project on hotel
TRANSCRIPT
-
8/6/2019 Project on Hotel
1/84
[TEMPTATION RESTURANT]
A Project on EntrepreneurialFinance
Project finance
On
Tempta
tion(Multi-cuisine restaurant)
Business Plan Page 1
-
8/6/2019 Project on Hotel
2/84
[TEMPTATION RESTURANT]
Prepared & submitted by:VATSAL PANDYA
YESHA SHAH(MBA II, finance)
SOM LALIT INSTITUTE OF BUSINESS MANAGEMENT
CERTIFICATE
This is to certify that Mr. Vatsal Pandya and Ms. Yesha Shah, students of the
MBA Programme (Finance) of the Som-Lalit Institute of Business
Management (SLIBM), have successfully completed their Grand Project on
the subject Project Finance for Starting up a New Restaurant
TEMPTATION for the academic year 2008-09 and have dully submitted the
report to the institute.
Project Guide: -
Business Plan Page 2
-
8/6/2019 Project on Hotel
3/84
[TEMPTATION RESTURANT]
..
(Mr. A .K. Jain
Vice president, VIVRO)
For,
Som-Lalit Institute of Business Management,
Gujarat University
Ahmedabad 380009
ACKNOWLEDGEMENT
First, and foremost we would like to thank for giving us an opportunityof making a
business plan which would enhanced our skills and giving us a concrete path to work
on such project.
Through this acknowledgement we would like to express our sincere gratitude
towards all those people who have been inspirational and instrumental in drafting this
project.
We would like to express our heartfelt thanks to Mr. A. K. JAIN (Vice president,
VIVRO) and DR. JAGDISH JOSHIPURA for his unstinted support, which he
offered right from the conception to the completion of this project report.
Business Plan Page 3
-
8/6/2019 Project on Hotel
4/84
[TEMPTATION RESTURANT]
We would also like to thank MR. RAJ MONDAL (General Manager,
OPERATIONS) MR. ASHWIN MEHTA (Manager, F&B) HOTEL HAVELI
Gandhinagar and MR. PURAV DOSHI (ARCHITECT) for their valuable
suggestions and their time and helping where we were wrong and couldnt find the
way out.
We would also like to thankSom Lalit Institute of Business Management to give an
opportunity to do a project on such topic.
Business Plan Page 4
-
8/6/2019 Project on Hotel
5/84
[TEMPTATION RESTURANT]
TABLE OF CONTENTS
SR.NO PARTICULARS PAGE NO
1 EXECUTIVE SUMMARY 42 MISION AND VISION STATEMENT
2.1 Mission & Vision 6
2.2 Idea & Core Activities 7
2.3 Product Offering 8
3 INDUSTRY oVeRVIEW
3.1 Description of primary industry 10
3.2 Restaurant Sector 10
3.2.1 Lifestyle 10
3.3 Restaurant sector in Gujarat 11
3.4 Hospitality 11
3.5 Industry After 5 Years 13
4 TARGET CUSTOMERS 15
5 MARKETING PLAN
5.1 Penetration strategy
5.1 Marketing Communication Mix 24
5.2 Advertising 255.2.1 Advertising in Magazines 26
5.2.2 Leaflets in Newspaper 28
5.2.3 Advertising in Radio 29
5.2.4 Creating Temptations Website 29
5.3 Word of Mouth Publicity 30
5.4 Publicity 31
6
COMPETITIVE ANALYSIS
Business Plan Page 5
-
8/6/2019 Project on Hotel
6/84
[TEMPTATION RESTURANT]
6.1 Product Life Cycle 35
6.2 Porters 5 forces 37
6.3 SWOT analysis 40
7Layout
7.1 Layout of restaurant 42
8 ORGANISATIONAL STRUCTURE
8.1 Organisation Structure 47
9 Competitors advantages, dis-advantages, barriers
50
10 OPERATIONAL PLAN 54
11 Training 58
12 Miscellaneous issues 61
13 risk factors 63
14 FINANCIAL PLAN
14.1 Profit & loss a/c 65
14.2 Balance sheet 68
14.3 Cash flow statement 69
14.4 NPV & IRR statement 70
14.5 Break even analysis 71
15 EXIT STRATEGY 73
16 Conclusion 75
17 BIBLIOGRAPHY
Business Plan Page 6
-
8/6/2019 Project on Hotel
7/84
[TEMPTATION RESTURANT]
EXECUTIVE SUMMARY
TEMPTATION Restaurant offers a trendy, fun place to have great food in a
heritage environment. The restaurant offers a nice interior and a perfect place to have
food. The restaurant provides the food along with entertainment. It provides customer
a unique experience and unique difference than the other restaurants in city. The
emphasis is on providing people a new concept of LIVE COUNTERS. The
TEMPTATION Restaurant would sell the experience of difference along with food. It
would have a Magician and a Tarot Card reader which would add value to the
Restaurant. It would provide the customer what they require and would focus on
satisfying the customers needs. The restaurant would have a great benefit of its
location as it would be in the hub area of the city. The people can enjoy the food in
the atmosphere where they can get relaxed and feel comfort. The restaurant would
provide the unique experience to the people which they have never experienced. The
restaurant would also concentrate on the entertainment part which would see that
people not only feel the new experience but also enjoy the place. The restaurant would
try to make their customers feel comfortable at their best. The place and the
experience of the customers would be such that the customer will recommend their
friends and that would be indirect publicity of the restaurant. TEMPTATION would
be hiring the best chefs so that there is some differences in the food from the others
are serving. The customer would also enjoy the ambience of the restaurant.
Business Plan Page 7
-
8/6/2019 Project on Hotel
8/84
-
8/6/2019 Project on Hotel
9/84
[TEMPTATION RESTURANT]
MISSION STATEMENT
TEMPTATION is a trendy and healthy place to eat, combining an intriguing
atmosphere with excellent, interesting food that is also good for the people who eat
there. A rewarding place for employees, which is reflected in their service delivery.
VISION STATEMENT
TEMPTATION will be a global, restaurant offering consistent products and services
in key business and leisure destinations. Our growth will be achieved through hotel
ownership, management and selective franchising. We will be known for our
innovation, exemplary service and superior hospitality. TEMPTATION is committed
to being the employer of choice in the hospitality industry. We have a synergistic
relationship with our customers.
Business Plan Page 9
-
8/6/2019 Project on Hotel
10/84
[TEMPTATION RESTURANT]
Idea
My idea is to open a Multi-Cuisine restaurant TEMPTATION catering into Healty
and Hygienic Quality food and Services especially concentrating on Hospitality of
customers. The scope of the idea of Temptation Restaurant is not just limited to To
the taste of food but also to experience the difference and uniqueness.
CORE ACIVITES
TO
PROPOSED BUSINESSThe core activities of Temptation restaurant would be to satisfy the market place and
customers demand. The restaurant requires to satisfying the basic need of the
consumer of serving the best quality food with unique experience. It would have a
consumer friendly atmosphere where proper care of consumer would be taken. It
would provide consumer a different experience in hospitality and service. The
Temptation restaurant would create an atmosphere of entertainment by having a
Magician and a Tarot card reader which would entertain the consumers.
SALIENT FEATURES
The offering at Madhuban Resort would mainly include:
Cottage facility
Business Plan Page 10
-
8/6/2019 Project on Hotel
11/84
[TEMPTATION RESTURANT]
The resort provides exclusive village theme based cottage facility for
customers. The cottages have unique facilities for residing.
Restaurant
The speciality of the restaurant is that it provides authentic village food of
different cultures.
INDOOR GAMES
The resort provides indoor games facility like Pool Table, Table Tennis,
Snooker, Carrom, Chess. This facility is available throughout the day.
POOL AREA
The resort provides swimming pool facility.
HORSE & CAMEL RIDING
Horse riding facility is provided at the resort.
LAWN AREA/PARTY AREA
The resort provides a very wide lawn area for customers to enjoy their day.
The lawn area can also be used for parties, wedding, receptions.
MOVIE SCREENING
Special movie screening is also provided after sunset in the lawn area.
Business Plan Page 11
-
8/6/2019 Project on Hotel
12/84
[TEMPTATION RESTURANT]
CHILDREN PLAY AREA
A special play area is designed for kids entertainment.
PUPPET SHOWS
Puppet shows is also a part of entertainment for customers.
MAGICIAN
The resort also provides a small magic show to customers.
Business Plan Page 12
-
8/6/2019 Project on Hotel
13/84
[TEMPTATION RESTURANT]
INDUSTRY
OUTLOOK
&
OVERVIEW
Business Plan Page 13
-
8/6/2019 Project on Hotel
14/84
[TEMPTATION RESTURANT]
INDUSTRY OUTLOOK ANDOVERVIEW
Description of primary industry
Basically the industry which our business plan is related to is the Resort sector,
but at the same time the industry is also related to lifestyle, hospitality and
services industry. So the primary industry is combination of all the fourindustries and it creates a new industry. The relation between all the industries
is such that each sector complements another and adds value to the product and
services provided to customers.
Resort sector
The Indian restaurant services sector is estimated to be worth Rs. 57,000 crore,
out of which only Rs. 3,940 core or 6.9 percent is accounted for by the
organized sector. The vast unorganized segment mainly comprises street-side
stalls/kiosks constituting the majority of consumer food-service units and is
characterized by intense fragmentation and a virtual absence of standardization
of operations. This segment was Rs. 35,000 crore in 2004, which grew by
about 18 per cent to Rs. 41,400 crore in 2005 and in 2006 the segment recorded
a growth of nearly 19% over previous year and stood at Rs. 49,200 Crore. It is
growing continuously, in the last year it was worth Rs. 49,200 crore an
increase of 15.85%. The future of this industry is very bright due to overall
development in all the related sectors and industries.
Business Plan Page 14
-
8/6/2019 Project on Hotel
15/84
[TEMPTATION RESTURANT]
Life Style
The life style of the people depends on the disposable income they are having.
People with a high disposable income will have a high standard of living while
people having low disposable income will have low standard of living. During
the past five years, average monthly income has increased almost by 43 percent
and disposable income of individuals has increased nearly to 45 percent. This
growth in income will help the Resort service sector to grow further.
Hospitality
The hospitality industry in India is growing at the rate of 15 per cent annually.Hospitality Industryjust like many other segments in India is booming at an
unprecedented pace. India faces a huge challenge of being "under roomed"
while the economy is growing rapidly. This provides for a huge opportunity for
hospitality industry. Innovations are very important in the services sector,
especially in the hospitality sector. The restaurant business requires
entrepreneurs to continuously come up with new dishes; new ways to present
or serve existing dishes, new services or schemes to satisfy customers, new
ways of enhancing their ambience and new processes to economize operations.
Without innovation, restaurants face the threat of becoming obsolete- leading
to sickness and ultimately driving them out of business or forcing them to
hand the business over to a more efficient and innovative entrepreneurs.
Restaurant Sector In Gujarat
Gujarat ranks 5th among all states in India in terms of the total number of
restaurants. Growth rate in restaurant industry in the state is 12% per
annum.There is a lot of opportunity for growth in this target population
because Gujaratis are known as Food Lover. At all the income levels
especially at the middle and the upper level, disposable income is
tremendously increasing in this state and also the number of Business Class
consumers is increasing, due to The corporate boom.
Business Plan Page 15
-
8/6/2019 Project on Hotel
16/84
[TEMPTATION RESTURANT]
Lifestyle and service Industry
The restaurant Service sector is directly related with the Lifestyle of the people.
It is mainly dependent on the disposable income of the people. Currently the
industry is in growth stage and on the other hand service industry is also the
fastest growing industry and is considered as the best sector. Growth in
working womens population and prevalence of nuclear families with double
income are other trends causing this change in the lifestyle of Indians. Increase
in overseas travel and the presence of foreign media in the country have also
change the life style of the people. For instance, last year above 5Million
Indians had travelled abroad and the number is likely to rise by 15% to 20%
every year.
Business Plan Page 16
-
8/6/2019 Project on Hotel
17/84
[TEMPTATION RESTURANT]
Industry After five Years
All the four industries are continuously growing. It is estimated that the
hospitality sector is likely to see a further US$ 11.41 Billion in investment over
the next two years. The restaurant service sector is also expecting to grow at a
stronger rate. The total number of outlets increased dramatically in 2006
registering a year on year growth of around 70% as compared to a year of year
growth rate of 29% in 2005.
Business Plan Page 17
-
8/6/2019 Project on Hotel
18/84
[TEMPTATION RESTURANT]
TARGET
&MAJOR
CUSTOMERS
Business Plan Page 18
-
8/6/2019 Project on Hotel
19/84
-
8/6/2019 Project on Hotel
20/84
[TEMPTATION RESTURANT]
Business Plan Page 20
-
8/6/2019 Project on Hotel
21/84
-
8/6/2019 Project on Hotel
22/84
[TEMPTATION RESTURANT]
Internal
The Temptation Restaurant can by providing better training to its employees
and doing its operations more efficiently can help the organization to achieve
internal growth.
Franchise:
The Temptation Restaurant can think of franchising in different cities. It can
think of it in future once it achieves success in Ahmedabad. Franchise would
help Temptation Restaurant to tackle more market and would help in building
brand name. It is the second step for the restaurant to franchise itself.
Horizontal:
Horizontal growth strategy would add to the franchise growth strategy. It can
establish a branch in the Ahmedabad if the Temptation Restaurant proves to be
successful. It would help it to cater the more customers in the same market.
Interactive:
Take customer's point of view:
This is the basic thing in every field. The product that restaurant is serving is
for the customer thus it is important to know what they think about it. A
feedback should be taken from every customer whether they liked the
restaurant or not, if not then what changes would they like and how can they be
satisfied.
Business Plan Page 22
-
8/6/2019 Project on Hotel
23/84
[TEMPTATION RESTURANT]
Customer relationship:
The data of the people who had entered in the restaurant should be kept. An
emotional attachment should be created with them. The personal detail of the
customer who had entered should be taken and should greet them by messages
or through mails on the auspicious occasions. The restaurant would send cards
and gifts to the recurring customers on their birthday and anniversary.
Once all the contacts are built up in the mailing list, it can issue any number of
powerful promotions to encourage repeat visits or higher check totals. It would
help restaurant to achieve its goal of making the customers think of it first
when planning their next night out. It would give them a good reason, and
they'll come back again and again.
Be the hometown favourite:
The local marketing would connect the restaurant to the pulse of local
community. The restaurant should concentrate on the social responsibility by
sponsoring a community event or by donating food for the good cause. It
should help the society in developing which would create a good image in the
society and would help it in building a good brand name.
Promotion:
A promotional strategy is the distributed communication methods used to
communicate a product or service to its intended market in a controlled and
monitored format. The promotional strategy includes every marketing initiative
that will impact the customers' purchase decision.
PRIMARY DATA COLLECTION
Business Plan Page 23
-
8/6/2019 Project on Hotel
24/84
[TEMPTATION RESTURANT]
The primary data collection would be through a small survey. The
questionnaire for the survey would be as under:
(1) What are the purposes for which you generally go out to an eating
outlet/joint?
1. Business Meeting 6. Treat
2. Planned Dinner 7. Entertaining Guests
3. Family Outing 8. Walk-ins
4. Get Together 9. Other, specify
5. Kitty Parties
(2) Please specify the types of cuisines you would like to have: -
1. Lebanese 6. Thai
2. Mexican 7. Indian
3. Japanese 8. Chinese
4. Mediterranean 9. Continental
5. Italian 10. Other, specify
(3) Please specify the type of restaurants that you generally prefer: -
1. Fast Food Outlet 4. Theme Bases Restaurant
2. Fine Dining Restaurant 5. Food Courts
3. Multi Cuisine Restaurants 6. Other, specify
(4) Please specify the probable reasons for your selection of a particular type of
restaurant: -
Business Plan Page 24
-
8/6/2019 Project on Hotel
25/84
[TEMPTATION RESTURANT]
1. Opinion of Group 6. Service Quality
2. Popularity 7. Facilities
3. Hygiene 8. Ambience
4. Convenience and Location 9. Other, specify..
5. Choice of Food
(5) Imagine a new fine dining restaurant cum lounge is opening in the city.
Which out of the following add-ons would you prefer to have?
1. Streaming Videos 5. Book/Magazines Racks
2. Valet Parking 6. Pick up and Drop facility
3. Wi-Fi Zones 7. Other, specify
(6) Would you like to have a Transparent Kitchen in the restaurant?
1. Yes 2. No
If No, please specify the reason.
(7) Which newspapers do you generally read?
1. Gujarat Samachar 5. Indian Express
2. Divya Bhasker 6. DNA
3. Sandesh 7. Economic Times
4. Times of India 8. Other, specify
(8) Do you read magazines regularly?
1. Yes 2. No
Business Plan Page 25
-
8/6/2019 Project on Hotel
26/84
[TEMPTATION RESTURANT]
If Yes, please name them
(9) Do you listen to Radio?
1. Yes 2. No
If Yes, how many hours a day do you listen to Radio?(1) Less than 1 hour (2) 1 hour 3 hours (3) More than 3 hours
(10) Do you prefer non-vegetarian food?
1. Yes 2. No
If No, would you mind vegetarian and non-vegetarian food being served fromthe same kitchen?
1. Yes 2. No
Business Plan Page 26
-
8/6/2019 Project on Hotel
27/84
[TEMPTATION RESTURANT]
(11) From where do you normally get the information about a new restaurant
opening in the city?
1. Newspapers 4. Friends & Colleagues
2. Radio 5. Family & Relatives
3. Cable TV 6. Other, specify..
(12) Would you like to visit such a restaurant cum lounge if it opens in the city?
1. Yes 2. No
If No, please specify the reason.
(13) Would you like to visit it if it opens in the areas like Ambawadi, Parimal
Garden, and C. G. Road or nearby?
1. Yes 2. No
If No, please specify the reason.
(14) Would you mind if it opens up in a Mall?
1. Yes 2. No
(15) Please tell us something about yourself for the following information: -
Name: -.
Age (years): -
Gender: - Male Female
Area of Residence: -.
Business Plan Page 27
-
8/6/2019 Project on Hotel
28/84
[TEMPTATION RESTURANT]
Area of Office/College: -......
Business Plan Page 28
-
8/6/2019 Project on Hotel
29/84
-
8/6/2019 Project on Hotel
30/84
[TEMPTATION RESTURANT]
ADVERTISNG
Temptation initially to make the target audience aware and to attract them
would focus on Advertising and Publicity but its main emphasis would be on
Advertising. Here the main emphasis is to inform customers of opening a new
restaurant in city with different experience.
The various media that Temptation restaurant would resort on for marketing
and advertising restaurant would be:
Advertisements in local newspapers
Leaflets placed in newspapers
Advertisements in Radio Stations
Creating Temptations website
Advertisements in Magazines:
Two different advertisements each 3column X 5 Cm long in Magazines of
Ahmedabad, Rajkot, Bhavnagar, Baroda as also either of Times of India or
Business Standard would be required to make people aware of the
establishment of TEMPTATION restaurant.
One would be to invite the target audience to the new opening restaurant and
the other would be for attracting people to experience the difference and
uniqueness.
This advertisement would be floated on Friday, Saturday and Sunday editorials
of magazines like Today, Sputnik, Stardust and many more relevant magazines
which would reach to the targeted audience. These magazines would also
Business Plan Page 30
-
8/6/2019 Project on Hotel
31/84
[TEMPTATION RESTURANT]
attract corporate to come and enjoy the executive lunch that are also being
offered.
Advertisement featuring to invite the target audience to the new
restaurant- TEMPTATION which is opening shortly:
TEMPTATION- Multi Cuisine Restaurant
COME AND EXPERIENCE THE DIFFRENCE
Opening Shortly
WE WILL OFFER YOU THE DIFFRENCE THAT YOU CAN REALISE AND WILL ALSO TRY
AND ACHIVE THE EXPECTATIONS OF OUR CUSTOMERS.
Advertisement featuring attractive the customer for experiencing the
diffrence and uniquueness at TEMPTATION along with membership
benefit.
Business Plan Page 31
Temptation is the restaurant where you can find
uniqueness then other restaurants. We will be
known for our innovation, service and hospitality.
Temptation is the place where we will exceed your
expectations.
Temptation- Multi cuisine restaurantA Restaurant specializing in your needs
COME AND EXPERIENCE THE DIFFRENCE
WE WOULD PROVIDE WITH THE MEMBERSHIP BENIFITS TO OUR SPECIAL AND
REGULAR CUSTOMERS. WE WOULD ENSURE YOU THE UNIQUENESS THAT YOUCAN EXPERIENCE.
Temptation is the restaurant where we will try to satisfy
the customer needs and demands. The customers would
experience the innovation, great service and the best
hospitality. We would be known for our hospitality to
the customers. We would also provide with
membership discounts.
-
8/6/2019 Project on Hotel
32/84
[TEMPTATION RESTURANT]
Leaflets placed in Newspapers:The most easy and less costly medium to aware people of the establishment of
the Temptation restaurant would be placing colourful brochure kind leaflets in
the most popular newspapers. This is different from advertising in the
magazines in the sense that only the target audience would be made to come in
contact whereas in case of advertising in the magazines all come in contact
with the advertisement (also those who are not the target audience).
These leaflets would be placed occasionally in the peak season like Diwali,
summer vacations, Christmas and weekends.
The newspapers in which such leaflets would be placed would be local
newspapers like Gujarat Samachar, Divya Bhaskar and other local newspapers
as also either of Times of India or Business Standard. These leaflets would be
circulated to the newspaper providers of the middle, upper middle, upper and
elite class areas like selected areas in Navrangpura, Naranpura, Thaltej,
Gurukul, and S. G. Road, Vastrapura, Paldi and the like in Ahmedabad and
similarly in other cities like Bhavnagar, Rajkot, Baroda. The leaflets would
also offer some promotional discont of 15% on the total bill as the promotional
offer.
Business Plan Page 32
-
8/6/2019 Project on Hotel
33/84
[TEMPTATION RESTURANT]
Front side of leaflet: Back side of leaflet:
Advertisement in the Radio Station
The modern radio stations are quickly penetrating the entertainment industry.
These are source of entertainment for all from kids to elders in the family.
These would attract women while they are cooking or while they are doing
household chores, teenagers while driving cars and so on. This medium hasnow become an efficient source of advertising with its far reach.
The advertisements running in radio station, especially like Radio Mirchi,
Radio One, SFM and My FM in Gujarat, for Temptation restaurant would
inform the audience of the restaurant and these would invite them to come to
the restaurant and dine over here.
Business Plan Page 33
WELCOME TO temptation RestaurantA multi cuisine restaurant
COME AND EXPERIENCE THEDIFFERENCE
Product OFFERING
The offering would broadly include the following4 categories.
- Hygenine and Quality food
- Recuiting and training
- Live counters
- Customer is KING
COME AND EXPERIENCE THE
DIFFERENCE
-
8/6/2019 Project on Hotel
34/84
[TEMPTATION RESTURANT]
The other advertisements in radio stations of other states would also invite
orders from outside and expand the operations of Temptation.
Creating temptations Website
To attract a large number of target audiences temptation is planning to float a
website. This website would contain the content that is sufficient for the
clickers to educate them and also place orders through the website.
ENSURING WORD OF MOUTH FOR the
TEMPTATION RESTURANT
The most effective way of attracting potential customers at Temptation
Restaurant would be with the help ofWORD OF MOUTH.
This technique helps not only attracting the new customers but also helps in
retaining the most lucrative current customers for the Restaurant.
The word of mouth can be accomplished by providing quality services and
hospitality provided to the customers at Temptation Restaurant.
The market research would be conducted time to time to understand and
analyse the preferences of the customers and the Temptation Restaurant would
try and fulfil and even overdoing those expectations of the customers and
consumers making them satisfied and delighted with its services.
A satisfied or an overwhelmed (delighted) does not simply become a loyal
customer who would frequently come to restaurant but would also bring and
inform other such as relative and friends about the restaurant. It is seen that 1
satisfied customer brings at least 12 other customers.
Business Plan Page 34
-
8/6/2019 Project on Hotel
35/84
[TEMPTATION RESTURANT]
This method is a cheap source of attracting new customers though retaining
and satisfying the current customers sounds a bit costly.
PUBLICITY FOR TEMPTATION
RESTURANT
The publicity is the use of non-paid media messages to deliver brand
information designed to positively influence customers and prospects. Publicity
is a free tool to attract and influence the customers and prospects.
Temptation Restaurant during its inauguration that is initial stage and also at
later stage would go for publicity to attract and influence prospects and
customers as this source is the most renowned and people give their full
consent to such publicity.
For creating publicity of Temptation Restaurant would on a regular basis
conduct various events at restaurant such as various different Food Festivals
and Membership offers and so on.
The restaurant can provide free dinner package to its recurring customers. A
customer who comes in five or six times a month for dinner, after a couple
months of this, if the restaurant approached the person's table and says, "You're
such a good customer, today your dinner would be sponsor by the restaurant
only. This would create huge word of mouth publicity, the person who avail
the free food would tell 10 of his or her best friends about the amazing service
provided by the restaurant. This would help the restaurant to promote itself in
the market and with less expensive.
Business Plan Page 35
-
8/6/2019 Project on Hotel
36/84
[TEMPTATION RESTURANT]
Measure:
The restaurant need to keep track of how its advertising or marketing
department is working. It should measure the result by asking the customer
how they heard about the restaurant and thus it would help to know that how its
advertising or marketing tactics are working. The small restaurants do not have
that budget for ads and thus they cant block much of the capital for longer
times what they want is the quicker results.
Public Relation:
The restaurant should develop good personal relation with the local or national
media. The restaurant should develop a list of media which can impact
consumer opinion for the restaurants. The restaurant should maintain positive
relation with them which would help the restaurant in the long run.
Packaging:
The packaging of a product and or service is the appearance which creates first
impression in the mind of a potential customer has. In the restaurant industry it
is the menu, the staff uniforms and the interior decor. These are the packaging
for the restaurant.
Business Plan Page 36
-
8/6/2019 Project on Hotel
37/84
-
8/6/2019 Project on Hotel
38/84
[TEMPTATION RESTURANT]
COMPETITIVE ANALYSIS
PRODUCT LIFE CYCLE
INTRODUCTION STAGE:
Business Plan Page 38
-
8/6/2019 Project on Hotel
39/84
[TEMPTATION RESTURANT]
The Temptation would not be having introduction stage as the industry have
pass this stage and is now in the Growth Stage. The industry is growing and
thus it is the best time for theTemptation Restaurant to enter.
GROWTH STAGE:
The Restaurant industry is now in the Growth stage. The Temptation would
directly enter in this stage as seen in the above figure. The restaurant would
take the maximum benefit in this stage.
MATURITY:
This is the stage in which the growth of the industry slows down. In this stage
Temptation Restaurant would diversify into other business which would again
start from the growth stage.
DECLINE:
The Temptation would close down it Restaurant and would focus on the new
business in which it had diversify
PORTERS FRAME WORK
Business Plan Page 39
-
8/6/2019 Project on Hotel
40/84
[TEMPTATION RESTURANT]
Porters five forces helps the company to understand both the strength of the
companys current competitive position, and the strength of a position that the
company is looking to move into, Porters five forces are as follow :
1. Suppliers Power
2. Buyers Power
3. Competitive Rivalry
4. Threat of Substitute
5. Threat of New Entrants
Porters five forces implications on Restaurant Industry:
Suppliers Power:
Business Plan Page 40
-
8/6/2019 Project on Hotel
41/84
[TEMPTATION RESTURANT]
Company is not at all affected by the suppliers because the suppliers for the
Temptation Restaurant are many. There are many suppliers in the market and
the raw materials required by the restaurant also does not needed and
specialization , it purchase its raw material from the market where there are
many suppliers. Company has to purchase the raw material of different
varieties. There are many option for the company to purchase the raw material
and the cost of switching is also very less. Thus the bargaining power of the
suppliers is less because of easily availability, general product and cost of
switching is very low.
Buyer Power:
The Temptation Restaurant would sell its product to the general people. The
Temptation Restaurant would have the more bargaining power because the
customer segment is very large, there are huge numbers of customers and the
Temptation Restaurant not only sells the food but also sells the experience with
it. Customers who approached to the restaurant come to that particular
restaurant once or twice thus they have less bargaining power.
Competitive Rivalry:
Temptation Restaurant is having many competitors in the market. In
Ahmadabad there is more than 200 Restaurant and it will receive competition
from each of them. It will mainly face the competition from the Restaurant
Flavours and newly opened Gloria because it the restaurant that provides a
new experience of having food. The Temptation will also face the competition
from other restaurants also who have already set a brand image in the eyes of
the people. All these restaurants are known for their ambience and the quality
of the food which they serve thus the Temptation would have to compete from
each of the restaurants. The Restaurant would also be facing an indirect
Business Plan Page 41
-
8/6/2019 Project on Hotel
42/84
[TEMPTATION RESTURANT]
competition from the unorganized sector. It would face the competition from
the local hawkers and stalls providing food.
Threat of Substitution:
Threat of Substitution is not a problem for the Temptation Restaurant. In
Ahmedabad all the restaurants are pack on Saturday and Sundays. The
restaurants do have any direct substitution but it have the indirect substitution.
In Ahmedabad there are not much places for freak out so people opt for going
out for dinner on Saturdays and Sundays thus if the city gets some good places
for that customers would look at hospitality and service provided by the
restaurants. Thus at present the Temptation Restaurant does not have threat of
substitution but in future it might have.
Threat of New Entrants:
Threat of new entrant is always there in the Restaurant business. There are
very less barriers for the new entrant to enter into the Restaurant Sector. The
investment requires starting a restaurant is less and it can also be establish in a
short span of time. There is no specific technology are know how is needed to
start the restaurant. The Brand Loyalty is very less in this sector because the
people always seeks for the new place and also wants to have different
varieties of food. Thus the threat of new entrants is always their in this
industry. The Hayate is also planning to open a Hotel in the Ahmedabad. Thus
any new comer can enter into the market and can create a lot of problem for
the company.
Business Plan Page 42
-
8/6/2019 Project on Hotel
43/84
-
8/6/2019 Project on Hotel
44/84
-
8/6/2019 Project on Hotel
45/84
[TEMPTATION RESTURANT]
Layout
The total area that would be required to be managed in different areas of
restaurant is shown in the figure below. Total area allocated for each activity of
restaurant that is required to be carried on also shown in the figure below:
Business Plan Page 45
-
8/6/2019 Project on Hotel
46/84
[TEMPTATION RESTURANT]
Business Plan Page 46
-
8/6/2019 Project on Hotel
47/84
-
8/6/2019 Project on Hotel
48/84
[TEMPTATION RESTURANT]
Business Plan Page 48
-
8/6/2019 Project on Hotel
49/84
[TEMPTATION RESTURANT]
Front Office
They would be responsible for the activities related to the administration of the
Restaurant.
The qualification of the Restaurant Manager: Post Graduation/ Diploma in
Hotel Management & an experience of atleast 3 years in the Hospitality
Industry
Assistant Restaurant Manager would assist wherever the Manager would
require & his qualification would be the same but an experience of 1 year in the
Hospitality Industry.
Cashier would be responsible for all the dealings with the give and take of the
cash & would also do all the billings procedure.
Kitchen Department
The senior chef would act as a leader and would assist all the other members of
the department.
There would also be the captains would be responsible for all the workings of
the restaurant & they would be the assisting the chefs, cooks & the stewards.
The cooks would be an epicure &should have a complete knowledge of the
making of the same.
The stewards would be an attendant and also would act as an helping hand to
the cooks.
Food and Beverages Department
Business Plan Page 49
-
8/6/2019 Project on Hotel
50/84
[TEMPTATION RESTURANT]
There would be a F&B Manager who would only look after the F&B
Department.
The management of the banquet hall would also come under his shoulders.
While the stewards & the assistant stewards would have the same
responsibility as the Kitchen Department.
Purchase Department
There would be a store in charge would look after all the things in the store
room including the inventory.
The store register would also be maintained by him.
There would be a helper who would assist in the carriage of the stock from one
department to the other. Also he would assist the F&B Manager as and when
required.
The house keeping boys would take care of the stock remaining as the
inventory & would do all the activities that the Purchase Head tells him to do.
The guard would take care of the restaurant as a whole.
Business Plan Page 50
-
8/6/2019 Project on Hotel
51/84
[TEMPTATION RESTURANT]
COMPETITORS
ADVANTAGES,
DIS-ADVANTAGES &
BARRIERS
Business Plan Page 51
-
8/6/2019 Project on Hotel
52/84
-
8/6/2019 Project on Hotel
53/84
[TEMPTATION RESTURANT]
COMPETITIVE ADVANTAGE
The Temptation Restaurant would focus on providing people a new and a
unique experience. The people are tired up by experiencing the same, and thus
it would very well serve the needs of the customer. People are now seeking a
place where they can get not only have food but can have also has some
entertainment and the Temptation would provide the same. The Restaurant is
unique in its application. It would also be different from other restaurant in
many ways which will provide it a competitive advantage over the other
Restaurant. The Temptation Restaurant would also get the competitive
advantage from is design. It would also have to face competition from other
restaurant which already have established themselves and have a great brand
name. Its unique design, different experience of having food would help it to
gain a competitive edge over the other restaurants. It would also be providing
a Tarot Card Reader which would tell the peoples fortune and would guide
them in making their life good. It would also have a Magician which would
add more value to its entertaining part.
The Temptation Restaurant would opt for penetration strategy; it has a huge
unorganized market. It can even target the customers which are opting for
stalls and hawkers food. The people are ready to compromise with their
hygiene factor but are not ready to compromise with the taste.
Business Plan Page 53
-
8/6/2019 Project on Hotel
54/84
[TEMPTATION RESTURANT]
Competitive DISADVANTAGE
The Temptation Restaurants disadvantage would be its lack of Brand
awareness among the people. It has to do lots of marketing for getting out of
this competitive disadvantage. The competitors are already in this field and
know the consumer behavior and thus it will a competitive disadvantage for
the Temptation Restaurant.
BARRIERS
There are very less barriers for the new entrant to enter into the Restaurant
Sector. The investment requires starting a restaurant is less and it can also be
establish in a short span of time. There is no specific technology are know
how is needed to start the restaurant. The Brand Loyalty is very less in this
sector because the people always seeks for the new place and also wants to
have different varieties of food. Thus the threat of new entrants is always
there in this industry. The Hayate is also planning to open a Hotel in the
Ahmadabad in the next year.
Business Plan Page 54
-
8/6/2019 Project on Hotel
55/84
[TEMPTATION RESTURANT]
OPERATIONAL
PLAN
Business Plan Page 55
-
8/6/2019 Project on Hotel
56/84
-
8/6/2019 Project on Hotel
57/84
[TEMPTATION RESTURANT]
Prime Vendor Contracts Work
The Temptation Restaurant would enter into a contract with the vendors. It
would enter into the contract with distributors of vegetables. Like any other
contract it is a simple contract that distributor would obtain a high share of the
restaurant demand in exchange it would provide better quality product at a
reasonable price. It is a mutual agreement that is intended to benefit both the
parties. When negotiating a prime vendor contract, an operator needs to be
aware of the conditions that apply to the distributor in order to get the product
to the establishment. Distributors face challenges in delivering product that are
out of their control, such as weather, fuel costs, road conditions and routing
changes. Any part of these components can affect the costs of the products,
delivery dates or times, or possibly the amount of product that can be
delivered. Restaurateurs are always concerned about quality, freshness, prices
and availability of their products, but most importantly distributors should
always understand that service is paramount to retaining their customers'
satisfaction.
Recruiting
The restaurant would focus more on its recruiting procedures. It is important to
place the right people on the right job. The entire performance of the restaurant
service would be depended on the people it would hire. It would not appoint
the employees hastily but would invest the require time and effort to get the
right person. Good people may not always find you. Sometimes, you have to
find them. Filling out your service staff with people who can star in their roles
is the key to success. Some of the potential for good employees are mentioned
as under:
Business Plan Page 57
http://www.restaurantvoice.com/Better-Operations/prime_vendor_contracts.htmlhttp://www.restaurantvoice.com/Better-Operations/restaurant-recruiting-interview.htmlhttp://www.restaurantvoice.com/Better-Operations/prime_vendor_contracts.htmlhttp://www.restaurantvoice.com/Better-Operations/restaurant-recruiting-interview.html -
8/6/2019 Project on Hotel
58/84
[TEMPTATION RESTURANT]
A potentially good Employee should be:
People orientated
Enthusiastic
Outgoing, and
Confident
People Orientated individuals would enjoy entertaining guests and orchestrating
everything, from a simple meal among friends, to an extravagant celebration.
On this stage the applause might not just come from the tip, but the appreciation
and gratitude guests express as they depart.
The employees should be outgoing and enthusiastic individuals. On this stage,
for them each night is a performance. Like actors, the cast play many roles and
wear many hats. In the same night, the cast act as informal hosts, masters of
ceremonies, food guides and salespersons.
Confidence is the result of many things. Star performers feel good about
themselves and their ability to perform their role well.
Restaurant Success by Maintaining
Continuity during Peak Business Hours
The restaurant would maintain the uniformity in its service. It is very difficult
to maintain the same service at the time of the peak hours but by providing
perfect training and guidelines same can be achieve. Every successful
restaurant operator knows and understands that continuity is what made them
successful. Continuity not only comes from the food and beverage that they
sell, it also comes from the service. Customers arrived at the restaurant to have
Business Plan Page 58
-
8/6/2019 Project on Hotel
59/84
-
8/6/2019 Project on Hotel
60/84
[TEMPTATION RESTURANT]
TRAINING
Business Plan Page 60
-
8/6/2019 Project on Hotel
61/84
[TEMPTATION RESTURANT]
Training
Employees never just happen - it is the result of a conscious effort on the part
of the trainer and the trainee. Job training is the processes of helping an
employee acquire the necessary knowledge, skill, and work habits to perform a
specific job. Failure to help employees get started properly results in needless
expense, high levels of employee frustration, and increased turnover rates.
Planned training saves time and cost much less than letting people learn "the
hard way". It reduces waste. It helps to insure safe work habits. It reduces
employee frustration. It prevents the learning of incorrect work habits, which
will have to be unlearned later. It helps to insure guest satisfaction.
These are some points, which would aid in accomplishing task of training crew
members.
People learn best when fresh.
People learn best in a non-threatening climate.
People learn better when the purpose of the skill or task is known
People learn better when the "why's" are explained along with the "what's" and
"how's".
People learn faster when they are provided "feedback".
Employees never just happen - it is the result of a conscious effort on the part
of the trainer and the trainee.
Stress the "do's" rather than the "don'ts".
Work from the known to the unknown.
Don't talk a "foreign" language.
Break down complex tasks into basic tasks
Doing tasks are learned by doing.
Business Plan Page 61
http://www.restaurantvoice.com/Better-Operations/training-employees.htmlhttp://www.restaurantvoice.com/Better-Operations/training-employees.html -
8/6/2019 Project on Hotel
62/84
[TEMPTATION RESTURANT]
Staff members can help in Increase Revenue
Encouraging helpful suggestions:
Staff members should be given encouragement for giving ideas to help the
restaurant to improve. In order to progress the restaurant would be open to their
suggestions, be appreciative of their concerns, and would put into action ideas
that are plausible.
Bringing potential problems to attention:
Alert staff members would avoid most costly errors. It would create an
environment whereby the staffs believe their observations will be appreciated
and promptly acted upon by management. It would encourage people to step
forward with their observations, and restaurant would show sincere
appreciation when they do.
Participate in teamwork:
The Temptation Restaurant would make people work together as a team as
they can accomplish more in less time. This cuts labour costs. It would create
a culture of understanding among the employees.
Empower:
The Temptation Restaurant would provide empowerment to there employees.
It is not always possible for employees to go through the chain of command. A
few employees would fell comfortable in this position, while others may not.
Business Plan Page 62
-
8/6/2019 Project on Hotel
63/84
[TEMPTATION RESTURANT]
MISCELLANEOUS ISSUES
Business Plan Page 63
-
8/6/2019 Project on Hotel
64/84
-
8/6/2019 Project on Hotel
65/84
[TEMPTATION RESTURANT]
Experience is the most important factor for success. Management skills,
courtesy and good manners, entrepreneurial ambition, willingness to work hard
and under pressure, attention to detail and effective controls are vital.
Business Plan Page 65
-
8/6/2019 Project on Hotel
66/84
[TEMPTATION RESTURANT]
Risk factor
Business Plan Page 66
-
8/6/2019 Project on Hotel
67/84
[TEMPTATION RESTURANT]
Risk factor
The reasons for sickness in the restaurant business:
Mismanagement
Insensitivity to external factors
Inability to update the business
Losing sight of the basics
The steps that can be adopted for successful turnaround can be listed as
follows:
By doing proper introspection and strategic analysis.
Doing a detailed survey of the prevailing business environment.
Analyzing the influence of the changes at the macro level on the business.
Writing down the business sales marketing and operations plans.
Meeting key personnel and employees.
Revising plans.
Having discussions with vendors and customers. Contacting the bank, tax authorities, and accountant.
Keeping only essential employees.
Cutting unnecessary cost.
By Renovating and Innovating.
Implementing plans.
By revising and reassessing.
Business Plan Page 67
-
8/6/2019 Project on Hotel
68/84
[TEMPTATION RESTURANT]
FINANCIAL PLAN
Business Plan Page 68
-
8/6/2019 Project on Hotel
69/84
[TEMPTATION RESTURANT]
Financial data
FINANCIAL ASSUMPTIONS
Food Sales
(125*180*5)+(125*200*2);Rs.125 is the APC, 180 &
200 is the capacity, 2 & 5 arethe number of days
5%-1st Year, 7% next 3years
Food Purchase 30% of Food Sales NIL
Income from Banquet Hall(50*300*120),50
guests,Rs300 APC, 120 daysin a year
5% growth every year
Food Costs on Banquet 30% of Income of Banquet NILTransportation Costs NIL 2% increase every year
Inventory MaintainenceCosts
NIL 5% increase every year
Sale Of Beverages NIL 5% increase every year
Income from banquet hall NIL 5% increase every year
Beverages Consumed NIL60% of sale of
beverages
Salaries NIL 5% increase every year
Staff Meal Expenses A/c NIL 5% increase every year
Telephone Expense NIL 2% increase every year
Stationary Expenses NIL 5% increase every year
Cleaning Agents NIL 5% increase every year
Gas NIL 5% increase every year
Interest on loan 12.75% per year NIL
Advt. & Promo. Expenses NIL10% increase every
year
Fire Fighting Expenses NIL 5% increase every year
Misc Expenses 1% of Total Costs NIL
Corporate Taxes 33% of Net Profit NILInterest on Capital 6.00% NIL
Dep on F&B 20.00% NIL
Dep on Kitchen equip 10.00% NIL
Dep on Electronic equip 40.00% NIL
Dep on Computer 60.00% NIL
Dep on Equip in res &banquet
10.00% NIL
Dep on Fire fighting equip 15.00% NIL
Dep on Furniture 10.00% NIL
Breakeven Point (per day) (VC+FC)/365 NILLease Rental NIL 10% increase every
Business Plan Page 69
-
8/6/2019 Project on Hotel
70/84
-
8/6/2019 Project on Hotel
71/84
[TEMPTATION RESTURANT]
Business Plan Page 71
PROFIT AND LOSS ACCOUNT
2009 2010 2011 2012 2013
INCOME
Sales
Food Sales 78.00 81.90 87.63 93.77 100.33
Sale Of Beverages 7.00 7.35 7.72 8.10 8.51
Income from banquet hall 18.00 18.90 19.85 20.84 21.88
TOTAL SALES 103.00 108.15 115.20 122.71 130.72
Purchases
Food Purchase (30% of Food Sales)23.40 24.57 26.29 28.13 30.10
Transportation Cost 0.40 0.41 0.42 0.42 0.43
Food Costs on Banquet (30% ofB.Income )
5.40 5.67 5.95 6.25 6.56
Inventory Maintenance Cost 0.25 0.26 0.27 0.28 0.30
TOTAL PURCHASES 29.45 30.91 32.93 35.09 37.40
Gross Profit 73.55 77.24 82.26 87.62 93.32
INCOME FROM OTHER SOURCES
Interest on Deposits @8% 0.00 0.24 0.24 0.24 0.24
Income on Investment @ 8% 0.00 0.16 0.56 0.80 1.20
TOTAL INCOME 73.55 77.64 83.06 88.66 94.76
EXPENDITURE
Corporation Tax 0.08 0.08 0.08 0.08 0.08
Beverages Consumed 4.20 4.41 4.63 4.86 5.11
Salaries 23.88 25.07 26.33 27.64 29.03
Staff Meal Expenses 3.00 3.15 3.31 3.47 3.65
Electricity Expenses 3.00 3.00 3.00 3.00 3.00
Telephone Expense 0.50 0.51 0.52 0.53 0.54
Stationary Expenses 0.40 0.42 0.44 0.46 0.49
Cleaning Agents 0.18 0.19 0.20 0.21 0.22
Maintenance & Repairs 0.93 0.95 0.95 0.95 0.95
Gas 2.00 2.10 2.21 2.32 2.43
Newspaper Expenses 0.02 0.02 0.02 0.02 0.02
Decoration Expenses 0.65 0.65 0.65 0.65 0.65
Interest on loan (12.75%) 2.55 2.15 1.71 1.21 0.64
Trial Costs 0.12 0.00 0.00 0.00 0.00
Uniform Expenses 0.50 0.50 0.50 0.50 0.50
Advertisement & Promotional
Expenses
3.00 3.30 3.63 3.92 4.23
Fire Fighting A/c 0.16 0.17 0.18 0.19 0.20
Misc Expenses (1% of Total Cost) 0.70 0.72 0.74 0.76 0.78
Lease Rentals 13.20 14.52 15.97 17.57 19.33
Corporate Taxes @ 33% on TotalIncome
2.30 2.87 3.86 4.76 5.70
Discount (2% of total sales) 1.03 1.08 1.15 1.23 1.31
-
8/6/2019 Project on Hotel
72/84
[TEMPTATION RESTURANT]
BALANCE SHEET 2009 2010 2011 2012 2013
ASSETS
Food & BeveragesEquipment
0.66 0.52 0.42 0.34 0.27
Kitchen Equipment 6.65 5.99 5.39 4.85 4.37
Gas connections 2.09 2.09 2.09 2.09 2.09
Telephone connections 0.05 0.05 0.05 0.05 0.05
Computers 0.25 0.10 0.04 0.02 0.006
Furniture & Interiors 24.65 22.19 19.97 17.97 16.17
Electronic equipment 1.92 1.15 0.46 0.18 0.07
Equipment in restaurant andbanquets hall
2.67 2.40 2.16 1.94 1.95
Fire Fighting equipment 0.21 0.18 0.15 0.13 0.11
Current Assets
Inventory 2.00 1.84 1.50 1.15 1.24
F&B spares 2.50 2.50 2.15 2.10 1.95
Banquet Spares 1.10 1.60 1.42 1.16 1.05
Cash & Bank Bal 5.90 5.87 7.93 11.19 11.58Deposits - 3.00 3.00 3.00 3.00
Investments - 2.00 7.00 10.00 15.00
Other Current Assets 4.02 3.85 3.03 1.77 0.43
TOTAL ASSETS 54.68 55.33 56.77 57.94 59.14
LIABILITIES
Capital Account
Vatsal 15
Yesha 15 30.00 30.00 30.00 30.00 30.00
Net Profit 4.68 5.83 7.84 9.66 11.58
Loan from SBI 20.00 19.50 18.93 18.28 17.56
Business Plan Page 72
-
8/6/2019 Project on Hotel
73/84
-
8/6/2019 Project on Hotel
74/84
[TEMPTATION RESTURANT]
Stationary Expenses 0.40 0.42 0.44 0.46 0.49
Cleaning Agents 0.18 0.19 0.20 0.21 0.22
Maintenance & Repairs A/C 0.93 0.95 0.95 0.95 0.95
Gas A/c 2.00 2.10 2.21 2.32 2.43
Newspaper Expenses A/c 0.02 0.02 0.02 0.02 0.02Decoration Expenses A/c 0.65 0.65 0.65 0.65 0.65
Interest on loan (12.75%) 2.55 2.49 2.41 2.33 2.24
Trial Costs 0.12 0.00 0.00 0.00 0.00
Uniform Expenses 0.50 0.50 0.50 0.50 0.50
Advertisement & PromotionalExpenses
3.00 3.30 3.63 3.92 4.23
Fire Fighting A/c 0.16 0.17 0.18 0.19 0.20
Misc Expenses (1% of Total Cost) 0.70 0.72 0.74 0.76 0.78
Lease Rentals 13.20 13.20 13.20 13.20 13.20
Corporate Taxes @ 4% 4.12 4.33 4.61 4.91 5.23Auditor's Fees 0.20 0.20 0.20 0.20 0.20
Depriciation
F&B Equipment 0.07 0.06 0.05 0.05 0.04
Kitchen Equipment 0.33 0.63 0.57 0.51 0.46
Computer 0.15 0.06 0.02 0.01 0.00
Electronic equipment 0.77 0.69 0.28 0.11 0.04
Equipment in restaurant andbanquets hall
0.27 0.24 0.22 0.19 0.18
fire fighting equipment 0.03 0.03 0.02 0.02 0.02Furniture 2.47 2.22 2.00 1.80 1.62
To Interest On Capital
Vatsal 0.90 0.90 0.90 0.90 0.90
Yesha 0.90 0.90 0.90 0.90 0.90
EBIT 5.56 8.10 12.46 16.70 21.07
(-)Taxes 2.30 2.87 3.86 4.76 5.70
EAT 3.26 5.22 8.60 11.94 15.37
(+)Depreciation 4.48 3.94 3.16 2.68 2.35
Cash Flow 7.73 9.16 11.76 14.63 17.71
Business Plan Page 74
-
8/6/2019 Project on Hotel
75/84
[TEMPTATION RESTURANT]
BREAKEVEN ANALYSIS
2009 2010 2011 2012 2013
Variable Cost
Beverages consumed 4.20 4.41 4.63 4.86 5.11
Misc Expenses (1% of Total Cost) 0.70 0.72 0.74 0.76 0.78
Fire Fighting A/c 0.16 0.17 0.18 0.19 0.20Maintenance & Repairs A/C 0.93 0.95 0.95 0.95 0.95
Food Purchase (30% of FoodSales) 23.40 0.22 0.22 0.23 0.23
Inventory Maintenance Cost 0.25 0.26 0.27 0.28 0.30
Gas A/c 2.00 2.10 2.21 2.32 2.43
Food Costs on Banquet (30%) 0.21 0.22 0.22 0.23 0.23
Total Variable Expenses 31.85 9.05 9.42 9.82 10.23
Fixed Costs
F&B Equipment 0.07 0.06 0.05 0.05 0.04
Computer 0.15 0.06 0.02 0.01 0.00
Kitchen Equipment 0.33 0.63 0.57 0.51 0.46
Equipment in restaurant andbanquets hall 0.27 0.24 0.22 0.19 0.18
fire fighting equipment 0.03 0.03 0.02 0.02 0.01
Furniture 2.47 2.22 2.00 1.80 1.62
Electronic Equipment 0.77 0.69 0.28 0.11 0.04
Newspaper 0.02 0.02 0.02 0.02 0.02
Decoration 0.65 0.65 0.65 0.65 0.65
Business Plan Page 75
-
8/6/2019 Project on Hotel
76/84
[TEMPTATION RESTURANT]
Trial Costs 0.12 0.00 0.00 0.00 0.00
Uniform Expenses 0.50 0.50 0.50 0.50 0.50
Advertisement & PromotionalExpenses
3.00 3.30 3.63 3.92 4.23
Lease Rentals 13.20 13.20 13.20 13.20 13.20
Interest on loan (12.75%) 2.55 2.49 2.41 2.33 2.24
Auditor's Fees 0.20 0.20 0.20 0.20 0.20
Salaries 23.88 25.07 26.33 27.64 29.03
Transportation Cost 0.40 0.41 0.42 0.42 0.43
Staff Meal Expenses A/c 0.28 0.30 0.31 0.33 0.34
Electricity Expenses 3.00 3.00 3.00 3.00 3.00
Telephone Expense 0.50 0.51 0.52 0.53 0.54
Stationary Expenses 0.40 0.42 0.44 0.46 0.49
Cleaning Agents 0.18 0.19 0.20 0.21 0.22
Total Fixed Costs 52.96 54.18 54.98 56.11 57.44
TOTAL COST (VC+FC) 84.81 87.58 90.47 93.83 97.54
BEP/Month (TC/12) 7.07 7.30 7.54 7.82 8.13
BEP/Day 0.23 0.24 0.25 0.26 0.27
LOAN AMORTIZATION
Year BeginningAmount
AnnualInst
Interest
Prin Rep Rem Bal
2009 20.00 5.65 2.55 3.10 16.90
2010 16.90 5.65 2.15 3.50 13.40
2011 13.40 5.65 1.71 3.94 9.46
2012 9.46 5.65 1.21 4.45 5.01
2013 5.01 5.65 0.64 5.01 0.00
Business Plan Page 76
-
8/6/2019 Project on Hotel
77/84
[TEMPTATION RESTURANT]
NET PRESENT VALUE AND IRR TABLE
Year Cash Flow PVF@10% PV
Initial invt -80.00 1.00 -80.00
2009 7.73 0.91 7.03
2010 9.16 0.83 7.57
2011 11.76 0.75 8.84
2012 14.63 0.68 9.99
2013 17.71 0.62 11.00
2014 13.5.80 0.56 76.65
(3% perpetuity
Growth) Cost of Equity=18%
NPV 41.09
IRR 20%
Business Plan Page 77
-
8/6/2019 Project on Hotel
78/84
[TEMPTATION RESTURANT]
Business Plan Page 78
-
8/6/2019 Project on Hotel
79/84
-
8/6/2019 Project on Hotel
80/84
[TEMPTATION RESTURANT]
The management is not able to fight with the competition.
The business is growing fast but the management is not competent enough
to sustain the growth.
Under any of the above mentioned condition it is in the best interest of the firm
to exit.
The firm might undertake the following routes of exiting:
The firm might sell the organization to a competitor or some other player
who is more competent and willing
The assets will be sold of and loan will be paid by taking money from either
family, friends or relatives or earning money from some other business.
Business Plan Page 80
-
8/6/2019 Project on Hotel
81/84
-
8/6/2019 Project on Hotel
82/84
-
8/6/2019 Project on Hotel
83/84
[TEMPTATION RESTURANT]
SOURCES OF
DATA
SOURCES OF DATA
CMIE
AIS
ISI Emerging Market
Business Plan Page 83
-
8/6/2019 Project on Hotel
84/84
[TEMPTATION RESTURANT]
EBSCO Database
EMRALD
Google.co.in
Indiastat.com
Research Publication
Secondary Data
www.restaurantvoice.com
Prasanna Chandra (7th edition)
www.smetoolkit.com
www.moneycontrol.com