Professional Documents
Culture Documents
Staff Salary Will Increase Y-o-Y Basis
Staff Salary Will Increase Y-o-Y Basis
Start of Construction
Construction period
Date of Operations
Revenue
Occupancy Occupancy
Number of Covers Available 100 100 Number of Covers Available
Number of Rounds Available 2 2 Number of Rounds Available
Number of Covers Occupied/ Round 10 13 Number of Covers Occupied/ Round
MoM growth 2% 4% MoM growth
Maximum Occupancy/Round 60 80 Maximum Occupancy/Round
Direct Expenses
Alcoholic Beverage cost (% of revenue)
Non Alcoholic Beverages (% of revenue)
Food (% of revenue)
Salary
Members of Team Number of Employees
Receptionist 2
Restaurants Manager 2
Waiters 10
Head Chef 1
Chefs 2
Assistant Chef 6
Valet Parking 3
Cleaners 5
Bartender 4
Total
Staff salary will increase Y-o-Y basis
Indirect Expenses
Members of Team Number of Employees
HR Manager 1
Assistant Manager 2
Security 2
Purchase Manager 2
Accountant 2
Others 2
Total
Area specifications
Carpet Area required (Sq. ft.)
Conversion Rate
Super Built up area to be rented (Sq. ft.)
Serving Area (% of carpet area)
Serving Area
Kitchen Area
Area per cover (Sq.Ft.)
Covers
Sitting per table
Number of Tables
Capital Expenditure
Equipments
Kitchen Equipments and cutlery
Refrigeration Equipments
Furniture & Fixtures
Restaurants Décor
Rent Deposits
Working capital
Depreciation
Equipments
Furniture & Fixtures and Restaurant décor
Capital Structure
Equity
Debt
Cash credit limit will be availed if required
Rate of Interest on CC Limit
Tax Rate
End of sheet
1-Apr-20
3 Months
1-Jul-20
Weekdays Weekend
2000 2300
400 650
400 450
1200 1200
5% 5%
100 100
2 2
13 15
2% 4%
70 90
35%
40%
30%
Salary / M Salary / M
20000 40,000
50000 100,000
20000 200,000
100000 100,000
75000 150,000
30000 180,000
17000 51,000
17000 85,000
20000 80,000
986,000
8%
Salary / M Salary / M
50000 50,000
35000 70,000
20000 40,000
40000 80,000
40000 80,000
30000 60,000
380,000
5%
10%
10000
50000
25000
5
15,000.00
2%
1.50%
50%
8%
4000
1.33
5320
75%
3000
1000
25
100
4
30
Rate per Sq Ft
2800
4000
1500
2000
₹ 1,000,000.00
Days
2400000
30
15
5
30
30
15%
10%
100%
0%
12%
25.17%
Currency i Model In : Lakhs
Ones 1
Tens 10
Hundreads 100
Thousands 1000
Lakhs 100000
Millions 1000000
Crores 10000000
All Final Values Made in : Lakhs
Weekends
Lunch 0 0 0
Dinner 0 0 0
APC
Weekdays
Lunch
Alcoholic Beverages ₹ - ₹ - ₹ -
Non Alcoholic Beverages
Food
Dinner
Alcoholic Beverages
Non Alcoholic Beverages
Food
Weekends
Lunch
Alcoholic Beverages
Non Alcoholic Beverages
Food
Dinner
Alcoholic Beverages
Non Alcoholic Beverages
Food
Month4 Month5 Month6 Month7 Month8 Month9 Month10 Month11
7/31/2020 8/31/2020 9/30/2020 10/31/2020 11/30/2020 12/31/2020 1/31/2021 2/28/2021
₹ 31.0 ₹ 31.0 ₹ 30.0 ₹ 31.0 ₹ 30.0 ₹ 31.0 ₹ 31.0 ₹ 28.0
₹ 23.0 ₹ 21.0 ₹ 22.0 ₹ 22.0 ₹ 21.0 ₹ 23.0 ₹ 21.0 ₹ 20.0
8 10 8 9 9 8 10 8
20 20 21 21 22 22 23 23
26 27 27 28 28 29 29 30
26 27 28 29 30 32 33 34
30 31 32 34 35 36 38 39
23 24 24 25 25 26 26 27
30 31 32 32 33 34 34 35
36 37 38 40 42 43 45 47
41 43 44 46 48 50 52 54
27 28 29 29 30 30 31 32
36 36 37 38 39 39 40 41
49 51 53 55 57 59 62 64
56 58 61 63 66 68 71 74
32 33 33 34 35 36 36 37
42 43 44 44 45 46 47 48
67 69 72 75 78 80 80 80
77 80 83 87 90 90 90 90
38
49
80
90
₹ 441.0
All Final Values Made in : Lakhs
Month0
1-Apr-20
All Final Values in Lakhs
Year 1 Year2 Year3
### ### ###
All Final Values in Lakhs
Year 1 Year2 Year3
### ### ###
All Final Values in Lakhs
Year 1 Year2 Year3
### ### ###
All Final Values in Lakhs
Year 1 Year2 Year3
### ### ###