P&L Assumptions -Tier 1 Cities
Tier 1 Cities Monthly P/L Assumptions
Sales
The Ristorante
Lounge
% of Sale
The
Ristorante
Lounge
% of Sale
The
Ristorante
Lounge
% of Sale
Space Reqd (In Sqft) (1600-3000 sqft)
(1600-3000
sqft)
(1600-3000
sqft)
Pessimistic Ideal Optimistic
Avg Sales Per Day45000 65000 75000
Sales Per Month (Expected) (Excl. Taxes) 13,50,000 100% 19,50,000 100% 22,50,000 100%
Direct Expenses
Food Cost2,97,000 22.0% 4,29,000 22.0% 4,95,000 22.0%
Coffee Culture's Royalty @ 8% 1,21,349 9.0% 1,75,282 9.0% 2,02,248 9.0%
Gross Profit Per Month 9,31,651 69% 13,45,718 69% 15,52,752 69%
Indirect Expenses
Rent / Lease4,00,000 30% 4,00,000 21% 4,00,000 18%
Salary2,10,000 16% 2,10,000 11% 2,10,000 9%
Electricity1,00,000 7% 1,00,000 5% 1,00,000 4%
Miscelleneous Expense 1,21,500 9% 1,36,500 7% 1,35,000 6%
Total In-Direct Expenses 8,31,500 62% 8,46,500 43% 8,45,000 38%
Net Income Per Month 1,00,151 7% 4,99,218 26% 7,07,752 31%
Annualized Income 12,01,814 59,90,621 84,93,024
Total Investment96,23,600 96,23,600 96,23,600
Return on Investment 12% 62% 88%
Payback (in years)8.0 1.6 1.1