물론 이전에 몇몇 사업에 대한 사업계획서를 작성하여 보았지만, 오래전에 Bar를 운영하던 당시 사업계획도 없이 무작정 운영하여 실패한 경험이 있어서 이번엔 제대로된 사업계획서를 바탕으로 개업에서 부터 운영까지 한번 짜보려고 했다.
다만 기존 사업들과 서식이 다르다는 것은 못 느끼지만, 나름 사업계획서를 만들어 보았으나 무엇인가 비어 있는 느낌이 들어 찾고 또 찾았다..
사업계획서라는 것이 작성 초기부터 개업과 운영을 하기 전까지 지속적인 수정과 피드백을 요하는 것이라 지금도 계속 수정 중이지만......
창업!! 특히 BAR를 창업하고자 하는 예비 창업자 분들을 위해서 사업계획서를 하나 올려본다.
[사업계획서 샘플]
BUSINESS PLAN
THE WINE BISTRO
3700 Johnston
Boulevard
Springfield, Missouri 65804
Thanks to this
plan, the restaurant owner received $35,000 in an operating loan and $30,000 in
a term loan. The business is a bistro and wine bar offering customers first-rate
food and wines along with a comfortable, elegant atmosphere in which to dine,
meet friends, or have a drink after work.
- EXECUTIVE SUMMARY
- THE BUSINESS
- THE MARKET
- MARKET STRATEGY
- OPERATIONS PLAN
- FINANCIAL PLAN
EXECUTIVE SUMMARY
We are seeking $35,000
in an operating loan and $30,000 in a term loan. The owner will provide $15,000
in equity.
After almost 15
years in the restaurant business, Mr. Roberts is looking to open a conveniently
located bistro and wine bar that will offer its lucky customers first-rate food
and wines along with a comfortable yet elegant atmosphere in which to dine,
meet friends, or have a drink after work.
Mr. Roberts has
found an excellent spot strategically located in downtown Springfield. The
restaurant will be within walking distance of two courthouses, several large
office buildings, as well as many downtown businesses. Two up-scale hotels are
located nearby: one with 198 rooms is located one half block away while the
Best Western Hotel is only a block and a half away.
Mr. Roberts plans
to take over a location that was previously a restaurant. The owner of the
building will sell the equipment and furnishings at a discount. The previous
business closed due to a change of priorities of the previous owner. The
restaurant has been closed for three months.
The restaurant is
projected to generate $100,000 in profits before taxes in the first year, after
owner's draw.
THE BUSINESS
Mission Statement
Our goal at the
Wine Bistro is to bring to the Springfield area a restaurant that will provide
excellent food and wine at a reasonable price in a comfortable but refined
atmosphere. In the summertime, patrons can dine outside in one of two
patios—either the all non-smoking patio, or downwind in the cigar lounge.
Customers will
find the bistro conveniently located in the center of the downtown area near
two courthouses. It will be an excellent place for business people and lawyers
located nearby to come for a delicious lunch and a good quality glass of wine.
It will be an appropriate place to take clients: the perfect place for a lunch
meeting.
Description
The Business at a
Glance
Legal Name: The
Wine Bistro
Type: Service
Product/Service:
Restaurant and wine bar
Form: Corporation,
not yet registered
Status: Start-up
Ownership: 100% by
Mr. Roberts
Facility: 12,000
square feet on two floors plus patio in the summertime
The Products and
Services
The Wine Bistro
will offer clients high-end dining at a reasonable price. We will have 40
seats, plus two patios in the summertime with up to 50 more seats.
When customers
enter the restaurant in the foyer, there will be a comfortable couch and coffee
table where people can wait for a table or for their friends. Once inside the
restaurant there is a bar with a large picture window and ten bar stools where
patrons can also wait for a table or just have a drink after work. On the main
level past the bar there is room for ten seats at three or four tables.
Upstairs there is an "L" shaped dining area, with two sections. One
section has five tables, while the other has four to five tables, for a total
of 40 seats. The restaurant is broken up into smaller areas that allow the
customer more intimate dining and chatting with friends.
Unique Selling
Proposition
Our first priority
is quality and presentation of the food. We will use the freshest local
ingredients. For example, many of our cheeses will come from the local dairy,
while we shop at the local Farmer's Market for fresh produce.
In the summer we
will operate two patios. It will be the only place in Springfield with a
non-smoking patio and also an outdoor cigar lounge.
Strategy
Our strategy will
rely on the experience and proven track record of Mr. Roberts. We will take
over a location where previously a restaurant was operated. Unlike the previous
owner of the restaurant, we will bring to the venture experience, commitment, a
sufficient amount of capital, and local goodwill.
The owner of the
building bought the restaurant equipment and the fixtures from the previous
tenant. We will be able to purchase these at a discount. The owner is
interested in finding a new tenant for the location and has committed to
waiving the first month's rent and will contribute to initial advertising.
Regulations
We will need a
liquor license. There is already an existing license from the previous owners.
We can use the old license for 90 days. We will be able to get our own license
during this time. There will be no interruption in coverage.
THE MARKET
Market Overview
Though there are
three other restaurants in Springfield that offer high-end dining, the
Springfield area is large enough to comfortably support another restaurant
offering high-quality food and service.
A key way we will
reach our market is through our excellent location. There are two courthouses
nearby; one is two blocks away while the other is three blocks away. Within
walking distance is a regional building, the Centre (a large theatre), a new
theatre soon to be opened called the Theatre, and a Mutual Life branch with about
100 employees. The Sheridan, a 198-room hotel, is only half a block away, while
the Best Western Hotel is only one-and-a-half blocks away. There are many local
shops nearby. The Farmer's Market is close by, and also a small mall and
fitness center.
Key Market Trends
As the baby boom
generation continues to age, and their children grow up, baby boomers have more
free time and money to go out to dinner. Fast-food restaurants, the domain of
young families, have fallen out of favor as many boomers now demand more
nutritional, higher-quality food. Fine dining allows people to socialize and
relax as they meet friends over excellent food and a fine glass of wine.
Competition
Our direct
competitors consist of the following:
- The Salmon Bar serves nouveau cuisine with low
prices but very small portions. They have only been open 8 months but
people haven't been very receptive to it.
- LaCosta is part of a chain of restaurants. They have
reasonable prices and serve reasonable food. They have close to 200 seats
in a Mediterranean-style dining room. They offer a fair wine list that is
relatively expensive. The food is consistently middle-of-the-road while
the service isn't very consistent.
- The Seafood Place is a well-known restaurant with a
good reputation. It's been in business for 15 years. It's located right
downtown. It offers good food at about the same price that we will have.
They have a small wine list. They only have 60 seats.
Fine Dining in Springfield
Fine Dining in Springfield
Competitor |
Number of seats |
The Salmon Bar |
100 seats |
LaCosta |
200 seats |
The Seafood Place |
60 seats |
Total |
360 seats |
Competitive
Analysis
The Wine Bistro
will offer its clients consistently excellent food and service, along with an
exceptional wine list. The staff will be knowledgeable about wines and be able
to suggest the best wines to go with a particular meal. Unlike the Salmon Bar
where servings are artistic but meager, we will offer our clients the
aesthetics of food as well as high-quality taste and reasonable portioning.
LaCosta, which is
part of a chain of restaurants, is less able to control the quality of food and
service. As owner/operator, Mr. Roberts will be able to monitor all aspects of
the restaurant and ensure high quality. Regulars of our establishment will get
to know him and the staff and will enjoy a friendly atmosphere that may be
missing from a chain restaurant.
The Seafood Place
is an example of a successful Springfield restaurant. However, it can only
offer 60 seats. We can benefit from the Seafood Place clients who may be
looking for variety in their dining experience.
MARKET STRATEGY
Marketing Plan
The Wine Bistro
will look to a particular segment of the community for customers. Perhaps our
strongest advantage is our location in the business area of Springfield. We
will build on the customers that Mr. Roberts has developed over many years in
the business. For new customers our food and service will speak for itself;
people will return based on the quality of experience of their first meal at
the Wine Bistro.
We intend to
become a recognized and active participant in the local community. Already,
from working and living in the area, Mr. Roberts is well known in the
community. The Wine Bistro will build on this and take an active part in
promoting the well being of the area by hiring locally trained chefs, graduates
from local colleges, and by buying locally. There is a strong sense of
community in Springfield from which we can all benefit.
Market Positioning
Our position in
the market will be entry-level fine dining. The atmosphere will be a casual yet
refined atmosphere. People will feel comfortable coming for dinner but they
will also feel that they are going somewhere special. Though there will be no
dress code, no one will feel overdressed if they decide to dress for a special
occasion.
Pricing Strategy
In the Springfield
area we will lean towards a higher end price. Though we will be less expensive
than LaCosta, we will be positioned in the mid to high-end range. However,
customers will be able to taste the value in each dish we serve. We will use
only premium ingredients. Food costs will be a third of the price of each
plate.
Advertising and
Promotion
We will have a
grand opening party to promote the opening of the restaurant. We will do a
direct mailing of 1,000 names, addresses, and e-mails that Mr. Roberts has
collected from previous customers. We will also contact lawyers from offices
located around the courthouses, as well as local businesses. We have allocated
$1,500 for the Grand Opening Party and mailing. The Grand Opening will consist
of an open house where people will be invited to visit the restaurant, meet Mr.
Roberts, and the chef. During this event, hors d'oeuvres and wine and beer will
be served.
The owner of the
building has committed to doing some advertising for the Grand Opening as well.
Also, as an annual
event we will be holding the Big Brothers Gala Event. This is a fundraiser for
the organization with contributors paying $200 a plate. This gives us a chance
to support an important organization, as well as giving the restaurant high
exposure in the community. The dinner takes place in late February giving us a
boost during the slow season.
Restaurant Loading Forecast December 2001
Loading Forecast
Restaurant Loading Forecast December 2001
Loading Forecast
|
Mon |
Tue |
Wed |
Thu |
Fri |
Sat |
Monthly |
% Loading |
|||||||
Lunches |
50% |
50% |
75% |
50% |
100% |
25% |
|
Dinners |
50% |
50% |
75% |
75% |
150% |
150% |
|
Total Seats |
40 |
|
|
|
|
|
|
Number of Meals |
|||||||
Lunches |
20 |
20 |
30 |
20 |
40 |
10 |
602 |
Dinners |
20 |
20 |
30 |
30 |
60 |
30 |
946 |
November 2001 Loading estimated at 40% of December |
40% |
||||||
Lunches |
241 |
||||||
Dinners |
376 |
||||||
January and February 2002 Loading estimated at 65% of
December |
65% |
||||||
Lunches |
391 |
||||||
Dinners |
615 |
||||||
March 2002 Loading estimated at 80% of December |
80% |
||||||
Lunches |
482 |
||||||
Dinners |
757 |
||||||
April and May 2002 Loading estimated at 100% of
December |
100% |
||||||
Lunches |
602 |
||||||
Dinners |
946 |
||||||
June, July, and August 2002 Loading estimated at 130%
of December |
130% |
||||||
Lunches |
783 |
||||||
Dinners |
1,230 |
||||||
September, October, and November 2002 Loading estimated
at 100% of December |
100% |
||||||
Lunches |
602 |
||||||
Dinners |
946 |
Risks
There are three
basic reasons why a restaurant fails. They are:
- Lack of management skills of the owner.Many
new restaurant owners don't have a good understanding of or experience in
restaurant business. Mr. Roberts has worked almost 15 years in the
industry and worked for a range of restaurant types from start-up
restaurants to established restaurants. During the past three years he has
been the General Manager of Rosa's Place Restaurant in Springfield.
- The menu and atmosphere don't match.We
will match up-scale atmosphere with fine food and wine.
- Under capitalization.Many restaurant owners
forget about the need for working capital. They overestimate how busy they
will be and end up going out of business in the first six months.
- Poor location.We have a great location,
especially for lunch. We feel confident that lunch will bring dinner. Many
people will come for lunch because lunch is cheaper then decide to come
back with their wife or husband for dinner.
Rewards and
Opportunities
OPERATIONS PLAN
This represents an
excellent opportunity to open a restaurant in a previously successful location
with experienced and seasoned management.
Management
Mr. Roberts,
Owner/Operator—Mr. Roberts has almost 15 years of
experience in the restaurant business. Over the past three years he has been
the manager of the award-winning restaurant Rosa's Place. From his many years
of experience working in many different establishments he has gained a wealth
of knowledge managing a successful restaurant.
Advisors
- Lawyer: Mr. Dave Smith, Springfield
- Accountant: GH Accounting Services, Springfield
- Bank: CitiBank, Springfield
Personnel Plan
The core staff is
the manager and the chef. Other staff will be added based on actual customer
requirements. The plan below is based on supporting the sales plan forecasted
in the previous section.
Position |
Monthly Rate |
Start |
Oct-01 |
Headcount Nov-01 |
Manager |
2,200 |
- |
- |
1 |
Chef |
2,200 |
- |
- |
1 |
Waiters |
1,300 |
- |
- |
3 |
Part-time Cook |
1,300 |
- |
- |
2 |
Part-time Dishwasher |
800 |
- |
- |
1 |
Bartender |
1,300 |
- |
- |
1 |
Total Staff |
|
0 |
0 |
9 |
Location and
Facilities
The Wine Bistro
will be located at 3700 Johnston Boulevard as part of the Market Village, a
six-unit complex. This location has 12,000 square feet plus another 12,000
square feet of patio in the summertime. It is an excellent location in the
middle of downtown Springfield, close to two courthouses, many office buildings,
and other local businesses, as well as two high-end hotels and the farmer's
market.
Implementation
Schedule
We hope to have
the money in place by October 1 so we can open the restaurant by November 1. We
will need one month to get things up and started. The owner of the building
will waive the rent for the first month. We plan to have the Grand Opening
during the second Sunday in November. We will be open for business during the
previous week at a lower level. We can use this time to make sure everything is
in working order.
November 1 is the
latest we can open for this year and still benefit from the busy Christmas
season. If there is a delay we will need to wait until next spring to avoid the
slow winter season.
FINANCIAL PLAN
Investment Funds—Sources and Uses |
||
Sources of Funds |
||
Operating Line |
10.00% |
$35,000 |
Term Loan |
8.00% |
$30,000 |
Equity Investment |
|
$15,000 |
Total Sources of Funds |
|
$80,000 |
Uses of Funds |
||
Capital Equipment Purchases |
|
$34,000 |
Deposits (Utilities, last month rent) |
|
$4,500 |
Opening promotion and advertising |
|
$3,000 |
Inventory—liquor and food |
|
$7,000 |
Working Capital |
|
$31,500 |
Total Uses of Funds |
|
$80,000 |
Projected Balance Sheet
Projected Balance Sheet
Period Ending |
Opening Sep-2001 |
Year 1 Sep-2002 |
Year 2 Sep-2003 |
Year 3 Sep-2004 |
Note: Short-term assets are deposits on utilities and
last month's rent. |
||||
Assets |
||||
Current Assets |
||||
Cash |
3,450 |
59,259 |
144,546 |
229,716 |
Accounts Receivable |
- |
- |
- |
- |
Inventory |
7,000 |
3,577 |
3,577 |
3,577 |
Other Short-Term Assets |
4,550 |
4,550 |
4,550 |
4,550 |
Total Current Assets |
15,000 |
67,386 |
152,673 |
237,843 |
Fixed Assets |
||||
Plant and Equipment |
- |
34,000 |
34,000 |
34,000 |
Accumulated Depreciation |
- |
3,400 |
9,520 |
14,416 |
Total Plant and Equipment |
- |
30,600 |
24,480 |
19,584 |
Total Assets |
15,000 |
97,986 |
177,153 |
257,427 |
Liabilities and Equity |
||||
Current Liabilities |
- |
- |
- |
- |
Short-Term Loans |
- |
- |
- |
- |
Accounts Payable |
- |
- |
- |
- |
Other Liabilities |
- |
- |
- |
- |
Total Current Liabilities |
- |
- |
- |
- |
Long-Term Liabilities |
||||
Term Loan |
- |
24,500 |
18,500 |
12,500 |
Total Long-Term Liabilities |
- |
24,500 |
18,500 |
12,500 |
Total Liabilities |
- |
24,500 |
18,500 |
12,500 |
Owners' Equity |
||||
Capital Input |
15,000 |
15,000 |
15,000 |
15,000 |
Retained Earnings |
- |
58,486 |
143,653 |
229,927 |
Total Owners' Equity |
15,000 |
73,486 |
158,653 |
244,927 |
Total Equity and Liabilities |
15,000 |
97,986 |
177,153 |
257,427 |
Project Income Statement
Project Income Statement
Period Ending |
Year 1 Sep-2002 |
Year 2 Sep-2003 |
Year 3 Sep-2004 |
Sales |
478,548 |
552,120 |
552,120 |
Cost of Sales |
161,208 |
185,992 |
185,992 |
Gross Margin |
317,339 |
366,128 |
366,128 |
|
66% |
66% |
66% |
Operating Expense |
|||
Salaries |
14,300 |
156,000 |
156,000 |
Benefits and Employer Deductions |
14,300 |
15,600 |
15,600 |
Rent |
23,375 |
25,500 |
25,500 |
Common Expense |
900 |
900 |
900 |
Taxes |
6,600 |
6,600 |
6,600 |
Utilities |
6,900 |
6,900 |
6,900 |
Repair and Maintenance Equipment |
600 |
600 |
600 |
Phone |
720 |
720 |
720 |
Office Supplies |
360 |
360 |
360 |
Business Licenses |
2,500 |
- |
- |
Liquor Licenses |
800 |
- |
- |
Cleaners and Chemicals |
1,550 |
600 |
600 |
Legal and Accounting Fees |
2,200 |
1,200 |
1,200 |
Bank Fees |
60 |
60 |
60 |
Advertising |
2,500 |
1,200 |
1,200 |
Grand Opening |
1,500 |
- |
- |
Credit Card Discounts |
9,571 |
11,042 |
11,042 |
Total Operating Expenses |
217,436 |
227,282 |
227,282 |
|
45% |
41% |
41% |
Operating Profit (PBIT) |
99,903 |
138,845 |
138,845 |
|
21% |
25% |
25% |
Interest |
3,847 |
1,700 |
1,220 |
Depreciation |
3,400 |
6,120 |
4,896 |
Profit before Tax |
92,657 |
131,025 |
132,729 |
Provision for Income Tax |
34,170 |
45,859 |
46,455 |
Profit after Tax |
58,486 |
85,167 |
86,274 |
|
12% |
15% |
16% |
Breakeven Analysis
Breakeven Analysis
Selling Price |
$29.72 |
average per meal |
unit = meal |
|
Direct Costs |
$10.01 |
average per meal |
|
|
Fixed Costs |
$18,840 |
per month at beginning of second year |
|
|
Break Even Point |
956 |
meals per month |
|
|
Normal Rate |
1,548 |
meals per month at beginning of second year |
|
|
Meals per Month |
$/month Fixed Cost |
$/month Total Cost |
$/month Revenue |
$/month Profit |
0 |
$18,840 |
18,840 |
- |
(18,840) |
478 |
$18,840 |
23,626 |
14,205 |
(9,420) |
956 |
$18,840 |
28,411 |
28,411 |
- |
1,434 |
$18,840 |
33,196 |
42,616 |
9,420 |
1,912 |
$18,840 |
37,982 |
56,822 |
18,840 |
Business Ratios
Business Ratios
Profit Ratios |
Year 1 |
Year 2 |
Year 3 |
Notes: |
|||
Current Ratio = Current Assets / Current Liabilities |
|||
Quick Ratio = (Cash + Receivables + Other Assets) /
Current Liabilities |
|||
Net Working Capital = Current Assets - Current
Liabilities |
|||
Interest Coverage = Operating Profit (PBIT) / Interest |
|||
Gross Margin |
66.3% |
66.3% |
66.3% |
Operating Profit Margin |
20.9% |
25.1% |
25.1% |
Net Profit After Tax Margin |
12.2% |
15.4% |
15.6% |
Return on Assets (After Tax) |
59.7% |
48.1% |
33.5% |
Return on Equity (After Tax) |
79.6% |
53.7% |
35.2% |
Activity Ratios |
|||
Collection Days |
- |
- |
- |
Inventory Turnover |
45 |
52 |
52 |
Debt Ratios |
|||
Debt to Net Worth |
0 |
0 |
0 |
Short-Term Liabilities to Liabilities |
- |
- |
- |
Liquidity Ratios |
|||
Quick Ratio |
67,386 |
152,673 |
237,843 |
Net Working Capital |
26 |
82 |
114 |
Other Ratios |
|||
Assets to Sales |
0 |
0 |
1 |
Debt to Assets |
0 |
0 |
- |
Sales/Net Worth |
7 |
3 |
2 |
The page left
intentionally blank to accommodate tabular matter following.
Income Statement
Income Statement
|
Start Month |
Oct-01 |
Nov-01 |
Dec-01 |
Jan-02 |
Feb-02 |
Mar-02 |
|
|
1 |
2 |
3 |
4 |
5 |
6 |
Sales Units |
|
|
|
|
|
|
|
Lunches |
|
- |
241 |
602 |
391 |
391 |
482 |
Dinners |
|
- |
378 |
946 |
615 |
615 |
757 |
Sales |
Unit Price |
|
|
|
|
|
|
Lunches |
$17.50 |
- |
4,218 |
10,535 |
6,843 |
6,843 |
8,435 |
Dinners |
$37.50 |
- |
14,175 |
35,475 |
23,063 |
23,063 |
28,388 |
Total Sales ($) |
|
- |
18,393 |
46,010 |
29,905 |
29,905 |
36,823 |
Cost of Sales |
% of Sales |
|
|
|
|
|
|
Lunches |
36% |
- |
1,518 |
3,793 |
2,463 |
2,463 |
3,037 |
Dinners |
36% |
- |
4,678 |
11,707 |
7,611 |
7,611 |
9,368 |
Total Cost of Sales |
|
- |
6,196 |
15,499 |
10,074 |
10074 |
12,404 |
Gross Margin |
|
- |
12,196 |
30,511 |
19,831 |
24,418 |
30,511 |
|
|
|
66% |
66% |
66% |
66% |
66% |
Apr-02 |
May-02 |
Jun-02 |
Jul-02 |
Aug-02 |
Sep-02 |
7 |
8 |
9 |
10 |
11 |
12 |
602 |
602 |
783 |
783 |
783 |
602 |
946 |
946 |
1,230 |
1,230 |
1,230 |
946 |
10,535 |
10,535 |
13,703 |
13,703 |
13,703 |
10,535 |
35,475 |
35,475 |
46,125 |
46,125 |
46,125 |
35,475 |
46,010 |
46,010 |
59,828 |
59,828 |
59,828 |
46,010 |
3,793 |
3,793 |
4,933 |
4,933 |
4,933 |
3,793 |
11,707 |
11,707 |
15,221 |
15,221 |
15,221 |
11,707 |
15,499 |
15,499 |
20,154 |
20,154 |
20,154 |
15,499 |
30,511 |
39,673 |
39,673 |
39,673 |
39,673 |
30,511 |
66% |
66% |
66% |
66% |
66% |
66% |
Operating Expense
Operating Expense
|
Oct-01 |
Nov-01 |
Dec-01 |
Jan-02 |
Feb-02 |
Mar-02 |
Salaries |
- |
13,000 |
13,000 |
13,000 |
13,000 |
13,000 |
Benefits and Employer Deductions |
- |
1,300 |
1,300 |
1,300 |
1,300 |
1,300 |
Rent |
- |
2,125 |
2,125 |
2,125 |
2,125 |
2,125 |
Common Expense |
75 |
75 |
75 |
75 |
75 |
75 |
Taxes |
550 |
550 |
550 |
550 |
550 |
550 |
Utilities |
575 |
575 |
575 |
575 |
575 |
575 |
Repair and Maintenance Equipment |
50 |
50 |
50 |
50 |
50 |
50 |
Phone |
60 |
60 |
60 |
60 |
60 |
60 |
Office Supplies |
30 |
30 |
30 |
30 |
30 |
30 |
Business Licenses |
2,500 |
- |
- |
- |
- |
- |
Liquor Licenses |
800 |
- |
- |
- |
- |
- |
Cleaners and Chemicals |
1,000 |
- |
- |
- |
- |
- |
Legal and Accounting Fees |
1,000 |
- |
- |
- |
- |
- |
Bank Fees |
5 |
5 |
5 |
5 |
5 |
5 |
Advertising |
- |
1,500 |
100 |
100 |
100 |
100 |
Grand Opening |
- |
1,500 |
- |
- |
- |
- |
Credit Card Discounts |
- |
368 |
920 |
598 |
598 |
736 |
Total Operating Expenses |
- |
6,645 |
21,188 |
18,840 |
18,518 |
18,656 |
Operating Profit (PBIT) |
(6,645) |
(8,991) |
11,670 |
1,313 |
1,313 |
5,762 |
|
|
-49% |
25% |
4% |
4% |
16% |
Interest |
492 |
488 |
443 |
398 |
395 |
350 |
Depreciation |
283 |
283 |
283 |
283 |
283 |
283 |
Profit before Tax |
(7,420) |
(9,763) |
10,944 |
631 |
635 |
5,128 |
Provision for Income Tax |
- |
- |
- |
- |
- |
1,795 |
Profit after Tax |
(7,420) |
(9,763) |
10,944 |
631 |
635 |
3,333 |
|
|
-53% |
24% |
2% |
2% |
9% |
Apr-02 |
May-02 |
Jun-02 |
Jul-02 |
Aug-02 |
Sep-02 |
13,000 |
13,000 |
13,000 |
13,000 |
13,000 |
13,000 |
1,300 |
1,300 |
1,300 |
1,300 |
1,300 |
1,300 |
2,125 |
2,125 |
2,125 |
2,125 |
2,125 |
2,125 |
75 |
75 |
75 |
75 |
75 |
75 |
550 |
550 |
550 |
550 |
550 |
550 |
575 |
575 |
575 |
575 |
575 |
575 |
50 |
50 |
50 |
50 |
50 |
50 |
60 |
60 |
60 |
60 |
60 |
60 |
30 |
30 |
30 |
30 |
30 |
30 |
- |
- |
- |
- |
- |
1,200 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5 |
5 |
5 |
5 |
5 |
5 |
100 |
100 |
100 |
100 |
100 |
100 |
- |
- |
- |
- |
- |
- |
920 |
920 |
1,197 |
1,197 |
1,197 |
920 |
18,840 |
18,840 |
18,840 |
19,117 |
19,917 |
19,117 |
11,670 |
11,670 |
20,557 |
20,557 |
20,557 |
10,470 |
25% |
25% |
34% |
34% |
34% |
23% |
305 |
260 |
215 |
170 |
167 |
163 |
283 |
283 |
283 |
283 |
283 |
283 |
11,082 |
11,127 |
20,058 |
20,103 |
20,107 |
10,024 |
3,879 |
3,894 |
7,020 |
7,036 |
7,037 |
3,508 |
7,203 |
7,233 |
13,038 |
13,067 |
13,069 |
6,515 |
16% |
16% |
22% |
22% |
22% |
14% |
Cash Flow
Cash Flow
|
|
|
Oct-01 |
Nov-01 |
Dec-01 |
Jan-02 |
Feb-02 |
Profit After Tax |
|
|
(7,420) |
(9,763) |
10,944 |
631 |
635 |
Plus: |
|||||||
Depreciation |
|
|
283 |
283 |
283 |
283 |
283 |
Change in Accounts Payable |
|
|
- |
- |
- |
- |
- |
Inc (Dec) Other Liabilities |
|
|
- |
- |
- |
- |
- |
Operating Line (repayment) |
|
|
35,000 |
- |
(5,000) |
(5,000) |
- |
Term Loan (repayment) |
|
|
30,000 |
(500) |
(500) |
(500) |
(500) |
Equity Input |
|
15,000 |
|
|
|
|
|
Subtotal |
|
|
65,283 |
(217) |
(5,217) |
(5,217) |
(217) |
Less: |
|||||||
Change in Accounts Rec |
|
|
- |
- |
- |
- |
- |
Change in Inventory |
|
|
- |
(1,430) |
(1,993) |
(1,252) |
- |
Inc (Dec) in Other ST Assets |
|
|
- |
- |
- |
- |
- |
Capital Expenditures |
|
|
34,000 |
- |
- |
- |
- |
Dividends |
|
|
- |
- |
- |
- |
- |
Subtotal |
|
|
34,000 |
(1,430) |
(1,993) |
(1,252) |
- |
Net Cash Flow |
|
|
23,863 |
(8,550) |
7,720 |
3,333 |
418 |
Cash Balance |
|
3,450 |
27,313 |
18,763 |
26,484 |
23,151 |
23,569 |
Mininum Cash Balance |
$18,763 |
|
|
|
|
|
|
Occurs in Month |
Nov-01 |
|
|
|
|
|
|
Mar-02 |
Apr-02 |
May-02 |
|||
*May-Dec |
|||||
3,333 |
7,203 |
7,233 |
|||
283 |
283 |
283 |
|||
- |
- |
- |
|||
- |
- |
- |
|||
(5,000) |
(5,000) |
(5,000) |
|||
(500) |
(500) |
(500) |
|||
(5,217) |
(5,217) |
(5,217) |
|||
- |
- |
- |
|||
538 |
714 |
- |
|||
- |
- |
- |
|||
- |
- |
- |
|||
- |
- |
- |
|||
538 |
714 |
- |
|||
2,421 |
1,273 |
2,016 |
|||
21,147 |
22,420 |
24,436 |
Read more:Bistro and Wine Bar Business Plan - Executive
summary, The business, The market, Market strategy, Operations plan, Financial
planhttp://www.referenceforbusiness.com/business-plans/Business-Plans-Volume-10/Bistro-and-Wine-Bar.html#ixzz0bETG9n3V
'Rich > Dining buiz' 카테고리의 다른 글
[소자본창업정보/창업가이드] 소자본창업자는 간이과세사업자로 시작(2) - 종합소득세 (0) | 2010.03.07 |
---|---|
[소자본창업정보/창업가이드] 소자본창업자는 간이과세사업자로 시작(1)- 부가가치세 (0) | 2010.03.07 |
[창업가이드/창업교육] 점포창업시, 체크해야할 행정절차_최악의 상황을 대비하라!_고용보험 (0) | 2010.03.07 |
[창업가이드/창업교육] 점포창업시, 체크해야할 행정절차_최악의 상황을 대비하라! 산재보험 (0) | 2010.03.07 |
[창업가이드/창업교육] 점포창업시, 체트해야할 행정절차_4단계 보건증 발급 (0) | 2010.03.07 |
WRITTEN BY
- Victor Jeong
JC BILLIONZ