SNACK BAR
Year 1
Year 2
Year 3
Year 4
Year 5
Opening balance
313125
555729
1019633
1642724
Revenue
3049200
3884400
5036400
5836320
6902640
Own capital
205000
Bank loan
478000
Total
3732200
4197525
5592129
6855953
8545364
Cash inflow
Cash outflow
Fixed assets
345500
Installment
133464
133464
133464
133464
133464
Tax paid
45111
123332
226072
302125
445009
Working capital
2790000
3385000
4212960
4777640
5386944
Registration
5000
Deposit
100000
Total
3419080
3641797
45725003
5213230
5965416
Closing balance
313125
555729
1019633
1642724
2579948
P a g e | 44
SNACK BAR
year 1
year 2
year 3
year 4
P a g e | 45
year 5
SNACK BAR
Year 1
Year 2
Year 3
Year 4
Year 5
Liabilities
Own capital
205000
205000
205000
205000
205000
Bank loan
407016
325429
231653
123874
Net profit
105259
393034
920534 1625493
2663846
Total
717275
923463
1357187 1954367
2868846
300150
264734
Cash in hand
313125
555729
Deposit
100000
100000
100000
100000
100000
4000
3000
2000
1000
717275
923463
1357187 1954367
2868846
Assets
Fixed assets
235554
210643
188898
1019633 1642724
2579948
Current assets
Miscellaneous
expenses
Preliminary
expenses
Total
P a g e | 46
SNACK BAR
1st year
605200
3049200
19.8%
2nd year
891400
3884400
22.94%
3rd year
1260240
5036400
25%
4th year
1543880
5836320
26.4%
5th year
2049496
6902640
29.6%
Chart Title
8000000
7000000
6000000
5000000
4000000
3000000
2000000
1000000
0
year 1
year 2
year 3
gross profit
sales
P a g e | 47
year 4
year 5
SNACK BAR
Particular
Net profit
Sales
Net profit ratio
Year 1
105259
3049200
3.45%
Year 2
287775
3884400
7.40%
Year 3
527500
5036400
10.47%
Year 4
704959
5836320
12.07%
Year 5
1038353
6902640
15.04%
Chart Title
8000000
7000000
6000000
5000000
4000000
3000000
2000000
1000000
0
year 1
year 2
year 3
net profit
sales
P a g e | 48
year 4
year 5
SNACK BAR
Particular
Fixed assets
Current assets
Ratio
Year 1
300150
413125
0.72
Year 2
264734
655729
0.40
Year 3
235554
1119633
0.21
Year 4
210643
1742724
0.12
Year 5
188898
2679948
0.07
Chart Title
3000000
2500000
2000000
1500000
1000000
500000
0
year 1
year 2
year 3
fixed assets
current assets
P a g e | 49
year 4
year 5
SNACK BAR
Debt / Equity
Particular
Debt
Equity
Ratio
Year 1
407016
205000
1.98
Year 2
325429
205000
1.58
Year 3
231653
205000
1.129
Year 4
123874
205000
0.604
Year 5
0
205000
Chart Title
450000
400000
350000
300000
250000
200000
150000
100000
50000
0
year 1
year 2
year 3
debt
equity
P a g e | 50
year 4
year 5
SNACK BAR
Proprietary ratio
Particular
Total assets
Owners fund
Proprietary ratio
Year 1
717275
205000
3.49
Year 2
923463
205000
4.50
Year 3
1357187
205000
6.62
Year 4
1954367
205000
9.53
Year 5
2868846
205000
13.99
Chart Title
3500000
3000000
2500000
2000000
1500000
1000000
500000
0
year 1
year 2
year 3
total assets
owner's fund
P a g e | 51
year 4
year 5
SNACK BAR
Particular
Net profit
Total assets
Return on total
assets ratio
Year 1
105259
717275
0.14
Year 2
393034
923463
0.42
Year 3
920534
1357187
0.67
Year 4
1625493
1954367
0.83
Year 5
2663846
2868846
0.92
Chart Title
3500000
3000000
2500000
2000000
1500000
1000000
500000
0
year 1
year 2
year 3
net profit
total assets
P a g e | 52
year 4
year 5
SNACK BAR
Particular
Net sales
Fixed assets
Year 1
3049200
300150
Year 2
3884400
264734
Year 3
5036400
235554
Year 4
5836320
210643
Year 5
6902640
188898
Ratio
10.15
14.672
21.38
27.70
36.54
Chart Title
8000000
7000000
6000000
5000000
4000000
3000000
2000000
1000000
0
year 1
year 2
year 3
net sales
fixed assets
P a g e | 53
year 4
year 5
SNACK BAR
Particular
Sales
Current assets
Ratio
Year 1
3049200
413125
7.38
Year 2
3884400
655729
5.92
Year 3
5036400
1119633
4.49
Year 4
5836320
1742710
3.34
Year 5
6902640
2679948
2.57
Chart Title
8000000
7000000
6000000
5000000
4000000
3000000
2000000
1000000
0
year 1
year 2
year 3
sales
current assets
P a g e | 54
year 4
year 5
SNACK BAR
Particular
Sales
Total assets
Ratio
Year 1
3049200
717275
4.25
Year 2
3884400
923463
4.20
Year 3
5036400
1357187
3.71
Year 4
5836320
1954367
2.98
Year 5
6902640
2868846
2.40
year 1
year 2
year 3
sales
total assets
P a g e | 55
year 4
year 5
SNACK BAR
Chapter 5
Conclusion
CONCLUSION
SUGGESTION
BIBIOGRAPHY
P a g e | 56
SNACK BAR
Conclusion
P a g e | 57
SNACK BAR
SUGGESTION
P a g e | 58
SNACK BAR
Bibliography
Referred books
www.google.com
www.alibaba.com
www.fda.org.in
www.wikipedia.com
P a g e | 59
SNACK BAR
P a g e | 60