SlideShare a Scribd company logo
Confections by Design
Business Plan

Heather Wittsack, Sakura Shu, Joey Tang, and Lacey
Sabine
12/1/2012
Table of Contents
1.0 Executive Summary…………………………………………………………………………………………...2
1.1 Objectives
2
1.2 Mission Statement
2
1.3 Key for Success
2
1.4 Startup Projections
2
Chart: Project Costs
3
2.0 Company Summary……………………………………………………………………………………………3
2.1 Company History
4
2.2 Owners’ Resumes
4
3.0 Services………………………………………………………………………………………………………...12
3.1 Menu Mix
13
Table: Sample Service Menu
13
4.0 Market Analysis Summary…………………………………………………………………………………..15
4.1 Market Segmentation
16
Chart: Market Segments
16
4.2 Target Market Segment Strategies
17
4.2.1 Business Consumers
17
4.2.2 Family Dining Consumers
17
4.2.3 Health Conscious Consumers
17
4.2.4 Generation Y Consumers
17
4.2.5 Quick Service Consumers
18
4.2.6 Casual Dining Consumers
18
4.3 Service Business Analysis
18
4.3.1 Competition and Buying Patterns
18
5.0 Technology Plan Summary…………………………………………………………………………………19
6.0 SWOT Analysis………………………………………………………………………………………………..19
6.0.1 Strengths
19
6.0.2 Weaknesses
19
6.0.3 Opportunities
20
6.0.4 Threats
20
6.1 Competitive Edge
20
6.2 Marketing Strategy
20
6.2.1 Positioning Statement
20
6.2.2 Promotion and Advertising Strategy
20
6.3 Sales Strategy
21
7.0 Management Summary………………………………………………………………………………………21
7.1 Personnel Plan
21
Table: Personnel
22
8.0 Financial Plans……………………………………………………………………………………………......23
8.1 Assumptions
23
8.2 Forecasted Sales
23
8.3 Forecasted Profit and Loss
24
8.4 Break-even Analysis
25
8.5 Forecasted Cash Flow
26
8.6 Forecasted Balance Sheet
27
Table: Projected Income Statement Year 1………………………………………………………………......28
Table: Projected Cash Flow Year 1…………………………………………………………………………….29

1|Page
1.0 Executive Summary
Confections by Design is a well built company with experienced owners. We are more concerned
for our guests then for ourselves and hope to bring a new and exciting experience to our patrons. We vow
to produce only the highest quality of items and bring a new edge of service to the Kentlands community.
We have the ability to manage our company with excellent skills. Each one of our owners has strengths in
different areas and when combined together creates a great management team.
1.1 Objectives
Confections by Design has clear, achievable objectives that outline our business. They are the
basis for our mission statement and project the success of our business.
Create products that exceed the markets’ needs and wants
Create a unique atmosphere for guests and employees
Create a premier, fast casual café in the Kentlands area
Create a successful company aspect
Bring in new guests and create loyalty
Stay ahead of the competition
1.2 Mission Statement
At Confections by Design, we pledge to treat and serve guests with high class service through
respect and honesty. We come together as a family to provide a unique and exciting experience for our
guests and employees. We market only the best quality of products to create a brand name that inspires
trust and loyalty. We encourage creativity from our community, guests, and employees. We are
committed to achieving our goals by supplying the community with creations of flavor and explosions of
senses.
1.3 Key for Success
Confections by Design will succeed by simply being the best café around. This is determined by
not only the quality of the food but also by the customer service provided. Confections by Design plans
on having a small, close, and well-trained staff that can meet the public and the company’s needs.
Having a small staff creates a family like atmosphere with the café. By inviting the public into what we
consider our home, makes the customer feel special and we are able to create strong and loyal
relationships.
1.4 Startup Projections
We have done all the proper research to ensure our success with Confections by Design. We
picked a prime location at the Kentlands in Gaithersburg, MD that is heavily populated and has many

2|Page
businesses nearby. Location is a huge contributor to the success of a business. We have projected the
total costs for our business and will apply for a loan. Our loan will cover the costs of renovations and
equipment purchases for our café and will be over the course of 15 years. We have broken down our
initial costs into four different categories; renovations, equipment, furniture, and inventory. Outlined in the
chart below, we have estimated the cost of everything we will need to start our business.

Projected Total Cost Breakdown
Restaurant Renovations

$100,000.00

Capital Equipment

$249,743.00

Furniture & Fixtures

$6,685.00

Inventory

$2,724.72

Total Project Cost

$359,152.72

Ownership Equity
Ownership Individual Contribution

$30,000.00

Ownership Contributors
Total Ownership Contribution

4
$120,000.00

Building Loan
Project Total Cost

$359,152.72

Ownership Deposit

$120,000.00

Net Loan

$239,152.72

Loan to Value Ratio
Revolving Line of Credit

67%
$100,000.00

2.0 Company Summary
Confections by Design is a company with extended knowledge of the restaurant industry. Our
company is being established with high values and morals. Our owners take pride in their work and excel
in many different areas. Heather has extensive experience in the customer service industry through her
employment within different companies over the past ten years. She has excelled in showing initiative and
demonstrating leadership. She has strong knowledge of the financial aspects and back of the house
operations. Lacey has extensive baking experience from working in a bakery. Her creative abilities allow
her to make aesthetically pleasing, yet delicious goods that customers will love. She also has over 9
years experience working and progressing within the customer service industry. Joey has extensive
experience within the front of the house operations. She also specializes in tourism and marketing with
experience in banquet operations. Sakura has extensive baked goods experience from working in a

3|Page
bakery. She has a strong knowledge of quality and inventory control and has great relations with supply
vendors. Sakura also has great human resources and marketing skills. The goods that the company
provides definitely are a huge part of success, but the customer service provided is another key
ingredient that will allow our company to succeed. All the owners are able to provide these necessary
skills to ensure the customers are well beyond satisfied.
2.1 Company History
Confections by Design has experienced and knowledgeable business owners which is one of the
benefits our company has above others. Each owner has studied as well as worked hands on in the
hospitality industry creating a strong background and giving us the abilities to succeed within the industry.
We will focus on building a compatible team of employees to work in our café next to us. We look at our
employees as equals; we are all part of a team that functions together.

2.2 Owner Resumes

Heather Wittsack
11700 Little Seneca Parkway, Clarksburg, MD 20871
301.873.1092 / hwittsack@gmail.com

Hospitality Administrator and Receptionist
Talented and dedicated receptionist with more than 10 years experience in the customer service industry,
now targeting the hospitality industry in events planning and administration. Has a proven ability to know
office protocols and keep up to date with system upgrades.
____________________________________________________________________________________
Key Skills
____________________________________________________________________________________
Telephone & Front Desk Reception
Customer Service
Database & Records Management
Human Relations
Office Organization & Administration
Complaint Handling
NextGen Scheduling Software
Multitasking
Microsoft Office
Cake Decorating
____________________________________________________________________________________
Professional Experience
____________________________________________________________________________________
Simmonds, Martin, & Helmbrecht Chtd. - Montgomery Village, MD - A privately owned and highly
respected Dr.’s office in Maryland with four locations servicing Montgomery and Frederick counties.
Medical Receptionist - April 2005 to present
● Maintains an average below 3% errors each week on paperwork and billing codes for
approximately 140 patients
● Demonstrates ability to answer multiline phones and schedule approximately 50
appointments daily while performing other tasks
● Achieved status to help with patient complaints and ease most disgruntled patients
● Establishes knowledge with billing codes and more efficient ways to bill for services
● Impressive to patients, able to remember loyal patients who come only once or twice a
year as well as regulars

4|Page
● Demonstrates knowledge of insurance companies to obtain up to date information on
patients’ benefits
● Cross-trained as a medical assistant after demonstrating initiative and extensive
knowledge gained from on-site training
The Comus Inn - Dickerson, MD - A privately owned fine dining restaurant with a dining room to
accommodate up to 80, three private rooms upstairs to accommodate up to 45, and a banquet room
downstairs to accommodate up to 200.
Garde Manger Chef, Pastry Chef, and Server - September 2009 to July 2010
● Demonstrated knowledge to prepare salads, appetizers, and desserts to order while
expediting ticket orders
● Demonstrated ability to manage the waffle and omelet stations on the buffet line to
service guests in a timely manner
● Cross-trained as a server after demonstrating exceptional customer service and
human relation skills
Safeway, Inc. - Mt. Airy, MD
Head Cake Decorator - January 2002 to April 2005
● Demonstrated ability to decorate a variety of cakes, making anywhere from 40 to 80
cakes daily depending on size
● Achieved status to take over wedding cake orders
● Demonstrated knowledge to order cake supplies and organize storage areas
● Demonstrated knowledge to fry donuts and bake various breads, bagels, and pastries
Weis Markets - Damascus, MD
Cashier and Cake Decorator - October 1999 to December 2001
● Demonstrated ability to check out customers in a timely manner continuously
● Maintained high customer expectations and friendly greetings
● Transferred to the bakery department for cake decorator training after demonstrating
ability to take initiative
____________________________________________________________________________________
Education and Certificates
____________________________________________________________________________________
Culinary Arts & Supervision AAS Degree, May 2010
Frederick Community College - Frederick, Maryland
ServSafe Certified, March 2004
Frederick Community College - Frederick, Maryland
____________________________________________________________________________________
Additional Information
____________________________________________________________________________________
Recognized during a staff meeting in June 2011 with the following awards:
One of five employees who have not called out of work during the year
One of three employees who have never been tardy during the year
Having the lowest error rate of 3% within the entire company

5|Page
Chang Shu
CONTACT INFORMATION:

14042 Rockingham Road
Germantown MD, 20874

Mobile: 347-405-1133
Email: cshu@umes.edu

WORK EXPERIENCE
2010-Present
Baking Assistant at Cake Dreams, independent cake shop at Rockville, MD
Producing cake products from scratch, making varieties of sauces,
preparing buttercreams and custards.
2012
Cashier/Manager Trainee at Quickfire, Japanese Hibachi, Gaithersburg, MD
Correctly inputted orders into the POS system, trained front and back of
the house staff, created organization charts, and followed the company’s
standard procedures.
2010-2011
Student Intern at the Marriot Hospitality Center Mont. College, Rockville, MD
Directed phone calls, organized invoices, created grocery lists for the
production and catering classes, analyzed and inputted information into
database, supervised cooking classes, completed individual hospitality
projects, and assisted event productions.
2009-2010
Cashier at Chick-fil-A, Germantown, MD
Delivered high quality food with exceptional customer service, prepped
drinks and milkshakes according to Chick-fil-A’s standard procedures,
ensured all orders are made correctly, and followed sanitation rules at all
times.
EDUCATION
Present
2009-2011

2005-2009

University of Maryland Eastern Shore at the Universities at Shady Grove
Target Diploma: B.S. in Hotel/Restaurant Management
Montgomery College, Rockville Campus, MD
Diploma: A.A.S. in Hospitality Management
Certified for Meeting, Conference, and Event Planning
Certified for Food and Beverage Management
Northwest High School, Germantown, MD

VOLUNTEER EXPERIENCE
2011
Planning and coordinating fundraising event at Montgomery College, Rockville
Campus
2011
Participated in Cake Dreams’ fundraising event for donations to the Japanese
Red Cross
2011
Assisted and coordinated special club event for the Montgomery College
Nutrition Club
2010
Planned and worked for the Montgomery College Presidential Inauguration
Luncheon
2006-2009
Northwest High School student aid and tutor
EXTRACURRICULAR
2010-Present
2010-2011
2009
2008-2009
2008-2009
2007-2009

ACTIVITIES
Phi Theta Kappa
Montgomery College Nutrition Club
Mu Alpha Theta
The National Society of High School Scholars
Maryland Classic Youth Orchestra: Philharmonic, First Violin
The National Honor Society

6|Page
AWARDS RECEIVED
Present
2011
2011
2009-2011
2009-2011
2010
2009
2009
2009

Hilton Worldwide Scholarship Award
Dr. Harry Harden Jr. Student Academic Excellence Awards
Montgomery College Dean’s Excellence Award
Marriott Foundation Scholarship Award
Montgomery College Board of Trustees Scholarship Award
Asian Student Award
AP Scholar Award
Certificate of Merit
President’s Award for Educational Excellence

REFERENCES
Janet Saros, Professor of Food and Beverage Management
Montgomery College
51 Manakee St
Rockville, MD 20850
(240)-567-7182
Janet.Saros@montgomerycollege.edu
Lisa Fanning, Marriott Hospitality Center Coordinator
Montgomery College
51 Manakee St, CC-170
Rockville, MD 20850
(240)-567-5268
Lisa.Fanning@montgomerycollege.edu
Ruth K. O’Rourke, Program Director Hotel and Restaurant Management
University of Maryland Eastern Shore at Universities at Shady Grove
9630 Gudelsky Drive
Rockville, MD 20850
(301)-738-6327
rklee@umes.edu

7|Page
Yin Ting Tang
18603 Sage Way Germantown MD 20874
(202) 629 8731
joeytang54@yahoo.com
OBJECTIVE
A management level position in event planning, utilizing computer knowledge, organizational abilities,
research abilities, professional school training, and previous job related experience.
EXPERIENCE
Belle Haven Country Club, VA
6023 Fort Hunt Road Alexandria VA 22307
Banquet Captain
Supervise and coordinate banquet and catering events
Assist Banquet Manager in scheduling all Banquet Servers
Assist in administrative duties as directed by Banquet Manager
Coordinates the setup, servicing of the function and breakdown of the event
Provide courteous service to guests
Create banquet summary and follow procedures to completion
Marriott Hospitality Centre at Montgomery College (Rockville Campus), MD
170 Campus Centre 51 Mannakee Street Rockville MD 20850
Internship
Equipment and cooking supplies inventory control
Preparing for grocery list, shopping, storage of food and setting up daily labs
Ordering student uniforms and equipment, rental items for large events
Supervising students with FOH and BOH of catering events
Semiannual cleaning, maintenance for large equipment, storeroom organization
Daily office operation.
Hospitality Management Department Office in Montgomery College, MD
220 Technical Centre 51 Mannakee Street Rockville MD 20850
Student Assistant
Provide support to the professors and students in Hospitality Management major in Montgomery
College (Rockville Campus)
Organized and rearranged the Student Assistant Procedure Manual
Coordinate and assist with Hospitality Management related events
Daily office operation.
Learning Power Education Centre, Hong Kong
4A Park commercial Building Causeway Bay Hong Kong
Tutor
st

th

Taught 1 to 9 grade academic Chinese, Mathematics and Basic English.
Prepare materials and classrooms for class activities.
Adapt teaching methods and instructional materials to meet students' varying needs and interests.
Plan and conduct activities for a balanced program of instruction, demonstration, and work time that
provides students with opportunities to observe, question, and investigate.
Counseled students and met with parents.
8|Page
Walt Disney World, FL
Cultural Representative
Greeting and interacting with Guests while promoting the participant's cultural heritage
Demonstrating and selling pavilion merchandise in indoor and outdoor areas
Operating a computerized cash register
Setting up, stocking and cleaning shelves and carts
Maintaining the cleanliness of the shop.
The Marco Polo Hong Kong Hotel, Hong Kong
3 Canton Road Harbor City Kowloon Hong Kong
Industrial Trainee
Clean rooms as allocated and build guest rapport
Prepare and serve room-service breakfast
Pick up and deliver laundry from the linen room
Special cleaning on a routine basis
EDUCATION
Montgomery College, MD
Associated Degree in Hospitality Management (Graduated with honors)
Caritas Francis Hus College, Hong Kong
Associated Degree in Tourism and Marketing Management (Graduated)
Canossa College, Hong Kong
Secondary School (Graduated)
LANGUAGES
Fluent English, Mandarin, and Cantonese
REFERENCES
Mr. Edward Chip Brennan
Belle Haven Country Club General Manager
6023 Fort Hunt Road Alexandria VA 22307
(703) 329 1448 Ext 5501
Ms. Janet Saros
Montgomery College Hospitality Management Professor
Room 170 Campus Center 51 Mannakee Street Rockville MD 20850
(240) 567 7182
Ms. Lisa Fanning
Montgomery College Hospitality Management Center Coordinator
170 Campus Center51 Mannakee Street Rockville MD 20850
(240) 567 5268
Mr. Frankie Cheng
Learning Power Education Centre Owner
4A Park commercial Building Causeway Bay Hong Kong
(852) 9029 3109

9|Page
Lacey Sabine
17119 Eylers Valley Road
Emmitsburg, MD 21727
301-401-9977
LaceySabine@yahoo.com

SUMMARY OF
QUALIFICATIONS
-Successful experience in sales, effective communication, and customer service.
-Self-motivated, team player.
-Result oriented
-Creative, out-of-the-box thinker, and problem solver.
-Experience working with business documents and interacting with customers
-Exemplary interpersonal skills
-Proficient with Microsoft Word, Excel, and PowerPoint.
EDUCATION

University of Maryland Eastern Shore at Shady Grove, Rockville, Maryland 2012
Expected Graduation May 2014
Hotel and Restaurant Management

University of South Carolina, Columbia, South Carolina 2011
Hotel, Restaurant, and Tourism Management

Frederick Community College, Frederick, Maryland 2009-2011
Associate Degree – Business Administration

Frederick County Career & Technology Center, Frederick, Maryland 2008-2009
Marketing I & II
EXPERIENCE

Scenic View Orchards
Sales Associate, Product Preparation Coordinator
May 2003 – Present
Job Duties – Preparing, selling, and marketing produce and various products.
Responsible for accurate and efficient management of a cash till. Training of
new employees.
Marriott Hotels & Resorts
Banquet Server
November 2011- May 2012
Assisted with set-up of tables, linens, chairs, etc, and full service for banquet
events. Provided excellent food and beverage service for banquet events, and
maintained back of the house, front of the house and side work duties for overall
productivity of events.

10 | P a g e
Liberty Mountain and Resort
Ski Technician
December 2010 – February 2011
Job Duties – Customer service representative, assisted guests in a fast paced
work environment, and provided guests with proper ski and snowboard
equipment. Responsible for proper maintenance and upkeep of pertinent
equipment.
Trail Garden
Seasonal Baker, Sales Associate
November 2009- November 2012
Job Duties - Preparing, baking, selling, and marketing goods
Boulder Ridge
Snow Tubing Seasonal Employee
January 2010- March 2010
Job Duties – Setting up and closing down the facility, cleaned and maintained the
terrain, operated the lift, assisted guests onto lift and down the slope, and
ensuring that the guests’ visit is a great experience.
State Farm Insurance Company
Human Resources Assistant, Summer Employee
October 2008 – August 2009
Job Duties – Test candidates looking for employment, schedule interviews and
meetings, database entry, initiate background checks, order supplies, and other
administrative duties.
AWARDS AND
ACTIVITES

-Frederick Community College Engineering Club
-Toastmasters International
- Skills USA Regional Open Job Demo
-Campus Kitchens Project
-Distributive Education Clubs of America (DECA) member
-Deerfield United Methodist Church member
-Catoctin Girls Varsity Soccer and Tennis Team Captain

11 | P a g e
3.0 Services
Confections by Design will offer a variety of baked goods, sandwiches, and beverages. Along
with our products, we offer an experience of belonging and family values at our café. We focus on doing
things right and achieving customer satisfaction. We go above and beyond the needs of our guests and
share our knowledge with the community. We are about creating lasting impressions for our guests so
they will know there is always a place for them at the neighborhood café.
3.1 Menu Mix
Confections by Design will offer a high quality menu with deli and bakery items. In addition to our
service menu we will also offer a catering menu for guests who want to order in larger volumes. Our
bakery products are our main focus as we design cakes for any occasion. We work with our guests to
achieve their desired design and use their guidance to create a work of art. We will also offer a variety of
sandwiches, soups, salads, pastries, bagels, muffins, breads, cupcakes and cookies. All of our
sandwiches are unique and house designed with competitive prices. We will have an extensive coffee
selection to cater to any guests’ taste.

12 | P a g e
13 | P a g e
14 | P a g e
4.0 Market Analysis Summary
From over the last decade to this current year, fast casual restaurants have been one of the
fastest growing restaurant concepts worldwide. The North American Market Research Company identifies
that fast casual restaurants are only 4% of all the other restaurant segments in 2011. The percentage is
still incomparable to quick service and casual dining. However the fast casual dining establishments have
doubled the number of units in the past three years. Although this concept has a smaller market than
quick service and regular casual dining establishments, fast casual restaurants are gaining popularity
each year. One factor that distinguishes fast causal from quick service is that the fast casual market is far
less saturated, therefore giving entrepreneurs opportunities to get into this segment in the food service
industry.
Fast casual restaurants appeal to the customers by offering quick and healthy food options. This
concept combines the consumers’ needs of “eating on the run” and “food that is better for you”. Due to
the increase of consumer awareness the unhealthy foods that are abundant in fast food chains and
restaurants, there has been a change in consumer attitudes towards healthy diet and lifestyle. Fast
casual establishments have found their niche at the intersection where eating on the go and healthy food
options meets. Their target markets are also consumers of other segments in the foodservice industry.
Fast casual restaurants are a relatively new segment in the restaurant industry in the last decade.
To generate revenue, entrepreneurs must strategically provide food and services that is appealing to the
other segments in the industry. To achieve this result, we must constantly focusing on keeping up the
high food quality and service standards while thinking of new innovative ways to improve them. Not only
do we have to offer varieties of food options, we must also offer services that other segments do not offer.
For example, at our cafe we also feature a catering menu that is targeting business and family dining
consumers. We would like to have them dine in our cafe but we will also cater to their other needs.

15 | P a g e
4.1 Market Segmentation

The food service industry has distinguished in to the following six segments: quick service, fine
dining, casual dining, midscale, fast casual and retail.

QSR Excluding Fast Casual & Retail

Fine Dining

Casual Dining

Midscale

Fast Casual

Retail

13%

4%

10%

61%
11%

1%

Statistics retrieved from the North American Markey Research Company, 2011
Fast Casual establishments serve freshly prepared, wholesome quality, authentic foods at
reasonable prices with the same dining format as quick service restaurants. The average per person
check is approximately $7-$9. Fast casual restaurants are the newest and fastest growing sector of the
food industry. A recent phenomenon, this segment caters to current consumer needs by offering cheaper
alternatives to more expensive restaurants while offering custom made menu items with quality
ingredients.

16 | P a g e
4.2 Target Market Segment Strategies

Confections by Design has carefully sought out our target markets. We plan to cater to our target
markets needs with our high quality menu and fun selection of items.

4.2.1 Business Consumers
Our bakery cafe is in the Kentlands, Gaithersburg, conveniently located for the consumers whose
offices are near this area. Our goal is to generate revenue from business consumers on the weekdays,
especially during breakfast and lunch hours. Whether it is sweet or savory, we wish to capture their
business by offering a variety of products that satisfy their needs for breakfast, lunch, and specialty foods
for meetings and conferences. Our strategy for this segment is classified into two; flyers and coupons,
and word of mouth. To introduce business consumers to our place, we use flyers and coupons to get
them through our door. Once consumers are satisfied with our foods and services, we hope to utilize our
customers to generate good word of mouth to bring in more business consumers.

4.2.2 Family Dining Consumers
To capture this segment of consumers, we are focusing on promoting the service and the bakery
cafe’s atmosphere. As we mentioned in the mission statement, we pledge to treat and serve guests with
high class service through respect and honesty. To generate business from this segment, we must put
our efforts into creating a family friendly environment and offer exceptional service better than midscale
establishments. To achieve this goal, we will utilize social media marketing; although we will also
advertise our foods, social media marketing is what we use to attract family diners. From Facebook,
Twitter, online reviews and blogs, we will create the opportunity for the guests to “see” our atmosphere
before they step into the door.

4.2.3 Health Conscious Consumers
As compared to our other target markets, this group seems to be easier to attract as long as we
continue to feature healthy food options. To promote our products, we will focus promoting on local radio
stations, newspapers, and also social media. In contrast with quick service consumers, health conscious
consumers search for in priority “healthy” and “cheap” eats, which cheap comes in second compare to
health. When we promote our food options, we will make sure to focus on mentioning the type and source
of our products, such as whole wheat, organic, cage free, grass feed, locally sourced, etc.

4.2.4 Generation Y Consumers
Generation Y is associated with consumers who are born between 1977 and 1994. This group of
consumers is unique in their need for delicious and trendy items, and also their knowledge of utilizing the
internet. Demographics are associated in this group of consumers because we must utilize the correct
marketing tools to promote our bakery café. This group is very familiar with online marketing tools, such

17 | P a g e
as Facebook, Twitter, and Yelp. To capture their business, it is important that we constantly offer trendy
and delicious food along with exceptional service. To get them through the door, we must also utilize
social media marketing to capture their attention. And it is crucial that we are consistent with what we
offer because this group is impatient.

4.2.5 Quick Service Consumers
Since fast casual restaurants are tapping into growing demand for more healthful, specialty foods
that are speedily service and moderately priced, they are considered threats to quick service restaurants.
Recently there has been a shift in consumers’ demand as to search for foods that are better for
consumers. This is a huge opportunity for our bakery cafe because we are offering healthy foods that are
reasonably priced with speedy service. To reach this group of consumers, we will utilize direct mail
coupons that offer discount on certain items within certain times. We will also feature monthly specials on
some of our items to continue to receive business from this group of people.

4.2.6 Casual Dining Consumers
This segment of consumers is very similar to family dining consumers in which both group focus
mainly on the service and atmosphere of the restaurant. Therefore it is important for us to focus on
promoting exceptional service. We will use the same marketing strategy as family diners, which we will
utilize social media to capture their attention and then rely on our consistent good service to bring them
back. This is also a group where we can capture loyal customers by having a royalty program. As long as
we are consistent with everything we do, these customers will continue to come back.

4.3 Service Business Analysis

To supersede other restaurants in our area we are depending on the two most important factors,
food and service. We will also take advantage of our independent bakery café status, meaning we can
immediately change any food and service that is unpopular among with our customers. Unlike franchise
establishments, the owners of Confections by Design can make executive decisions that contribute to
success of the operation.

4.3.1 Competition and Buying Patterns
Since we are tampering in the other restaurant segments’ customers, it is reasonable to assume
that they are also trying to get those customers back. A clear indication of this movement is within the
quick service industry. Fast food chains are now also featuring “healthy foods” on their menu. With their
power to promote their foods on a national basis, fast food restaurants are considered one of the major
threats to fast causal restaurants like us. Restaurants in other segments of the industry are also changing
their food options featuring health benefits. However, their prices may continue to keep some consumers
outside of their boundaries. Consumer buying patterns may change in terms of increasing their visiting

18 | P a g e
times in fast food restaurants and decrease the times they visit our bakery cafe. In order to overcome this
obstacle, we will focus on promoting in our strength which is marketing online and create strong ties
within the community. It is crucial that we have a positive, strong relationship with the community and let
our consumers know that we are supporters of giving back.

5.0 Technology Plan Summary
Confections by Design will create a website after the end of our third year in production. We will
hire a web designer to help us with our design and layout. Our site will consist of our company history,
location, business hours, menu, prices, contact information, comments page, and pictures of our
restaurant. Also, our guests will be able to place catering orders online. We plan to launch our website in
April of 2016. This will allow us to advertise to a new target market and our guests will have access to our
information 24/7. Our website will allow us to expand our target range and bring in new guests.

6.0 SWOT Analysis
The following SWOT analysis involves the assessment of the key strengths, weaknesses,
opportunities, and threats of Confections by Design.
6.0.1 Strengths
Unique concept: Based on the size and the fact that we are not a franchise, Confections by Design is a
unique café concept unlike any other in the shopping center.
Quality of food and service: Confections by Design offers the freshest ingredients along with a healthy
selection on the menu. At the same time we plan on having a small, close, and well-trained staff that can
meet the public and the company’s needs. Having a small staff creates a family like atmosphere within
the café. Inviting the public into what we consider our home makes the customer feel special and we are
able to create strong, loyal, relationships with them.
Knowledgeable management team: Each management member of Confections by Design has her own
unique background, which brings a diverse range of ideas and expertise to the company.
6.0.2 Weaknesses
Name recognition: Confections by Design has to rely on word-of-mouth because many of our potential
customers are not aware of our food and service yet.
Limited capital investment: Confections by Design has a minimal budget and is competing against larger
and more established café for market share.

19 | P a g e
6.0.3 Opportunities
Growing populations: Confections by Design is located within 25 miles from downtown Washington DC.
Constantly growing populations in the Metropolitan area is going to bring more potential customers.
Growing health trends: The menu choices allow customers to select food options that are healthier for
them.
6.0.4 Threats
Competition: There are numerous competitors (both individual and franchise) who provide the similar
products in the area.
Increasing food cost: The cost of food and ingredients has been increasing continuously. As a result, the
profit margin will be lower.

6.1 Competitive Edge
Our competitive edge is our quality of food and services. We use only the freshest and the
highest quality ingredients that create delectable food. The size of Confections by Design is also one of
its greatest attributes. Since we are individual and small we can easily adjust business hours or delivery
arrangements to accommodate our customers’ needs, whereas the corporate chains do not provide such
accommodations. Confections by Design will truly cater to its patrons’ needs.

6.2 Marketing Strategy
Confections by Design is targeting families and businesses around the Washington DC
Metropolitan area.
6.2.1 Positioning Statement
Confections by Design is truly one of a kind bakery offering outstanding food and beverages
served by enthusiastic and knowledgeable management team and staff. It is the place to get cozy in a
quiet corner with a good book or enjoy a quality lunch outdoor when the weather is nice.
6.2.2 Promotion and Advertising Strategy
Online advertising – Confections by Design will advertise regularly on popular social media sites, such as
Facebook. This is a cost effective tactic that will allow us to reach prospects in a highly targeted way (e.g.,
based on criteria such as age, gender, geography, etc.).
Website – Confections by Design will develop a simple website in the beginning of the fourth year after
opening, which will provide basic information about the business, the menu, and links to our presence on
the aforementioned social media channels.

20 | P a g e
Direct mail – Confections by Design will advertise regularly by direct mail. Flyers and menu with coupons
will be sent out to the nearby households and companies.
6.3 Sales Strategy
Confections by Design will use the following methods to increase revenue:
Monitoring popularity of menu items – actual profit returned from a menu is needed for management team
to manipulate the menu and possibly increase profit.
Control waste and theft – audit sales and inventory reports to evaluate ingredient waste due to inefficient
preparation, returned items and employee consumption.
Monitor and evaluate hours of operation.

7.0 Management Summary
Lacey Sabine, Sakura Shu, Joey Tang and Heather Wittsack are the founders of Confections by
Design. A partnership between four managing owners has been formed to run our bakery. Since the four
owners have managed restaurants in the area, they are familiar with local vendors and suppliers. The
managers also have leadership skills and have the ability to supervise personnel while reflecting the style
and character of the bakery.
7.1 Personnel Plan

Besides the four owners/managers, we are going to management the daily operations of the
bakery. Two full time bakers are needed to maintain the operation of the baked goods. They have to work
early in the morning to begin preparing our fresh baked breads, cakes, bagels, and pastries. We will need
two cake decorators, one full-time and one part-time, to manage all special ordered cakes and cupcakes.
The lead cake decorator needs to arrive early in the morning to begin preparing items for the morning and
creating a list for the afternoon. The part-time cake decorator will help with the afternoon and weekend
shifts. Four clerks are required to maintain the daily operation, take orders, make sandwiches/soups, bus
tables, and keep the dining area clean. Three Prep workers are needed for preparation of sandwiches
and soups while keeping their work stations organized. We planned to hire one more part time cake
decorator on the second year and one more clerk on the third year of operation. Prospective employees
are students from Montgomery College, University of Maryland and residents from the local area.

21 | P a g e
Table: Personnel

Owners/ Managers

# of
employees
4

$140,000.00

# of
employees
4

Year 1

# of
employees

Year 3

$168,000.00

4

$235,200.00

Year 2

Bakers - Full time

2

$41,600.00

2

$42,848.00

2

$44,137.60

Cake Decorator - Full time

1

$20,800.00

1

$21,424.00

1

$22,068.80

Cake Decorator - Part time

1

$7,800.00

2

$16,068.00

2

$16,551.60

Clerks - Part time

4

$23,400.00

4

$23,868.00

5

$30,420.00

Prep workers - Part time

3

$17,550.00

3

$17,901.00

3

$18,252.00

Total People
Total Payroll

15

16
$251,150.00

17
$290,109.00

$366,630.00

22 | P a g e
8.0 Financial Plans
Our forecasts show Confections by Design as a profitable organization by the end of year three.
Once we implement our marketing plan our customer base will slowly increase throughout the first year
and have a significant increase during the second year. Our sales, net income, and cash flow will
increase accordingly.
8.1 Assumptions
The first year will be slow as we build our name and customer base. Year two will have a lot of
growth as we continue to build our customer base and create customer loyalty. Year three will have
steady growth as we do not want to grow too big too fast. We pride ourselves as being close to home and
having a family sense in our company. We will continue to grow steady throughout the years and bring
satisfaction not only to our guests but to our staff members as well.
8.2 Forecasted Sales
Our forecasted sales for the first three years show a steady increase in our revenue before
operating expenses are applied.

Projected Sales Forecast
Year 1
Café Covers
Average Check Rate

33800

Year 2
40560

Year 3
45630

$9.56

$11.47

$12.91

$323,128.00

$465,304.32

$588,900.78

7800

9360

10530

$27.56

$33.07

$37.21

Catered Revenue

$214,968.00

$309,553.92

$391,779.18

Total Revenue

$538,096.00

$774,858.24

$980,679.96

Café Revenue
Catered Covers
Average Catered Check Rate

23 | P a g e
8.3 Forecasted Profit and Loss
Once our expenses are applied to our total revenue throughout the year, the net income reflects a
huge growth during year two compared to our first year in production. During our third year we will still see
growth but not as much as during the second year as we continue to build customer loyalty and create a
brand name for our company within the community.

Projected Profit and Loss
Year 2013

Year 2014

Year 2015

$538,096.00

$774,858.24

$980,679.96

$241,470.00

$278,531.40

$350,898.24

$20,600.00

$23,407.60

$28,471.76

$7,210.00

$8,192.66

$9,965.12

$18,833.36

$27,120.04

$34,323.80

Utilities

$8,071.44

$11,622.87

$14,710.20

Insurance

$2,000.00

$2,000.00

$2,000.00

Equipment Loan

$26,603.76

$26,603.76

$26,603.76

Rent Payment

$32,640.00

$32,640.00

$32,640.00

$357,428.56

$410,118.33

$499,612.87

Depreciation

$13,735.87

$12,980.39

$12,266.47

Cost of Sales

$134,524.00

$193,714.56

$245,169.99

Total Other Expenses

$148,259.87

$206,694.95

$257,436.46

Total Expenses

$505,688.43

$616,813.28

$757,049.33

$32,407.58

$158,044.96

$223,630.63

6%

20%

23%

Revenue
Operating Expenses
Payroll
Employee Benefits
Taxes and FICA
Marketing

Total Operating Expenses

Net Profit
Net Profit/Sales

24 | P a g e
8.4 Break-even Analysis
Our estimated monthly fixed costs during our first year in business are $7,577.49 and produce an
average break-even point of $40,893.22 a month. Our break-even point is well within our reach as we
compare it to our projected sales forecast. As we offer our employees a raise each year, our fixed costs
increase slightly with employee benefits.

Break Even Analysis
Year 2013

Year 2014

Year 2015

Monthly Break Even Revenue

$42,140.70

$51,401.11

$63,087.44

Estimated Monthly Fixed Costs

$7,964.97

$8,135.98

$8,498.50

Average Contribution Margin

19%

16%

13%

Average Variable Cost Percent

81%

84%

87%

25 | P a g e
8.5 Forecasted Cash Flow
As Confections by Design increases our customer base, our cash flow will increase throughout
the years. Although our cash flow will not increase steadily, it will fluctuate throughout the year as we
experience slower periods of customers in the summer months. Many families go away for vacations
throughout the summer and visit family and friends. Holidays will have a huge impact on our business as
well as end of the year Holiday parties and school graduations.

Projected Cash Flow
Year 2013

Year 2014

Year 2015

$0.00

$32,407.58

$190,452.53

Cash Sales

$538,096.00

$774,858.24

$980,679.96

Subtotal Cash from Operations

$538,096.00

$807,265.82

$1,171,132.49

Sales Tax, VAT, HST/GST Received

$26,904.80

$40,363.29

$58,556.62

New Current Borrowing

$25,000.00

$0.00

$0.00

$0.00

$0.00

$0.00

$590,000.80

$847,629.11

$1,229,689.12

Cash Spending

$357,428.56

$410,118.33

$499,612.87

Bill Payments

$134,524.00

$193,714.56

$245,169.99

Depreciation

$13,735.87

$12,980.39

$12,266.47

$505,688.43

$616,813.28

$757,049.33

Sales Tax, VAT, HST/GST Paid Out

$26,904.80

$40,363.29

$58,556.62

Other Liabilities Principal Repayment

$25,000.00

$0.00

$0.00

Subtotal Cash Spent

$51,904.80

$40,363.29

$58,556.62

$557,593.23

$657,176.58

$815,605.96

Net Cash Flow

$32,407.58

$190,452.53

$414,083.16

Cash Balance

$32,407.58

$190,452.53

$414,083.16

Cash Received

Additional Cash Received

New Investment Received
Total Cash Received
Expenditures

Subtotal Spent on Operations
Additional Cash Spent

Total Cash Spent

26 | P a g e
8.6 Forecasted Balance Sheet
Confections by Design will have a good balance between assets, liabilities, and equity. Our
forecasted balance sheet for the first three years is displayed below.
Projected Balance Sheet
Year End
2013

Year End
2014

Year End
2015

Assets
Current
Cash

$32,407.58

$190,452.53

$414,083.16

Inventory

$32,696.64

$62,777.55

$120,532.89

Accounts Receivable

$397,925.94

$394,403.11

$284,782.54

Total Current Assets

$463,030.16

$647,633.19

$819,398.59

$6,685.00

$6,685.00

$6,685.00

$236,007.14

$223,026.74

$210,760.27

$2,000.00

$2,000.00

$2,000.00

Total Noncurrent Assets

$244,692.14

$231,711.74

$219,445.27

Total Assets

$707,722.29

$879,344.93

$1,038,843.86

$16,348.32

$31,388.77

$60,266.45

Wages

$241,470.00

$278,531.40

$350,898.24

Utilities

$8,071.44

$11,622.87

$14,710.20

$32,640.00

$32,640.00

$32,640.00

Noncurrent
Furniture
Equipment
Prepaid Insurance

Liabilities
Current
Accounts Payable

Rent Payment
Current Portion LT Debt

$26,603.76

$26,603.76

$26,603.76

Total Current Liabilities

$325,133.52

$380,786.81

$485,118.65

$239,152.72

$230,181.19

$220,513.17

$8,971.53

$9,668.02

$10,418.58

Total Noncurrent Liabilities

$230,181.19

$220,513.17

$210,094.59

Total Liabilities

$555,314.71

$601,299.98

$695,213.24

$120,000.00

$120,000.00

$120,000.00

$32,407.58

$158,044.96

$223,630.63

Total Equity

$152,407.58

$278,044.96

$343,630.63

Total Liabilities and Equity

$707,722.29

$879,344.93

$1,038,843.86

Noncurrent
Loan Payable
Less Current Portion Due

Equity
Owner's Capital
Retained Earnings

27 | P a g e

More Related Content

What's hot

Proposal BEL
Proposal BELProposal BEL
Proposal BEL
LyricojaeCassie
 
CV - Meeran Farook Ali
CV - Meeran Farook AliCV - Meeran Farook Ali
CV - Meeran Farook Ali
ITC Hotels
 
Resume Brad Feffer 2016
Resume Brad Feffer 2016Resume Brad Feffer 2016
Resume Brad Feffer 2016
Brad Feffer
 
Abhimanyu Roy Updated Resume
Abhimanyu Roy Updated ResumeAbhimanyu Roy Updated Resume
Abhimanyu Roy Updated ResumeAbhimanyu Roy
 
Developing& Implementing A Marketing Consultancy Business Plan by MMH
Developing& Implementing A Marketing Consultancy Business Plan by MMHDeveloping& Implementing A Marketing Consultancy Business Plan by MMH
Developing& Implementing A Marketing Consultancy Business Plan by MMH
M H
 
Mohamed Abdalla Resume 2014
Mohamed Abdalla Resume 2014Mohamed Abdalla Resume 2014
Mohamed Abdalla Resume 2014Mohamed Abdalla
 
MGMT404 - FINAL PROJECT
MGMT404 - FINAL PROJECTMGMT404 - FINAL PROJECT
MGMT404 - FINAL PROJECTgsb100
 
anarul- C V- NEW -
anarul- C V- NEW -anarul- C V- NEW -
anarul- C V- NEW -Anarul S K
 
anarul- C V- NEW -
anarul- C V- NEW -anarul- C V- NEW -
anarul- C V- NEW -Anarul S K
 
E-Brochure Shaker Bar Consultancy 2016
E-Brochure Shaker Bar Consultancy 2016E-Brochure Shaker Bar Consultancy 2016
E-Brochure Shaker Bar Consultancy 2016Stuart Rosenblatt
 
Creating a Coffee Shop
Creating  a Coffee ShopCreating  a Coffee Shop
Creating a Coffee ShopZanab Khan
 
Business plan-to-start-a-coffee-shop-Dissertation-Sample
Business plan-to-start-a-coffee-shop-Dissertation-Sample Business plan-to-start-a-coffee-shop-Dissertation-Sample
Business plan-to-start-a-coffee-shop-Dissertation-Sample
Tutors India
 
Start-up Business Plan in US - The Khmer House in US
Start-up Business Plan in US - The Khmer House in USStart-up Business Plan in US - The Khmer House in US
Start-up Business Plan in US - The Khmer House in US
Chormvirak Moulsem
 
Totalhospitalityindia.com - Complete Hospitality Solutions
Totalhospitalityindia.com - Complete Hospitality SolutionsTotalhospitalityindia.com - Complete Hospitality Solutions
Totalhospitalityindia.com - Complete Hospitality Solutions
totalhospitality
 
business plan
business planbusiness plan
business plan
ali.jibran
 
A business plan for opening a coffee shop at Bhubaneswar.
A business plan for opening a coffee shop at Bhubaneswar.A business plan for opening a coffee shop at Bhubaneswar.
A business plan for opening a coffee shop at Bhubaneswar.
Ankush Pani
 
Olive Bar & Kitchen Pvt.pptx final
Olive Bar & Kitchen Pvt.pptx finalOlive Bar & Kitchen Pvt.pptx final
Olive Bar & Kitchen Pvt.pptx finalPradnya Bhalerao
 
Coffe tea corner
Coffe tea cornerCoffe tea corner
Coffe tea corner
Haris Arshad
 

What's hot (20)

Proposal BEL
Proposal BELProposal BEL
Proposal BEL
 
CV - Meeran Farook Ali
CV - Meeran Farook AliCV - Meeran Farook Ali
CV - Meeran Farook Ali
 
Resume Brad Feffer 2016
Resume Brad Feffer 2016Resume Brad Feffer 2016
Resume Brad Feffer 2016
 
Abhimanyu Roy Updated Resume
Abhimanyu Roy Updated ResumeAbhimanyu Roy Updated Resume
Abhimanyu Roy Updated Resume
 
Developing& Implementing A Marketing Consultancy Business Plan by MMH
Developing& Implementing A Marketing Consultancy Business Plan by MMHDeveloping& Implementing A Marketing Consultancy Business Plan by MMH
Developing& Implementing A Marketing Consultancy Business Plan by MMH
 
Mohamed Abdalla Resume 2014
Mohamed Abdalla Resume 2014Mohamed Abdalla Resume 2014
Mohamed Abdalla Resume 2014
 
MGMT404 - FINAL PROJECT
MGMT404 - FINAL PROJECTMGMT404 - FINAL PROJECT
MGMT404 - FINAL PROJECT
 
anarul- C V- NEW -
anarul- C V- NEW -anarul- C V- NEW -
anarul- C V- NEW -
 
anarul- C V- NEW -
anarul- C V- NEW -anarul- C V- NEW -
anarul- C V- NEW -
 
E-Brochure Shaker Bar Consultancy 2016
E-Brochure Shaker Bar Consultancy 2016E-Brochure Shaker Bar Consultancy 2016
E-Brochure Shaker Bar Consultancy 2016
 
Creating a Coffee Shop
Creating  a Coffee ShopCreating  a Coffee Shop
Creating a Coffee Shop
 
Business plan-to-start-a-coffee-shop-Dissertation-Sample
Business plan-to-start-a-coffee-shop-Dissertation-Sample Business plan-to-start-a-coffee-shop-Dissertation-Sample
Business plan-to-start-a-coffee-shop-Dissertation-Sample
 
Cv gm--new 2013
Cv gm--new 2013Cv gm--new 2013
Cv gm--new 2013
 
Start-up Business Plan in US - The Khmer House in US
Start-up Business Plan in US - The Khmer House in USStart-up Business Plan in US - The Khmer House in US
Start-up Business Plan in US - The Khmer House in US
 
Kim CV 2016
Kim CV 2016Kim CV 2016
Kim CV 2016
 
Totalhospitalityindia.com - Complete Hospitality Solutions
Totalhospitalityindia.com - Complete Hospitality SolutionsTotalhospitalityindia.com - Complete Hospitality Solutions
Totalhospitalityindia.com - Complete Hospitality Solutions
 
business plan
business planbusiness plan
business plan
 
A business plan for opening a coffee shop at Bhubaneswar.
A business plan for opening a coffee shop at Bhubaneswar.A business plan for opening a coffee shop at Bhubaneswar.
A business plan for opening a coffee shop at Bhubaneswar.
 
Olive Bar & Kitchen Pvt.pptx final
Olive Bar & Kitchen Pvt.pptx finalOlive Bar & Kitchen Pvt.pptx final
Olive Bar & Kitchen Pvt.pptx final
 
Coffe tea corner
Coffe tea cornerCoffe tea corner
Coffe tea corner
 

Similar to Confections by Design

Motivator Consulting Profile
Motivator Consulting ProfileMotivator Consulting Profile
Motivator Consulting ProfileHiram Nyingi
 
Final.docx
Final.docxFinal.docx
Final.docx
Abhimanyu Mishra
 
Head Hostess Resume. Industry Expertise: Our team
Head Hostess Resume. Industry Expertise: Our teamHead Hostess Resume. Industry Expertise: Our team
Head Hostess Resume. Industry Expertise: Our team
Morgan Daniels
 
Business Plan
Business PlanBusiness Plan
Business Plan
Akhil Gupta
 
Arrow Hospitality Consulting
Arrow Hospitality ConsultingArrow Hospitality Consulting
Arrow Hospitality ConsultingSunny Sriram
 
Mint hrc-profile
Mint hrc-profileMint hrc-profile
Mint hrc-profile
Kunal Sarkar
 
Marketing-Business Analysis
Marketing-Business AnalysisMarketing-Business Analysis
Marketing-Business AnalysisDebra Wahl
 
Marketing-Business Analysis
Marketing-Business AnalysisMarketing-Business Analysis
Marketing-Business AnalysisDebra Wahl
 
Business plan bistro restaurant
Business plan bistro restaurantBusiness plan bistro restaurant
Business plan bistro restaurant
Firoz Khan
 
KTC company presentation
KTC company presentationKTC company presentation
KTC company presentation
KTConsulting & Concepts
 
KTC company presentation
KTC company presentationKTC company presentation
KTC company presentation
KTConsulting & Concepts
 
How to profit from customer experience - an introduction to Lexden
How to profit from customer experience - an introduction to LexdenHow to profit from customer experience - an introduction to Lexden
How to profit from customer experience - an introduction to Lexden
Christopher Brooks
 
Food Inspiring Workplaces
Food Inspiring WorkplacesFood Inspiring Workplaces
Food Inspiring Workplaces
Catering_Adam
 
Food business
Food businessFood business
Food business
Vakilsearch
 
JAFS HOSPITALITY SOLUTIONS AND MANAGEMENT SERVICES
JAFS HOSPITALITY SOLUTIONS AND MANAGEMENT SERVICESJAFS HOSPITALITY SOLUTIONS AND MANAGEMENT SERVICES
JAFS HOSPITALITY SOLUTIONS AND MANAGEMENT SERVICES
Abdul Rehman Qureshi
 

Similar to Confections by Design (20)

Motivator Consulting Profile
Motivator Consulting ProfileMotivator Consulting Profile
Motivator Consulting Profile
 
Final.docx
Final.docxFinal.docx
Final.docx
 
Head Hostess Resume. Industry Expertise: Our team
Head Hostess Resume. Industry Expertise: Our teamHead Hostess Resume. Industry Expertise: Our team
Head Hostess Resume. Industry Expertise: Our team
 
Business Plan
Business PlanBusiness Plan
Business Plan
 
Arrow Hospitality Consulting
Arrow Hospitality ConsultingArrow Hospitality Consulting
Arrow Hospitality Consulting
 
Mint hrc-profile
Mint hrc-profileMint hrc-profile
Mint hrc-profile
 
Marketing-Business Analysis
Marketing-Business AnalysisMarketing-Business Analysis
Marketing-Business Analysis
 
Marketing-Business Analysis
Marketing-Business AnalysisMarketing-Business Analysis
Marketing-Business Analysis
 
Brilliant Hospitality
Brilliant HospitalityBrilliant Hospitality
Brilliant Hospitality
 
Business plan bistro restaurant
Business plan bistro restaurantBusiness plan bistro restaurant
Business plan bistro restaurant
 
KTC company presentation
KTC company presentationKTC company presentation
KTC company presentation
 
KTC company presentation
KTC company presentationKTC company presentation
KTC company presentation
 
How to profit from customer experience - an introduction to Lexden
How to profit from customer experience - an introduction to LexdenHow to profit from customer experience - an introduction to Lexden
How to profit from customer experience - an introduction to Lexden
 
Food Inspiring Workplaces
Food Inspiring WorkplacesFood Inspiring Workplaces
Food Inspiring Workplaces
 
first PROFILE
first  PROFILEfirst  PROFILE
first PROFILE
 
B&B Final Booklet.
B&B Final Booklet.B&B Final Booklet.
B&B Final Booklet.
 
Ankit-New C.V.WITH PHOTO
Ankit-New C.V.WITH PHOTOAnkit-New C.V.WITH PHOTO
Ankit-New C.V.WITH PHOTO
 
Food business
Food businessFood business
Food business
 
JAFS HOSPITALITY SOLUTIONS AND MANAGEMENT SERVICES
JAFS HOSPITALITY SOLUTIONS AND MANAGEMENT SERVICESJAFS HOSPITALITY SOLUTIONS AND MANAGEMENT SERVICES
JAFS HOSPITALITY SOLUTIONS AND MANAGEMENT SERVICES
 
NEW COMPANY PROFILE
NEW COMPANY PROFILENEW COMPANY PROFILE
NEW COMPANY PROFILE
 

More from sakurashu28

Eitquette Dinner Budget Proposal
Eitquette Dinner Budget ProposalEitquette Dinner Budget Proposal
Eitquette Dinner Budget Proposalsakurashu28
 
Feasibility Study- Bakery
Feasibility Study- BakeryFeasibility Study- Bakery
Feasibility Study- Bakerysakurashu28
 
Confections by Design Project Income Sheet
Confections by Design Project Income SheetConfections by Design Project Income Sheet
Confections by Design Project Income Sheetsakurashu28
 
How to Reduce Bakery Waste
How to Reduce Bakery WasteHow to Reduce Bakery Waste
How to Reduce Bakery Wastesakurashu28
 
Pineapple Resort Business Plan
Pineapple Resort Business PlanPineapple Resort Business Plan
Pineapple Resort Business Plansakurashu28
 
Pineapple Resort Business Plan
Pineapple Resort Business PlanPineapple Resort Business Plan
Pineapple Resort Business Plansakurashu28
 
Fairmont Hotel Financial Statements
Fairmont Hotel Financial StatementsFairmont Hotel Financial Statements
Fairmont Hotel Financial Statementssakurashu28
 
Financial Analysis Fairmont Hotel
Financial Analysis Fairmont HotelFinancial Analysis Fairmont Hotel
Financial Analysis Fairmont Hotelsakurashu28
 
Bolger Center PPT
Bolger Center PPTBolger Center PPT
Bolger Center PPT
sakurashu28
 
Bolger Center Proposal
Bolger Center ProposalBolger Center Proposal
Bolger Center Proposalsakurashu28
 
Final decor and centerpiece proposal
Final  decor and centerpiece proposalFinal  decor and centerpiece proposal
Final decor and centerpiece proposalsakurashu28
 

More from sakurashu28 (13)

Eitquette Dinner Budget Proposal
Eitquette Dinner Budget ProposalEitquette Dinner Budget Proposal
Eitquette Dinner Budget Proposal
 
BVCE Project
BVCE ProjectBVCE Project
BVCE Project
 
Feasibility Study- Bakery
Feasibility Study- BakeryFeasibility Study- Bakery
Feasibility Study- Bakery
 
POS Technology
POS TechnologyPOS Technology
POS Technology
 
Confections by Design Project Income Sheet
Confections by Design Project Income SheetConfections by Design Project Income Sheet
Confections by Design Project Income Sheet
 
How to Reduce Bakery Waste
How to Reduce Bakery WasteHow to Reduce Bakery Waste
How to Reduce Bakery Waste
 
Pineapple Resort Business Plan
Pineapple Resort Business PlanPineapple Resort Business Plan
Pineapple Resort Business Plan
 
Pineapple Resort Business Plan
Pineapple Resort Business PlanPineapple Resort Business Plan
Pineapple Resort Business Plan
 
Fairmont Hotel Financial Statements
Fairmont Hotel Financial StatementsFairmont Hotel Financial Statements
Fairmont Hotel Financial Statements
 
Financial Analysis Fairmont Hotel
Financial Analysis Fairmont HotelFinancial Analysis Fairmont Hotel
Financial Analysis Fairmont Hotel
 
Bolger Center PPT
Bolger Center PPTBolger Center PPT
Bolger Center PPT
 
Bolger Center Proposal
Bolger Center ProposalBolger Center Proposal
Bolger Center Proposal
 
Final decor and centerpiece proposal
Final  decor and centerpiece proposalFinal  decor and centerpiece proposal
Final decor and centerpiece proposal
 

Recently uploaded

An introduction to the cryptocurrency investment platform Binance Savings.
An introduction to the cryptocurrency investment platform Binance Savings.An introduction to the cryptocurrency investment platform Binance Savings.
An introduction to the cryptocurrency investment platform Binance Savings.
Any kyc Account
 
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdfikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
agatadrynko
 
Top mailing list providers in the USA.pptx
Top mailing list providers in the USA.pptxTop mailing list providers in the USA.pptx
Top mailing list providers in the USA.pptx
JeremyPeirce1
 
Agency Managed Advisory Board As a Solution To Career Path Defining Business ...
Agency Managed Advisory Board As a Solution To Career Path Defining Business ...Agency Managed Advisory Board As a Solution To Career Path Defining Business ...
Agency Managed Advisory Board As a Solution To Career Path Defining Business ...
Boris Ziegler
 
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdfMeas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
dylandmeas
 
Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024
Kirill Klimov
 
Authentically Social by Corey Perlman - EO Puerto Rico
Authentically Social by Corey Perlman - EO Puerto RicoAuthentically Social by Corey Perlman - EO Puerto Rico
Authentically Social by Corey Perlman - EO Puerto Rico
Corey Perlman, Social Media Speaker and Consultant
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
tanyjahb
 
Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...
Lviv Startup Club
 
Project File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdfProject File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdf
RajPriye
 
Discover the innovative and creative projects that highlight my journey throu...
Discover the innovative and creative projects that highlight my journey throu...Discover the innovative and creative projects that highlight my journey throu...
Discover the innovative and creative projects that highlight my journey throu...
dylandmeas
 
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
SOFTTECHHUB
 
Premium MEAN Stack Development Solutions for Modern Businesses
Premium MEAN Stack Development Solutions for Modern BusinessesPremium MEAN Stack Development Solutions for Modern Businesses
Premium MEAN Stack Development Solutions for Modern Businesses
SynapseIndia
 
Exploring Patterns of Connection with Social Dreaming
Exploring Patterns of Connection with Social DreamingExploring Patterns of Connection with Social Dreaming
Exploring Patterns of Connection with Social Dreaming
Nicola Wreford-Howard
 
Recruiting in the Digital Age: A Social Media Masterclass
Recruiting in the Digital Age: A Social Media MasterclassRecruiting in the Digital Age: A Social Media Masterclass
Recruiting in the Digital Age: A Social Media Masterclass
LuanWise
 
LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024
Lital Barkan
 
Building Your Employer Brand with Social Media
Building Your Employer Brand with Social MediaBuilding Your Employer Brand with Social Media
Building Your Employer Brand with Social Media
LuanWise
 
amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05
marketing317746
 
Set off and carry forward of losses and assessment of individuals.pptx
Set off and carry forward of losses and assessment of individuals.pptxSet off and carry forward of losses and assessment of individuals.pptx
Set off and carry forward of losses and assessment of individuals.pptx
HARSHITHV26
 
BeMetals Investor Presentation_June 1, 2024.pdf
BeMetals Investor Presentation_June 1, 2024.pdfBeMetals Investor Presentation_June 1, 2024.pdf
BeMetals Investor Presentation_June 1, 2024.pdf
DerekIwanaka1
 

Recently uploaded (20)

An introduction to the cryptocurrency investment platform Binance Savings.
An introduction to the cryptocurrency investment platform Binance Savings.An introduction to the cryptocurrency investment platform Binance Savings.
An introduction to the cryptocurrency investment platform Binance Savings.
 
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdfikea_woodgreen_petscharity_cat-alogue_digital.pdf
ikea_woodgreen_petscharity_cat-alogue_digital.pdf
 
Top mailing list providers in the USA.pptx
Top mailing list providers in the USA.pptxTop mailing list providers in the USA.pptx
Top mailing list providers in the USA.pptx
 
Agency Managed Advisory Board As a Solution To Career Path Defining Business ...
Agency Managed Advisory Board As a Solution To Career Path Defining Business ...Agency Managed Advisory Board As a Solution To Career Path Defining Business ...
Agency Managed Advisory Board As a Solution To Career Path Defining Business ...
 
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdfMeas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
Meas_Dylan_DMBS_PB1_2024-05XX_Revised.pdf
 
Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024
 
Authentically Social by Corey Perlman - EO Puerto Rico
Authentically Social by Corey Perlman - EO Puerto RicoAuthentically Social by Corey Perlman - EO Puerto Rico
Authentically Social by Corey Perlman - EO Puerto Rico
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
 
Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...
 
Project File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdfProject File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdf
 
Discover the innovative and creative projects that highlight my journey throu...
Discover the innovative and creative projects that highlight my journey throu...Discover the innovative and creative projects that highlight my journey throu...
Discover the innovative and creative projects that highlight my journey throu...
 
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
 
Premium MEAN Stack Development Solutions for Modern Businesses
Premium MEAN Stack Development Solutions for Modern BusinessesPremium MEAN Stack Development Solutions for Modern Businesses
Premium MEAN Stack Development Solutions for Modern Businesses
 
Exploring Patterns of Connection with Social Dreaming
Exploring Patterns of Connection with Social DreamingExploring Patterns of Connection with Social Dreaming
Exploring Patterns of Connection with Social Dreaming
 
Recruiting in the Digital Age: A Social Media Masterclass
Recruiting in the Digital Age: A Social Media MasterclassRecruiting in the Digital Age: A Social Media Masterclass
Recruiting in the Digital Age: A Social Media Masterclass
 
LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024
 
Building Your Employer Brand with Social Media
Building Your Employer Brand with Social MediaBuilding Your Employer Brand with Social Media
Building Your Employer Brand with Social Media
 
amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05
 
Set off and carry forward of losses and assessment of individuals.pptx
Set off and carry forward of losses and assessment of individuals.pptxSet off and carry forward of losses and assessment of individuals.pptx
Set off and carry forward of losses and assessment of individuals.pptx
 
BeMetals Investor Presentation_June 1, 2024.pdf
BeMetals Investor Presentation_June 1, 2024.pdfBeMetals Investor Presentation_June 1, 2024.pdf
BeMetals Investor Presentation_June 1, 2024.pdf
 

Confections by Design

  • 1. Confections by Design Business Plan Heather Wittsack, Sakura Shu, Joey Tang, and Lacey Sabine 12/1/2012
  • 2. Table of Contents 1.0 Executive Summary…………………………………………………………………………………………...2 1.1 Objectives 2 1.2 Mission Statement 2 1.3 Key for Success 2 1.4 Startup Projections 2 Chart: Project Costs 3 2.0 Company Summary……………………………………………………………………………………………3 2.1 Company History 4 2.2 Owners’ Resumes 4 3.0 Services………………………………………………………………………………………………………...12 3.1 Menu Mix 13 Table: Sample Service Menu 13 4.0 Market Analysis Summary…………………………………………………………………………………..15 4.1 Market Segmentation 16 Chart: Market Segments 16 4.2 Target Market Segment Strategies 17 4.2.1 Business Consumers 17 4.2.2 Family Dining Consumers 17 4.2.3 Health Conscious Consumers 17 4.2.4 Generation Y Consumers 17 4.2.5 Quick Service Consumers 18 4.2.6 Casual Dining Consumers 18 4.3 Service Business Analysis 18 4.3.1 Competition and Buying Patterns 18 5.0 Technology Plan Summary…………………………………………………………………………………19 6.0 SWOT Analysis………………………………………………………………………………………………..19 6.0.1 Strengths 19 6.0.2 Weaknesses 19 6.0.3 Opportunities 20 6.0.4 Threats 20 6.1 Competitive Edge 20 6.2 Marketing Strategy 20 6.2.1 Positioning Statement 20 6.2.2 Promotion and Advertising Strategy 20 6.3 Sales Strategy 21 7.0 Management Summary………………………………………………………………………………………21 7.1 Personnel Plan 21 Table: Personnel 22 8.0 Financial Plans……………………………………………………………………………………………......23 8.1 Assumptions 23 8.2 Forecasted Sales 23 8.3 Forecasted Profit and Loss 24 8.4 Break-even Analysis 25 8.5 Forecasted Cash Flow 26 8.6 Forecasted Balance Sheet 27 Table: Projected Income Statement Year 1………………………………………………………………......28 Table: Projected Cash Flow Year 1…………………………………………………………………………….29 1|Page
  • 3. 1.0 Executive Summary Confections by Design is a well built company with experienced owners. We are more concerned for our guests then for ourselves and hope to bring a new and exciting experience to our patrons. We vow to produce only the highest quality of items and bring a new edge of service to the Kentlands community. We have the ability to manage our company with excellent skills. Each one of our owners has strengths in different areas and when combined together creates a great management team. 1.1 Objectives Confections by Design has clear, achievable objectives that outline our business. They are the basis for our mission statement and project the success of our business. Create products that exceed the markets’ needs and wants Create a unique atmosphere for guests and employees Create a premier, fast casual café in the Kentlands area Create a successful company aspect Bring in new guests and create loyalty Stay ahead of the competition 1.2 Mission Statement At Confections by Design, we pledge to treat and serve guests with high class service through respect and honesty. We come together as a family to provide a unique and exciting experience for our guests and employees. We market only the best quality of products to create a brand name that inspires trust and loyalty. We encourage creativity from our community, guests, and employees. We are committed to achieving our goals by supplying the community with creations of flavor and explosions of senses. 1.3 Key for Success Confections by Design will succeed by simply being the best café around. This is determined by not only the quality of the food but also by the customer service provided. Confections by Design plans on having a small, close, and well-trained staff that can meet the public and the company’s needs. Having a small staff creates a family like atmosphere with the café. By inviting the public into what we consider our home, makes the customer feel special and we are able to create strong and loyal relationships. 1.4 Startup Projections We have done all the proper research to ensure our success with Confections by Design. We picked a prime location at the Kentlands in Gaithersburg, MD that is heavily populated and has many 2|Page
  • 4. businesses nearby. Location is a huge contributor to the success of a business. We have projected the total costs for our business and will apply for a loan. Our loan will cover the costs of renovations and equipment purchases for our café and will be over the course of 15 years. We have broken down our initial costs into four different categories; renovations, equipment, furniture, and inventory. Outlined in the chart below, we have estimated the cost of everything we will need to start our business. Projected Total Cost Breakdown Restaurant Renovations $100,000.00 Capital Equipment $249,743.00 Furniture & Fixtures $6,685.00 Inventory $2,724.72 Total Project Cost $359,152.72 Ownership Equity Ownership Individual Contribution $30,000.00 Ownership Contributors Total Ownership Contribution 4 $120,000.00 Building Loan Project Total Cost $359,152.72 Ownership Deposit $120,000.00 Net Loan $239,152.72 Loan to Value Ratio Revolving Line of Credit 67% $100,000.00 2.0 Company Summary Confections by Design is a company with extended knowledge of the restaurant industry. Our company is being established with high values and morals. Our owners take pride in their work and excel in many different areas. Heather has extensive experience in the customer service industry through her employment within different companies over the past ten years. She has excelled in showing initiative and demonstrating leadership. She has strong knowledge of the financial aspects and back of the house operations. Lacey has extensive baking experience from working in a bakery. Her creative abilities allow her to make aesthetically pleasing, yet delicious goods that customers will love. She also has over 9 years experience working and progressing within the customer service industry. Joey has extensive experience within the front of the house operations. She also specializes in tourism and marketing with experience in banquet operations. Sakura has extensive baked goods experience from working in a 3|Page
  • 5. bakery. She has a strong knowledge of quality and inventory control and has great relations with supply vendors. Sakura also has great human resources and marketing skills. The goods that the company provides definitely are a huge part of success, but the customer service provided is another key ingredient that will allow our company to succeed. All the owners are able to provide these necessary skills to ensure the customers are well beyond satisfied. 2.1 Company History Confections by Design has experienced and knowledgeable business owners which is one of the benefits our company has above others. Each owner has studied as well as worked hands on in the hospitality industry creating a strong background and giving us the abilities to succeed within the industry. We will focus on building a compatible team of employees to work in our café next to us. We look at our employees as equals; we are all part of a team that functions together. 2.2 Owner Resumes Heather Wittsack 11700 Little Seneca Parkway, Clarksburg, MD 20871 301.873.1092 / hwittsack@gmail.com Hospitality Administrator and Receptionist Talented and dedicated receptionist with more than 10 years experience in the customer service industry, now targeting the hospitality industry in events planning and administration. Has a proven ability to know office protocols and keep up to date with system upgrades. ____________________________________________________________________________________ Key Skills ____________________________________________________________________________________ Telephone & Front Desk Reception Customer Service Database & Records Management Human Relations Office Organization & Administration Complaint Handling NextGen Scheduling Software Multitasking Microsoft Office Cake Decorating ____________________________________________________________________________________ Professional Experience ____________________________________________________________________________________ Simmonds, Martin, & Helmbrecht Chtd. - Montgomery Village, MD - A privately owned and highly respected Dr.’s office in Maryland with four locations servicing Montgomery and Frederick counties. Medical Receptionist - April 2005 to present ● Maintains an average below 3% errors each week on paperwork and billing codes for approximately 140 patients ● Demonstrates ability to answer multiline phones and schedule approximately 50 appointments daily while performing other tasks ● Achieved status to help with patient complaints and ease most disgruntled patients ● Establishes knowledge with billing codes and more efficient ways to bill for services ● Impressive to patients, able to remember loyal patients who come only once or twice a year as well as regulars 4|Page
  • 6. ● Demonstrates knowledge of insurance companies to obtain up to date information on patients’ benefits ● Cross-trained as a medical assistant after demonstrating initiative and extensive knowledge gained from on-site training The Comus Inn - Dickerson, MD - A privately owned fine dining restaurant with a dining room to accommodate up to 80, three private rooms upstairs to accommodate up to 45, and a banquet room downstairs to accommodate up to 200. Garde Manger Chef, Pastry Chef, and Server - September 2009 to July 2010 ● Demonstrated knowledge to prepare salads, appetizers, and desserts to order while expediting ticket orders ● Demonstrated ability to manage the waffle and omelet stations on the buffet line to service guests in a timely manner ● Cross-trained as a server after demonstrating exceptional customer service and human relation skills Safeway, Inc. - Mt. Airy, MD Head Cake Decorator - January 2002 to April 2005 ● Demonstrated ability to decorate a variety of cakes, making anywhere from 40 to 80 cakes daily depending on size ● Achieved status to take over wedding cake orders ● Demonstrated knowledge to order cake supplies and organize storage areas ● Demonstrated knowledge to fry donuts and bake various breads, bagels, and pastries Weis Markets - Damascus, MD Cashier and Cake Decorator - October 1999 to December 2001 ● Demonstrated ability to check out customers in a timely manner continuously ● Maintained high customer expectations and friendly greetings ● Transferred to the bakery department for cake decorator training after demonstrating ability to take initiative ____________________________________________________________________________________ Education and Certificates ____________________________________________________________________________________ Culinary Arts & Supervision AAS Degree, May 2010 Frederick Community College - Frederick, Maryland ServSafe Certified, March 2004 Frederick Community College - Frederick, Maryland ____________________________________________________________________________________ Additional Information ____________________________________________________________________________________ Recognized during a staff meeting in June 2011 with the following awards: One of five employees who have not called out of work during the year One of three employees who have never been tardy during the year Having the lowest error rate of 3% within the entire company 5|Page
  • 7. Chang Shu CONTACT INFORMATION: 14042 Rockingham Road Germantown MD, 20874 Mobile: 347-405-1133 Email: cshu@umes.edu WORK EXPERIENCE 2010-Present Baking Assistant at Cake Dreams, independent cake shop at Rockville, MD Producing cake products from scratch, making varieties of sauces, preparing buttercreams and custards. 2012 Cashier/Manager Trainee at Quickfire, Japanese Hibachi, Gaithersburg, MD Correctly inputted orders into the POS system, trained front and back of the house staff, created organization charts, and followed the company’s standard procedures. 2010-2011 Student Intern at the Marriot Hospitality Center Mont. College, Rockville, MD Directed phone calls, organized invoices, created grocery lists for the production and catering classes, analyzed and inputted information into database, supervised cooking classes, completed individual hospitality projects, and assisted event productions. 2009-2010 Cashier at Chick-fil-A, Germantown, MD Delivered high quality food with exceptional customer service, prepped drinks and milkshakes according to Chick-fil-A’s standard procedures, ensured all orders are made correctly, and followed sanitation rules at all times. EDUCATION Present 2009-2011 2005-2009 University of Maryland Eastern Shore at the Universities at Shady Grove Target Diploma: B.S. in Hotel/Restaurant Management Montgomery College, Rockville Campus, MD Diploma: A.A.S. in Hospitality Management Certified for Meeting, Conference, and Event Planning Certified for Food and Beverage Management Northwest High School, Germantown, MD VOLUNTEER EXPERIENCE 2011 Planning and coordinating fundraising event at Montgomery College, Rockville Campus 2011 Participated in Cake Dreams’ fundraising event for donations to the Japanese Red Cross 2011 Assisted and coordinated special club event for the Montgomery College Nutrition Club 2010 Planned and worked for the Montgomery College Presidential Inauguration Luncheon 2006-2009 Northwest High School student aid and tutor EXTRACURRICULAR 2010-Present 2010-2011 2009 2008-2009 2008-2009 2007-2009 ACTIVITIES Phi Theta Kappa Montgomery College Nutrition Club Mu Alpha Theta The National Society of High School Scholars Maryland Classic Youth Orchestra: Philharmonic, First Violin The National Honor Society 6|Page
  • 8. AWARDS RECEIVED Present 2011 2011 2009-2011 2009-2011 2010 2009 2009 2009 Hilton Worldwide Scholarship Award Dr. Harry Harden Jr. Student Academic Excellence Awards Montgomery College Dean’s Excellence Award Marriott Foundation Scholarship Award Montgomery College Board of Trustees Scholarship Award Asian Student Award AP Scholar Award Certificate of Merit President’s Award for Educational Excellence REFERENCES Janet Saros, Professor of Food and Beverage Management Montgomery College 51 Manakee St Rockville, MD 20850 (240)-567-7182 Janet.Saros@montgomerycollege.edu Lisa Fanning, Marriott Hospitality Center Coordinator Montgomery College 51 Manakee St, CC-170 Rockville, MD 20850 (240)-567-5268 Lisa.Fanning@montgomerycollege.edu Ruth K. O’Rourke, Program Director Hotel and Restaurant Management University of Maryland Eastern Shore at Universities at Shady Grove 9630 Gudelsky Drive Rockville, MD 20850 (301)-738-6327 rklee@umes.edu 7|Page
  • 9. Yin Ting Tang 18603 Sage Way Germantown MD 20874 (202) 629 8731 joeytang54@yahoo.com OBJECTIVE A management level position in event planning, utilizing computer knowledge, organizational abilities, research abilities, professional school training, and previous job related experience. EXPERIENCE Belle Haven Country Club, VA 6023 Fort Hunt Road Alexandria VA 22307 Banquet Captain Supervise and coordinate banquet and catering events Assist Banquet Manager in scheduling all Banquet Servers Assist in administrative duties as directed by Banquet Manager Coordinates the setup, servicing of the function and breakdown of the event Provide courteous service to guests Create banquet summary and follow procedures to completion Marriott Hospitality Centre at Montgomery College (Rockville Campus), MD 170 Campus Centre 51 Mannakee Street Rockville MD 20850 Internship Equipment and cooking supplies inventory control Preparing for grocery list, shopping, storage of food and setting up daily labs Ordering student uniforms and equipment, rental items for large events Supervising students with FOH and BOH of catering events Semiannual cleaning, maintenance for large equipment, storeroom organization Daily office operation. Hospitality Management Department Office in Montgomery College, MD 220 Technical Centre 51 Mannakee Street Rockville MD 20850 Student Assistant Provide support to the professors and students in Hospitality Management major in Montgomery College (Rockville Campus) Organized and rearranged the Student Assistant Procedure Manual Coordinate and assist with Hospitality Management related events Daily office operation. Learning Power Education Centre, Hong Kong 4A Park commercial Building Causeway Bay Hong Kong Tutor st th Taught 1 to 9 grade academic Chinese, Mathematics and Basic English. Prepare materials and classrooms for class activities. Adapt teaching methods and instructional materials to meet students' varying needs and interests. Plan and conduct activities for a balanced program of instruction, demonstration, and work time that provides students with opportunities to observe, question, and investigate. Counseled students and met with parents. 8|Page
  • 10. Walt Disney World, FL Cultural Representative Greeting and interacting with Guests while promoting the participant's cultural heritage Demonstrating and selling pavilion merchandise in indoor and outdoor areas Operating a computerized cash register Setting up, stocking and cleaning shelves and carts Maintaining the cleanliness of the shop. The Marco Polo Hong Kong Hotel, Hong Kong 3 Canton Road Harbor City Kowloon Hong Kong Industrial Trainee Clean rooms as allocated and build guest rapport Prepare and serve room-service breakfast Pick up and deliver laundry from the linen room Special cleaning on a routine basis EDUCATION Montgomery College, MD Associated Degree in Hospitality Management (Graduated with honors) Caritas Francis Hus College, Hong Kong Associated Degree in Tourism and Marketing Management (Graduated) Canossa College, Hong Kong Secondary School (Graduated) LANGUAGES Fluent English, Mandarin, and Cantonese REFERENCES Mr. Edward Chip Brennan Belle Haven Country Club General Manager 6023 Fort Hunt Road Alexandria VA 22307 (703) 329 1448 Ext 5501 Ms. Janet Saros Montgomery College Hospitality Management Professor Room 170 Campus Center 51 Mannakee Street Rockville MD 20850 (240) 567 7182 Ms. Lisa Fanning Montgomery College Hospitality Management Center Coordinator 170 Campus Center51 Mannakee Street Rockville MD 20850 (240) 567 5268 Mr. Frankie Cheng Learning Power Education Centre Owner 4A Park commercial Building Causeway Bay Hong Kong (852) 9029 3109 9|Page
  • 11. Lacey Sabine 17119 Eylers Valley Road Emmitsburg, MD 21727 301-401-9977 LaceySabine@yahoo.com SUMMARY OF QUALIFICATIONS -Successful experience in sales, effective communication, and customer service. -Self-motivated, team player. -Result oriented -Creative, out-of-the-box thinker, and problem solver. -Experience working with business documents and interacting with customers -Exemplary interpersonal skills -Proficient with Microsoft Word, Excel, and PowerPoint. EDUCATION University of Maryland Eastern Shore at Shady Grove, Rockville, Maryland 2012 Expected Graduation May 2014 Hotel and Restaurant Management University of South Carolina, Columbia, South Carolina 2011 Hotel, Restaurant, and Tourism Management Frederick Community College, Frederick, Maryland 2009-2011 Associate Degree – Business Administration Frederick County Career & Technology Center, Frederick, Maryland 2008-2009 Marketing I & II EXPERIENCE Scenic View Orchards Sales Associate, Product Preparation Coordinator May 2003 – Present Job Duties – Preparing, selling, and marketing produce and various products. Responsible for accurate and efficient management of a cash till. Training of new employees. Marriott Hotels & Resorts Banquet Server November 2011- May 2012 Assisted with set-up of tables, linens, chairs, etc, and full service for banquet events. Provided excellent food and beverage service for banquet events, and maintained back of the house, front of the house and side work duties for overall productivity of events. 10 | P a g e
  • 12. Liberty Mountain and Resort Ski Technician December 2010 – February 2011 Job Duties – Customer service representative, assisted guests in a fast paced work environment, and provided guests with proper ski and snowboard equipment. Responsible for proper maintenance and upkeep of pertinent equipment. Trail Garden Seasonal Baker, Sales Associate November 2009- November 2012 Job Duties - Preparing, baking, selling, and marketing goods Boulder Ridge Snow Tubing Seasonal Employee January 2010- March 2010 Job Duties – Setting up and closing down the facility, cleaned and maintained the terrain, operated the lift, assisted guests onto lift and down the slope, and ensuring that the guests’ visit is a great experience. State Farm Insurance Company Human Resources Assistant, Summer Employee October 2008 – August 2009 Job Duties – Test candidates looking for employment, schedule interviews and meetings, database entry, initiate background checks, order supplies, and other administrative duties. AWARDS AND ACTIVITES -Frederick Community College Engineering Club -Toastmasters International - Skills USA Regional Open Job Demo -Campus Kitchens Project -Distributive Education Clubs of America (DECA) member -Deerfield United Methodist Church member -Catoctin Girls Varsity Soccer and Tennis Team Captain 11 | P a g e
  • 13. 3.0 Services Confections by Design will offer a variety of baked goods, sandwiches, and beverages. Along with our products, we offer an experience of belonging and family values at our café. We focus on doing things right and achieving customer satisfaction. We go above and beyond the needs of our guests and share our knowledge with the community. We are about creating lasting impressions for our guests so they will know there is always a place for them at the neighborhood café. 3.1 Menu Mix Confections by Design will offer a high quality menu with deli and bakery items. In addition to our service menu we will also offer a catering menu for guests who want to order in larger volumes. Our bakery products are our main focus as we design cakes for any occasion. We work with our guests to achieve their desired design and use their guidance to create a work of art. We will also offer a variety of sandwiches, soups, salads, pastries, bagels, muffins, breads, cupcakes and cookies. All of our sandwiches are unique and house designed with competitive prices. We will have an extensive coffee selection to cater to any guests’ taste. 12 | P a g e
  • 14. 13 | P a g e
  • 15. 14 | P a g e
  • 16. 4.0 Market Analysis Summary From over the last decade to this current year, fast casual restaurants have been one of the fastest growing restaurant concepts worldwide. The North American Market Research Company identifies that fast casual restaurants are only 4% of all the other restaurant segments in 2011. The percentage is still incomparable to quick service and casual dining. However the fast casual dining establishments have doubled the number of units in the past three years. Although this concept has a smaller market than quick service and regular casual dining establishments, fast casual restaurants are gaining popularity each year. One factor that distinguishes fast causal from quick service is that the fast casual market is far less saturated, therefore giving entrepreneurs opportunities to get into this segment in the food service industry. Fast casual restaurants appeal to the customers by offering quick and healthy food options. This concept combines the consumers’ needs of “eating on the run” and “food that is better for you”. Due to the increase of consumer awareness the unhealthy foods that are abundant in fast food chains and restaurants, there has been a change in consumer attitudes towards healthy diet and lifestyle. Fast casual establishments have found their niche at the intersection where eating on the go and healthy food options meets. Their target markets are also consumers of other segments in the foodservice industry. Fast casual restaurants are a relatively new segment in the restaurant industry in the last decade. To generate revenue, entrepreneurs must strategically provide food and services that is appealing to the other segments in the industry. To achieve this result, we must constantly focusing on keeping up the high food quality and service standards while thinking of new innovative ways to improve them. Not only do we have to offer varieties of food options, we must also offer services that other segments do not offer. For example, at our cafe we also feature a catering menu that is targeting business and family dining consumers. We would like to have them dine in our cafe but we will also cater to their other needs. 15 | P a g e
  • 17. 4.1 Market Segmentation The food service industry has distinguished in to the following six segments: quick service, fine dining, casual dining, midscale, fast casual and retail. QSR Excluding Fast Casual & Retail Fine Dining Casual Dining Midscale Fast Casual Retail 13% 4% 10% 61% 11% 1% Statistics retrieved from the North American Markey Research Company, 2011 Fast Casual establishments serve freshly prepared, wholesome quality, authentic foods at reasonable prices with the same dining format as quick service restaurants. The average per person check is approximately $7-$9. Fast casual restaurants are the newest and fastest growing sector of the food industry. A recent phenomenon, this segment caters to current consumer needs by offering cheaper alternatives to more expensive restaurants while offering custom made menu items with quality ingredients. 16 | P a g e
  • 18. 4.2 Target Market Segment Strategies Confections by Design has carefully sought out our target markets. We plan to cater to our target markets needs with our high quality menu and fun selection of items. 4.2.1 Business Consumers Our bakery cafe is in the Kentlands, Gaithersburg, conveniently located for the consumers whose offices are near this area. Our goal is to generate revenue from business consumers on the weekdays, especially during breakfast and lunch hours. Whether it is sweet or savory, we wish to capture their business by offering a variety of products that satisfy their needs for breakfast, lunch, and specialty foods for meetings and conferences. Our strategy for this segment is classified into two; flyers and coupons, and word of mouth. To introduce business consumers to our place, we use flyers and coupons to get them through our door. Once consumers are satisfied with our foods and services, we hope to utilize our customers to generate good word of mouth to bring in more business consumers. 4.2.2 Family Dining Consumers To capture this segment of consumers, we are focusing on promoting the service and the bakery cafe’s atmosphere. As we mentioned in the mission statement, we pledge to treat and serve guests with high class service through respect and honesty. To generate business from this segment, we must put our efforts into creating a family friendly environment and offer exceptional service better than midscale establishments. To achieve this goal, we will utilize social media marketing; although we will also advertise our foods, social media marketing is what we use to attract family diners. From Facebook, Twitter, online reviews and blogs, we will create the opportunity for the guests to “see” our atmosphere before they step into the door. 4.2.3 Health Conscious Consumers As compared to our other target markets, this group seems to be easier to attract as long as we continue to feature healthy food options. To promote our products, we will focus promoting on local radio stations, newspapers, and also social media. In contrast with quick service consumers, health conscious consumers search for in priority “healthy” and “cheap” eats, which cheap comes in second compare to health. When we promote our food options, we will make sure to focus on mentioning the type and source of our products, such as whole wheat, organic, cage free, grass feed, locally sourced, etc. 4.2.4 Generation Y Consumers Generation Y is associated with consumers who are born between 1977 and 1994. This group of consumers is unique in their need for delicious and trendy items, and also their knowledge of utilizing the internet. Demographics are associated in this group of consumers because we must utilize the correct marketing tools to promote our bakery café. This group is very familiar with online marketing tools, such 17 | P a g e
  • 19. as Facebook, Twitter, and Yelp. To capture their business, it is important that we constantly offer trendy and delicious food along with exceptional service. To get them through the door, we must also utilize social media marketing to capture their attention. And it is crucial that we are consistent with what we offer because this group is impatient. 4.2.5 Quick Service Consumers Since fast casual restaurants are tapping into growing demand for more healthful, specialty foods that are speedily service and moderately priced, they are considered threats to quick service restaurants. Recently there has been a shift in consumers’ demand as to search for foods that are better for consumers. This is a huge opportunity for our bakery cafe because we are offering healthy foods that are reasonably priced with speedy service. To reach this group of consumers, we will utilize direct mail coupons that offer discount on certain items within certain times. We will also feature monthly specials on some of our items to continue to receive business from this group of people. 4.2.6 Casual Dining Consumers This segment of consumers is very similar to family dining consumers in which both group focus mainly on the service and atmosphere of the restaurant. Therefore it is important for us to focus on promoting exceptional service. We will use the same marketing strategy as family diners, which we will utilize social media to capture their attention and then rely on our consistent good service to bring them back. This is also a group where we can capture loyal customers by having a royalty program. As long as we are consistent with everything we do, these customers will continue to come back. 4.3 Service Business Analysis To supersede other restaurants in our area we are depending on the two most important factors, food and service. We will also take advantage of our independent bakery café status, meaning we can immediately change any food and service that is unpopular among with our customers. Unlike franchise establishments, the owners of Confections by Design can make executive decisions that contribute to success of the operation. 4.3.1 Competition and Buying Patterns Since we are tampering in the other restaurant segments’ customers, it is reasonable to assume that they are also trying to get those customers back. A clear indication of this movement is within the quick service industry. Fast food chains are now also featuring “healthy foods” on their menu. With their power to promote their foods on a national basis, fast food restaurants are considered one of the major threats to fast causal restaurants like us. Restaurants in other segments of the industry are also changing their food options featuring health benefits. However, their prices may continue to keep some consumers outside of their boundaries. Consumer buying patterns may change in terms of increasing their visiting 18 | P a g e
  • 20. times in fast food restaurants and decrease the times they visit our bakery cafe. In order to overcome this obstacle, we will focus on promoting in our strength which is marketing online and create strong ties within the community. It is crucial that we have a positive, strong relationship with the community and let our consumers know that we are supporters of giving back. 5.0 Technology Plan Summary Confections by Design will create a website after the end of our third year in production. We will hire a web designer to help us with our design and layout. Our site will consist of our company history, location, business hours, menu, prices, contact information, comments page, and pictures of our restaurant. Also, our guests will be able to place catering orders online. We plan to launch our website in April of 2016. This will allow us to advertise to a new target market and our guests will have access to our information 24/7. Our website will allow us to expand our target range and bring in new guests. 6.0 SWOT Analysis The following SWOT analysis involves the assessment of the key strengths, weaknesses, opportunities, and threats of Confections by Design. 6.0.1 Strengths Unique concept: Based on the size and the fact that we are not a franchise, Confections by Design is a unique café concept unlike any other in the shopping center. Quality of food and service: Confections by Design offers the freshest ingredients along with a healthy selection on the menu. At the same time we plan on having a small, close, and well-trained staff that can meet the public and the company’s needs. Having a small staff creates a family like atmosphere within the café. Inviting the public into what we consider our home makes the customer feel special and we are able to create strong, loyal, relationships with them. Knowledgeable management team: Each management member of Confections by Design has her own unique background, which brings a diverse range of ideas and expertise to the company. 6.0.2 Weaknesses Name recognition: Confections by Design has to rely on word-of-mouth because many of our potential customers are not aware of our food and service yet. Limited capital investment: Confections by Design has a minimal budget and is competing against larger and more established café for market share. 19 | P a g e
  • 21. 6.0.3 Opportunities Growing populations: Confections by Design is located within 25 miles from downtown Washington DC. Constantly growing populations in the Metropolitan area is going to bring more potential customers. Growing health trends: The menu choices allow customers to select food options that are healthier for them. 6.0.4 Threats Competition: There are numerous competitors (both individual and franchise) who provide the similar products in the area. Increasing food cost: The cost of food and ingredients has been increasing continuously. As a result, the profit margin will be lower. 6.1 Competitive Edge Our competitive edge is our quality of food and services. We use only the freshest and the highest quality ingredients that create delectable food. The size of Confections by Design is also one of its greatest attributes. Since we are individual and small we can easily adjust business hours or delivery arrangements to accommodate our customers’ needs, whereas the corporate chains do not provide such accommodations. Confections by Design will truly cater to its patrons’ needs. 6.2 Marketing Strategy Confections by Design is targeting families and businesses around the Washington DC Metropolitan area. 6.2.1 Positioning Statement Confections by Design is truly one of a kind bakery offering outstanding food and beverages served by enthusiastic and knowledgeable management team and staff. It is the place to get cozy in a quiet corner with a good book or enjoy a quality lunch outdoor when the weather is nice. 6.2.2 Promotion and Advertising Strategy Online advertising – Confections by Design will advertise regularly on popular social media sites, such as Facebook. This is a cost effective tactic that will allow us to reach prospects in a highly targeted way (e.g., based on criteria such as age, gender, geography, etc.). Website – Confections by Design will develop a simple website in the beginning of the fourth year after opening, which will provide basic information about the business, the menu, and links to our presence on the aforementioned social media channels. 20 | P a g e
  • 22. Direct mail – Confections by Design will advertise regularly by direct mail. Flyers and menu with coupons will be sent out to the nearby households and companies. 6.3 Sales Strategy Confections by Design will use the following methods to increase revenue: Monitoring popularity of menu items – actual profit returned from a menu is needed for management team to manipulate the menu and possibly increase profit. Control waste and theft – audit sales and inventory reports to evaluate ingredient waste due to inefficient preparation, returned items and employee consumption. Monitor and evaluate hours of operation. 7.0 Management Summary Lacey Sabine, Sakura Shu, Joey Tang and Heather Wittsack are the founders of Confections by Design. A partnership between four managing owners has been formed to run our bakery. Since the four owners have managed restaurants in the area, they are familiar with local vendors and suppliers. The managers also have leadership skills and have the ability to supervise personnel while reflecting the style and character of the bakery. 7.1 Personnel Plan Besides the four owners/managers, we are going to management the daily operations of the bakery. Two full time bakers are needed to maintain the operation of the baked goods. They have to work early in the morning to begin preparing our fresh baked breads, cakes, bagels, and pastries. We will need two cake decorators, one full-time and one part-time, to manage all special ordered cakes and cupcakes. The lead cake decorator needs to arrive early in the morning to begin preparing items for the morning and creating a list for the afternoon. The part-time cake decorator will help with the afternoon and weekend shifts. Four clerks are required to maintain the daily operation, take orders, make sandwiches/soups, bus tables, and keep the dining area clean. Three Prep workers are needed for preparation of sandwiches and soups while keeping their work stations organized. We planned to hire one more part time cake decorator on the second year and one more clerk on the third year of operation. Prospective employees are students from Montgomery College, University of Maryland and residents from the local area. 21 | P a g e
  • 23. Table: Personnel Owners/ Managers # of employees 4 $140,000.00 # of employees 4 Year 1 # of employees Year 3 $168,000.00 4 $235,200.00 Year 2 Bakers - Full time 2 $41,600.00 2 $42,848.00 2 $44,137.60 Cake Decorator - Full time 1 $20,800.00 1 $21,424.00 1 $22,068.80 Cake Decorator - Part time 1 $7,800.00 2 $16,068.00 2 $16,551.60 Clerks - Part time 4 $23,400.00 4 $23,868.00 5 $30,420.00 Prep workers - Part time 3 $17,550.00 3 $17,901.00 3 $18,252.00 Total People Total Payroll 15 16 $251,150.00 17 $290,109.00 $366,630.00 22 | P a g e
  • 24. 8.0 Financial Plans Our forecasts show Confections by Design as a profitable organization by the end of year three. Once we implement our marketing plan our customer base will slowly increase throughout the first year and have a significant increase during the second year. Our sales, net income, and cash flow will increase accordingly. 8.1 Assumptions The first year will be slow as we build our name and customer base. Year two will have a lot of growth as we continue to build our customer base and create customer loyalty. Year three will have steady growth as we do not want to grow too big too fast. We pride ourselves as being close to home and having a family sense in our company. We will continue to grow steady throughout the years and bring satisfaction not only to our guests but to our staff members as well. 8.2 Forecasted Sales Our forecasted sales for the first three years show a steady increase in our revenue before operating expenses are applied. Projected Sales Forecast Year 1 Café Covers Average Check Rate 33800 Year 2 40560 Year 3 45630 $9.56 $11.47 $12.91 $323,128.00 $465,304.32 $588,900.78 7800 9360 10530 $27.56 $33.07 $37.21 Catered Revenue $214,968.00 $309,553.92 $391,779.18 Total Revenue $538,096.00 $774,858.24 $980,679.96 Café Revenue Catered Covers Average Catered Check Rate 23 | P a g e
  • 25. 8.3 Forecasted Profit and Loss Once our expenses are applied to our total revenue throughout the year, the net income reflects a huge growth during year two compared to our first year in production. During our third year we will still see growth but not as much as during the second year as we continue to build customer loyalty and create a brand name for our company within the community. Projected Profit and Loss Year 2013 Year 2014 Year 2015 $538,096.00 $774,858.24 $980,679.96 $241,470.00 $278,531.40 $350,898.24 $20,600.00 $23,407.60 $28,471.76 $7,210.00 $8,192.66 $9,965.12 $18,833.36 $27,120.04 $34,323.80 Utilities $8,071.44 $11,622.87 $14,710.20 Insurance $2,000.00 $2,000.00 $2,000.00 Equipment Loan $26,603.76 $26,603.76 $26,603.76 Rent Payment $32,640.00 $32,640.00 $32,640.00 $357,428.56 $410,118.33 $499,612.87 Depreciation $13,735.87 $12,980.39 $12,266.47 Cost of Sales $134,524.00 $193,714.56 $245,169.99 Total Other Expenses $148,259.87 $206,694.95 $257,436.46 Total Expenses $505,688.43 $616,813.28 $757,049.33 $32,407.58 $158,044.96 $223,630.63 6% 20% 23% Revenue Operating Expenses Payroll Employee Benefits Taxes and FICA Marketing Total Operating Expenses Net Profit Net Profit/Sales 24 | P a g e
  • 26. 8.4 Break-even Analysis Our estimated monthly fixed costs during our first year in business are $7,577.49 and produce an average break-even point of $40,893.22 a month. Our break-even point is well within our reach as we compare it to our projected sales forecast. As we offer our employees a raise each year, our fixed costs increase slightly with employee benefits. Break Even Analysis Year 2013 Year 2014 Year 2015 Monthly Break Even Revenue $42,140.70 $51,401.11 $63,087.44 Estimated Monthly Fixed Costs $7,964.97 $8,135.98 $8,498.50 Average Contribution Margin 19% 16% 13% Average Variable Cost Percent 81% 84% 87% 25 | P a g e
  • 27. 8.5 Forecasted Cash Flow As Confections by Design increases our customer base, our cash flow will increase throughout the years. Although our cash flow will not increase steadily, it will fluctuate throughout the year as we experience slower periods of customers in the summer months. Many families go away for vacations throughout the summer and visit family and friends. Holidays will have a huge impact on our business as well as end of the year Holiday parties and school graduations. Projected Cash Flow Year 2013 Year 2014 Year 2015 $0.00 $32,407.58 $190,452.53 Cash Sales $538,096.00 $774,858.24 $980,679.96 Subtotal Cash from Operations $538,096.00 $807,265.82 $1,171,132.49 Sales Tax, VAT, HST/GST Received $26,904.80 $40,363.29 $58,556.62 New Current Borrowing $25,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 $590,000.80 $847,629.11 $1,229,689.12 Cash Spending $357,428.56 $410,118.33 $499,612.87 Bill Payments $134,524.00 $193,714.56 $245,169.99 Depreciation $13,735.87 $12,980.39 $12,266.47 $505,688.43 $616,813.28 $757,049.33 Sales Tax, VAT, HST/GST Paid Out $26,904.80 $40,363.29 $58,556.62 Other Liabilities Principal Repayment $25,000.00 $0.00 $0.00 Subtotal Cash Spent $51,904.80 $40,363.29 $58,556.62 $557,593.23 $657,176.58 $815,605.96 Net Cash Flow $32,407.58 $190,452.53 $414,083.16 Cash Balance $32,407.58 $190,452.53 $414,083.16 Cash Received Additional Cash Received New Investment Received Total Cash Received Expenditures Subtotal Spent on Operations Additional Cash Spent Total Cash Spent 26 | P a g e
  • 28. 8.6 Forecasted Balance Sheet Confections by Design will have a good balance between assets, liabilities, and equity. Our forecasted balance sheet for the first three years is displayed below. Projected Balance Sheet Year End 2013 Year End 2014 Year End 2015 Assets Current Cash $32,407.58 $190,452.53 $414,083.16 Inventory $32,696.64 $62,777.55 $120,532.89 Accounts Receivable $397,925.94 $394,403.11 $284,782.54 Total Current Assets $463,030.16 $647,633.19 $819,398.59 $6,685.00 $6,685.00 $6,685.00 $236,007.14 $223,026.74 $210,760.27 $2,000.00 $2,000.00 $2,000.00 Total Noncurrent Assets $244,692.14 $231,711.74 $219,445.27 Total Assets $707,722.29 $879,344.93 $1,038,843.86 $16,348.32 $31,388.77 $60,266.45 Wages $241,470.00 $278,531.40 $350,898.24 Utilities $8,071.44 $11,622.87 $14,710.20 $32,640.00 $32,640.00 $32,640.00 Noncurrent Furniture Equipment Prepaid Insurance Liabilities Current Accounts Payable Rent Payment Current Portion LT Debt $26,603.76 $26,603.76 $26,603.76 Total Current Liabilities $325,133.52 $380,786.81 $485,118.65 $239,152.72 $230,181.19 $220,513.17 $8,971.53 $9,668.02 $10,418.58 Total Noncurrent Liabilities $230,181.19 $220,513.17 $210,094.59 Total Liabilities $555,314.71 $601,299.98 $695,213.24 $120,000.00 $120,000.00 $120,000.00 $32,407.58 $158,044.96 $223,630.63 Total Equity $152,407.58 $278,044.96 $343,630.63 Total Liabilities and Equity $707,722.29 $879,344.93 $1,038,843.86 Noncurrent Loan Payable Less Current Portion Due Equity Owner's Capital Retained Earnings 27 | P a g e