Final PPT For Mithila Financial Part
Final PPT For Mithila Financial Part
TAM- According to the 2011 census the population of Bihar is around 10 crores. considering this
population and the visitors from different states as well will come under our total addressable market.
According to CEIC the average visitors in Bihar every year from 1997 to 2021 is 10,352,887. So, our total
addressable market would be around 11 crore people. Considering the average spending by the customer to
be around 300 rupees. So, our TAM in monetary terms would be 1100 crores.
Reference: 1997 - 2021 | yearly | person | ministry of tourism (ceicdata.com)
(
HTTPS://WWW.CEICDATA.COM/EN/INDIA/RESIDENT-VISITS-BY-STATES/VISITOR-ARRIVALS-LOCAL-BIHAR)
SAM- The serviceable available market will depend upon factors such as income levels, cultural
preferences, and dining habits. it is difficult to estimate the SAM without conducting market research, but
as per the income level and dining habits of Bihari’s it could be assumed to be around 10-20% of the
population, which would be around 1-2 crore people. So, our SAM would be around 100 to 200 crores.
SOM- The serviceable obtainable market would be the portion of the SAM that the restaurant can
realistically capture based on its location, marketing, and operational capabilities. since there is no
competition available, we can assume that be around 1-2% of the SAM, which would be around 50 lakhs
to one crore people. SO, our SOM would be around 1 to 2 crores.
ITINERARY
Detailed plan view of customers experience from entrance to
exit
• Billing counter
• Small design of Barabar Caves and Madhubani paintings where customer will see
the entrance of cultural restaurant as the design of the cave and cultural art designs
of Bihar.
• Refreshment area (traditional snacks and other non-alcoholic beverages) customers
will enjoy the traditional snacks and refreshment drinks and experience detailed
view of a village.
• Area of history (replicas of Mahabodhi Temple, Mahavir swami Jain water temple,
Sher Shah Suri Tomb, Golghar, Nalanda University).
• Fun zone with small market (stores of traditional merchandises, books ) customers
will experience the vibe of real Bihar village market and where they can enjoy the
village game also.
• Dining area with kitchen where customers will have a clear view of kitchen.
FUN ZONE
TRADITIONAL FOODS
ITEMS
WHAT UNIQUE VALUES WE WILL OFFERING
Increase website traffic by 50% in the first two months of operation (2024) by optimizing
website content for search engines.
MARKETING BUDGET
The average marketing budget for a startup should be 11.2% of its revenue.
Since our business is yet to start so we don’t have our revenue. So, in this case we will take our
marketing budget as 10% of total capital introduced.
Here, our total invested capital is Rs. 60,00,000 and its 10% which is Rs. 6,00,000 will be our
marketing budget. Further this budget will be allocated in different marketing activities.
Reference- Kayla Carmicheal (December 23, 2022) Startup Marketing Budget: How to write an
Incredible Budget for 2023. (hubspot.com) [
https://blog.hubspot.com/marketing/startup-marketing-budget#:~:text=The%20average%20marketing%2
0budget%20for,be%2011.2%25%20of%20overall%20revenue
]
MARKETING
ACTIVITIES
Travellers or
visitors who visit Working
Foodies who People with an Professionals
Bihar and want to
enjoy trying interest in Bihari Family looking for a seeking a
experience the
new and culture and traditional and rich lunch spot
authentic
unique cuisine. cuisine. dinning experience. with a regional
tradition and
cuisine of Bihar. and cultural
ambiance.
Targeting
Families celebrating special occasions who are looking for a unique dining
experience.
Food vloggers and influencers who can help spread the word about our
restaurant’s unique cuisine, ambiance and experience.
B. Parity C.
Disadvantage
D. The Swamp 1.Quality of 1. Limited
1. Complimenta Food Appeal
ry items 2.Service 2. Cultural
2. Loyalty 3.Ambiance misreprese
Programs 4.Pricing ntation
3. Promotional 5.Location 3. Competitio
Offers n from
other
regional
cuisine
G. Competitors Non-value
1. Overstaffing
2. Overcomplimenting the
menu.
COMPETITORS
OFFERINGS
Competitive Profile Matrix (CPM)
Mithila Haveli
Chokhi
Dhani
COMPETIT
Critical
Succces IVE
PROFILE
factor Weight Rating Score Rating Score Rating Score
Atmosphere 0.15 4.5 0.675 4.5 0.675 4.5 0.675
Location 0.15 4 0.6 4 0.6 3.5 0.525
Services
Value
0.25
0.20
4.5 1.125
4.5 0.9
4.5 1.125
4 0.8
4
3.5
1
0.7
MATRIX
Food
Quality 0.25 4.5 1.125 4.5 1.125 4.5 1.125
Total 1.00 4.425 4.325 4.025
Average 0.20
Data for Perceptual Mapping
Customer
Perception
Quality of Food(1- Service(1- Overall
Restaurants 5) 5) Ranking
Haveli 4 4.5 4.3
Choki Dhani 4 3.8 3.9
Rain Forest 3.5 3.7 3.6
Mithila 3 3.2 3.1
Reference- Through Chats
Perceptual
5 Map
4.5 Haveli
4
Choki Dhani
3.5
Rain Forest
3
Quality of Food
Mithila
2.5
0 0.5 1 1.5 2 2.5 3 3.5 4 4.5 5
1.5
0.5
Service
MARKETING MIX
6. Operations Management:
• Managing inventory and supplies.
• Maintaining and repairing equipment and facilities.
• Continuously improving the restaurant experience for customers.
1
Service
Menu design and layout
2. Customer Actions:
Placing an order
ISO (ISO
AGMARK FSSAI Certification
)
DESIRED OUTCOMES
Staffing Head Chefs, Line Cooks,Hosts/Hostesses Chef's Knife, Tongs , Cutting Board
Front-of-House Manager,Back-of-House
Operations Manager,Servers
Financing Accountant Computer
Business Development
Business development Manager and Business
Development Executive Travelling Allowance, Dearness Allowance, Mobile
Device, Computer system , Vehicle
Content Creation Canva, Camera, Microphone, Light
Content Developer, Photographer, Web Developer
Marketing & Sales Digital Marketing Software , Internet Access, Hardware
CRM Marketing Manager/ Eecutive
CRM Software, Phone Number, Toll Free number, Email
Procurment Supplier Products, Goods, materials
Management Managers and Assistant Manager Financial Resources,
Cashier Ticket Collector Swipe Machine, Computer
Receptionists, Security Personnel
Resevation Management General Manager Reservation Book, Computer System
Implementati
on Timetable Activity Time
4. Regularly 6. Continuously
review and 5. Take action evaluate and
analyse data adjust
These steps
followed by
using Six sigma
tool and TQM.
Supervision for quality control
Sales Executive 5 10 20
Procurment Manager 1 1 1
Procurment Executive 3 5 10
Guard 2 6 10
Chef
Accountant
3
2
8
4
10
6 HR
Forecast
Content Creator 3 5 8
Business Developer 3 7 10
General Manager 2 5 7
Dishwasher 2 6 8
Buffet Attendent 2 2 2
Floor Manager 1 1 1
POLICIES &
PROCEDURES
Recruitment
Process
All open positions will be advertised on the restaurant's website, and other relevant job boards.
Applications will be reviewed by the hiring manager, who will select candidates to invite for an interview.
Minimum qualifications (Bachelor Degree with Relevant experience in the foodservice industry,
Excellent communication skills, Passion for cultural experiences, and a commitment to
delivering exceptional customer service)
Interview process(in-person interview with the hiring manager)
Training and Development
Equal employment opportunity
Performance evaluation
Retention and engagement
LEAVE
POLICY
ANNUAL LEAVE-All full-time employees will be entitled to A certain number of
days of paid annual leave, as determined by their employment contract.
SICK LEAVE - All employees will be entitled to A certain number of days of paid
sick leave per year.
MATERNITY AND PATERNITY LEAVE-Employees who are expecting a child or
have recently become parents may be eligible for maternity or paternity leave.
Violation of this code of conduct may result in disciplinary action, up to and including
termination of employment.
PERFORMANCE APPRAISAL
PROCEDURES
Employee Discounts: All employees will receive a 25% discount on food and beverages
when dining at the restaurant outside of their working hours.
Performance Bonuses: Employees who consistently demonstrate exceptional performance
will be eligible for performance bonuses at the end of each quarter.
Training and Development Opportunities: We will invest in our employees' development
by providing regular training and development opportunities to help them grow their skills
and advance their careers.
Health and Wellness Benefits: We will offer health and wellness benefits, such as gym
memberships or wellness programs, to promote the physical and mental wellbeing of our
employees.
Flexible Scheduling: We understand that our employees have personal commitments and
responsibilities, so we will offer flexible scheduling options to help accommodate their needs.
PERK/
INCENTIVE POLICY
Cross-
New Hire Training: Career
Training: Encourage Development: Safety
Comprehensive cross-training Personalized Training:
orientation and among career Training to
training employees to development maintain a safe
program for develop new plans for work
new employees. skills. employees. environment.
Profitability: One of the primary financial objectives for any business is to generate profits. The restaurant
aims to earn a sustainable and consistent profit to cover expenses, reinvest in the business, and provide a
return on investment to its owners.
Revenue Growth: Increasing revenue is often a key objective for restaurants. Our restaurant can focus on
strategies to attract more customers, increase customer spending, and improve the overall sales volume.
This can be achieved through effective marketing, offering unique dining experiences, and providing
excellent customer service.
FINANCIAL OBJECTIVE
Customer Retention: Building a loyal customer base is important for the long-term success of any
restaurant. The financial objective will include efforts to retain customers by providing exceptional dining
experiences, personalized services, and maintaining consistent quality. Repeat customers contribute to a
stable revenue stream and can act as brand advocates.
Cost Management: Controlling costs is crucial for maximizing profitability. Our restaurant will also aim to
optimize its expenses, including food and beverage costs, labor costs, rent, utilities, and other operational
expenses. Implementing efficient inventory management systems, negotiating favorable supplier contracts,
and minimizing wastage can help in cost reduction.
FINANCIAL OBJECTIVE
Return on Investment (ROI): If the restaurant has received funding or investment, achieving a satisfactory
return on investment for the stakeholders is an important objective. The financial performance should be
closely monitored to ensure that the investment is generating the expected returns within a reasonable
timeframe.
Break-even Point: Another objective may be to reach the break-even point as quickly as possible. The break-
even point is the stage where the restaurant's total revenue equals its total expenses. Achieving this objective
allows the business to cover its costs and start generating profits.
62
FINANCE
As per our research and study of the secondary data, we have found out that
REQUIRE the cost which will be required to open a theme-based restaurant in Bihar
would be around 80 lakhs.
D
• Fixed Cost
• Variable Cost
63
START-UP COST
Licenses and
Kitchen Equipment:
Permits: We'll need to
Renovations and The restaurant will
obtain various licenses
Interior Design: If the require commercial-
and permits to legally
space requires grade kitchen
operate a restaurant,
renovation or equipment such as
including food service
customization to fit ovens, grills,
license, health permits,
our theme, we should refrigerators, freezers,
fire safety permits, and
budget for the cooking utensils, and
liquor license (if
associated expenses, other appliances. The
applicable). These
including construction, cost will depend on the
licenses and permits
decor, furniture, size of the kitchen and
may involve
lighting, and fixtures. the menu we plan to
application fees and
offer.
recurring costs.
64
START-UP COST
Marketing and
Technology and POS Inventory and Initial
Advertising:
System: Investing in a Food Costs: We'll
Allocating funds for
Point-of-Sale (POS) need to purchase an
marketing and
system, computers, initial inventory of
advertising initiatives
printers, software, and ingredients, beverages,
such as creating a
other technology and supplies to get
website, social media
infrastructure will be started. The cost will
presence, signage, and
necessary for efficient depend on our menu,
promotional materials
operations and expected demand, and
will help attract
management. pricing strategy.
customers.
65
START-UP COST
Average Daily Covers: Estimate the number of customers we expect to serve each day. This will
depend on factors such as the restaurant's location, seating capacity, target market, and competition.
Consider both weekdays and weekends separately, as customer traffic may vary.
Average Transaction Value: Determine the average amount each customer is expected to spend per
visit. This will depend on menu pricing, the type of cuisine offered, and the overall dining experience
you provide. It's essential to consider potential upselling opportunities, such as beverages or desserts,
to increase the average transaction value.
Revenue Sources: Identify and project revenue streams beyond food sales. For example, if you plan to
offer catering services or private events, estimate the potential revenue generated from these sources.
Additionally, consider any retail or merchandise sales associated with your theme.
67
FINANCIAL ASSUMPTIONS
Food and Beverage Costs: Estimate the cost of ingredients and beverages required to prepare
the menu items. This can be determined based on historical data, market research, or
discussions with suppliers. Aim for a target food cost percentage to ensure profitability while
maintaining quality.
Payroll and Labor Costs: Determine the number of employees required to run the restaurant
efficiently. Consider roles such as chefs, cooks, servers, bartenders, hosts, and support staff.
Calculate the associated payroll costs, including salaries, wages, benefits, and payroll taxes.
68
FINANCIAL ASSUMPTIONS
Overhead Expenses: Consider the various fixed and variable costs involved in operating the
restaurant. This may include rent, utilities, insurance, licenses and permits, marketing and
advertising expenses, maintenance, and repairs. Research and gather quotes or estimates to
ensure accurate budgeting.
Seasonal Fluctuations: We will take into account any seasonal variations in customer traffic and
adjust your revenue and cost projections accordingly. For example, certain festivals or holidays
may bring increased business, while others may experience lower demand.
Break-Even Analysis: Calculate the point at which our revenue will cover to our expenses to
determine the break-even point. This analysis helps assess how long it will take for our restaurant
to become profitable and serves as a benchmark for financial planning.
69
FINANCIAL ASSUMPTIONS
Financing and Interest Expenses: If we require external financing or loans, consider the associated
interest expenses and repayment terms. This will impact our monthly cash flow and overall
profitability.
Inflation and Price Increases: Account for potential inflation and price increases in our cost
projections. This includes not only food and beverage costs but also other expenses such as utilities,
rent, and labor. Stay updated on market trends and price fluctuations to make accurate assumptions.
COST SHEET OF MITHILA
Particulars Total Cost
Direct Material (raw material consumed):
Opening Stock of Raw Material
Add: Material Purchased
Add: Carriage Inward
₹0
5,00,000
₹ 50,000
70
Less: Closing Stock of Raw Material ₹ 50,000
Direct Labour 1,50,000
Direct Expenses ₹ 1,20,000
Prime cost ₹ 2,30,000
Add: Factory Overheads:
Power and Fuel ₹ 1,20,000
Factory Supervision ₹ 2,40,000
Factory/ Works Manager Salary ₹ 2,40,000
Factory Insurance ₹ 25,000
Factory Stationery ₹ 60,000
Factory Cleaning ₹ 60,000
Depreciation Of Plant and Machiney ₹ 50,000 (5% Depreciation)
Cost of Equipment 10,00,000
Other Factory Expenses ₹ 50,000
Work Cost ₹ 8,45,000
Add: Office or Administration Overheads:
Office Lighting ₹ 60,000
Depreciation and Repairs of Office Furniture ₹ 10,000
Office Salaries 1,00,000
Management Expenses 2,00,000
Office Telephone and Postage Charges ₹ 25,000
Legal Charges ₹ 20,000
Bank Charge and Commision ₹ 20,000
Office Cleaning ₹ 15,000
Audit Fees ₹ 15,000
Cost of Production ₹ 1,65,000
Add: Finished Goods(opening) 10,00,000
Less: Finished Goods(closing) ₹ 10,000
Cost of production of Goods Sold ₹ 10,10,000
Add: Selling and Distribution Overhead:
Advertisement ₹ 5,00,000
Travelling Expenses ₹ 15,000
Warehouse Staff Salaries ₹ 30,000
Total cost / Cost of Goods Sold ₹ 27,95,000
Profit / Loss(difference of sales and COGS) ₹ 3,30,671
Sales ₹ 11,02,238
SALES FORECAST OF MITHILA
71
QUARTERS Items Sales Units PRICE PER UNIT REVENUE
Breakfast 150 150 ₹ 22,500
Lunch 120 500 ₹ 60,000
Dinner 170 500 ₹ 85,000
Q1 2024
Snacks 100 200 ₹ 20,000
Desserts 120 250 ₹ 30,000
Drinks 100 200 ₹ 20,000
72
Lunch 192 500 ₹ 95,832
Dinner 272 500 ₹ 1,35,762
Q1 2025
Snacks 160 200 ₹ 31,944
Desserts 192 250 ₹ 47,916
Drinks 160 200 ₹ 31,944
Non-Current Liabilities:
Long Term Borrowings ₹ 38,00,000 ₹ 37,61,667 ₹ 37,27,167
Current Liabilities:
Trade Payables ₹ 2,00,000 ₹ 1,50,000 ₹ 1,75,000
TOTAL ₹ 82,00,000 ₹ 65,05,005 ₹ 52,09,013
ASSETS
Non-Current Assets
Fixed Assets
Tangible Assets ₹ 9,50,000 ₹ 9,00,000 ₹ 8,50,000
Intangible Assets ₹ 1,00,000 ₹ 1,00,000 ₹ 1,00,000
Current Assets
Inventories ₹ 5,00,000 ₹ 4,00,000 ₹ 4,50,000
Cash and Cash Equivalents ₹ 61,50,000 ₹ 48,05,005 ₹ 32,09,013
Other Current Assets ₹ 5,00,000 ₹ 3,00,000 ₹ 6,00,000
TOTAL ₹ 82,00,000 ₹ 65,05,005 ₹ 52,09,013
CASH FLOW STATEMENT OF MITHILA
2024 2025 2026
Cash Flow From Operations
Net Earnings -₹ 16,06,662 $34,80,005 $73,90,510
75
Additions to Cash
Depreciations ₹ 50,000 $50,000 $50,000
Decrease in Accounts Receivable ₹0 $0 $0
Increase in Accounts Payable ₹ 2,00,000 $1,50,000 $1,00,000
Increase in Taxes Payable ₹0 $0 $24,005
Subtractions From Cash
Salaries -₹ 1,00,000 -$1,00,000 -$1,10,000
Wages -₹ 1,50,000 -$1,50,000 -$1,50,000
Materials Purchased -₹ 5,15,000 -$6,00,000 -$7,20,000
Other Opeating Expenses -₹ 2,60,000 -₹ 2,60,000 -₹ 2,60,000
Increase in Inventory -₹ 5,00,000 -$10,00,000 -$12,00,000
Net Cash Flow From Operations (A) -₹ 28,81,662 ₹ 15,70,005 ₹ 51,24,515
Equipments -₹ 10,00,000 $0 $0
Intangible Assets -₹ 1,00,000 $0 $0
Other Current Assets -₹ 5,00,000 -₹ 5,00,000 -₹ 5,00,000
Cash Flow From Investing (B) -₹ 16,00,000 -$5,00,000 -$5,00,000
Share Capital ₹ 42,00,000 $25,93,338 $13,06,846
Loan ₹ 38,00,000 $37,61,667 $37,27,167
Interest on Loan -₹ 38,333 -$34,500 -$31,050
Cash Flow From Financing (C) ₹ 79,61,667 ₹ 63,20,505 ₹ 50,02,963
Net Cash Flow From all the Activities For the Year Ended ₹ 34,80,005 ₹ 73,90,510 ₹ 96,27,478
(A+B+C)
BREAK EVEN POINT OF MITHILA 76
Total Variable Cost ₹ 6,61,343 ₹ 4,62,940 (After Deducting Profit margin)
Total No. of Units ₹ 3,527
Variable Cost per Unit ₹ 131