Escolar Documentos
Profissional Documentos
Cultura Documentos
Chicken Karahi
Ingredients
Chicken
Tomatoes
Oil
Shan Masala
Garlic
Salt
Ginger
Yogurt
Coriander
Mint
Wastage
One Batch (1 unit) =
1 kg
Sales Forecast
Tables
Table Capacity
Table Occupancy
Occupancy Rate
Consumption
Sales per day
Working days
Sales per year
Ending Inventory
Ending Inventory
Production
Other Assumptions
Selling Cycle
Production Cycle
Daily Wage Rate
Labourers
Selling Price
Cost
PKR 65.00
PKR 20.00
PKR 295.00
PKR 18.00
PKR 40.00
PKR 7.00
PKR 65.00
PKR 30.00
PKR 50.00
PKR 50.00
7%
per kg
per kg / pcs
10
2.5
400
1
5
12
2
67
6.25
67
250
6.25
6.25
kg per batch
pcs per batch
batches from one bottle
kg from one box
grams per batch
grams per batch
grams per batch
grams per batch
grams per batch
grams per batch
1 kg
1000 grams
Sales of Nan
25
4
8
70%
1
140.00
360
50,400
1.01%
509
50,909
6
8
PKR 20.00
4
PKR 300.00
pcs
persons
times
kg per Table Turnover
kg
per year
kg
of sales (3.65 days of stock)
kg per year
kg per year
hours
hours / one shift
per hr
per kg
7
50,400
352,800
980
PKR 3.00
PKR 2.00
PKR 1,058,400
PKR 705,600
Cold Drinks
4
50,400
201,600
560
PKR 12.00
PKR 8.00
PKR 2,419,200
PKR 1,612,800
Sheheryar Malik
Data
Sheheryar Malik
Result-Karahi Costing
Raw Material Cost
Ingredient
Chicken
Tomatoes
Oil
Shan Masala
Garlic
Salt
Ginger
Yogurt
Coriander
Mint
Total Ingredient Cost
Wastage
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
65.00
10.00
24.58
9.00
2.68
0.09
4.36
7.50
0.31
0.31
123.83
8.67
PKR
132.50
Labour Cost
Labour Cost per day
Labour Cost per year
Labour Cost per Unit
PKR
PKR
PKR
640
230,400
4.53
Sheheryar Malik
Quantity
1
72
105
25
24
100
48
3
24
2
1
1
1
80
24
Rate
30,000
200
150
1,000
1,000
100
500
2,000
250
15,000
30,000
5,000
10,000
350
200
Salaries
Qty
Supervisor
1
Waiters
4
Assistants
2
Accountant
1
Dish Washer
1
Sec. Guard
1
Sweeper
1
Monthly Total
Yearly Total
Employee Benefits
Total Salaries & Benefits
Electricity
Telephone
Rent
Depreciation
Cable
12
Publicity
12
Supplies
12
Transportation
12
Total Expenses
Contingency
Total Operating Expenses
Rate
6,000
3,000
1,800
3,500
1,500
2,500
1,000
5%
200
1000
700
400
7%
Amount
6,000
12,000
3,600
3,500
1,500
2,500
1,000
30,100
361,200
18,060
379,260
72,000
10,800
108,000
45,850
2,400
12,000
8,400
4,800
643,510
45,046
688,556
534,706
10.50
Financing Required
LIABILITIES & EQUITY
262,950 Current Liabilities
A/P
W/P
62,377 OH/P
145,547 Op Exp/P
90,000
30,000 Total Current Liabilities
32,792
360,716 Finance Required
ASSETS
Fixed Assets
PKR
Current Assets
Inventory
Account Receivable
Prepaid Rent
Security Deposit
Contingency
Total Current Assets
PKR
PKR
PKR
PKR
PKR
PKR
Total Assets
Production
W Days
Carry
RM Cost
Lab Cost
OH Cost
Op Exp
RM Credit
Lab Credit
OH Credit
Op Exp
A/R
Production
Inv
A/R
A/P
W/P
OH/P
OE/P
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
50,904
360
3
132.50
4.53
8.16
10.50
2
7
30
30
7
Q1
12,726
62,377
145,547
37,471
4,480
34,597
44,554
Kg
Inv Value
A/P
W/P
OH/P
Op Exp/P
A/R
days of Inv
per Kg
per unit (-Dep,-Rent)
per unit (-Dep,-Rent)
days
Days
Days
Days
Days
PKR
PKR
PKR
PKR
PKR
PKR
Q2
11,453
56,139
130,992
33,724
4,032
31,137
44,554
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
Q4
15,271
74,853
174,656
44,965
5,375
41,516
44,554
quired
ILITIES & EQUITY
Current Liabilities
PKR 62,377.13
PKR 37,470.71
PKR
4,479.56
PKR 34,596.57
PKR 44,554.40
PKR 145,546.63
- Equity Composition
PKR 301,538.94
PKR 201,025.96
PKR 502,564.89
PKR 30,153.89
PKR
PKR
PKR
PKR
PKR
PKR
Total
50,904
62,377
145,547
37,471
4,480
34,597
44,554
PKR
PKR
PKR
PKR
37,471
4,480
34,597
44,554
PKR
121,101
PKR
502,565
PKR
623,666
PKR
534,653
60%
40%
100%
10% per annum
Particulars
Sales
Less:
Cost of Goods Sold
Gross Profit
Less:
Operating Expenses
Depreciation
EBIT
Less: Interest
EBT
Less: Tax
EAT
Less: Dividends
Net Income
Q1
PKR 4,649,400
Q4
PKR 5,579,280
PKR 2,432,386
PKR 2,217,014
PKR 2,189,147
PKR 1,995,313
PKR 2,189,147
PKR 1,995,313
PKR 2,918,863
PKR 2,660,417
PKR 160,676
PKR
11,463
PKR 2,044,875
PKR
7,538
PKR 2,037,337
PKR 814,935
PKR 1,222,402
PKR 300,000
PKR 922,402
PKR 160,676
PKR
11,463
PKR 1,823,174
PKR
7,538
PKR 1,815,635
PKR 726,254
PKR 1,089,381
PKR 300,000
PKR 789,381
PKR 160,676
PKR
11,463
PKR 1,823,174
PKR
7,538
PKR 1,815,635
PKR 726,254
PKR 1,089,381
PKR 300,000
PKR 789,381
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
160,676
11,463
2,488,278
7,538
2,480,739
992,296
1,488,444
300,000
1,188,444
Q1
25.0%
Total
PKR 18,597,600
PKR
PKR
9,729,544
8,868,056
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
642,706
45,850
8,179,500
30,154
8,149,346
3,259,739
4,889,608
1,200,000
3,689,608
Sales Mix
Q2
22.5%
Q3
22.5%
Q4
30.0%
PKR
Q1
4,649,400
PKR
Q2
4,184,460
PKR
Q3
4,184,460
PKR
Q4
5,579,280
PKR
PKR
145,547
4,503,853
PKR
PKR
130,992
4,199,015
PKR
PKR
130,992
4,184,460
PKR
PKR
174,656
5,535,616
Purchases
Depreciation
A/P at Qtr End
W/P at Qtr End
OH/P at Qtr End
Purchase Pmts
PKR
PKR
PKR
PKR
PKR
PKR
2,451,099
5,750
37,471
4,480
34,597
2,368,802
PKR
PKR
PKR
PKR
PKR
PKR
2,205,989
5,750
33,724
4,032
31,137
2,207,894
PKR
PKR
PKR
PKR
PKR
PKR
2,205,989
5,750
33,724
4,032
31,137
2,200,239
PKR
PKR
PKR
PKR
PKR
PKR
2,941,319
5,750
44,965
5,375
41,516
2,912,605
Op. Expeses
Depreciation
Op. Exp at Qtr End
Op. Exp Pmts
PKR
PKR
PKR
PKR
172,139
11,463
44,554
116,122
PKR
PKR
PKR
PKR
172,139
11,463
44,554
160,676
PKR
PKR
PKR
PKR
172,139
11,463
44,554
160,676
PKR
PKR
PKR
PKR
172,139
11,463
44,554
160,676
Total
PKR 18,597,600
Reconcile
PKR 18,422,944
PKR 174,656
PKR
PKR
9,804,396
23,000
PKR
9,689,540
PKR
PKR
688,556
45,850
PKR
598,151
PKR
91,856
PKR
44,554
Q1
502,565
Q2
PKR 2,131,005
Q3
PKR 3,953,911
PKR
PKR 4,503,853
PKR 5,006,418
PKR 4,199,015
PKR 6,330,020
PKR 4,184,460
PKR 8,138,371
PKR 5,535,616
PKR 11,305,533
Less: Payments
Purchases
Operating Expenses
Interest
Taxes
Dividends
Purchase of F Assets
Rent & Sec. Deposit
Total Payments
PKR 2,368,802
PKR
116,122
PKR
7,538
PKR
PKR
PKR
262,950
PKR
120,000
PKR 2,875,413
PKR 2,207,894
PKR
160,676
PKR
7,538
PKR
PKR
PKR
PKR
PKR 2,376,109
PKR 2,200,239
PKR
160,676
PKR
7,538
PKR
PKR
PKR
PKR
PKR 2,368,454
PKR
PKR
PKR
PKR
PKR
PKR
PKR
PKR
2,912,605
160,676
7,538
3,259,739
1,200,000
7,540,558
Net Cash
PKR 2,131,005
PKR 3,953,911
PKR 5,769,917
PKR
3,764,975
PKR
Q4
5,769,917
PKR
Total
502,565
PKR 18,422,944
PKR 18,925,509
PKR 9,689,540
PKR
598,151
PKR
30,154
PKR 3,259,739
PKR 1,200,000
PKR
262,950
PKR
120,000
PKR 15,160,534
PKR
3,764,975
PKR
PKR
PKR
Current Assets:
Cash
Inventory
Account Receivable
Prepaid Rent
Security Deposit
Total Current Assets
PKR
PKR
PKR
PKR
PKR
PKR
Total Assets
PKR 4,328,583
PKR
-