Process Step |
Hazard |
Preventive Measure |
CCP |
Critical Limits |
Monitoring Procedures |
Corrective Actions |
Records |
|
What |
When |
|||||||
Purchase and Receiving |
Salmonella Poisoning |
Minimize opportunities of contamination from equipment surfaces and workers’ hands |
Handling of ducks or ducks at the store |
NA |
Preventive measures to ensure that they do not contaminate other areas |
At the time of purchasing a duck |
Using gloves during handling a duck |
Eggs may also transmit Salmonella. Therefore, appropriate precautions should be applied when handling raw eggs. |
Storage |
At times Ducks are contaminated with pathogens when they arrive in the kitchen and bacterial multiplication can occur during room-temperature storage of thawed ducks |
Temperatures to which cooked ducks are exposed during hot storage should be at or above 55 C (131 F) throughout |
55 Degrees |
131 F |
Storage procedure |
Storage of cooked ducks at room temperature or in display counters or cabinets |
Care must be given to minimize contamination from hands, cleavers, knives, cutting boards, table tops, wiping cloths while storage |
At the geometric center of the thickest region of the duck so that common vegetative pathogenic bacteria, which may have contaminated the ducks or which may have multiplied on or in them during storage, are certain to be killed. |
Thawing |
Contamination of pathogens |
To thaw a duck in cold water, packaging should never be removed. In needs to be ensured that the packaging is airtight or put in a leakproof bag. Submerge the bird in cold water, changing the water every 30 minutes. A whole (3 to 4-pound) duck or package of parts should defrost in 2 to 3 hours. |
2 to 3 hours of defrosting |
NA |
Following a safe submerging process |
During defrosting |
Packaging is airtight or put it in a leakproof bag. Submerge the bird in cold water, changing the water every 30 minutes. |
|
Preparation |
Undercooked |
Marinate duck in the refrigerator up to 2 days. After this it to be cut it into several pieces and refrigerate in shallow, covered containers. |
2-½ hours |
NA |
Crisp in 500 °F conventional oven 10 to 20 minutes. |
While Place duck in an oven cooking bag |
When microwaving parts, arrange in dish or on rack so thick parts are toward the outside of dish and thin or bony parts are in the center. |
Ensure the vent end of the duck is always open |
Cooking |
Cross-contamination when chopped or cut up on cutting boards. |
It is safe to partially pre-cook or microwave poultry immediately before transferring it to the hot grill to finish cooking. Cooked muscle meats can be pink even when the meat has reached a safe minimum internal temperature. If fresh duck has reached a safe minimum internal temperature of 165 °F as measured with a food thermometer, even though it may still be pink in the center, it should be safe. |
Chopping of cooked ducks |
55 C |
Thaw at room temperature |
Post-oven temperature exceeded 94 C |
Hold cooked ducks at 55 C |
Hold for several hours at bacteria-incubating temperatures |
Cooling |
Presence of Common vegetative pathogenic bacteria |
Cooked ducks should be cooled after cooking so that their internal temperatures fall rapidly (within 2 h) to 21 C (70 F) and then continue to cool (within another 4 h) to 7 C (45 F) or below |
More care should be given to Cooling previously refrigerated duck |
71 C to 74 C |
Following appropriate storage times |
At the time of refrigerating |
It is safe to freeze ready prepared duck. |
|
Reheating |
Duck reheats with ease so it is best to cook it the day before, joint it when it’s cold and reheat in a hot oven or under the grill |
Reheated to 165° F |
NA |
21C |
Maintain reheat temperature to 70C |
At the time of reheating |
Reheat leftover ducks to internal temperatures of 71-74 C (160-165 F), |
If the skin is to be crispier, it is recommended to dab the skin with kitchen paper and place under a hot grill or in the oven. |
Hot-Holding and serving transportation |
Lukewarm food is dangerous as it is a perfect environment for bacteria to thrive. |
Ducks are usually transported frozen and hot held by wearing microwave proof gloves |
5C |
63C |
Duck must only be reheated once following cooking or hot holding |
At the time of serving |
Hot-holding should be done in such a way so that their internal temperatures fall rapidly |
If duck is not stored above 63°C, it should be used up within two hours of cooking. |
Name of the Establishment/Outlet:
Date of Service:
Type of Service: Kitchen Staff
No. of staff on duty: 4
Section: Culinary
Recording specific work area tasks for this service
The specific work areas identified with following activities:
In addition to this, the list of food preparation equipment used includes
Identification of the client services provided during the service period
Preparing predetermined items by the client and also preparing different items based on client bookings which may not be prescribed in the standard checklist. The selection of the menu is done by client in advance and quantities are determined prior to the event.
Example of addressing each of the points during the service period
Sales Techniques/Daily activity |
Conflict |
Problem Solving |
Estimate the number of customers |
At times there is significant discrepancy in the anticipation during a major event or holiday |
Anticipating the sales based on sales history and previous experience. |
Documentation |
It is difficult to integrate the documentation process in a MIS with lot of difficulties such as linking of one department to another |
Following of MIS which uses relational data document important findings |
Quantities sold |
Quantities prepared are not matching with the number of customers |
Breaking down of sales figures and popular dishes which will allow sufficient preparation of quantities |
Accepting bookings through anticipated sales and production requirements |
Large number of customers rejected for booking due to full occupancy |
Setting a time limit of ordering during peak hours |
Team members liaised and about the nature of duties
Colleagues: The colleagues guided me in terms of best recipes to be followed for popular dishes and also the way in which equipment’s should be handled for increased efficiency.
Supervisor: The supervisors were helpful in considering the best procedure of service decision which would be conducive for both the customers and restaurant.
Special requests carried out for the customers
Detail End Service Procedures followed:
Cleaning duties, chemicals used and procedures applied
Some of the most commonly used chemicals during the cleaning process can be identified with bleach and blue concentrate (multipurpose cleaning agent). The main procedures used for cleaning included sanitization, soap water cleaning and deep cleaning.
Evaluation of the factors for the service Period
Supervisor Trainer Evaluation |
|
Student Self Evaluation |
Followed moderate practices for ensuring efficiency in the restaurant |
Speed/Efficiency |
I ensured that only best cooking procedures were followed to increase speed. Moreover, I also aided staff to carry out regular routine maintenance. |
Use of good interpersonal skills to ensure good customer service |
Skills/Abilities |
Flexibility, good interpersonal skills, team working, customer service skills and organizational skills |
Maintain high quality standard of the food served to the customers |
Quality/Consistency |
I ensured use of Quality ingredients used and quality of equipment |
Able to maintain good relation with the customers visiting the restaurant |
Communication |
I gathered Efficient interpersonal skills by accepting requests from the customers and providing suggestions |
Wearing of approved kitchenware at all times |
Safety/Hygiene |
I ensured use of safe chemicals for cleaning in a productive manner and also used approved kitchenware at all times |
Efficient organization skills demonstrated through delegation of authority, maintaining deadlines, managing appointments and overall team management |
Organization |
I was able to conduct my duties appropriately in terms of making schedules, efficient booking of orders and setting priority to the best decision making. |
Type of Drink |
Method of Preparation |
Types of Glassware Used |
Garnishes Used (If Any) |
Beers |
· Beer and Muddled Lime · Layered Beer |
Beer Mugs |
Ginger |
White wines |
· Blended White Wines · Built |
Chardonnay, Bordeaux |
Cherries, Lemon Slice |
Potable spirits |
· Muddled Potable spirits · Stirred Potable spirits |
Highball Glass, Brandy Snifter |
NA |
Proprietary Liquors |
· Built Proprietary Liquors · Muddled Proprietary Liquors |
Short Tumbler, Tall Tumbler |
Lime slice, Cinnamon, grated |
Champagne |
· Champagne shaken · Champagne stirred |
Tulip shaped champagne glass, Stemless Champagne Glasses |
Raspberry, Herbs, Rock Candy, Citrus Peels |
Soft drinks |
· Layered Soft drinks · Shaken Soft drinks |
Highball Glass |
Limes |
Juices |
· Layered Juices · Stirred Juices |
Collins glass, Highball glass |
NA |
Brewed Tea |
· Built Brewed Tea · Stirred Brewed Tea |
Plastic Glasses, Porcelain Tea Set |
NA |
Coffee beverages |
· Built Coffee beverages · Stirred Coffee beverages |
Porcelain coffee set |
NA |
Water |
Built Water |
Highball Glass |
NA |
Task 1
Desired Outcomes
Based on the present situation, the menu of the restaurant does not include a kid’s section. Therefore, there are several feedbacks from the customers states to include kids’ menu in the existing menu. Therefore, the desired outcomes for the project will be based on recommending a kid’s menu besides the normal menu followed at the restaurant. The main aim of the study is to recommendations to the manager about the new menu dishes be included and its rational. It will further use the feedback taken from the customers in the previous sessions.
Recommendation of new side dishes to in the kid’s menu
The new menu at the restaurant will include grapefruit juice and orange juice. The new menu list also introduces Grilled Meatloaf Burgers. The new menu needs to also include Vegetable Lasagna which is a recipe packed with mushrooms, zucchini, spinach, and red peppers. The side dish should also include the provision for dish like Spinach and Feta Mac and Cheese. The kids will also enjoy Nut-Free Granola Bars which will act as a perfect snack.
Reason for the recommendations
Grapefruit juice and orange juice will ensure more of source Vitamin A for kids. Grilled Meatloaf Burgers will act as a good source of nutrients and this will also help in absorption of minerals like iron, zinc and calcium. Vegetable Lasagna will also act as a good source of vitamins C which is beneficial for the kids. The inclusion of Spinach and Feta Mac and Cheese will ensure a good source of Vitamin A. The inclusion of balanced low-calorie snack such as Nut-Free Granola Bars will definitely call for more cravings.
Management Considerations
The management should first consider the demand of the new menu. Secondly, based on the nutrient value we should look forward to increased sales revenue of the restaurant. Thirdly, management of the industry needs to conduct a cost benefit analysis due to the changes in sales.
Implementation Plan
A basic implementation process to begin with including only of some the items from the list of all items recommended for the kids. Secondly, it should provide complimentary service for the individuals who have arrived at the restaurant with their kids. The complimentary service will include providing complimentary fruit juice on purchase of a certain amount of food. Moreover, during the initial stages should look for offering discounts on the new dishes.
Improvements which can be brought in future presentations (80 words)
As per the feedback provided by the customers it is important to consider the nutrient value associated to the food. The restaurant should also clearly mention about the calorie count, source of the vitamin and other nutrients value associated to the food items listed in the menu. Moreover, the kids needed to be personally informed about the range of food items which is available for them. This kind of focused attention will increase the customer value and service value of the restaurant.
Requirements |
Licenses |
Support Info |
Timeframe |
Penalties (if Applicable) |
Extension of Liquor license |
One-off trading hours |
A one-off extended hour permit allows licensees and permit holders to extend current trading hours for a one-off occasion. |
6 permits in a calendar year for trading between midnight and 5am |
NA |
Employment |
Keno employee |
Employed by an organisation licensed to conduct keno in Queensland and has work duties relating to the conduct of Keno games |
Indefinite period |
NA |
Insurances |
Register for Insurance Duty |
Company will pay this duty in you take out insurance on possessions, vehicles or buildings. |
1 Year |
NA |
Advertising in Property Premises |
Advertising Signage Permit |
This permit is required to erect, install, place, paint or construct a sign, hoarding or advertisement on premises in public places. |
As designated. |
NA |
Playing music |
General Business Music License – Australian Government |
This license is required to play copyright music in your business. This license covers the use of recorded music for the following activities: playing general background music duplicating music for playback on mobile devices (CD players, mobiles, tablets) telephone hold music. |
NA |
NA |
Part B: Develop and Articulate Regulatory Policies and Procedures
STANDARD 3.2.2
FOOD SAFETY PRACTICES AND GENERAL REQUIREMENTS
Division 4 – Health and hygiene requirement
Subdivision 1 – Requirements for food handlers
13 General requirements
A food handler must take all reasonable measures not to handle food or surfaces likely to come into contact with food in a way that is likely to compromise the safety and suitability of food.
14 Health of food handlers
(1) A food handler who has a symptom that indicates the handler may be suffering from a foodborne disease, or knows he or she is suffering from a foodborne disease, or is a carrier of a foodborne disease, must, if at work –
(a) report that he or she is or may be suffering from the disease, or knows that he or she is carrying the disease, to his or her supervisor, as the case may b
(b) not engage in any handling of food where there is a reasonable likelihood of food contamination as a result of the disease; and
(c) if continuing to engage in other work on the food premises – take all practicable measures to prevent food from being contaminated as a result of the disease.
(2) A food handler who suffers from a condition must, if at work –
(a) if there is a reasonable likelihood of food contamination as a result of suffering the condition – report that he or she is suffering from the condition to his or her supervisor; and
(b) if continuing to engage in the handling of food or other work – take all practicable measures to prevent food being contaminated as a result of the condition.
(3) A food handler must notify his or her supervisor if the food handler knows or suspects that he or she may have contaminated food whilst handling food.
15 Hygiene of food handlers
(1) A food handler must, when engaging in any food handling operation –
(a) take all practicable measures to ensure his or her body, anything from his or her body, and anything he or she is wearing does not contaminate food or surfaces likely to come into contact with food;
(b) take all practicable measures to prevent unnecessary contact with ready-to-eat food;
(c) ensure outer clothing is of a level of cleanliness that is appropriate for the handling of food that is being conducted;
(d) only use on exposed parts of his or her body bandages and dressings that are completely covered with a waterproofed covering;
(e) not eat over unprotected food or surfaces likely to come into contact with food;
(f) not sneeze, blow or cough over unprotected food or surfaces likely to come into contact with food;
(g) not spit, smoke or use tobacco or similar preparations in areas in which food is handled; and
(h) not urinate or defecate except in a toilet.
(2) A food handler must wash his or her hands in accordance with subclause (4) –
(a) whenever his or her hands are likely to be a source of contamination of food;
(b) immediately before working with ready-to-eat food after handling raw food; and
(c) immediately after using the toilet.
(3) A food handler must, when engaging in a food handling operation that involves unprotected food or surfaces likely to come into contact with food, wash his or her hands in accordance with subclause (4) –
(a) before commencing or re-commencing handling food;
(b) immediately after smoking, coughing, sneezing, using a handkerchief or disposable tissue, eating, drinking or using tobacco or similar substances; and
(c) after touching his or her hair, scalp or a body opening.
(4) A food handler must, whenever washing his or her hands –
(a) use the hand washing facilities provided;
(b) thoroughly clean his or her hands using soap or other effective means, and warm running water; and
(c) thoroughly dry his or her hands on a single use towel or in another way that is not likely to transfer pathogenic microorganisms to the hands.
(5) A food handler who handles food at temporary food premises does not have to clean his or her hands with warm running water, or comply with paragraph (4)(c), if the appropriate enforcement agency has provided the food business operating from the temporary food premises with approval in writing for this purpose.
Subdivision 2 – Requirements for food businesses
16 Health of persons who handle food – duties of food businesses
(1) A food business must ensure the following persons do not engage in the handling of food for the food business where there is a reasonable likelihood of food contamination –
(a) a person known to be suffering from a foodborne disease, or who is a carrier of a foodborne disease; and
(b) a person known or reasonably suspected to have a symptom that may indicate he or she is suffering from a foodborne disease.
(2) A food business must ensure that a person who is known or reasonably suspected to be suffering from a condition and who continues to engage in the handling of food for the food business takes all practicable measures to prevent food contamination.
(3) A food business may permit a person excluded from handling food in accordance with paragraph (1)(a) to resume handling food only after receiving advice from a medical practitioner that the person no longer is suffering from, or is a carrier of, a foodborne disease.
17 Hygiene of food handlers — duties of food businesses
(1) Subject to subclause (2), a food business must, for each food premises
(a) maintain easily accessible hand washing facilities;
(b) maintain, at or near each hand washing facility, a supply of –
(i) warm running water; and
(ii) soap; or
(iii) other items that may be used to thoroughly clean hands;
(c) ensure hand washing facilities are only used for the washing of hands, arms and face; and
(d) provide, at or near each hand washing facility –
(i) single use towels or other means of effectively drying hands that are not likely to transfer pathogenic microorganisms to the hands; and
(ii) a container for used towels, if needed.
(2) Paragraph (1)(c) does not apply in relation to handwashing facilities at food premises that are used principally as a private dwelling if the proprietor of the food business has the approval in writing of the appropriate enforcement agency.
(3) With the approval in writing of the appropriate enforcement agency, a food business that operates from temporary food premises does not have to comply with any of the requirements of paragraphs (1)(b)(i) or (1)(d) that are specified in the written approval.
18 General duties of food businesses
(1) A food business must inform all food handlers working for the food business of their health and hygiene obligations under Subdivision 1 of this Division.
(2) A food business must ensure that any information provided by a food handler in accordance with Subdivision 1 of this Division is not disclosed to any person without the consent of the food handler, except the proprietor or an authorised officer, and that the information is not used for any purpose other than addressing the risk of food contamination.
(3) A food business must take all practicable measures to ensure all people on the food premises of the food business –
(a) do not contaminate food;
(b) do not have unnecessary contact with ready-to-eat food; and
(c) do not spit, smoke, or use tobacco or similar preparations in areas where there is unprotected food or surfaces likely to come into contact with food.
The compliance to ensure that procedures required by the local government needs the Food safety standards needs to be organized in the following manner:
This licence is required in order to sell alcohol. This applies to such activities as restaurants, hotels, cruises or tour operators, offering or providing alcohol to their clients. The Act does not allow for the taking of alcohol onto Restricted Areas such as Aboriginal Communities. You should also be aware of the restrictions imposed by the Commonwealth Stronger Futures in the NT Act 2012 relating to the possession, consumption, supply or transport of liquor in prescribed areas. Activities conducted on Commonwealth land, such as army base clubs are exempted under the Liquor Act. Provisions are in place for license holders to apply for a special license or a special continuing licence to allow for the selling of alcohol at times other than stipulated on the liquor license, or in the case of sporting or social clubs selling alcohol to members.
Pay As You Go (PAYG) withholding
Pay As You Go (PAYG) withholding is a legal requirement to withhold amounts for income tax purposes. If company have employees, then it is required to withhold tax from payments. Company may have to withhold tax from payments to other workers, such as contract workers. As a new employer, company must register with the Australian Taxation Office (ATO) before company withhold from payments to company’s employees. Company may also need to withhold an amount from payments to other businesses if they don’t quote their ABN to company on an invoice or other document if required. Company must send all withheld amounts to the ATO.
Payroll tax
Payroll tax is a state tax on the wages paid by employers. It is calculated on the amount of wages you pay per month. You must pay payroll tax if your total Australian wages exceed the exemption threshold that applies in your state or territory – exemption thresholds vary between states. A business entity must register for payroll tax in its state or territory. This applies to
The national employment standards and the application of the same in my organization are depicted with the following points:
Maximum weekly hours
Maximum weekly hours forms part of the National Employment Standards (NES). The NES apply to all employees covered by the national workplace relations system, regardless of any award, agreement or contract.
My organization ensures not request or require an employee to work more than the following hours of work in a week, unless the additional hours are reasonable:
Flexible working arrangements
Certain employees have the right to request flexible working arrangements. Employers can only refuse these requests on reasonable business grounds. Employees who have worked with the same employer for at least 12 months can request flexible working arrangements if they:
Maternity & parental leave
Employees can get parental leave when a child is born or adopted. Parental leave entitlements include:
Some of the other National Employment Standards include
Anti-Bullying and harassment policy for the organization
Policy |
Purpose |
Procedure |
Hierarchy of personnel responsible |
Forms/Documents to be used |
Date to be Reviewed |
Workplace Bullying Policy and harassment policy |
Australian Government is committed to providing a safe and healthy work environment in which all workers are treated fairly, with dignity and respect. Bullying is a risk to the health and safety of the workplace. It is unacceptable and will not be tolerated by Australian Government. This policy outlines Australian Government’s commitment to a safe workplace and is aimed at ensuring, so far as it reasonably can, that employees are not subjected to any form of bullying while at work. It also details the legal responsibilities of Australian Government and employees in relation to preventing bullying in the workplace. |
· Order the Australian Human Rights Commission’s ‘Good practice, good business’ factsheets. · Go to the Australian Human Rights Commission’s website to find out more on workplace discrimination, harassment and bullying and a workplace discrimination and harassment policy template. · Visit the Fair Work Ombudsman website for information on employees protected rights at work. · Documentation for Equal opportunity and diversity in the workplace. |
Australian Human Rights Commission |
Good Practice, Good Business factsheets, Workplace discrimination and harassment policy template |
11 July 2018 |
A sound compliance program is essential to the efficient and successful operation of the
institution, much as a business plan. A compliance program modification may pertain to the following components:
In order to stay up to date a compliance officer must be provided with ongoing training, as well as sufficient time and adequate resources to do the job. The compliance officer may utilize third-party service providers or consultants to help administer the compliance program or audit functions. However, the compliance officer should perform sufficient due diligence to verify that the provider is qualified, because ultimately the institution is accountable for compliance with consumer protection laws and regulations.
Compliance policies and procedures generally should be described in a document and reviewed and updated as the financial institution’s business and regulatory environment changes. Policies should be established that include goals and objectives and appropriate procedures for meeting those goals and objectives. Generally, the degree of detail or specificity of procedures will vary in accordance with the complexity of the issue or transactions addressed.
|
|
|
|||||||||||
Month |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Projected Sales |
|
385,582 |
606,365 |
983,851 |
1,634,344 |
2,761,203 |
4,720,103 |
8,133,250 |
14,089,238 |
24,492,809 |
42,676,913 |
74,473,814 |
130,089,525 |
(b) Cost of goods |
43,333 |
54,600 |
68,796 |
86,683 |
109,220 |
137,617 |
173,398 |
218,481 |
275,286 |
346,861 |
437,045 |
550,676 |
|
|
|
|
|||||||||||
Preop |
|||||||||||||
Year |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
CASH INFLOWS |
|
|
|
||||||||||
Cash from Sales |
385,582 |
606,365 |
983,851 |
1,634,344 |
2,761,203 |
4,720,103 |
8,133,250 |
14,089,238 |
24,492,809 |
42,676,913 |
74,473,814 |
130,089,525 |
|
Capital Employed |
2,000,000 |
166,666 |
166,666 |
166,666 |
166,666 |
166,666 |
100,000 |
166,666 |
166,666 |
166,666 |
166,666 |
166,666 |
100,000 |
Other cash inflows |
|||||||||||||
TOTAL CASH INFLOW |
2,000,000 |
552,248 |
773,031 |
1,150,517 |
1,801,010 |
2,927,869 |
4,820,103 |
8,299,916 |
14,255,904 |
24,659,475 |
42,843,579 |
74,640,480 |
130,189,525 |
CASH OUTFLOWS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for materials |
43,333 |
54,600 |
68,796 |
86,683 |
109,220 |
137,617 |
173,398 |
218,481 |
275,286 |
346,861 |
437,045 |
550,676 |
|
operating expenses ( ) |
0 |
1 |
2 |
||||||||||
Staff Cost for Catering |
0 |
73,333 |
79,200 |
85,536 |
92,379 |
99,769 |
107,750 |
116,370 |
125,680 |
135,734 |
146,593 |
158,321 |
170,986 |
Other Expenses for Catering |
0 |
11,667 |
12,483 |
13,357 |
14,292 |
15,293 |
16,363 |
17,508 |
18,734 |
20,045 |
21,449 |
22,950 |
24,557 |
Staff Cost for Banquet |
0 |
31,667 |
25,650 |
20,776 |
16,829 |
13,631 |
11,041 |
8,944 |
7,244 |
5,868 |
4,753 |
3,850 |
3,118 |
Other Expenses for Banquet |
23,333 |
26,600 |
30,324 |
34,569 |
39,409 |
44,926 |
51,216 |
58,386 |
66,560 |
75,878 |
86,501 |
98,612 |
|
Staff cost for room service |
56,666 |
37,400 |
24,684 |
16,291 |
10,752 |
7,097 |
4,684 |
3,091 |
2,040 |
1,347 |
889 |
587 |
|
Staff Cost for bar |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
|
Other Expenses for Bar |
30,000 |
35,400 |
41,772 |
49,291 |
58,163 |
68,632 |
80,986 |
95,564 |
112,765 |
133,063 |
157,014 |
185,277 |
|
Corporation Tax |
16,675 |
82,510 |
191,582 |
379,203 |
706,490 |
2,286,043 |
4,050,617 |
7,144,353 |
12,566,091 |
22,064,173 |
|||
capital expenditure |
|||||||||||||
Computers |
0 |
35,000 |
35,000 |
35,000 |
35,000 |
35,000 |
26,250 |
19,688 |
14,766 |
11,074 |
8,306 |
6,229 |
4,672 |
financing repayments |
|||||||||||||
Loan repayments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|||||
TOTAL CASH OUTFLOWS |
0 |
381,674 |
448,842 |
571,826 |
784,537 |
1,147,727 |
479,678 |
2,818,836 |
4,652,563 |
7,833,727 |
13,364,340 |
22,996,972 |
1,098,486 |
Cash flow summary |
|||||||||||||
NET CASHFLOW FOR PERIOD |
2,000,000 |
170,574 |
324,189 |
578,691 |
1,016,474 |
1,780,142 |
4,340,425 |
5,481,079 |
9,603,341 |
16,825,749 |
29,479,239 |
51,643,508 |
129,091,039 |
OPENING CASH BALANCE |
0 |
2,000,000 |
2,170,574 |
2,494,763 |
3,073,454 |
4,089,928 |
5,870,070 |
10,210,495 |
15,691,574 |
25,294,915 |
42,120,663 |
71,599,902 |
123,243,410 |
CLOSING CASH BALANCE |
2,000,000 |
2,170,574 |
2,494,763 |
3,073,454 |
4,089,928 |
5,870,070 |
10,210,495 |
15,691,574 |
25,294,915 |
42,120,663 |
71,599,902 |
123,243,410 |
252,334,449 |
(3) DEPRECIATION SCHEDULE |
|||||||||||||
Year |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Fixed Assets |
|
|
|
|
|
|
|
|
|
|
|||
Equipments |
0 |
32000 |
36000 |
42000 |
48000 |
54000 |
48600 |
43740 |
39366 |
35429 |
31886 |
28698 |
25828 |
Computers |
0 |
35,000 |
35,000 |
35,000 |
35,000 |
35,000 |
26,250 |
19,688 |
14,766 |
11,074 |
8,306 |
6,229 |
4,672 |
Total book values (i.e. net fixed assets) |
0 |
67,000 |
71,000 |
77,000 |
83,000 |
89,000 |
74,850 |
63,428 |
54,132 |
46,504 |
40,192 |
34,927 |
30,500 |
Annual Depreciation |
|||||||||||||
Equipments -10% straight line |
3,200 |
3,600 |
4,200 |
4,800 |
5,400 |
4,860 |
4,374 |
3,937 |
3,543 |
3,189 |
2,870 |
2,583 |
|
Computers – 20% reducing balance |
7,000 |
7,000 |
7,000 |
7,000 |
7,000 |
5,250 |
3,938 |
2,953 |
2,215 |
1,661 |
1,246 |
934 |
|
Total annual depreciation |
10,200 |
10,600 |
11,200 |
11,800 |
12,400 |
10,110 |
8,312 |
6,890 |
5,758 |
4,850 |
4,116 |
3,517 |
|
(4) PROFIT AND LOSS FORECAST |
|||||||||||||
Preop |
Preop |
Preop |
|||||||||||
Year |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Revenue |
0 |
385,582 |
606,365 |
983,851 |
1,634,344 |
2,761,203 |
4,720,103 |
8,133,250 |
14,089,238 |
24,492,809 |
42,676,913 |
74,473,814 |
130,089,525 |
Cost of sales |
0 |
43,333 |
54,600 |
68,796 |
86,683 |
109,220 |
137,617 |
173,398 |
218,481 |
275,286 |
346,861 |
437,045 |
550,676 |
Gross profit |
0 |
342,249 |
551,765 |
915,055 |
1,547,662 |
2,651,983 |
4,582,485 |
7,959,852 |
13,870,757 |
24,217,523 |
42,330,052 |
74,036,770 |
129,538,849 |
|
|||||||||||||
Gross Margin |
346,674 |
413,842 |
536,826 |
749,537 |
1,112,727 |
1,733,430 |
2,799,149 |
4,637,798 |
7,822,652 |
13,356,034 |
22,990,743 |
39,792,526 |
|
Expenses/overheads |
|||||||||||||
Staff Cost for Catering |
73,333 |
79,200 |
85,536 |
92,379 |
99,769 |
107,750 |
116,370 |
125,680 |
135,734 |
146,593 |
158,321 |
170,986 |
|
Other Expenses for Catering |
11,667 |
12,483 |
13,357 |
14,292 |
15,293 |
16,363 |
17,508 |
18,734 |
20,045 |
21,449 |
22,950 |
24,557 |
|
Staff Cost for Banquet |
31,667 |
25,650 |
20,776 |
16,829 |
13,631 |
11,041 |
8,944 |
7,244 |
5,868 |
4,753 |
3,850 |
3,118 |
|
Other Expenses for Banquet |
23,333 |
26,600 |
30,324 |
34,569 |
39,409 |
44,926 |
51,216 |
58,386 |
66,560 |
75,878 |
86,501 |
98,612 |
|
Staff cost for room service |
56,666 |
37,400 |
24,684 |
16,291 |
10,752 |
7,097 |
4,684 |
3,091 |
2,040 |
1,347 |
889 |
587 |
|
Staff Cost for bar |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
60,000 |
|
Other Expenses for Bar |
30,000 |
35,400 |
41,772 |
49,291 |
58,163 |
68,632 |
80,986 |
95,564 |
112,765 |
133,063 |
157,014 |
185,277 |
|
Total expenses/overheads |
286,666 |
276,732 |
276,449 |
283,651 |
297,017 |
315,810 |
339,708 |
368,699 |
403,013 |
443,083 |
489,525 |
543,136 |
|
Profit before tax |
55,583 |
275,033 |
638,607 |
1,264,011 |
2,354,966 |
4,266,676 |
7,620,144 |
13,502,058 |
23,814,510 |
41,886,969 |
73,547,245 |
128,995,713 |
|
16,675 |
82,510 |
191,582 |
379,203 |
706,490 |
1,280,003 |
2,286,043 |
4,050,617 |
7,144,353 |
12,566,091 |
22,064,173 |
38,698,714 |
||
Profit after tax |
38,908 |
192,523 |
447,025 |
884,808 |
1,648,476 |
2,986,673 |
5,334,101 |
9,451,440 |
16,670,157 |
29,320,878 |
51,483,071 |
90,296,999 |
|
Transfer to reserves |
55,583 |
275,033 |
638,607 |
1,264,011 |
2,354,966 |
4,266,676 |
7,620,144 |
13,502,058 |
23,814,510 |
41,886,969 |
73,547,245 |
128,995,713 |
Start-up Requirements |
|
|
|
|
|||
Start-up Expenses |
|||
Fixed Costs |
Particulars |
Amount ($) |
|
Staff Cost for Catering |
$73,333 |
||
Other Expenses for Catering |
$11,667 |
||
Staff Cost for Banquet |
$31,667 |
||
Other Expenses for Banquet |
$23,333 |
||
Staff cost for room service |
$56,666 |
||
Staff Cost for bar |
$60,000 |
||
Other Expenses for Bar |
$30,000 |
||
Total Monthly Costs |
$286,666 |
||
|
Total Startup Expenses |
$286,666 |
|
|
|||
Start-up Assets |
|||
Owner Funding |
|
||
Owners Fund |
$166,666 |
||
Total Owner Funding |
$2,000,000 |
||
|
Loans |
|
|
Bank Loan |
$0 |
||
Other |
|||
Total Loans |
$0 |
||
|
Total Start up Funds |
$2,000,000 |
|
|
Assets |
|
|
Equipments |
$32,000 |
||
Computers |
$35,000 |
||
Total Fixed Assets |
$67,000 |
||
|
Total Start-up Assets |
|
$2,067,000 |
Assets |
Month 1 |
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Current Assets |
||||||||||||
Cash |
$106,050 |
$137,050 |
$124,650 |
$110,900 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
Accounts receivable |
$385,582 |
$606,365 |
$983,851 |
$1,634,344 |
$2,761,203 |
$4,720,103 |
$8,133,250 |
$14,089,238 |
$24,492,809 |
$42,676,913 |
$74,473,814 |
$130,089,525 |
Total current assets |
$491,632 |
$743,415 |
$1,108,501 |
$1,745,244 |
$2,877,853 |
$4,836,753 |
$8,249,900 |
$14,205,888 |
$24,609,459 |
$42,793,563 |
$74,590,464 |
$130,206,175 |
Fixed (Long-Term) Assets |
||||||||||||
Equipments |
$32,000 |
$36,000 |
$42,000 |
$48,000 |
$54,000 |
$48,600 |
$43,740 |
$39,366 |
$35,429 |
$31,886 |
$28,698 |
$25,828 |
Computers |
$35,000 |
$35,000 |
$35,000 |
$35,000 |
$35,000 |
$26,250 |
$19,688 |
$14,766 |
$11,074 |
$8,306 |
$6,229 |
$4,672 |
(Less accumulated depreciation) |
$10,200 |
$10,600 |
$11,200 |
$11,800 |
$12,400 |
$10,110 |
$8,312 |
$6,890 |
$5,758 |
$4,850 |
$4,116 |
$3,517 |
Intangible assets |
$50,700 |
|||||||||||
Total fixed assets |
$107,500 |
$60,400 |
$65,800 |
$71,200 |
$76,600 |
$64,740 |
$55,116 |
$47,242 |
$40,746 |
$35,342 |
$30,811 |
$26,983 |
Total Assets |
$599,132 |
$803,815 |
$1,174,301 |
$1,816,444 |
$2,954,453 |
$4,901,493 |
$8,305,016 |
$14,253,130 |
$24,650,205 |
$42,828,905 |
$74,621,276 |
$130,233,158 |
Liabilities and Owner’s Equity |
||||||||||||
Current Liabilities |
||||||||||||
Accounts payable |
$43,333 |
$54,600 |
$68,796 |
$86,683 |
$109,220 |
$137,617 |
$173,398 |
$218,481 |
$275,286 |
$346,861 |
$437,045 |
$550,676 |
Staff Cost for Catering |
$73,333 |
$79,200 |
$85,536 |
$92,379 |
$99,769 |
$107,750 |
$116,370 |
$125,680 |
$135,734 |
$146,593 |
$158,321 |
$170,986 |
Other Expenses for Catering |
$11,667 |
$12,483 |
$13,357 |
$14,292 |
$15,293 |
$16,363 |
$17,508 |
$18,734 |
$20,045 |
$21,449 |
$22,950 |
$24,557 |
Staff Cost for Banquet |
$31,667 |
$25,650 |
$20,776 |
$16,829 |
$13,631 |
$11,041 |
$8,944 |
$7,244 |
$5,868 |
$4,753 |
$3,850 |
$3,118 |
Other Expenses for Banquet |
$23,333 |
$26,600 |
$30,324 |
$34,569 |
$39,409 |
$44,926 |
$51,216 |
$58,386 |
$66,560 |
$75,878 |
$86,501 |
$98,612 |
Staff cost for room service |
$56,666 |
$37,400 |
$24,684 |
$16,291 |
$10,752 |
$7,097 |
$4,684 |
$3,091 |
$2,040 |
$1,347 |
$889 |
$587 |
Staff Cost for bar |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
$60,000 |
Other Expenses for Bar |
$30,000 |
$35,400 |
$41,772 |
$49,291 |
$58,163 |
$68,632 |
$80,986 |
$95,564 |
$112,765 |
$133,063 |
$157,014 |
$185,277 |
Total current liabilities |
$329,999 |
$331,332 |
$345,244 |
$370,333 |
$406,237 |
$453,427 |
$513,106 |
$587,180 |
$678,299 |
$789,943 |
$926,570 |
$1,093,812 |
Long-Term Liabilities |
||||||||||||
Deferred income tax |
$269,133 |
$472,483 |
$829,057 |
$1,446,111 |
$2,548,216 |
$4,448,066 |
$7,791,910 |
$13,665,950 |
$23,971,906 |
$42,038,962 |
$73,694,706 |
$73,694,706 |
Total long-term liabilities |
$269,133 |
$472,483 |
$829,057 |
$1,446,111 |
$2,548,216 |
$4,448,066 |
$7,791,910 |
$13,665,950 |
$23,971,906 |
$42,038,962 |
$73,694,706 |
$129,139,345 |
Total Liabilities |
$599,132 |
$803,815 |
$1,174,301 |
$1,816,444 |
$2,954,453 |
$4,901,493 |
$8,305,016 |
$14,253,130 |
$24,650,205 |
$42,828,905 |
$74,621,276 |
$130,233,158 |
Owner’s Equity |
||||||||||||
Owner’s investment |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
Net Profits |
$38,908 |
$192,523 |
$447,025 |
$884,808 |
$1,648,476 |
$2,986,673 |
$5,334,101 |
$9,451,440 |
$16,670,157 |
$29,320,878 |
$51,483,071 |
$90,296,999 |
Reserve and Surplus |
$55,583 |
$275,033 |
$638,607 |
$1,264,011 |
$2,354,966 |
$4,266,676 |
$7,620,144 |
$13,502,058 |
$23,814,510 |
$41,886,969 |
$73,547,245 |
$128,995,713 |
Total owner’s equity |
$261,157 |
$634,222 |
$1,252,298 |
$2,315,485 |
$4,170,108 |
$7,420,015 |
$13,120,911 |
$23,120,164 |
$40,651,333 |
$71,374,514 |
$125,196,982 |
$219,459,378 |
Total Liabilities and Owner’s Equity |
$860,289 |
$1,438,037 |
$2,426,599 |
$4,131,929 |
$7,124,560 |
$12,321,508 |
$21,425,926 |
$37,373,294 |
$65,301,538 |
$114,203,419 |
$199,818,258 |
$349,692,535 |
Common Financial Ratios |
||
Debt Ratio (Total Liabilities / Total Assets) |
1.00 |
1.00 |
Current Ratio (Current Assets / Current Liabilities) |
1.49 |
2.24 |
Working Capital (Current Assets – Current Liabilities) |
161,633 |
412,083 |
Debt-to-Equity Ratio (Total Liabilities / Owner’s Equity) |
2.29 |
1.27 |
(1) SALES FORECAST |
|
|
|
||||||||||
Month |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Projected Sales |
|
385,582 |
606,365 |
983,851 |
1,634,344 |
2,761,203 |
4,720,103 |
8,133,250 |
14,089,238 |
24,492,809 |
42,676,913 |
74,473,814 |
130,089,525 |
(b) Cost of goods |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
|
|
|
|
|||||||||||
Preop |
|||||||||||||
Year |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
CASH INFLOWS |
|
|
|
||||||||||
Cash from Sales |
385,582 |
606,365 |
983,851 |
1,634,344 |
2,761,203 |
4,720,103 |
8,133,250 |
14,089,238 |
24,492,809 |
42,676,913 |
74,473,814 |
130,089,525 |
|
Capital Employed |
2,000,000 |
166,666 |
166,666 |
166,666 |
166,666 |
166,666 |
100,000 |
166,666 |
166,666 |
166,666 |
166,666 |
166,666 |
100,000 |
Other cash inflows |
|||||||||||||
TOTAL CASH INFLOW |
2,000,000 |
552,248 |
773,031 |
1,150,517 |
1,801,010 |
2,927,869 |
4,820,103 |
8,299,916 |
14,255,904 |
24,659,475 |
42,843,579 |
74,640,480 |
130,189,525 |
CASH OUTFLOWS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for materials |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
|
operating expenses ( ) |
0 |
1 |
2 |
||||||||||
Staff Cost for Catering |
0 |
83,250 |
74,000 |
29,400 |
57,600 |
21,000 |
32,300 |
30,400 |
26,100 |
19,175 |
34,790 |
34,790 |
105,600 |
Other Expenses for Catering |
0 |
11,667 |
12,483 |
13,357 |
14,292 |
15,293 |
16,363 |
17,508 |
18,734 |
20,045 |
21,449 |
22,950 |
24,557 |
Staff Cost for Banquet |
0 |
31,667 |
25,650 |
20,776 |
16,829 |
13,631 |
11,041 |
8,944 |
7,244 |
5,868 |
4,753 |
3,850 |
3,118 |
Other Expenses for Banquet |
23,333 |
26,600 |
30,324 |
34,569 |
39,409 |
44,926 |
51,216 |
58,386 |
66,560 |
75,878 |
86,501 |
98,612 |
|
Staff cost for room service |
56,666 |
37,400 |
24,684 |
16,291 |
10,752 |
7,097 |
4,684 |
3,091 |
2,040 |
1,347 |
889 |
587 |
|
Staff Cost for bar |
17,945 |
19,400 |
6,790 |
11,640 |
11,640 |
5,820 |
9,215 |
7,760 |
8,730 |
6,305 |
9,506 |
21,340 |
|
Other Expenses for Bar |
30,000 |
35,400 |
41,772 |
49,291 |
58,163 |
68,632 |
80,986 |
95,564 |
112,765 |
133,063 |
157,014 |
185,277 |
|
Corporation Tax |
23,316 |
96,630 |
229,024 |
414,150 |
761,394 |
2,363,089 |
4,145,708 |
7,261,288 |
12,703,798 |
22,231,494 |
|||
capital expenditure |
|||||||||||||
Computers |
0 |
35,000 |
35,000 |
35,000 |
35,000 |
35,000 |
26,250 |
19,688 |
14,766 |
11,074 |
8,306 |
6,229 |
4,672 |
financing repayments |
|||||||||||||
Loan repayments |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|||||
TOTAL CASH OUTFLOWS |
0 |
366,177 |
415,896 |
484,461 |
702,995 |
1,019,616 |
265,764 |
2,639,063 |
4,430,686 |
7,560,879 |
13,043,022 |
22,606,557 |
497,097 |
Cash flow summary |
|||||||||||||
NET CASHFLOW FOR PERIOD |
2,000,000 |
186,071 |
357,135 |
666,056 |
1,098,015 |
1,908,253 |
4,554,339 |
5,660,853 |
9,825,218 |
17,098,596 |
29,800,557 |
52,033,923 |
129,692,428 |
OPENING CASH BALANCE |
0 |
2,000,000 |
2,186,071 |
2,543,206 |
3,209,262 |
4,307,278 |
6,215,530 |
10,769,870 |
16,430,723 |
26,255,941 |
43,354,537 |
73,155,094 |
125,189,017 |
CLOSING CASH BALANCE |
2,000,000 |
2,186,071 |
2,543,206 |
3,209,262 |
4,307,278 |
6,215,530 |
10,769,870 |
16,430,723 |
26,255,941 |
43,354,537 |
73,155,094 |
125,189,017 |
254,881,445 |
(3) DEPRECIATION SCHEDULE |
|||||||||||||
Year |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Fixed Assets |
|
|
|
|
|
|
|
|
|
|
|||
Equipments |
0 |
32000 |
36000 |
42000 |
48000 |
54000 |
48600 |
43740 |
39366 |
35429 |
31886 |
28698 |
25828 |
Computers |
0 |
35,000 |
35,000 |
35,000 |
35,000 |
35,000 |
26,250 |
19,688 |
14,766 |
11,074 |
8,306 |
6,229 |
4,672 |
Total book values (i.e. net fixed assets) |
0 |
67,000 |
71,000 |
77,000 |
83,000 |
89,000 |
74,850 |
63,428 |
54,132 |
46,504 |
40,192 |
34,927 |
30,500 |
Annual Depreciation |
|||||||||||||
Equipments -10% straight line |
3,200 |
3,600 |
4,200 |
4,800 |
5,400 |
4,860 |
4,374 |
3,937 |
3,543 |
3,189 |
2,870 |
2,583 |
|
Computers – 20% reducing balance |
7,000 |
7,000 |
7,000 |
7,000 |
7,000 |
5,250 |
3,938 |
2,953 |
2,215 |
1,661 |
1,246 |
934 |
|
Total annual depreciation |
10,200 |
10,600 |
11,200 |
11,800 |
12,400 |
10,110 |
8,312 |
6,890 |
5,758 |
4,850 |
4,116 |
3,517 |
|
(4) PROFIT AND LOSS FORECAST |
|||||||||||||
Preop |
Preop |
Preop |
|||||||||||
Year |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
Revenue |
0 |
385,582 |
606,365 |
983,851 |
1,634,344 |
2,761,203 |
4,720,103 |
8,133,250 |
14,089,238 |
24,492,809 |
42,676,913 |
74,473,814 |
130,089,525 |
Cost of sales |
0 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
53,333 |
Gross profit |
0 |
332,249 |
553,032 |
930,518 |
1,581,011 |
2,707,869 |
4,666,770 |
8,079,916 |
14,035,905 |
24,439,476 |
42,623,580 |
74,420,481 |
130,036,192 |
|
|||||||||||||
Gross Margin |
331,177 |
380,896 |
449,461 |
667,995 |
984,616 |
1,583,690 |
2,619,375 |
4,415,920 |
7,549,805 |
13,034,716 |
22,600,328 |
39,371,554 |
|
Expenses/overheads |
|||||||||||||
Staff Cost for Catering |
83,250 |
74,000 |
29,400 |
57,600 |
21,000 |
32,300 |
30,400 |
26,100 |
19,175 |
34,790 |
34,790 |
105,600 |
|
Other Expenses for Catering |
11,667 |
12,483 |
13,357 |
14,292 |
15,293 |
16,363 |
17,508 |
18,734 |
20,045 |
21,449 |
22,950 |
24,557 |
|
Staff Cost for Banquet |
31,667 |
25,650 |
20,776 |
16,829 |
13,631 |
11,041 |
8,944 |
7,244 |
5,868 |
4,753 |
3,850 |
3,118 |
|
Other Expenses for Banquet |
23,333 |
26,600 |
30,324 |
34,569 |
39,409 |
44,926 |
51,216 |
58,386 |
66,560 |
75,878 |
86,501 |
98,612 |
|
Staff cost for room service |
56,666 |
37,400 |
24,684 |
16,291 |
10,752 |
7,097 |
4,684 |
3,091 |
2,040 |
1,347 |
889 |
587 |
|
Staff Cost for bar |
17,945 |
19,400 |
6,790 |
11,640 |
11,640 |
5,820 |
9,215 |
7,760 |
8,730 |
6,305 |
9,506 |
21,340 |
|
Other Expenses for Bar |
30,000 |
35,400 |
41,772 |
49,291 |
58,163 |
68,632 |
80,986 |
95,564 |
112,765 |
133,063 |
157,014 |
185,277 |
|
Total expenses/overheads |
254,528 |
230,933 |
167,103 |
200,512 |
169,888 |
186,180 |
202,953 |
216,879 |
235,184 |
277,585 |
315,501 |
439,090 |
|
Profit before tax |
77,721 |
322,099 |
763,415 |
1,380,499 |
2,537,981 |
4,480,590 |
7,876,964 |
13,819,026 |
24,204,292 |
42,345,995 |
74,104,981 |
129,597,102 |
|
23,316 |
96,630 |
229,024 |
414,150 |
761,394 |
1,344,177 |
2,363,089 |
4,145,708 |
7,261,288 |
12,703,798 |
22,231,494 |
38,879,131 |
||
Profit after tax |
54,405 |
225,469 |
534,390 |
966,349 |
1,776,587 |
3,136,413 |
5,513,875 |
9,673,318 |
16,943,005 |
29,642,196 |
51,873,486 |
90,717,971 |
|
Transfer to reserves |
77,721 |
322,099 |
763,415 |
1,380,499 |
2,537,981 |
4,480,590 |
7,876,964 |
13,819,026 |
24,204,292 |
42,345,995 |
74,104,981 |
129,597,102 |
Start-up Requirements |
|
|
|
|
|||
Start-up Expenses |
|||
Fixed Costs |
Particulars |
Amount ($) |
|
Staff Cost for Catering |
$83,250 |
||
Other Expenses for Catering |
$11,667 |
||
Staff Cost for Banquet |
$31,667 |
||
Other Expenses for Banquet |
$23,333 |
||
Staff cost for room service |
$56,666 |
||
Staff Cost for bar |
$17,945 |
||
Other Expenses for Bar |
$30,000 |
||
Total Monthly Costs |
$254,528 |
||
|
Total Startup Expenses |
$254,528 |
|
|
|||
Start-up Assets |
|||
Owner Funding |
|
||
Owners Fund |
$166,666 |
||
Total Owner Funding |
$2,000,000 |
||
|
Loans |
|
|
Bank Loan |
$0 |
||
Other |
|||
Total Loans |
$0 |
||
|
Total Start up Funds |
$2,000,000 |
|
|
Assets |
|
|
Equipments |
$32,000 |
||
Computers |
$35,000 |
||
Total Fixed Assets |
$67,000 |
||
|
Total Start-up Assets |
|
$2,067,000 |
Balance Sheet |
|
||||||||||||
Assets |
Month 1 |
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
|
Current Assets |
|||||||||||||
Cash |
$106,050 |
$137,050 |
$124,650 |
$110,900 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
$116,650 |
|
Accounts receivable |
$385,582 |
$606,365 |
$983,851 |
$1,634,344 |
$2,761,203 |
$4,720,103 |
$8,133,250 |
$14,089,238 |
$24,492,809 |
$42,676,913 |
$74,473,814 |
$130,089,525 |
|
Total current assets |
$491,632 |
$743,415 |
$1,108,501 |
$1,745,244 |
$2,877,853 |
$4,836,753 |
$8,249,900 |
$14,205,888 |
$24,609,459 |
$42,793,563 |
$74,590,464 |
$130,206,175 |
|
|
Fixed (Long-Term) Assets |
||||||||||||
Equipments |
$32,000 |
$36,000 |
$42,000 |
$48,000 |
$54,000 |
$48,600 |
$43,740 |
$39,366 |
$35,429 |
$31,886 |
$28,698 |
$25,828 |
|
Computers |
$35,000 |
$35,000 |
$35,000 |
$35,000 |
$35,000 |
$26,250 |
$19,688 |
$14,766 |
$11,074 |
$8,306 |
$6,229 |
$4,672 |
|
(Less accumulated depreciation) |
$10,200 |
$10,600 |
$11,200 |
$11,800 |
$12,400 |
$10,110 |
$8,312 |
$6,890 |
$5,758 |
$4,850 |
$4,116 |
$3,517 |
|
Intangible assets |
$50,700 |
||||||||||||
Total fixed assets |
$107,500 |
$60,400 |
$65,800 |
$71,200 |
$76,600 |
$64,740 |
$55,116 |
$47,242 |
$40,746 |
$35,342 |
$30,811 |
$26,983 |
|
|
Total Assets |
$599,132 |
$803,815 |
$1,174,301 |
$1,816,444 |
$2,954,453 |
$4,901,493 |
$8,305,016 |
$14,253,130 |
$24,650,205 |
$42,828,905 |
$74,621,276 |
$130,233,158 |
|
|||||||||||||
Liabilities and Owner’s Equity |
|||||||||||||
Current Liabilities |
|||||||||||||
Accounts payable |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
$53,333 |
|
Staff Cost for Catering |
$83,250 |
$74,000 |
$29,400 |
$57,600 |
$21,000 |
$32,300 |
$30,400 |
$26,100 |
$19,175 |
$34,790 |
$34,790 |
$105,600 |
|
Other Expenses for Catering |
$11,667 |
$12,483 |
$13,357 |
$14,292 |
$15,293 |
$16,363 |
$17,508 |
$18,734 |
$20,045 |
$21,449 |
$22,950 |
$24,557 |
|
Staff Cost for Banquet |
$31,667 |
$25,650 |
$20,776 |
$16,829 |
$13,631 |
$11,041 |
$8,944 |
$7,244 |
$5,868 |
$4,753 |
$3,850 |
$3,118 |
|
Other Expenses for Banquet |
$23,333 |
$26,600 |
$30,324 |
$34,569 |
$39,409 |
$44,926 |
$51,216 |
$58,386 |
$66,560 |
$75,878 |
$86,501 |
$98,612 |
|
Staff cost for room service |
$56,666 |
$37,400 |
$24,684 |
$16,291 |
$10,752 |
$7,097 |
$4,684 |
$3,091 |
$2,040 |
$1,347 |
$889 |
$587 |
|
Staff Cost for bar |
$17,945 |
$19,400 |
$6,790 |
$11,640 |
$11,640 |
$5,820 |
$9,215 |
$7,760 |
$8,730 |
$6,305 |
$9,506 |
$21,340 |
|
Other Expenses for Bar |
$30,000 |
$35,400 |
$41,772 |
$49,291 |
$58,163 |
$68,632 |
$80,986 |
$95,564 |
$112,765 |
$133,063 |
$157,014 |
$185,277 |
|
Total current liabilities |
$307,861 |
$284,266 |
$220,436 |
$253,845 |
$223,221 |
$239,513 |
$256,286 |
$270,213 |
$288,517 |
$330,918 |
$368,834 |
$492,423 |
|
|
Long-Term Liabilities |
||||||||||||
Deferred income tax |
$291,271 |
$519,549 |
$953,865 |
$1,562,599 |
$2,731,231 |
$4,661,980 |
$8,048,730 |
$13,982,918 |
$24,361,688 |
$42,497,987 |
$74,252,442 |
$129,740,735 |
|
Total long-term liabilities |
$291,271 |
$519,549 |
$953,865 |
$1,562,599 |
$2,731,231 |
$4,661,980 |
$8,048,730 |
$13,982,918 |
$24,361,688 |
$42,497,987 |
$74,252,442 |
$129,740,735 |
|
|
Total Liabilities |
$599,132 |
$803,815 |
$1,174,301 |
$1,816,444 |
$2,954,453 |
$4,901,493 |
$8,305,016 |
$14,253,130 |
$24,650,205 |
$42,828,905 |
$74,621,276 |
$130,233,158 |
|
Owner’s Equity |
||||||||||||
Owner’s investment |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
$166,666 |
|
Net Profits |
$54,405 |
$225,469 |
$534,390 |
$966,349 |
$1,776,587 |
$3,136,413 |
$5,513,875 |
$9,673,318 |
$16,943,005 |
$29,642,196 |
$51,873,486 |
$90,717,971 |
|
Reserve and Surplus |
$77,721 |
$322,099 |
$763,415 |
$1,380,499 |
$2,537,981 |
$4,480,590 |
$7,876,964 |
$13,819,026 |
$24,204,292 |
$42,345,995 |
$74,104,981 |
$129,597,102 |
|
Total owner’s equity |
$298,792 |
$714,235 |
$1,464,471 |
$2,513,514 |
$4,481,234 |
$7,783,669 |
$13,557,504 |
$23,659,010 |
$41,313,963 |
$72,154,857 |
$126,145,133 |
$220,481,739 |
|
|
Total Liabilities and Owner’s Equity |
$897,923 |
$1,518,050 |
$2,638,772 |
$4,329,958 |
$7,435,687 |
$12,685,162 |
$21,862,520 |
$37,912,140 |
$65,964,168 |
$114,983,762 |
$200,766,409 |
$350,714,897 |
|
{42} |
||||||||||||
Common Financial Ratios |
|||||||||||||
Debt Ratio (Total Liabilities / Total Assets) |
1.00 |
1.00 |
|
||||||||||
Current Ratio (Current Assets / Current Liabilities) |
1.60 |
2.62 |
|
||||||||||
Working Capital (Current Assets – Current Liabilities) |
183,771 |
459,149 |
|
||||||||||
Debt-to-Equity Ratio (Total Liabilities / Owner’s Equity) |
2.01 |
1.13 |
|
Scenario 1
The reason for changes leading to such a discrepancy are listed as follows:
Scenario 2
The External factors affecting the negative trends in the budget are listed as follows:
Scenario 3
Observation and Portfolio of Evidence
Event Brief Template |
||
Date |
Arrival Date |
Departure Date |
Type of event: |
Banquet |
|
Where |
Courtyard by Marriott Bhopal (26 Km from my Location) |
|
Venue Rating |
4.4 Star |
|
How many people would be attending the event? |
800 |
|
Conference Room Set Up: |
The conference room setup will be based on Banquet Style |
|
Breakout rooms required |
5 (11 Delegates in each rooms) |
|
Catering |
Full day delegate package |
|
Dinners-# of People |
At the same venue |
55 |
Offsite |
96 |
|
Audio Visual required |
Microphone, Speakers and Large Screen Displays |
|
Accommodation-Approx. how many |
Single Rooms |
26 |
Double Rooms (Couples) |
1 |
|
Twins Rooms (Shared) |
8 |
|
Team Building Events Required |
||
Budget |
2000000 |
|
Preferred or desired venues |
Bhopal, India |
|
Approach to other venues |
Jehan Numa Palace Hotel, Sayaji Hotel, Bhopal |
|
Any Other Relevant Information |
Set in the city centre, the hotel offers oversized rooms with deluxe amenities and on-site dining. |
Banquet Proposal- Courtyard by Marriott Bhopal |
||||||
Venues / Rent / Terms |
||||||
Venue |
Size in m |
Price (AUD) |
Long rows |
Round tables |
Theatre |
Concert standing |
Meeting Room (x3) |
475 (25×19) |
2500 |
400 |
250 |
600 |
500 |
Corner Bar |
130 (13×10) |
1500 |
180 |
120 |
200 |
220 |
Éclair |
141 (16× 9) |
952 |
80 |
60 |
80 |
100 |
Bay Leaf |
324 (18×18) |
Upon agreement |
150 |
300 |
0 |
0 |
Theme Format
Rounds
Round tables of up to 08 guests can provide an intimate feeling within a large gathering. This traditional setting allows all guests easy access to the table and is ideal for a sit-down meal.
Range and style of Products Offered- Indian
Products and service accurate costings
Menu proposal |
|
Price (AUD) |
|
Soup |
|
Dal Tamatar Ka Shorba |
125 |
Yakhini Badami Shorba |
140 |
Zaffrani Murgh Shorba |
155 |
Kebab |
|
Makai Seekh Kebab |
199 |
Shahi Khumb Galouti |
199 |
Lamb Galouti Kebab |
249 |
Burra Kebab |
349 |
Vegetarian |
|
Matter Makhaney |
250 |
Makhani Paneer |
234 |
Dum Rice |
149 |
Non- Vegetarian |
|
Dum Murgh Lucknow Biriyani |
239 |
Murgh Handi Korma |
300 |
Murgh Rezala |
300 |
Maahi Kaliyan |
300 |
Technical Requirements
Prices (AUD) |
|
Sound systems |
|
Sound system with 1 cable microphone |
220 |
Further cable microphone |
80 |
Sound system with 1 wireless microphone |
330 |
DJ equipment |
700 |
Lighting |
|
Ambience lighting with floor spots colors by choice |
200 |
Mirror ball with spots |
400 |
Projectors and TV |
|
Beamer and screen 180x250cm |
250 |
Overhead projector |
150 |
DVD player (Blu-ray) |
50 |
Swisscom TV, max 2 circuit points, each |
125 |
Technical assistance |
|
House technician Marriott Bhopal per hour (Charged by effective effort) |
54 |
Floor Plan
Banquet Invoice
Environmental and social impacts to address
Step 2: Develop an action plan to reduce food waste using the data collected, with targets, timescales and responsibilities
Step 3: Review progress on the plan
Step 4: Share the details with staff, consumers and industry
Developing event documentation
Task 1
The ABC Company is committed to supporting Indian restaurants and promoting the value of good corporate governance in promoting sustainable growth.
Developing the procedure for risk management
Process and framework
ABC Company will establish risk management process and framework embedded in owned and managed hotels in all regions across India. The long-term strategic goals will be aligned with the ABC Company’s core purpose and include three key elements:
Our approach will enable and support hotel owners, staff and corporate functions to manage risk effectively. This will be accomplished by giving them a systematic approach and framework to follow and by providing them with tools to do the job.
The Global Risk Management function aims to share specialist knowledge and capability globally whilst being aligned to the operational structure of the business to ensure local circumstances are understood and respected and greater engagement of our people is achieved.
Strategic Framework for monitoring security risks in hotel
A strategic framework for hotel safety and security will be designed for owned and managed hotels thereby identifying the groups of risks and describing the management activities carried out to mitigate those risks. As a result of our holistic approach to risk, we will be able to maintain and develop risk management strategies to assess and control individual types of risk. This will involve developing policies, standards and guidelines, raising awareness levels, training staff on controls and systems to be used to manage and mitigate risk and reviewing and reporting upon progress and emerging risk.
Mitigation of Risks
Risks will be identified at hotel level through various means including intelligence gathering, quality audits, risk management assessments and internal audits. They will be also identified as a result of incidents, customer audits and self-assessment. Hotel management will discuss issues at monthly safety meetings and action plans are developed. Risks will be prioritized, assigned and improvement actions are identified, progressed and monitored. Action plans will be reviewed at appropriate levels in the organization for issues that need to be escalated either to drive action or to develop common solutions. ABC Company believes it will be able to formulate a mature and capable systemic and systematic approach to managing hotel safety and security which both reduces the likelihood and impact of events. The embedded culture within ABC corporation will make the hotels and the corporation more resilient to unexpected or unidentifiable risks.
Run Sheet for Security Framework
Run Sheet – (EVENT NAME) |
||||
DATE |
TIME |
TASK |
LOCATION |
RESPONSIBLE PERSON |
30/06/19 |
12noon |
Security staff contacted prior to the event |
Event team |
|
01/07/19 |
8am |
Arrive onsite |
Park |
Event team |
01/07/19 |
8am – 10am |
Unload vehicles, put up marquees, signage |
Park |
Event team |
01/07/19 |
8am |
Stage contractors bump in – Contact number: |
Stage |
Contractor |
01/07/19 |
10am |
Risk team – bump in commences |
Park |
Event manager + food vendors |
01/07/19 |
10am |
Stage – sound check |
Stage |
Contractor |
01/07/19 |
12noon |
All contractors & food vendor vehicles offsite |
Park |
Event team |
01/07/19 |
12noon |
Complete safety checklist |
Park |
Event manager |
01/07/19 |
1pm |
Event Start |
Park |
|
01/07/19 |
1pm |
Welcome |
Stage |
MC + stage manager (event team) |
01/07/19 |
1.15pm |
First performer – Contact number: |
Stage |
Performer + stage manager (event team) |
01/07/19 |
2.00pm |
Second performer – Contact number: |
Stage |
Performer + stage manager (event team) |
01/07/19 |
3.00pm |
Third performer |
Stage |
Performer + stage manager (event team) |
01/07/19 |
4.00pm |
Event concludes |
Stage |
|
01/07/19 |
4.15pm |
Event pack down commences |
Park |
Event team |
01/07/19 |
6.15pm |
Bump out complete |
Park |
Event team |
Event Order
Time |
Agenda Item |
8:30 |
Meet and Greet |
9:00 |
Introductory Remarks Executive Director ABC Company |
9:15 |
Panel Discussion: Accessing Capital – Is Your Business Ready? Discussing how corporate governance capabilities will benefit the Indian Hotel industry in fundraising, and what steps Indian Hotel industry can take to incorporate tailored governance structures to ensure their business potential and longevity is achieved. |
10:15 |
Roundtable Discussion Helping Indian Hotel industry create tailored governance solutions to tackle the key triggers preventing their sustainable growth and success. Audience members will be given the chance to ask panellists their opinions on topics such as: • How to raise funding successfully • How to manage time and effort • How to attract and retain talent |
10:45 |
Concluding Remarks- Business Development Manager, ABC |
11:00 |
Coffee and Networking |
Acu.edu.au. 2018. 3.22 Bump out and Clean up – ACU (Australian Catholic University) . [online] Available at: https://www.acu.edu.au/staff/our_university/directorates,_offices_and_their_units/marketing_and_external_relations/communications_creative_services/events/3._organising_your_event/3.22_responsible_service_of_alcohol [Accessed 20 Sep. 2018].
Dubin, A. 2015. Checklist: 8 Things to Double Check at an Event’s Run-Through. [online] BizBash. Available at: https://www.bizbash.com/checklist-8-things-to-double-check-at-an-events-run-through/new-york/story/31214/#.W6MgwugzaUk [Accessed 20 Sep. 2018].
Gration, D., Raciti, M., Getz, D. and Andersson, T.D., 2016. Resident valuation of planned events: An event portfolio pilot study. Event Management, 20(4), pp.607-622.
Gration, D., Raciti, M., Getz, D. and Andersson, T.D., 2016. Resident valuation of planned events: An event portfolio pilot study. Event Management, 20(4), pp.607-622.
Jones, M.L., 2017. Sustainable event management: A practical guide. Routledge.
Pearlinitiative.org. 2018. Post Event Report Corporate Governance in MSMEs Accessing Capital: Is Your Business Ready? [online] Available at: https://www.pearlinitiative.org/pi_admin/event/viewenpdf?filename=article-20180912084642.pdf [Accessed 20 Sep. 2018].
Van der Wagen, L. and White, L., 2018. Event management: For tourism, cultural, business and sporting events. Cengage AU.
Van Niekerk, M. and Getz, D., 2016. The identification and differentiation of festival stakeholders. Event Management, 20(3), pp.419-431.
Task 2
The panel discussion entailed a conversation on the following:
Event Scheduling:
The first set of documents, check out the events currently going on at the venue of the event. Then, choose a date for your event.
Event Overview:
This document is helpful in understanding the motivation behind, or purpose of, event, and will be a tool which can be continually referred back to during planning and communicating the event plan to stakeholders.
Critical Path:
This excel document gives the idea of the basic requirements and action items to complete during planning the event. One may edit and add to this list based on event.
Agenda:
This word document will be closely linked to overview (for timing) and will go through a number of edits during booking of speakers and modify timing. The final version of this document should be distributed to event participants and stakeholders.
Budget:
This excel document will be constantly updated to receive quotes and final invoices.
Possible impacts
Discrepancy |
Monitoring |
Staging components |
Monitor pre-event progress with staging components at regular intervals through ongoing liaison with contractors and other stakeholders. |
Work completed against event requirements |
Evaluate work completed against event requirements and time schedules, and take appropriate action to address delays or other problems to maintain event quality and integrity. |
Staging adjustments |
Assess the need for staging adjustments to maintain event quality and integrity and negotiate appropriate changes |
Quality and Integrity |
Negotiate and confirm adjustments to maintain event quality and integrity |
Negotiation |
Outcomes |
Price of the project |
The final pricing was chosen from “cost plus fee” arrangement, guarantees a specific fee for the contractor above project costs. |
Role of Subcontractors |
Subcontractors were used for a variety of specialized services, such as heating and air conditioning, room ambience and decoration |
I used this tool to receive Notification of Event, Log Event, complete different Level Event Correlation and Filtering, Determine Significance of Event, identification of Further Action Required, Review Actions and Incident Management
I used this to handle text-based log dumps, event logs, remote logging of the attendees
I used this tool for encapsulating data from an entire range of devices across a network.
I used this tool to get instant notification for proceeding with the next agenda in the event.
This tool was conducive in identifying the number or percentage of events that become incidents. The CIs that generate the most events, how many events are reported by your monitoring tools, and the breakdown by event category, the total percentage of events that become incidents (or alternately result in changes), and more specifically, how many of these incidents are reported by your automated systems.
This was done by comparing actual completion amount of each task relative to the task budget.
Safety and Risk |
Mitigation |
Prevention of injury |
Maintaining incident management team (IMT) to prevent injury from any incidents such as electrical short circuit, fire or other accidents. |
Operating legally and in compliance with agreements |
The event took place after compliance with the local and state laws. Outside vendors needed to obtain a certificate of insurance. |
Avoiding event cancellation |
The event was managed as per staff/volunteer to attendee ratio. Consider safety and traffic flow of the parked cars. |
Verbal Questions and demonstration- On Site
To perform this job successfully, an individual must be able to perform each essential duty satisfactorily and perform other duties as assigned.
By focusing on the high priority tasks first the staffs ensured that they met deadlines and delivered the work on time. People often get stressed out when they feel they have too much work to do and not enough time to do it. Not only will it waste a lot of time, but it can also be detrimental to your health. Improving the Work/Life Balance among the staff ensured reduced stress levels at the workplace.
The frequency of liaising with all the clients is depicted with every one month.
I am delighted with the way clients have responded to date. The clients were satisfied with the decors, seating arrangement, set up of the meeting and other amenities available at the facility.
The frequency of liaising with all the clients is depicted with every six months.
Manager Appraisal: A manager appraises the employee’s performance and delivers the appraisal to the employee. Manager appraisal is by nature top-down and does not encourage the employee’s active participation. It is often met with resistance, because the employee has no investment in its development.
ABC Company once faced the uncertainty of losing a customer due to quality issues in the rooms. The company not want to lose one customer, it gives their employees a pre-approved budget for addressing and fixing customer service problems. ABC Company don’t want to aggravate the customer by forcing their employees to ask them to wait while they get permission to do the right thing from their boss. Of course, there is always the possibility that the staff doesn’t actually know what the proper solution to the problem is. This naturally happens more often with unpredictable problems that with predictable problems. I monitored such issues by directly asking the customer by saying “I want to do whatever it takes to make this right. What do you think is a fair solution?” This helps you make a better determination of what the best solution to address the problem really is. It always comes up in these “the customer is always right” conversations. The reality is that this is true, there will be the occasional customer that takes advantage of the goodwill.
The run sheet for performance evaluation was used to assess the employees on several parameters and follow a standard scoring system. The grading criteria’s in the performance appraisal included staff quality, time management, customer serviceability and behavior. Similarly, in the peer and team appraisal forms the entire team/peer was graded as per quality, time management, customer serviceability and behavior
Checklist |
Done |
Not Done |
Check final arrangements for event and address any discrepancy |
Yes |
|
Analyze event requirements and develop plans and procedures for event staging |
Yes |
|
Prepare and collate operational documentation to facilitate effective on-site management and distribute to relevant personnel |
Yes |
|
Develop and provide event briefing to co-workers in advance of event |
Yes |
|
Optimize use of paper-based resources |
Yes |
|
Oversee Event set-up |
||
Establishing on-site contact with the contractors and confirm requirements |
Yes |
|
Assess all aspects of the event setup against the prearranged service agreements and check for safety and ease of attendee access |
Yes |
|
Identify deficiency and discrepancies and take prompt actions to resolve it |
Yes |
|
Conduct Final briefing on event operational details including communication and control mechanisms |
Yes |
|
Monitor event operation |
||
Monitor event operation through observation and communication with relevant personnel |
Yes |
|
Identify and quickly evaluate operational problems |
Yes |
|
Monitor compliance with environmental and social sustainability procedures |
Yes |
|
Liaise with Client throughout the event to ensure satisfaction with the service delivery and making necessary adjustments |
Yes |
|
Oversee event break-down |
||
Ensure event break-down is completed according to the agreements |
Yes |
|
Check and sign invoices according to contractor agreements |
Yes |
|
Debrief personnel to improve future event service delivery |
Yes |
|
Evaluate Operational success of the Event |
Yes |
|
Obtain feedback from customers and seek input from the personnel and contractors on the event operations |
Yes |
|
Reflect on and evaluate operational problems |
Yes |
|
Provide recommendations for improvements to the future events management practices |
Yes |
Part A
Supplier 1:
Catering and Food
Supplier 2:
Audio Visual Equipment’s
Supplier 3:
Security and Safety
Products or services provided
KPI for Catering and Food
KPI for Audio Visual Equipment’s
Alternate Supplier 1:
Catering and Food
Alternate Supplier 2:
Audio Visual Equipment
Alternate Supplier 3:
Security and Safety
Existing Supplier |
Alternate Supplier |
Advantages Ø Better Quality in terms of beverages Ø The quality of food is best in the industry Ø The quality of lighting used is best in the industry Ø High quality of sound systems and other technical equipment’s used
|
Advantages Ø Best known for its quality in refreshment offered Ø Speedy response to technical assistance Ø Third party security are well trained Ø Highly trained Special security service for VIP’s Ø Improved parking assistance with more sign boards |
Disadvantages Ø Poor quality in terms of refreshments Ø Delay in technical Assistance Ø Third party security are moderately trained Ø Poor parking assistance |
Disadvantages Ø Inferior ingredients used in beverages Ø Food quality is moderate Ø The brands of equipment for sound system is not up to the mark |
Existing Supplier |
Alternate Supplier |
Advantages Ø Low pricing strategy for technical assistance Ø
|
Advantages Ø Competitive rates for food, beverage and refreshments Ø Lower Pricing strategy for lightings, sound systems, projectors and TVs |
Disadvantages Ø High price of beverages and food Ø High Price of Lighting, Projectors and TV
|
Disadvantages Ø High Price for Parking Assistance and Special security service for VIP’s Ø High pricing strategy for technical assistance |
Existing Supplier |
Alternate Supplier |
Advantages Ø Catering staff Accepts payment within 60 days of service Ø
|
Advantages Ø More Flexibility in terms of payment for security services |
Disadvantages Ø Less Flexibility in terms of payment for security services Ø Spot payment to be done for security services |
Disadvantages Ø Catering not flexible with the payment terms. The payment needs to be made with 15 days of service Ø Spot payment to be done for lighting |
Existing Supplier |
Alternate Supplier |
Advantages Ø Wide Range of selection for beverages Ø More options of food to choose from
|
Advantages Ø Wide Range of selection for refreshment offered Ø Online booking of technical assistance |
Disadvantages Ø Poor quality in terms of refreshments Ø Delay in technical Assistance Ø Third party security are moderately trained Poor parking assistance |
Disadvantages Ø Only one brand of equipment used for sound system |
Existing Supplier |
Alternate Supplier |
Advantages Ø The Catering service is more reliable in terms of quantity estimation Ø Reliable service in terms of beverages
|
Advantages Ø The sound system technical assistance is more reliable Ø Security service for VIPs more reliable Ø Reliable parking assistance with more sign boards |
Disadvantages Ø Technical Assistance is not reliable Ø Third party security are moderately trained Ø Poor parking assistance is not reliable
|
Disadvantages Ø Not reliable in terms of beverages services Ø Food quality is not reliable during major events Ø The brands of equipment for sound system is not reliable |
Existing Supplier |
Alternate Supplier |
Advantages Ø Lesser formalities needed for the food and catering staff
|
Advantages Ø Lesser formalities required as per the organizational requirement for technical assistance Ø Third party security required lesser formalities
|
Disadvantages Ø More formalities required in terms of technical service provided by the company |
Disadvantages Ø More formalities needed for the food and catering staff |
Requirement |
Existing |
Alternate |
Catering and Food |
Recommended |
Not Recommended |
Audio Visual Equipment’s |
Not Recommended |
Recommended |
Security and Safety |
Not Recommended |
Recommended |
Aspects Renegotiated in terms of alternate suppliers
The existing relationship with the Food and catering services suppliers are to be maintained with entering into a contract of three years. This shows the loyalty of the company with company in terms of good suppliers. In order to overcome the supply or service issues needs to be made by identifying key issues in terms quality and compliance and changing markets. The company will adopt a Powerful Data Management and Integration Tool to overcome their supply chain challenges. They help enterprises globally manage and seamlessly integrate mission-critical data to improve efficiencies in forecasting, inventory management, material procurement, stock replenishment, order fulfillment, supply chain, and other key manufacturing processes.
Negotiation 1 |
|
Real Negotiation Simulated Negotiation |
|
Supplier details |
Audio Visual Equipment |
Represented by: |
|
Location |
Queensland |
Date |
|
Nature of Negotiation |
Quality, Payment |
Details |
Improving the quality of sound systems |
Providing an annual service maintenance contract for the technical assistance at a reduced price |
|
More flexible terms of payment for lighting services |
Negotiation 2 |
|
Real Negotiation Simulated Negotiation |
|
Supplier details |
Security and Safety |
Represented by: |
|
Location |
New South Wales |
Date |
|
Nature of Negotiation |
Price, Service Provisions, Payment |
Details |
Reducing the cost of parking assistance |
Paying a onetime signup fee for Special security service at reduced price for three years |
|
Being more flexible in terms of payment to be done for security services |
Supplier 1 |
Approved |
Not Approved |
Recommended Change |
Contractual Detail 1 Name of the contracting parties- Food and Catering (Existing) ABN- NA Contact Details-NA Volume- 300 Plates Price- $ 102 Discounts- NA Ordering Periods- 60 Days Take or Pay- Pay Delivery times-2 Days Payment Terms- Payment within 60 days of service Specification of goods or services supplied- Food and Catering Warranty periods for defective goods or services- 1 day Limited liability-NA Intellectual Property Confidentiality Insurance Dispute Resolution- ADR Termination and Exclusion clauses-NA Signature Provisions |
Approved |
Ø Improving quality in terms of refreshments Ø Setting Competitive Pricing Strategy |
|
Contractual Detail 2 Name of the contracting parties- Audio Visual Equipment (Existing) ABN- NA Contact Details-NA Volume- 12 Pcs Price- $108 Discounts- NA Ordering Periods- 10 Days Take or Pay- Pay Delivery times- 4 Days Payment Terms- Payment within 30 days of service Specification of goods or services supplied- AudioVisual Warranty periods for defective goods or services- 1 day Limited liability-NA Intellectual Property Confidentiality Insurance Dispute Resolution- ADR Termination and Exclusion clauses-NA Signature Provisions |
Not Approved |
Ø Reduce Price of Lighting, Projectors and TV Ø Improve the service for Technical Assistance |
|
Contractual Detail 3 Name of the contracting parties- Security and Safety (Existing) ABN- NA Contact Details-NA Volume- 12 Pcs Price- $ 245 Discounts- NA Ordering Periods- 5 Days Take or Pay- Pay Delivery times- 1 Day Payment Terms- Spot Payment Specification of goods or services supplied- Security Warranty periods for defective goods or services- NA Limited liability-NA Intellectual Property Confidentiality Insurance Dispute Resolution- ADR Termination and Exclusion clauses-NA Signature Provisions |
Not Approved |
Ø More Flexibility required in terms of the payment terms |
|
Contractual Detail 4 Name of the contracting parties- Food and Catering (Alternate) ABN- NA Contact Details-NA Volume- 300 Plates Price- $ 92 Discounts- NA Ordering Periods- 5 Days Take or Pay- Pay Delivery times- 1 Day Payment Terms- 55 Days Specification of goods or services supplied- Food and Catering Warranty periods for defective goods or services- NA Limited liability-NA Intellectual Property Confidentiality Insurance Dispute Resolution- ADR Termination and Exclusion clauses-NA Signature Provisions |
Not Approved |
Ø Improving ingredients used in beverages Ø Improving overall quality of Food |
|
Contractual Detail 5 Name of the contracting parties- Audio Visual (Alternate) ABN- NA Contact Details-NA Volume- 12 Pcs Price- $ 108 Discounts- NA Ordering Periods- 5 Days Take or Pay- Pay Delivery times- 1 Day Payment Terms- 30 day Specification of goods or services supplied- Security Warranty periods for defective goods or services- NA Limited liability-NA Intellectual Property Confidentiality Insurance Dispute Resolution- ADR Termination and Exclusion clauses-NA Signature Provisions |
Approved |
Ø Improving the brands of equipment for sound system Ø Reducing the price of technical assistance |
|
Supervisor Name/Assessor Name: Supervisor Signature Date |
Supplier 1 |
Approved |
Not Approved |
Recommended Change |
Contractual Detail 1 |
ü |
Ø Improving quality in terms of refreshments Ø Setting Competitive Pricing Strategy |
|
Contractual Detail 2 |
NA |
Ø Reduce Price of Lighting, Projectors and TV Ø Improve the service for Technical Assistance |
|
Contractual Detail 3 |
NA |
Ø More Flexibility required in terms of the payment terms |
|
Contractual Detail 4 |
NA |
||
Contractual Detail 5 |
NA |
||
Supervisor Name/Assessor Name: Supervisor Signature Date |
Supplier 2 |
Approved |
Not Approved |
Recommended Change |
Contractual Detail 1 |
NA |
Ø Inferior ingredients used in beverages Ø Improving the quality of food |
|
Contractual Detail 2 |
ü |
Ø Improving the brands of equipment for sound system Ø Reducing the price of technical assistance |
|
Contractual Detail 3 |
ü |
NA |
Ø Lower Pricing strategy for lightings, sound systems, projectors and TVs |
Contractual Detail 4 |
ü |
NA |
|
Contractual Detail 5 |
ü |
NA |
|
Supervisor Name/Assessor Name: Supervisor Signature Date |
Recording of the negotiated changes
Supplier 1 |
Outcome |
Approved |
Not Approved |
Details Negotiated |
|||
Ø Improving quality in terms of refreshments |
Not Positive Outcome |
No |
|
Ø Setting Competitive Pricing Strategy
|
Not Positive Outcome |
No |
|
|
|||
|
|||
Supplier 2 |
Outcome |
||
Details Negotiated |
|||
Ø Inferior ingredients used in beverages |
Not Positive Outcome |
No |
|
Ø Quality of the food |
Not Positive Outcome |
No |
Bibliography
Akutagawa, C.E. and Myslinski, L.J., 2015. Social networking event planning. U.S. Patent Application 14/631,279.
Bamford, D., Moxham, C., Kauppi, K. and Dehe, B., 2015. Going the distance: Sport operations management in the public and third sectors. Public Sector Operations Management, Routledge, pp.13-29.
Deng, Y., Poon, S.W. and Chan, E.H.W., 2016. Planning mega-event built legacies–A case of Expo 2010. Habitat international, 53, pp.163-177.
Dowson, R. and Bassett, D., 2015. Event Planning and Management: A practical handbook for pr and events professionals. Kogan Page Publishers.
Hartman, S. and Zandberg, T., 2015. The future of mega sport events: examining the “Dutch Approach” to legacy planning. Journal of Tourism Futures, 1(2), pp.108-116.
Jones, M.L., 2017. Sustainable event management: A practical guide. Routledge.
Kassens-Noor, E., 2016. From ephemeral planning to permanent urbanism: An urban planning theory of mega-events. Urban Planning, 1(1), pp.41-54.
Lawton, L.J. and Weaver, D.B., 2015. Using residents’ perceptions research to inform planning and management for sustainable tourism: A study of the Gold Coast Schoolies Week, a contentious tourism event. Journal of Sustainable Tourism, 23(5), pp.660-682.
Müller, M., 2015. The mega-event syndrome: Why so much goes wrong in mega-event planning and what to do about it. Journal of the American Planning Association, 81(1), pp.6-17.
Phillips, P. and Moutinho, L., 2014. Critical review of strategic planning research in hospitality and tourism. Annals of Tourism Research, 48, pp.96-120.
Prabhu, A., 2017. To Study Health and Fitness Motivation of Hotel Guests, and Its Influence on Hotel Buying Decision. ATITHYA: A Journal of Hospitality, 3(1).
Shidfar, F., RUNDAVOO Inc, 2014. System and method for on-line event promotion and group planning. U.S. Patent Application 13/965,694.
Shidfar, F., RUNDAVOO Inc, 2014. System and method for on-line event promotion and group planning. U.S. Patent Application 13/965,694.
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order formOnce we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignmentAs soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download