Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

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

Restaurant pro forma income statement

02/12/2021 Client: muhammad11 Deadline: 2 Day

PAPA GEO’S RESTAURANT14

Papa Geo’s Restaurant

Budget Proposal

for

[2020-2024]

Table of Contents

Section

Title

Subsection

Title

Page Number

1.0
Executive Summary
4

2.0
Sales Forecast
4

2.1
Sales Forecast
2.2
Methods and Assumptions
3.0
Capital Expenditure Budget
4

4.0
Investment Analysis
5

4.1
Cash Flows
5

4.2
NPV Analysis
5

4.3
Rate of Return Calculations
6

4.4
Payback Period Calculations
6

5.0
Pro Forma Financial Statements
7

5.1
Pro Forma Income Statement
7

5.2
Pro Forma Balance Sheet
7

5.3
Pro Forma Cash Budget
8

6.0
Works Cited
8

7.0
Appendices
8

7.1
Appendix 1: [description]
7.2
Appendix 2: [description]
1.0 Executive Summary

Papa Geo’s Restaurant needs to be competitive and unveil marketing crusades to protect their returns in the business. However, it is guided by typical objectives in the marketing plan. The first objective of the restaurant is ensuring customer satisfaction and loyalty. The target market entails about 10,000 families which is a totality of lower to middle class clients with zero direct competition. However, the customers’ satisfaction is determined the customer’s loyalty to the restaurant especially due to the services that they receive. The restaurant wins the customers through the good Italian food of low price. Stunning cleanliness of the restaurant is welcoming and eye catching which applies to both the foods served and the environment. Generation of the restraint traffic will impact the Restaurant towards success. The restaurant will cultivate a customer base such as having demanding lunchtimes and dinner services through intensive marketing. It will achieve this through weekly and monthly promotions as the marketing strategies.

The restaurant needs to attain their financial goals. The objective is to meet the financial income goal of $40000 annually. At the starting of the second year the company expects to attain a minimum of 2% profits of the sales. The main objective of the restaurant is profitability. It is attainable with the managerial ability to achieve the weekly goals especially through cost reduction with profitability growth concurrently.The restaurant needs to develop a restaurant brand. As the restaurant grows successfully, it will improve it’s place in the local market and toughen the brand. The quality of the food served has a great influence on the restaurant branding. The company purposes to cook using healthy products and use the brand to win new customers (Myers, 2019).

2.0 Sales Forecast

The sales forecast table illustrates the restaurants ability to offer services to the clients through listing the total services sold and the net sales in every year.

2.1 Sales Forecast
Year 1

Year 2

Year 3

Year 4

Year 5

Sales

$1,074,150

$2,157,700

$2,390,100

$2,625,920

$2,880,040

The sales are expected to rise each year as the restaurant continues to gain a higher customer base each year through marketing.

2.2 Methods and Assumptions
The sales forecast figures were obtained from the customer surveys which are based on the Italian fast food industry. Using the historical analysis of other restaurants with similar services and the customer base similar to that of this restaurant, we were able to structure the sales for each year in the next five years.

3.0 Capital Expenditure Budget

year 1

year 2

year 3

year 4

year 5

$204,360

$393,000

$411,800

$440,500

$460,700

(payroll)

$50,000

$53,000

$53,000

$52,000

$50,000

(marketing)

$25,000

$30,000

$34,000

$37,000

$41,000

(utilities)

$12,000

$38,000

$43,000

$44,000

$45,000

(repairs/maintainance)

$2,400

$10,000

$11,000

$13,000

$15,200

(dishes/ cleaning supplies)

$15,000

$18,000

$22,000

$24,000

$31,000

(employee healthcare)

$17,000

$50,000

$50,000

$50,000

$5,000

(rent)

$325,760

$606,000

$624,800

$660,500

$647,900

This data was gathered from numerous consumer surveys of the fast food industry. Using the data, we were able to develop the most crucial costs for every restaurant and then estimate the increment of capital expenditure as the restaurant’s sales grow.

4.0 Investment Analysis

The discount rate used in the calculations is 5 % since it is the most dominant rate that most restaurants similar to this one use (Van den Berghe.et.al, 2019). The net present value of the firm is calculated as $2,695,521

which illustrates that the company’s investment is very productive. In addition, the rate of return in all years indicates that the company’s profitability is approximately twice the amount of investment that was made.

4.1 Cash flows
year 1

year 2

year 3

year 4

year 5

$1,074,150

$2,157,700

$2,390,100

$2,625,920

$2,880,040

(cash sales)

$69,045

$134,673

$148,117

$162,899

$179,146

(taxes)

$10,300

$12,000

$13,000

$14,000

$15,000

(sales of current assets)

($204,360)

($393,200)

($411,860)

($431,453)

($451,717)

(cash spending)

($570,420)

($1,380,599)

($1,493,514)

($1,619,145)

($1,758,632)

(bill payment)

$378,715

$530,574

$645,843

$752,221

$863,837

(net cash flow)

$495,311

$1,112,740

$1,537,093

$2,508,380

$2,647,942

(cash balance)

4.2 NPV Analysis
npv

year 1

year 2

year 3

year 4

year 5

$378,715

$530,574

$645,843

$752,221

$863,837

$360,680.00

$481,246

$557,903

$618,854

$676,838

Npv

$2,695,521

4.3 Rate of Return

current value of investment

original value of investment

rate of return

year 1

1,000,000

250,000

400

year 2

2,000,000

1,000,000

200

year 3

2,200,000

1,500,000

147

year 4

2,500,000

1,700,000

147

year 5

2,900,000

1,900,000

152

4.4 Payback Period

cash inflow

cumulative cash flows

initial oulay

remaining payment

year1

$378,715

$378,715

-1,000,000

-621,285

year 2

$530,574

$909,289

288,004

year 3

$645,843

$1,555,132

year 4

$752,221

$2,307,353

year 5

$863,837

$3,171,190

$3,171,190

payback period is two years

5.0 Pro forma Financial Statements

This section represents the financial analysis of the activities which takes place within the restaurant. It helps us understand the profitability of a firm, its cash inflows and outflows as well as the amounts of assets and liabilities that a company possesses (Fernando, 2019)
5.1 Pro Forma Income Statement
pro formula income statement

year 1

year 2

year 3

year 4

year 5

net sales

$1,074,150

$2,157,700

$2,390,100

$2,625,920

$2,880,040

direct costs of sales

$375,103

$700,340

$770,238

$847,101

$931,564

operating expenses

$325,760

$606,000

$624,800

$660,500

$647,900

taxes incurred

$114,899

$200,001

$238,831

$281,506

$328,753

net profits

$258,388

$651,359

756,231

$836,813

$971,823

5.2 Pro Forma Balance Sheets
pro forma balance sheet

cash

$495,311

$1,112,740

$1,537,093

$2,508,380

$2,647,942

inventory

$14,331

$26,756

$29,427

$32,364

$35,591

Other Current Assets

($10,300)

($22,300)

($35,300)

($49,300)

($64,300)

net current assets

$499,342

$1,117,196

$1,531,220

$2,491,444

$2,619,233

longterm assets

$0

$0

$0

$0

$0

liabilities

current borrowing

0

$0

$0

$0

$0

accounts payable

$98,320

$114,831

$123,464

$133,942

$145,495

other current liabilities

$69,045

$203,718

$351,835

$514,734

$693,880

net current liabilities

$167,364

$318,549

$475,299

$648,675

$839,374

earnings

$258,388

$651,359

756,231

$836,813

$971,823

5.3 Pro Forma Cash Budget
pro forma cash flows

cash sales

$1,074,150

$2,157,700

$2,390,100

$2,625,920

$2,880,040

sales of current assets

$10,300

$12,000

$13,000

$14,000

$15,000

cash spending

($204,360)

($393,200)

($411,860)

($431,453)

($451,717)

additional cash spent

($570,420)

($1,380,599)

($1,493,514)

($1,619,145)

($1,758,632)

net cash flow

$309,670

$395,901

$497,726

$589,322

$684,691

cash balance

$495,311

$1,112,740

$1,537,093

$2,508,380

$2,647,942

6.0 Works Cited

List any sources you cited in the body of your report.

Fernando, H. S. K. S. B. (2019). Business Proposal on Rail Carriage Manufacturing&Repairing Plant in Sri Lanka (Master's thesis, 华南理工大学).

Myers, M. D. (2019). Qualitative research in business and management. Sage Publications Limited.

Van den Berghe, H., De Meyere, M., Denys, K., & Calcoen, J. (2019). Proposal business plan WRC network-December 2019. Proposal business plan WRC network-December 2019.

7.0 Appendices

NOTE: Start this section at the top of a new page.

This section of the budget proposal is where you’ll attach all of the supporting materials that you’ve referenced in the preparation of your plan and that is too detailed or extensive to be included in the body of the report. Use this page to separate the appendices from the text in the body of your report. Make certain that you update the table of contents to include the title of each exhibit in the appendix and its page number.

7.1 Appendix 1: [put a description here]
7.2 Appendix 1: [put a description here]
7.3 Appendix 1: [put a description here]

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

A+GRADE HELPER
Engineering Exam Guru
Financial Hub
Coursework Assignment Help
Fatimah Syeda
Write My Coursework
Writer Writer Name Offer Chat
A+GRADE HELPER

ONLINE

A+GRADE HELPER

Being a Ph.D. in the Business field, I have been doing academic writing for the past 7 years and have a good command over writing research papers, essay, dissertations and all kinds of academic writing and proofreading.

$22 Chat With Writer
Engineering Exam Guru

ONLINE

Engineering Exam Guru

I have worked on wide variety of research papers including; Analytical research paper, Argumentative research paper, Interpretative research, experimental research etc.

$19 Chat With Writer
Financial Hub

ONLINE

Financial Hub

I have read your project details and I can provide you QUALITY WORK within your given timeline and budget.

$43 Chat With Writer
Coursework Assignment Help

ONLINE

Coursework Assignment Help

I will provide you with the well organized and well research papers from different primary and secondary sources will write the content that will support your points.

$29 Chat With Writer
Fatimah Syeda

ONLINE

Fatimah Syeda

I have read your project description carefully and you will get plagiarism free writing according to your requirements. Thank You

$22 Chat With Writer
Write My Coursework

ONLINE

Write My Coursework

I will be delighted to work on your project. As an experienced writer, I can provide you top quality, well researched, concise and error-free work within your provided deadline at very reasonable prices.

$34 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

Lucas tvs master parts catalogue - James mcnaughton paper group v hicks anderson - Alice mccall warringah mall - Public, Family, and Community Health Discussion - Operating Security - What are 2 causes of the great depression - High tech architecture materials - Care plan for impaired gas exchange related to pneumonia - Johns hopkins evidence level and quality guide - Singapore food market analysis - Dr david badov gastroenterologist - How many vertices does a rectangular prism - Rcgp e portfolio login - Cloud Project - Assignment - Bill fennema president of fennema hospitality - SOCW 6103 Week 3 Discussion post responses - Discussion: Team Approach to Addiction Treatment - Phar mor fraud case - Week 3 PowerPoint NIASU - Ashford university academic integrity policy - SOCW 6103 Week 1 Assignment: Drugs of Abuse - Community teaching work plan proposal gcu - Methods to track a bill and participate in lobbying efforts - My homework lesson 1 factors and multiples page 489 - What makes a great screenplay - System design report template - Copa tras copa ramon ayala - Reebok competitor rt 5.1 treadmill costco - Marketing communication and brand strategy mkt 571 - Http www lib berkeley edu teachinglib guides internet evaluate html - Adrian cooper sydney grammar - Are writing deficiencies creating a lost generation of business writers - Relapse Prevention Plan - Essay - Civil code section 1101.3 - Dsg holdings pty ltd - Smart n final cotton candy - Research Security, Privacy And Trust In Information Systems - Case Study: Ethical Theory Application and Evaluation - Lay my burden down meaning - Hyperbole examples in i have a dream speech - Mafs 912 g co 3.11 answers - Discussion Board - Bus Cont Plan&Disas Recov Plan (ISOL-632-A04) - Phd In Information Technology - Engels Essay - Marshall home garden sphere iron gothic trellis - Week7 - Structural hierarchy of skeletal muscle - The outsiders chapter 7 answers - Cramer's rule 2x2 khan academy - Discussion - Joseph van dyk best and less - What is the mood of the poem silver - Write 83 1 3 as a fraction - Msds stands for musculoskeletal disorders - Application of systems theory in social work - 12 point nut fastenal - Spelling test for job interview - Safework sa codes of practice - Discuss Question - Http webspace ship edu cgboer perscontents html - Statistics - Intro paragraph for city planning and progressive - Acme inc incurs the following costs during may - Research paper - Under armour marketing strategy 2012 - Cast iron manufacturers australia - How to calculate theoretical yield - Epson eb 1945w manual - 7-4 part two - Capella university admissions address - Development of the atom - Political cartoons with ethos logos and pathos - Arch and garch models - Reading report - Erin brockovich movie answers - Mod 1 Peer Review - Redistribution of blood flow - Semiconductor laser diode ppt - Paul whitbread piano tuner - Nutshell studies official solutions - Tabard inn canterbury tales - Cmit 370 windows network proposal - Pindara day infusion clinic - Assignment - How to write a reflection rmit - I need 2500 words on a dissertation research proposal “Leadership styles and it’s effects on employee output in SME’s in Ireland” - Through the eyes of a child norton 8th edition - Robin hood case analysis answers - Azure site recovery proxy - Bones that form the orbit of the eye - Agile companies and no Agile companies - Dyson 4p - Schwartz theory of basic values - The positive model of planned change - Bank management printers inc produces luxury checkbooks - 2 Relationship Between Qualitative Analysis and Evidence-Based Practice - TESTING AN INNOVATION'S FEASIBILITY PROJECT - How to calculate case mix index for ms drg - Star in a box