Loading...

Messages

Proposals

Stuck in your homework and missing deadline?

Get Urgent Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework Writing

100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Strategic implementation plan

Category: Business & Management Paper Type: Assignment Writing Reference: N/A Words: 1438


Methods of production: as per our business different methods of production is going to use to maintain our specific taste. Because in Dubai there are already many different restaurants who have their great taste and people are their regular customers. So, BBQ restaurant must be unique methods of cooking to attract more and new customers.

Physical requirements of location: in Dubai, all the restaurants must be centrally air condition due to hot weather and fresh look must be required.

Legal environment: the overall environment must be family oriented. People a come with families and enjoy the atmosphere also get together arrange for family’s events.

Personnel: all the staff must be educated and having skills related to their jobs. They must be trained for the better management of restaurant.

Inventory: furniture’s for sitting of customers must be arranged and proper decoration must be held to make the environment more attractive and beautiful. All accessories for making food also arranged.

Suppliers: to getting all necessary inventories, suppliers must be arranged because management could not obtain all items to preparation of food so suppliers must be ready to get on time all the necessary items.

Credit policy: the policy of credit must be preparing according to requirement of company or restaurant.  Monthly creditors have to clear their accounts so that the profit of restaurant must be calculated on time.

Management and organization: all the staff of restaurant should be educated and trained all the techniques. They must know the goal of business and actual vision of business so that they provide their services at their best to run the organization in most successful way.

Rental plan: the place of restaurant is taken as rent in the top visiting area of Dubai. Because we have to capture that place where more customers are going to visit. But such places having high amount of rent  and our budget for rent is almost $20000 .so we have to select such place that according to our requirement and having rent as per rental budget. Because in starting we have less amount to keep for rent but after sometime when the restaurant will going to earn more and more profit then we may increase our budget for rent but still we have limited budget.

Source of equipment:

All the equipment must be purchase of restaurant because without furniture or other necessary equipment the environment could be manage. So, we have to purchase all equipment and we must consider our budget also, so for that we have to visit china market or other markets that offer reasonable price furniture of good quality and durable in nature. Because restaurant is a place where many people visit on daily basis so too much expensive furniture is considering an extra expense and we have to maintain for budget and also furniture required maintenance at annual basis.

 

Financial plan:

1. Balance sheet from the first day of business;

Arabian Bar B Q

Balance Sheet

[January 1, 2019]

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

 

 

 

$18,981

 

 

Accounts Receivable

 

$7,331

 

 

 

 

Less:

Reserve for Bad Debts

 

0

 

7,331

 

 

Merchandise Inventory

 

 

 

3,917

 

 

Prepaid Expenses

 

 

 

0

 

 

 

 

 

 

 

0

 

 

 

Total Current Assets

 

 

 

 

 

$30,229

 

 

 

 

 

 

 

 

Fixed Assets:

 

 

 

 

 

 

Vehicles

 

1,250

 

 

 

 

Less:

Accumulated Depreciation

 

200

 

1,050

 

 

 

 

 

 

 

 

 

 

Furniture and Fixtures

 

350

 

 

 

 

Less:

Accumulated Depreciation

 

50

 

300

 

 

 

 

 

 

 

 

 

 

Equipment

 

1,000

 

 

 

 

Less:

Accumulated Depreciation

 

250

 

750

 

 

 

 

 

 

 

 

 

 

Buildings

 

2,850

 

 

 

 

Less:

Accumulated Depreciation

 

800

 

2,050

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

1,050

 

 

 

Total Fixed Assets

 

 

 

 

 

5,200

 

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

Goodwill

 

 

 

0

 

 

 

Total Other Assets

 

 

 

 

 

0

 

 

 

 

 

 

 

 

Total Assets

 

 

 

 

 

$35,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Capital

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Accounts Payable

 

 

 

$1,912

 

 

Sales Taxes Payable

 

 

 

125

 

 

Payroll Taxes Payable

 

 

 

225

 

 

Accrued Wages Payable

 

 

 

251

 

 

Unearned Revenues

 

 

 

873

 

 

Short-Term Notes Payable

 

 

 

652

 

 

Short-Term Bank Loan Payable

 

 

 

1,932

 

 

 

Total Current Liabilities

 

 

 

 

 

$5,970

 

 

 

 

 

 

 

 

Long-Term Liabilities:

 

 

 

 

 

 

Long-Term Notes Payable

 

 

 

5,923

 

 

Mortgage Payable

 

 

 

14,522

 

 

 

Total Long-Term Liabilities

 

 

 

 

 

20,445

 

 

 

 

 

 

 

 

Total Liabilities

 

 

 

 

 

26,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital:

 

 

 

 

 

 

Owner's Equity

 

 

 

7,250

 

 

Net Profit

 

 

 

1,764

 

 

Total Capital

 

 

 

 

 

9,014

 

 

 

 

 

 

 

 

Total Liabilities and Capital

 

 

 

 

 

$35,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2. A cash flow statement for the first 6 months;

Cash Flow Budget Worksheet

 

 

 

 

January - June 2019

 

 

 

 

 

 

January

 

Feb

 

March

 

April

 

May

 

June

 

Total

Beginning Cash Balance

20,000

 

$16,513

 

$13,991

 

$13,521

 

$13,521

 

$15,336

 

 

Cash Inflows (Income):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accts. Rec. Collections

 

 

 

 

 

 

 

 

 

 

 

 

0

 

Loan Proceeds

 

 

 

 

 

 

 

 

 

 

 

 

0

 

Sales & Receipts

5,607

 

6,408

 

7,292

 

8,232

 

9,944

 

10,221

 

47,704

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

   Total Cash Inflows

$5,607

 

$6,408

 

$7,292

 

$8,232

 

$9,944

 

$10,221

 

$47,704

Available Cash Balance

$25,607

 

$22,921

 

$21,283

 

$21,753

 

$23,465

 

$25,557

 

 

Cash Outflows (Expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

463

 

440

 

106

 

234

 

297

 

207

 

1,747

 

Bank Service Charges

489

 

400

 

393

 

387

 

448

 

190

 

2,307

 

Credit Card Fees

484

 

439

 

105

 

216

 

212

 

498

 

1,954

 

Delivery

191

 

453

 

167

 

403

 

294

 

222

 

1,731

 

Health Insurance

357

 

289

 

106

 

104

 

439

 

144

 

1,438

 

Insurance

431

 

446

 

495

 

315

 

275

 

256

 

2,218

 

Interest

398

 

412

 

494

 

154

 

479

 

246

 

2,183

 

Inventory Purchases

400

 

116

 

187

 

202

 

118

 

391

 

1,414

 

Miscellaneous

317

 

311

 

484

 

427

 

255

 

490

 

2,283

 

Office

361

 

370

 

398

 

323

 

354

 

231

 

2,038

 

Payroll

425

 

124

 

446

 

129

 

458

 

170

 

1,751

 

Payroll Taxes

343

 

256

 

193

 

291

 

288

 

366

 

1,737

 

Professional Fees

364

 

471

 

378

 

421

 

437

 

283

 

2,354

 

Rent or Lease

304

 

490

 

486

 

219

 

202

 

401

 

2,101

 

Subscriptions & Dues

411

 

137

 

237

 

279

 

242

 

293

 

1,598

 

Supplies

326

 

279

 

353

 

213

 

134

 

368

 

1,672

 

Taxes & Licenses

219

 

240

 

141

 

137

 

278

 

406

 

1,421

 

Utilities & Telephone

322

 

437

 

215

 

345

 

441

 

395

 

2,155

 

Other:

488

 

327

 

192

 

275

 

289

 

163

 

1734.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

   Subtotal

$7,093

 

$6,437

 

$5,573

 

$5,072

 

$5,939

 

$5,719

 

$35,833

Other Cash Out Flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Purchases

501

 

993

 

689

 

835

 

689

 

663

 

4,370

 

Loan Principal

500

 

500

 

500

 

500

 

500

 

500

 

3,000

 

Owner's Draw

1,000

 

1,000

 

1,000

 

1,000

 

1,000

 

1,000

 

6,000

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

   Subtotal

$2,001

 

$2,493

 

$2,189

 

$2,335

 

$2,189

 

$2,163

 

$13,370

 

   Total Cash Outflows

$9,094

 

$8,930

 

$7,763

 

$7,407

 

$8,128

 

$7,882

 

$49,203

Ending Cash Balance

$16,513

 

$13,991

 

$13,521

 

$14,346

 

$15,336

 

$17,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3. A pro forma income statement for the first year;

Arabian Bar B Q

Income Statement

For the Year Ended [Dec 31, 2019]

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

Gross Sales

 

 

 

$121,108.00

 

Less:

Sales Returns and Allowances

 

 

 

$0.00

 

Net Sales

 

 

 

$121,108.00

 

 

 

 

 

 

 

Cost of Goods Sold:

 

 

 

 

 

Beginning Inventory

 

$3,792.00

 

 

 

Add:

Purchases

 

$30,295.00

 

 

 

 

Freight-in

 

$1,366.00

 

 

 

 

Direct Labor

 

$6,815.00

 

 

 

 

Indirect Expenses

 

$1,488.00

 

 

 

 

 

 

$43,756.00

 

 

 

Less:

Ending Inventory

 

$3,917.00

 

 

 

Cost of Goods Sold

 

 

 

$39,839.00

 

 

 

 

 

 

 

 

Gross Profit (Loss)

 

 

 

$81,269.00

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Advertising

 

$40,078.00

 

 

 

Amortization

 

$2,200.00

 

 

 

Bad Debts

 

$650.00

 

 

 

Bank Charges

 

$1,200.00

 

 

 

Charitable Contributions

 

$660.00

 

 

 

Commissions

 

$240.00

 

 

 

Contract Labor

 

$600.00

 

 

 

Credit Card Fees

 

$1,998.00

 

 

 

Delivery Expenses

 

$120.00

 

 

 

Depreciation

 

$374.00

 

 

 

Dues and Subscriptions

 

$500.00

 

 

 

Insurance

 

$900.00

 

 

 

Interest

 

$2,649.00

 

 

 

Maintenance

 

$180.00

 

 

 

Miscellaneous

 

$2,162.00

 

 

 

Office Expenses

 

$7,725.00

 

 

 

Operating Supplies

 

$0.00

 

 

 

Payroll Taxes

 

$480.00

 

 

 

Permits and Licenses

 

$1,246.00

 

 

 

Postage

 

$950.00

 

 

 

Professional Fees

 

$364.00

 

 

 

Property Taxes

 

$240.00

 

 

 

Rent

 

 

$2,285.00

 

 

 

Repairs

 

$212.00

 

 

 

Telephone

 

$420.00

 

 

 

Travel

 

 

$1,544.00

 

 

 

Utilities

 

$2,500.00

 

 

 

Vehicle Expenses

 

$1,500.00

 

 

 

Wages

 

$2,000.00

 

 

 

Total Expenses

 

 

 

$75,977.00

 

 

 

 

 

 

 

 

Net Operating Income

 

 

 

$5,292.00

 

 

 

 

 

 

 

Other Income:

 

 

 

 

 

Gain (Loss) on Sale of Assets

 

-$3,528.00

 

 

 

Interest Income

 

$0.00

 

 

 

Total Other Income

 

 

 

-$3,528.00

 

 

 

 

 

 

 

Net Income (Loss)

 

 

 

$1,764.00

 

 

 

 

 

 

 

 

·         Startup capital and assets: where will you get your startup capital (investors, loan) and what assets need to be purchased before you can open your doors on the first day of business?

Ans. Proper investment must require starting up the business. Increase the investment through issue shares or obtain loan from banks. Property, plant and equipment related to manufacturing must be required for the first day of business.

·         What is your profit or loss projection for first year based on your pro forma income statement?

Ans. Projected income statement shows all the revenues which are going to generate in one year sales and consider all the expenses that are bear during one year. After adjusting all the revenues and expenses then we measure all the profit or loss of the restaurant.

·         What is your 3 year profit projection based on your estimate for growth?

Ans. Profit is basically depend on the revenue or sales of the restaurant and with this we also consider that how much business save money to bear all its current expenses, so business has to measure all those expenses to safe its profit in every year and improve its sales.

·         Projected cash flow: just summarize what you see on the cash flow statement

Ans. Cash flow statement show how much cash is incoming and outgoing during its performance. Operating activities, investing activities and financing activities are measure all the flow of cash with in the business.

·         Break even analysis: when will the business breakeven?

Ans. The business is standing on breakeven when all the expenses are equal to profit of business. It means business stands on that position where no profit or loss going to face by the business.

·         Return on investment:

Ans. Business calculates how much it will generate revenue from all its investment by utilizing the assets as compare to sales.

 

 

 

 

 

 

 

 

 

Our Top Online Essay Writers.

Discuss your homework for free! Start chat

Math Exam Success

ONLINE

Math Exam Success

1239 Orders Completed

Best Coursework Help

ONLINE

Best Coursework Help

1554 Orders Completed

Top Grade Tutor

ONLINE

Top Grade Tutor

11445 Orders Completed