Free Essay

Biz Plan

In:

Submitted By marhanshogai
Words 7528
Pages 31
Thanks for downloading a sample plan from Bplans.com

A sample plan is a great way to get started, but you can’t just print this plan out and turn it into the bank. You’re still going to have to put in all your own information and do all of your own financial forecasts.

With LivePlan, you can easily use this sample as inspiration and create your own plan, complete with financial tables and graphs. You’ll also be able to:

• Save time with linked financial tables (the formulas are built in, so you don’t have to do the calculations!)
• Benefit from tons of help, advice, and resources.
• Present your plan with confidence, with automatic charts and graphs corresponding to your financial data.
• Work on your plan anywhere, on any computer.

“For 20 dollars I ended up getting a quarter of a million dollars of funding. That’s worth it!” – Todd C. Tablegate

Click here to save 50% off the first month of LivePlan!
Cover Page
[pic]

This sample business plan has been made available to users of Business Plan Pro®, business planning software published by Palo Alto Software. Names, locations and numbers may have been changed, and substantial portions of the original plan text may have been omitted to preserve confidentiality and proprietary information.

You are welcome to use this plan as a starting point to create your own, but you do not have permission to reproduce, resell, publish, distribute or even copy this plan as it exists here.

Requests for reprints, academic use, and other dissemination of this sample plan should be emailed to the marketing department of Palo Alto Software at marketing@paloalto.com. For product information visit our Website: www.paloalto.com or call: 1-800-229-7526.

Copyright © Palo Alto Software, Inc., 1995-2009 All rights reserved.

Legal Page

Confidentiality Agreement

The undersigned reader acknowledges that the information provided by _________________________ in this business plan is confidential; therefore, reader agrees not to disclose it without the express written permission of _________________________.

It is acknowledged by reader that information to be furnished in this business plan is in all respects confidential in nature, other than information which is in the public domain through other means and that any disclosure or use of same by reader, may cause serious harm or damage to _________________________.

Upon request, this document is to be immediately returned to _________________________.

___________________
Signature

___________________
Name (typed or printed)

___________________
Date

This is a business plan. It does not imply an offering of securities.

1.0 Executive Summary 1 Chart: Highlights 1 1.1 Objectives 2 1.2 Mission 2 1.3 Keys to Success 2
2.0 Company Summary 3 2.1 Company Ownership 3 2.2 Start-up Summary 4 Table: Start-up 4 Chart: Start-up 4 2.3 Company Locations and Facilities 5
3.0 Products 5 3.1 Product Description 5 3.2 Competitive Comparison 6 3.3 Sales Literature 6 3.4 Sourcing 7 3.5 Sales Programs 7 3.6 Future Products 7
4.0 Market Analysis Summary 8 4.1 Market Segmentation 9 Table: Market Analysis 9 Chart: Market Analysis (Pie) 9 4.2 Target Market Segment Strategy 10 4.2.1 Market Needs 10 4.2.2 Market Trends 11 4.3 Industry Analysis 11 4.3.1 Trends in Food Service Retail 12 4.3.2 Competition and Buying Patterns 12 4.3.3 Main Competitors 13 4.3.4 Foreign Vs. Local Franchising 13
5.0 Strategy and Implementation Summary 14 5.1 Competitive Edge 14 5.2 Marketing Strategy 14 5.2.1 Pricing Strategy 14 5.2.2 Brand Challenges 14 5.2.3 Marketing Programs 15 5.2.4 Positioning Statement 15 5.3 Sales Strategy 15 5.3.1 Sales Forecast 16 Table: Sales Forecast 16 Chart: Sales Monthly 17 Chart: Sales by Year 17 5.4 Strategic Alliances 18 5.5 Milestones 18 Chart: Milestones 18 Table: Milestones 19
6.0 Web Plan Summary 19 6.1 Website Marketing Strategy 19 6.2 Development Requirements 20
7.0 Management Summary 20 7.1 Management Team 20 7.2 Organizational Structure 20 7.3 Personnel Plan 21 Table: Personnel 21
8.0 Financial Plan 21 8.1 Start-up Funding 21 Table: Start-up Funding 22 8.2 Break-even Analysis 22 Chart: Break-even Analysis 23 Table: Break-even Analysis 23 8.3 Projected Profit and Loss 24 8.3 Projected Profit and Loss 24 Chart: Profit Monthly 24 Chart: Profit Yearly 25 Chart: Gross Margin Monthly 25 Chart: Gross Margin Yearly 26 Table: Profit and Loss 26 8.4 Projected Cash Flow 27 Chart: Cash 27 Table: Cash Flow 28 8.5 Projected Balance Sheet 29 8.5 Projected Balance Sheet 29 Table: Balance Sheet 29 8.6 Business Ratios 29 Table: Ratios 30
Table: Sales Forecast 1
Table: Personnel 2
Table: Personnel 2
Table: Profit and Loss 3
Table: Profit and Loss 3
Table: Cash Flow 4
Table: Cash Flow 4
Table: Balance Sheet 6
Table: Balance Sheet 6
1.0 Executive Summary

Fresin Fries is a locally owned fast food outlet that will be positioned as an international franchise through our creative approach to the company's image and detail presentation. Fresin Fries will provide a combination of excellent food at value pricing, with fun packaging and atmosphere. Fresin Fries is the answer to an increasing demand for snack-type fast food, to be consumed while window shopping and walking around inside a shopping mall.

In today's highly competitive environment, it is becoming increasingly difficult to differentiate one fast food outlet from another. Singapore, a city state, is now becoming the model metropolis for Asia's new economic boom. With more than 11 million visitors yearly, mainly from neighboring countries (Malaysia, Indonesia, Thailand and the Philippines), Singapore's retail sector is the strongest in the region.

Our main priority is to establish one outlet in a crowded mall, preferably in one of prominent shopping malls in Singapore. Later, our effort will be a further development of more retail outlets in the surrounding area.

This plan is prepared to obtain a location for the initial launch of this concept. Additional financing will need to be secured for the two subsequent outlets, anticipated in month 13 and early in year three. The financing, in addition to the capital contributions from shareholders, will allow Fresin Fries to successfully open and expand through year two. The initial capital investment will allow Fresin Fries to provide its customers with a value-driven, entertaining experience through the creativity of its founders.

Fresin Fries will entice youngsters to bring their friends and family with our innovative environment, fresh-cut Belgian fries, and selection of unique signature dipping sauces.

Please note that all tables are in Singaporean Dollars (1 USD= S$1.60)

Chart: Highlights

[pic]

1.1 Objectives

• To establish a presence as a successful local fast food outlets and gain a market share in Singapore's fast food industry.

• To make Fresin Fries a destination spot for mall-goers.

• To expand into a number of outlets by year three, and sell the franchise to neighboring metropolitan cities, such as Jakarta, Kuala Lumpur, Bangkok and Manila.

1.2 Mission

Our main goal is to be one of the most successful fast food outlets in Singapore, starting with one retail outlet located inside a major shopping mall as a "market tester."

Fresin Fries will strive to be a premier local fast food brand in the local marketplace. We want our customers to have the total experience when visiting our outlet(s) and website as they will learn about this fascinating new "pop culture." We will sell merchandise from pre-packaged sauces and t-shirts, to potato cutters, all with our official brand attached to them.

Our main focus will be serving high-quality food at a great value.

1.3 Keys to Success

To succeed in this business we must:

• Create a unique, innovative, entertaining menu that will differentiate us from the rest of the competition. • Control costs at all times, in all areas and implement a conservative approach to growth policy. Although, we provide more than enough fund to open more than one outlet, we want to be on the safe side of the business. • Sell the products that are of the highest quality, as well as keeping the customers happy with all of our product categories from food to store merchandising. • Provide 100% satisfaction to our customers and maintaining the level of excellent services among other competitors. • Encourage the two most important values in fast food business: brand and image, as these two ingredients are a couple of main drivers in marketing communications. • Get access to high-traffic shopping malls near the target market. • Promote good values of company culture and business philosophy.

2.0 Company Summary

What is Fresin Fries? Fresin Fries sells gourmet fries in a cone with a choice of sauce. We use the concept of Belgian Fries, where the fries are all made from fresh potatoes and fried twice. Our outlet also provides excellent and friendly customer service to support the ambience of fun, energetic and youthful lifestyle.

Youthful and fresh surroundings We will imitate successful establishments, such as Jamba Juice and Starbucks, which represent the majority of our core target market, between 18 to 35 years of age. Our store will feature display cooking of our featured Belgian Fries from cutting to frying. Our customers will also be able to read our in-house brochures in regards to all knowledge about Belgian Fries and our featured sauces. Our store will be decorated with fast food setting, such as a bright counter and display menu on the wall.

Quality food Each store will offer nothing but freshly fried Belgian fries, sandwiches and variety of unique blend sauces, all served with old-fashioned home-style care.

Open everyday Our store is open everyday from 10 am to 9 pm.

Variety, variety, variety A different selection of sauces will be featured every three months and we will also change our Italian soda flavors to accompany our fries.

2.1 Company Ownership

Fresin Fries is a privately held company. It will be registered as a Limited company, with ownership 25% - Guy Fry, 25% - Sam Sauce, 25% - Carl Cone, 25% - Harry Hip.

Guy Fry and Sam Sauce have more than 10 years of experience in the food industry. Both are currently employed as Corporate Staff of Company A.

Sam Sauce holds an MBA degree from University V. A true entrepreneur by heart, his latest entrepreneurial project is a diamond store in the heart of Singapore.

Guy Fry holds a BA degree in Graphic Design from the Academy of Arts. His projects are widely varied from product design to brand development of several reputable companies.

Harry Hip holds a MS degree from Institute Y. He completed several projects and served as project manager for multi-national companies in Singapore.

Carl Cone holds a BS degree from University Z, majoring in Management and Information Technology. Prior to his return to Singapore, he has held several management positions in a U.S.-based IT company.

2.2 Start-up Summary

The retail outlet will be rented at one of the target location shopping malls. Our preference is Space A, for the main reason of reaching larger traffic.

Startup requirements will be financed through owner investments.

Table: Start-up

|Start-up | |
| | |
|Requirements | |
| | |
|Start-up Expenses | |
|Kitchen and Fixtures |$21,600 |
|Furniture and Interior |$16,500 |
|Legal |$3,000 |
|Rent |$15,000 |
|Packaging and Stationary |$8,500 |
|Contingencies |$4,200 |
|Total Start-up Expenses |$68,800 |
| | |
|Start-up Assets | |
|Cash Required |$50,000 |
|Other Current Assets |$0 |
|Long-term Assets |$0 |
|Total Assets |$50,000 |
| | |
|Total Requirements |$118,800 |

Chart: Start-up

[pic]

2.3 Company Locations and Facilities

Fresin Fries locations will range in size from 50 – 70 meter square and will seat from 15 – 25 guests. Our first location will be on the larger end of this range. The location will feature its own originality in merchandise display and other brand building attributes. We will equip the outlet with modern furniture and aim for cleanliness and an open feeling. We are currently looking at several possible sites in shopping malls along Orchard Road.

The space selection will be chosen based upon the following criteria:

• Community size: minimum of 800,000 people within a radius of 8 kilometers. • Tourist destination. • Easy access. • Large percentage of teenagers in the community.

All of these qualities are consistent with Fresin Fries' goal of providing a top quality fast food experience. We want "word-of-mouth" to be our best form of marketing, where our customers value our brand as something exciting and cannot wait to tell their friends and neighbors.

Fresin Fries will directly compete with several fast food joints inside the chosen shopping mall, including Tori-Q (yakitori specialist), Bee Che Hiang (chinese sausages), Bread Talk (one of the most successful bakery franchises), and Pizza Walker (locally owned pizza chain).

3.0 Products

We want to focus only on selling fries. Alcoholic drinks will not be sold in our outlet, as Fresin Fries promotes a healthy and positive Singaporean lifestyle. Instead, we will offer Italian Soda to complement the fries.

In promoting the Fresin Fries lifestyle, we will offer various merchandise with our logo and colors, from hats to t-shirts to potato cutters to our signature sauces, so that our customers can enjoy Fresin Fries at home. Our signature sauce is exclusively manufactured by Company Q. They can be also purchased at selected retailers.

3.1 Product Description

Fresin Fries primarily sells fries and our unique dipping sauces. Main products sold are: Belgian fries, Italian sodas and corporate merchandise.

Belgian-style fries are available in large (choose 2 dips), small (choose 1 dip), with addition of garlic Fresin (add S$0.25).

The dips for Belgian style fries can also be served with sandwiches; they are available in more than 20 flavors:

• Pesto Mayo • Satay Sauce • Teriyaki Sauce • Thai Chili Ketchup • Creamy Wasabi Mayo • Roasted Pepper Mayo • Lava Cheese • Black Pepper Sauce • Curry Ketchup • Barbecue • Jalapeno Ketchup • Caribbean Islands • Traditional Sambal • Korean BBQ • Hot Chili Sauce • Garlic Dip

3.2 Competitive Comparison

Fresin Fries has several advantages over its leading competitors:

• Unique "fusion" concept of dipping sauce. • We expect a high degree of enthusiasm and offer a fun store with friendly staff, that reflects the company's youthful and energetic culture. • Supporting merchandise items that support the company's brand building. • Our fried potato is made 100% fresh, compared to most fast food outlets that use frozen fries. • Our dipping sauce is also made fresh without preservatives. • Our innovative packaging will be more entertaining than our competitors; a single cone with a cup reserved for dipping sauce.

|Company |Clean |Value |Merchandising |
| | Year 1 | Year 2 | Year 3 |
|Unit Sales | | | |
|Belgian Fries |49,464 |98,928 |197,856 |
|Italian Soda |27,692 |55,384 |110,768 |
|Merchandising |3,889 |7,778 |15,556 |
|Signature Packaged Sauces |3,356 |6,712 |13,425 |
|Total Unit Sales |84,401 |168,802 |337,605 |
| | | | |
|Unit Prices | Year 1 | Year 2 | Year 3 |
|Belgian Fries |$4.00 |$4.00 |$4.00 |
|Italian Soda |$1.50 |$1.50 |$1.50 |
|Merchandising |$8.50 |$8.50 |$8.50 |
|Signature Packaged Sauces |$2.00 |$2.00 |$2.00 |
| | | | |
|Sales | | | |
|Belgian Fries |$197,856 |$395,712 |$791,424 |
|Italian Soda |$41,538 |$83,076 |$166,152 |
|Merchandising |$33,057 |$66,114 |$132,228 |
|Signature Packaged Sauces |$6,712 |$13,425 |$26,849 |
|Total Sales |$279,163 |$558,327 |$1,116,654 |
| | | | |
|Direct Unit Costs | Year 1 | Year 2 | Year 3 |
|Belgian Fries |$0.80 |$0.80 |$0.80 |
|Italian Soda |$0.15 |$0.15 |$0.15 |
|Merchandising |$3.83 |$3.83 |$3.83 |
|Signature Packaged Sauces |$1.00 |$1.00 |$1.00 |
| | | | |
|Direct Cost of Sales | | | |
|Belgian Fries |$39,571 |$79,142 |$158,285 |
|Italian Soda |$4,154 |$8,308 |$16,615 |
|Merchandising |$14,876 |$29,751 |$59,503 |
|Signature Packaged Sauces |$3,356 |$6,712 |$13,425 |
|Subtotal Direct Cost of Sales |$61,957 |$123,914 |$247,827 |

Chart: Sales Monthly

[pic]

Chart: Sales by Year

[pic]

5.4 Strategic Alliances

Our business requires a long relationship with raw suppliers as well as partner vendors. In Chinese, this relationship is called "guanxi," meaning business bonding. We already have a long and good standing relationship with Company V in our previous ventures. For Company Y, Mr. Joe Shmo, the managing director, is a prominent figure in the society and we hope to strengthen further our business relationship with him and the company.

5.5 Milestones

During the initial set up of the company, the 4 founders (Guy Fry, Harry Hip, Sam Sauce, and Carl Cone) will conduct the planning and implementation in building the brand and the construction of our first outlet. The planning and construction will take approximately 8 months, in addition to the revision and refinement process that will take the rest of the 12 month period before our opening in early 2005.

Chart: Milestones

[pic]

Table: Milestones

|Milestones | | | | | |
| | | | | | |
|Milestone |Start Date |End Date |Budget |Manager |Department |
|Presentation materials for all |1/12/2004 |3/12/2004 |TBD |Carl Cone |Business Development |
|stakeholders | | | | | |
|Follow up with suppliers |1/21/2004 |3/22/2004 |$100 |Sam Sauce |Business Development |
|Follow up with developers |1/21/2004 |9/8/2004 |$50 |Sam Sauce |Business Development |
|Printing materials |2/13/2004 |4/10/2004 |$8,000 |Guy Fry |Marketing |
|Marketing communication program |2/21/2004 |6/23/2004 |TBD |Sam Sauce |Marketing |
|Constructions |5/22/2004 |12/3/2004 |TBD |Harry Hip |Business Development |
|In store signage, POP |5/23/2004 |10/11/2004 |TBD |Guy Fry |Marketing |
|Grand opening materials |6/2/2004 |10/13/2004 |TBD |Guy Fry |Marketing |
|Hiring staff |7/14/2004 |8/12/2004 |$900 |Harry Hip |Human Resources |
|Open second location |7/1/2005 |7/1/2005 |$10,000 |Carl Cone |Business Development |
|Open 3rd and 4th locations |1/1/2006 |6/1/2006 |$15,000 |Carl Cone |Business Development |
|Open 5th, 6th, and 7th locations |1/1/2007 |12/31/2007 |$20,000 |Carl Cone |Business Development |
|Training staff |9/12/2004 |12/10/2004 |$1,000 |Harry Hip |Human Resources |
|Totals | | |$55,050 | | |

6.0 Web Plan Summary

The website will, of course, show visitors everything about Belgian food culture, including the history of french fries over time. To make the website interactive, Fresin Fries will offer gift cards and promotions via the Internet, so our visitors can print the promotional coupon in PDF format and bring it when they visit Fresin Fries. Visitors can also download Fresin Fries' theme song as ring tones, or order potato cutters for delivery.

Besides the traditional formats of customer service hotline and in-store form, customers can now write their comments and suggestions on our website, which will be directed to one of our staff.

So, the website itself will act as the medium between our company and our audience.

In the future, our website will show information on franchising/licensing our brand name.

6.1 Website Marketing Strategy

We will leverage the visibility of our shopping mall's website by getting them to include a link to ours. We will also post banners on an official Singapore tourism website.

6.2 Development Requirements

To adequately serve our audience, the front end strategy of our website should be parallel with our corporate color. The front end design of our website will be entirely trusted to Mr. Guy Fry.

The diversity of founders' background in our company has enabled a cost efficient development in our venture. As Mr. Harry Hip and Mr. Carl Cone are experts in Information Technology, the back end of our website will be developed by these gentlemen.

7.0 Management Summary

The initial management team depends on the founders themselves, with little back-up. As we grow, we will take on additional help in certain key areas. Part of our basic philosophy will be able to run our executive management as a "knowledge sharing" fellowship. We will not add additional overhead until absolutely necessary. This will mean that the initial staff support team will have to work extra. By doing this, we will keep our overhead as low as possible, allowing us to adequately staff our outlets. This will also allow us and future business partners to recoup investments as quickly as possible and enjoy a higher return.

At present time, Fresin Fries is being owned by its 4 founders. Others that have helped on the development of this business venture will be offered an opportunity to grow together with the company at the appropriate time, and when the time comes, the 4 founders’ share will be consolidated as one entity.

7.1 Management Team

Fresin Fries is currently the creative idea of its four founders. As the company is small in nature, it only requires a simple organizational structure. Implementation of this organization form calls for all four individuals to make all major management decisions in addition to monitoring all other business activities.

As we expand into multiple locations, each location will have a primary site manager.

7.2 Organizational Structure

Future organizational structure will include a director of store operations when the store locations exceed four units. We hope that this individual will come out of the ranks of our stores’ management. This will provide a supervisory level between the executive level and the store management level.

Current plan is to have our accounting and payroll functions done by an in-house bookkeeping. Mr. David Lu will be responsible for accounting and business development of Fresin Fries, helped by Mr. Harry Hip, acting Head of Human Resources Division. Possible positions might be added at a later date include marketing manager, purchasing manager, controller, human resources, R&D and administrative support team.

7.3 Personnel Plan

Our initial employees will include two cashiers, two cooks and two bus boys per location, with one of each on the premises during open hours. This is considered an ideal personnel number for a food outlet the size of our own. Each employee will work for 38-40 hours per week.

In the long run, as we expand our product category and retail outlets, we will employ more people in the middle management to ensure the focus of our work, including site managers.

Table: Personnel

|Personnel Plan | | | |
| | Year 1 | Year 2 | Year 3 |
|Site Managers |$0 |$60,000 |$96,000 |
|Cashiers |$36,000 |$80,000 |$144,400 |
|Cook |$28,800 |$66,000 |$115,200 |
|Busboy |$23,400 |$56,000 |$94,000 |
|Total People |12 |26 |40 |
| | | | |
|Total Payroll |$88,200 |$262,000 |$449,600 |

8.0 Financial Plan

The company is now privately held by Harry Hip, Guy Fry, Carl Cone, and Sam Sauce. Future shares will be offered after two consecutive years of operating in Singapore.

8.1 Start-up Funding

Currently, the company is owned by the original 4 founders, who each will contribute $200,000 for the same amount of share, 25%. This will more than cover start-up requirements, and provide the business with a cash cushion to use for expansion over the first three years.

Table: Start-up Funding

|Start-up Funding | |
|Start-up Expenses to Fund |$68,800 |
|Start-up Assets to Fund |$50,000 |
|Total Funding Required |$118,800 |
| | |
|Assets | |
|Non-cash Assets from Start-up |$0 |
|Cash Requirements from Start-up |$50,000 |
|Additional Cash Raised |$681,200 |
|Cash Balance on Starting Date |$731,200 |
|Total Assets |$731,200 |
| | |
| | |
|Liabilities and Capital | |
| | |
|Liabilities | |
|Current Borrowing |$0 |
|Long-term Liabilities |$0 |
|Accounts Payable (Outstanding Bills) |$0 |
|Other Current Liabilities (interest-free) |$0 |
|Total Liabilities |$0 |
| | |
|Capital | |
| | |
|Planned Investment | |
|Eric Yam |$200,000 |
|Martin Ng |$200,000 |
|David Lu |$200,000 |
|Sagita Suwandi |$200,000 |
|Additional Investment Requirement |$0 |
|Total Planned Investment |$800,000 |
| | |
|Loss at Start-up (Start-up Expenses) |($68,800) |
|Total Capital |$731,200 |
| | |
| | |
|Total Capital and Liabilities |$731,200 |
| | |
|Total Funding |$800,000 |

8.2 Break-even Analysis

Our break-even analysis shows that we need unit sales over 9,700 per month to break even. We do not expect to begin turning a profit until year three.

Chart: Break-even Analysis

[pic]

Table: Break-even Analysis

|Break-even Analysis | |
| | |
|Monthly Units Break-even |9,706 |
|Monthly Revenue Break-even |$32,104 |
| | |
|Assumptions: | |
|Average Per-Unit Revenue |$3.31 |
|Average Per-Unit Variable Cost |$0.73 |
|Estimated Monthly Fixed Cost |$24,979 |

8.3 Projected Profit and Loss

As the Profit and Loss shows, Fresin Fries will run at a loss for the first two years, using up some of the cash reserves initially invested by the founders. As sales increase, we will expand into new locations to aggressively spread brand recognition. This increase in visibility will allow us to take up less expensive locations off of Orchard Road, while maintaining our flagship operation, the first store, in a prime spot.

Chart: Profit Monthly

[pic]

Chart: Profit Yearly

[pic]

Chart: Gross Margin Monthly

[pic]

Chart: Gross Margin Yearly

[pic]

Table: Profit and Loss

|Pro Forma Profit and Loss | | | |
| | Year 1 | Year 2 | Year 3 |
|Sales |$279,163 |$558,327 |$1,116,654 |
|Direct Cost of Sales |$61,957 |$123,914 |$247,827 |
|Other Costs of Sales |$0 |$0 |$0 |
|Total Cost of Sales |$61,957 |$123,914 |$247,827 |
| | | | |
|Gross Margin |$217,207 |$434,413 |$868,826 |
|Gross Margin % |77.81% |77.81% |77.81% |
| | | | |
| | | | |
|Expenses | | | |
|Payroll |$88,200 |$262,000 |$449,600 |
|Marketing/Promotion |$10,000 |$10,000 |$10,000 |
|Depreciation |$0 |$0 |$0 |
|Rent |$174,000 |$248,000 |$298,000 |
|Utilities |$2,550 |$5,000 |$8,000 |
|New location setup |$25,000 |$50,000 |$50,000 |
| | | | |
|Total Operating Expenses |$299,750 |$575,000 |$815,600 |
| | | | |
|Profit Before Interest and Taxes |($82,543) |($140,587) |$53,226 |
|EBITDA |($82,543) |($140,587) |$53,226 |
| Interest Expense |$0 |$0 |$0 |
| Taxes Incurred |$0 |$0 |$0 |
| | | | |
|Net Profit |($82,543) |($140,587) |$53,226 |
|Net Profit/Sales |-29.57% |-25.18% |4.77% |

8.4 Projected Cash Flow

The following chart and table show the Projected Cash Flow for Fresin Fries.

Chart: Cash

[pic]

Table: Cash Flow

|Pro Forma Cash Flow | | | |
| | Year 1 | Year 2 | Year 3 |
|Cash Received | | | |
| | | | |
|Cash from Operations | | | |
|Cash Sales |$279,163 |$558,327 |$1,116,654 |
|Subtotal Cash from Operations |$279,163 |$558,327 |$1,116,654 |
| | | | |
|Additional Cash Received | | | |
|Sales Tax, VAT, HST/GST Received |$0 |$0 |$0 |
|New Current Borrowing |$0 |$0 |$0 |
|New Other Liabilities (interest-free) |$0 |$0 |$0 |
|New Long-term Liabilities |$0 |$0 |$0 |
|Sales of Other Current Assets |$0 |$0 |$0 |
|Sales of Long-term Assets |$0 |$0 |$0 |
|New Investment Received |$0 |$0 |$0 |
|Subtotal Cash Received |$279,163 |$558,327 |$1,116,654 |
| | | | |
|Expenditures | Year 1 | Year 2 | Year 3 |
| | | | |
|Expenditures from Operations | | | |
|Cash Spending |$88,200 |$262,000 |$449,600 |
|Bill Payments |$244,265 |$430,245 |$599,286 |
|Subtotal Spent on Operations |$332,465 |$692,245 |$1,048,886 |
| | | | |
|Additional Cash Spent | | | |
|Sales Tax, VAT, HST/GST Paid Out |$0 |$0 |$0 |
|Principal Repayment of Current Borrowing |$0 |$0 |$0 |
|Other Liabilities Principal Repayment |$0 |$0 |$0 |
|Long-term Liabilities Principal Repayment |$0 |$0 |$0 |
|Purchase Other Current Assets |$0 |$0 |$0 |
|Purchase Long-term Assets |$0 |$0 |$0 |
|Dividends |$0 |$0 |$0 |
|Subtotal Cash Spent |$332,465 |$692,245 |$1,048,886 |
| | | | |
|Net Cash Flow |($53,301) |($133,918) |$67,767 |
|Cash Balance |$677,899 |$543,981 |$611,748 |

8.5 Projected Balance Sheet

Fresin's projected company balance sheet follows. We expect to run at a loss for the first two years, decreasing our net worth slightly. As the operation becomes more profitable in the third year, our net worth rises again.

Table: Balance Sheet

|Pro Forma Balance Sheet | | | |
| | Year 1 | Year 2 | Year 3 |
|Assets | | | |
| | | | |
|Current Assets | | | |
|Cash |$677,899 |$543,981 |$611,748 |
|Other Current Assets |$0 |$0 |$0 |
|Total Current Assets |$677,899 |$543,981 |$611,748 |
| | | | |
|Long-term Assets | | | |
|Long-term Assets |$0 |$0 |$0 |
|Accumulated Depreciation |$0 |$0 |$0 |
|Total Long-term Assets |$0 |$0 |$0 |
|Total Assets |$677,899 |$543,981 |$611,748 |
| | | | |
|Liabilities and Capital | Year 1 | Year 2 | Year 3 |
| | | | |
|Current Liabilities | | | |
|Accounts Payable |$29,242 |$35,911 |$50,452 |
|Current Borrowing |$0 |$0 |$0 |
|Other Current Liabilities |$0 |$0 |$0 |
|Subtotal Current Liabilities |$29,242 |$35,911 |$50,452 |
| | | | |
|Long-term Liabilities |$0 |$0 |$0 |
|Total Liabilities |$29,242 |$35,911 |$50,452 |
| | | | |
|Paid-in Capital |$800,000 |$800,000 |$800,000 |
|Retained Earnings |($68,800) |($151,343) |($291,930) |
|Earnings |($82,543) |($140,587) |$53,226 |
|Total Capital |$648,657 |$508,070 |$561,296 |
|Total Liabilities and Capital |$677,899 |$543,981 |$611,748 |
| | | | |
|Net Worth |$648,657 |$508,070 |$561,296 |

8.6 Business Ratios

The following table outlines some of the more important ratios from the Fast Food Restaurants and Stands industry. The final column, Industry Profile, details specific ratios based on the industry as it is classified by the Standard Industry Classification (SIC) code 5812.

Table: Ratios

|Ratio Analysis | | | | |
| | Year 1 | Year 2 | Year 3 |Industry Profile |
|Sales Growth |n.a. |100.00% |100.00% |8.67% |
| | | | | |
|Percent of Total Assets | | | | |
|Other Current Assets |0.00% |0.00% |0.00% |37.31% |
|Total Current Assets |100.00% |100.00% |100.00% |45.97% |
|Long-term Assets |0.00% |0.00% |0.00% |54.03% |
|Total Assets |100.00% |100.00% |100.00% |100.00% |
| | | | | |
|Current Liabilities |4.31% |6.60% |8.25% |17.94% |
|Long-term Liabilities |0.00% |0.00% |0.00% |22.26% |
|Total Liabilities |4.31% |6.60% |8.25% |40.20% |
|Net Worth |95.69% |93.40% |91.75% |59.80% |
| | | | | |
|Percent of Sales | | | | |
|Sales |100.00% |100.00% |100.00% |100.00% |
|Gross Margin |77.81% |77.81% |77.81% |59.05% |
|Selling, General & Administrative Expenses |107.37% |102.99% |73.04% |39.24% |
|Advertising Expenses |0.00% |0.00% |0.00% |1.96% |
|Profit Before Interest and Taxes |-29.57% |-25.18% |4.77% |1.92% |
| | | | | |
|Main Ratios | | | | |
|Current |23.18 |15.15 |12.13 |1.04 |
|Quick |23.18 |15.15 |12.13 |0.66 |
|Total Debt to Total Assets |4.31% |6.60% |8.25% |50.22% |
|Pre-tax Return on Net Worth |-12.73% |-27.67% |9.48% |6.90% |
|Pre-tax Return on Assets |-12.18% |-25.84% |8.70% |13.87% |
| | | | | |
|Additional Ratios | Year 1 | Year 2 | Year 3 | |
|Net Profit Margin |-29.57% |-25.18% |4.77% |n.a |
|Return on Equity |-12.73% |-27.67% |9.48% |n.a |
| | | | | |
|Activity Ratios | | | | |
|Accounts Payable Turnover |9.35 |12.17 |12.17 |n.a |
|Payment Days |27 |27 |26 |n.a |
|Total Asset Turnover |0.41 |1.03 |1.83 |n.a |
| | | | | |
|Debt Ratios | | | | |
|Debt to Net Worth |0.05 |0.07 |0.09 |n.a |
|Current Liab. to Liab. |1.00 |1.00 |1.00 |n.a |
| | | | | |
|Liquidity Ratios | | | | |
|Net Working Capital |$648,657 |$508,070 |$561,296 |n.a |
|Interest Coverage |0.00 |0.00 |0.00 |n.a |
| | | | | |
|Additional Ratios | | | | |
|Assets to Sales |2.43 |0.97 |0.55 |n.a |
|Current Debt/Total Assets |4% |7% |8% |n.a |
|Acid Test |23.18 |15.15 |12.13 |n.a |
|Sales/Net Worth |0.43 |1.10 |1.99 |n.a |
|Dividend Payout | 0.00 |0.00 |0.00 |n.a |

Table: Sales Forecast

Sales Forecast | | | | | | | | | | | | | | | | | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |Unit Sales | | | | | | | | | | | | | | |Belgian Fries |2% |1,000 |1,200 |1,440 |1,728 |2,074 |2,488 |3,981 |4,778 |5,733 |6,880 |8,256 |9,907 | |Italian Soda |2% |650 |780 |936 |1,123 |1,348 |1,617 |2,426 |2,790 |3,209 |3,690 |4,243 |4,880 | |Merchandising |2% |100 |120 |144 |160 |180 |220 |299 |358 |430 |516 |619 |743 | |Signature Packaged Sauces |1% |100 |118 |139 |150 |150 |150 |270 |319 |376 |444 |523 |618 | |Total Unit Sales | |1,850 |2,218 |2,659 |3,161 |3,751 |4,476 |6,976 |8,244 |9,747 |11,529 |13,641 |16,147 | | | | | | | | | | | | | | | | |Unit Prices | | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |Belgian Fries | |$4.00 |$4.00 |$4.00 |$4.00 |$4.00 |$4.00 |$4.00 |$4.00 |$4.00 |$4.00 |$4.00 |$4.00 | |Italian Soda | |$1.50 |$1.50 |$1.50 |$1.50 |$1.50 |$1.50 |$1.50 |$1.50 |$1.50 |$1.50 |$1.50 |$1.50 | |Merchandising | |$8.50 |$8.50 |$8.50 |$8.50 |$8.50 |$8.50 |$8.50 |$8.50 |$8.50 |$8.50 |$8.50 |$8.50 | |Signature Packaged Sauces | |$2.00 |$2.00 |$2.00 |$2.00 |$2.00 |$2.00 |$2.00 |$2.00 |$2.00 |$2.00 |$2.00 |$2.00 | | | | | | | | | | | | | | | | |Sales | | | | | | | | | | | | | | |Belgian Fries | |$4,000 |$4,800 |$5,760 |$6,912 |$8,294 |$9,953 |$15,925 |$19,110 |$22,932 |$27,519 |$33,023 |$39,627 | |Italian Soda | |$975 |$1,170 |$1,404 |$1,685 |$2,022 |$2,426 |$3,639 |$4,185 |$4,813 |$5,535 |$6,365 |$7,320 | |Merchandising | |$850 |$1,020 |$1,224 |$1,360 |$1,530 |$1,870 |$2,538 |$3,046 |$3,655 |$4,386 |$5,263 |$6,316 | |Signature Packaged Sauces | |$200 |$236 |$278 |$300 |$300 |$300 |$540 |$637 |$752 |$887 |$1,047 |$1,235 | |Total Sales | |$6,025 |$7,226 |$8,666 |$10,257 |$12,146 |$14,549 |$22,642 |$26,978 |$32,152 |$38,326 |$45,697 |$54,498 | | | | | | | | | | | | | | | | |Direct Unit Costs | | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |Belgian Fries |20.00% |$0.80 |$0.80 |$0.80 |$0.80 |$0.80 |$0.80 |$0.80 |$0.80 |$0.80 |$0.80 |$0.80 |$0.80 | |Italian Soda |10.00% |$0.15 |$0.15 |$0.15 |$0.15 |$0.15 |$0.15 |$0.15 |$0.15 |$0.15 |$0.15 |$0.15 |$0.15 | |Merchandising |45.00% |$3.83 |$3.83 |$3.83 |$3.83 |$3.83 |$3.83 |$3.83 |$3.83 |$3.83 |$3.83 |$3.83 |$3.83 | |Signature Packaged Sauces |50.00% |$1.00 |$1.00 |$1.00 |$1.00 |$1.00 |$1.00 |$1.00 |$1.00 |$1.00 |$1.00 |$1.00 |$1.00 | | | | | | | | | | | | | | | | |Direct Cost of Sales | | | | | | | | | | | | | | |Belgian Fries | |$800 |$960 |$1,152 |$1,382 |$1,659 |$1,991 |$3,185 |$3,822 |$4,586 |$5,504 |$6,605 |$7,925 | |Italian Soda | |$98 |$117 |$140 |$168 |$202 |$243 |$364 |$419 |$481 |$553 |$636 |$732 | |Merchandising | |$383 |$459 |$551 |$612 |$689 |$842 |$1,142 |$1,371 |$1,645 |$1,974 |$2,368 |$2,842 | |Signature Packaged Sauces | |$100 |$118 |$139 |$150 |$150 |$150 |$270 |$319 |$376 |$444 |$523 |$618 | |Subtotal Direct Cost of Sales | |$1,380 |$1,654 |$1,982 |$2,313 |$2,700 |$3,225 |$4,961 |$5,930 |$7,088 |$8,474 |$10,133 |$12,117 | |

Table: Personnel

Personnel Plan | | | | | | | | | | | | | | | | | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |Site Managers |0% |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Cashiers |0% |$2,000 |$2,000 |$2,000 |$2,000 |$2,000 |$2,000 |$4,000 |$4,000 |$4,000 |$4,000 |$4,000 |$4,000 | |Cook |0% |$1,600 |$1,600 |$1,600 |$1,600 |$1,600 |$1,600 |$3,200 |$3,200 |$3,200 |$3,200 |$3,200 |$3,200 | |Busboy |0% |$1,300 |$1,300 |$1,300 |$1,300 |$1,300 |$1,300 |$2,600 |$2,600 |$2,600 |$2,600 |$2,600 |$2,600 | |Total People | |6 |6 |6 |6 |6 |6 |12 |12 |12 |12 |12 |12 | | | | | | | | | | | | | | | | |Total Payroll | |$4,900 |$4,900 |$4,900 |$4,900 |$4,900 |$4,900 |$9,800 |$9,800 |$9,800 |$9,800 |$9,800 |$9,800 | |

Table: Profit and Loss

Pro Forma Profit and Loss | | | | | | | | | | | | | | | | | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |Sales | |$6,025 |$7,226 |$8,666 |$10,257 |$12,146 |$14,549 |$22,642 |$26,978 |$32,152 |$38,326 |$45,697 |$54,498 | |Direct Cost of Sales | |$1,380 |$1,654 |$1,982 |$2,313 |$2,700 |$3,225 |$4,961 |$5,930 |$7,088 |$8,474 |$10,133 |$12,117 | |Other Costs of Sales | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Total Cost of Sales | |$1,380 |$1,654 |$1,982 |$2,313 |$2,700 |$3,225 |$4,961 |$5,930 |$7,088 |$8,474 |$10,133 |$12,117 | | | | | | | | | | | | | | | | |Gross Margin | |$4,645 |$5,572 |$6,684 |$7,944 |$9,447 |$11,325 |$17,681 |$21,048 |$25,063 |$29,852 |$35,565 |$42,381 | |Gross Margin % | |77.10% |77.11% |77.13% |77.45% |77.77% |77.84% |78.09% |78.02% |77.95% |77.89% |77.83% |77.77% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |Expenses | | | | | | | | | | | | | | |Payroll | |$4,900 |$4,900 |$4,900 |$4,900 |$4,900 |$4,900 |$9,800 |$9,800 |$9,800 |$9,800 |$9,800 |$9,800 | |Marketing/Promotion | |$833 |$833 |$833 |$833 |$833 |$833 |$833 |$833 |$833 |$833 |$833 |$833 | |Depreciation | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Rent | |$12,000 |$12,000 |$12,000 |$12,000 |$12,000 |$12,000 |$17,000 |$17,000 |$17,000 |$17,000 |$17,000 |$17,000 | |Utilities |15% |$125 |$125 |$125 |$125 |$125 |$125 |$300 |$300 |$300 |$300 |$300 |$300 | |New location setup | |$0 |$0 |$0 |$0 |$0 |$25,000 |$0 |$0 |$0 |$0 |$0 |$0 | | | | | | | | | | | | | | | | |Total Operating Expenses | |$17,858 |$17,858 |$17,858 |$17,858 |$17,858 |$42,858 |$27,933 |$27,933 |$27,933 |$27,933 |$27,933 |$27,933 | | | | | | | | | | | | | | | | |Profit Before Interest and Taxes | |($13,213) |($12,286) |($11,174) |($9,914) |($8,412) |($31,534) |($10,252) |($6,885) |($2,870) |$1,919 |$7,631 |$14,447 | |EBITDA | |($13,213) |($12,286) |($11,174) |($9,914) |($8,412) |($31,534) |($10,252) |($6,885) |($2,870) |$1,919 |$7,631 |$14,447 | | Interest Expense | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | | Taxes Incurred | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | | | | | | | | | | | | | | | | |Net Profit | |($13,213) |($12,286) |($11,174) |($9,914) |($8,412) |($31,534) |($10,252) |($6,885) |($2,870) |$1,919 |$7,631 |$14,447 | |Net Profit/Sales | |-219.30% |-170.03% |-128.94% |-96.66% |-69.25% |-216.74% |-45.28% |-25.52% |-8.93% |5.01% |16.70% |26.51% | |

Table: Cash Flow

Pro Forma Cash Flow | | | | | | | | | | | | | | | | | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |Cash Received | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |Cash from Operations | | | | | | | | | | | | | | |Cash Sales | |$6,025 |$7,226 |$8,666 |$10,257 |$12,146 |$14,549 |$22,642 |$26,978 |$32,152 |$38,326 |$45,697 |$54,498 | |Subtotal Cash from Operations | |$6,025 |$7,226 |$8,666 |$10,257 |$12,146 |$14,549 |$22,642 |$26,978 |$32,152 |$38,326 |$45,697 |$54,498 | | | | | | | | | | | | | | | | |Additional Cash Received | | | | | | | | | | | | | | |Sales Tax, VAT, HST/GST Received |0.00% |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |New Current Borrowing | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |New Other Liabilities (interest-free) | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |New Long-term Liabilities | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Sales of Other Current Assets | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Sales of Long-term Assets | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |New Investment Received | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Subtotal Cash Received | |$6,025 |$7,226 |$8,666 |$10,257 |$12,146 |$14,549 |$22,642 |$26,978 |$32,152 |$38,326 |$45,697 |$54,498 | | | | | | | | | | | | | | | | |Expenditures | | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | | | | | | | | | | | | | | | | |Expenditures from Operations | | | | | | | | | | | | | | |Cash Spending | |$4,900 |$4,900 |$4,900 |$4,900 |$4,900 |$4,900 |$9,800 |$9,800 |$9,800 |$9,800 |$9,800 |$9,800 | |Bill Payments | |$478 |$14,347 |$14,623 |$14,952 |$15,284 |$16,509 |$40,580 |$23,127 |$24,102 |$25,268 |$26,663 |$28,332 | |Subtotal Spent on Operations | |$5,378 |$19,247 |$19,523 |$19,852 |$20,184 |$21,409 |$50,380 |$32,927 |$33,902 |$35,068 |$36,463 |$38,132 | | | | | | | | | | | | | | | | |Additional Cash Spent | | | | | | | | | | | | | | |Sales Tax, VAT, HST/GST Paid Out | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Principal Repayment of Current Borrowing | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Other Liabilities Principal Repayment | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Long-term Liabilities Principal Repayment | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Purchase Other Current Assets | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Purchase Long-term Assets | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Dividends | |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Subtotal Cash Spent | |$5,378 |$19,247 |$19,523 |$19,852 |$20,184 |$21,409 |$50,380 |$32,927 |$33,902 |$35,068 |$36,463 |$38,132 | | | | | | | | | | | | | | | | |Net Cash Flow | |$647 |($12,021) |($10,857) |($9,595) |($8,038) |($6,859) |($27,738) |($5,949) |($1,750) |$3,259 |$9,234 |$16,365 | |Cash Balance | |$731,847 |$719,826 |$708,969 |$699,374 |$691,336 |$684,477 |$656,739 |$650,791 |$649,041 |$652,299 |$661,534 |$677,899 | |

Table: Balance Sheet

Pro Forma Balance Sheet | | | | | | | | | | | | | | | | | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |Assets |Starting Balances | | | | | | | | | | | | | | | | | | | | | | | | | | | | |Current Assets | | | | | | | | | | | | | | |Cash |$731,200 |$731,847 |$719,826 |$708,969 |$699,374 |$691,336 |$684,477 |$656,739 |$650,791 |$649,041 |$652,299 |$661,534 |$677,899 | |Other Current Assets |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Total Current Assets |$731,200 |$731,847 |$719,826 |$708,969 |$699,374 |$691,336 |$684,477 |$656,739 |$650,791 |$649,041 |$652,299 |$661,534 |$677,899 | | | | | | | | | | | | | | | | |Long-term Assets | | | | | | | | | | | | | | |Long-term Assets |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Accumulated Depreciation |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Total Long-term Assets |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Total Assets |$731,200 |$731,847 |$719,826 |$708,969 |$699,374 |$691,336 |$684,477 |$656,739 |$650,791 |$649,041 |$652,299 |$661,534 |$677,899 | | | | | | | | | | | | | | | | |Liabilities and Capital | | 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 Liabilities | | | | | | | | | | | | | | |Accounts Payable |$0 |$13,860 |$14,125 |$14,443 |$14,762 |$15,136 |$39,810 |$22,325 |$23,261 |$24,381 |$25,721 |$27,324 |$29,242 | |Current Borrowing |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Other Current Liabilities |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Subtotal Current Liabilities |$0 |$13,860 |$14,125 |$14,443 |$14,762 |$15,136 |$39,810 |$22,325 |$23,261 |$24,381 |$25,721 |$27,324 |$29,242 | | | | | | | | | | | | | | | | |Long-term Liabilities |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 |$0 | |Total Liabilities |$0 |$13,860 |$14,125 |$14,443 |$14,762 |$15,136 |$39,810 |$22,325 |$23,261 |$24,381 |$25,721 |$27,324 |$29,242 | | | | | | | | | | | | | | | | |Paid-in Capital |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 |$800,000 | |Retained Earnings |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) |($68,800) | |Earnings |$0 |($13,213) |($25,499) |($36,674) |($46,588) |($55,000) |($86,533) |($96,785) |($103,670) |($106,540) |($104,621) |($96,990) |($82,543) | |Total Capital |$731,200 |$717,987 |$705,701 |$694,526 |$684,612 |$676,200 |$644,667 |$634,415 |$627,530 |$624,660 |$626,579 |$634,210 |$648,657 | |Total Liabilities and Capital |$731,200 |$731,847 |$719,826 |$708,969 |$699,374 |$691,336 |$684,477 |$656,739 |$650,791 |$649,041 |$652,299 |$661,534 |$677,899 | | | | | | | | | | | | | | | | |Net Worth |$731,200 |$717,987 |$705,701 |$694,526 |$684,612 |$676,200 |$644,667 |$634,415 |$627,530 |$624,660 |$626,579 |$634,210 |$648,657 | |

Similar Documents

Premium Essay

Business Research

...DUE DILIGENCE MEMORANDUM TO: JJJ Company FROM: Riordan Manufacturing DATE: September5, 2012 RE: JJJ Company to complete the Due Diligence to complete by- Setember5, 2012- For any transaction takes place. As a result to the investigation of the proposed acquisition, Riordan Manufacturing needs more information from the company to make a firm decision on behalf of the company. Please provide us with the information stated below. Please note this memorandum is designed so you can indicate your response on the form, in substantial time frame. Accordingly, please check all appropriate boxes to the right that apply to you as indicated in the request make sure to indicate whether the boxes is applicable or not applicable and relevant documents or explanation is enclosed. To make sure your response item satisfies the responses request in other items, please so states. Unless something else different is stated, please enclose all requested information for your company and all of its subsidiaries. Make sure that all documents are completed and sign on the last page as indicated in the request and return a copy with the memorandum to Riordan Manufacturing, along with the applicable documents. When sending the documents to the company makes sure to retain a copy to help facilitate the preparation of the schedules to the definitive purchase agreement. All information that is provided will be treated...

Words: 331 - Pages: 2

Premium Essay

Business

...DUE DILIGENCE MEMORANDUM TO: JJJ Company FROM: Riordan Manufacturing DATE: September5, 2012 RE: JJJ Company to complete the Due Diligence to complete by- Setember5, 2012- For any transaction takes place. As a result to the investigation of the proposed acquisition, Riordan Manufacturing needs more information from the company to make a firm decision on behalf of the company. Please provide us with the information stated below. Please note this memorandum is designed so you can indicate your response on the form, in substantial time frame. Accordingly, please check all appropriate boxes to the right that apply to you as indicated in the request make sure to indicate whether the boxes is applicable or not applicable and relevant documents or explanation is enclosed. To make sure your response item satisfies the responses request in other items, please so stated. Unless something else different is stated, please enclose all requested information for your company and all of its subsidiaries. Make sure that all documents are completed and sign on the last page as indicated in the request and return a copy with the memorandum to Riordan Manufacturing, along with the applicable documents. When sending the documents to the company makes sure to retain a copy to help facilitate the preparation of the schedules to the definitive purchase agreement. All information that is provided will be treated...

Words: 331 - Pages: 2

Premium Essay

Mcd Biz Plan

...July 22 1. The subject tenant has agreed to renovate the premises for the new tenancy term (5 years) and has signed back the renewal offer letters but requested amendment of the S & R clause so that the termination notice cannot be served by the Landlord within the 1st 36 months of the TCD & that the notice period shall be 6 months instead of 3 months. 2. After several rounds of negotiations, the tenant finally proposed the following terms: a) Renew for 2 years term at $78,000.00 / mth (exclusive) i.e. 7.23% > previous effective rent. b) No amendment for the S & R clause. c) No renovation work for the renewal term. 3. In order to retain this reputable chain store and to maintain the occupancy and rental income for the mall, we recommend RAC to accept the above offer. 4. Central A/C time shall be NIL since there is no A/C provided by the Landlord to the premises. We would like to seek RAC's approval for the following items : 1. A renewal term of 2 years at $78,000.00 / month (exclusive) or 10% GST whichever is the higher; 2. Total cash deposit shall be $308,496.00 ; 3. Central A/C time shall be NIL from Monday to Sunday for the notification form 30 Oct Offer letter is signed back. We seek your approval for converting into normal tenancy. 2. According to the previous T.A, the deposit should be HKD$218,212.50 Bank Guarantee + HKD$90,283.50 in cash,instead of all deposit in cash, we seek your approval for the above issue and converting into normal...

Words: 284 - Pages: 2

Premium Essay

Organizational Change

...achieving near term objectives. Because it helps define appropriate short-term actions, it is more likely that the same line manager, making the staffing decision will still be in place to collect the benefits of that decision later on. First of all, it is important to address staffing from a proactive, planning perspective and not just an implantation phase. Even though this approach may have been used before, it is no longer realistic for organizations to assume that the staff needed to implement its plans is readily available and quickly recruited, trained, and qualified to work. Some staffing limitations may impact the company’s ability to implement its plans. For instance, my organization requires that only registered nurses with advance life support certification are to be scheduled to work on sub-acute unit. If this requirement is impossible to fulfill and company is unable recruit a sufficient number of nurses with critical care skills then implantation plan may not be successful. These limitations should...

Words: 641 - Pages: 3

Premium Essay

How to Create an Effective Change Management Plan

...How to Create an Effective Change Management Plan Prosci's Change Management Toolkit is one of the most comprehensive guides for managers, project teams and consultants involved in change management. The toolkit includes detailed planning templates, readiness assessments and guidelines for building executive sponsorship and managing resistance. Templates include communication plans, training plans, sponsor roadmaps, coaching plans and resistance management plans. Based on research with more than 700 companies, The Change Management Toolkit is a leader’s guide that contains templates and guidelines to help you effectively employ change management and write a complete and professional change management plan. Assessment tools and implementation guidelines will help you implement an effective change management strategy.The Change Management Toolkit enables  you to: * Manage the people side of change, not just the business side. * Develop a change management strategy for your project. * Create a communication plan. * Actively manage resistance to change. | Toolkit elements: * Change management overview - what is change management, why is it important, what can I do to manage change effectively * Assessments - tools for evaluating your change and your organization's readiness for change * Templates - critical document templates for planning and executing change management - provided on CD-ROM * Theories and perspectives - a practical discussion of change principles...

Words: 503 - Pages: 3

Free Essay

Stages of Multimedia Project

...List and briefly discuss the stages of a multimedia project. Be sure to define the milestones that mark the completion of the phase. Firstly, you must develop a sense of its scope and content, having a rough idea in your head on how to design your project. Then I have to develop an organized outline and a plan that is rational in terms of the skills, time, budget, tools, and resources that I have in hand. Scheduling, once I have worked out with my plan that include the phases, tasks and work items that I feel will be required. I have to layout these elements along a timeline. This will usually include milestones at which certain deliverables are to be done. To create a schedule I must estimate the total time required for each task. After scheduling, estimating the cost of the project will be relevant to estimate the entire cost after the project has been completed. It is relatively simple matter to estimate cost and effort, For example, the manufacturing industry. Having a progressive accounts and billing will be saved to review the financial part of the project, for example preparing a cost sheet. Finally, write and structure the elements of the multimedia project. Potential clients do not have a clue about how to make multimedia, but they do have a vision on their project. As a project designer, I will know what, my clients want and how to satisfy them. I occasionally may encounter a more formal request of proposal. This are typically detailed documents from large corporation...

Words: 274 - Pages: 2

Premium Essay

Time Management

...Time Management is very important especially in a busy person,making deadlines/quotas because you make plan so that everything will settled down according before or after the scheduled time. Time management Developing time management skills is a journey that may begin with this Guide, but needs practice and other guidance along the way. One goal is to help yourself become aware of how you use your time as one resource in organizing, prioritizing, and succeeding in your studies in the context of competing activities of friends, work, family, etc. First: try our exercise in time management: How do you spend your time each day? Strategies on using time: These applications of time management have proven to be effective as good study habits. As we go through each strategy, jot down an idea of what each will look like for you: * Blocks of study time and breaks As your school term begins and your course schedule is set, develop and plan for, blocks of study time in a typical week. Blocks ideally are around 50 minutes, but perhaps you become restless after only 30 minutes? Some difficult material may require more frequent breaks. Shorten your study blocks if necessary-but don't forget to return to the task at hand! What you do during your break should give you an opportunity to have a snack, relax, or otherwise refresh or re-energize yourself. For example, place blocks of time when you are most productive: are you a morning person or a night owl? ...

Words: 696 - Pages: 3

Premium Essay

Strategic Planning

...longer is it acceptable simply to make good products that satisfy customers while complying with laws and regulations.  Businesses are now called upon to consider – and, indeed, intentionally to manage – the wider social and environmental consequences of their actions, beyond the requirements of the legal and regulatory settings in which they operate” (Charles River Center, 2008). Thus it is important for Charles River Printing (CRP) to include this concept into its sustainability vision and mission in order to make it as part of their daily operations and grow as a responsible company. To build the strategic planning practices (SPP) for CRP it is important to develop action plans, the timeline for its planning; the level of stakeholder engagement; the governance structure; risk assessment and mitigation plans; and most importantly measure its progress (Pojasek, 2013. p.1). While doing this it is important to integrate the policies and strategies with respect to the economic sustainability, social responsibility and environmental stewardship of the company. Moreover, the goals have to be aligned with the mission, vision and core value of the company and vice versa. The first step is to develop the SPP would be to understand that of its parent company RR Donnelley. The plant manager should try to align the SPP of CRP with the parent company to have a common methodology and then improvise the strategies, while keeping in mind the long term goals of the company. CRP can follow international...

Words: 876 - Pages: 4

Premium Essay

Foundations of Planning

...developing a comprehensive set of plans to integrate and coordinate organizational work. The term planning as used in this chapter refers to formal planning. Types of Planning: * Informal – not written down, little or no sharing of goals with others in the organization * Formal – specific goals covering a period of time are defined II. Why do Managers Plan? Purposes of Planning * Planning gives direction * Reduces the impact of change * Minimizes waste and redundancy * Sets the standard used in controlling Planning and Performance * Generally speaking, however, formal planning is associated with positive financial results. * The quality of the planning process and appropriate implementation probably contribute more to high performance than does the extent of planning. * When formal planning has been shown not to lead to higher performance, the environment is usually the reason. * Organizations need at least four years of systematic formal planning before performance is impacted. III. How do Managers Plan? Elements of Planning A. Goals * Goals are desired outcomes for individuals, groups, or entire organizations. Goals are objectives–the two terms are used interchangeably. They provide the direction for all management decisions and form the criterion against which actual work accomplishments can be measured. B. Plans * Plans are documents that outline how...

Words: 857 - Pages: 4

Premium Essay

Carter Cleaning Company

...other characteristics and establish action plans to attain specific goals. If the Carter Cleaning Company setting up a career planning program the company receives advantages such as improve leadership skills, keeping career on track, dealing with career problems, to help achieve educational targets effectively and also help to evaluate personality. A well-planned career helps to achieve goals. As time passes by, growth and needs change. On my mind, every employee in the company must participate in the career planning program because through this program employees achieve formal education, utilize development opportunities, establish goals, assess interests and skills, values, and responsibility for her/his career. Training and development programs play important role in career planning program too. Program provides different opportunities for learning skills and attitudes related to job. Through the career workshop every employee learning the event in which participant are expected to be actively involved. Career Development Program is lifelong activities which contribute to a person career exploration, establishment, and success. Career Development Programming is delivered through a combination of several processes and methods. I propose a career development program for Carter Cleaning Company which consists of individual development plan, career coaching/counseling plan, training and development program, and career workshop plan; and I hope it will be effective for the company...

Words: 282 - Pages: 2

Premium Essay

Chapter1

...http://edugen.wileyplus.com/edugen/courses/crs4637/rc/jiambalvo3341c... GOAL OF MANAGERIAL ACCOUNTING LEARNING OBJECTIVE 1 State the primary goal of managerial accounting. Virtually all managers need to plan and control their operations and make a variety of decisions. The goal of managerial accounting is to provide the information they need for planning, control, and decision making. If your goal is to be an effective manager, a thorough understanding of managerial accounting is essential. Planning LEARNING OBJECTIVE 2 Describe how budgets are used in planning. Planning is a key activity for all companies. A plan communicates a company's goals to employees aiding coordination of various functions, such as sales and production.A plan also specifies the resources needed to achieve company goals. Budgets for Planning The financial plans prepared by managerial accountants are referred to as budgets. A wide variety of budgets may be prepared. For example, a profit budget indicates planned income, a cash-flow budget indicates planned cash inflows and outflows, and a production budget indicates the planned quantity of production and the expected costs. Consider the production budget for Surge Performance Beverage Company. In the coming year, the company plans to produce 5,000,000 12-ounce bottles. This amount is based on forecasted sales. To produce this volume, the company estimates it will spend $1,500,000 on bottles, $400,000 on ingredients, $150,000 on water,...

Words: 2063 - Pages: 9

Premium Essay

1234

... 1. The most important function of an accounting system is to: a. keep employees from embezzling funds. b. prepare accounting records. c. provide information from decision-making. d. Collect and record data. 2. The phases of an accounting system are: e. setting objectives, planning, analysis. f. identification, recording, analysis, reporting. g. evaluation, processing, output. h. none of the above. 3. The planning process for a business involves: i. setting objectives, long-term plans, and short-term plans. j. objectives and short-term plans. k. objectives and detailed budgets. l. long-term objectives, and long-term plans. 4. Control is best defined as: m. making the employees work harder. n. making the directors perform according to plan. o. giving orders. p. making events conform to plan. 5. Which of the following groups are users of financial information? q. Managers r. Lenders s. Owners t. All of the above 6. Four key qualitative characteristics of accounting information are: u. Understandability, identification, analysis and relevance. v. Control, planning, analysis and comparability. w. Relevance, reliability, comparability and understandability. x. Identification, analysis, reliability and timeliness 7. The best explanation of relevance is ensuring: y. That...

Words: 306 - Pages: 2

Premium Essay

Strategy

...Shonae Doremus September 6, 2011 MT460 Dr.Pierce 2 Strategy is important to business because it is your future-oriented plans for interacting with the competitive environment to achieve company objectives (Pearce & Robinson). Strategic management is defined according to the text as the set of decisions and actions that result in the formulation and implementation of plans designed to achieve a company’s objective. Strategic management comprises of nine critical tasks which are as followed: • Formulate the company’s mission. • Conduct an analysis that reflects the company’s internal conditions and capabilities. • Assess the company’s external environment, including both the competitive and the general contextual factors. • Analyze the company’s options by matching its resources with the external environment. • Identify the most desirable options by evaluating each option in light of the company’s mission. • Select a set of long-term objectives and grand strategies that will achieve the most desirable options. • Develop annual objectives and short-term strategies. • Implement the strategic choices by means of budgeted resource allocations. • Evaluate the success of the strategic process as an input for future decision making (Pearce & Robinson). These nine tasks show that strategic management involves the planning, directing, organizing, and controlling of a company’s strategy-related decisions and actions. The process of strategic management...

Words: 503 - Pages: 3

Free Essay

Teaching in Nursing

...NU2278 Developing Quality Practice Assignment 1 Guidelines: Teaching Plan Using the Teaching Plan template on WebCt you must plan a 20 minute teaching session, that you will perform in clinical practice with a patient of your choice, during the teaching activity your mentor or patient will complete the Teaching Activity Proforma (available on WebCt). ------------------------------------------------- Step 1 - Plan ahead – You need to manage your own time. Make an appointment to meet your module supervisor well in advance. At your meeting your module supervisor will expect to see a plan of what you want to discuss, they will provide advice and guidance, but they will not proof read your work or correct your grammar as this is your responsibility. Your work should reflect an understanding of: * the evidence base supporting your chosen activity and teaching patients * the need for confidentiality and sensitivity when interacting with patients, clients and carers * patient equality, peoples’ equality, diversity and rights ------------------------------------------------- Step 2 – your plan should consist of a title; introduction / background to the session; teaching plan, reference list and appendices (if applicable). Title – every essay should begin with the title written out in full Introduction / Background to the session (500 words) – this section should include your rationale for selecting the activity and a clear identification of the patient / client...

Words: 532 - Pages: 3

Premium Essay

Issue of Can Go Week 1

...long term goal as they seem not to have a clear mission statement, there are not clear and concise information of what are the long term goals for the company, the company is new that is hard sometimes to define what, and how to plan the company for the future, but it is vey important for the company to make plans and choices of what they want to a achieve in for their long-term goals, and that Can Go is not doing a good job in planning for their long term goals, and actually they are not even talking about what their long term goals are, so this is a bing hazard for the future of Can Go at this point. Recommendation In order success plan have to made for the long run, for that to happened it is necessary that Can Go makes a implementation of specific strategy for the long run, to implement that steps will have to be made, Can go need to decide what to do, if the company wants to grow by investing in expansion or acquiring divisions of business, or make a pause strategy by growing slowing or cut back and sell off o liquidate the business. Reference: Lally, R. (1997). Aligning Values with Strategies: Getting results for the Hands on Manager (Office Edition, pp. 6-9). Issue Can Go needs an Implementation plan, to have tactical and functional plans that will help them make various clear and defined objectives. Since there a some of flaws in the way they are planning and administering new projects, making this strategic planning implementation for the short-term problems that...

Words: 448 - Pages: 2