Projected Income and Expenses

Projected Income and Expenses

Restaurant Projected Income and Expenses

The restaurant is a key feature of the MAFHH HOME Peace & Serenity Village, designed to serve both the residents and visitors with high-quality dining experiences. Below is a detailed breakdown of the projected income streams and expenses for the restaurant:

Projected Income Streams

    • Overview: Dine-in sales form the largest portion of the restaurant's revenue. This includes breakfast, lunch, and dinner services, with a focus on high-quality, locally sourced, and Halal-certified ingredients. The ambiance, service quality, and menu diversity are designed to attract a steady flow of customers.
    • Factors Contributing to Income:
      • Targeted marketing campaigns.
      • Seasonal menu offerings.
      • Regular promotions and discounts to increase footfall.
      • A combination of casual dining and special occasion services.
    • Overview: This stream covers revenue from take-out orders, delivery services, and catering for external events. The convenience and quality of the take-out options are intended to cater to both local residents and visitors, offering an extension of the dine-in experience to the comfort of their homes or events.
    • Factors Contributing to Income:
      • Online ordering platform integration.
      • Catering packages for corporate events, weddings, and private parties.
      • Partnerships with local businesses for regular catering needs.
  • Overview: The restaurant is equipped to host special events such as weddings, corporate functions, and private parties. These events not only increase revenue but also enhance the restaurant's reputation as a versatile venue.
  • Factors Contributing to Income:
    • A dedicated events management team.
    • Customizable event packages.
    • Collaboration with local vendors and event planners.
    • Overview: The restaurant will offer branded merchandise, including items like cookbooks, apparel, and kitchen accessories. This income stream, while smaller, contributes to brand visibility and customer loyalty.
    • Factors Contributing to Income:
      • Strategic placement of merchandise within the restaurant.
      • Seasonal and themed merchandise launches.
      • Online sales through the restaurant’s website.

Total Annual Income: £102,000

Projected Income and Expenses

Summary

Total Annual Income:

10-Bedroom Villa: £123,600

Event Hall: £350,000

Combined: £473,600

Total Annual Expenses:

10-Bedroom Villa: £61,000

Event Hall: £130,000

Combined: £191,000

Total Net Annual Income:

Combined: £282,600

 

 

This projected income and expenses outline demonstrates the potential profitability of the 10-bedroom villa and event hall within the MAFHH HOME Peace & Serenity Village project.

Projected Income and Expenses

Projected Expenses

    • Overview: Salaries for chefs, waitstaff, management, and support staff. Competitive wages are necessary to attract and retain skilled employees, ensuring a high standard of service.
    • Breakdown:
      • Executive Chef, Sous Chefs, Line Cooks
      • Waitstaff, Hosts/Hostesses, Bartenders
      • Restaurant Manager, Assistant Managers
      • Overview: The cost of purchasing ingredients, beverages, and other consumables. This is the largest expense category, reflecting the focus on high-quality, fresh, and local ingredients.
      • Breakdown:
        • Regular inventory replenishment.
        • Seasonal ingredients for special menus.
        • Beverage stock including non-alcoholic options.
      • Overview: Includes costs for electricity, water, gas, and other utilities necessary to keep the restaurant operational.
      • Breakdown:
        • Energy-efficient appliances to manage electricity and gas costs.
        • Water usage for kitchen and sanitation purposes.
      • Overview: Investment in promoting the restaurant through various channels, including online marketing, print media, and local advertising.
      • Breakdown:
        • Social media campaigns, website maintenance, and SEO.
        • Print ads in local magazines and tourist guides.
        • Event sponsorships and partnerships with local businesses.
    •  
      • Overview: Insurance coverage for property, liability, and employee protection.
      • Breakdown:
        • Property insurance for the restaurant premises.
        • Liability insurance to cover customer incidents.
        • Worker’s compensation and health insurance for employees.
      • Overview: This includes kitchen supplies, cleaning products, and other consumables required for daily operations.
      • Breakdown:
        • Dishware, cutlery, glassware.
        • Cleaning supplies for maintaining hygiene standards.
        • Office supplies for administrative work.
    •  
      • Overview: Costs associated with obtaining and renewing necessary licenses and permits for legal operation.
      • Breakdown:
        • Food safety certifications.
        • Health department permits.
        • Business operation licenses.
      • Overview: Regular maintenance of the restaurant’s equipment, furnishings, and building infrastructure.
      • Breakdown:
        • Kitchen equipment maintenance.
        • Furniture repairs and replacements.
        • Building repairs, including HVAC and plumbing systems.
      • Overview: A budget for unexpected expenses or smaller operational costs not covered in other categories.
      • Breakdown:
        • Emergency repairs.
        • Staff training programs.
        • Small equipment purchases or replacements.

The projected income and expenses for the restaurant indicate a healthy profit margin, with opportunities for growth in areas such as special events and merchandise sales. These projections can help guide operational decisions and investment strategies as the project moves forward.

Total Annual Expenses: £343,448

Net Profit

  • Total Annual Income: £513,937
  • Total Annual Expenses: £343,448

Net Annual Profit: £513,937 – £343,448 = £170,489

Projected Income and Expenses

Summary

Total Annual Income:

10-Bedroom Villa: £123,600

Event Hall: £350,000

Combined: £473,600

Total Annual Expenses:

10-Bedroom Villa: £61,000

Event Hall: £130,000

Combined: £191,000

Total Net Annual Income:

Combined: £282,600

 

 

This projected income and expenses outline demonstrates the potential profitability of the 10-bedroom villa and event hall within the MAFHH HOME Peace & Serenity Village project.

Projected Income and Expenses

Summary

Total Annual Income:

10-Bedroom Villa: £123,600

Event Hall: £350,000

Combined: £473,600

Total Annual Expenses:

10-Bedroom Villa: £61,000

Event Hall: £130,000

Combined: £191,000

Total Net Annual Income:

Combined: £282,600

 

 

This projected income and expenses outline demonstrates the potential profitability of the 10-bedroom villa and event hall within the MAFHH HOME Peace & Serenity Village project.

Scroll to Top