Fresin Fries fast food restaurant business plan appendix. Fresin Fries is a trendy new venture in downtown Singapore. They will sell fresh Belgian Fries, playing up the "foreign" theme of the fries while adding local flavor with a variety of unique dipping s

Fresin Fries

Start your own business plan »

Fast Food Restaurant Business Plan

Appendix

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
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
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%
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
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

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Fresin Fries fast food restaurant business plan appendix. Fresin Fries is a trendy new venture in downtown Singapore. They will sell fresh Belgian Fries, playing up the "foreign" theme of the fries while adding local flavor with a variety of unique dipping s
\n