Healthy Restaurant Business Plan

Start your plan
Start my business plan

Start your own healthy restaurant business plan

Kona-Q

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Families 0% $0 $3,445 $3,665 $3,701 $3,898 $3,998 $4,141 $4,202 $4,336 $4,454 $4,545 $4,641
Individuals 0% $0 $2,722 $2,895 $2,924 $3,079 $3,158 $3,271 $3,320 $3,425 $3,519 $3,591 $3,666
Total Sales $0 $6,167 $6,560 $6,625 $6,977 $7,156 $7,412 $7,522 $7,761 $7,973 $8,136 $8,307
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Families $0 $1,034 $1,100 $1,110 $1,169 $1,199 $1,242 $1,261 $1,301 $1,336 $1,364 $1,392
Individuals $0 $816 $869 $877 $924 $948 $981 $996 $1,028 $1,056 $1,077 $1,100
Subtotal Direct Cost of Sales $0 $1,850 $1,968 $1,987 $2,093 $2,147 $2,224 $2,256 $2,328 $2,392 $2,441 $2,492
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Kevin 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Cook 0% $0 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150
Manager 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Misc. 0% $0 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900
Total People 1 3 3 3 3 3 3 3 3 3 3 3
Total Payroll $2,000 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050

General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0

Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $0 $6,167 $6,560 $6,625 $6,977 $7,156 $7,412 $7,522 $7,761 $7,973 $8,136 $8,307
Direct Cost of Sales $0 $1,850 $1,968 $1,987 $2,093 $2,147 $2,224 $2,256 $2,328 $2,392 $2,441 $2,492
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $1,850 $1,968 $1,987 $2,093 $2,147 $2,224 $2,256 $2,328 $2,392 $2,441 $2,492
Gross Margin $0 $4,317 $4,592 $4,637 $4,884 $5,009 $5,189 $5,265 $5,433 $5,581 $5,695 $5,815
Gross Margin % 0.00% 70.00% 70.00% 70.00% 70.00% 70.00% 70.00% 70.00% 70.00% 70.00% 70.00% 70.00%
Expenses
Payroll $2,000 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050
Sales and Marketing and Other Expenses $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Depreciation $1,083 $1,083 $1,083 $1,083 $1,083 $1,083 $1,083 $1,083 $1,083 $1,083 $1,083 $1,083
Rent $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $300 $608 $608 $608 $608 $608 $608 $608 $608 $608 $608 $608
Other $75 $75 $75 $75 $75 $75 $75 $75 $75 $75 $75 $75
Total Operating Expenses $4,908 $7,266 $7,266 $7,266 $7,266 $7,266 $7,266 $7,266 $7,266 $7,266 $7,266 $7,266
Profit Before Interest and Taxes ($4,908) ($2,949) ($2,673) ($2,628) ($2,381) ($2,256) ($2,077) ($2,000) ($1,832) ($1,685) ($1,571) ($1,450)
EBITDA ($3,825) ($1,866) ($1,590) ($1,545) ($1,298) ($1,173) ($994) ($917) ($749) ($602) ($488) ($367)
Interest Expense $24 $190 $186 $181 $177 $172 $168 $163 $158 $154 $149 $145
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($4,932) ($3,139) ($2,859) ($2,809) ($2,558) ($2,428) ($2,244) ($2,163) ($1,991) ($1,838) ($1,720) ($1,595)
Net Profit/Sales 0.00% -50.91% -43.58% -42.41% -36.66% -33.93% -30.28% -28.76% -25.65% -23.06% -21.14% -19.20%

Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $0 $6,167 $6,560 $6,625 $6,977 $7,156 $7,412 $7,522 $7,761 $7,973 $8,136 $8,307
Subtotal Cash from Operations $0 $6,167 $6,560 $6,625 $6,977 $7,156 $7,412 $7,522 $7,761 $7,973 $8,136 $8,307
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 $20,000 $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 $10,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $10,000 $26,167 $6,560 $6,625 $6,977 $7,156 $7,412 $7,522 $7,761 $7,973 $8,136 $8,307
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $2,000 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050 $4,050
Bill Payments $4,304 $1,926 $4,177 $4,287 $4,305 $4,404 $4,454 $4,525 $4,554 $4,621 $4,680 $4,724
Subtotal Spent on Operations $6,304 $5,976 $8,227 $8,337 $8,355 $8,454 $8,504 $8,575 $8,604 $8,671 $8,730 $8,774
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 $550 $550 $550 $550 $550 $550 $550 $550 $550 $550
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 $6,304 $5,976 $8,777 $8,887 $8,905 $9,004 $9,054 $9,125 $9,154 $9,221 $9,280 $9,324
Net Cash Flow $3,696 $20,190 ($2,216) ($2,262) ($1,927) ($1,848) ($1,642) ($1,603) ($1,393) ($1,249) ($1,144) ($1,017)
Cash Balance $8,685 $28,876 $26,659 $24,397 $22,470 $20,622 $18,981 $17,377 $15,985 $14,736 $13,592 $12,575
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $4,989 $8,685 $28,876 $26,659 $24,397 $22,470 $20,622 $18,981 $17,377 $15,985 $14,736 $13,592 $12,575
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $4,989 $8,685 $28,876 $26,659 $24,397 $22,470 $20,622 $18,981 $17,377 $15,985 $14,736 $13,592 $12,575
Long-term Assets
Long-term Assets $22,141 $22,141 $22,141 $22,141 $22,141 $22,141 $22,141 $22,141 $22,141 $22,141 $22,141 $22,141 $22,141
Accumulated Depreciation $8,989 $10,072 $11,155 $12,238 $13,321 $14,404 $15,487 $16,570 $17,653 $18,736 $19,819 $20,902 $21,985
Total Long-term Assets $13,152 $12,069 $10,986 $9,903 $8,820 $7,737 $6,654 $5,571 $4,488 $3,405 $2,322 $1,239 $156
Total Assets $18,141 $20,754 $39,862 $36,562 $33,217 $30,207 $27,276 $24,552 $21,865 $19,390 $17,058 $14,831 $12,731
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $4,242 $1,787 $4,034 $4,144 $4,158 $4,256 $4,303 $4,373 $4,400 $4,465 $4,522 $4,565 $4,610
Current Borrowing $0 $0 $20,000 $19,450 $18,900 $18,350 $17,800 $17,250 $16,700 $16,150 $15,600 $15,050 $14,500
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $4,242 $1,787 $24,034 $23,594 $23,058 $22,606 $22,103 $21,623 $21,100 $20,615 $20,122 $19,615 $19,110
Long-term Liabilities $2,858 $2,858 $2,858 $2,858 $2,858 $2,858 $2,858 $2,858 $2,858 $2,858 $2,858 $2,858 $2,858
Total Liabilities $7,100 $4,645 $26,892 $26,452 $25,916 $25,464 $24,961 $24,481 $23,958 $23,473 $22,980 $22,473 $21,968
Paid-in Capital $0 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Retained Earnings $11,041 $11,041 $11,041 $11,041 $11,041 $11,041 $11,041 $11,041 $11,041 $11,041 $11,041 $11,041 $11,041
Earnings $0 ($4,932) ($8,071) ($10,930) ($13,740) ($16,298) ($18,726) ($20,970) ($23,134) ($25,125) ($26,963) ($28,683) ($30,278)
Total Capital $11,041 $16,109 $12,970 $10,111 $7,301 $4,743 $2,315 $71 ($2,093) ($4,084) ($5,922) ($7,642) ($9,237)
Total Liabilities and Capital $18,141 $20,754 $39,862 $36,562 $33,217 $30,207 $27,276 $24,552 $21,865 $19,390 $17,058 $14,831 $12,731
Net Worth $11,041 $16,109 $12,970 $10,111 $7,301 $4,743 $2,315 $71 ($2,093) ($4,084) ($5,922) ($7,642) ($9,237)

Download link edge graphic Download this plan

Start your own healthy restaurant business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.