SlideShare une entreprise Scribd logo
1  sur  56
Télécharger pour lire hors ligne
This sample business plan has been made available to users of Business Plan Pro®, business planning
software published by Palo Alto Software, Inc. Names, loc ations 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 resell, reproduce, publish, distribute or even c opy this plan as it exists here.

Requests for reprints, ac ademic 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.
Confidentiality Agreement


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

It is ac knowledged by reader that information to be furnished in this business plan is in all respec ts
confidential in nature, other than information which is in the public domain through other means
and that any disc losure 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.
Table of Contents

1.0 Executive Summary.............................................................................................................................1
           Chart: Highlights ......................................................................................................................2
     1.1 Mission........................................................................................................................................2
     1.2 Keys to Success ........................................................................................................................2
     1.3 Objectives ...................................................................................................................................3
2.0 Company Summary.............................................................................................................................4
     2.1 Company Ownership .................................................................................................................4
     2.2 Start-up Summary ......................................................................................................................4
           2.2.1 Location & Operations..................................................................................................5
           Chart: Start-up .........................................................................................................................6
           Table: Start-up .........................................................................................................................7
           Table: Start-up Funding ..........................................................................................................8
3.0 Services................................................................................................................................................8
     3.1 Zara Menus...............................................................................................................................10
4.0 Market Analysis Summary................................................................................................................11
     4.1 Market Segmentation..............................................................................................................11
           Table: Market Analysis .........................................................................................................12
           Chart: Market Profile (Pie) ...................................................................................................12
     4.2 Target Market Segment Strategy...........................................................................................12
     4.3 Service Business Analysis .....................................................................................................13
           4.3.1 Competition and Buying Patterns .............................................................................13
5.0 Strategy and Implementation Summary..........................................................................................14
     5.1 Competitive Edge....................................................................................................................14
           5.1.1 Competitor Analysis ...................................................................................................14
     5.2 Marketing Strategy ..................................................................................................................17
           5.2.1 Marketing Program .....................................................................................................19
     5.3 Sales Strategy..........................................................................................................................20
           5.3.1 Sales Forecast ............................................................................................................21
                  Table: Sales Forecast.................................................................................................21
                  Chart: Sales Monthly ...................................................................................................21
                  Chart: Sales by Year ...................................................................................................22
     5.4 Milestones ................................................................................................................................22
           Table: Milestones..................................................................................................................23
6.0 Web Plan Summary ..........................................................................................................................24
7.0 Management Summary ....................................................................................................................24
     7.1 Management Team .................................................................................................................26
     7.2 Personnel Plan.........................................................................................................................27
           Table: Personnel ...................................................................................................................29
8.0 Financial Plan ....................................................................................................................................30
     8.1 Investment Opportunities.........................................................................................................30
     8.2 Important Assumptions............................................................................................................31
           8.2.1 Risk Analysis/Mitigation .............................................................................................33
           Table: General Assumptions ...............................................................................................34
     8.3 Profit and Loss Statement ......................................................................................................35
           Chart: Profit Monthly .............................................................................................................35
           Chart: Profit Yearly................................................................................................................36
           Chart: Gross Margin Monthly ...............................................................................................36
                                                                                                                                                   Page 1
Table of Contents
           Chart: Gross Margin Yearly..................................................................................................37
           Table: Profit and Loss ..........................................................................................................38
     8.4 Break-even Analysis................................................................................................................39
           Table: Break-even Analysis .................................................................................................39
           Chart: Break-even Analysis .................................................................................................39
     8.5 Cash Flow Statement ..............................................................................................................40
           Chart: Cash ...........................................................................................................................40
           Table: Cash Flow ..................................................................................................................41
     8.6 Balance Sheet Statement .......................................................................................................42
           Table: Balance Sheet ...........................................................................................................42
     8.7 Business Ratios .......................................................................................................................43
           Table: Ratios .........................................................................................................................44
     8.8 Expansion, Payback & Exit Strategy.....................................................................................45
Table: Sales Forecast ...............................................................................................................................1
Table: General Assumptions ....................................................................................................................2
Table: Profit and Loss ...............................................................................................................................3
Table: Cash Flow .......................................................................................................................................5
Table: Balance Sheet ................................................................................................................................6
Table: Personnel ........................................................................................................................................7




                                                                                                                                                Page 2
Zara Restaurant & Lounge

1.0 Executive Summary
   Our initial statement to Investors and Financial Lenders, this restaurant/ethnic food business
   plan, is a candid disc losure of the Zara Restaurant & Lounge business proposal - our intent
   is to set realistic business expec tations, and eliminate any questions about the profitability of
   this business venture.

   Entrepreneurs have a tendency to paint the restaurant business plan with a very optimistic
   brush, highlighting strengths and camouflaging the risks. We, as business owners, have a
   vested stake and financial commitment in the success of this restaurant. Our intent is to have
   a definitive business, financial, and marketing plan that not only serves our need for capital
   financing, but is utilized as our daily business roadmap. We have taken all prec autions to validate
   our business and financial models, foc using on realistic projec tions. We have ac complished this
   as follows:

     1.   Our financial model is rooted in industry facts, not optimism. We have based costs
          on our vast industry and prac tical experience with similar ventures, validation against
          National Restaurant industry cost averages, and analysis against loc al Atlanta market
          averages. We have taken a collec tive look at all figures to make solid business estimates.

     2.   Our business concept was derived from detailed Market Analyses. Instead of
          building a business around a prec onceived concept, we analysed the market findings
          and built a concept around our consumers. In other words, our business is built to service
          an unmet consumer 'want'.

     3.   A buffered financial plan that ensures adequate capitalization. A contingency
          buffer is included in the start-up cost to ensure the business in not under financed, as
          well as giving the business adequate funding to sustain it in the first six months of start-
          up. Our industry experience confirms a longer ramp-up stage for restaurants over other
          retail/service businesses. A common mistake for new entrepreneurs , but fully addressed
          in this business plan.

     4.   A solid Risk Mitigation Plan. We have evaluated traditional and non-traditional risks
          associated with Restaurant failure and ac counted for them direc tly in the business plan.
          Instead of dismissing the risks, we have identified valid mitigation strategies for each.

     5.   Deep Management Experience. Our management team has 20 years combined
          experience, involved with over 86 restaurant openings, and deep involvement with the
          Atlanta restaurant industry.

   The total capital requirement to launch Zara Restaurant & Lounge is $740,000, of which
   $643,000 is alloc ated to start-up capital, and $97,000 as business operations cash reserve.

   This Plan is being submitted in order to secure a Business loan for $430,000. The loan will be
   used towards Equipment purchase, Design, Construction, and Operational Start-Up expenses.
   Owners, Mr. Alex Hunte and Mr. Peter Smith are investing $110,000 in personal capital. Private
   Investors, who will be part owners with a non-managerial interest in the business, will contribute
   the remaining $200,000.

   As owners, our commitment is to take personal ac countability for all financial debt. We have
   taken the necessary prec autions to ensure the business is fully capitalized, and have
   addressed all financial shortfalls to ensure a successful business start-up. Under a realistic
                                                                                                  Page 1
Zara Restaurant & Lounge
   sc enario, the company should have over $84,000 in c ash balance the third year. Even with
   the worst-case sales sc enario, we reach a Net Worth break even at the end of Year 5. On a
   linear projec tion, the entire financial debt will be retired by Year 7.




1.1 Mission
      ·   Zara will be an inspiring restaurant, combining an eclec tic atmosphere with excellent and
          interesting food. The mission is to have not only a great food selec tion, but also
          efficient and superior service - customer satisfac tion is our paramount objec tive. Zara will
          be the restaurant of choice for a mature and adult crowd, couples and singles, young and
          old, male or female.

      ·   Employee welfare, participation, and training are equally important to our success.
          Everyone is treated fairly and with the utmost respec t. Our employees will feel a part of
          the success of Zara Restaurant & Lounge.

      ·   Our concept combines variety, ambiance, entertainment and a superior staff to create
          a sense of 'plac e' in order to reach our goal of overall value in the dining/entertainment
          experience. We offer fair profits for the owners and investors, and a rewarding plac e to
          work for the employees.



1.2 Keys to Success
     1.   Unique, Innovative & Contemporary: The creation of a unique and innovative fine
          dining atmosphere will differentiate us from the competition. The restaurant will stand out
          from the other restaurants in the area bec ause of the unique design and dec or. We will
          offer a fine dining experience in an elec tric atmosphere.
                                                                                                 Page 2
Zara Restaurant & Lounge

      2.   Product quality: great food, great service and atmosphere.

      3.   ‘Spice of Life' Menu: The menu will appeal to a wide and varied clientele. Our ec lec tic
           menu features regional specialties around the globe, from Spanish ceviche, to Thai and
           Indian curries, to loc al crabcakes.

      4.   Employee Retention Focus: Employee retention and development programs will be a
           primary foc us and success platform for this business. Through these programs, we will
           be able to draw seasoned and elite professionals and build a committed work force. We
           have budgeted for a stoc k option program for Chef and Management positions to
           subsidize a lower salary base. This lowers our immediate overhead and attrac ts quality
           staff.

      5.   Cost Control Focus: We will control costs at all times, without exception. Cost Control
           will be an integrated function of the restaurant from the onset. Cost control is about
           managing the numbers - interpreting and comparing the numbers that impac t the bottom
           line. 80 percent of the success of a restaurant is determined before it opens. Our foc us is
           to reduce the cost of goods sold to meet our profit margin goals by managing the
           following crucial elements of cost: Purchasing, Rec eiving, Storage, Issuing Inventory,
           Rough Preparation, Service Preparation, Portioning, Order Taking, Cash Rec eipts, Bank
           Deposits and Ac counts Payable. We will use of this restaurant/ethnic food business plan
           to trac k ac tual costs against our forec asts in managing the business.

   Due to intense competition, restauranteurs must look for ways to differentiate their business
   to ac hieve and maintain a competitive advantage. Midtown/Downtown Atlanta's redevelopment
   requires a plac e that will fit into the 'new look' of the community, one that is contemporary
   and entertaining. Zara will fill that niche.



1.3 Objectives
   Zara Restaurant & Lounge's objec tives for the first three years of operation include:

       ·   Keeping food costs at less than 35% of revenue.

       ·   Improving our Gross Margin from 65.41% in Year 1 to 67.10 in Year 2. These are
           attainable targets; our ‘stretch' is to attain 70.73% by Year 3.

       ·   Keeping employee labor cost between 37-39% of total sales.

       ·   Remaining a small, unique restaurant with eclec tic food and service.

       ·   Averaging sales between $1,200,000 - 1,500,000 per year.

       ·   Promoting and expanding the Zara restaurant concept as a unique Midtown destination
           restaurant.

       ·   Expanding our marketing and advertising in Atlanta and in the neighboring suburbs
           to increase our customer base.

       ·   Ac hieving a profitable investment return for investors for Years 2 - 6.




                                                                                                Page 3
Zara Restaurant & Lounge

2.0 Company Summary
   The Design

   Zara Restaurant & Lounge is unique to Midtown Atlanta. The restaurant features 3 venues in one
   (a concept called ‘Multi-Branding'): A Tapas Lounge, Cosmopolitan Bar, and Full Service Dining.
   This concept offers customers variety, offering multiple dining and entertainment options within a
   single establishment. The spatial and menu divisions will broaden our appeal and provide our
   customers with a different experience on each visit.

   The atmosphere caters to a young but mature adult crowd. This is not a family dining
   establishment. Total space requirements are 3,000 square feet. In total, the restaurant will
   provide seating for 110 patrons. Where possible, consideration will be given to incorporate a
   dining patio. Zoning, parking, and ac cessibility issues will be reviewed as key criteria. We will
   draw on our Advisory Board as part of the site selec tion and lease negotiation.

   The Menu

   Zara is foc used on servicing Atlanta's growing demand for an ethnic eating experience. For lac k
   of a better term we are launching a ‘multi-ethnic' cuisine restaurant - a restaurant concept
   that responds to Atlanta's need for selec tion and choice. Zara is a complimentary mingling of
   international cuisine on a single menu. The Midtown demographics fit this concept perfectly.

   The Management
   Our management team has over 48 years combined experience in food, restaurant and hotel,
   business management, finance, and marketing arenas.



2.1 Company Ownership
   The restaurant will start out as an LLC corporation, owned by its founders, Zander Hunte and
   Peter Smith. Mr. Smith will function as the General Manager and Exec utive Chef, and Mr. Hunte
   as Managing Partner.

   Mr. Hunte and Mr. Smith have a long-standing professional relationship in the restaurant
   industry, stemming bac k to Toronto, Canada. Mr. Smith is an ac complished restauranteur, having
   owned several full-service restaurants. He currently owns Brassaii Restaurant (www.brassaii.
   com), and Bauhaus Bar and Nightclub. Mr. Smith is also an international Restaurant Consultant
   for top organizations such as the Starwood Group, who own the hotel chains of The Westin,
   Sheraton Hotels, Four Points, St. Regis, and W Hotels.

   Mr. Hunte has a bac kground in International Business Management, and is certified in
   Restaurant and Hotel Management. Under the management of Zander Hunte, Myth Restaurant
   was a feature restaurant in Toronto, and distinguished as a top 10 restaurant while under his
   management from 1992 - 1995.



2.2 Start-up Summary
   We are currently negotiating a restaurant space of 3,000 sq. ft. in Midtown Atlanta, Georgia,
                                                                                                   Page 4
Zara Restaurant & Lounge
   and will open Zara in October of this year.

   Our start-up costs are mostly expensed equipment, furniture, painting, rec onstruction, rent,
   start-up labor, liquor license, and legal and consulting costs associated with opening our
   restaurant. At the start of business, $97,000 will be alloc ated for business operations reserve.
   This is a solid start-up forec ast based on our market analysis and our knowledge and
   experience in the industry.

   We will purchase the following $73,311 worth of current assets during start-up :

       ·   Fixtures and Lighting: $32,250
       ·   Bar Equipment: $26,183
       ·   Sound and Televisions: $8,378
       ·   Office Equipment (2 Computers, Fax, Printer, Safe): $6,500

   Long-term Assets in the amount of $65,000 include all kitchen equipment.

   We have budgeted for the services for a premier Restaurant Consultant familiar with the
   Atlanta Market. This is espec ially key during the site selec tion and start-up stage. This company
   will have an integral role in validating the final restaurant loc ation and personnel selec tion, and
   participate on the Zara Advisory Board.

   The two owners are personally committing $110,000 of capital, plus a $300,000 SBA 7(A) loan
   guaranty. In addition, we have obtained a $130,000 grant from the city towards restoration of
   our historical building, as part of the city's Midtown revitalization program, contingent upon
   loc ating in the proposed space. We are seeking $200,000 of equity investment to fully fund
   Zara's startup costs.



2.2.1 Location & Operations
   Restaurant Location

   Midtown Atlanta is the loc ation selec ted for the Zara concept. The outlook for the future of
   Atlanta's Midtown district is exceptionally positive and the most progressive development area
   in the city. Developers are infusing over $50 billion in Commercial, Residential, and Retail
   development. Zara's will benefit from Atlanta's desire to revamp the Midtown district with a
   $130,000 renovation grant for restoring and renovating the 100 year old property we plan to
   lease.

   The market has been c arefully selec ted and tested for the necessary demographics and retail
   traffic necessary to meet the goals laid down for profitability. The busy Midtown c ommercial/
   residential loc ation has been c hosen based upon a successful demographic model and a traffic
   count of more than 33,000 cars daily.

   Restaurant Design
   Single- Level Design Concept: The total space requirement is 3,000 square feet. The
   restaurant will feature a comfortable and open concept design. The central dining area will
   alloc ate 76 seats, the lounge 22 seats, and the dining bar with 12 seats. In total, the restaurant
   will provide seating for 110 patrons. Where possible, consideration will be given to incorporate
   a dining patio. Zoning, parking, and ac cessibility issues will be reviewed as part of this analysis.

   Optional Patio: During the busy summer months customers can also sit outside on our patio
                                                                                                  Page 5
Zara Restaurant & Lounge
and we will offer a special summer menu, featuring lighter fare, exotic drinks, as well as non-
alcoholic offerings. The patio setting will be a fun and casual atmosphere for the summer crowd.

Operating Criteria

The restaurant will be loc ated in Midtown Atlanta. The restaurant will service lunch, dinner,
and after-hours dining during the week and weekends. The restaurant will operate during peak
service time to take advantage of street traffic, and after-hour patronage from the
entertainment fac ilities in the area. Service will be available during the following hours:

Lunch:   Monday to Saturday, 11 a.m. - 2:30 p.m.

Dinner: Monday to Saturday, 5:30 p.m. - 12 midnight

Sundays - Market brunch takeout only.




                                                                                          Page 6
Zara Restaurant & Lounge

Table: Start-up
Start-up

Requirements

Start-up Expenses
PROJECT MANAGEMENT                                        $0
Restaurant Consultant (4 months)                     $15,911
DESIGN                                                    $0
Architectural Design                                  $2,195
Structural & Plumbing Design                          $1,368
Mechanical & Electrical Design                        $2,155
Graphic Design                                        $1,185
Electrical & Structural Engineering Fees              $2,592
Design Consultants (Kitchen, Interior & Dining)       $9,119
Engineer & Architect Fees                             $7,040
CONSTRUCTION                                              $0
Plumbing                                             $33,244
HVAC (Air Return, Air Ducts, etc.)                   $19,250
Electrical                                            $7,964
Disposal & Demolition                                 $4,122
Structural Construction (4 Months General Labour)    $52,099
Facade (Exterior Construction)                        $3,092
Plaster (Dry Wall)                                    $2,061
Mill & Metal Work                                     $8,244
Interior Finishes (2500 - 3000 sq. ft.)              $14,538
Flooring                                             $14,622
Fire Alarm System                                     $3,092
Security & Phone System                               $4,615
EQUIPMENT                                                 $0
Liquor Control System - Lease                             $0
Stools, Chairs, Tables, Uniforms                     $38,025
POS (Point of Sale System) - Lease                        $0
Glassware, Flatware, Smallware (Bar & Lounge)         $3,298
Glassware, Flatware, Smallware & Supplies (FOH)       $8,298
Dishwasher, Ice & Glasswasher - Lease                     $0
Kitchen Equipment Freight Fees                        $2,389
FF&E Taxes (Taxes on Purchase)                        $7,988
OPERATIONAL                                               $0
Capitalized Legal Fees (LLC, Investor Agreements)     $7,080
Software: Restaurant/Inventory                        $5,500
Software: Cost Control                                $6,000
Impact, Tap & Permit Fees                             $3,115
Business License & Temp Certificate of Occ.           $1,615
Liquor Licenses                                       $4,615
Utilities, Disposal, Tax & Insurance                  $9,275
Security Deposits (Phone/Elec/Gas/Water)              $6,250
Initial Lease Deposits                                $6,250
Bank & Loan Closing Costs                             $6,250
Web Site Construction                                 $5,800
Initial Marketing, Training & PR                     $19,550
Research & Development                                $3,050
Start-Up Salary (Mngt & Chefs)                       $58,050
Recruiting (Staff)                                   $14,550
Inspections                                             $750
Initial Cleaning Services                             $1,000
Total Start-up Expenses                             $427,209


                                                                   Page 7
Zara Restaurant & Lounge
   Start-up Assets
   Cash Required                                          $97,099
   Start-up Inventory                                     $27,500
   Other Current Assets                                   $73,311
   Long-term Assets                                       $65,000
   Total Assets                                          $262,910

   Total Requirements                                    $690,119


   Table: Start-up Funding
   Start-up Funding
   Start-up Expenses to Fund                             $427,209
   Start-up Assets to Fund                               $262,910
   Total Funding Required                                $690,119

   Assets
   Non-cash Assets from Start-up                         $165,811
   Cash Requirements from Start-up                        $97,099
   Additional Cash Raised                                 $49,881
   Cash Balance on Starting Date                         $146,980
   Total Assets                                          $312,791



   Liabilities and Capital

   Liabilities
   Current Borrowing                                           $0
   Long-term Liabilities                                 $300,000
   Accounts Payable (Outstanding Bills)                        $0
   Other Current Liabilities (interest-free)                   $0
   Total Liabilities                                     $300,000

   Capital

   Planned Investment
   Zander Hunte                                           $60,000
   Peter Smith                                            $50,000
   Investor 1                                             $40,000
   Investor 2                                             $40,000
   Investor 3                                             $40,000
   Investor 4                                             $40,000
   Investor 5                                             $40,000
   Midtown Revitalization Grant                          $130,000
   Additional Investment Requirement                           $0
   Total Planned Investment                              $440,000

   Loss at Start-up (Start-up Expenses)                 ($427,209)
   Total Capital                                           $12,791



   Total Capital and Liabilities                         $312,791

   Total Funding                                         $740,000



3.0 Services

                                                                          Page 8
Zara Restaurant & Lounge
Zara Restaurant & Lounge will feature international dishes, an eclec tic ambiance, and superior
service. Our food will be of the finest quality and prepared with exotic flare. Customer
satisfac tion is the driving force behind our success. We will change our menu every 4 months,
but maintain the 'favorites' for loyal patrons. Portions will be modestly sized, garnished with
stunning presentation.

Our wine list will be modest and primarily foc used on wines from California, Spain, Portugal, and
Argentina. Approximately 25% will be available exclusively by the glass, and the remaining
labels will be available by the bottle. We will also feature a moderate international beer
selec tion on tap and in bottles. The Zara bar features a comprehensive selec tion of loc al and
international spirits.

The kitchen staff will have the best in c ulinary education and work experience. Their creative
talents will compliment one another. The lounge and restaurant staff will offer the finest
service in an elec tric atmosphere and offer customers an extraordinary dining experience.




                                                                                              Page 9
Zara Restaurant & Lounge

3.1 Zara Menus
   Zara's varied international menu will feature Thai, Chinese, Spanish, and
   other regional flavors. The menu flows together to create complementary elements. Normal
   dining will have a reduced Tapas, Appetizer and Entrée selec tion, while the Fusion Dim Sum menu
   will have special items featured only for after-hours dining. The final menu will be defined by
   the Exec utive Chef and paired with the wine menu. We have carefully selec ted a
   premium wine, beer, and alcohol listing, from which we will choose a modest rotating selec tion.
   Zara's marketing will foc us on our exotic foods, but our hours, target market, and loc ation will
   produce significant alcoholic drinks sales. Tapas, in particular, are small dishes meant for
   sharing while drinking sangria, wine, or other mixed drinks, and the Tapas menu will play up this
   idea with drink suggestions.

   The list below offers a small selec tion of our opening menu offerings:

   Zara Tapas

       ·    Shrimp Baskets w/ sweet & sour peanut coulis Minced curry beef/c hicken w/ onions in roti
            wrap (or spring roll)
       ·    Mixed Seafood Ceviche w/ cousc ous siding
       ·    Bamboo Chicken Satay w/ kaffir lime and Sesame marmalade


   Zara Appetizers

       ·    Bread basket served with Olive oil, Blac k Pepper, and Goat Cheese dip
       ·    Blue Crab Fritters with Mango-Tamarind sauce
       ·    Crab Cake medallions w/ Shrimp & Lobster ‘Zara'


   Salads

       ·    Mixed Greens with Spanish sherry wine vinaigrette
       ·    Asian Pear and Endive Salad with Blue Cheese & Walnuts


   Entrees

       ·    Tequila Sc allops w/ a Spanish sherry reduction
       ·    Thai Red Chili rubbed shrimp
       ·    Voodoo Prince Curry Chicken and Boc k Chow w/sticky rice in Banana Leaf
       ·    Herb Roasted Chicken with ‘Zara' Coo-Chee (House) spices


   Desserts

       ·    Choc olate Chunk Bread Pudding w/ Bourbon Cherry sauce
       ·    Zara Choc olate Explosion – Milk, Dark and White chocolate
       ·    Zara Fruit Plate

   Specialty Drinks & Coffees ($3.5 - 9.5)
   A key source of revenue for the restaurant will be alcohol and bar sales. The restaurant will
   feature exotic drinks on a separate menu. Alcoholic drink specials will be featured, as well as a
                                                                                               Page 10
Zara Restaurant & Lounge
   large non-alcoholic selec tion. After-hours bar service will feature selec tions of non-alcoholic
   drinks to increase bar sales during lunch and after regulatory hours. Bar pricing is competitive;
   prices range from $3.50 to 6.95. Non-alcoholic drinks will be in the higher price brac ket due to
   preparation requirements. Prices will range from $4.75 to 9.50.



4.0 Market Analysis Summary
   Instead of building a business around a prec onceived concept, we conducted market
   research and built a concept around our consumers. Our market analysis identified the following
   key drivers as areas of opportunity to service Atlanta's restaurant customers:

     1.    Portion Selection: Nearly 95% of our surveyed foc us group endorsed having a choice
           of different size portions. This statistic is in line with findings reported by
           the Tableservice Operator Survey. Zara's Tapas concept is built to offer different-sized
           portions. Our customers want the option to choose what satisfies their appetite.

     2.    Menu Variety: Ethnic restaurants are increasing in Atlanta. The proliferation of
           international cookbooks, food magazines, TV cooking shows and imported goods offers
           ample evidence that America, as a whole, is currently on an international tasting spree.
           In fac t, eating plac es that identify themselves as ethnic establishments numbered
           nearly 78,000 in 1999 and rec orded sales of $30.5 billion. Our research results do
           not identify any single ethnic style of restaurant as desired, but rather suggest that
           incorporating strong multi-ethnic influences in the menu selec tion will be popular. Again,
           variety is the underlying element for this concept.

     3.    The Dining Experience: Customer satisfac tion with food and service has been and
           continues to be of utmost importance, but our findings indicate that the déc or, lighting,
           bar, and other options to improve the dining experience are also fac tors in
           customer dec isions. Zara takes all these fac tors in c onsideration for the design of this
           cosmopolitan restaurant.

     4.    Reasonable Prices: This was no surprise given the ec onomic tide. Although the
           restaurant industry as a whole has seen growth in 2002/2003, customers are
           demanding value for their dining dollar. Zara's menu is priced at a mid-tier level, with no
           entrée over $20. In addition we have an extended Tapas and Appetizer selec tion priced
           between $3.50 - $9.50, allowing budget dining in a full-service restaurant.



4.1 Market Segmentation
   Zara's Restaurant & Lounge intends to cater to a wide customer base. We want everyone to feel
   welcome and entertained. We have defined the following groups as targeted segments that
   contribute to our growth projec tions:

       ·   The Business Person
       ·   Downtown Atlanta Couples
       ·   The Destination Customer
       ·   High-End Singles
       ·   Tourists

   These particular market segments are 25-45 years old, have disposable income, and are

                                                                                                 Page 11
Zara Restaurant & Lounge
   seeking upsc ale, trendy, and comfortable restaurant options. These are the types of people who
   frequent other restaurants and bars in the area. They are likely to spend more on experiences
   they perceive as unique, cosmopolitan, and sophisticated. They are also the most open to trying
   something new, foodwise, and will embrac e our international fusion cuisine.


   Table: Market Analysis
   Market Analysis
                                          Year 1    Year 2     Year 3    Year 4     Year 5
   Potential Customers         Growth                                                          CAGR
   Business Person               18%       9,925    10,223     11,348    11,688     12,039     4.95%
   Downtown Atlanta Couples      32%      17,645    18,527     20,565    21,593     22,673     6.47%
   Tourists                      13%       7,168     7,311      7,896     8,054      8,215     3.47%
   The Destination Customer       8%       4,411     4,499      4,724     4,818      4,914     2.74%
   High-end Singles              29%      15,991    16,950     18,815    19,944     21,141     7.23%
   Total                       5.76%      55,140    57,510     63,348    66,097     68,982     5.76%




4.2 Target Market Segment Strategy
   The Business Person: They work hard all day and often stay overnight in a strange city.
   They need a competent establishment that helps impress clients and prospec ts. Afterward,
   they want to relax and use the money they are making (or is expensed by their company).
   They spend the most on drinks, food and tips. Zara's cosmopolitan flair and comfortable
   atmosphere will be perfect for sophisticated business people, whether they live in and around
   Atlanta or are here for work.

   Downtown Atlanta Couples: The restaurant will have an intimate, romantic, enticing adult
   atmosphere that suggests "date." Zara's will be the best date loc ation in town. These young
   Midtown c ouples are generally very successful working professionals. In most cases they are

                                                                                             Page 12
Zara Restaurant & Lounge
   budgeting to eat out on a regular basis, as they don't have the time to prepare food nightly.

   The Destination Customer: Atlanta is a very 'sectioned' city, and consumers often look only
   in their own neighborhoods for restaurant options. Zara will break these habits, using marketing
   to draw customers from outside the main c ity limits. Zara will be a destination restaurant. Our
   Destination Clients tend to be new suburbanites that miss the excitement of the inner city. They
   have disposable income, and will spend quite a bit on such outings. Zara's will be espec ially
   appealing to married suburban couples indulging themselves with a "date night" downtown,
   away from the kids. Many of these consumers are new to Atlanta from larger cities, ac customed
   to dining within the city and at non-franchised restaurants.

   High-end Singles: We will attrac t them with our eclec tic atmosphere and layout. Our
   international menu, striking dec or, entertainment and events, excellent service and engaging
   clientele will confirm the feeling of being in "the in plac e" in Atlanta. These are the individuals
   that pride themselves on socializing and dining at the premier loc ations - The Image Seekers.

   Tourists: Atlanta attrac ts many vac ationers during the summer months of May through
   September. Zara's will be a destination dining loc ale, with its attrac tive atmosphere, international
   menu, and lounge. A large percentage of the tourist population are vac ationing singles, here to
   socialize and be entertained. This is especially true for the tourist population that visit for
   sporting and social events - they are not interested in family establishments.



4.3 Service Business Analysis
   The restaurant industry is highly competitive and risky. The owners know this through their many
   years of experience opening, running, and improving restaurants ac ross North America. Most new
   restaurants opened by inexperienced owners struggle or fail. However, those based on solid
   understandings of the market needs, and management of inventory and staff have a much higher
   chance of success, espec ially when c ombined with prior experience in the restaurant industry.

   Restaurants make money by taking inexpensive ingredients, combining them in c reative ways,
   cooking them properly, and selling them at a much higher price. Any ingredients wasted in the
   kitchen are money thrown out. Any time wasted in seating customers, taking orders or
   preparing food is money walking away. While some entrepreneurs think that success is as
   simple as a good loc ation and a trendy concept, we know the truth:

   To succeed in the restaurant industry, you need an understanding of the risks and
   financial conditions, the ability to handle enormous pressure, and the organizational
   skills to bring off what is essentially a giant catered party, two to three times a day.




4.3.1 Competition and Buying Patterns
   In 2003, the top ten Atlanta restaurants shared two things: cozy, hip interiors and reasonably
   priced, regionally specialized menus. Only one of them offered traditional "southern" cooking. And
   half of them were loc ated in Midtown. Our competitors are heading in the right direc tion, but
   only Zara is based on sound market research in the loc al market.

   Atlanta consumers are seeking variety and new experiences. Location is clearly important, but so
                                                                                                   Page 13
Zara Restaurant & Lounge
   is atmosphere and distinctiveness. Our marketing challenge is thus to stand out from our
   competitors, not only as the "new" restaurant, but as one that offers consistently high quality
   food, menu variety, and a unique atmosphere. Maintaining our edge will depend partly on
   marketing ourselves as an adult-only destination, and not a family restaurant.



5.0 Strategy and Implementation Summary
   Our strategy is simple. We intend to succeed by giving people a combination of excellent and
   interesting food in an environment that appeals to a wide and varied group of successful adults.

   We will foc us on establishing a strong identity in our community with a grand opening. Our main
   foc us in marketing thereafter will be to increase customer awareness in the surrounding
   communities. We will direc t all of our tac tics and programs toward the goal of explaining who
   we are and what we do. We will keep our standards high and exec ute the concept flawlessly,
   so that word-of-mouth will be our main marketing force.

   We will create an appealing and entertaining environment with unbeatable quality at an
   exceptional price. As an exciting and ec lec tic restaurant, we will be the talk of the town.
   Therefore, the exec ution of our concept is the most critical element of our plan.

   All menu items are moderately priced for the area. While we are not striving to be the lowest-
   priced restaurant, we are aiming to offer exceptional food at reasonable prices for the average
   restaurant diner.



5.1 Competitive Edge
   Zara's competitive edges are:

      1.   The owners' thorough understandings of opening and running a restaurant
      2.   An extraordinary contemporary restaurant design
      3.   International menu with featured menu c hanges every 4 months
      4.   Unique, 3-Tiered spatial layout
      5.   Chef Co-op program to allow new entrants, trainee and featured chef
      6.   Chef/Management Stoc k Incentive Program.
      7.   Inner and Outer City Marketing campaign (i.e. "Come to Town" promotions)
      8.   Employee Training, Incentive and Retention program



5.1.1 Competitor Analysis
   Below are excerpts from our competitive analysis study.

   1. The Kitchen (Direct Competitor):

           We were able to draw some conclusions from this analysis that helped defined the
           concept and positioning for Zara: 1) Keep the menu pricing modest but offer superior food
           quality and presentation. We plan to keep the menu prices under $20; 2) Midtown is a
           prime restaurant loc ation. One Midtown Kitchen is in an obsc ure loc ation but has
           thrived as one of the more successful restaurants in the area; and 3) The customer

                                                                                                   Page 14
Zara Restaurant & Lounge
       base in this segment of Atlanta is ready for after-hours dining, and is willing to travel to
       establishments that ac commodate their needs.

2. Lunaci (Direct Competitor):

       This restaurant is a main c ompetitor for Zara, a casual dining restaurant that has evolved
       to be a great success story for the Midtown district. This restaurant served to validate
       1) the tapas concept appeal for Midtown c ustomers; 2) the evolving need for after-hours
       dining; 3) tapas as a good food concept for after-hours dining (smaller portions, smaller
       price); 4) the appeal of live Entertainment.

3. Cumulus (Indirect Competitor)

       This restaurant has grown in popularity over the years, and has gained popularity as a
       destination restaurant that can cater to business professionals as well as the loc al
       residents. The menu is somewhat formal for this market segment, but the bar attrac ts a
       good crowd. During this study it was evident that some patrons came exclusively to sit at
       the bar, without any intent of dining in the restaurant.

       Cumulus is more of a formal dining restaurant and meets a certain need within the
       community, but I don't see it as a direc t competitor of Zara. I do feel that it has some
       very special elements that have helped it succeed over the past 3 years, which Zara can
       benefit from.

4. Cheesecake Factory (#1 Restaurant Comparison):

       Although Cheesecake Fac tory is outside of Zara's restaurant district and not considered a
       direc t competitor, it was beneficial to analyze the most profitable restaurant in Atlanta to
       understand what contributes to their success. Cheesecake Fac tor offers several key
       elements that would also benefit Zara: 1) Customer Satisfac tion through moderate pricing
       and high-quality food; 2) Location selec tion to benefit from core customer
       demographics, situated in a busy/popular area for both business and residential traffic; 3)
       Exceptional Service, from the Valet, to Hosting, to Wait, Bus, and Bar staff; and 4)
       Menu Variety, offering a broad array of menu items.

5. Swing Restaurant (Indirect Competitor):

       This restaurant is not in our market district and therefore not a direc t competitor,
       although we do consider it an ‘indirec t' competitor. Swing incorporates some of the
       charac teristics that we have mapped out for Zara. Those elements are: 1) A Tapas and
       Entrée menu – realizing that customers want varied meal size and variety; 2) A club
       type atmosphere to entice the single sc ene and to drive bar sales.

       Swing validates some of the elements uncovered in our market research as to what the
       new Atlanta diners are looking for. This serves as a true validation that the timing is
       right for the Zara Restaurant & Lounge concept.



Failed Restaurant Analysis: Mumbo Jumbo

Mumbo Jumbo was an Atlanta restaurant attrac tion in the downtown c ore, a strong c ompetitor
that was severely impac ted by the patronage demise after 9/11. I also completed an analysis
of this restaurant bac k in 1999 and compared it to this current analysis in 2003. Several fac tors
led to closing of this restaurant:
                                                                                             Page 15
Zara Restaurant & Lounge

Location:
This was a very cosmopolitan restaurant loc ated in a core business community. The
restaurant was hidden in c ross streets and away from the general street traffic. This was a
destination restaurant and a secondary selec tion for the general customer base in this area.

       Lesson Learned: As part of this analysis, we have determined that the downtown c ore
       is not a good fit for the Zara concept. We will limit our site selec tion to the core Midtown
       district and the upper Downtown district. Midtown is Atlanta's major growth district and is
       developing the residential infrastructure in pace with the business infrastructure.

Customer Segment:
Atlanta's downtown c ore is not ready for this type of restaurant. Atlanta's downtown c ore is a
business district, and residential development for this area is at the Genesis state. The primary
customer base is the business person and tourist. The largest percentage of this customer
segment will be looking for a restaurant in which to conduct business or a family
establishment; Mumbo Jumbo would not be a primary selec tion in either case.

       Lesson Learned: Zara's target market demographics are perfec tly in alignment with
       the Midtown profile. Midtown has a business core as well as a residential core. We will
       look to the business core for our primary daytime business, but to our residential core
       for our dinner and after-hours patronage. In addition, the business core will look to Zara
       as a plac e of socialization for dinner and after-hours unwinding. Mumbo Jumbo
       depended on the business segment for their lunch and dinner profits, and
       customers who would travel from outside the downtown district to eat at the
       restaurant – there was no static dinner segment.

Visibility:
Hand-in-hand with loc ation, this restaurant also suffered from poor visibility. In the downtown
core a large percentage of business is from walk-in traffic. The business and tourist customers
tend to selec t a restaurant from touring the area and ac cessibility. Mumbo Jumbo was situated
on a cross street behind the main street.

       Lesson Learned: Although being situated on a main street is not as key in the
       Midtown district, we will ensure that visibility is part of our site selec tion criteria. In
       addition, we will use signage and exterior déc or as means to attrac t customers and get
       noticed.

In all, this restaurant was a staple in Atlanta's downtown c ore for over 10 years, but key
restaurant disc iplines (Location, Customer Segment, Visibility) came bac k to hurt them as the
ec onomic climate changed.


Market Analysis Conclusion:

At the end of the day, everyone that sells prepared meals in this district is a Zara
competitor, bec ause we all compete for the same home meal replac ement dollar. However,
there are two segments of the restaurant industry that are our main c ompetition: the casual
dining restaurant and the fine dining value restaurant.

So, if the food and service is better at a fine dining restaurant than a casual restaurant, but
price has bec ome a fac tor as a result of the economic turns, where is a customer more likely
to go?


                                                                                              Page 16
Zara Restaurant & Lounge
   There is no absolute answer to the question, but the solution is to deliver the best food at the
   best price with the highest level of service in one establishment. This is the very definition of
   value and the concept at the heart of Zara's business model.



5.2 Marketing Strategy
   Zara Restaurant & Lounge's Marketing strategy will be to promote our elec tric food, superior
   service, and exciting concepts to draw in the loc al repeat customers. Marketing initiatives will
   concentrate on the following:

   Building and Signage:
   The most important Marketing tool that we have is the exterior of our building, and our new sign.
   We budgeted a great deal into the renovations and dec or to generate the aesthetic appeal of
   Zara. See attac hed Logo and Web design.

   Customer Service:

   In our years within the restaurant industry, customer service has always been the major draw
   for the dining clientele. Food and atmosphere is far out-shadowed by superior customer service
   that turns a new customer into a repeat customer.

   Management will demand the wait-staff provide the very best in quality services to the
   customer, making certain that they are content and satisfied with their dining experience. Wait-
   staff are thoroughly trained, and every 90 days they undergo a performance appraisal. This is
   part of our Employee Manual, and Operations Manual guide.

   Advertising and Promotion:

   Our Advertising Plan and media sc hedule call for targeting customers direc tly through loc al
   publications aimed at , respec tively, singles, couples, and destination customers.

   Management rec ognizes the key to success at this time of initial opening is extensive media
   promotion. This must be done aggressively in order to ac complish our service goals. A healthy
   budget is alloc ated for the first year. A primary part of the budget is alloc ated to create the
   media and customer buzz for the month prior to opening and the next three months after the
   grand opening. The full Marketing program is as follows:.

   Media Objec tives and Strategy:
   Establish our image as a unique Midtown restaurant with great service, value, and great food
   served in an eclec tic atmosphere. We will maximize efficiency in the selec tion and sc heduling
   of advertisements by:


       ·   Selec ting primary business publications with high specific market penetration, using The
           Creative Loafing Dining Section, The Atlanta Journal Constitution, Atlanta City Search,
           and Soc ial Diva, which all reach our targeted demographics.
       ·   Sc heduling adequate frequency of ads to impact market with menu items and promotions.
       ·   Where possible, positioning advertisements in or near entertainment/food related editorial.
       ·   Redirec ting customers to our website to register for upcoming functions, VIP lists,
           reservations, and flash media promotions.
       ·   Maximizing ad life with monthly and weekly publications.


                                                                                                Page 17
Zara Restaurant & Lounge
Working with The Reynolds Group Media Co. (Zara Advisory Board), we will develop an
advertising campaign built around our Zara Diner theme, menu offering, loc ation, and dec or.
We will support this plan with ads that reinforce the Zara dining concept.

Additionally, we will develop a consistent reach and frequency throughout the year, targeting
each spec ific customer segment within a five- mile radius, and new 'suburbanites,' who still
apprec iate in-town dining.

Promotional Campaign:

The best way to reach our potential customers is to develop an intense advertising campaign
promoting our Zara concept of "Spice of Life." In addition to standard advertising prac tices,
we will gain c onsiderable rec ognition through newspapers, newsletters and public
announcements. Consumers will be encouraged to visit our website to be greeted with a flash
media intro that highlights the restaurant, past happenings, upcoming attrac tions and our
dynamic menu.

Our periodic customer surveys and weekly menu item sales evaluations will help us to understand
what advertising is working and what is not; basically, who we are reaching. Our goal is to
understand our customer, measure the success of our direc t marketing and media ac tivities,
and redirec t advertising as effectively as possible.

Publicity Strategy:

Working with The Reynolds Group, Zara will foc us on the following publicity strategies:

    ·   Develop a sustained public relations effort, with ongoing contac t between key editors and
        top-level personnel at loc al dining publications.
    ·   Develop a regular and consistent pac kage update program for the major target media,
        keeping key editors abreast of all new promotions, and menu introductions.
    ·   Establish contac t with editorial staff for the purpose of being included in entertainment
        "round-ups"--product comparisons in dining publications and the loc al papers.
    ·   Produce a complete Zara Restaurant history and menu offering piec e to be used as the
        primary public relations tool for all target media editorial contac t. This will also be
        effective for inclusion in press kits.

Press Release/Grand Opening: Zara Restaurant will release a series of press releases on the
Grand opening.

Editorial Visitation: Leading up to the Grand Opening, and over the first 6 months of
operations, we will invite the most influential reporters and editors from all loc al publications to
Zara Restaurant in order to evaluate our menu, service, and atmosphere.

Publicity Revenues: We anticipate at least 10% of our annual sales will be generated direc tly
from our publicity. A full media kit will be sent to all loc al publications, and releases on new menu
items will be made monthly.

Community: Zara will look for key opportunities to pair with loc al community development
organizations and radio stations to interfac e with our customers. We will continually look for loc al
community programs in which we can participate, in order to better our community, and give
something bac k.




                                                                                                Page 18
Zara Restaurant & Lounge

5.2.1 Marketing Program
   In line with our Marketing strategy, we will employ three different marketing tac tics to increase
   customer awareness of Zara: In-Restaurant Marketing, Public Relations Marketing, and Media
   Marketing. Our most important tac tic will be word-of-mouth/in-restaurant marketing. This will
   be by far the cheapest and most effective of our marketing programs.

   Word-of-mouth/In-Restaurant Marketing

       ·   Restaurant Night: Every first Monday of the quarter, we will have a special evening
           for restaurant people. A perfect night for the loc al area's restaurant owners, chefs and
           staff to get together to disc uss the market and food trends, and possible Co-op efforts
           to promote the Midtown district. This is not a conflict of interest, it is an effort to
           increase visibility and patronage ac ross the Midtown district. We will also invite the
           Midtown Alliance committee for their participation.

       ·   Monthly Dating Connection: With the increasing appeal of Internet and speed dating,
           the restaurant will offer a monthly dating night. In addition to food and beverages,
           customers can choose from an array of dating pac kages up for auction.

       ·   Wait Area Marketing: Wait staff will service appetizers to customers waiting to be
           seated or on the wait list.

       ·   Live Entertainment parties
       ·   Spec ial Events
       ·   Valentine's Day
       ·   Zara Halloween Masquerade party
       ·   Wine tasting weekend
       ·   New Year's Eve party


   Public Relations Marketing

       ·   Georgia Hospitality & Tourism V.I.P. Party: We will host a V.I.P. Dinner before the
           'Grand Opening.' This will serve the dual purpose of training our staff and introducing
           ourselves to the community. The list of individuals we will invite comes from the
           Chamber of Commerce, Georgia Hospitality & Tourism, and Midtown Development group.
           We want their full committment to the restaurant to draw the tourist dollars.

       ·   Critics' Choice: Prior to the Grand Opening there will be two preliminary parties catering
           to the Media and Critics community. We will encourage the media and restaurant critics
           to meet at the restaurant and review the dec or, service and food. This will be a
           preliminary review, where we will consider constructive input to make minor revisions prior
           to the true Grand Opening. This initial review and input will give critics and media
           commentors a stake in Zara's success, through their contributions to the final design.

       ·   Brochures: Make a broc hure for the in-town hotels and business establishments to
           provide to their guests and staff, containing interior pictures of our restaurant, menus
           and prices.

       ·   Government Relations: There are several Government offices in the Midtown/Downtown
           area. We will approach them to cater business luncheons and private functions. This

                                                                                               Page 19
Zara Restaurant & Lounge
           will offer us higher visibility for future functions and community events. Word-of-mouth
           referral is very powerful and particularly amongst the business community.
       ·   Private Functions: Target marketing to businesses for regular business lunch and
           dinner entertaining, and private functions.


   Media Marketing

       ·   Newspaper campaign: A very targeted media campaign to obtain featured articles
           about the restaurant in their Living, Entertainment and Dining segments. Notices of all live
           entertainment segments and special features will be posted to loc al newspapers' calendar
           announcements.

       ·   Restaurant and Special Events Website: We have contrac ted with loc al design
           teams to deliver a high-quality, navigable, constantly updated website.

       ·   Media Relations: Several media relations teams will be utilized to market the Restaurant.
           Soc ial Diva and Green Frog are two media companies we will utilize for media relations.
           Both c ompanies have an insightful presence and connec tion with our target market.

       ·   Billboard Advertisement: One month prior to the opening, distinct billboard ads will
           advertise the launch of the Restaurant.

       ·   Inner & Outer City Marketing: We will budget to attrac t customers from the suburbs.



5.3 Sales Strategy
   Our strategy is simple: we intend to succeed by giving our customers a combination
   of delicious and interesting food in an appealing environment, with excellent customer service,
   whether on their first visit or their hundredth.

   Our marketing strategies are designed to get critics and initial customers into our doors. Our
   sales strategies must take the next step and encourage customers to bec ome repeat customers,
   and to tell all their friends and ac quaintances about the great experiences they just had at Zara.

   New restaurants often make one of two mistakes: they are unprepared or underprepared for
   opening, and initial poor service, speed, or quality disc ourages customers from returning, or
   they spend all of their efforts at opening, and are unable to maintain the initial quality customers
   expec t on return visits, dec reasing word of mouth advertising and leading to poor revenues.

   Zara's sales strategy requires consistently high quality food, service, speed, and atmosphere.
   We can ac complish this by:

       ·   Hiring employees who genuinely enjoy their jobs and apprec iate Zara's unique offerings
       ·   Continually assessing the quality of all aspec ts mentioned above, and immediately
           addressing any problems
       ·   Interac ting with our customers personally, so they know that their feedback goes direc tly
           to the owners
       ·   Evaluating food choices for popularity, and keeping favorites on the menu as we rotate
           seasonal foods and specials



                                                                                                Page 20
Zara Restaurant & Lounge

5.3.1 Sales Forecast
   The following sales graph is based on first year start-up estimates only. We anticipate that the
   business will not be at full operating capacity until the sixth month of operations. This is due to
   the competitive nature of the market and existing customer loyalty. All fac tors governing our
   sales progress are outlined below in the Important Assumptions section.

   Our sales forec asts for years 3 through 5 are very conservative, compared to industry
   standard growth rates. (See Ratios table for comparisons.)

   Although we hope to do catering for loc al businesses and government offices with time, we will
   insist on payment at delivery - we will not sell on credit.


   Table: Sales Forecast
   Sales Forecast
                                                 Year 1       Year 2       Year 3       Year 4       Year 5
   Sales
   Total Sales Food                            $853,595     $959,047   $1,006,999   $1,047,279   $1,089,170
   Total Sales Bar/Beverages                   $220,174     $252,041     $272,204     $293,981     $317,499
   Other                                             $0           $0           $0           $0           $0
   Total Sales                               $1,073,769   $1,211,088   $1,279,204   $1,341,260   $1,406,670

   Direct Cost of Sales                         Year 1       Year 2       Year 3       Year 4       Year 5
   Total Cost of Sales: Food                  $298,758     $322,240     $329,289     $336,048     $342,762
   Total Cost of Sales: Bar/Beverages          $72,657      $76,167      $77,687      $79,228      $80,835
   Other                                            $0           $0           $0           $0           $0
   Subtotal Direct Cost of Sales              $371,416     $398,407     $406,976     $415,276     $423,597




                                                                                                  Page 21
Zara Restaurant & Lounge




5.4 Milestones
   The following Milestones table lists important business milestones, with dates and managers in
   charge of each deliverable. The milestone sc hedule indicates our emphasis on planning and
   managing the details.




                                                                                             Page 22
Zara Restaurant & Lounge

Table: Milestones
Milestones


Milestone                          Start Date     End Date   Budget        Manager         Department
Engage Restaurant Consulting       7/31/2004     7/31/2004       $0       Alex/Peter          Owners
Firm
Site Selection                      9/8/2004     9/29/2004      $0    Alex/R.Shafer         Consultant
Final Restaurant Location          9/30/2004     10/1/2004      $0       Alex/Peter            Owners
Approved
Investor Finance Phase             8/22/2004    10/22/2004      $0             Alex             Owners
Investor Capital Secured          10/27/2004    10/27/2004      $0             Alex             Owners
Investor Partnership LLC          10/28/2004    10/31/2004      $0         S. Hollier            Legal
Formed
Interview for Construction Team   10/28/2004     11/3/2004      $0              Alex            Owners
Recruit Chef (Equity Partner)     10/28/2004    11/14/2004      $0        Alex/Peter            Owners
Receive Final Contractor Bids      11/4/2004    11/17/2004      $0             Peter             Owner
Construction Budget Approved      11/19/2004    11/19/2004      $0        Alex/Peter            Owners
Secured SBA Loan                   11/1/2004    11/21/2004      $0        Alex/Peter            Owners
Hire Restaurant Architect         11/20/2004    11/21/2004      $0        Alex/Peter            Owners
Hire Interior Design Firm         11/20/2004    11/21/2004      $0        Alex/Peter            Owners
Hire Kitchen Engineer             11/20/2004    11/21/2004      $0       Alex/Peter             Owners
Hire General Contractor           11/20/2004    11/21/2004      $0       Alex/Peter             Owners
Finalize Chef Partnership         11/15/2004    11/21/2004      $0        S. Hollier             Legal
Construction Project Kickoff      11/24/2004    11/24/2004      $0      Contractor A    Gen. Contractor
Finalize Lease Holder Budget      11/24/2004    11/27/2004      $0       Alex/Peter             Owners
Finalize Lease                    11/28/2004    11/28/2004      $0        R. Shafer         Consultants
Restaurant Design Complete        11/25/2004    12/12/2004      $0      Contractor X    Design Contract
Interior Design Complete          11/25/2004    12/12/2004      $0      Contractor Y    Design Contract
Kitchen Design Complete           11/25/2004    12/12/2004      $0      Contractor Z    Design Contract
Restaurant Opening Date           12/15/2004    12/15/2004      $0       Alex/Peter             Owners
Approved
Finalize Menu & Wine Selection    11/21/2004    12/15/2004      $0       Chef/Peter      Kitchen/Owner
Media Plan Review                 12/15/2004    12/19/2004      $0    Alex/M.Zimm         PR Marketing
Apply for Liquor License          12/15/2004    12/19/2004      $0    Alex/S.Hollier       Owner/Legal
Apply for Construction Permit     12/15/2004    12/19/2004      $0     Contractor A     Gen. Contractor
Submit Kitchen Plan for           12/15/2004    12/19/2004      $0     Contractor Z     Design Contract
Approval
Board of Health Approval for      12/29/2004     1/31/2005      $0            Board                City
Kitchen
Liquor License Approved           12/29/2004     1/31/2005      $0            Board                City
Architect Review Board Approval   12/29/2004     1/31/2005      $0      Contractor X    Design Contract
Corporate Brochure                  2/2/2005     2/13/2005      $0    M.Zimmerman         PR Marketing
Review Business & Marketing         3/1/2005      3/5/2005      $0        Alex/Peter            Owners
Plan
Launch Zara Website                3/15/2005     3/15/2005      $0              Alex Media Marketing
Order Kitchen Equipment             2/1/2005     3/20/2005      $0        Alex/Peter         Owners
Order Restaurant/Lounge             2/2/2005     3/20/2005      $0        Alex/Peter         Owners
Furniture
Order Office Furniture &            2/2/2005     3/20/2005      $0        Alex/Peter            Owners
Supplies
Business & Marketing Plan          4/26/2005     4/30/2005      $0        Alex/Peter            Owners
Review
PR/Media Advertising (Phase 1)      5/1/2005     5/15/2005      $0    M.Zimmerman         PR Marketing
Production and Completion of        5/5/2005     5/17/2005      $0       Chef/Peter      Kitchen/Owner
Menus
Construction of Restaurant          2/2/2005     5/20/2005      $0      Contractor A    Gen. Contractor
Pre-Opening of Zara Restaurant     5/24/2005     5/24/2005      $0       Alex/Peter             Owners
Employee Training (Phase 1)        5/18/2005     5/24/2005      $0       Chef/Peter      Kitchen/Owner


                                                                                                          Page 23
Zara Restaurant & Lounge
   Wine Class for Employees          5/18/2005    5/24/2005     $0           Peter    Wine Distributor
   (Phase 1)
   Critics' Choice VIP Party         5/25/2005    5/26/2005     $0   M.Zimmerman        PR Marketing
   Final Construction Punch Out      5/21/2005    5/28/2005     $0     Contractor A   Gen. Contractor
   Restaurant Revisions              5/27/2005     6/2/2005     $0       Alex/Peter          Owners
   Employee Training (Phase 2)       5/27/2005     6/2/2005     $0      Chef/Peter     Kitchen/Owner
   Wine Class for Employees          5/27/2005     6/2/2005     $0           Peter    Wine Distributor
   (Phase 2)
   Grand Opening of Fusion            6/3/2005     6/3/2005     $0       Alex/Peter           Owners
   Restaurant
   VIP Party 1                        6/3/2005     6/3/2005     $0   M.Zimmerman    PR Marketing
   VIP Party 2                        6/4/2005     6/4/2005     $0   M.Zimmerman    PR Marketing
   Web Site & E-Mail Media            5/1/2005     6/5/2005     $0           Alex Media Marketing
   Launch
   General Public Opening             6/5/2005     6/5/2005     $0       Alex/Peter          Owners
   Launch 30-Day Grand Opening        5/1/2005     6/5/2005     $0   M.Zimmerman        PR Marketing
   PR/Media Advertising (Phase 2)     6/1/2005    6/14/2005     $0             Alex     PR Marketing
   Business & Marketing Plan          7/5/2005     7/9/2005     $0       Alex/Peter          Owners
   Review
   Business & Marketing Plan          8/2/2005     8/6/2005     $0       Alex/Peter           Owners
   Review
   Update Brochure                    8/2/2005    8/13/2005     $0            Alex Media Marketing
   Direct Mail                       8/16/2005    8/16/2005     $0            Alex Media Marketing
   Advertising (Phase 3)              9/1/2005    9/15/2005     $0   M.Zimmerman     PR Marketing
   Zara Masquerade Party            10/31/2005   10/31/2005     $0   M.Zimmerman     PR Marketing
   Direct Mail                       11/1/2005    11/1/2005     $0            Alex Media Marketing
   New Corporate Accounts (5)         9/1/2005    11/1/2005     $0    Zander/Peter         Owners
   Advertising (Phase 4)            11/15/2005   11/19/2005     $0   M.Zimmerman     PR Marketing
   Advertising (Phase 5)            12/15/2005   12/30/2005     $0   M.Zimmerman     PR Marketing
   Zara New Year's Party            12/20/2005     1/1/2006     $0   M.Zimmerman     PR Marketing
   Totals                                                       $0



6.0 Web Plan Summary
  Zara Restaurant & Lounge will have a dedicated website. It will be the virtual business card
  and portfolio for the company, simple, contemporary and well designed. Our site will offer our
  menus, prices, reviews and happenings at Zara. We will also have a monthly Paparazzi Review
  about what did happen at Zara to get new customers interested in our restaurant.

  Our website will be used to try out new offers, starting with an on-line order feature for the
  Sunday Market Brunch, and expanding if the concept gains favor with our customers. A customer
  will be able to order a selec tion for pickup using a credit card. Selec tions will be based on our
  pre- pac kaged meals available during the Sunday Market Brunch. This is also a potential for
  customers needing catering.

  The website will include email capabilities and online reservations and special events sc heduling.




7.0 Management Summary
  The strength of our management staff positions us for success. We have assembled a team that
  embrac es different disc iplines, ac complished professionals with expertise in all areas of the


                                                                                                         Page 24
Zara Restaurant & Lounge
business, including marketing and restaurant management.

The owners, Zander Hunte (Managing Partner) and Peter Smith (Exec utive Chef),
have considerable experience in the restaurant industry.

In Year 2, we will hire a General Manager to handle the day-to-day Restaurant management.
This will assist Zara's Restaurant & Lounge to grow even further.

You can't build investor confidence based on what you will do, but you can inspire confidence
based on what you have done. Attac hed is the portfolio of past success. This Zara Management
team has deep roots in the restaurant segment, and have the prac tical experience to make
this venture another great success.




                                                                                      Page 25
Zara Restaurant & Lounge

7.1 Management Team
  Zara Restaurant & Lounge, with more than 48 years of experience between the key officers,
  understands the importance of a strong management team. The strength of our management
  staff positions us for success.
  Day to day operational management will be conducted by Alex Hunte and Peter Smith, as
  hands on managers. They will advised and supported by their Advisory Board.

  Zara's Advisory Board

      ·   Stephen Hollier of Hollier Collier & Loewenthal: Corporate Attorney
      ·   John Katz of SS&G Financial Services: CPA
      ·   Robert Shaefer of Shafer Hospitality Services: Restaurant Consultant
      ·   Mary Zimmerman of The Zimmerman Group: Media & Public Relations consultant

  Ownership & Management

  Together, Alex Hunte and Peter Smith bring over 20 years of experience in the restaurant
  industry to their new joint venture.

  Alex Hunte: Managing Partner
  (Operations, Marketing, Financial and Business Development)

  Mr. Hunte brings to Zara an ac complished restaurant bac kground, exceptional business
  ac umen, and a lifetime passion for the restaurant experience. Alex has over 17 years of business
  management in the Information Technology industry. Like IT, successful ventures in the
  restaurant industry must balance capitalizing on new trends with c ontinual quality assessment.
  Alex's understanding of day-to-day cash flow planning and staff management will be critical to
  Zara's financial success.

  Mr. Hunte has a bac kground in International Business Management and Business Start-ups, and
  is certified in Restaurant and Hotel Management. As co-owner, Alex Hunte is responsible for
  overall direc tion and operational management. Mr. Hunte is a strong business leader responsible
  for strategic planning and continued growth of restaurant services and business development. In
  addition, Alex will be the management lead for all public relations, financial and investor services.

  Degrees, Certifications, and Professional Affiliations:

      ·   MBA in International Business Management
      ·   B.S. in Computer Sc ience
      ·   Certified in Restaurant & Hotel Management from Ryerson University
      ·   PMP (Projec t Management Professional) certification
      ·   Member of the Midtown Alliance
      ·   Business partner member of the National Restaurant Association.



  Peter Smith: Managing Partner
  (Exec utive Chef and Restaurant Operations)

  Mr. Smith is an ac complished restaurateur, having owned several full-service restaurants. Mr.
  Smith is responsible for the concept and the daily operations management, with yearly sales

                                                                                                Page 26
Zara Restaurant & Lounge
   targets of $7 million.

   In addition, Peter is the owner of Bauhaus Bar and Nightclub, and former owner of Myth
   Restaurant, Ouzeri, and Kapilyo Restaurant, all financial and critical successes. Mr. Smith is
   also an international restaurant consultant for top international organizations. Mr. Smith's
   Contrac ting responsibilities for Zara included logistics, Site and Lease Negotiations, Concept
   Definition, Start-Up and Financial forec ast, Menu and Operations Management, as well as
   Implementation and Launch Management.

   With a degree in Economics and an ac complished career, Mr. Smith c ontributes the experience of
   his past successes, and is charged with leading the Restaurant Operations, Staff Selec tion,
   Menu Definition and Training initiatives for Zara Restaurant & Lounge.


   Managing Partner Responsibilities

   In addition to the management of day to day operations, both managers, as principals within the
   company, will oversee menu development, purchasing, portioning, pricing and inventory control,
   including approval of all financial obligations of the company. They will plan, develop, and
   establish customer service policies and objec tives, and write, explain, and enforce an employee's
   manual for all employee-related policies.

   Responsibilities for hiring and firing employees lie solely with the two operations managers, and
   any dec isions in these areas will be made jointly.

   They will:

       ·   Manage working capital, including rec eivables, inventory, cash and marketable securities.

       ·   Perform financial forec asting, including capital budgeting, cash flow analysis, pro forma
           financial statements, and external financing requirements.

       ·   Prepare financial analyses of operations for guiding management, including reports
           which outline the company's income, expenses, and earnings.
       ·   Direc t preparation of budgets and financial forec asts and arrange for audits of
           company's ac counts.



7.2 Personnel Plan
   We believe the personnel plan is in good proportion to the size of the restaurant and projec ted
   revenues. The staff will include 13 full-time employees and 8 part-time employees, who will
   work a total of 754 manhours per week and generate an average monthly gross payroll of
   $27,308 for the first year in business. The estimated gross annual payroll of $399,588
   (including Partner Salaries) is 37% of total sales.

   Wage salaries for service personnel (waitstaff, busboys, bartenders) do not include anticipated
   tips. With average tipping rates for the Atlanta, Georgia area, and our menu prices, service
   employees should average at least twice the minimum wage in any given shift. Skilled
   waitresses and bartenders on weekends and evenings will make substantially more.




                                                                                                 Page 27
Zara Restaurant & Lounge
Kitchen:

The Exec utive Chef will be assisted by:

   ·   An Assistant Chef from a national search (1).
   ·   A Sou chef with c onsiderable experience in different restaurants (1).
   ·   Cooks that work direc tly with Peter or the sous chef (2).
   ·   Prep cooks/dishwasher (2).
   ·   People cleaning the restaurant (2).

Restaurant Operations:

Alex Hunte will manage the Financial Management, Bookkeeping, PR/Media Advertising, and
Investor Services. Alex Hunte will also manage the daily Restaurant Operations.

Peter Smith will be the Restaurant Manager. He will be the primary responsible for daily
Restaurant Operations, taking care of Wait and Bar Staff. Peter will also take lead as the
Exec utive Chef working with the Head Chef.

   ·   To help Peter, he will have servers that will work as ‘captains' (these people have
       experience in managing, waiting tables and bartending) and take care of service and
       make sure the restaurant is in excellent shape (2).
   ·   Servers that work part time (4).
   ·   Full-time bartender (1).
   ·   Part-time bartender (1).
   ·   Full-time busboy (2).
   ·   Part-time busboy (1).

Administrative Salaries (Partners):

   ·   Zander Hunte: $ 48,000 per year
   ·   Peter Smith $ 32,160 per year




                                                                                             Page 28
Zara Restaurant & Lounge

Table: Personnel
Personnel Plan
                                              Year 1     Year 2     Year 3     Year 4     Year 5
General Manager (Year 2+)                         $0         $0    $28,000    $28,500    $29,000
Partner/Manager                              $48,000    $48,000    $48,000    $48,000    $48,000
Partner/Asst. Manager/Exec. Chef             $32,160    $32,160    $32,160    $32,160    $32,160
Hostess (Full Time)                          $24,000    $24,500    $25,000    $25,500    $26,000
Hostess (Part Time)                          $13,200    $13,500    $14,000    $14,300    $14,800
Waitperson 1                                  $5,640     $5,640     $5,640     $5,640     $5,640
Waitperson 2                                  $5,640     $5,640     $5,640     $5,640     $5,640
Waitperson 3                                  $5,640     $5,640     $5,640     $5,640     $5,640
Waitperson 4                                  $5,640     $5,640     $5,640     $5,640     $5,640
Waitperson 5                                  $5,640     $5,640     $5,640     $5,640     $5,640
Waitperson 6                                  $5,640     $5,640     $5,640     $5,640     $5,640
Waitperson 7                                  $5,640     $5,640     $5,640     $5,640     $5,640
Waitperson 8                                  $5,640     $5,640     $5,640     $5,640     $5,640
Waitperson 9                                  $5,640     $5,640     $5,640     $5,640     $5,640
Wait/Barperson                               $10,440    $10,440    $10,440    $10,440    $10,440
Bartender 1                                  $14,400    $14,400    $14,400    $14,400    $14,400
Bartender 2                                   $7,200     $7,500     $7,500     $7,500     $7,600
Busboy 1                                      $9,120     $9,120     $9,120     $9,120     $9,120
Busboy 2                                     $11,760    $11,760    $11,760    $11,760    $11,760
Busboy 3                                      $7,200     $7,200     $7,200     $7,200     $7,200
Assistant Chef                               $44,400    $44,400    $44,400    $44,400    $44,400
Sous Chef                                    $32,400    $32,400    $32,400    $32,400    $32,400
Cook 1                                       $24,240    $24,240    $24,240    $24,240    $24,240
Cook 2                                       $18,960    $18,960    $18,960    $18,960    $18,960
Prep Cook/Dishwasher                         $12,288    $12,288    $12,288    $12,288    $12,288
Prep Cook/Dishwasher/Cleaning                $12,960    $12,960    $12,960    $12,960    $12,960
Dishwasher 1                                  $8,640     $8,640     $8,640     $8,640     $8,640
Dishwasher 2                                  $5,700     $5,800     $5,800     $5,800     $5,800
Cleaning/Dishwasher                          $11,760    $11,760    $11,800    $11,800    $11,800
Open                                              $0         $0         $0         $0         $0
Total People                                      20         24         25         25         25

Total Payroll                               $399,588   $400,788   $429,828   $431,128   $432,728




                                                                                        Page 29
Zara Restaurant & Lounge

8.0 Financial Plan
   Zara Restaurant & Lounge financial model is based on a business concept to "Plan for the
   Worst, but Manage for the Best." We have approached the financial plan as follows:

   The First Year projec tions anticipates a below average sales volume, below average seat turn,
   and above average food/beverage cost. This position will help us ensure sufficient financial
   planning to ac commodate a reasonable ramp-up period, and business success, also ensuring that
   we do not enter this venture under-capitalized.


   Financial Pro Forma

   In addition to the $110,000 of owner investment and $130,000 in grant monies, Zara is seeking
   $300,000 in long-term loans and $200,000 in investment for renovations, furniture, kitchen
   equipment, liquor license, food & restaurant supplies, legal fees, working capital, marketing and
   personnel.

    The Financial Plan includes:

       ·   Important Assumptions
       ·   Risk Analysis & Mitigation Plan
       ·   Sales Forec ast (5.3.1, above)
       ·   Break Even Analysis
       ·   Profit and Loss Statement
       ·   Cash Flow Statement
       ·   Balance Sheet



8.1 Investment Opportunities
   The Zara Investment Program alloc ates equity position of 20% for a total of $200,000 in investor
   capital. The Investment structure is as follows:

   Investment Opportunity




                                                                                              Page 30
Zara Restaurant & Lounge
   Total Investor Funding                $200,000
   Opportunity:
   Minimum Investment Amount             $15,000
   Investment Term (Investor             3-5 Years
   Selec tion)
   Total Equity Offering (1% per         20% Max
   $15,000 Investment)
   Starting Year 2
   Silver: Projec ted Annual IRR on      10%
   Investment of $15,000 - $49,000
   Gold: Projec ted Annual IRR on        11%
   Investment of $50,000 - $99,000
   Platinum: Projec ted Annual IRR on    12% + Residuals
   Investment of $100,000 or more




   Investor Paybac k Program

   Each Investor will rec eive equity shares as a part owner, with a non-managerial interest in the
   Restaurant. Based on financial estimates, the maximum annual IRR is 12%. Over and above the
   interest and principal repayment, Investors contributing $100,000 or more will rec eive residuals
   for the life of the business as a bonus incentive.

   As with our investors, our primary goal is to earn real profits and not ‘Paper Profits'. As such
   we will foc us on expediting returns to investors where possible. Our existing paybac k structure
   will begin paying dividend every quarter, starting in Year 2 of business operations. Investors will
   rec eive quarterly interest and annual principal reduction payments over the full term of the
   investment. Paybac k to Financial and Private investors will take priority over any profit shares to
   the owners, Alex Hunte and Peter Smith.



8.2 Important Assumptions
   The financial plan depends on important assumptions, most of which are reflec ted in the financial
   statements that follow. We have been c autious with our projec tions, and incorporate a
   mitigation for all manageable risks. The key underlying assumptions are:

   Economy

   Slow Economic Rec overy. We anticipate a slow-growth economy, rec overing from an economic
   rec ession.

   Business Growth


   Annual Growth Rate Percentage. We anticipate modest growth over the coming years. The
   financials ac count for the following growth projec tions:

            °   Year 2: 6%     Year 4: 4%


                                                                                                Page 31
Zara Restaurant & Lounge
         °   Year 3: 5%     Year 5: 4%


Weekly Sales Variance. Saturday will typically be our best sales for the week. The sales
volume for all other days is represented as a percentage relative to Saturday. Therefore our
weekly sales will vary as follows:

Monday: 55%                          Thursday: 95%
Tuesday: 60%                         Friday: 90%
Wednesday: 75%                         Saturday: 100%
Seasonal Sales Variance. In Atlanta, October through the late season is the most productive
sales period, while the summer months tend to be the slowest restaurant period. This trend is
reflec ted in the financials though a seasonal variance as follows (where October is targeted to
be our most successful sales month):

June: 70%                        October: 100%                   February: 95%
July: 75%                        November: 95%                   March: 85%
August: 80%                      Dec ember: 95%                  April: 90%
September: 85%                   January: 85%                    May: 90%


Industry & Start-Up

Fiscal Year-1 Ramp-up. Our experience in the industry confirms a longer ramp-up stage for
restaurants over other retail/service businesses. Our Annual Sales Growth is based on attaining
the following seating capacity percentage per dining period:

   ·   Year 1: After-Hours = 53%, Lunch = 70%, Dinner = 88%
   ·   Year 2: After-Hours = 70%, Lunch = 82%, Dinner = 100% (implied wait period)
   ·   Year 3: After-Hours = 80%, Lunch = 87%, Dinner = 100% (implied wait period)


Six-Month Start-Up Stage. As a new restaurant entry to the Midtown market, the ramp-up in
customer draw is expec ted to extend over 6 months. This is reflec ted in a higher than average
monthly sales variance shown as follows (Worst-case / Expec ted-case):

   ·   Month 1: 32% / 51%       Month 4: 64% / 75%
   ·   Month 2: 41% / 58%       Month 5: 80% / 90%
   ·   Month 3: 52% / 66%       Month 6: 90% / 92%


Market Analysis findings are static. We assume that there are no unforeseen c hanges in
findings outlined in the Market Analysis.



Pricing & Cost Control

Competitive Pricing Model. Revenue calculations are based upon competitive price comparisons
and established menu values in the current marketplac e. The following are baseline
assumptions on Average Chec k Totals, and Average Seat Turns:


                                                                                          Page 32
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup
Sample Business Plan Template for Food Service Startup

Contenu connexe

En vedette

Online Airline Ticket reservation System
Online Airline Ticket reservation SystemOnline Airline Ticket reservation System
Online Airline Ticket reservation Systemsathyakawthar
 
Airlines Mis
Airlines MisAirlines Mis
Airlines Misankushmit
 
Business plan on exquisite handicraft
Business plan on exquisite handicraftBusiness plan on exquisite handicraft
Business plan on exquisite handicraftGagan Varshney
 
Flight reservation and ticketing system ppt
Flight reservation and ticketing system pptFlight reservation and ticketing system ppt
Flight reservation and ticketing system pptmarcorelano
 
Introduction to airline reservation systems
Introduction to airline reservation systemsIntroduction to airline reservation systems
Introduction to airline reservation systemsJava and .NET Architect
 
Introduction to Airline Information System
Introduction to Airline Information SystemIntroduction to Airline Information System
Introduction to Airline Information SystemSiddhartha Tripathi
 
Airline reservation system documentation
Airline reservation system documentationAirline reservation system documentation
Airline reservation system documentationSurya Indira
 
Market segmentation presentation
Market segmentation presentationMarket segmentation presentation
Market segmentation presentationAmol Salve
 
Airline Reservation System
Airline Reservation SystemAirline Reservation System
Airline Reservation SystemSahil Talwar
 
Business plan for fast food restaurant
Business plan for fast food restaurantBusiness plan for fast food restaurant
Business plan for fast food restaurantElizabeth Marcus
 
25 Mission Statements From the World's Most Valuable Brands
25 Mission Statements From the World's Most Valuable Brands25 Mission Statements From the World's Most Valuable Brands
25 Mission Statements From the World's Most Valuable BrandsPalo Alto Software
 
Business plan_Restaurant
Business plan_RestaurantBusiness plan_Restaurant
Business plan_RestaurantArnav Soni
 
Sample Business Proposal Presentation
Sample Business Proposal PresentationSample Business Proposal Presentation
Sample Business Proposal PresentationDaryll Cabagay
 

En vedette (16)

Pair assignment
Pair assignmentPair assignment
Pair assignment
 
Online Airline Ticket reservation System
Online Airline Ticket reservation SystemOnline Airline Ticket reservation System
Online Airline Ticket reservation System
 
Air asia
Air asiaAir asia
Air asia
 
Airlines Mis
Airlines MisAirlines Mis
Airlines Mis
 
Business plan on exquisite handicraft
Business plan on exquisite handicraftBusiness plan on exquisite handicraft
Business plan on exquisite handicraft
 
Flight reservation and ticketing system ppt
Flight reservation and ticketing system pptFlight reservation and ticketing system ppt
Flight reservation and ticketing system ppt
 
Introduction to airline reservation systems
Introduction to airline reservation systemsIntroduction to airline reservation systems
Introduction to airline reservation systems
 
Introduction to Airline Information System
Introduction to Airline Information SystemIntroduction to Airline Information System
Introduction to Airline Information System
 
Airline reservation system documentation
Airline reservation system documentationAirline reservation system documentation
Airline reservation system documentation
 
Market segmentation presentation
Market segmentation presentationMarket segmentation presentation
Market segmentation presentation
 
Overview of airline booking process
Overview of airline booking processOverview of airline booking process
Overview of airline booking process
 
Airline Reservation System
Airline Reservation SystemAirline Reservation System
Airline Reservation System
 
Business plan for fast food restaurant
Business plan for fast food restaurantBusiness plan for fast food restaurant
Business plan for fast food restaurant
 
25 Mission Statements From the World's Most Valuable Brands
25 Mission Statements From the World's Most Valuable Brands25 Mission Statements From the World's Most Valuable Brands
25 Mission Statements From the World's Most Valuable Brands
 
Business plan_Restaurant
Business plan_RestaurantBusiness plan_Restaurant
Business plan_Restaurant
 
Sample Business Proposal Presentation
Sample Business Proposal PresentationSample Business Proposal Presentation
Sample Business Proposal Presentation
 

Similaire à Sample Business Plan Template for Food Service Startup

Vip computer consulting
Vip computer consultingVip computer consulting
Vip computer consultingtrybe4u
 
Ice Cream Dreams - Bussiness Plan Sample
Ice Cream Dreams - Bussiness Plan SampleIce Cream Dreams - Bussiness Plan Sample
Ice Cream Dreams - Bussiness Plan SamplePradeep Subedi
 
about start up for you 9
about start up for you 9about start up for you 9
about start up for you 9aliaalistartup
 
about start up for you 3
about start up for you 3about start up for you 3
about start up for you 3aliaalistartup
 
Sample biz plan
Sample biz planSample biz plan
Sample biz planAmri Aby
 
61496065 business-plan-template-tim-hortons
61496065 business-plan-template-tim-hortons61496065 business-plan-template-tim-hortons
61496065 business-plan-template-tim-hortonsaarti_jham
 
Acmeconsulting mpp live
Acmeconsulting mpp liveAcmeconsulting mpp live
Acmeconsulting mpp liveMohan Bista
 
Tally.erp 9 release notes
Tally.erp 9 release notesTally.erp 9 release notes
Tally.erp 9 release notesTdasolanki
 
athletic_shoe_store_franchise_business_plan.docx
athletic_shoe_store_franchise_business_plan.docxathletic_shoe_store_franchise_business_plan.docx
athletic_shoe_store_franchise_business_plan.docxCarlaFaithEPedregosa
 

Similaire à Sample Business Plan Template for Food Service Startup (20)

Vip computer consulting
Vip computer consultingVip computer consulting
Vip computer consulting
 
C:\Fakepath\Amt Computers
C:\Fakepath\Amt ComputersC:\Fakepath\Amt Computers
C:\Fakepath\Amt Computers
 
Kids communitycollege
Kids communitycollegeKids communitycollege
Kids communitycollege
 
Buisness Plan V1
Buisness Plan V1Buisness Plan V1
Buisness Plan V1
 
Discount pharmacy
Discount pharmacyDiscount pharmacy
Discount pharmacy
 
Discount pharmacy
Discount pharmacyDiscount pharmacy
Discount pharmacy
 
Discount pharmacy marketing plan
Discount pharmacy marketing planDiscount pharmacy marketing plan
Discount pharmacy marketing plan
 
Ice Cream Dreams - Bussiness Plan Sample
Ice Cream Dreams - Bussiness Plan SampleIce Cream Dreams - Bussiness Plan Sample
Ice Cream Dreams - Bussiness Plan Sample
 
about start up for you 9
about start up for you 9about start up for you 9
about start up for you 9
 
about start up for you 3
about start up for you 3about start up for you 3
about start up for you 3
 
Business plan startup
Business plan startupBusiness plan startup
Business plan startup
 
Mobile Media Incorporated
Mobile Media IncorporatedMobile Media Incorporated
Mobile Media Incorporated
 
Watertowercafe live
Watertowercafe liveWatertowercafe live
Watertowercafe live
 
Sample biz plan
Sample biz planSample biz plan
Sample biz plan
 
61496065 business-plan-template-tim-hortons
61496065 business-plan-template-tim-hortons61496065 business-plan-template-tim-hortons
61496065 business-plan-template-tim-hortons
 
Acmeconsulting mpp live
Acmeconsulting mpp liveAcmeconsulting mpp live
Acmeconsulting mpp live
 
Telecommunications Products Business Plan
Telecommunications Products Business PlanTelecommunications Products Business Plan
Telecommunications Products Business Plan
 
Tally.erp 9 release notes
Tally.erp 9 release notesTally.erp 9 release notes
Tally.erp 9 release notes
 
athletic_shoe_store_franchise_business_plan.docx
athletic_shoe_store_franchise_business_plan.docxathletic_shoe_store_franchise_business_plan.docx
athletic_shoe_store_franchise_business_plan.docx
 
Takefive live
Takefive liveTakefive live
Takefive live
 

Sample Business Plan Template for Food Service Startup

  • 1. This sample business plan has been made available to users of Business Plan Pro®, business planning software published by Palo Alto Software, Inc. Names, loc ations 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 resell, reproduce, publish, distribute or even c opy this plan as it exists here. Requests for reprints, ac ademic 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.
  • 2. Confidentiality Agreement The undersigned reader ac knowledges that the information provided by _________________________ in this business plan is confidential; therefore, reader agrees not to disc lose it without the express written permission of _________________________. It is ac knowledged by reader that information to be furnished in this business plan is in all respec ts confidential in nature, other than information which is in the public domain through other means and that any disc losure 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.
  • 3. Table of Contents 1.0 Executive Summary.............................................................................................................................1 Chart: Highlights ......................................................................................................................2 1.1 Mission........................................................................................................................................2 1.2 Keys to Success ........................................................................................................................2 1.3 Objectives ...................................................................................................................................3 2.0 Company Summary.............................................................................................................................4 2.1 Company Ownership .................................................................................................................4 2.2 Start-up Summary ......................................................................................................................4 2.2.1 Location & Operations..................................................................................................5 Chart: Start-up .........................................................................................................................6 Table: Start-up .........................................................................................................................7 Table: Start-up Funding ..........................................................................................................8 3.0 Services................................................................................................................................................8 3.1 Zara Menus...............................................................................................................................10 4.0 Market Analysis Summary................................................................................................................11 4.1 Market Segmentation..............................................................................................................11 Table: Market Analysis .........................................................................................................12 Chart: Market Profile (Pie) ...................................................................................................12 4.2 Target Market Segment Strategy...........................................................................................12 4.3 Service Business Analysis .....................................................................................................13 4.3.1 Competition and Buying Patterns .............................................................................13 5.0 Strategy and Implementation Summary..........................................................................................14 5.1 Competitive Edge....................................................................................................................14 5.1.1 Competitor Analysis ...................................................................................................14 5.2 Marketing Strategy ..................................................................................................................17 5.2.1 Marketing Program .....................................................................................................19 5.3 Sales Strategy..........................................................................................................................20 5.3.1 Sales Forecast ............................................................................................................21 Table: Sales Forecast.................................................................................................21 Chart: Sales Monthly ...................................................................................................21 Chart: Sales by Year ...................................................................................................22 5.4 Milestones ................................................................................................................................22 Table: Milestones..................................................................................................................23 6.0 Web Plan Summary ..........................................................................................................................24 7.0 Management Summary ....................................................................................................................24 7.1 Management Team .................................................................................................................26 7.2 Personnel Plan.........................................................................................................................27 Table: Personnel ...................................................................................................................29 8.0 Financial Plan ....................................................................................................................................30 8.1 Investment Opportunities.........................................................................................................30 8.2 Important Assumptions............................................................................................................31 8.2.1 Risk Analysis/Mitigation .............................................................................................33 Table: General Assumptions ...............................................................................................34 8.3 Profit and Loss Statement ......................................................................................................35 Chart: Profit Monthly .............................................................................................................35 Chart: Profit Yearly................................................................................................................36 Chart: Gross Margin Monthly ...............................................................................................36 Page 1
  • 4. Table of Contents Chart: Gross Margin Yearly..................................................................................................37 Table: Profit and Loss ..........................................................................................................38 8.4 Break-even Analysis................................................................................................................39 Table: Break-even Analysis .................................................................................................39 Chart: Break-even Analysis .................................................................................................39 8.5 Cash Flow Statement ..............................................................................................................40 Chart: Cash ...........................................................................................................................40 Table: Cash Flow ..................................................................................................................41 8.6 Balance Sheet Statement .......................................................................................................42 Table: Balance Sheet ...........................................................................................................42 8.7 Business Ratios .......................................................................................................................43 Table: Ratios .........................................................................................................................44 8.8 Expansion, Payback & Exit Strategy.....................................................................................45 Table: Sales Forecast ...............................................................................................................................1 Table: General Assumptions ....................................................................................................................2 Table: Profit and Loss ...............................................................................................................................3 Table: Cash Flow .......................................................................................................................................5 Table: Balance Sheet ................................................................................................................................6 Table: Personnel ........................................................................................................................................7 Page 2
  • 5. Zara Restaurant & Lounge 1.0 Executive Summary Our initial statement to Investors and Financial Lenders, this restaurant/ethnic food business plan, is a candid disc losure of the Zara Restaurant & Lounge business proposal - our intent is to set realistic business expec tations, and eliminate any questions about the profitability of this business venture. Entrepreneurs have a tendency to paint the restaurant business plan with a very optimistic brush, highlighting strengths and camouflaging the risks. We, as business owners, have a vested stake and financial commitment in the success of this restaurant. Our intent is to have a definitive business, financial, and marketing plan that not only serves our need for capital financing, but is utilized as our daily business roadmap. We have taken all prec autions to validate our business and financial models, foc using on realistic projec tions. We have ac complished this as follows: 1. Our financial model is rooted in industry facts, not optimism. We have based costs on our vast industry and prac tical experience with similar ventures, validation against National Restaurant industry cost averages, and analysis against loc al Atlanta market averages. We have taken a collec tive look at all figures to make solid business estimates. 2. Our business concept was derived from detailed Market Analyses. Instead of building a business around a prec onceived concept, we analysed the market findings and built a concept around our consumers. In other words, our business is built to service an unmet consumer 'want'. 3. A buffered financial plan that ensures adequate capitalization. A contingency buffer is included in the start-up cost to ensure the business in not under financed, as well as giving the business adequate funding to sustain it in the first six months of start- up. Our industry experience confirms a longer ramp-up stage for restaurants over other retail/service businesses. A common mistake for new entrepreneurs , but fully addressed in this business plan. 4. A solid Risk Mitigation Plan. We have evaluated traditional and non-traditional risks associated with Restaurant failure and ac counted for them direc tly in the business plan. Instead of dismissing the risks, we have identified valid mitigation strategies for each. 5. Deep Management Experience. Our management team has 20 years combined experience, involved with over 86 restaurant openings, and deep involvement with the Atlanta restaurant industry. The total capital requirement to launch Zara Restaurant & Lounge is $740,000, of which $643,000 is alloc ated to start-up capital, and $97,000 as business operations cash reserve. This Plan is being submitted in order to secure a Business loan for $430,000. The loan will be used towards Equipment purchase, Design, Construction, and Operational Start-Up expenses. Owners, Mr. Alex Hunte and Mr. Peter Smith are investing $110,000 in personal capital. Private Investors, who will be part owners with a non-managerial interest in the business, will contribute the remaining $200,000. As owners, our commitment is to take personal ac countability for all financial debt. We have taken the necessary prec autions to ensure the business is fully capitalized, and have addressed all financial shortfalls to ensure a successful business start-up. Under a realistic Page 1
  • 6. Zara Restaurant & Lounge sc enario, the company should have over $84,000 in c ash balance the third year. Even with the worst-case sales sc enario, we reach a Net Worth break even at the end of Year 5. On a linear projec tion, the entire financial debt will be retired by Year 7. 1.1 Mission · Zara will be an inspiring restaurant, combining an eclec tic atmosphere with excellent and interesting food. The mission is to have not only a great food selec tion, but also efficient and superior service - customer satisfac tion is our paramount objec tive. Zara will be the restaurant of choice for a mature and adult crowd, couples and singles, young and old, male or female. · Employee welfare, participation, and training are equally important to our success. Everyone is treated fairly and with the utmost respec t. Our employees will feel a part of the success of Zara Restaurant & Lounge. · Our concept combines variety, ambiance, entertainment and a superior staff to create a sense of 'plac e' in order to reach our goal of overall value in the dining/entertainment experience. We offer fair profits for the owners and investors, and a rewarding plac e to work for the employees. 1.2 Keys to Success 1. Unique, Innovative & Contemporary: The creation of a unique and innovative fine dining atmosphere will differentiate us from the competition. The restaurant will stand out from the other restaurants in the area bec ause of the unique design and dec or. We will offer a fine dining experience in an elec tric atmosphere. Page 2
  • 7. Zara Restaurant & Lounge 2. Product quality: great food, great service and atmosphere. 3. ‘Spice of Life' Menu: The menu will appeal to a wide and varied clientele. Our ec lec tic menu features regional specialties around the globe, from Spanish ceviche, to Thai and Indian curries, to loc al crabcakes. 4. Employee Retention Focus: Employee retention and development programs will be a primary foc us and success platform for this business. Through these programs, we will be able to draw seasoned and elite professionals and build a committed work force. We have budgeted for a stoc k option program for Chef and Management positions to subsidize a lower salary base. This lowers our immediate overhead and attrac ts quality staff. 5. Cost Control Focus: We will control costs at all times, without exception. Cost Control will be an integrated function of the restaurant from the onset. Cost control is about managing the numbers - interpreting and comparing the numbers that impac t the bottom line. 80 percent of the success of a restaurant is determined before it opens. Our foc us is to reduce the cost of goods sold to meet our profit margin goals by managing the following crucial elements of cost: Purchasing, Rec eiving, Storage, Issuing Inventory, Rough Preparation, Service Preparation, Portioning, Order Taking, Cash Rec eipts, Bank Deposits and Ac counts Payable. We will use of this restaurant/ethnic food business plan to trac k ac tual costs against our forec asts in managing the business. Due to intense competition, restauranteurs must look for ways to differentiate their business to ac hieve and maintain a competitive advantage. Midtown/Downtown Atlanta's redevelopment requires a plac e that will fit into the 'new look' of the community, one that is contemporary and entertaining. Zara will fill that niche. 1.3 Objectives Zara Restaurant & Lounge's objec tives for the first three years of operation include: · Keeping food costs at less than 35% of revenue. · Improving our Gross Margin from 65.41% in Year 1 to 67.10 in Year 2. These are attainable targets; our ‘stretch' is to attain 70.73% by Year 3. · Keeping employee labor cost between 37-39% of total sales. · Remaining a small, unique restaurant with eclec tic food and service. · Averaging sales between $1,200,000 - 1,500,000 per year. · Promoting and expanding the Zara restaurant concept as a unique Midtown destination restaurant. · Expanding our marketing and advertising in Atlanta and in the neighboring suburbs to increase our customer base. · Ac hieving a profitable investment return for investors for Years 2 - 6. Page 3
  • 8. Zara Restaurant & Lounge 2.0 Company Summary The Design Zara Restaurant & Lounge is unique to Midtown Atlanta. The restaurant features 3 venues in one (a concept called ‘Multi-Branding'): A Tapas Lounge, Cosmopolitan Bar, and Full Service Dining. This concept offers customers variety, offering multiple dining and entertainment options within a single establishment. The spatial and menu divisions will broaden our appeal and provide our customers with a different experience on each visit. The atmosphere caters to a young but mature adult crowd. This is not a family dining establishment. Total space requirements are 3,000 square feet. In total, the restaurant will provide seating for 110 patrons. Where possible, consideration will be given to incorporate a dining patio. Zoning, parking, and ac cessibility issues will be reviewed as key criteria. We will draw on our Advisory Board as part of the site selec tion and lease negotiation. The Menu Zara is foc used on servicing Atlanta's growing demand for an ethnic eating experience. For lac k of a better term we are launching a ‘multi-ethnic' cuisine restaurant - a restaurant concept that responds to Atlanta's need for selec tion and choice. Zara is a complimentary mingling of international cuisine on a single menu. The Midtown demographics fit this concept perfectly. The Management Our management team has over 48 years combined experience in food, restaurant and hotel, business management, finance, and marketing arenas. 2.1 Company Ownership The restaurant will start out as an LLC corporation, owned by its founders, Zander Hunte and Peter Smith. Mr. Smith will function as the General Manager and Exec utive Chef, and Mr. Hunte as Managing Partner. Mr. Hunte and Mr. Smith have a long-standing professional relationship in the restaurant industry, stemming bac k to Toronto, Canada. Mr. Smith is an ac complished restauranteur, having owned several full-service restaurants. He currently owns Brassaii Restaurant (www.brassaii. com), and Bauhaus Bar and Nightclub. Mr. Smith is also an international Restaurant Consultant for top organizations such as the Starwood Group, who own the hotel chains of The Westin, Sheraton Hotels, Four Points, St. Regis, and W Hotels. Mr. Hunte has a bac kground in International Business Management, and is certified in Restaurant and Hotel Management. Under the management of Zander Hunte, Myth Restaurant was a feature restaurant in Toronto, and distinguished as a top 10 restaurant while under his management from 1992 - 1995. 2.2 Start-up Summary We are currently negotiating a restaurant space of 3,000 sq. ft. in Midtown Atlanta, Georgia, Page 4
  • 9. Zara Restaurant & Lounge and will open Zara in October of this year. Our start-up costs are mostly expensed equipment, furniture, painting, rec onstruction, rent, start-up labor, liquor license, and legal and consulting costs associated with opening our restaurant. At the start of business, $97,000 will be alloc ated for business operations reserve. This is a solid start-up forec ast based on our market analysis and our knowledge and experience in the industry. We will purchase the following $73,311 worth of current assets during start-up : · Fixtures and Lighting: $32,250 · Bar Equipment: $26,183 · Sound and Televisions: $8,378 · Office Equipment (2 Computers, Fax, Printer, Safe): $6,500 Long-term Assets in the amount of $65,000 include all kitchen equipment. We have budgeted for the services for a premier Restaurant Consultant familiar with the Atlanta Market. This is espec ially key during the site selec tion and start-up stage. This company will have an integral role in validating the final restaurant loc ation and personnel selec tion, and participate on the Zara Advisory Board. The two owners are personally committing $110,000 of capital, plus a $300,000 SBA 7(A) loan guaranty. In addition, we have obtained a $130,000 grant from the city towards restoration of our historical building, as part of the city's Midtown revitalization program, contingent upon loc ating in the proposed space. We are seeking $200,000 of equity investment to fully fund Zara's startup costs. 2.2.1 Location & Operations Restaurant Location Midtown Atlanta is the loc ation selec ted for the Zara concept. The outlook for the future of Atlanta's Midtown district is exceptionally positive and the most progressive development area in the city. Developers are infusing over $50 billion in Commercial, Residential, and Retail development. Zara's will benefit from Atlanta's desire to revamp the Midtown district with a $130,000 renovation grant for restoring and renovating the 100 year old property we plan to lease. The market has been c arefully selec ted and tested for the necessary demographics and retail traffic necessary to meet the goals laid down for profitability. The busy Midtown c ommercial/ residential loc ation has been c hosen based upon a successful demographic model and a traffic count of more than 33,000 cars daily. Restaurant Design Single- Level Design Concept: The total space requirement is 3,000 square feet. The restaurant will feature a comfortable and open concept design. The central dining area will alloc ate 76 seats, the lounge 22 seats, and the dining bar with 12 seats. In total, the restaurant will provide seating for 110 patrons. Where possible, consideration will be given to incorporate a dining patio. Zoning, parking, and ac cessibility issues will be reviewed as part of this analysis. Optional Patio: During the busy summer months customers can also sit outside on our patio Page 5
  • 10. Zara Restaurant & Lounge and we will offer a special summer menu, featuring lighter fare, exotic drinks, as well as non- alcoholic offerings. The patio setting will be a fun and casual atmosphere for the summer crowd. Operating Criteria The restaurant will be loc ated in Midtown Atlanta. The restaurant will service lunch, dinner, and after-hours dining during the week and weekends. The restaurant will operate during peak service time to take advantage of street traffic, and after-hour patronage from the entertainment fac ilities in the area. Service will be available during the following hours: Lunch: Monday to Saturday, 11 a.m. - 2:30 p.m. Dinner: Monday to Saturday, 5:30 p.m. - 12 midnight Sundays - Market brunch takeout only. Page 6
  • 11. Zara Restaurant & Lounge Table: Start-up Start-up Requirements Start-up Expenses PROJECT MANAGEMENT $0 Restaurant Consultant (4 months) $15,911 DESIGN $0 Architectural Design $2,195 Structural & Plumbing Design $1,368 Mechanical & Electrical Design $2,155 Graphic Design $1,185 Electrical & Structural Engineering Fees $2,592 Design Consultants (Kitchen, Interior & Dining) $9,119 Engineer & Architect Fees $7,040 CONSTRUCTION $0 Plumbing $33,244 HVAC (Air Return, Air Ducts, etc.) $19,250 Electrical $7,964 Disposal & Demolition $4,122 Structural Construction (4 Months General Labour) $52,099 Facade (Exterior Construction) $3,092 Plaster (Dry Wall) $2,061 Mill & Metal Work $8,244 Interior Finishes (2500 - 3000 sq. ft.) $14,538 Flooring $14,622 Fire Alarm System $3,092 Security & Phone System $4,615 EQUIPMENT $0 Liquor Control System - Lease $0 Stools, Chairs, Tables, Uniforms $38,025 POS (Point of Sale System) - Lease $0 Glassware, Flatware, Smallware (Bar & Lounge) $3,298 Glassware, Flatware, Smallware & Supplies (FOH) $8,298 Dishwasher, Ice & Glasswasher - Lease $0 Kitchen Equipment Freight Fees $2,389 FF&E Taxes (Taxes on Purchase) $7,988 OPERATIONAL $0 Capitalized Legal Fees (LLC, Investor Agreements) $7,080 Software: Restaurant/Inventory $5,500 Software: Cost Control $6,000 Impact, Tap & Permit Fees $3,115 Business License & Temp Certificate of Occ. $1,615 Liquor Licenses $4,615 Utilities, Disposal, Tax & Insurance $9,275 Security Deposits (Phone/Elec/Gas/Water) $6,250 Initial Lease Deposits $6,250 Bank & Loan Closing Costs $6,250 Web Site Construction $5,800 Initial Marketing, Training & PR $19,550 Research & Development $3,050 Start-Up Salary (Mngt & Chefs) $58,050 Recruiting (Staff) $14,550 Inspections $750 Initial Cleaning Services $1,000 Total Start-up Expenses $427,209 Page 7
  • 12. Zara Restaurant & Lounge Start-up Assets Cash Required $97,099 Start-up Inventory $27,500 Other Current Assets $73,311 Long-term Assets $65,000 Total Assets $262,910 Total Requirements $690,119 Table: Start-up Funding Start-up Funding Start-up Expenses to Fund $427,209 Start-up Assets to Fund $262,910 Total Funding Required $690,119 Assets Non-cash Assets from Start-up $165,811 Cash Requirements from Start-up $97,099 Additional Cash Raised $49,881 Cash Balance on Starting Date $146,980 Total Assets $312,791 Liabilities and Capital Liabilities Current Borrowing $0 Long-term Liabilities $300,000 Accounts Payable (Outstanding Bills) $0 Other Current Liabilities (interest-free) $0 Total Liabilities $300,000 Capital Planned Investment Zander Hunte $60,000 Peter Smith $50,000 Investor 1 $40,000 Investor 2 $40,000 Investor 3 $40,000 Investor 4 $40,000 Investor 5 $40,000 Midtown Revitalization Grant $130,000 Additional Investment Requirement $0 Total Planned Investment $440,000 Loss at Start-up (Start-up Expenses) ($427,209) Total Capital $12,791 Total Capital and Liabilities $312,791 Total Funding $740,000 3.0 Services Page 8
  • 13. Zara Restaurant & Lounge Zara Restaurant & Lounge will feature international dishes, an eclec tic ambiance, and superior service. Our food will be of the finest quality and prepared with exotic flare. Customer satisfac tion is the driving force behind our success. We will change our menu every 4 months, but maintain the 'favorites' for loyal patrons. Portions will be modestly sized, garnished with stunning presentation. Our wine list will be modest and primarily foc used on wines from California, Spain, Portugal, and Argentina. Approximately 25% will be available exclusively by the glass, and the remaining labels will be available by the bottle. We will also feature a moderate international beer selec tion on tap and in bottles. The Zara bar features a comprehensive selec tion of loc al and international spirits. The kitchen staff will have the best in c ulinary education and work experience. Their creative talents will compliment one another. The lounge and restaurant staff will offer the finest service in an elec tric atmosphere and offer customers an extraordinary dining experience. Page 9
  • 14. Zara Restaurant & Lounge 3.1 Zara Menus Zara's varied international menu will feature Thai, Chinese, Spanish, and other regional flavors. The menu flows together to create complementary elements. Normal dining will have a reduced Tapas, Appetizer and Entrée selec tion, while the Fusion Dim Sum menu will have special items featured only for after-hours dining. The final menu will be defined by the Exec utive Chef and paired with the wine menu. We have carefully selec ted a premium wine, beer, and alcohol listing, from which we will choose a modest rotating selec tion. Zara's marketing will foc us on our exotic foods, but our hours, target market, and loc ation will produce significant alcoholic drinks sales. Tapas, in particular, are small dishes meant for sharing while drinking sangria, wine, or other mixed drinks, and the Tapas menu will play up this idea with drink suggestions. The list below offers a small selec tion of our opening menu offerings: Zara Tapas · Shrimp Baskets w/ sweet & sour peanut coulis Minced curry beef/c hicken w/ onions in roti wrap (or spring roll) · Mixed Seafood Ceviche w/ cousc ous siding · Bamboo Chicken Satay w/ kaffir lime and Sesame marmalade Zara Appetizers · Bread basket served with Olive oil, Blac k Pepper, and Goat Cheese dip · Blue Crab Fritters with Mango-Tamarind sauce · Crab Cake medallions w/ Shrimp & Lobster ‘Zara' Salads · Mixed Greens with Spanish sherry wine vinaigrette · Asian Pear and Endive Salad with Blue Cheese & Walnuts Entrees · Tequila Sc allops w/ a Spanish sherry reduction · Thai Red Chili rubbed shrimp · Voodoo Prince Curry Chicken and Boc k Chow w/sticky rice in Banana Leaf · Herb Roasted Chicken with ‘Zara' Coo-Chee (House) spices Desserts · Choc olate Chunk Bread Pudding w/ Bourbon Cherry sauce · Zara Choc olate Explosion – Milk, Dark and White chocolate · Zara Fruit Plate Specialty Drinks & Coffees ($3.5 - 9.5) A key source of revenue for the restaurant will be alcohol and bar sales. The restaurant will feature exotic drinks on a separate menu. Alcoholic drink specials will be featured, as well as a Page 10
  • 15. Zara Restaurant & Lounge large non-alcoholic selec tion. After-hours bar service will feature selec tions of non-alcoholic drinks to increase bar sales during lunch and after regulatory hours. Bar pricing is competitive; prices range from $3.50 to 6.95. Non-alcoholic drinks will be in the higher price brac ket due to preparation requirements. Prices will range from $4.75 to 9.50. 4.0 Market Analysis Summary Instead of building a business around a prec onceived concept, we conducted market research and built a concept around our consumers. Our market analysis identified the following key drivers as areas of opportunity to service Atlanta's restaurant customers: 1. Portion Selection: Nearly 95% of our surveyed foc us group endorsed having a choice of different size portions. This statistic is in line with findings reported by the Tableservice Operator Survey. Zara's Tapas concept is built to offer different-sized portions. Our customers want the option to choose what satisfies their appetite. 2. Menu Variety: Ethnic restaurants are increasing in Atlanta. The proliferation of international cookbooks, food magazines, TV cooking shows and imported goods offers ample evidence that America, as a whole, is currently on an international tasting spree. In fac t, eating plac es that identify themselves as ethnic establishments numbered nearly 78,000 in 1999 and rec orded sales of $30.5 billion. Our research results do not identify any single ethnic style of restaurant as desired, but rather suggest that incorporating strong multi-ethnic influences in the menu selec tion will be popular. Again, variety is the underlying element for this concept. 3. The Dining Experience: Customer satisfac tion with food and service has been and continues to be of utmost importance, but our findings indicate that the déc or, lighting, bar, and other options to improve the dining experience are also fac tors in customer dec isions. Zara takes all these fac tors in c onsideration for the design of this cosmopolitan restaurant. 4. Reasonable Prices: This was no surprise given the ec onomic tide. Although the restaurant industry as a whole has seen growth in 2002/2003, customers are demanding value for their dining dollar. Zara's menu is priced at a mid-tier level, with no entrée over $20. In addition we have an extended Tapas and Appetizer selec tion priced between $3.50 - $9.50, allowing budget dining in a full-service restaurant. 4.1 Market Segmentation Zara's Restaurant & Lounge intends to cater to a wide customer base. We want everyone to feel welcome and entertained. We have defined the following groups as targeted segments that contribute to our growth projec tions: · The Business Person · Downtown Atlanta Couples · The Destination Customer · High-End Singles · Tourists These particular market segments are 25-45 years old, have disposable income, and are Page 11
  • 16. Zara Restaurant & Lounge seeking upsc ale, trendy, and comfortable restaurant options. These are the types of people who frequent other restaurants and bars in the area. They are likely to spend more on experiences they perceive as unique, cosmopolitan, and sophisticated. They are also the most open to trying something new, foodwise, and will embrac e our international fusion cuisine. Table: Market Analysis Market Analysis Year 1 Year 2 Year 3 Year 4 Year 5 Potential Customers Growth CAGR Business Person 18% 9,925 10,223 11,348 11,688 12,039 4.95% Downtown Atlanta Couples 32% 17,645 18,527 20,565 21,593 22,673 6.47% Tourists 13% 7,168 7,311 7,896 8,054 8,215 3.47% The Destination Customer 8% 4,411 4,499 4,724 4,818 4,914 2.74% High-end Singles 29% 15,991 16,950 18,815 19,944 21,141 7.23% Total 5.76% 55,140 57,510 63,348 66,097 68,982 5.76% 4.2 Target Market Segment Strategy The Business Person: They work hard all day and often stay overnight in a strange city. They need a competent establishment that helps impress clients and prospec ts. Afterward, they want to relax and use the money they are making (or is expensed by their company). They spend the most on drinks, food and tips. Zara's cosmopolitan flair and comfortable atmosphere will be perfect for sophisticated business people, whether they live in and around Atlanta or are here for work. Downtown Atlanta Couples: The restaurant will have an intimate, romantic, enticing adult atmosphere that suggests "date." Zara's will be the best date loc ation in town. These young Midtown c ouples are generally very successful working professionals. In most cases they are Page 12
  • 17. Zara Restaurant & Lounge budgeting to eat out on a regular basis, as they don't have the time to prepare food nightly. The Destination Customer: Atlanta is a very 'sectioned' city, and consumers often look only in their own neighborhoods for restaurant options. Zara will break these habits, using marketing to draw customers from outside the main c ity limits. Zara will be a destination restaurant. Our Destination Clients tend to be new suburbanites that miss the excitement of the inner city. They have disposable income, and will spend quite a bit on such outings. Zara's will be espec ially appealing to married suburban couples indulging themselves with a "date night" downtown, away from the kids. Many of these consumers are new to Atlanta from larger cities, ac customed to dining within the city and at non-franchised restaurants. High-end Singles: We will attrac t them with our eclec tic atmosphere and layout. Our international menu, striking dec or, entertainment and events, excellent service and engaging clientele will confirm the feeling of being in "the in plac e" in Atlanta. These are the individuals that pride themselves on socializing and dining at the premier loc ations - The Image Seekers. Tourists: Atlanta attrac ts many vac ationers during the summer months of May through September. Zara's will be a destination dining loc ale, with its attrac tive atmosphere, international menu, and lounge. A large percentage of the tourist population are vac ationing singles, here to socialize and be entertained. This is especially true for the tourist population that visit for sporting and social events - they are not interested in family establishments. 4.3 Service Business Analysis The restaurant industry is highly competitive and risky. The owners know this through their many years of experience opening, running, and improving restaurants ac ross North America. Most new restaurants opened by inexperienced owners struggle or fail. However, those based on solid understandings of the market needs, and management of inventory and staff have a much higher chance of success, espec ially when c ombined with prior experience in the restaurant industry. Restaurants make money by taking inexpensive ingredients, combining them in c reative ways, cooking them properly, and selling them at a much higher price. Any ingredients wasted in the kitchen are money thrown out. Any time wasted in seating customers, taking orders or preparing food is money walking away. While some entrepreneurs think that success is as simple as a good loc ation and a trendy concept, we know the truth: To succeed in the restaurant industry, you need an understanding of the risks and financial conditions, the ability to handle enormous pressure, and the organizational skills to bring off what is essentially a giant catered party, two to three times a day. 4.3.1 Competition and Buying Patterns In 2003, the top ten Atlanta restaurants shared two things: cozy, hip interiors and reasonably priced, regionally specialized menus. Only one of them offered traditional "southern" cooking. And half of them were loc ated in Midtown. Our competitors are heading in the right direc tion, but only Zara is based on sound market research in the loc al market. Atlanta consumers are seeking variety and new experiences. Location is clearly important, but so Page 13
  • 18. Zara Restaurant & Lounge is atmosphere and distinctiveness. Our marketing challenge is thus to stand out from our competitors, not only as the "new" restaurant, but as one that offers consistently high quality food, menu variety, and a unique atmosphere. Maintaining our edge will depend partly on marketing ourselves as an adult-only destination, and not a family restaurant. 5.0 Strategy and Implementation Summary Our strategy is simple. We intend to succeed by giving people a combination of excellent and interesting food in an environment that appeals to a wide and varied group of successful adults. We will foc us on establishing a strong identity in our community with a grand opening. Our main foc us in marketing thereafter will be to increase customer awareness in the surrounding communities. We will direc t all of our tac tics and programs toward the goal of explaining who we are and what we do. We will keep our standards high and exec ute the concept flawlessly, so that word-of-mouth will be our main marketing force. We will create an appealing and entertaining environment with unbeatable quality at an exceptional price. As an exciting and ec lec tic restaurant, we will be the talk of the town. Therefore, the exec ution of our concept is the most critical element of our plan. All menu items are moderately priced for the area. While we are not striving to be the lowest- priced restaurant, we are aiming to offer exceptional food at reasonable prices for the average restaurant diner. 5.1 Competitive Edge Zara's competitive edges are: 1. The owners' thorough understandings of opening and running a restaurant 2. An extraordinary contemporary restaurant design 3. International menu with featured menu c hanges every 4 months 4. Unique, 3-Tiered spatial layout 5. Chef Co-op program to allow new entrants, trainee and featured chef 6. Chef/Management Stoc k Incentive Program. 7. Inner and Outer City Marketing campaign (i.e. "Come to Town" promotions) 8. Employee Training, Incentive and Retention program 5.1.1 Competitor Analysis Below are excerpts from our competitive analysis study. 1. The Kitchen (Direct Competitor): We were able to draw some conclusions from this analysis that helped defined the concept and positioning for Zara: 1) Keep the menu pricing modest but offer superior food quality and presentation. We plan to keep the menu prices under $20; 2) Midtown is a prime restaurant loc ation. One Midtown Kitchen is in an obsc ure loc ation but has thrived as one of the more successful restaurants in the area; and 3) The customer Page 14
  • 19. Zara Restaurant & Lounge base in this segment of Atlanta is ready for after-hours dining, and is willing to travel to establishments that ac commodate their needs. 2. Lunaci (Direct Competitor): This restaurant is a main c ompetitor for Zara, a casual dining restaurant that has evolved to be a great success story for the Midtown district. This restaurant served to validate 1) the tapas concept appeal for Midtown c ustomers; 2) the evolving need for after-hours dining; 3) tapas as a good food concept for after-hours dining (smaller portions, smaller price); 4) the appeal of live Entertainment. 3. Cumulus (Indirect Competitor) This restaurant has grown in popularity over the years, and has gained popularity as a destination restaurant that can cater to business professionals as well as the loc al residents. The menu is somewhat formal for this market segment, but the bar attrac ts a good crowd. During this study it was evident that some patrons came exclusively to sit at the bar, without any intent of dining in the restaurant. Cumulus is more of a formal dining restaurant and meets a certain need within the community, but I don't see it as a direc t competitor of Zara. I do feel that it has some very special elements that have helped it succeed over the past 3 years, which Zara can benefit from. 4. Cheesecake Factory (#1 Restaurant Comparison): Although Cheesecake Fac tory is outside of Zara's restaurant district and not considered a direc t competitor, it was beneficial to analyze the most profitable restaurant in Atlanta to understand what contributes to their success. Cheesecake Fac tor offers several key elements that would also benefit Zara: 1) Customer Satisfac tion through moderate pricing and high-quality food; 2) Location selec tion to benefit from core customer demographics, situated in a busy/popular area for both business and residential traffic; 3) Exceptional Service, from the Valet, to Hosting, to Wait, Bus, and Bar staff; and 4) Menu Variety, offering a broad array of menu items. 5. Swing Restaurant (Indirect Competitor): This restaurant is not in our market district and therefore not a direc t competitor, although we do consider it an ‘indirec t' competitor. Swing incorporates some of the charac teristics that we have mapped out for Zara. Those elements are: 1) A Tapas and Entrée menu – realizing that customers want varied meal size and variety; 2) A club type atmosphere to entice the single sc ene and to drive bar sales. Swing validates some of the elements uncovered in our market research as to what the new Atlanta diners are looking for. This serves as a true validation that the timing is right for the Zara Restaurant & Lounge concept. Failed Restaurant Analysis: Mumbo Jumbo Mumbo Jumbo was an Atlanta restaurant attrac tion in the downtown c ore, a strong c ompetitor that was severely impac ted by the patronage demise after 9/11. I also completed an analysis of this restaurant bac k in 1999 and compared it to this current analysis in 2003. Several fac tors led to closing of this restaurant: Page 15
  • 20. Zara Restaurant & Lounge Location: This was a very cosmopolitan restaurant loc ated in a core business community. The restaurant was hidden in c ross streets and away from the general street traffic. This was a destination restaurant and a secondary selec tion for the general customer base in this area. Lesson Learned: As part of this analysis, we have determined that the downtown c ore is not a good fit for the Zara concept. We will limit our site selec tion to the core Midtown district and the upper Downtown district. Midtown is Atlanta's major growth district and is developing the residential infrastructure in pace with the business infrastructure. Customer Segment: Atlanta's downtown c ore is not ready for this type of restaurant. Atlanta's downtown c ore is a business district, and residential development for this area is at the Genesis state. The primary customer base is the business person and tourist. The largest percentage of this customer segment will be looking for a restaurant in which to conduct business or a family establishment; Mumbo Jumbo would not be a primary selec tion in either case. Lesson Learned: Zara's target market demographics are perfec tly in alignment with the Midtown profile. Midtown has a business core as well as a residential core. We will look to the business core for our primary daytime business, but to our residential core for our dinner and after-hours patronage. In addition, the business core will look to Zara as a plac e of socialization for dinner and after-hours unwinding. Mumbo Jumbo depended on the business segment for their lunch and dinner profits, and customers who would travel from outside the downtown district to eat at the restaurant – there was no static dinner segment. Visibility: Hand-in-hand with loc ation, this restaurant also suffered from poor visibility. In the downtown core a large percentage of business is from walk-in traffic. The business and tourist customers tend to selec t a restaurant from touring the area and ac cessibility. Mumbo Jumbo was situated on a cross street behind the main street. Lesson Learned: Although being situated on a main street is not as key in the Midtown district, we will ensure that visibility is part of our site selec tion criteria. In addition, we will use signage and exterior déc or as means to attrac t customers and get noticed. In all, this restaurant was a staple in Atlanta's downtown c ore for over 10 years, but key restaurant disc iplines (Location, Customer Segment, Visibility) came bac k to hurt them as the ec onomic climate changed. Market Analysis Conclusion: At the end of the day, everyone that sells prepared meals in this district is a Zara competitor, bec ause we all compete for the same home meal replac ement dollar. However, there are two segments of the restaurant industry that are our main c ompetition: the casual dining restaurant and the fine dining value restaurant. So, if the food and service is better at a fine dining restaurant than a casual restaurant, but price has bec ome a fac tor as a result of the economic turns, where is a customer more likely to go? Page 16
  • 21. Zara Restaurant & Lounge There is no absolute answer to the question, but the solution is to deliver the best food at the best price with the highest level of service in one establishment. This is the very definition of value and the concept at the heart of Zara's business model. 5.2 Marketing Strategy Zara Restaurant & Lounge's Marketing strategy will be to promote our elec tric food, superior service, and exciting concepts to draw in the loc al repeat customers. Marketing initiatives will concentrate on the following: Building and Signage: The most important Marketing tool that we have is the exterior of our building, and our new sign. We budgeted a great deal into the renovations and dec or to generate the aesthetic appeal of Zara. See attac hed Logo and Web design. Customer Service: In our years within the restaurant industry, customer service has always been the major draw for the dining clientele. Food and atmosphere is far out-shadowed by superior customer service that turns a new customer into a repeat customer. Management will demand the wait-staff provide the very best in quality services to the customer, making certain that they are content and satisfied with their dining experience. Wait- staff are thoroughly trained, and every 90 days they undergo a performance appraisal. This is part of our Employee Manual, and Operations Manual guide. Advertising and Promotion: Our Advertising Plan and media sc hedule call for targeting customers direc tly through loc al publications aimed at , respec tively, singles, couples, and destination customers. Management rec ognizes the key to success at this time of initial opening is extensive media promotion. This must be done aggressively in order to ac complish our service goals. A healthy budget is alloc ated for the first year. A primary part of the budget is alloc ated to create the media and customer buzz for the month prior to opening and the next three months after the grand opening. The full Marketing program is as follows:. Media Objec tives and Strategy: Establish our image as a unique Midtown restaurant with great service, value, and great food served in an eclec tic atmosphere. We will maximize efficiency in the selec tion and sc heduling of advertisements by: · Selec ting primary business publications with high specific market penetration, using The Creative Loafing Dining Section, The Atlanta Journal Constitution, Atlanta City Search, and Soc ial Diva, which all reach our targeted demographics. · Sc heduling adequate frequency of ads to impact market with menu items and promotions. · Where possible, positioning advertisements in or near entertainment/food related editorial. · Redirec ting customers to our website to register for upcoming functions, VIP lists, reservations, and flash media promotions. · Maximizing ad life with monthly and weekly publications. Page 17
  • 22. Zara Restaurant & Lounge Working with The Reynolds Group Media Co. (Zara Advisory Board), we will develop an advertising campaign built around our Zara Diner theme, menu offering, loc ation, and dec or. We will support this plan with ads that reinforce the Zara dining concept. Additionally, we will develop a consistent reach and frequency throughout the year, targeting each spec ific customer segment within a five- mile radius, and new 'suburbanites,' who still apprec iate in-town dining. Promotional Campaign: The best way to reach our potential customers is to develop an intense advertising campaign promoting our Zara concept of "Spice of Life." In addition to standard advertising prac tices, we will gain c onsiderable rec ognition through newspapers, newsletters and public announcements. Consumers will be encouraged to visit our website to be greeted with a flash media intro that highlights the restaurant, past happenings, upcoming attrac tions and our dynamic menu. Our periodic customer surveys and weekly menu item sales evaluations will help us to understand what advertising is working and what is not; basically, who we are reaching. Our goal is to understand our customer, measure the success of our direc t marketing and media ac tivities, and redirec t advertising as effectively as possible. Publicity Strategy: Working with The Reynolds Group, Zara will foc us on the following publicity strategies: · Develop a sustained public relations effort, with ongoing contac t between key editors and top-level personnel at loc al dining publications. · Develop a regular and consistent pac kage update program for the major target media, keeping key editors abreast of all new promotions, and menu introductions. · Establish contac t with editorial staff for the purpose of being included in entertainment "round-ups"--product comparisons in dining publications and the loc al papers. · Produce a complete Zara Restaurant history and menu offering piec e to be used as the primary public relations tool for all target media editorial contac t. This will also be effective for inclusion in press kits. Press Release/Grand Opening: Zara Restaurant will release a series of press releases on the Grand opening. Editorial Visitation: Leading up to the Grand Opening, and over the first 6 months of operations, we will invite the most influential reporters and editors from all loc al publications to Zara Restaurant in order to evaluate our menu, service, and atmosphere. Publicity Revenues: We anticipate at least 10% of our annual sales will be generated direc tly from our publicity. A full media kit will be sent to all loc al publications, and releases on new menu items will be made monthly. Community: Zara will look for key opportunities to pair with loc al community development organizations and radio stations to interfac e with our customers. We will continually look for loc al community programs in which we can participate, in order to better our community, and give something bac k. Page 18
  • 23. Zara Restaurant & Lounge 5.2.1 Marketing Program In line with our Marketing strategy, we will employ three different marketing tac tics to increase customer awareness of Zara: In-Restaurant Marketing, Public Relations Marketing, and Media Marketing. Our most important tac tic will be word-of-mouth/in-restaurant marketing. This will be by far the cheapest and most effective of our marketing programs. Word-of-mouth/In-Restaurant Marketing · Restaurant Night: Every first Monday of the quarter, we will have a special evening for restaurant people. A perfect night for the loc al area's restaurant owners, chefs and staff to get together to disc uss the market and food trends, and possible Co-op efforts to promote the Midtown district. This is not a conflict of interest, it is an effort to increase visibility and patronage ac ross the Midtown district. We will also invite the Midtown Alliance committee for their participation. · Monthly Dating Connection: With the increasing appeal of Internet and speed dating, the restaurant will offer a monthly dating night. In addition to food and beverages, customers can choose from an array of dating pac kages up for auction. · Wait Area Marketing: Wait staff will service appetizers to customers waiting to be seated or on the wait list. · Live Entertainment parties · Spec ial Events · Valentine's Day · Zara Halloween Masquerade party · Wine tasting weekend · New Year's Eve party Public Relations Marketing · Georgia Hospitality & Tourism V.I.P. Party: We will host a V.I.P. Dinner before the 'Grand Opening.' This will serve the dual purpose of training our staff and introducing ourselves to the community. The list of individuals we will invite comes from the Chamber of Commerce, Georgia Hospitality & Tourism, and Midtown Development group. We want their full committment to the restaurant to draw the tourist dollars. · Critics' Choice: Prior to the Grand Opening there will be two preliminary parties catering to the Media and Critics community. We will encourage the media and restaurant critics to meet at the restaurant and review the dec or, service and food. This will be a preliminary review, where we will consider constructive input to make minor revisions prior to the true Grand Opening. This initial review and input will give critics and media commentors a stake in Zara's success, through their contributions to the final design. · Brochures: Make a broc hure for the in-town hotels and business establishments to provide to their guests and staff, containing interior pictures of our restaurant, menus and prices. · Government Relations: There are several Government offices in the Midtown/Downtown area. We will approach them to cater business luncheons and private functions. This Page 19
  • 24. Zara Restaurant & Lounge will offer us higher visibility for future functions and community events. Word-of-mouth referral is very powerful and particularly amongst the business community. · Private Functions: Target marketing to businesses for regular business lunch and dinner entertaining, and private functions. Media Marketing · Newspaper campaign: A very targeted media campaign to obtain featured articles about the restaurant in their Living, Entertainment and Dining segments. Notices of all live entertainment segments and special features will be posted to loc al newspapers' calendar announcements. · Restaurant and Special Events Website: We have contrac ted with loc al design teams to deliver a high-quality, navigable, constantly updated website. · Media Relations: Several media relations teams will be utilized to market the Restaurant. Soc ial Diva and Green Frog are two media companies we will utilize for media relations. Both c ompanies have an insightful presence and connec tion with our target market. · Billboard Advertisement: One month prior to the opening, distinct billboard ads will advertise the launch of the Restaurant. · Inner & Outer City Marketing: We will budget to attrac t customers from the suburbs. 5.3 Sales Strategy Our strategy is simple: we intend to succeed by giving our customers a combination of delicious and interesting food in an appealing environment, with excellent customer service, whether on their first visit or their hundredth. Our marketing strategies are designed to get critics and initial customers into our doors. Our sales strategies must take the next step and encourage customers to bec ome repeat customers, and to tell all their friends and ac quaintances about the great experiences they just had at Zara. New restaurants often make one of two mistakes: they are unprepared or underprepared for opening, and initial poor service, speed, or quality disc ourages customers from returning, or they spend all of their efforts at opening, and are unable to maintain the initial quality customers expec t on return visits, dec reasing word of mouth advertising and leading to poor revenues. Zara's sales strategy requires consistently high quality food, service, speed, and atmosphere. We can ac complish this by: · Hiring employees who genuinely enjoy their jobs and apprec iate Zara's unique offerings · Continually assessing the quality of all aspec ts mentioned above, and immediately addressing any problems · Interac ting with our customers personally, so they know that their feedback goes direc tly to the owners · Evaluating food choices for popularity, and keeping favorites on the menu as we rotate seasonal foods and specials Page 20
  • 25. Zara Restaurant & Lounge 5.3.1 Sales Forecast The following sales graph is based on first year start-up estimates only. We anticipate that the business will not be at full operating capacity until the sixth month of operations. This is due to the competitive nature of the market and existing customer loyalty. All fac tors governing our sales progress are outlined below in the Important Assumptions section. Our sales forec asts for years 3 through 5 are very conservative, compared to industry standard growth rates. (See Ratios table for comparisons.) Although we hope to do catering for loc al businesses and government offices with time, we will insist on payment at delivery - we will not sell on credit. Table: Sales Forecast Sales Forecast Year 1 Year 2 Year 3 Year 4 Year 5 Sales Total Sales Food $853,595 $959,047 $1,006,999 $1,047,279 $1,089,170 Total Sales Bar/Beverages $220,174 $252,041 $272,204 $293,981 $317,499 Other $0 $0 $0 $0 $0 Total Sales $1,073,769 $1,211,088 $1,279,204 $1,341,260 $1,406,670 Direct Cost of Sales Year 1 Year 2 Year 3 Year 4 Year 5 Total Cost of Sales: Food $298,758 $322,240 $329,289 $336,048 $342,762 Total Cost of Sales: Bar/Beverages $72,657 $76,167 $77,687 $79,228 $80,835 Other $0 $0 $0 $0 $0 Subtotal Direct Cost of Sales $371,416 $398,407 $406,976 $415,276 $423,597 Page 21
  • 26. Zara Restaurant & Lounge 5.4 Milestones The following Milestones table lists important business milestones, with dates and managers in charge of each deliverable. The milestone sc hedule indicates our emphasis on planning and managing the details. Page 22
  • 27. Zara Restaurant & Lounge Table: Milestones Milestones Milestone Start Date End Date Budget Manager Department Engage Restaurant Consulting 7/31/2004 7/31/2004 $0 Alex/Peter Owners Firm Site Selection 9/8/2004 9/29/2004 $0 Alex/R.Shafer Consultant Final Restaurant Location 9/30/2004 10/1/2004 $0 Alex/Peter Owners Approved Investor Finance Phase 8/22/2004 10/22/2004 $0 Alex Owners Investor Capital Secured 10/27/2004 10/27/2004 $0 Alex Owners Investor Partnership LLC 10/28/2004 10/31/2004 $0 S. Hollier Legal Formed Interview for Construction Team 10/28/2004 11/3/2004 $0 Alex Owners Recruit Chef (Equity Partner) 10/28/2004 11/14/2004 $0 Alex/Peter Owners Receive Final Contractor Bids 11/4/2004 11/17/2004 $0 Peter Owner Construction Budget Approved 11/19/2004 11/19/2004 $0 Alex/Peter Owners Secured SBA Loan 11/1/2004 11/21/2004 $0 Alex/Peter Owners Hire Restaurant Architect 11/20/2004 11/21/2004 $0 Alex/Peter Owners Hire Interior Design Firm 11/20/2004 11/21/2004 $0 Alex/Peter Owners Hire Kitchen Engineer 11/20/2004 11/21/2004 $0 Alex/Peter Owners Hire General Contractor 11/20/2004 11/21/2004 $0 Alex/Peter Owners Finalize Chef Partnership 11/15/2004 11/21/2004 $0 S. Hollier Legal Construction Project Kickoff 11/24/2004 11/24/2004 $0 Contractor A Gen. Contractor Finalize Lease Holder Budget 11/24/2004 11/27/2004 $0 Alex/Peter Owners Finalize Lease 11/28/2004 11/28/2004 $0 R. Shafer Consultants Restaurant Design Complete 11/25/2004 12/12/2004 $0 Contractor X Design Contract Interior Design Complete 11/25/2004 12/12/2004 $0 Contractor Y Design Contract Kitchen Design Complete 11/25/2004 12/12/2004 $0 Contractor Z Design Contract Restaurant Opening Date 12/15/2004 12/15/2004 $0 Alex/Peter Owners Approved Finalize Menu & Wine Selection 11/21/2004 12/15/2004 $0 Chef/Peter Kitchen/Owner Media Plan Review 12/15/2004 12/19/2004 $0 Alex/M.Zimm PR Marketing Apply for Liquor License 12/15/2004 12/19/2004 $0 Alex/S.Hollier Owner/Legal Apply for Construction Permit 12/15/2004 12/19/2004 $0 Contractor A Gen. Contractor Submit Kitchen Plan for 12/15/2004 12/19/2004 $0 Contractor Z Design Contract Approval Board of Health Approval for 12/29/2004 1/31/2005 $0 Board City Kitchen Liquor License Approved 12/29/2004 1/31/2005 $0 Board City Architect Review Board Approval 12/29/2004 1/31/2005 $0 Contractor X Design Contract Corporate Brochure 2/2/2005 2/13/2005 $0 M.Zimmerman PR Marketing Review Business & Marketing 3/1/2005 3/5/2005 $0 Alex/Peter Owners Plan Launch Zara Website 3/15/2005 3/15/2005 $0 Alex Media Marketing Order Kitchen Equipment 2/1/2005 3/20/2005 $0 Alex/Peter Owners Order Restaurant/Lounge 2/2/2005 3/20/2005 $0 Alex/Peter Owners Furniture Order Office Furniture & 2/2/2005 3/20/2005 $0 Alex/Peter Owners Supplies Business & Marketing Plan 4/26/2005 4/30/2005 $0 Alex/Peter Owners Review PR/Media Advertising (Phase 1) 5/1/2005 5/15/2005 $0 M.Zimmerman PR Marketing Production and Completion of 5/5/2005 5/17/2005 $0 Chef/Peter Kitchen/Owner Menus Construction of Restaurant 2/2/2005 5/20/2005 $0 Contractor A Gen. Contractor Pre-Opening of Zara Restaurant 5/24/2005 5/24/2005 $0 Alex/Peter Owners Employee Training (Phase 1) 5/18/2005 5/24/2005 $0 Chef/Peter Kitchen/Owner Page 23
  • 28. Zara Restaurant & Lounge Wine Class for Employees 5/18/2005 5/24/2005 $0 Peter Wine Distributor (Phase 1) Critics' Choice VIP Party 5/25/2005 5/26/2005 $0 M.Zimmerman PR Marketing Final Construction Punch Out 5/21/2005 5/28/2005 $0 Contractor A Gen. Contractor Restaurant Revisions 5/27/2005 6/2/2005 $0 Alex/Peter Owners Employee Training (Phase 2) 5/27/2005 6/2/2005 $0 Chef/Peter Kitchen/Owner Wine Class for Employees 5/27/2005 6/2/2005 $0 Peter Wine Distributor (Phase 2) Grand Opening of Fusion 6/3/2005 6/3/2005 $0 Alex/Peter Owners Restaurant VIP Party 1 6/3/2005 6/3/2005 $0 M.Zimmerman PR Marketing VIP Party 2 6/4/2005 6/4/2005 $0 M.Zimmerman PR Marketing Web Site & E-Mail Media 5/1/2005 6/5/2005 $0 Alex Media Marketing Launch General Public Opening 6/5/2005 6/5/2005 $0 Alex/Peter Owners Launch 30-Day Grand Opening 5/1/2005 6/5/2005 $0 M.Zimmerman PR Marketing PR/Media Advertising (Phase 2) 6/1/2005 6/14/2005 $0 Alex PR Marketing Business & Marketing Plan 7/5/2005 7/9/2005 $0 Alex/Peter Owners Review Business & Marketing Plan 8/2/2005 8/6/2005 $0 Alex/Peter Owners Review Update Brochure 8/2/2005 8/13/2005 $0 Alex Media Marketing Direct Mail 8/16/2005 8/16/2005 $0 Alex Media Marketing Advertising (Phase 3) 9/1/2005 9/15/2005 $0 M.Zimmerman PR Marketing Zara Masquerade Party 10/31/2005 10/31/2005 $0 M.Zimmerman PR Marketing Direct Mail 11/1/2005 11/1/2005 $0 Alex Media Marketing New Corporate Accounts (5) 9/1/2005 11/1/2005 $0 Zander/Peter Owners Advertising (Phase 4) 11/15/2005 11/19/2005 $0 M.Zimmerman PR Marketing Advertising (Phase 5) 12/15/2005 12/30/2005 $0 M.Zimmerman PR Marketing Zara New Year's Party 12/20/2005 1/1/2006 $0 M.Zimmerman PR Marketing Totals $0 6.0 Web Plan Summary Zara Restaurant & Lounge will have a dedicated website. It will be the virtual business card and portfolio for the company, simple, contemporary and well designed. Our site will offer our menus, prices, reviews and happenings at Zara. We will also have a monthly Paparazzi Review about what did happen at Zara to get new customers interested in our restaurant. Our website will be used to try out new offers, starting with an on-line order feature for the Sunday Market Brunch, and expanding if the concept gains favor with our customers. A customer will be able to order a selec tion for pickup using a credit card. Selec tions will be based on our pre- pac kaged meals available during the Sunday Market Brunch. This is also a potential for customers needing catering. The website will include email capabilities and online reservations and special events sc heduling. 7.0 Management Summary The strength of our management staff positions us for success. We have assembled a team that embrac es different disc iplines, ac complished professionals with expertise in all areas of the Page 24
  • 29. Zara Restaurant & Lounge business, including marketing and restaurant management. The owners, Zander Hunte (Managing Partner) and Peter Smith (Exec utive Chef), have considerable experience in the restaurant industry. In Year 2, we will hire a General Manager to handle the day-to-day Restaurant management. This will assist Zara's Restaurant & Lounge to grow even further. You can't build investor confidence based on what you will do, but you can inspire confidence based on what you have done. Attac hed is the portfolio of past success. This Zara Management team has deep roots in the restaurant segment, and have the prac tical experience to make this venture another great success. Page 25
  • 30. Zara Restaurant & Lounge 7.1 Management Team Zara Restaurant & Lounge, with more than 48 years of experience between the key officers, understands the importance of a strong management team. The strength of our management staff positions us for success. Day to day operational management will be conducted by Alex Hunte and Peter Smith, as hands on managers. They will advised and supported by their Advisory Board. Zara's Advisory Board · Stephen Hollier of Hollier Collier & Loewenthal: Corporate Attorney · John Katz of SS&G Financial Services: CPA · Robert Shaefer of Shafer Hospitality Services: Restaurant Consultant · Mary Zimmerman of The Zimmerman Group: Media & Public Relations consultant Ownership & Management Together, Alex Hunte and Peter Smith bring over 20 years of experience in the restaurant industry to their new joint venture. Alex Hunte: Managing Partner (Operations, Marketing, Financial and Business Development) Mr. Hunte brings to Zara an ac complished restaurant bac kground, exceptional business ac umen, and a lifetime passion for the restaurant experience. Alex has over 17 years of business management in the Information Technology industry. Like IT, successful ventures in the restaurant industry must balance capitalizing on new trends with c ontinual quality assessment. Alex's understanding of day-to-day cash flow planning and staff management will be critical to Zara's financial success. Mr. Hunte has a bac kground in International Business Management and Business Start-ups, and is certified in Restaurant and Hotel Management. As co-owner, Alex Hunte is responsible for overall direc tion and operational management. Mr. Hunte is a strong business leader responsible for strategic planning and continued growth of restaurant services and business development. In addition, Alex will be the management lead for all public relations, financial and investor services. Degrees, Certifications, and Professional Affiliations: · MBA in International Business Management · B.S. in Computer Sc ience · Certified in Restaurant & Hotel Management from Ryerson University · PMP (Projec t Management Professional) certification · Member of the Midtown Alliance · Business partner member of the National Restaurant Association. Peter Smith: Managing Partner (Exec utive Chef and Restaurant Operations) Mr. Smith is an ac complished restaurateur, having owned several full-service restaurants. Mr. Smith is responsible for the concept and the daily operations management, with yearly sales Page 26
  • 31. Zara Restaurant & Lounge targets of $7 million. In addition, Peter is the owner of Bauhaus Bar and Nightclub, and former owner of Myth Restaurant, Ouzeri, and Kapilyo Restaurant, all financial and critical successes. Mr. Smith is also an international restaurant consultant for top international organizations. Mr. Smith's Contrac ting responsibilities for Zara included logistics, Site and Lease Negotiations, Concept Definition, Start-Up and Financial forec ast, Menu and Operations Management, as well as Implementation and Launch Management. With a degree in Economics and an ac complished career, Mr. Smith c ontributes the experience of his past successes, and is charged with leading the Restaurant Operations, Staff Selec tion, Menu Definition and Training initiatives for Zara Restaurant & Lounge. Managing Partner Responsibilities In addition to the management of day to day operations, both managers, as principals within the company, will oversee menu development, purchasing, portioning, pricing and inventory control, including approval of all financial obligations of the company. They will plan, develop, and establish customer service policies and objec tives, and write, explain, and enforce an employee's manual for all employee-related policies. Responsibilities for hiring and firing employees lie solely with the two operations managers, and any dec isions in these areas will be made jointly. They will: · Manage working capital, including rec eivables, inventory, cash and marketable securities. · Perform financial forec asting, including capital budgeting, cash flow analysis, pro forma financial statements, and external financing requirements. · Prepare financial analyses of operations for guiding management, including reports which outline the company's income, expenses, and earnings. · Direc t preparation of budgets and financial forec asts and arrange for audits of company's ac counts. 7.2 Personnel Plan We believe the personnel plan is in good proportion to the size of the restaurant and projec ted revenues. The staff will include 13 full-time employees and 8 part-time employees, who will work a total of 754 manhours per week and generate an average monthly gross payroll of $27,308 for the first year in business. The estimated gross annual payroll of $399,588 (including Partner Salaries) is 37% of total sales. Wage salaries for service personnel (waitstaff, busboys, bartenders) do not include anticipated tips. With average tipping rates for the Atlanta, Georgia area, and our menu prices, service employees should average at least twice the minimum wage in any given shift. Skilled waitresses and bartenders on weekends and evenings will make substantially more. Page 27
  • 32. Zara Restaurant & Lounge Kitchen: The Exec utive Chef will be assisted by: · An Assistant Chef from a national search (1). · A Sou chef with c onsiderable experience in different restaurants (1). · Cooks that work direc tly with Peter or the sous chef (2). · Prep cooks/dishwasher (2). · People cleaning the restaurant (2). Restaurant Operations: Alex Hunte will manage the Financial Management, Bookkeeping, PR/Media Advertising, and Investor Services. Alex Hunte will also manage the daily Restaurant Operations. Peter Smith will be the Restaurant Manager. He will be the primary responsible for daily Restaurant Operations, taking care of Wait and Bar Staff. Peter will also take lead as the Exec utive Chef working with the Head Chef. · To help Peter, he will have servers that will work as ‘captains' (these people have experience in managing, waiting tables and bartending) and take care of service and make sure the restaurant is in excellent shape (2). · Servers that work part time (4). · Full-time bartender (1). · Part-time bartender (1). · Full-time busboy (2). · Part-time busboy (1). Administrative Salaries (Partners): · Zander Hunte: $ 48,000 per year · Peter Smith $ 32,160 per year Page 28
  • 33. Zara Restaurant & Lounge Table: Personnel Personnel Plan Year 1 Year 2 Year 3 Year 4 Year 5 General Manager (Year 2+) $0 $0 $28,000 $28,500 $29,000 Partner/Manager $48,000 $48,000 $48,000 $48,000 $48,000 Partner/Asst. Manager/Exec. Chef $32,160 $32,160 $32,160 $32,160 $32,160 Hostess (Full Time) $24,000 $24,500 $25,000 $25,500 $26,000 Hostess (Part Time) $13,200 $13,500 $14,000 $14,300 $14,800 Waitperson 1 $5,640 $5,640 $5,640 $5,640 $5,640 Waitperson 2 $5,640 $5,640 $5,640 $5,640 $5,640 Waitperson 3 $5,640 $5,640 $5,640 $5,640 $5,640 Waitperson 4 $5,640 $5,640 $5,640 $5,640 $5,640 Waitperson 5 $5,640 $5,640 $5,640 $5,640 $5,640 Waitperson 6 $5,640 $5,640 $5,640 $5,640 $5,640 Waitperson 7 $5,640 $5,640 $5,640 $5,640 $5,640 Waitperson 8 $5,640 $5,640 $5,640 $5,640 $5,640 Waitperson 9 $5,640 $5,640 $5,640 $5,640 $5,640 Wait/Barperson $10,440 $10,440 $10,440 $10,440 $10,440 Bartender 1 $14,400 $14,400 $14,400 $14,400 $14,400 Bartender 2 $7,200 $7,500 $7,500 $7,500 $7,600 Busboy 1 $9,120 $9,120 $9,120 $9,120 $9,120 Busboy 2 $11,760 $11,760 $11,760 $11,760 $11,760 Busboy 3 $7,200 $7,200 $7,200 $7,200 $7,200 Assistant Chef $44,400 $44,400 $44,400 $44,400 $44,400 Sous Chef $32,400 $32,400 $32,400 $32,400 $32,400 Cook 1 $24,240 $24,240 $24,240 $24,240 $24,240 Cook 2 $18,960 $18,960 $18,960 $18,960 $18,960 Prep Cook/Dishwasher $12,288 $12,288 $12,288 $12,288 $12,288 Prep Cook/Dishwasher/Cleaning $12,960 $12,960 $12,960 $12,960 $12,960 Dishwasher 1 $8,640 $8,640 $8,640 $8,640 $8,640 Dishwasher 2 $5,700 $5,800 $5,800 $5,800 $5,800 Cleaning/Dishwasher $11,760 $11,760 $11,800 $11,800 $11,800 Open $0 $0 $0 $0 $0 Total People 20 24 25 25 25 Total Payroll $399,588 $400,788 $429,828 $431,128 $432,728 Page 29
  • 34. Zara Restaurant & Lounge 8.0 Financial Plan Zara Restaurant & Lounge financial model is based on a business concept to "Plan for the Worst, but Manage for the Best." We have approached the financial plan as follows: The First Year projec tions anticipates a below average sales volume, below average seat turn, and above average food/beverage cost. This position will help us ensure sufficient financial planning to ac commodate a reasonable ramp-up period, and business success, also ensuring that we do not enter this venture under-capitalized. Financial Pro Forma In addition to the $110,000 of owner investment and $130,000 in grant monies, Zara is seeking $300,000 in long-term loans and $200,000 in investment for renovations, furniture, kitchen equipment, liquor license, food & restaurant supplies, legal fees, working capital, marketing and personnel. The Financial Plan includes: · Important Assumptions · Risk Analysis & Mitigation Plan · Sales Forec ast (5.3.1, above) · Break Even Analysis · Profit and Loss Statement · Cash Flow Statement · Balance Sheet 8.1 Investment Opportunities The Zara Investment Program alloc ates equity position of 20% for a total of $200,000 in investor capital. The Investment structure is as follows: Investment Opportunity Page 30
  • 35. Zara Restaurant & Lounge Total Investor Funding $200,000 Opportunity: Minimum Investment Amount $15,000 Investment Term (Investor 3-5 Years Selec tion) Total Equity Offering (1% per 20% Max $15,000 Investment) Starting Year 2 Silver: Projec ted Annual IRR on 10% Investment of $15,000 - $49,000 Gold: Projec ted Annual IRR on 11% Investment of $50,000 - $99,000 Platinum: Projec ted Annual IRR on 12% + Residuals Investment of $100,000 or more Investor Paybac k Program Each Investor will rec eive equity shares as a part owner, with a non-managerial interest in the Restaurant. Based on financial estimates, the maximum annual IRR is 12%. Over and above the interest and principal repayment, Investors contributing $100,000 or more will rec eive residuals for the life of the business as a bonus incentive. As with our investors, our primary goal is to earn real profits and not ‘Paper Profits'. As such we will foc us on expediting returns to investors where possible. Our existing paybac k structure will begin paying dividend every quarter, starting in Year 2 of business operations. Investors will rec eive quarterly interest and annual principal reduction payments over the full term of the investment. Paybac k to Financial and Private investors will take priority over any profit shares to the owners, Alex Hunte and Peter Smith. 8.2 Important Assumptions The financial plan depends on important assumptions, most of which are reflec ted in the financial statements that follow. We have been c autious with our projec tions, and incorporate a mitigation for all manageable risks. The key underlying assumptions are: Economy Slow Economic Rec overy. We anticipate a slow-growth economy, rec overing from an economic rec ession. Business Growth Annual Growth Rate Percentage. We anticipate modest growth over the coming years. The financials ac count for the following growth projec tions: ° Year 2: 6% Year 4: 4% Page 31
  • 36. Zara Restaurant & Lounge ° Year 3: 5% Year 5: 4% Weekly Sales Variance. Saturday will typically be our best sales for the week. The sales volume for all other days is represented as a percentage relative to Saturday. Therefore our weekly sales will vary as follows: Monday: 55% Thursday: 95% Tuesday: 60% Friday: 90% Wednesday: 75% Saturday: 100% Seasonal Sales Variance. In Atlanta, October through the late season is the most productive sales period, while the summer months tend to be the slowest restaurant period. This trend is reflec ted in the financials though a seasonal variance as follows (where October is targeted to be our most successful sales month): June: 70% October: 100% February: 95% July: 75% November: 95% March: 85% August: 80% Dec ember: 95% April: 90% September: 85% January: 85% May: 90% Industry & Start-Up Fiscal Year-1 Ramp-up. Our experience in the industry confirms a longer ramp-up stage for restaurants over other retail/service businesses. Our Annual Sales Growth is based on attaining the following seating capacity percentage per dining period: · Year 1: After-Hours = 53%, Lunch = 70%, Dinner = 88% · Year 2: After-Hours = 70%, Lunch = 82%, Dinner = 100% (implied wait period) · Year 3: After-Hours = 80%, Lunch = 87%, Dinner = 100% (implied wait period) Six-Month Start-Up Stage. As a new restaurant entry to the Midtown market, the ramp-up in customer draw is expec ted to extend over 6 months. This is reflec ted in a higher than average monthly sales variance shown as follows (Worst-case / Expec ted-case): · Month 1: 32% / 51% Month 4: 64% / 75% · Month 2: 41% / 58% Month 5: 80% / 90% · Month 3: 52% / 66% Month 6: 90% / 92% Market Analysis findings are static. We assume that there are no unforeseen c hanges in findings outlined in the Market Analysis. Pricing & Cost Control Competitive Pricing Model. Revenue calculations are based upon competitive price comparisons and established menu values in the current marketplac e. The following are baseline assumptions on Average Chec k Totals, and Average Seat Turns: Page 32