ホテルマンの駆込み寺「まんぷく寺」
ブライダルコンサルタント参考資料3
藤戸グランドホテル婚礼部門 事業収支表 2007年度 | |||||||||||||||
(損益) | |||||||||||||||
勘定科目 | 1月 | 2月 | 3月 | 4月 | 5月 | 6月 | 7月 | 8月 | 9月 | 10月 | 11月 | 12月 | 合計 | ||
施行組数 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 72 | ||
平均人数 | 68 | 68 | 68 | 68 | 68 | 68 | 68 | 68 | 68 | 68 | 68 | 68 | 68 | ||
平均客単価 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | 41,000 | ||
売上高 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 16,728,000 | 200,736,000 | ||
仕入外注費 | 39% | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 6,523,920 | 78,287,040 | |
会場設営費 | |||||||||||||||
人件費 | 6,966,662 | 6,966,662 | 6,966,662 | 6,966,662 | 6,966,662 | 13,933,324 | 6,966,662 | 6,966,662 | 6,966,662 | 6,966,662 | 6,966,662 | 13,933,436 | 181,133,380 | ||
配ぜん会費 | 669,120 | 669,120 | 669,120 | 669,120 | 669,120 | 669,120 | 669,120 | 669,120 | 669,120 | 669,120 | 669,120 | 669,120 | 8,029,440 | ||
運営委託費 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 2,844,000 | 34,128,000 | ||
消耗品費 | 150,552 | 150,552 | 150,552 | 150,552 | 150,552 | 150,552 | 150,552 | 150,552 | 150,552 | 150,552 | 150,552 | 150,552 | 1,806,624 | ||
水道光熱費 | 284,376 | 284,376 | 284,376 | 284,376 | 284,376 | 284,376 | 284,376 | 284,376 | 284,376 | 284,376 | 284,376 | 284,376 | 3,412,512 | ||
修繕管理費 | 250,920 | 250,920 | 250,920 | 250,920 | 250,920 | 250,920 | 250,920 | 250,920 | 250,920 | 250,920 | 250,920 | 250,920 | 3,011,040 | ||
その他経費 | 434,928 | 434,928 | 434,928 | 434,928 | 434,928 | 434,928 | 434,928 | 434,928 | 434,928 | 434,928 | 434,928 | 434,928 | 5,219,136 | ||
会場運営費合計 | 11,600,558 | 11,600,558 | 11,600,558 | 11,600,558 | 11,600,558 | 18,567,220 | 11,600,558 | 11,600,558 | 11,600,558 | 11,600,558 | 11,600,558 | 18,567,332 | 236,740,132 | ||
売上総利益 | -1,396,478 | -1,396,478 | -1,396,478 | -1,396,478 | -1,396,478 | -8,363,140 | -1,396,478 | -1,396,478 | -1,396,478 | -1,396,478 | -1,396,478 | -8,363,252 | -114,291,172 | ||
販売費及び一般管理費 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 1,354,968 | 16,259,616 | ||
広告宣伝費 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 1,003,680 | 12,044,160 | ||
販売管理費その他 | 351,288 | 351,288 | 351,288 | 351,288 | 351,288 | 351,288 | 351,288 | 351,288 | 351,288 | 351,288 | 351,288 | 351,288 | 4,215,456 | ||
営業利益 | -2,751,446 | -2,751,446 | -2,751,446 | -2,751,446 | -2,751,446 | -9,718,108 | -2,751,446 | -2,751,446 | -2,751,446 | -2,751,446 | -2,751,446 | -9,718,220 | -130,550,788 | ||
(受注計画) | |||||||||||||||
1月 | 2月 | 3月 | 4月 | 5月 | 6月 | 7月 | 8月 | 9月 | 10月 | 11月 | 12月 | 合計 | |||
受注組数(目標数字) | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 180 | ||
(人件費) | |||||||||||||||
年収 | 1月 | 2月 | 3月 | 4月 | 5月 | 6月 | 7月 | 8月 | 9月 | 10月 | 11月 | 12月 | 合計 | ||
婚礼課長 1名 | 700 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,337 | 7,000,000 | |
婚礼MGR 2名 | 500 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 6,000,000 | |
営業スタッフ 2名 | 250 | 416,666 | 416,666 | 416,666 | 416,666 | 416,666 | 416,666 | 416,666 | 416,666 | 416,666 | 416,666 | 416,666 | 416,674 | 5,000,000 | |
料飲サービス 2名 | 190 | 316,666 | 316,666 | 316,666 | 316,666 | 316,666 | 316,666 | 316,666 | 316,666 | 316,666 | 316,666 | 316,666 | 316,674 | 3,800,000 | |
パート 3名 | 100 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 250,000 | 3,000,000 | |
シェフ 1名 | 700 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,333 | 583,337 | 7,000,000 | |
婚礼調理 4名 | 250 | 833,333 | 833,333 | 833,333 | 833,333 | 833,333 | 833,333 | 833,333 | 833,333 | 833,333 | 833,333 | 833,333 | 833,337 | 10,000,000 | |
給与合計 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,331 | 3,483,359 | 41,800,000 | ||
賞与 倍率 | 0 | 0 | 0 | 0 | 0 | 6,966,662 | 0 | 0 | 0 | 0 | 0 | 6,966,718 | 97,533,380 | ||
人件費合計 | 6,966,662 | 6,966,662 | 6,966,662 | 6,966,662 | 6,966,662 | 13,933,324 | 6,966,662 | 6,966,662 | 6,966,662 | 6,966,662 | 6,966,662 | 13,933,436 | 181,133,380 | ||