Spice Route Kitchen

Cost Center

Add your staff and costs — quick and simple

This is a demo (read-only). Sign in to add your own staff and costs.

Total monthly cost

AED 179,096

Salaries

AED 80,000

6 employee(s)

Other costs

AED 99,096

9 item(s)

Daily equivalent

AED 5,969.87

👥 Employees

Add each person and their monthly salary

Ahmed — Head ChefAED 9,000 / mo
Maria — Sous ChefAED 6,500 / mo
Omar — CashierAED 4,500 / mo
Sara — ServerAED 4,000 / mo
Hassan — ServerAED 4,000 / mo
Kitchen & service team (12 more)AED 52,000 / mo
Total salariesAED 80,000 / mo

🧾 Other costs

Rent, utilities, software, marketing, anything else

CostCategoryAmountFrequencyMonthly
Two branch leasesRentAED 60,000MonthlyAED 60,000
DEWA electricity & waterUtilitiesAED 8,000MonthlyAED 8,000
Business fibreInternetAED 900MonthlyAED 900
POS + MenuProfit + toolsSoftwareAED 1,800MonthlyAED 1,800
Equipment serviceMaintenanceAED 14,400YearlyAED 1,200
Liability & assetsInsuranceAED 24,000YearlyAED 2,000
Social media agencyMarketing retainerAED 15,000MonthlyAED 15,000
Daily cleaning crewCleaningAED 1,200WeeklyAED 5,196
Licenses & miscOtherAED 5,000MonthlyAED 5,000

💰 Initial investment

One-time setup capital — equipment, fit-out, deposits, licenses

Total invested

AED 585,000

Monthly net profit

AED 99,896.76

Payback period

5.9 mo

≈ 0.5 years

Kitchen equipment & appliancesAED 220,000
Fit-out & furnitureAED 180,000
Licenses & permitsAED 35,000
Security depositsAED 90,000
Initial inventory & launch marketingAED 60,000
Total investmentAED 585,000

Payback period = total investment ÷ current monthly net profit — how long until you recoup what you put in.