Final

You might also like

Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1of 29

RESTAURANT

ROUND 6 • Restaurant dishes - projected vs actual 


1600

1400 1341

1200

1000

800 800
800
700
600
600

400 356
305

200 184

0
DISH 1 DISH 2 DISH 3 DISH 4

PROJECTED ACTUAL
• EBITDA VS RESTAURANT
120000

100000 98572

80000 75601 77688


72734 73755
66494

60000
50284 50952

40000

20000

0
REBELLION NOEISIS TRIBE SMASHING

EBITDA RESTAURANT REVENUE


• No. of customers vs APC
4500 $23.00

4000 $22.50
3844 $22.41
$22.27
$22.00
3500

3099 $21.50
2930 $21.42
3000
2800
$21.00
2500
$20.50
2000
$20.00

1500
$19.53 $19.50

1000
$19.00

500 $18.50

0 $18.00
REBELLION NOESIS TRIBE SMASHING COMPOSERS

No. of customers APC


ROUND 7 • Restaurant dishes - projected vs actual 
1600
1500

1400

1200

1000 1000 1000


1000

800

600
471
414 400
400 362

200

0
DISH 1 DISH 2 DISH 3 DISH 4

PROJECTED ACTUAL
• EBITDA VS RESTAURANT
80000

70000 68753
66181 65152 66154

60000
54118

50000

40000 38394 38747


35766

30000

20000

10000

0
REBELLION NOEISIS TRIBE SMASHING

EBITDA RESTAURANT REVENUE


• No. of customers vs APC
4500 $23.00

4000 $22.50
3844 $22.41
$22.27
$22.00
3500

3099 $21.50
2930 $21.42
3000
2800
$21.00
2500
$20.50
2000
$20.00

1500
$19.53 $19.50

1000
$19.00

500 $18.50

0 $18.00
REBELLION NOESIS TRIBE SMASHING COMPOSERS

No. of customers APC


ROUND8 • Restaurant dishes - projected vs actual 
1600

1400
1400
1300

1200 1200
1200

1000

800

600

400 365
302 318

200
137

0
DISH 1 DISH 2 DISH 3 DISH 4

PROJECTED ACTUAL
• EBITDA VS RESTAURANT
120000

102732
100000
88463 87621

80000 75802

60000 54586 54032


47753

40000

27261

20000

0
REBELLION NOEISIS TRIBE SMASHING

EBITDA RESTAURANT REVENUE


• No. of customers vs APC
4500 $23.00

4000 $22.50
3844 $22.41
$22.27
$22.00
3500

3099 $21.50
2930 $21.42
3000
2800
$21.00
2500
$20.50
2000
$20.00

1500
$19.53 $19.50

1000
$19.00

500 $18.50

0 $18.00
REBELLION NOESIS TRIBE SMASHING COMPOSERS

No. of customers APC


ROUND9 • Restaurant dishes - projected vs actual 
900

800 800 800


800 775

700
700
649
612
600
543

500

400

300

200

100

0
DISH 1 DISH 2 DISH 3 DISH 4

PROJECTED ACTUAL
• EBITDA VS RESTAURANT
80000
72363
70000
65194
60994
60000 57363
54393
51683
50000
44574

40000 38705

30000

20000

10000

0
REBELLION NOEISIS TRIBE SMASHING

EBITDA RESTAURANT REVENUE


• No. of customers vs APC
4500 $23.00

4000 $22.50
3844 $22.41
$22.27
$22.00
3500

3099 $21.50
2930 $21.42
3000
2800
$21.00
2500
$20.50
2000
$20.00

1500
$19.53 $19.50

1000
$19.00

500 $18.50

0 $18.00
REBELLION NOESIS TRIBE SMASHING COMPOSERS

No. of customers APC


ROUND10 • Restaurant dishes - projected vs actual 
1000

900
900

800
800

700
650
600
600
525 535
500
442 432
400

300

200

100

0
DISH 1 DISH 2 DISH 3 DISH 4

PROJECTED ACTUAL
• EBITDA VS RESTAURANT
90000

79925
80000

70000
64910
60803
60000

50785
50000 45940
41283 41613
40000
34610

30000

20000

10000

0
REBELLION NOEISIS TRIBE SMASHING

EBITDA RESTAURANT REVENUE


• No. of customers vs APC
4500 $23.00

4000 $22.50
3844 $22.41
$22.27
$22.00
3500

3099 $21.50
2930 $21.42
3000
2800
$21.00
2500
$20.50
2000
$20.00

1500
$19.53 $19.50

1000
$19.00

500 $18.50

0 $18.00
REBELLION NOESIS TRIBE SMASHING COMPOSERS

No. of customers APC


ROUND11 • Restaurant dishes - projected vs actual 
1400

1263

1200

1000

800
746
700
650
600 617
600
500
446
400

200

0
DISH 1 DISH 2 DISH 3 DISH 4

PROJECTED ACTUAL
• EBITDA VS RESTAURANT
90000
84994

80000

70000 68195

60000 58043
54494

50000 46168

40000
32220
30426
30000

20362
20000

10000

0
REBELLION NOEISIS TRIBE SMASHING

EBITDA RESTAURANT REVENUE


• No. of customers vs APC
4500 $23.00

4000 $22.50
3844 $22.41
$22.27
$22.00
3500

3099 $21.50
2930 $21.42
3000
2800
$21.00
2500
$20.50
2000
$20.00

1500
$19.53 $19.50

1000
$19.00

500 $18.50

0 $18.00
REBELLION NOESIS TRIBE SMASHING COMPOSERS

No. of customers APC


ROUND12 • Restaurant dishes - projected vs actual 
1000
937
900

800
751
700 693
700

600
600

500 500
500
419
400

300

200

100

0
DISH 1 DISH 2 DISH 3 DISH 4

PROJECTED ACTUAL
• EBITDA VS RESTAURANT
90000
82322
80000

70000
65257
62743
60521
60000
51357
50000 46531

38773 39296
40000

30000

20000

10000

0
REBELLION NOEISIS TRIBE SMASHING

EBITDA RESTAURANT REVENUE


• No. of customers vs APC
4500 $23.00

4000 $22.50
3844 $22.41
$22.27
$22.00
3500

3099 $21.50
2930 $21.42
3000
2800
$21.00
2500
$20.50
2000
$20.00

1500
$19.53 $19.50

1000
$19.00

500 $18.50

0 $18.00
REBELLION NOESIS TRIBE SMASHING COMPOSERS

No. of customers APC

You might also like