SlideShare a Scribd company logo
1 of 79
EX 1 - Balance SheetBalance SheetDecember 31, 2006-
2012200620072008200920102011ASSETSCurrent AssetsCash$
35,488$ 24,473$ 29,667$ 9,057$ 298,806$
66,594Inventory$ 15,412$ 6,571$ 2,943$ 4,200$ 24,005$
83,950Fixed AssetsProperty, Plant & Equipment$ 54,007$
132,103$ 184,122$ 178,046$ 408,500$ 658,962Total
Assets$ 104,907$ 163,147$ 216,732$ 191,303$ 731,311$
809,506LIABILITIESAccounts Payable$ 14,907$ 15,000$
25,000$ 30,000$ 25,488$ 51,995Debt$ 40,000$ 121,567$
94,850$ 124,208$ 724,208$ 724,208Total Liabilities$
54,907$ 136,567$ 119,850$ 154,208$ 749,696$
776,203EQUITYCommon Stock$ 30,000$ 30,000$ 130,000$
130,000$ 130,000$ 130,000Retained Earnings$ 20,000$
(3,420)$ (33,118)$ (92,905)$ (160,490)$ (96,697)Total
Equity$ 50,000$ 26,580$ 96,882$ 37,095$ (30,490)$
33,303
Ex 2 - Income Stmt.INCOME
STATEMENTQUARTERLYANNUALWestlakeSugar
BowlSugar BowlSugar BowlSugar BowlWestlakeSugar BowlQ3
2010Q2 2011*Q3 2011Q4 2011Q1 201220102011IncomeLane
Rental$ 118,290$ 106,707$ 179,021$ 275,400$ 267,540$
398,850$ 561,128Food Sale$ 17,150$ 70,392$ 159,667$
448,500$ 410,270$ 56,920$ 678,559Liquor Sale$ 20,571$
99,460$ 243,763$ 559,270$ 501,550$ 69,890$
902,493Total$ 156,011$ 276,559$ 582,451$ 1,283,170$
1,179,360$ 525,660$ 2,142,180Variable Cost of SalesFood
Purchased$ 5,145$ 39,420$ 110,250$ 181,386$ 199,336$
17,076$ 331,056Liquor Purchased$ 4,114$ 29,838$
105,000$ 249,530$ 201,600$ 13,978$ 384,368Food &
Beverage Supplies$ 3,772$ 35,953$ 129,157$ 114,500$
147,011$ 12,681$ 279,610Total $ 13,031$ 105,210$
344,407$ 545,416$ 547,946$ 43,735$ 995,033General
Overhead ExpensesMarketing and Advertising$ 2,820$
10,000$ 15,000$ 15,000$ 15,000$ 9,250$ 40,000Salaries:
Full Time$ 29,400$ 48,498$ 48,498$ 48,498$ 48,498$
115,000$ 145,494Salaries: Part Time$ 9,240$ 20,130$
18,720$ 34,528$ 23,900$ 30,800$ 73,378Catering
wagen/a$ 16,128$ 25,920$ 32,027$ 25,920$
74,075Coupons$ 2,339$ 7,000$ 9,000$ 11,000$ 9,000$
7,090$ 27,000Legal and Audit$ 2,112$ 3,600$ 3,600$
3,600$ 3,600$ 7,040$ 10,800Licens e & Permits$ 440$
2,475$ 2,475$ 6,000$ 6,000$ 6,500$ 10,950Office
Supplies$ 794$ 1,950$ 3,450$ 5,450$ 3,450$ 2,740$
10,850Rent$ 26,949$ 43,000$ 43,000$ 43,000$ 43,000$
89,830$ 129,000Repair & Maintenance Labor$ 13,838$
14,000$ 29,550$ 34,550$ 29,550$ 102,700$
78,100Repair & Maintenance Supplies$ 24,855$ 45,000$
49,000$ 58,000$ 63,000$ 67,500$ 152,000Utilities$
7,131$ 15,000$ 26,100$ 24,040$ 23,520$ 27,560$
65,140Travel & Promotion$ 263$ 8,000$ 3,000$ 3,000$
3,000$ - 0$ 14,000Insurance$ 14,700$ 28,500$ 28,500$
33,000$ 33,000$ 49,000$ 90,000Miscellaneous$ 450$
6,000$ 8,500$ 7,500$ 9,700$ 1,500$ 22,000Total
General$ 135,329$ 269,281$ 314,313$ 359,193$
340,138$ 516,510$ 942,787Operating Income (Loss)$
7,651$ (97,932)$ (76,269)$ 378,561$ 291,276$ (34,585)$
204,360Interest payment: Bank$ 1,897$ 8,000$ 8,000$
8,000$ 8,000$ 16,000$ 32,000Interest payment: Friends &
Family$ 4,000.00$ 4,000.00$ 4,000.00$ 4,000.00$
8,000$ 16,000Depreciation $ 2,100$ 3,000$ 3,000$
3,000$ 3,000$ 9,000$ 14,000Tax$ 2,678$ 132,496$
101,946$ 78,566Net Income$ 4,973$ (112,932)$ (91,269)$
231,065$ 174,329$ (67,585)$ 63,793*Q2 2011 represents
just 8 weeks of Sugar Bowl Operations. Note the facility closed
for renovations in November 2010,and reopened in early May
2011.
Ex 3 - Marketing CampaignSummer 2011: Test Marketing
Campaigns# Potential # Actual Repeat CustomersCost Per Cost
per Repeat ChannelCampaign Costcustomers reachedcustomers
deliveredGeneratedCustomerCustomerDirect Email to Sugar
Bowl Email List$50400.0030.0016.00$ 1.67$ 3.13Direct
Email to Rented Target Email List$4,0004,000.0080.0030.00$
50.00$ 133.33Group Buying Offer$2000 + 30% of
sales5,000.00500.00125.00$ 11.50$ 46.00Social Media
Website$0.75 per click1,000.00120.0012.00$ 6.25$
62.50Keyword Search$1.10 per click500.0035.0020.00$
15.71$ 27.50
Ex 4-Weekly Attendance SnapshotWeekly Attendance Snapshot
**Does not include Private Event patronage Average
$2011MondayTuesdayWed.ThursdayFridaySaturdaySundayWee
klyPer PersonQ2 675975154160180124819$
35.00Q36759752002152201721008$
40.00Q475941903083503852991701$
50.002012MondayTuesdayWed.ThursdayFridaySaturdaySunday
WeeklyQ11011251203784114203351890$ 52.00
_____________________________________________________
_____________________________________________________
______
HBS Professor Richard G. Hamermesh and writer Alisa Zalosh
prepared this case solely as a basis for class discussion and not
as an
endorsement, a source of primary data, or an illustration of
effective or ineffective management. Although based on real
events and despite
occasional references to actual companies, this case is fictitious
and any resemblance to actual persons or entities is
coincidental.
Copyright © 2012 President and Fellows of Harvard College.
To order copies or request permission to reproduce materials,
call 1-800-545-7685,
write Harvard Business Publishing, Boston, MA 02163, or go to
http://www.hbsp.harvard.edu. This publication may not be
digitized,
photocopied, or otherwise reproduced, posted, or transmitted,
without the permission of Harvard Business School.
R I C H A R D G . H A M E R M E S H
A L I S A Z A L O S H
Sugar Bowl
Shelby Givens checked her watch as she jogged along Raleigh’s
Greenway Trail; she was running
late again. Since Sugar Bowl’s launch, there simply were not
enough hours in the day to satisfy the
overwhelming demands on her time. Givens couldn’t remember
the last time she went to dinner and
a movie with friends. And though three months had passed, she
still deeply regretted missing her
college roommate’s wedding because of an unanticipated
staffing crisis.
Givens had thought that by now, April 2012, a full year after
the bowling lounge’s opening, her
fast-paced and sometimes sleepless entrepreneurial life would
be slower, or at least more predictable.
But that simply wasn’t the case. Givens loved Raleigh and her
job—managing her family’s bowling
legacy was thrilling, professionally rewarding, and potentially
lucrative. Profits were on the rise (See
Exhibits 1 and 2 for Sugar Bowl financial statements) but the
continual personal sacrifice was starting
to wear on her. Was this how she wanted to spend the
remainder of her twenties? On the other
hand, what job would ever be as fulfilling or as stimulating as
the one she had now?
Sugar Bowl’s board meeting was two weeks away, scheduled for
April 30, 2012. Givens had some
exciting opportunities to present to her investors. It was
imperative, though, that she work through
her own priorities—financial and otherwise—in advance of that
meeting. What was best for Sugar
Bowl wasn’t necessarily best for Givens. Or was it?
Background
After graduating from business school in 2009, Givens returned
to her native Raleigh, NC to
implement a turnaround of Westlake Lanes. The ailing
seventies-style bowling business was started
by her deceased grandfather, Dane Sugar, in an old mill in
downtown Raleigh. Guided by an
entrepreneurial spirit and interest in general management,
Givens tightened cost controls and
streamlined operations. In just nine months Givens stopped
Westlake’s spiraling losses and even
earned a small profit. Yet Givens questioned Westlake’s ability
to sustain healthy profits over the
long term, due to a number of social and environmental factors
(see Appendix), including:
• The declining popularity of weekly “league” bowling teams
• The aging population of regulars
• Marginal revenue from Westlake’s limited food and drink
menu (pizza and beer)
• Continually rising healthcare and utilities costs
9 - 9 1 3 - 5 3 7
R E V . M A Y 1 6 , 2 0 1 3
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
913-537 | Sugar Bowl
2 BRIEFCASES | HARVARD BUSINESS SCHOOL
• Increasing forms of competitive family entertainment
• Less free “family” time due to dual income families and
overscheduled kids.
In March, 2010 Givens persuaded Westlake’s board to pursue a
different path for Westlake: to
create a lively and plush bowling lounge and nightclub. Instead
of bright lights, an old juke-box and
a menu consisting of pizza, hot dogs and beer on tap, customers
would enjoy a full bar, table service
and a tapas-style menu of small plates and contemporary finger
foods. The lack of any direct
competition in Raleigh, paired with Raleigh’s ongoing
gentrification and influx of young
professionals,1 led Givens to believe a market existed for such a
venue. She even had a name to
propose for the reconceived business: Sugar Bowl.
Before his death in 2008, Dane Sugar upgraded Westlake’s lane
machinery and scoring
technology. Givens wanted to update the outdated 16,000
square foot interior, reconfiguring the
space to foster casual dining and socializing, as well as
bowling, for 150 people, nearly doubling
capacity.2 She believed that revenue levels from the new
business would support significant jumps
in costs, such as rent and insurance.
Givens projected she would need $600,000 to renovate the
bowling alley, and forecasted an
additional $100,000 for startup costs and incidentals. She raised
$200,000 in the form of convertible
notes from friends and family, and secured a $400,000 SBA
loan from a local bank. Both loans were 5
years in length, commanded 8% interest, and required quarterly
interest-only payments with the
principal to be repaid in full at the end of the term. The bank,
however, listed additional terms;
failure to comply would result in rate renegotiation or a
truncated loan term.
Loan Terms:
1. Givens provided her home, a downtown Raleigh
condominium, as loan collateral.
2. The venue must open no later than 15 months post-funding.
3. Actual revenue must reach 70% of projected revenue (or
$1,000,000) after four operating
quarters.
Though $100,000 short of her fundraising goal, Givens reasoned
that, with a rigorous approach to
cost management, she could navigate the shortfall.
Westlake taught me that to be profitable in this business you
need to provide compelling
entertainment and closely watch expenses. If customers enjoy
their experience they’ll return with
their friends—that is the cheapest and most effective form of
marketing. But no cost should be
overlooked. Spending just an extra nickel per customer adds up
when volume and customer
turnover are high.
Phase I: Preparing for the Transformation (Summer 2010)
I learned at Westlake the priceless value of asking for help—
from friends and colleagues, suppliers,
and professional contacts. I kept that in mind as I embarked on
Sugar Bowl’s launch.
1 Between 2000 and 2010, Raleigh’s population grew by 46.3%
to 404,000. Its median age was 31.9 and those aged 25–44
accounted for one third of the population. Forty-seven percent
of residents 25 years or older possessed a college degree (or
higher). Source: US Census:
http://quickfacts.census.gov/qfd/states/37/3755000.html
2 Due to change in business, rent for the space was renegotiated
and increased by 60%.
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
Sugar Bowl | 913-537
HARVARD BUSINESS SCHOOL | BRIEFCASES 3
Employees
Givens anticipated it would take 9 months to a year before
Sugar Bowl was operational. She
planned to close Westlake, which was generating weekly
revenues of $15,000, in November, 2010 for
four months of renovations. Three full-time employees
remained from Westlake:
Employee Salary Responsibility Tenure
Gary Spalding (50) $40K Maintenance of grounds, buildings &
machinery 15 yrs.
Shirley Smith (41) $31K Back office, sales and marketing 23
yrs.
Daniel Sinclair (27) $24K Kitchen/bar supplies, cooking and
serving food 10 yrs.
For employees, a Sugar Bowl transition would mean later hours,
more customers and higher
service expectations. Of the three full time employees, only
Spalding expressed sincere interest in
working through the transformation. Givens was not ready to
invest in any new hires just yet, so out
of necessity she designated Smith, a longtime employee familiar
with Westlake operations, manager
until the temporary close. Though Smith required frequent
direction she was trustworthy and loyal.
Research
Before proposing the bowling lounge strategy to Westlake’s
board, Givens spent eight weeks
analyzing local and nationwide market data and consumer trends
related to bowling and evening
entertainment. This research provided a solid foundation for
the assumptions Givens used to craft
pro-forma financials for Sugar Bowl in March, 2010.
Aware of the difference between crafting a strategy and
executing a vision, Givens sought an
operational mentor. Through a former business colleague,
Givens was introduced to Michael Burke,
the general manager of “High Rollers,” a trendy bowling venue
located in the heart of Washington,
D.C. After an initial phone conversation, Burke agreed to meet
with Givens in Washington, and to
provide her with a generous share of inside business
information.
High Rollers exemplified the vision I’d portrayed to my
investors,” Givens recalled. “When I
walked in on Thursday night at 10pm, it was packed with young
professionals; most seemed to be
in their twenties and early thirties. The lighting was dim, the
music was loud; many patrons were
bowling, others eating, some were dancing, and all were
drinking. I was struck by how much
people were willing to pay for the experience.
Like Sugar Bowl, the High Rollers facility held 16 bowling
lanes. Burke told Givens that the
average customer spent $62.50 per visit, with 50% of revenue
from alcohol, 30% from food, and 20%
from lane admission. Fees for bowling were charged by the
hour instead of by the game (shoe rental
was free). High Roller’s gross profit margin in 2009 was 70%.
Burke credited cost-effective online marketing, word of mouth
“buzz,” and private event sales
efforts with High Rollers’ consistent and robust revenue stream.
High Rollers collected email
addresses for every customer and sent monthly special offers
and “refer a friend” incentives to them
to drive repeat and new business. A part-time event planner
cold-called targeted companies to pitch
private events for slower weeknights.
In Burke, Givens found an experienced mentor. She proposed a
standing monthly phone call, and
Burke agreed when she made the following offer: “If I pull this
off in Raleigh I will return the favor
by calling you every month to tell you about new concepts that
are increasing my revenue and
improving my margins.”
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
913-537 | Sugar Bowl
4 BRIEFCASES | HARVARD BUSINESS SCHOOL
Design
Before speaking with any design professionals Givens analyzed
the table and bar configurations
that would provide greatest profitability for a 150 capacity. She
decided that, in addition to plush
seating and tables at each lane’s end, she would order 25 two-
person tables and one pool table for the
rear third of the building’s space. Flexibility to reconfigure the
space for small groups, large groups,
and private events was critical.
Givens solicited quotes from three professional Raleigh design
firms for Sugar Bowl’s renovation.
Estimates ranged from $500,000 to $750,000, with fifteen
percent of total project costs attributed to
design fees.
I was always thinking about how to shave costs. Who might
value the opportunity to work on
Sugar Bowl for below-market rates? Two Raleigh universities
offered degrees in Architecture and
Design. I contacted the deans, proposed our project as an
independent study and was contacted by
several teams of graduate students willing to work with me for
three summer months at no cost in
return for academic credit. Though I’d be more involved in the
design, I’d save around $90,000 and
that was worth it to me.
The team that impressed Givens most also mirrored her desired
demographic. She also hired a
licensed architect to review design and architectural plans,
ensuring they were in line with current
safety and building codes. The plans were ready by October,
and she selected a general contractor,
Mike Walker, whose estimate was 25% less than competitive
estimates. What Walker lacked in
experience (his business was just 3 years old) he made up for
with enthusiasm; he was willing to
subsidize his labor for the opportunity to work on a high-profile
downtown project and to display
signage on Sugar Bowl’s exterior.
Food & Beverage
Givens recognized that Sugar Bowl possessed an extremely
valuable grandfathered asset beyond
bowling lanes: a state-issued liquor license and county permit to
serve not just beer but the full range
of alcoholic beverages.3 But bringing the “right” busi nesses to
the neighborhood was important to
residents and government officials. They fought strongly
against businesses that posed a threat to
the newly cultivated district.
Sugar Bowl was also licensed to prepare and serve hot and cold
food onsite. The existing menu of
pizza and mainstream draft beer would be replaced, but Givens
did not have the funds to build and
run a full-service restaurant facility in the existing space.
Though kitchen improvements would be necessary, employing
offsite caterers would cost far less
than the price of a full restaurant kitchen installation. I
partnered with a Raleigh food caterer with
an offsite facility that could prepare tapas-style appetizers and
small plates.
The terms of the catering contract are listed below.
Cost per menu item $5.00
Minimum order per night 300 items
# Catering employees required per night 3
Catering wage $12 per hour
Required advance notice for catering estimates 5 days
3 In 1997, Givens’s grandfather terminated liquor service in an
attempt to (1) reduce site damage, (2) deter rowdy customers,
and (3) reduce insurance costs. The strategy worked and he
kept the policy in place indefinitely.
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
Sugar Bowl | 913-537
HARVARD BUSINESS SCHOOL | BRIEFCASES 5
Phase II: Renovation (Fall 2010 and Winter 2011) and Grand
Opening
(Spring 2011)
Westlake closed for renovations in November for four months,
but by December Walker, the
contractor, was already weeks behind schedule due to the
following:
• Missed deadline for permit filing: 3 weeks
• Delivery of incorrect materials/reorder & redelivery: 2 weeks
• Builder staffing shortage: 1 week
The Grand Opening, originally planned for early March, was
now set for the end of April, and
unexpected costs had already diminished Givens’ $100,000
“incidentals” budget by $36,000.
Operations:
Each week’s delay, I calculated, would cost me a minimum of
$30,000 in lost Sugar Bowl revenue I
was worried – about not meeting the bank’s timeline for
opening, about depleting cash reserves,
about the capability of the contractor I’d selected. I figured
that firing him, though, would not
speed up the process or save money.
Hiring a General Manager
Givens recalled:
As spring approached, I designated the second week of February
to hire staff, finalize catering and
bar menus, and research marketing options. But then, another
water pipe burst, city officials
demanded a walk-through and final design orders needed to be
placed. Despite 18 hour days, I
couldn’t keep up with the demands on my time. I desperately
needed to delegate responsibilities,
immediately, to someone capable of independent direction.
Burke recommended one of his former wait staff supervisors
and bar managers, Sarah Petty, to
Givens. Though she lived in Washington DC, Burke felt that
Givens could lure her to Raleigh with
the right opportunity and compensation.
I met Sarah at Sugar Bowl – she was eager for a start-up, and I
valued her operational experience
tremendously. Plus, we clicked on a personal level. But I
couldn’t afford her current $75,000 salary.
In exchange for a smaller salary of $55,000, Petty requested
authority to run the catering and
restaurant operation, a 3% equity stake and a two year contract.
Frankly, it was more than I wanted to give up, economically and
personally. However, I trusted
Burke’s recommendation and my gut instinct, and offered her a
job on her terms, with one
stipulation: that her two-year contract would take effect only
after she met or exceeded specific
goals in the first three post-opening months.
Petty started on March 1st and immediately began tackling
Givens’s to-do list. “Shelby was hyper-
sensitive to new and unexpected costs,” said Petty. “She asked
me to solicit at least three quotes for
new products and services, to ensure we were getting a fair
market price.”
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
913-537 | Sugar Bowl
6 BRIEFCASES | HARVARD BUSINESS SCHOOL
Setting Pricing
Givens leaned on Petty’s experience to finalize hours of
operation and rates for bowling, food and
beverages.
Hours of operation 6pm to 2am, 7 days/week
Lane Rental $40 per hour, or $10/hour per person
Expected # of customer rotations/night 3
Maximum # of customers 150 (or, 450/night assuming 3
rotations)
Organizational
Givens divided the staff into three divisions. Petty managed
restaurant operations, and Givens
managed bowling operations and sales (including marketing and
events). Both Givens and Petty
agreed that hiring a part-time bookkeeper to keep track of
receipts and deposits was critical.
Reluctantly, Givens acknowledged that eliminating employee
health insurance coverage (which had
accounted for 12% of Westlake’s fixed expenses) was fiscally
responsible.
Gary Spalding, with his lane machinery expertise, was an
instrumental employee. She offered
Spalding a raise equal to the value of his insurance, which he
rejected. Ultimately a 30% salary
increase and an extra two weeks of vacation annually convinced
him to stay. Petty said:
Smith and Sinclair, old Westlake employees, didn’t meet any of
the criteria we set for Sugar Bowl
employees. Shelby didn’t want to terminate them out of a sense
of loyalty, but our budget was very
tight and we had to make the most productive choices for Sugar
Bowl.
Givens terminated Sinclair (a lackluster kitchen worker who had
been on temporary leave) but not
Smith, who had worked for Dane Sugar for more than 20 years,
remained loyal to Westlake after his
death, and helped Givens learn the business during her first
months on site. However, Smith’s
passive complaints about late hours and heavier workloads
exasperated Petty. Smith was offered a
choice of two jobs: (1) an hourly wage greeter and shoe counter
cashier or (2) a commission-based
private event sales person.4 She viewed both as demotions, but
chose to work in event sales.
The new staff consisted of four full-time employees, five part-
time employees (customer-facing
cashiers/shoe rental specialists), eight wait staff and two
bartenders. A part-time accountant paid
bills, tracked weekly expenses and prepared monthly financial
statements.
The minimum wage compensation was $2.15 per hour for tipped
employees, and $7.25 per hour
for hourly workers. Thanks to Sugar Bowl’s proximity to
nearby universities, college and graduate
students filled bar and wait staff positions filled within two
weeks.
Financial Controls
“Employing a group of young and sociable employees usually
meant higher levels of shrinkage,
said Petty, using an industry term to describe employees’
unauthorized distribution of free or
discounted consumables to friends and acquaintances. “At High
Rollers in D.C., most employees
found it hard to resist giving freebies to friends. I knew that
implementing and consistently applying
management controls at Sugar Bowl would be critical.”
4 Smith’s compensation was $250 per week, plus 10% of total
revenue from private events she booked. Smith did not receive
health insurance as part of her new compensation package.
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
Sugar Bowl | 913-537
HARVARD BUSINESS SCHOOL | BRIEFCASES 7
Petty’s proposed management controls:
Problem Control
Liquor theft Manager present and signature required to remove
liquor bottles from
inventory closet.
Unexpected losses Monthly inventory check of food, liquor and
supplies.
Shrinkage Independent auditing of daily cash receipts, checked
against number of
customers, actual sales and bank deposits.
Unauthorized charges All deliveries over $150 must be
accompanied by an authorized purchase
order.
Marketing for the Grand Opening
Advertising: Sugar Bowl’s target market consisted of young
professionals and older graduate
students. Both groups used online tools and services frequently,
and Givens believed online ads,
direct emails and social media channels offered better value and
tracking capability than traditional
offline media.5
Givens budgeted $40,000 for online and offline marketing
materials, advertising and promotions
from May launch through the end of 2011. See Exhibit 3 for
results from five summer test marketing
campaigns, which Givens used as a reference for marketing and
advertising spending.
Public Relations: For the Grand Opening, a low cost, attention-
grabbing PR stunt helped boost
awareness and intrigue on a sunny Saturday afternoon. A $200
permit enabled staff to assemble two
makeshift bowling lanes in the road, with Sugar Bowl t-shirts
awarded to anyone who bowled a
strike. Music played, wait staff served free lemonade, iced tea
and a sampling of menu items, and
hefty crowd gathered. A few drivers seemed disgruntled but
overall, the mood was positive. Givens,
doing meet-and-greet the entire time, made the acquaintance of
nearly two dozen commercial and
residential neighbors, telling them, “We will be good neighbors.
If you ever have a problem, call me
directly; here’s my card.”
The following day three reporters contacted Givens and within
48 hours Sugar Bowl was featured
on two television news programs, a radio show, and in the local
newspaper’s Sunday business
section.
Phase III: 2011/12 Operations
Sugar Bowl opened for business on Thursday, May 5th 2011, 7
weeks later than planned due to
construction, distribution and permitting delays. The first
weekend’s attendance averaged 60%
capacity.6
Unpredictability
Givens struggled to predict catering estimates as early summer
attendance fluctuated. One rainy
Friday night nearly exceeded maximum capacity with 425
customers, but the next night, a balmy
Saturday, there were just 100 patrons all night. By the end of
June, attendance was averaging 35%
5 A third party email service cost $50 per month for unlimited
emails, compared to $250 for a single black and white display
ad
in Raleigh’s Sunday paper.
6 Givens determined that evening capacity was 450 (or, three
“cycles” of 150 each).
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
913-537 | Sugar Bowl
8 BRIEFCASES | HARVARD BUSINESS SCHOOL
capacity from Thursday to Sunday, and just 15% Monday
through Wednesday. To make matters
worse, average spending, at $40 per person, was lower than
anticipated. Givens hoped, but could not
be sure, that low patronage was due to a diminished summer
population. She debated making
immediate use of the Q3 marketing funds.
In July, two waiters quit simultaneously because their earnings
were lower than expected. Petty
caught a third giving away drinks and fired her on the spot; she
later overheard Smith grumble to a
fellow employee “Well, that’s not how it used to be around
here.” That weekend both Petty and
Givens rolled up their sleeves and waited tables; Givens had
forgotten how stressful and tiring the
job could be. Finding, hiring and training each new employee
took 10 days and cost roughly $750.
In October, machinery for two lanes unexpectedly
malfunctioned while Gary Spalding was on
vacation. An out of state servicer repaired them, but it took a
week’s time and totaled $26,000.
Customer Experience
Givens noted that once inside, customers enjoyed themselves.
To verify her hunch she asked
customers to rate their experience on a 1 to 5 scale as they
turned in their shoes. 85% responded with
the most favorable rating. For the less positive responses,
complaints focused on cost, wait times, and
group (as opposed to singles) orientation.
Private Events
Smith struggled as an event sales agent, focusing her efforts
only on Raleigh businesses and academic
departments with whom she shared personal connections. In
September she quit.
“Smith was close with my grandfather and she knew many of
my relatives; it was a delicate
situation and I handled it poorly. But, I am not sure what else I
could have done. There simply
wasn’t a good role for her at Sugar Bowl. “
To replace Smith, Givens hired a part-time event planner,
Charlie Campbell. Campbell had been
unemployed, and was eager for a job. As such he, too, agreed
to work mostly on commission.
Campbell had both sales experience and an extensive personal
network at high tech and biotech
companies all over the Research Triangle. Within a month he’d
booked two private events (listed
below) and made substantive contact with HR managers at 21
companies.
Company Event Revenue # People Length
Symbia $5,000 60 3 hours
Lerner-Wright $4,700 50 3 hours
Not wanting to sacrifice revenues from Thursday to Sunday,
Givens designated Monday and
Tuesday nights for private events. By November, Campbell
secured four holiday parties and
reported interest in three more for (potentially) $35,000 in
revenue. Givens knew she would have to
improve his compensation if she wanted to keep him.
Gaining Momentum
September and October revenues grew as word spread among
graduate students and the young
professional circuit (See Exhibit 4: Weekly Attendance
Snapshot). Average spending climbed to $45,
and by November, Thursday—Sunday nights averaged 60%
capacity. But Monday, Tuesday and
Wednesday patronage—unless booked with private events—
languished at 15% capacity. The spring
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
Sugar Bowl | 913-537
HARVARD BUSINESS SCHOOL | BRIEFCASES 9
and summer’s lower-than forecasted revenues had drained cash
and Sugar Bowl’s incidentals
“cushion” was a mere $15,000 by December.
With profits in mind, Givens and Petty identified the four menu
items and three specialty drinks
that offered highest contribution margins and guided staff to
gently promote those items. By
December, Petty had a good idea of customer tastes and
preferences:
As a result of the meticulous record keeping mandated by our
bookkeeper, tweaking menu choices
was straightforward. For example, we noticed that of our menu
of fifteen tapas offerings, the six
top-sellers were ordered 50% more than the least popular
offerings. We narrowed menu options,
and re-negotiated catering costs (which fell by 25%), and
increased prices by 10% for best-selling
plates. These changes lifted average revenue per person to $50
by the end of December.
Strategic Partnerships
Bowling leagues attracted a steady stream of customers on
slower nights were a key benefit of the
“old’ Westlake business model. Givens wondered if she had
made a mistake in excluding league
players completely from her new strategy. In February of 2012,
Givens contacted a local dating
service to explore a partnership. The dating service said it
could gather 60 singles under the age of 35
for an eight week Wednesday night bowling league. The
service would pay Sugar Bowl $120 per
person for reserved bowling from 7pm to 10pm, a Sugar Bowl t-
shirt (cost: $5.00 each), and 50% off
one drink per person per evening. With the help of the dating
service analyst, Givens projected the
average order for each single would amount to 1.5 drinks and 2
tapas plates per person each night.7
And, a similar 2010 partnership at a rock-climbing facility
resulted in 50% of singles becoming repeat
customers.
Meanwhile, Petty attended one evening the show of a Raleigh-
based amateur eighties cover band
with a loyal late-twenties following. The three person band,
Zulu, played one sold-out show every
other week to a crowd of 120 at a small bar downtown. The bar,
however, was closing and Zulu
needed a new home for six months for their Wednesday night
gigs. With some minor furniture
maneuvering, Petty figured Sugar Bowl had enough room to
accommodate the band, their
instruments, and a standing crowd of 75 in the bar and
restaurant area. Zulu’s fee was $1,500 per
night. The twice-monthly show began at 9pm and lasted 3
hours. Petty estimated, based on past bar
and admission revenues, that fans would pay $10 to hear Zulu,
and order 2.5 drinks and 1 tapas plate
each; she expected only a few of the lanes to be in use during
the show. According to the closing
bar’s owner, fans were loyal to Zulu, not their venue. He
guessed that between 5% and 10% of Zulu
fans became repeat customers.
April 2012
Sugar Bowl’s revenue streams continued to fluctuate, and as
summer approached Givens
wondered if the number of customers would once again drop
precipitously. However, the positive
energy on crowded nights was motivating. During these
moments, as she watched throngs of
customers enjoying themselves in the company of friends,
Givens felt tremendous achievement. She
sensed her business was poised for growth, but in what
direction? A second location? A franchise
opportunity? Expansion of the current location?
On a neighboring block, Givens noticed two new businesses
under construction—a wine and
cheese bar, and an art studio that planned to offer evening
painting classes (along with beer and
7 Q1 2012 average price for one drink was $10, and one tapas
plate was $8.
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
913-537 | Sugar Bowl
10 BRIEFCASES | HARVARD BUSINESS SCHOOL
wine) for adults. Clearly, the neighborhood was flourishing.
But a 24 lane bowling facility on the
outskirts of Raleigh had closed for good after 30 years.
In early April, Givens fielded two surprising and monumental
phone calls; the first was from a
local investor. He said he’d accompanied his son to Sugar Bowl
on several occasions over the last six
months, and noted its rise in popularity among his son’s peers.
He then asked if Givens would
consider selling Sugar Bowl and suggested $1 million as a
starting point for negotiations. Givens was
torn. A sale at the right price could generate Givens and the
business’s investors, including friends
and family, immediate financial benefits—Givens, with a 25%
stake, could potentially pay off her
student loans. But Givens wasn’t sure she was ready to sell
now that she’d survived the tumultuous
first two years of operations. And how would her extended
family feel about selling her
grandfather’s business to an outsider?
Later that same week, a business school friend called Givens
out of the blue. The management
consulting firm for whom he worked was growing, and they’d
asked him to build and lead a group
focused on small business operations. Would Givens be
interested in joining his group in New York
City, he asked? Though travel was a consideration, work-life
balance was a priority for the firm and
hours were predictable. Givens’s salary would more than
double, and a hefty signing bonus would
help to ease the transition. It was a line of work that had
intrigued her in the past, and an offer she
could not ignore.
Pondering the future
Before communicating with her board or responding to the
investor and/or her friend, she
wanted to understand:
• Whether she was on track to repay her loans within the five
year timeframe.
• The number of customers per day needed to break by the end
of Q1 2012, as compared to
nearly a year earlier, Q3 2011.
• The benefits and drawbacks—economic and otherwise—for
Wednesday night options:
Singles League or Zulu venue.
• Mondays and Tuesday potential. With customer breakeven in
mind, did it make sense to
close altogether if no private events were scheduled? Were
there other options?
Looking back at her experience at Sugar Bowl, Givens
reflected: The past 18 months have afforded
me an incredible opportunity; I’ve been exposed to general
management much earlier than most of
my business school classmates and for that I am grateful. I’m
certainly proud of the progress we’ve
made with Sugar Bowl.
From the outside it would appear that our success has come
from leveraging the urban lounge
concept. To me, however, that’s not the case—it is the
combination of careful cost management
together with the new strategy that has propelled our success.
My greatest accomplishment, I think,
was maintaining tight cost controls through our transition.
Bowling is currently experiencing a renaissance, with young
professionals enjoying urban lounges
like ours and families patronizing big-box entertainment
centers. Yet the long term viability of either
of these business types is unknown. Who knows what the next
trend in entertainment will be?
We’ve made a large investment in Sugar Bowl but I do worry
that its novelty will be lost on future
generations. Plus, I am saddled with debt and my investors are
waiting for a return as well. I also
wonder at what point I should pursue a larger general
management role to further my own career.
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
Sugar Bowl | 913-537
HARVARD BUSINESS SCHOOL | BRIEFCASES 11
Appendix
Overview of Bowling Industry in 2011
Current figures show there are more than 100 million bowlers in
90 countries worldwide, and
more than 70 million in the United States alone; this makes
bowling, a $7 billion industry in the
United States, the most popular played sport in the United
States today. Increased participation from
both women and children has fueled bowling’s growth over the
last decade. The sport’s average
customer boasts a household income of nearly $68,000.
The most widespread form of bowling in the U.S. is Ten-Pin
Bowling. One game consists of 10
“frames” of 10 pins each. With each frame, each player
receives two chances (or rolls) to knock down
pins, and on the tenth and final frame, three chances. A perfect
score—an extremely rare event—is
300. Frequent recreational bowlers generally average between
120 and 175 points per game.
Bowling’s popularity in the United States exploded in the
1950s, mostly due to television coverage
of bowling tournaments. In the 1960s, improvements in lane
machinery and technology fueled
additional growth, which continued through the 1970s as
widespread participation in league bowling
spread. Typically, league bowlers committed to weekly bowling
sessions for 32 weeks, ensuring a
consistent revenue stream for bowling centers.
Beginning in the late 1980s, however, industry growth stagnated
as league participation declined.
Bowling centers turned to recreational bowlers for revenues,
competing for their dollars against other
forms of family entertainment. Also during this time the
bowling industry grappled with its
reputation as an outdated, old-timers activity. This image was
fueled in part by old, worn facilities
and an aging customer base.
Over the last 15 years, many bowling centers have updated their
facilities with one of two markets
in mind—families or young urbanites. Those pursuing families
often create family entertainment
centers, with bowling providing just one part of a larger
entertainment experience. The “upscale
bowling lounge” has grown in popularity since roughly 2000 in
larger urban markets. These facilities
target 21- to 35-year-old urban dwellers, providing an
alternative to bars and live music venues.
Often with creative lighting displays and themed entertainment
they are as much night- and dance-
club as they are bowling alley. They may feature pool or
billiards as well as bowling, and provide
upscale dining options and a full bar.
In the United States, there are 5,350 bowling centers, with an
average of 20 lanes each. The
industry is highly fragmented. Together, the five largest owners
own just 8% of total bowling
facilities. Bowling centers are predominantly family-owned.
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
913-537 | Sugar Bowl
12 BRIEFCASES | HARVARD BUSINESS SCHOOL
Exhibit 1 Sugar Bowl Balance Sheet
December 31, 2006-2012 2006 2007 2008 2009 2010 2011
ASSETS
Current Assets
Cash $ 35,488 $ 24,473 $ 29,667 $ 9,057 $
298,806 $ 66,594
Inventory $ 15,412 $ 6,571 $ 2,943 $ 4,200
$ 24,005 $ 83,950
Fixed Assets
Property, Plant & Equipment $ 54,007 $ 132,103 $
184,122 $ 178,046 $ 408,500 $ 658,962
Total Assets $ 104,907 $ 163,147 $ 216,732 $ 191,303
$ 731,311 $ 809,506
LIABILITIES
Accounts Payable $ 14,907 $ 15,000 $ 25,000 $
30,000 $ 25,488 $ 51,995
Debt $ 40,000 $ 121,567 $ 94,850 $ 124,208 $
724,208 $ 724,208
Total Liabilities $ 54,907 $ 136,567 $ 119,850 $
154,208 $ 749,696 $ 776,203
EQUITY
Common Stock $ 30,000 $ 30,000 $ 130,000 $
130,000 $ 130,000 $ 130,000
Retained Earnings $ 0,000 $ (3,420) $ (33,118) $
(92,905) $ (160,490) $ (96,697)
Total Equity $ 50,000 $ 26,580 $ 96,882 $ 37,095
$ (30,490) $ 33,303
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
Sugar Bowl | 913-537
HARVARD BUSINESS SCHOOL | BRIEFCASES 13
Exhibit 2 Sugar Bowl Income Statements: Quarterly and
Annual
INCOME STATEMENT QUARTERLY ANNUAL
Westlake Sugar Bowl Sugar Bowl Sugar Bowl Sugar Bowl
Westlake Sugar Bowl
Q3 2010 Q2 2011a Q3 2011 Q4 2011 Q1 2012 2010 2011
Income
Lane Rental $ 118,290 $ 106,707 $ 179,021 $
275,400 $ 267,540 $ 398,850 $ 561,128
Food Sale $ 17,150 $ 70,392 $ 159,667 $
448,500 $ 410,270 $ 56,920 $ 678,559
Liquor Sale $ 20,571 $ 99,460 $ 243,763 $
559,270 $ 501,550 $ 69,890 $ 902,493
Total $ 156,011 $ 276,559 $ 582,451 $ 1,283,170 $
1,179,360 $ 525,660 $ 2,142,180
Variable Cost of Sales
Food Purchased $ 5,145 $ 39,420 $ 110,250 $
181,386 $ 199,336 $ 17,076 $ 331,056
Liquor Purchased $ 4,114 $ 29,838 $ 105,000 $
249,530 $ 201,600 $ 13,978 $ 384,368
Food & Beverage Supplies $ 3,772 $ 35,953 $
129,157 $ 114,500 $ 147,011 $ 12,681 $
279,610
Total $ 13,031 $ 105,210 $ 344,407 $ 545,416 $
547,946 $ 43,735 $ 995,033
General Overhead Expenses
Marketing and Advertising $ 2,820 $ 10,000 $
15,000 $ 15,000 $ 15,000 $ 9,250 $
40,000
Salaries: Full Time $ 29,400 $ 48,498 $ 48,498 $
48,498 $ 48,498 $ 115,000 $ 145,494
Salaries: Part Time $ 9,240 $ 20,130 $ 18,720 $
34,528 $ 23,900 $ 30,800 $ 73,378
Catering wage n/a $ 16,128 $ 25,920 $ 32,027 $
25,920 $ 74,075
Coupons $ 2,339 $ 7,000 $ 9,000 $
11,000 $ 9,000 $ 7,090 $ 27,000
Legal and Audit $ 2,112 $ 3,600 $ 3,600 $
3,600 $ 3,600 $ 7,040 $ 10,800
License & Permits $ 440 $ 2,475 $ 2,475 $
6,000 $ 6,000 $ 6,500 $ 10,950
Office Supplies $ 794 $ 1,950 $ 3,450 $
5,450 $ 3,450 $ 2,740 $ 10,850
Rent $ 26,949 $ 43,000 $ 43,000 $ 43,000 $
43,000 $ 89,830 $ 129,000
Repair & Maintenance Labor $ 13,838 $ 14,000 $
29,550 $ 34,550 $ 29,550 $ 102,700 $
78,100
Repair & Maintenance Supplies $ 24,855 $ 45,000 $
49,000 $ 58,000 $ 63,000 $ 67,500 $
152,000
Utilities $ 7,131 $ 15,000 $ 26,100 $ 24,040
$ 23,520 $ 27,560 $ 65,140
Travel & Promotion $ 263 $ 8,000 $ 3,000 $
3,000 $ 3,000 $ - $ 14,000
Insurance $ 14,700 $ 28,500 $ 28,500 $
33,000 $ 33,000 $ 49,000 $ 90,000
Miscellaneous $ 450 $ 6,000 $ 8,500 $
7,500 $ 9,700 $ 1,500 $ 22,000
Total General $ 135,329 $ 269,281 $ 314,313 $
359,193 $ 340,138 $ 516,510 $ 942,787
Interest payment: Bank $ 1,897 $ 8,000 $ 8,000
$ 8,000 $ 8,000 $ 16,000 $ 32,000
Interest payment: Friends & Family $ 4,000.00 $ 4,000.00
$ 4,000.00 $ 4,000.00 $ 8,000 $ 16,000
Depreciation $ 2,100 $ 3,000 $ 3,000 $
3,000 $ 3,000 $ 9,000 $ 14,000
Tax
$ 2,678 $ 132,496 $ 101,946 $ 78,566
Net Income $ 4,973 $ (112,932) $ (91,269) $
231,065 $ 174,329 $ (67,585) $ 63,793
a Q2 2011 represents just 8 weeks of Sugar Bowl Operations.
Note the facility closed for renovations in November 2010, and
reopened in early May 2011.
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
91
3-
53
7
-1
4-
E
xh
ib
it
3
M
ar
k
et
in
g
C
am
p
ai
g
n
s
E
xh
ib
it
4
W
ee
k
ly
A
tt
en
d
an
ce
a
n
d
R
ev
en
u
e
Sn
ap
sh
o
t
W
ee
k
ly
A
tt
en
d
an
ce
S
n
ap
sh
o
t
a
A
v
er
ag
e
$
P
er
P
er
so
n
20
11
M
o
n
d
ay
T
u
es
d
ay
W
ed
.
T
h
u
rs
d
ay
F
ri
d
ay
S
at
u
rd
ay
S
u
n
d
ay
W
ee
k
ly
Q
2
67
59
75
15
4
16
0
18
0
12
4
81
9
$
35
.0
0
Q
3
67
59
75
20
0
21
5
22
0
17
2
10
08
$
40
.0
0
Q
4
75
94
19
0
30
8
35
0
38
5
29
9
17
01
$
50
.0
0
20
12
M
o
n
d
ay
T
u
es
d
ay
W
ed
.
T
h
u
rs
d
ay
F
ri
d
ay
S
at
u
rd
ay
S
u
n
d
ay
W
ee
k
ly
Q
1
10
1
12
5
12
0
37
8
41
1
42
0
33
5
18
90
$
52
.0
0
a D
o
es
n
o
t
in
cl
u
d
e
P
ri
v
at
e
E
v
en
t
p
at
ro
n
ag
e
#
P
o
te
n
ti
al
#
A
ct
u
al
R
e
p
e
at
C
u
st
o
m
e
rs
C
o
st
P
e
r
C
o
st
p
e
r
R
e
p
e
at
C
h
an
n
e
l
C
am
p
ai
gn
C
o
st
cu
st
o
m
e
rs
r
e
ac
h
e
d
cu
st
o
m
e
rs
d
e
li
ve
re
d
G
e
n
e
ra
te
d
C
u
st
o
m
e
r
C
u
st
o
m
e
r
D
ir
e
ct
E
m
ai
l t
o
S
u
ga
r
B
o
w
l E
m
ai
l L
is
t
$5
0
40
0.
00
30
.0
0
16
.0
0
1.
67
$
3.
13
$
D
ir
e
ct
E
m
ai
l t
o
R
e
n
te
d
T
ar
ge
t
Em
ai
l L
is
t
$4
,0
00
4,
00
0.
00
80
.0
0
30
.0
0
50
.0
0
$
13
3.
33
$
G
ro
u
p
B
u
yi
n
g
O
ff
e
r
$2
00
0
+
30
%
o
f
sa
le
s
5,
00
0.
00
50
0.
00
12
5.
00
11
.5
0
$
46
.0
0
$
So
ci
al
M
e
d
ia
W
e
b
si
te
$0
.7
5
p
e
r
cl
ic
k
1,
00
0.
00
12
0.
00
12
.0
0
6.
25
$
62
.5
0
$
K
e
yw
o
rd
S
e
ar
ch
$1
.1
0
p
e
r
cl
ic
k
50
0.
00
35
.0
0
20
.0
0
15
.7
1
$
27
.5
0
$
Su
m
m
e
r
20
11
: T
e
st
M
ar
ke
ti
n
g
C
am
p
ai
gn
s
For the exclusive use of M. Ahmed, 2021.
This document is authorized for use only by Majed Ahmed in
EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun,
University of Business and Technology (UBT) from Feb 2021 to
Aug
2021.
<<
/ASCII85EncodePages false
/AllowTransparency false
/AutoPositionEPSFiles true
/AutoRotatePages /None
/Binding /Left
/CalGrayProfile (Gray Gamma 2.2)
/CalRGBProfile (sRGB IEC61966-2.1)
/CalCMYKProfile (U.S. Web Coated 050SWOP051 v2)
/sRGBProfile (sRGB IEC61966-2.1)
/CannotEmbedFontPolicy /Error
/CompatibilityLevel 1.5
/CompressObjects /Off
/CompressPages true
/ConvertImagesToIndexed true
/PassThroughJPEGImages true
/CreateJDFFile false
/CreateJobTicket false
/DefaultRenderingIntent /Default
/DetectBlends true
/DetectCurves 0.0000
/ColorConversionStrategy /LeaveColorUnchanged
/DoThumbnails true
/EmbedAllFonts true
/EmbedOpenType false
/ParseICCProfilesInComments true
/EmbedJobOptions true
/DSCReportingLevel 0
/EmitDSCWarnings false
/EndPage -1
/ImageMemory 1048576
/LockDistillerParams true
/MaxSubsetPct 99
/Optimize true
/OPM 1
/ParseDSCComments true
/ParseDSCCommentsForDocInfo true
/PreserveCopyPage true
/PreserveDICMYKValues true
/PreserveEPSInfo true
/PreserveFlatness true
/PreserveHalftoneInfo false
/PreserveOPIComments false
/PreserveOverprintSettings true
/StartPage 1
/SubsetFonts false
/TransferFunctionInfo /Preserve
/UCRandBGInfo /Remove
/UsePrologue false
/ColorSettingsFile ()
/AlwaysEmbed [ true
/Gotham-Black
/Gotham-Bold
/Gotham-Book
/Gotham-ExtraLight
/Gotham-Medium
/Gotham-Ultra
/MinionPro-Bold
/MinionPro-BoldCn
/MinionPro-BoldCnIt
/MinionPro-BoldIt
/MinionPro-It
/MinionPro-Medium
/MinionPro-MediumIt
/MinionPro-Regular
/MinionPro-Semibold
/MinionPro-SemiboldIt
/Palatino-Bold
/Palatino-BoldItalic
/Palatino-Italic
/Palatino-Roman
/TradeGothicLTStd-Cn18
/Whitney-Black
/Whitney-BlackItalic
/Whitney-BlackSC
/Whitney-BlackSCItalic
/Whitney-Bold
/Whitney-BoldItalic
/Whitney-BoldSC
/Whitney-BoldSCItalic
/Whitney-Book
/Whitney-BookItalic
/Whitney-BookSC
/Whitney-BookSCItalic
/WhitneyIndexBlack-RdBd
/WhitneyIndexBlack-RdCnLt
/WhitneyIndexBlack-RdLt
/WhitneyIndexBlack-RdMd
/WhitneyIndexBlack-SqBd
/WhitneyIndexBlack-SqCnLt
/WhitneyIndexBlack-SqLight
/WhitneyIndexBlack-SqMd
/WhitneyIndexWhite-RdBd
/WhitneyIndexWhite-RdCnLt
/WhitneyIndexWhite-RdLt
/WhitneyIndexWhite-RdMd
/WhitneyIndexWhite-SqBd
/WhitneyIndexWhite-SqCnLt
/WhitneyIndexWhite-SqLt
/WhitneyIndexWhite-SqMd
/Whitney-Light
/Whitney-LightItalic
/Whitney-LightSC
/Whitney-LightSCItalic
/Whitney-Medium
/Whitney-MediumItalic
/Whitney-MediumSC
/Whitney-MediumSCItalic
/WhitneyNumeric-Black
/WhitneyNumeric-BlackItalic
/WhitneyNumeric-Bold
/WhitneyNumeric-BoldItalic
/WhitneyNumeric-Book
/WhitneyNumeric-BookItalic
/WhitneyNumeric-Light
/WhitneyNumeric-LightItalic
/WhitneyNumeric-Medium
/WhitneyNumeric-MediumItalic
/WhitneyNumeric-Semibold
/WhitneyNumeric-SemiboldItalic
/Whitney-Semibold
/Whitney-SemiboldItalic
/Whitney-SemiboldSC
/Whitney-SemiboldSCItalic
]
/NeverEmbed [ true
]
/AntiAliasColorImages false
/CropColorImages true
/ColorImageMinResolution 150
/ColorImageMinResolutionPolicy /OK
/DownsampleColorImages false
/ColorImageDownsampleType /Average
/ColorImageResolution 600
/ColorImageDepth -1
/ColorImageMinDownsampleDepth 1
/ColorImageDownsampleThreshold 1.50000
/EncodeColorImages false
/ColorImageFilter /DCTEncode
/AutoFilterColorImages false
/ColorImageAutoFilterStrategy /JPEG
/ColorACSImageDict <<
/QFactor 0.15
/HSamples [1 1 1 1] /VSamples [1 1 1 1]
>>
/ColorImageDict <<
/QFactor 0.76
/HSamples [2 1 1 2] /VSamples [2 1 1 2]
>>
/JPEG2000ColorACSImageDict <<
/TileWidth 256
/TileHeight 256
/Quality 15
>>
/JPEG2000ColorImageDict <<
/TileWidth 256
/TileHeight 256
/Quality 15
>>
/AntiAliasGrayImages false
/CropGrayImages true
/GrayImageMinResolution 150
/GrayImageMinResolutionPolicy /OK
/DownsampleGrayImages false
/GrayImageDownsampleType /Average
/GrayImageResolution 600
/GrayImageDepth -1
/GrayImageMinDownsampleDepth 2
/GrayImageDownsampleThreshold 1.00000
/EncodeGrayImages false
/GrayImageFilter /DCTEncode
/AutoFilterGrayImages false
/GrayImageAutoFilterStrategy /JPEG
/GrayACSImageDict <<
/QFactor 0.15
/HSamples [1 1 1 1] /VSamples [1 1 1 1]
>>
/GrayImageDict <<
/QFactor 0.76
/HSamples [2 1 1 2] /VSamples [2 1 1 2]
>>
/JPEG2000GrayACSImageDict <<
/TileWidth 256
/TileHeight 256
/Quality 15
>>
/JPEG2000GrayImageDict <<
/TileWidth 256
/TileHeight 256
/Quality 15
>>
/AntiAliasMonoImages false
/CropMonoImages true
/MonoImageMinResolution 1200
/MonoImageMinResolutionPolicy /OK
/DownsampleMonoImages false
/MonoImageDownsampleType /Average
/MonoImageResolution 600
/MonoImageDepth -1
/MonoImageDownsampleThreshold 1.50000
/EncodeMonoImages false
/MonoImageFilter /CCITTFaxEncode
/MonoImageDict <<
/K -1
>>
/AllowPSXObjects false
/CheckCompliance [
/None
]
/PDFX1aCheck false
/PDFX3Check false
/PDFXCompliantPDFOnly false
/PDFXNoTrimBoxError true
/PDFXTrimBoxToMediaBoxOffset [
0.00000
0.00000
0.00000
0.00000
]
/PDFXSetBleedBoxToMediaBox true
/PDFXBleedBoxToTrimBoxOffset [
0.00000
0.00000
0.00000
0.00000
]
/PDFXOutputIntentProfile (None)
/PDFXOutputConditionIdentifier ()
/PDFXOutputCondition ()
/PDFXRegistryName ()
/PDFXTrapped /False
/Description <<
/CHS
<FEFF4f7f75288fd94e9b8bbe5b9a521b5efa76840020004100640
06f006200650020005000440046002065876863900275284e8e55
464e1a65876863768467e5770b548c62535370300260a853ef4ee5
4f7f75280020004100630072006f0062006100740020548c002000
410064006f0062006500200052006500610064006500720020003
5002e003000204ee553ca66f49ad87248672c676562535f00521b5
efa768400200050004400460020658768633002>
/CHT
<FEFF4f7f752890194e9b8a2d7f6e5efa7acb76840020004100640
06f006200650020005000440046002065874ef69069752865bc66
6e901a554652d965874ef6768467e5770b548c52175370300260a
853ef4ee54f7f75280020004100630072006f00620061007400205
48c002000410064006f0062006500200052006500610064006500
7200200035002e003000204ee553ca66f49ad87248672c4f86958b
555f5df25efa7acb76840020005000440046002065874ef63002>
/DAN
<FEFF004200720075006700200069006e0064007300740069006
c006c0069006e006700650072006e0065002000740069006c0020
006100740020006f0070007200650074007400650020004100640
06f006200650020005000440046002d0064006f006b0075006d00
65006e007400650072002c0020006400650072002000650067006
e006500720020007300690067002000740069006c002000640065
00740061006c006a006500720065007400200073006b00e600720
06d007600690073006e0069006e00670020006f00670020007500
640073006b007200690076006e0069006e0067002000610066002
00066006f0072007200650074006e0069006e006700730064006f
006b0075006d0065006e007400650072002e00200044006500200
06f00700072006500740074006500640065002000500044004600
2d0064006f006b0075006d0065006e0074006500720020006b006
1006e002000e50062006e00650073002000690020004100630072
006f00620061007400200065006c006c006500720020004100630
072006f0062006100740020005200650061006400650072002000
35002e00300020006f00670020006e0079006500720065002e>
/DEU
<FEFF00560065007200770065006e00640065006e00200053006
90065002000640069006500730065002000450069006e00730074
0065006c006c0075006e00670065006e0020007a0075006d00200
0450072007300740065006c006c0065006e00200076006f006e00
2000410064006f006200650020005000440046002d0044006f006
b0075006d0065006e00740065006e002c00200075006d00200065
0069006e00650020007a0075007600650072006c00e4007300730
0690067006500200041006e007a00650069006700650020007500
6e00640020004100750073006700610062006 500200076006f006
e00200047006500730063006800e40066007400730064006f006b
0075006d0065006e00740065006e0020007a00750020006500720
07a00690065006c0065006e002e00200044006900650020005000
440046002d0044006f006b0075006d0065006e007400650020006
b00f6006e006e0065006e0020006d006900740020004100630072
006f00620061007400200075006e0064002000520065006100640
065007200200035002e003000200075006e00640020006800f600
680065007200200067006500f600660066006e006500740020007
70065007200640065006e002e>
/ESP
<FEFF005500740069006c0069006300650020006500730074006
100200063006f006e0066006900670075007200610063006900f3
006e0020007000610072006100200063007200650061007200200
064006f00630075006d0065006e0074006f007300200064006500
2000410064006f006200650020005000440046002000610064006
50063007500610064006f00730020007000610072006100200076
0069007300750061006c0069007a00610063006900f3006e00200
06500200069006d0070007200650073006900f3006e0020006400
6500200063006f006e006600690061006e007a006100200064006
500200064006f00630075006d0065006e0074006f007300200063
006f006d00650072006300690061006c00650073002e002000530
065002000700075006500640065006e0020006100620072006900
7200200064006f00630075006d0065006e0074006f00730020005
000440046002000630072006500610064006f007300200063006f
006e0020004100630072006f006200610074002c0020004100640
06f00620065002000520065006100640065007200200035002e00
3000200079002000760065007200730069006f006e00650073002
00070006f00730074006500720069006f007200650073002e>
/FRA
<FEFF005500740069006c006900730065007a002000630065007
30020006f007000740069006f006e00730020006100660069006e
00200064006500200063007200e90065007200200064006500730
0200064006f00630075006d0065006e0074007300200041006400
6f006200650020005000440046002000700072006f00660065007
300730069006f006e006e0065006c007300200066006900610062
006c0065007300200070006f007500720020006c0061002000760
069007300750061006c00690073006100740069006f006e002000
6500740020006c00270069006d007000720065007300730069006
f006e002e0020004c0065007300200064006f00630075006d0065
006e00740073002000500044004600200063007200e900e900730
02000700065007500760065006e0074002000ea00740072006500
20006f007500760065007200740073002000640061006e0073002
0004100630072006f006200610074002c002000610069006e0073
0069002000710075002700410064006f006200650020005200650
06100640065007200200035002e00300020006500740020007600
65007200730069006f006e007300200075006c007400e90072006
900650075007200650073002e>
/ITA (Utilizzare queste impostazioni per creare documenti
Adobe PDF adatti per visualizzare e stampare documenti
aziendali in modo affidabile. I documenti PDF creati possono
essere aperti con Acrobat e Adobe Reader 5.0 e versioni
successive.)
/JPN
<FEFF30d330b830cd30b9658766f8306e8868793a304a30883073
53705237306b90693057305f002000410064006f0062006500200
050004400460020658766f8306e4f5c6210306b4f7f75283057307
e305930023053306e8a2d5b9a30674f5c62103055308c305f00200
05000440046002030d530a130a430eb306f300100410063007200
6f0062006100740020304a30883073002000410064006f0062006
5002000520065006100640065007200200035002e003000204ee5
964d3067958b304f30533068304c3067304d307e3059300230533
06e8a2d5b9a3067306f30d530a930f330c8306e57cb30818fbc307f
3092884c3044307e30593002>
/KOR
<FEFFc7740020c124c815c7440020c0acc6a9d558c5ec0020be44
c988b2c8c2a40020bb38c11cb97c0020c548c815c801c73cb85c00
20bcf4ace00020c778c1c4d558b2940020b3700020ac00c7a50020
c801d569d55c002000410064006f0062 006500200050004400460
020bb38c11cb97c0020c791c131d569b2c8b2e4002e0020c774b8
07ac8c0020c791c131b41c00200050004400460020bb38c11cb29
40020004100630072006f0062006100740020bc0f002000410064
006f00620065002000520065006100640065007200200035002e0
0300020c774c0c1c5d0c11c0020c5f40020c2180020c788c2b5b2c
8b2e4002e>
/NLD (Gebruik deze instellingen om Adobe PDF-documenten
te maken waarmee zakelijke documenten betrouwbaar kunnen
worden weergegeven en afgedrukt. De gemaakte PDF-
documenten kunnen worden geopend met Acrobat en Adobe
Reader 5.0 en hoger.)
/NOR
<FEFF004200720075006b0020006400690073007300650020006
9006e006e007300740069006c006c0069006e00670065006e0065
002000740069006c002000e50020006f007000700072006500740
0740065002000410064006f006200650020005000440046002d00
64006f006b0075006d0065006e00740065007200200073006f006
d002000650072002000650067006e0065007400200066006f0072
0020007000e5006c006900740065006c006900670020007600690
073006e0069006e00670020006f00670020007500740073006b00
7200690066007400200061007600200066006f007200720065007
4006e0069006e006700730064006f006b0075006d0065006e0074
00650072002e0020005000440046002d0064006f006b0075006d0
065006e00740065006e00650020006b0061006e002000e5007000
6e00650073002000690020004100630072006f006200610074002
00065006c006c00650072002000410064006f0062006500200052
0065006100640065007200200035002e003000200065006c006c0
0650072002e>
/PTB
<FEFF005500740069006c0069007a00650020006500730073006
1007300200063006f006e00660069006700750072006100e700f5
0065007300200064006500200066006f0072006d0061002000610
0200063007200690061007200200064006f00630075006d006500
6e0074006f0073002000410064006f00620065002000500044004
600200061006400650071007500610064006f0073002000700061
0072006100200061002000760069007300750061006c0069007a0
06100e700e3006f002000650020006100200069006d0070007200
650073007300e3006f00200063006f006e0066006900e10076006
50069007300200064006500200064006f00630075006d0065006e
0074006f007300200063006f006d0065007200630069006100690
073002e0020004f007300200064006f00630075006d0065006e00
74006f00730020005000440046002000630072006900610064006
f007300200070006f00640065006d002000730065007200200061
0062006500720074006f007300200063006f006d0020006f00200
04100630072006f006200610074002000650020006f0020004100
64006f00620065002000520065006100640065007200200035002
e0030002000650020007600650072007300f50065007300200070
006f00730074006500720069006f007200650073002e>
/SUO
<FEFF004b00e40079007400e40020006e00e40069007400e4002
000610073006500740075006b007300690061002c0020006b0075
006e0020006c0075006f0074002000410064006f0062006500200
050004400460020002d0064006f006b0075006d0065006e007400
740065006a0061002c0020006a006f0074006b006100200073006
f0070006900760061007400200079007200690074007900730061
007300690061006b00690072006a006f006a0065006e0020006c0
075006f00740065007400740061007600610061006e0020006e00
e400790074007400e4006d0069007300650065006e0020006a006
1002000740075006c006f007300740061006d0069007300650065
006e002e0020004c0075006f00640075007400200050004400460
02d0064006f006b0075006d0065006e0074006900740020007600
6f0069006400610061006e0020006100760061007400610020004
100630072006f0062006100740069006c006c00610020006a0061
002000410064006f0062006500200052006500610064006500720
0200035002e0030003a006c006c00610020006a00610020007500
7500640065006d006d0069006c006c0061002e>
/SVE
<FEFF0041006e007600e4006e00640020006400650020006800e
4007200200069006e0073007400e4006c006c006e0069006e0067
00610072006e00610020006f006d0020006400750020007600690
06c006c00200073006b006100700061002000410064006f006200
650020005000440046002d0064006f006b0075006d0065006e007
400200073006f006d002000700061007300730061007200200066
00f60072002000740069006c006c006600f60072006c006900740
06c006900670020007600690073006e0069006e00670020006f00
6300680020007500740073006b007200690066007400650072002
000610076002000610066006600e4007200730064006f006b0075
006d0065006e0074002e002000200053006b00610070006100640
0650020005000440046002d0064006f006b0075006d0065006e00
740020006b0061006e002000f600700070006e006100730020006
90020004100630072006f0062006100740020006f006300680020
00410064006f00620065002000520065006100640065007200200
035002e00300020006f00630068002000730065006e0061007200
65002e>
/ENU ()
>>
>> setdistillerparams
<<
/HWResolution [600 600]
/PageSize [612.000 792.000]
>> setpagedevice

More Related Content

Similar to EX 1 - Balance SheetBalance SheetDecember 31, 2006-201220062007200

TargetAnnualReportBeauty & HouseholdEssentials.docx
TargetAnnualReportBeauty & HouseholdEssentials.docxTargetAnnualReportBeauty & HouseholdEssentials.docx
TargetAnnualReportBeauty & HouseholdEssentials.docx
josies1
 
Alex Rodriguez Final Presentation
Alex Rodriguez Final PresentationAlex Rodriguez Final Presentation
Alex Rodriguez Final Presentation
Ilan Bielas
 
Who Wants To Be A Millionare
Who Wants To Be A MillionareWho Wants To Be A Millionare
Who Wants To Be A Millionare
guest8489485
 
Transfer of wealth study san antonio area foundation
Transfer of wealth study   san antonio area foundationTransfer of wealth study   san antonio area foundation
Transfer of wealth study san antonio area foundation
saafdn
 

Similar to EX 1 - Balance SheetBalance SheetDecember 31, 2006-201220062007200 (20)

debt free less thn 10 yr, no matter what_millionaire.pptx
debt free less thn 10 yr, no matter what_millionaire.pptxdebt free less thn 10 yr, no matter what_millionaire.pptx
debt free less thn 10 yr, no matter what_millionaire.pptx
 
Gigl april2015
Gigl april2015Gigl april2015
Gigl april2015
 
Unitus Community Credit Union - Annual Report 2012
Unitus Community Credit Union - Annual Report 2012Unitus Community Credit Union - Annual Report 2012
Unitus Community Credit Union - Annual Report 2012
 
Borrw Deck
Borrw DeckBorrw Deck
Borrw Deck
 
2 Pepsi Co
2 Pepsi Co2 Pepsi Co
2 Pepsi Co
 
TargetAnnualReportBeauty & HouseholdEssentials.docx
TargetAnnualReportBeauty & HouseholdEssentials.docxTargetAnnualReportBeauty & HouseholdEssentials.docx
TargetAnnualReportBeauty & HouseholdEssentials.docx
 
Alex Rodriguez Final Presentation
Alex Rodriguez Final PresentationAlex Rodriguez Final Presentation
Alex Rodriguez Final Presentation
 
Grand Lake 2021 Year End 10 Year Charts - Real Estate Trends
Grand Lake 2021 Year End   10 Year Charts - Real Estate TrendsGrand Lake 2021 Year End   10 Year Charts - Real Estate Trends
Grand Lake 2021 Year End 10 Year Charts - Real Estate Trends
 
Gigl
GiglGigl
Gigl
 
Who Wants To Be A Millionare
Who Wants To Be A MillionareWho Wants To Be A Millionare
Who Wants To Be A Millionare
 
Dr. David Kohl - Financial and Management Planning for Young Producers
Dr. David Kohl - Financial and Management Planning for Young ProducersDr. David Kohl - Financial and Management Planning for Young Producers
Dr. David Kohl - Financial and Management Planning for Young Producers
 
Who Wants to be A Millionaire: The Effects on Main Street Edition
Who Wants to be A Millionaire: The Effects on Main Street EditionWho Wants to be A Millionaire: The Effects on Main Street Edition
Who Wants to be A Millionaire: The Effects on Main Street Edition
 
Second Interim
Second InterimSecond Interim
Second Interim
 
As of June 30, 2017
As of June 30, 2017As of June 30, 2017
As of June 30, 2017
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
 
YMCA at White Rock All Staff Meeting
YMCA at White Rock All Staff MeetingYMCA at White Rock All Staff Meeting
YMCA at White Rock All Staff Meeting
 
Transfer of wealth study san antonio area foundation
Transfer of wealth study   san antonio area foundationTransfer of wealth study   san antonio area foundation
Transfer of wealth study san antonio area foundation
 
David Kolanek's Career Portfolio
David Kolanek's Career Portfolio David Kolanek's Career Portfolio
David Kolanek's Career Portfolio
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 
Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 

More from BetseyCalderon89

MANAGEGIAL ECONOMICS AND ORGANIZATIONAL ARCHITECTURE 5Th Edition .docx
MANAGEGIAL ECONOMICS AND ORGANIZATIONAL ARCHITECTURE 5Th Edition .docxMANAGEGIAL ECONOMICS AND ORGANIZATIONAL ARCHITECTURE 5Th Edition .docx
MANAGEGIAL ECONOMICS AND ORGANIZATIONAL ARCHITECTURE 5Th Edition .docx
BetseyCalderon89
 
Make sure you put it in your own words and references for each pleas.docx
Make sure you put it in your own words and references for each pleas.docxMake sure you put it in your own words and references for each pleas.docx
Make sure you put it in your own words and references for each pleas.docx
BetseyCalderon89
 
Make sure you take your time and provide complete answers. Two or th.docx
Make sure you take your time and provide complete answers. Two or th.docxMake sure you take your time and provide complete answers. Two or th.docx
Make sure you take your time and provide complete answers. Two or th.docx
BetseyCalderon89
 
Make a list of your own personality traits and then address the foll.docx
Make a list of your own personality traits and then address the foll.docxMake a list of your own personality traits and then address the foll.docx
Make a list of your own personality traits and then address the foll.docx
BetseyCalderon89
 
Make a list of your own personality traits and then address the .docx
Make a list of your own personality traits and then address the .docxMake a list of your own personality traits and then address the .docx
Make a list of your own personality traits and then address the .docx
BetseyCalderon89
 
Major Paper #2--The Personal Narrative EssayA narrative is simpl.docx
Major Paper #2--The Personal Narrative EssayA narrative is simpl.docxMajor Paper #2--The Personal Narrative EssayA narrative is simpl.docx
Major Paper #2--The Personal Narrative EssayA narrative is simpl.docx
BetseyCalderon89
 
Major Paper #1-The Point of View Essay Deadline October 29, 2.docx
Major Paper #1-The Point of View Essay Deadline October 29, 2.docxMajor Paper #1-The Point of View Essay Deadline October 29, 2.docx
Major Paper #1-The Point of View Essay Deadline October 29, 2.docx
BetseyCalderon89
 
Maintaining the Loyalty of StakeholdersTo maintain political, gove.docx
Maintaining the Loyalty of StakeholdersTo maintain political, gove.docxMaintaining the Loyalty of StakeholdersTo maintain political, gove.docx
Maintaining the Loyalty of StakeholdersTo maintain political, gove.docx
BetseyCalderon89
 

More from BetseyCalderon89 (20)

MANAGEGIAL ECONOMICS AND ORGANIZATIONAL ARCHITECTURE 5Th Edition .docx
MANAGEGIAL ECONOMICS AND ORGANIZATIONAL ARCHITECTURE 5Th Edition .docxMANAGEGIAL ECONOMICS AND ORGANIZATIONAL ARCHITECTURE 5Th Edition .docx
MANAGEGIAL ECONOMICS AND ORGANIZATIONAL ARCHITECTURE 5Th Edition .docx
 
Manage Resourcesfor Practicum Change ProjectYou are now half-w.docx
Manage Resourcesfor Practicum Change ProjectYou are now half-w.docxManage Resourcesfor Practicum Change ProjectYou are now half-w.docx
Manage Resourcesfor Practicum Change ProjectYou are now half-w.docx
 
Make sure you put it in your own words and references for each pleas.docx
Make sure you put it in your own words and references for each pleas.docxMake sure you put it in your own words and references for each pleas.docx
Make sure you put it in your own words and references for each pleas.docx
 
Make sure you take your time and provide complete answers. Two or th.docx
Make sure you take your time and provide complete answers. Two or th.docxMake sure you take your time and provide complete answers. Two or th.docx
Make sure you take your time and provide complete answers. Two or th.docx
 
make sure is 100 original not copythis first questionDiscuss .docx
make sure is 100 original not copythis first questionDiscuss .docxmake sure is 100 original not copythis first questionDiscuss .docx
make sure is 100 original not copythis first questionDiscuss .docx
 
make two paragraphs on diffences and similiarties religous belifs .docx
make two paragraphs on diffences and similiarties  religous belifs .docxmake two paragraphs on diffences and similiarties  religous belifs .docx
make two paragraphs on diffences and similiarties religous belifs .docx
 
Make a list of your own personality traits and then address the foll.docx
Make a list of your own personality traits and then address the foll.docxMake a list of your own personality traits and then address the foll.docx
Make a list of your own personality traits and then address the foll.docx
 
Make a list of your own personality traits and then address the .docx
Make a list of your own personality traits and then address the .docxMake a list of your own personality traits and then address the .docx
Make a list of your own personality traits and then address the .docx
 
Make a list of people you consider to be your close friend. For each.docx
Make a list of people you consider to be your close friend. For each.docxMake a list of people you consider to be your close friend. For each.docx
Make a list of people you consider to be your close friend. For each.docx
 
Make sure questions and references are included! Determine how s.docx
Make sure questions and references are included! Determine how s.docxMake sure questions and references are included! Determine how s.docx
Make sure questions and references are included! Determine how s.docx
 
Major Paper #2--The Personal Narrative EssayA narrative is simpl.docx
Major Paper #2--The Personal Narrative EssayA narrative is simpl.docxMajor Paper #2--The Personal Narrative EssayA narrative is simpl.docx
Major Paper #2--The Personal Narrative EssayA narrative is simpl.docx
 
Major earthquakes and volcano eruptions occurred long before there w.docx
Major earthquakes and volcano eruptions occurred long before there w.docxMajor earthquakes and volcano eruptions occurred long before there w.docx
Major earthquakes and volcano eruptions occurred long before there w.docx
 
Major Paper #1-The Point of View Essay Deadline October 29, 2.docx
Major Paper #1-The Point of View Essay Deadline October 29, 2.docxMajor Paper #1-The Point of View Essay Deadline October 29, 2.docx
Major Paper #1-The Point of View Essay Deadline October 29, 2.docx
 
Maintenance and TroubleshootingDescribe the maintenance procedures.docx
Maintenance and TroubleshootingDescribe the maintenance procedures.docxMaintenance and TroubleshootingDescribe the maintenance procedures.docx
Maintenance and TroubleshootingDescribe the maintenance procedures.docx
 
Maintaining the Loyalty of StakeholdersTo maintain political, gove.docx
Maintaining the Loyalty of StakeholdersTo maintain political, gove.docxMaintaining the Loyalty of StakeholdersTo maintain political, gove.docx
Maintaining the Loyalty of StakeholdersTo maintain political, gove.docx
 
Macro Paper Assignment - The Eurozone Crisis - DueOct 22, 2015.docx
Macro Paper Assignment - The Eurozone Crisis - DueOct 22, 2015.docxMacro Paper Assignment - The Eurozone Crisis - DueOct 22, 2015.docx
Macro Paper Assignment - The Eurozone Crisis - DueOct 22, 2015.docx
 
Macromolecules are constructed as a result of covalent forced; howev.docx
Macromolecules are constructed as a result of covalent forced; howev.docxMacromolecules are constructed as a result of covalent forced; howev.docx
Macromolecules are constructed as a result of covalent forced; howev.docx
 
M7A1 Resolving ConflictIf viewing this through the Assignment too.docx
M7A1 Resolving ConflictIf viewing this through the Assignment too.docxM7A1 Resolving ConflictIf viewing this through the Assignment too.docx
M7A1 Resolving ConflictIf viewing this through the Assignment too.docx
 
Madison is interested in how many of the children in.docx
Madison is interested in how many of the children in.docxMadison is interested in how many of the children in.docx
Madison is interested in how many of the children in.docx
 
Main content areaBased on the readings this week with special at.docx
Main content areaBased on the readings this week with special at.docxMain content areaBased on the readings this week with special at.docx
Main content areaBased on the readings this week with special at.docx
 

Recently uploaded

Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Krashi Coaching
 

Recently uploaded (20)

SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptxSOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
SOCIAL AND HISTORICAL CONTEXT - LFTVD.pptx
 
Explore beautiful and ugly buildings. Mathematics helps us create beautiful d...
Explore beautiful and ugly buildings. Mathematics helps us create beautiful d...Explore beautiful and ugly buildings. Mathematics helps us create beautiful d...
Explore beautiful and ugly buildings. Mathematics helps us create beautiful d...
 
Measures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDMeasures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SD
 
Student login on Anyboli platform.helpin
Student login on Anyboli platform.helpinStudent login on Anyboli platform.helpin
Student login on Anyboli platform.helpin
 
Class 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdfClass 11th Physics NEET formula sheet pdf
Class 11th Physics NEET formula sheet pdf
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdf
 
Software Engineering Methodologies (overview)
Software Engineering Methodologies (overview)Software Engineering Methodologies (overview)
Software Engineering Methodologies (overview)
 
Q4-W6-Restating Informational Text Grade 3
Q4-W6-Restating Informational Text Grade 3Q4-W6-Restating Informational Text Grade 3
Q4-W6-Restating Informational Text Grade 3
 
microwave assisted reaction. General introduction
microwave assisted reaction. General introductionmicrowave assisted reaction. General introduction
microwave assisted reaction. General introduction
 
Web & Social Media Analytics Previous Year Question Paper.pdf
Web & Social Media Analytics Previous Year Question Paper.pdfWeb & Social Media Analytics Previous Year Question Paper.pdf
Web & Social Media Analytics Previous Year Question Paper.pdf
 
Mattingly "AI & Prompt Design: The Basics of Prompt Design"
Mattingly "AI & Prompt Design: The Basics of Prompt Design"Mattingly "AI & Prompt Design: The Basics of Prompt Design"
Mattingly "AI & Prompt Design: The Basics of Prompt Design"
 
Disha NEET Physics Guide for classes 11 and 12.pdf
Disha NEET Physics Guide for classes 11 and 12.pdfDisha NEET Physics Guide for classes 11 and 12.pdf
Disha NEET Physics Guide for classes 11 and 12.pdf
 
General AI for Medical Educators April 2024
General AI for Medical Educators April 2024General AI for Medical Educators April 2024
General AI for Medical Educators April 2024
 
Mattingly "AI & Prompt Design: Structured Data, Assistants, & RAG"
Mattingly "AI & Prompt Design: Structured Data, Assistants, & RAG"Mattingly "AI & Prompt Design: Structured Data, Assistants, & RAG"
Mattingly "AI & Prompt Design: Structured Data, Assistants, & RAG"
 
Sanyam Choudhary Chemistry practical.pdf
Sanyam Choudhary Chemistry practical.pdfSanyam Choudhary Chemistry practical.pdf
Sanyam Choudhary Chemistry practical.pdf
 
Sports & Fitness Value Added Course FY..
Sports & Fitness Value Added Course FY..Sports & Fitness Value Added Course FY..
Sports & Fitness Value Added Course FY..
 
IGNOU MSCCFT and PGDCFT Exam Question Pattern: MCFT003 Counselling and Family...
IGNOU MSCCFT and PGDCFT Exam Question Pattern: MCFT003 Counselling and Family...IGNOU MSCCFT and PGDCFT Exam Question Pattern: MCFT003 Counselling and Family...
IGNOU MSCCFT and PGDCFT Exam Question Pattern: MCFT003 Counselling and Family...
 
Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111
 
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
 
Interactive Powerpoint_How to Master effective communication
Interactive Powerpoint_How to Master effective communicationInteractive Powerpoint_How to Master effective communication
Interactive Powerpoint_How to Master effective communication
 

EX 1 - Balance SheetBalance SheetDecember 31, 2006-201220062007200

  • 1. EX 1 - Balance SheetBalance SheetDecember 31, 2006- 2012200620072008200920102011ASSETSCurrent AssetsCash$ 35,488$ 24,473$ 29,667$ 9,057$ 298,806$ 66,594Inventory$ 15,412$ 6,571$ 2,943$ 4,200$ 24,005$ 83,950Fixed AssetsProperty, Plant & Equipment$ 54,007$ 132,103$ 184,122$ 178,046$ 408,500$ 658,962Total Assets$ 104,907$ 163,147$ 216,732$ 191,303$ 731,311$ 809,506LIABILITIESAccounts Payable$ 14,907$ 15,000$ 25,000$ 30,000$ 25,488$ 51,995Debt$ 40,000$ 121,567$ 94,850$ 124,208$ 724,208$ 724,208Total Liabilities$ 54,907$ 136,567$ 119,850$ 154,208$ 749,696$ 776,203EQUITYCommon Stock$ 30,000$ 30,000$ 130,000$ 130,000$ 130,000$ 130,000Retained Earnings$ 20,000$ (3,420)$ (33,118)$ (92,905)$ (160,490)$ (96,697)Total Equity$ 50,000$ 26,580$ 96,882$ 37,095$ (30,490)$ 33,303 Ex 2 - Income Stmt.INCOME STATEMENTQUARTERLYANNUALWestlakeSugar BowlSugar BowlSugar BowlSugar BowlWestlakeSugar BowlQ3 2010Q2 2011*Q3 2011Q4 2011Q1 201220102011IncomeLane Rental$ 118,290$ 106,707$ 179,021$ 275,400$ 267,540$ 398,850$ 561,128Food Sale$ 17,150$ 70,392$ 159,667$ 448,500$ 410,270$ 56,920$ 678,559Liquor Sale$ 20,571$ 99,460$ 243,763$ 559,270$ 501,550$ 69,890$ 902,493Total$ 156,011$ 276,559$ 582,451$ 1,283,170$ 1,179,360$ 525,660$ 2,142,180Variable Cost of SalesFood Purchased$ 5,145$ 39,420$ 110,250$ 181,386$ 199,336$ 17,076$ 331,056Liquor Purchased$ 4,114$ 29,838$ 105,000$ 249,530$ 201,600$ 13,978$ 384,368Food & Beverage Supplies$ 3,772$ 35,953$ 129,157$ 114,500$ 147,011$ 12,681$ 279,610Total $ 13,031$ 105,210$ 344,407$ 545,416$ 547,946$ 43,735$ 995,033General Overhead ExpensesMarketing and Advertising$ 2,820$ 10,000$ 15,000$ 15,000$ 15,000$ 9,250$ 40,000Salaries:
  • 2. Full Time$ 29,400$ 48,498$ 48,498$ 48,498$ 48,498$ 115,000$ 145,494Salaries: Part Time$ 9,240$ 20,130$ 18,720$ 34,528$ 23,900$ 30,800$ 73,378Catering wagen/a$ 16,128$ 25,920$ 32,027$ 25,920$ 74,075Coupons$ 2,339$ 7,000$ 9,000$ 11,000$ 9,000$ 7,090$ 27,000Legal and Audit$ 2,112$ 3,600$ 3,600$ 3,600$ 3,600$ 7,040$ 10,800Licens e & Permits$ 440$ 2,475$ 2,475$ 6,000$ 6,000$ 6,500$ 10,950Office Supplies$ 794$ 1,950$ 3,450$ 5,450$ 3,450$ 2,740$ 10,850Rent$ 26,949$ 43,000$ 43,000$ 43,000$ 43,000$ 89,830$ 129,000Repair & Maintenance Labor$ 13,838$ 14,000$ 29,550$ 34,550$ 29,550$ 102,700$ 78,100Repair & Maintenance Supplies$ 24,855$ 45,000$ 49,000$ 58,000$ 63,000$ 67,500$ 152,000Utilities$ 7,131$ 15,000$ 26,100$ 24,040$ 23,520$ 27,560$ 65,140Travel & Promotion$ 263$ 8,000$ 3,000$ 3,000$ 3,000$ - 0$ 14,000Insurance$ 14,700$ 28,500$ 28,500$ 33,000$ 33,000$ 49,000$ 90,000Miscellaneous$ 450$ 6,000$ 8,500$ 7,500$ 9,700$ 1,500$ 22,000Total General$ 135,329$ 269,281$ 314,313$ 359,193$ 340,138$ 516,510$ 942,787Operating Income (Loss)$ 7,651$ (97,932)$ (76,269)$ 378,561$ 291,276$ (34,585)$ 204,360Interest payment: Bank$ 1,897$ 8,000$ 8,000$ 8,000$ 8,000$ 16,000$ 32,000Interest payment: Friends & Family$ 4,000.00$ 4,000.00$ 4,000.00$ 4,000.00$ 8,000$ 16,000Depreciation $ 2,100$ 3,000$ 3,000$ 3,000$ 3,000$ 9,000$ 14,000Tax$ 2,678$ 132,496$ 101,946$ 78,566Net Income$ 4,973$ (112,932)$ (91,269)$ 231,065$ 174,329$ (67,585)$ 63,793*Q2 2011 represents just 8 weeks of Sugar Bowl Operations. Note the facility closed for renovations in November 2010,and reopened in early May 2011. Ex 3 - Marketing CampaignSummer 2011: Test Marketing Campaigns# Potential # Actual Repeat CustomersCost Per Cost per Repeat ChannelCampaign Costcustomers reachedcustomers deliveredGeneratedCustomerCustomerDirect Email to Sugar
  • 3. Bowl Email List$50400.0030.0016.00$ 1.67$ 3.13Direct Email to Rented Target Email List$4,0004,000.0080.0030.00$ 50.00$ 133.33Group Buying Offer$2000 + 30% of sales5,000.00500.00125.00$ 11.50$ 46.00Social Media Website$0.75 per click1,000.00120.0012.00$ 6.25$ 62.50Keyword Search$1.10 per click500.0035.0020.00$ 15.71$ 27.50 Ex 4-Weekly Attendance SnapshotWeekly Attendance Snapshot **Does not include Private Event patronage Average $2011MondayTuesdayWed.ThursdayFridaySaturdaySundayWee klyPer PersonQ2 675975154160180124819$ 35.00Q36759752002152201721008$ 40.00Q475941903083503852991701$ 50.002012MondayTuesdayWed.ThursdayFridaySaturdaySunday WeeklyQ11011251203784114203351890$ 52.00 _____________________________________________________ _____________________________________________________ ______ HBS Professor Richard G. Hamermesh and writer Alisa Zalosh prepared this case solely as a basis for class discussion and not as an endorsement, a source of primary data, or an illustration of effective or ineffective management. Although based on real events and despite occasional references to actual companies, this case is fictitious and any resemblance to actual persons or entities is coincidental. Copyright © 2012 President and Fellows of Harvard College. To order copies or request permission to reproduce materials, call 1-800-545-7685,
  • 4. write Harvard Business Publishing, Boston, MA 02163, or go to http://www.hbsp.harvard.edu. This publication may not be digitized, photocopied, or otherwise reproduced, posted, or transmitted, without the permission of Harvard Business School. R I C H A R D G . H A M E R M E S H A L I S A Z A L O S H Sugar Bowl Shelby Givens checked her watch as she jogged along Raleigh’s Greenway Trail; she was running late again. Since Sugar Bowl’s launch, there simply were not enough hours in the day to satisfy the overwhelming demands on her time. Givens couldn’t remember the last time she went to dinner and a movie with friends. And though three months had passed, she still deeply regretted missing her college roommate’s wedding because of an unanticipated staffing crisis. Givens had thought that by now, April 2012, a full year after the bowling lounge’s opening, her fast-paced and sometimes sleepless entrepreneurial life would be slower, or at least more predictable. But that simply wasn’t the case. Givens loved Raleigh and her job—managing her family’s bowling legacy was thrilling, professionally rewarding, and potentially lucrative. Profits were on the rise (See Exhibits 1 and 2 for Sugar Bowl financial statements) but the continual personal sacrifice was starting
  • 5. to wear on her. Was this how she wanted to spend the remainder of her twenties? On the other hand, what job would ever be as fulfilling or as stimulating as the one she had now? Sugar Bowl’s board meeting was two weeks away, scheduled for April 30, 2012. Givens had some exciting opportunities to present to her investors. It was imperative, though, that she work through her own priorities—financial and otherwise—in advance of that meeting. What was best for Sugar Bowl wasn’t necessarily best for Givens. Or was it? Background After graduating from business school in 2009, Givens returned to her native Raleigh, NC to implement a turnaround of Westlake Lanes. The ailing seventies-style bowling business was started by her deceased grandfather, Dane Sugar, in an old mill in downtown Raleigh. Guided by an entrepreneurial spirit and interest in general management, Givens tightened cost controls and streamlined operations. In just nine months Givens stopped Westlake’s spiraling losses and even earned a small profit. Yet Givens questioned Westlake’s ability to sustain healthy profits over the long term, due to a number of social and environmental factors (see Appendix), including: • The declining popularity of weekly “league” bowling teams • The aging population of regulars • Marginal revenue from Westlake’s limited food and drink menu (pizza and beer) • Continually rising healthcare and utilities costs
  • 6. 9 - 9 1 3 - 5 3 7 R E V . M A Y 1 6 , 2 0 1 3 For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. 913-537 | Sugar Bowl 2 BRIEFCASES | HARVARD BUSINESS SCHOOL • Increasing forms of competitive family entertainment • Less free “family” time due to dual income families and overscheduled kids. In March, 2010 Givens persuaded Westlake’s board to pursue a different path for Westlake: to create a lively and plush bowling lounge and nightclub. Instead of bright lights, an old juke-box and a menu consisting of pizza, hot dogs and beer on tap, customers would enjoy a full bar, table service and a tapas-style menu of small plates and contemporary finger foods. The lack of any direct competition in Raleigh, paired with Raleigh’s ongoing gentrification and influx of young professionals,1 led Givens to believe a market existed for such a venue. She even had a name to
  • 7. propose for the reconceived business: Sugar Bowl. Before his death in 2008, Dane Sugar upgraded Westlake’s lane machinery and scoring technology. Givens wanted to update the outdated 16,000 square foot interior, reconfiguring the space to foster casual dining and socializing, as well as bowling, for 150 people, nearly doubling capacity.2 She believed that revenue levels from the new business would support significant jumps in costs, such as rent and insurance. Givens projected she would need $600,000 to renovate the bowling alley, and forecasted an additional $100,000 for startup costs and incidentals. She raised $200,000 in the form of convertible notes from friends and family, and secured a $400,000 SBA loan from a local bank. Both loans were 5 years in length, commanded 8% interest, and required quarterly interest-only payments with the principal to be repaid in full at the end of the term. The bank, however, listed additional terms; failure to comply would result in rate renegotiation or a truncated loan term. Loan Terms: 1. Givens provided her home, a downtown Raleigh condominium, as loan collateral. 2. The venue must open no later than 15 months post-funding. 3. Actual revenue must reach 70% of projected revenue (or $1,000,000) after four operating quarters. Though $100,000 short of her fundraising goal, Givens reasoned
  • 8. that, with a rigorous approach to cost management, she could navigate the shortfall. Westlake taught me that to be profitable in this business you need to provide compelling entertainment and closely watch expenses. If customers enjoy their experience they’ll return with their friends—that is the cheapest and most effective form of marketing. But no cost should be overlooked. Spending just an extra nickel per customer adds up when volume and customer turnover are high. Phase I: Preparing for the Transformation (Summer 2010) I learned at Westlake the priceless value of asking for help— from friends and colleagues, suppliers, and professional contacts. I kept that in mind as I embarked on Sugar Bowl’s launch. 1 Between 2000 and 2010, Raleigh’s population grew by 46.3% to 404,000. Its median age was 31.9 and those aged 25–44 accounted for one third of the population. Forty-seven percent of residents 25 years or older possessed a college degree (or higher). Source: US Census: http://quickfacts.census.gov/qfd/states/37/3755000.html 2 Due to change in business, rent for the space was renegotiated and increased by 60%. For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug
  • 9. 2021. Sugar Bowl | 913-537 HARVARD BUSINESS SCHOOL | BRIEFCASES 3 Employees Givens anticipated it would take 9 months to a year before Sugar Bowl was operational. She planned to close Westlake, which was generating weekly revenues of $15,000, in November, 2010 for four months of renovations. Three full-time employees remained from Westlake: Employee Salary Responsibility Tenure Gary Spalding (50) $40K Maintenance of grounds, buildings & machinery 15 yrs. Shirley Smith (41) $31K Back office, sales and marketing 23 yrs. Daniel Sinclair (27) $24K Kitchen/bar supplies, cooking and serving food 10 yrs. For employees, a Sugar Bowl transition would mean later hours, more customers and higher service expectations. Of the three full time employees, only Spalding expressed sincere interest in working through the transformation. Givens was not ready to invest in any new hires just yet, so out
  • 10. of necessity she designated Smith, a longtime employee familiar with Westlake operations, manager until the temporary close. Though Smith required frequent direction she was trustworthy and loyal. Research Before proposing the bowling lounge strategy to Westlake’s board, Givens spent eight weeks analyzing local and nationwide market data and consumer trends related to bowling and evening entertainment. This research provided a solid foundation for the assumptions Givens used to craft pro-forma financials for Sugar Bowl in March, 2010. Aware of the difference between crafting a strategy and executing a vision, Givens sought an operational mentor. Through a former business colleague, Givens was introduced to Michael Burke, the general manager of “High Rollers,” a trendy bowling venue located in the heart of Washington, D.C. After an initial phone conversation, Burke agreed to meet with Givens in Washington, and to provide her with a generous share of inside business information. High Rollers exemplified the vision I’d portrayed to my investors,” Givens recalled. “When I walked in on Thursday night at 10pm, it was packed with young professionals; most seemed to be in their twenties and early thirties. The lighting was dim, the music was loud; many patrons were bowling, others eating, some were dancing, and all were drinking. I was struck by how much people were willing to pay for the experience.
  • 11. Like Sugar Bowl, the High Rollers facility held 16 bowling lanes. Burke told Givens that the average customer spent $62.50 per visit, with 50% of revenue from alcohol, 30% from food, and 20% from lane admission. Fees for bowling were charged by the hour instead of by the game (shoe rental was free). High Roller’s gross profit margin in 2009 was 70%. Burke credited cost-effective online marketing, word of mouth “buzz,” and private event sales efforts with High Rollers’ consistent and robust revenue stream. High Rollers collected email addresses for every customer and sent monthly special offers and “refer a friend” incentives to them to drive repeat and new business. A part-time event planner cold-called targeted companies to pitch private events for slower weeknights. In Burke, Givens found an experienced mentor. She proposed a standing monthly phone call, and Burke agreed when she made the following offer: “If I pull this off in Raleigh I will return the favor by calling you every month to tell you about new concepts that are increasing my revenue and improving my margins.” For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021.
  • 12. 913-537 | Sugar Bowl 4 BRIEFCASES | HARVARD BUSINESS SCHOOL Design Before speaking with any design professionals Givens analyzed the table and bar configurations that would provide greatest profitability for a 150 capacity. She decided that, in addition to plush seating and tables at each lane’s end, she would order 25 two- person tables and one pool table for the rear third of the building’s space. Flexibility to reconfigure the space for small groups, large groups, and private events was critical. Givens solicited quotes from three professional Raleigh design firms for Sugar Bowl’s renovation. Estimates ranged from $500,000 to $750,000, with fifteen percent of total project costs attributed to design fees. I was always thinking about how to shave costs. Who might value the opportunity to work on Sugar Bowl for below-market rates? Two Raleigh universities offered degrees in Architecture and Design. I contacted the deans, proposed our project as an independent study and was contacted by several teams of graduate students willing to work with me for three summer months at no cost in return for academic credit. Though I’d be more involved in the design, I’d save around $90,000 and that was worth it to me. The team that impressed Givens most also mirrored her desired demographic. She also hired a
  • 13. licensed architect to review design and architectural plans, ensuring they were in line with current safety and building codes. The plans were ready by October, and she selected a general contractor, Mike Walker, whose estimate was 25% less than competitive estimates. What Walker lacked in experience (his business was just 3 years old) he made up for with enthusiasm; he was willing to subsidize his labor for the opportunity to work on a high-profile downtown project and to display signage on Sugar Bowl’s exterior. Food & Beverage Givens recognized that Sugar Bowl possessed an extremely valuable grandfathered asset beyond bowling lanes: a state-issued liquor license and county permit to serve not just beer but the full range of alcoholic beverages.3 But bringing the “right” busi nesses to the neighborhood was important to residents and government officials. They fought strongly against businesses that posed a threat to the newly cultivated district. Sugar Bowl was also licensed to prepare and serve hot and cold food onsite. The existing menu of pizza and mainstream draft beer would be replaced, but Givens did not have the funds to build and run a full-service restaurant facility in the existing space. Though kitchen improvements would be necessary, employing offsite caterers would cost far less than the price of a full restaurant kitchen installation. I partnered with a Raleigh food caterer with an offsite facility that could prepare tapas-style appetizers and small plates.
  • 14. The terms of the catering contract are listed below. Cost per menu item $5.00 Minimum order per night 300 items # Catering employees required per night 3 Catering wage $12 per hour Required advance notice for catering estimates 5 days 3 In 1997, Givens’s grandfather terminated liquor service in an attempt to (1) reduce site damage, (2) deter rowdy customers, and (3) reduce insurance costs. The strategy worked and he kept the policy in place indefinitely. For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. Sugar Bowl | 913-537 HARVARD BUSINESS SCHOOL | BRIEFCASES 5 Phase II: Renovation (Fall 2010 and Winter 2011) and Grand Opening (Spring 2011) Westlake closed for renovations in November for four months, but by December Walker, the contractor, was already weeks behind schedule due to the
  • 15. following: • Missed deadline for permit filing: 3 weeks • Delivery of incorrect materials/reorder & redelivery: 2 weeks • Builder staffing shortage: 1 week The Grand Opening, originally planned for early March, was now set for the end of April, and unexpected costs had already diminished Givens’ $100,000 “incidentals” budget by $36,000. Operations: Each week’s delay, I calculated, would cost me a minimum of $30,000 in lost Sugar Bowl revenue I was worried – about not meeting the bank’s timeline for opening, about depleting cash reserves, about the capability of the contractor I’d selected. I figured that firing him, though, would not speed up the process or save money. Hiring a General Manager Givens recalled: As spring approached, I designated the second week of February to hire staff, finalize catering and bar menus, and research marketing options. But then, another water pipe burst, city officials demanded a walk-through and final design orders needed to be placed. Despite 18 hour days, I couldn’t keep up with the demands on my time. I desperately needed to delegate responsibilities, immediately, to someone capable of independent direction.
  • 16. Burke recommended one of his former wait staff supervisors and bar managers, Sarah Petty, to Givens. Though she lived in Washington DC, Burke felt that Givens could lure her to Raleigh with the right opportunity and compensation. I met Sarah at Sugar Bowl – she was eager for a start-up, and I valued her operational experience tremendously. Plus, we clicked on a personal level. But I couldn’t afford her current $75,000 salary. In exchange for a smaller salary of $55,000, Petty requested authority to run the catering and restaurant operation, a 3% equity stake and a two year contract. Frankly, it was more than I wanted to give up, economically and personally. However, I trusted Burke’s recommendation and my gut instinct, and offered her a job on her terms, with one stipulation: that her two-year contract would take effect only after she met or exceeded specific goals in the first three post-opening months. Petty started on March 1st and immediately began tackling Givens’s to-do list. “Shelby was hyper- sensitive to new and unexpected costs,” said Petty. “She asked me to solicit at least three quotes for new products and services, to ensure we were getting a fair market price.” For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to
  • 17. Aug 2021. 913-537 | Sugar Bowl 6 BRIEFCASES | HARVARD BUSINESS SCHOOL Setting Pricing Givens leaned on Petty’s experience to finalize hours of operation and rates for bowling, food and beverages. Hours of operation 6pm to 2am, 7 days/week Lane Rental $40 per hour, or $10/hour per person Expected # of customer rotations/night 3 Maximum # of customers 150 (or, 450/night assuming 3 rotations) Organizational Givens divided the staff into three divisions. Petty managed restaurant operations, and Givens managed bowling operations and sales (including marketing and events). Both Givens and Petty agreed that hiring a part-time bookkeeper to keep track of receipts and deposits was critical. Reluctantly, Givens acknowledged that eliminating employee health insurance coverage (which had accounted for 12% of Westlake’s fixed expenses) was fiscally responsible.
  • 18. Gary Spalding, with his lane machinery expertise, was an instrumental employee. She offered Spalding a raise equal to the value of his insurance, which he rejected. Ultimately a 30% salary increase and an extra two weeks of vacation annually convinced him to stay. Petty said: Smith and Sinclair, old Westlake employees, didn’t meet any of the criteria we set for Sugar Bowl employees. Shelby didn’t want to terminate them out of a sense of loyalty, but our budget was very tight and we had to make the most productive choices for Sugar Bowl. Givens terminated Sinclair (a lackluster kitchen worker who had been on temporary leave) but not Smith, who had worked for Dane Sugar for more than 20 years, remained loyal to Westlake after his death, and helped Givens learn the business during her first months on site. However, Smith’s passive complaints about late hours and heavier workloads exasperated Petty. Smith was offered a choice of two jobs: (1) an hourly wage greeter and shoe counter cashier or (2) a commission-based private event sales person.4 She viewed both as demotions, but chose to work in event sales. The new staff consisted of four full-time employees, five part- time employees (customer-facing cashiers/shoe rental specialists), eight wait staff and two bartenders. A part-time accountant paid bills, tracked weekly expenses and prepared monthly financial statements. The minimum wage compensation was $2.15 per hour for tipped
  • 19. employees, and $7.25 per hour for hourly workers. Thanks to Sugar Bowl’s proximity to nearby universities, college and graduate students filled bar and wait staff positions filled within two weeks. Financial Controls “Employing a group of young and sociable employees usually meant higher levels of shrinkage, said Petty, using an industry term to describe employees’ unauthorized distribution of free or discounted consumables to friends and acquaintances. “At High Rollers in D.C., most employees found it hard to resist giving freebies to friends. I knew that implementing and consistently applying management controls at Sugar Bowl would be critical.” 4 Smith’s compensation was $250 per week, plus 10% of total revenue from private events she booked. Smith did not receive health insurance as part of her new compensation package. For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. Sugar Bowl | 913-537 HARVARD BUSINESS SCHOOL | BRIEFCASES 7
  • 20. Petty’s proposed management controls: Problem Control Liquor theft Manager present and signature required to remove liquor bottles from inventory closet. Unexpected losses Monthly inventory check of food, liquor and supplies. Shrinkage Independent auditing of daily cash receipts, checked against number of customers, actual sales and bank deposits. Unauthorized charges All deliveries over $150 must be accompanied by an authorized purchase order. Marketing for the Grand Opening Advertising: Sugar Bowl’s target market consisted of young professionals and older graduate students. Both groups used online tools and services frequently, and Givens believed online ads, direct emails and social media channels offered better value and tracking capability than traditional offline media.5 Givens budgeted $40,000 for online and offline marketing materials, advertising and promotions from May launch through the end of 2011. See Exhibit 3 for results from five summer test marketing campaigns, which Givens used as a reference for marketing and advertising spending.
  • 21. Public Relations: For the Grand Opening, a low cost, attention- grabbing PR stunt helped boost awareness and intrigue on a sunny Saturday afternoon. A $200 permit enabled staff to assemble two makeshift bowling lanes in the road, with Sugar Bowl t-shirts awarded to anyone who bowled a strike. Music played, wait staff served free lemonade, iced tea and a sampling of menu items, and hefty crowd gathered. A few drivers seemed disgruntled but overall, the mood was positive. Givens, doing meet-and-greet the entire time, made the acquaintance of nearly two dozen commercial and residential neighbors, telling them, “We will be good neighbors. If you ever have a problem, call me directly; here’s my card.” The following day three reporters contacted Givens and within 48 hours Sugar Bowl was featured on two television news programs, a radio show, and in the local newspaper’s Sunday business section. Phase III: 2011/12 Operations Sugar Bowl opened for business on Thursday, May 5th 2011, 7 weeks later than planned due to construction, distribution and permitting delays. The first weekend’s attendance averaged 60% capacity.6 Unpredictability Givens struggled to predict catering estimates as early summer attendance fluctuated. One rainy Friday night nearly exceeded maximum capacity with 425
  • 22. customers, but the next night, a balmy Saturday, there were just 100 patrons all night. By the end of June, attendance was averaging 35% 5 A third party email service cost $50 per month for unlimited emails, compared to $250 for a single black and white display ad in Raleigh’s Sunday paper. 6 Givens determined that evening capacity was 450 (or, three “cycles” of 150 each). For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. 913-537 | Sugar Bowl 8 BRIEFCASES | HARVARD BUSINESS SCHOOL capacity from Thursday to Sunday, and just 15% Monday through Wednesday. To make matters worse, average spending, at $40 per person, was lower than anticipated. Givens hoped, but could not be sure, that low patronage was due to a diminished summer population. She debated making immediate use of the Q3 marketing funds. In July, two waiters quit simultaneously because their earnings were lower than expected. Petty
  • 23. caught a third giving away drinks and fired her on the spot; she later overheard Smith grumble to a fellow employee “Well, that’s not how it used to be around here.” That weekend both Petty and Givens rolled up their sleeves and waited tables; Givens had forgotten how stressful and tiring the job could be. Finding, hiring and training each new employee took 10 days and cost roughly $750. In October, machinery for two lanes unexpectedly malfunctioned while Gary Spalding was on vacation. An out of state servicer repaired them, but it took a week’s time and totaled $26,000. Customer Experience Givens noted that once inside, customers enjoyed themselves. To verify her hunch she asked customers to rate their experience on a 1 to 5 scale as they turned in their shoes. 85% responded with the most favorable rating. For the less positive responses, complaints focused on cost, wait times, and group (as opposed to singles) orientation. Private Events Smith struggled as an event sales agent, focusing her efforts only on Raleigh businesses and academic departments with whom she shared personal connections. In September she quit. “Smith was close with my grandfather and she knew many of my relatives; it was a delicate situation and I handled it poorly. But, I am not sure what else I could have done. There simply wasn’t a good role for her at Sugar Bowl. “
  • 24. To replace Smith, Givens hired a part-time event planner, Charlie Campbell. Campbell had been unemployed, and was eager for a job. As such he, too, agreed to work mostly on commission. Campbell had both sales experience and an extensive personal network at high tech and biotech companies all over the Research Triangle. Within a month he’d booked two private events (listed below) and made substantive contact with HR managers at 21 companies. Company Event Revenue # People Length Symbia $5,000 60 3 hours Lerner-Wright $4,700 50 3 hours Not wanting to sacrifice revenues from Thursday to Sunday, Givens designated Monday and Tuesday nights for private events. By November, Campbell secured four holiday parties and reported interest in three more for (potentially) $35,000 in revenue. Givens knew she would have to improve his compensation if she wanted to keep him. Gaining Momentum September and October revenues grew as word spread among graduate students and the young professional circuit (See Exhibit 4: Weekly Attendance Snapshot). Average spending climbed to $45, and by November, Thursday—Sunday nights averaged 60% capacity. But Monday, Tuesday and
  • 25. Wednesday patronage—unless booked with private events— languished at 15% capacity. The spring For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. Sugar Bowl | 913-537 HARVARD BUSINESS SCHOOL | BRIEFCASES 9 and summer’s lower-than forecasted revenues had drained cash and Sugar Bowl’s incidentals “cushion” was a mere $15,000 by December. With profits in mind, Givens and Petty identified the four menu items and three specialty drinks that offered highest contribution margins and guided staff to gently promote those items. By December, Petty had a good idea of customer tastes and preferences: As a result of the meticulous record keeping mandated by our bookkeeper, tweaking menu choices was straightforward. For example, we noticed that of our menu of fifteen tapas offerings, the six top-sellers were ordered 50% more than the least popular offerings. We narrowed menu options, and re-negotiated catering costs (which fell by 25%), and increased prices by 10% for best-selling
  • 26. plates. These changes lifted average revenue per person to $50 by the end of December. Strategic Partnerships Bowling leagues attracted a steady stream of customers on slower nights were a key benefit of the “old’ Westlake business model. Givens wondered if she had made a mistake in excluding league players completely from her new strategy. In February of 2012, Givens contacted a local dating service to explore a partnership. The dating service said it could gather 60 singles under the age of 35 for an eight week Wednesday night bowling league. The service would pay Sugar Bowl $120 per person for reserved bowling from 7pm to 10pm, a Sugar Bowl t- shirt (cost: $5.00 each), and 50% off one drink per person per evening. With the help of the dating service analyst, Givens projected the average order for each single would amount to 1.5 drinks and 2 tapas plates per person each night.7 And, a similar 2010 partnership at a rock-climbing facility resulted in 50% of singles becoming repeat customers. Meanwhile, Petty attended one evening the show of a Raleigh- based amateur eighties cover band with a loyal late-twenties following. The three person band, Zulu, played one sold-out show every other week to a crowd of 120 at a small bar downtown. The bar, however, was closing and Zulu needed a new home for six months for their Wednesday night gigs. With some minor furniture maneuvering, Petty figured Sugar Bowl had enough room to accommodate the band, their instruments, and a standing crowd of 75 in the bar and
  • 27. restaurant area. Zulu’s fee was $1,500 per night. The twice-monthly show began at 9pm and lasted 3 hours. Petty estimated, based on past bar and admission revenues, that fans would pay $10 to hear Zulu, and order 2.5 drinks and 1 tapas plate each; she expected only a few of the lanes to be in use during the show. According to the closing bar’s owner, fans were loyal to Zulu, not their venue. He guessed that between 5% and 10% of Zulu fans became repeat customers. April 2012 Sugar Bowl’s revenue streams continued to fluctuate, and as summer approached Givens wondered if the number of customers would once again drop precipitously. However, the positive energy on crowded nights was motivating. During these moments, as she watched throngs of customers enjoying themselves in the company of friends, Givens felt tremendous achievement. She sensed her business was poised for growth, but in what direction? A second location? A franchise opportunity? Expansion of the current location? On a neighboring block, Givens noticed two new businesses under construction—a wine and cheese bar, and an art studio that planned to offer evening painting classes (along with beer and 7 Q1 2012 average price for one drink was $10, and one tapas plate was $8. For the exclusive use of M. Ahmed, 2021.
  • 28. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. 913-537 | Sugar Bowl 10 BRIEFCASES | HARVARD BUSINESS SCHOOL wine) for adults. Clearly, the neighborhood was flourishing. But a 24 lane bowling facility on the outskirts of Raleigh had closed for good after 30 years. In early April, Givens fielded two surprising and monumental phone calls; the first was from a local investor. He said he’d accompanied his son to Sugar Bowl on several occasions over the last six months, and noted its rise in popularity among his son’s peers. He then asked if Givens would consider selling Sugar Bowl and suggested $1 million as a starting point for negotiations. Givens was torn. A sale at the right price could generate Givens and the business’s investors, including friends and family, immediate financial benefits—Givens, with a 25% stake, could potentially pay off her student loans. But Givens wasn’t sure she was ready to sell now that she’d survived the tumultuous first two years of operations. And how would her extended family feel about selling her grandfather’s business to an outsider? Later that same week, a business school friend called Givens out of the blue. The management
  • 29. consulting firm for whom he worked was growing, and they’d asked him to build and lead a group focused on small business operations. Would Givens be interested in joining his group in New York City, he asked? Though travel was a consideration, work-life balance was a priority for the firm and hours were predictable. Givens’s salary would more than double, and a hefty signing bonus would help to ease the transition. It was a line of work that had intrigued her in the past, and an offer she could not ignore. Pondering the future Before communicating with her board or responding to the investor and/or her friend, she wanted to understand: • Whether she was on track to repay her loans within the five year timeframe. • The number of customers per day needed to break by the end of Q1 2012, as compared to nearly a year earlier, Q3 2011. • The benefits and drawbacks—economic and otherwise—for Wednesday night options: Singles League or Zulu venue. • Mondays and Tuesday potential. With customer breakeven in mind, did it make sense to close altogether if no private events were scheduled? Were there other options? Looking back at her experience at Sugar Bowl, Givens reflected: The past 18 months have afforded
  • 30. me an incredible opportunity; I’ve been exposed to general management much earlier than most of my business school classmates and for that I am grateful. I’m certainly proud of the progress we’ve made with Sugar Bowl. From the outside it would appear that our success has come from leveraging the urban lounge concept. To me, however, that’s not the case—it is the combination of careful cost management together with the new strategy that has propelled our success. My greatest accomplishment, I think, was maintaining tight cost controls through our transition. Bowling is currently experiencing a renaissance, with young professionals enjoying urban lounges like ours and families patronizing big-box entertainment centers. Yet the long term viability of either of these business types is unknown. Who knows what the next trend in entertainment will be? We’ve made a large investment in Sugar Bowl but I do worry that its novelty will be lost on future generations. Plus, I am saddled with debt and my investors are waiting for a return as well. I also wonder at what point I should pursue a larger general management role to further my own career. For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021.
  • 31. Sugar Bowl | 913-537 HARVARD BUSINESS SCHOOL | BRIEFCASES 11 Appendix Overview of Bowling Industry in 2011 Current figures show there are more than 100 million bowlers in 90 countries worldwide, and more than 70 million in the United States alone; this makes bowling, a $7 billion industry in the United States, the most popular played sport in the United States today. Increased participation from both women and children has fueled bowling’s growth over the last decade. The sport’s average customer boasts a household income of nearly $68,000. The most widespread form of bowling in the U.S. is Ten-Pin Bowling. One game consists of 10 “frames” of 10 pins each. With each frame, each player receives two chances (or rolls) to knock down pins, and on the tenth and final frame, three chances. A perfect score—an extremely rare event—is 300. Frequent recreational bowlers generally average between 120 and 175 points per game. Bowling’s popularity in the United States exploded in the 1950s, mostly due to television coverage of bowling tournaments. In the 1960s, improvements in lane machinery and technology fueled additional growth, which continued through the 1970s as widespread participation in league bowling spread. Typically, league bowlers committed to weekly bowling
  • 32. sessions for 32 weeks, ensuring a consistent revenue stream for bowling centers. Beginning in the late 1980s, however, industry growth stagnated as league participation declined. Bowling centers turned to recreational bowlers for revenues, competing for their dollars against other forms of family entertainment. Also during this time the bowling industry grappled with its reputation as an outdated, old-timers activity. This image was fueled in part by old, worn facilities and an aging customer base. Over the last 15 years, many bowling centers have updated their facilities with one of two markets in mind—families or young urbanites. Those pursuing families often create family entertainment centers, with bowling providing just one part of a larger entertainment experience. The “upscale bowling lounge” has grown in popularity since roughly 2000 in larger urban markets. These facilities target 21- to 35-year-old urban dwellers, providing an alternative to bars and live music venues. Often with creative lighting displays and themed entertainment they are as much night- and dance- club as they are bowling alley. They may feature pool or billiards as well as bowling, and provide upscale dining options and a full bar. In the United States, there are 5,350 bowling centers, with an average of 20 lanes each. The industry is highly fragmented. Together, the five largest owners own just 8% of total bowling facilities. Bowling centers are predominantly family-owned.
  • 33. For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. 913-537 | Sugar Bowl 12 BRIEFCASES | HARVARD BUSINESS SCHOOL Exhibit 1 Sugar Bowl Balance Sheet December 31, 2006-2012 2006 2007 2008 2009 2010 2011 ASSETS Current Assets Cash $ 35,488 $ 24,473 $ 29,667 $ 9,057 $ 298,806 $ 66,594 Inventory $ 15,412 $ 6,571 $ 2,943 $ 4,200 $ 24,005 $ 83,950 Fixed Assets Property, Plant & Equipment $ 54,007 $ 132,103 $ 184,122 $ 178,046 $ 408,500 $ 658,962 Total Assets $ 104,907 $ 163,147 $ 216,732 $ 191,303 $ 731,311 $ 809,506 LIABILITIES Accounts Payable $ 14,907 $ 15,000 $ 25,000 $ 30,000 $ 25,488 $ 51,995 Debt $ 40,000 $ 121,567 $ 94,850 $ 124,208 $ 724,208 $ 724,208 Total Liabilities $ 54,907 $ 136,567 $ 119,850 $
  • 34. 154,208 $ 749,696 $ 776,203 EQUITY Common Stock $ 30,000 $ 30,000 $ 130,000 $ 130,000 $ 130,000 $ 130,000 Retained Earnings $ 0,000 $ (3,420) $ (33,118) $ (92,905) $ (160,490) $ (96,697) Total Equity $ 50,000 $ 26,580 $ 96,882 $ 37,095 $ (30,490) $ 33,303 For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. Sugar Bowl | 913-537 HARVARD BUSINESS SCHOOL | BRIEFCASES 13 Exhibit 2 Sugar Bowl Income Statements: Quarterly and Annual INCOME STATEMENT QUARTERLY ANNUAL Westlake Sugar Bowl Sugar Bowl Sugar Bowl Sugar Bowl Westlake Sugar Bowl Q3 2010 Q2 2011a Q3 2011 Q4 2011 Q1 2012 2010 2011 Income Lane Rental $ 118,290 $ 106,707 $ 179,021 $
  • 35. 275,400 $ 267,540 $ 398,850 $ 561,128 Food Sale $ 17,150 $ 70,392 $ 159,667 $ 448,500 $ 410,270 $ 56,920 $ 678,559 Liquor Sale $ 20,571 $ 99,460 $ 243,763 $ 559,270 $ 501,550 $ 69,890 $ 902,493 Total $ 156,011 $ 276,559 $ 582,451 $ 1,283,170 $ 1,179,360 $ 525,660 $ 2,142,180 Variable Cost of Sales Food Purchased $ 5,145 $ 39,420 $ 110,250 $ 181,386 $ 199,336 $ 17,076 $ 331,056 Liquor Purchased $ 4,114 $ 29,838 $ 105,000 $ 249,530 $ 201,600 $ 13,978 $ 384,368 Food & Beverage Supplies $ 3,772 $ 35,953 $ 129,157 $ 114,500 $ 147,011 $ 12,681 $ 279,610 Total $ 13,031 $ 105,210 $ 344,407 $ 545,416 $ 547,946 $ 43,735 $ 995,033 General Overhead Expenses Marketing and Advertising $ 2,820 $ 10,000 $ 15,000 $ 15,000 $ 15,000 $ 9,250 $ 40,000 Salaries: Full Time $ 29,400 $ 48,498 $ 48,498 $ 48,498 $ 48,498 $ 115,000 $ 145,494 Salaries: Part Time $ 9,240 $ 20,130 $ 18,720 $ 34,528 $ 23,900 $ 30,800 $ 73,378 Catering wage n/a $ 16,128 $ 25,920 $ 32,027 $ 25,920 $ 74,075 Coupons $ 2,339 $ 7,000 $ 9,000 $ 11,000 $ 9,000 $ 7,090 $ 27,000 Legal and Audit $ 2,112 $ 3,600 $ 3,600 $ 3,600 $ 3,600 $ 7,040 $ 10,800 License & Permits $ 440 $ 2,475 $ 2,475 $ 6,000 $ 6,000 $ 6,500 $ 10,950 Office Supplies $ 794 $ 1,950 $ 3,450 $
  • 36. 5,450 $ 3,450 $ 2,740 $ 10,850 Rent $ 26,949 $ 43,000 $ 43,000 $ 43,000 $ 43,000 $ 89,830 $ 129,000 Repair & Maintenance Labor $ 13,838 $ 14,000 $ 29,550 $ 34,550 $ 29,550 $ 102,700 $ 78,100 Repair & Maintenance Supplies $ 24,855 $ 45,000 $ 49,000 $ 58,000 $ 63,000 $ 67,500 $ 152,000 Utilities $ 7,131 $ 15,000 $ 26,100 $ 24,040 $ 23,520 $ 27,560 $ 65,140 Travel & Promotion $ 263 $ 8,000 $ 3,000 $ 3,000 $ 3,000 $ - $ 14,000 Insurance $ 14,700 $ 28,500 $ 28,500 $ 33,000 $ 33,000 $ 49,000 $ 90,000 Miscellaneous $ 450 $ 6,000 $ 8,500 $ 7,500 $ 9,700 $ 1,500 $ 22,000 Total General $ 135,329 $ 269,281 $ 314,313 $ 359,193 $ 340,138 $ 516,510 $ 942,787 Interest payment: Bank $ 1,897 $ 8,000 $ 8,000 $ 8,000 $ 8,000 $ 16,000 $ 32,000 Interest payment: Friends & Family $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 8,000 $ 16,000 Depreciation $ 2,100 $ 3,000 $ 3,000 $ 3,000 $ 3,000 $ 9,000 $ 14,000 Tax $ 2,678 $ 132,496 $ 101,946 $ 78,566 Net Income $ 4,973 $ (112,932) $ (91,269) $ 231,065 $ 174,329 $ (67,585) $ 63,793 a Q2 2011 represents just 8 weeks of Sugar Bowl Operations. Note the facility closed for renovations in November 2010, and reopened in early May 2011.
  • 37. For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. 91 3- 53 7 -1 4- E xh ib it 3 M ar k
  • 66. r 20 11 : T e st M ar ke ti n g C am p ai gn s For the exclusive use of M. Ahmed, 2021. This document is authorized for use only by Majed Ahmed in EPR-SP-2021-Dr. Hatem taught by Dr. Hatem Garamoun, University of Business and Technology (UBT) from Feb 2021 to Aug 2021. <<
  • 67. /ASCII85EncodePages false /AllowTransparency false /AutoPositionEPSFiles true /AutoRotatePages /None /Binding /Left /CalGrayProfile (Gray Gamma 2.2) /CalRGBProfile (sRGB IEC61966-2.1) /CalCMYKProfile (U.S. Web Coated 050SWOP051 v2) /sRGBProfile (sRGB IEC61966-2.1) /CannotEmbedFontPolicy /Error /CompatibilityLevel 1.5 /CompressObjects /Off /CompressPages true /ConvertImagesToIndexed true /PassThroughJPEGImages true /CreateJDFFile false /CreateJobTicket false /DefaultRenderingIntent /Default /DetectBlends true /DetectCurves 0.0000 /ColorConversionStrategy /LeaveColorUnchanged /DoThumbnails true /EmbedAllFonts true /EmbedOpenType false /ParseICCProfilesInComments true /EmbedJobOptions true /DSCReportingLevel 0 /EmitDSCWarnings false /EndPage -1 /ImageMemory 1048576 /LockDistillerParams true /MaxSubsetPct 99 /Optimize true /OPM 1 /ParseDSCComments true /ParseDSCCommentsForDocInfo true
  • 68. /PreserveCopyPage true /PreserveDICMYKValues true /PreserveEPSInfo true /PreserveFlatness true /PreserveHalftoneInfo false /PreserveOPIComments false /PreserveOverprintSettings true /StartPage 1 /SubsetFonts false /TransferFunctionInfo /Preserve /UCRandBGInfo /Remove /UsePrologue false /ColorSettingsFile () /AlwaysEmbed [ true /Gotham-Black /Gotham-Bold /Gotham-Book /Gotham-ExtraLight /Gotham-Medium /Gotham-Ultra /MinionPro-Bold /MinionPro-BoldCn /MinionPro-BoldCnIt /MinionPro-BoldIt /MinionPro-It /MinionPro-Medium /MinionPro-MediumIt /MinionPro-Regular /MinionPro-Semibold /MinionPro-SemiboldIt /Palatino-Bold /Palatino-BoldItalic /Palatino-Italic /Palatino-Roman /TradeGothicLTStd-Cn18 /Whitney-Black
  • 70. /WhitneyNumeric-BlackItalic /WhitneyNumeric-Bold /WhitneyNumeric-BoldItalic /WhitneyNumeric-Book /WhitneyNumeric-BookItalic /WhitneyNumeric-Light /WhitneyNumeric-LightItalic /WhitneyNumeric-Medium /WhitneyNumeric-MediumItalic /WhitneyNumeric-Semibold /WhitneyNumeric-SemiboldItalic /Whitney-Semibold /Whitney-SemiboldItalic /Whitney-SemiboldSC /Whitney-SemiboldSCItalic ] /NeverEmbed [ true ] /AntiAliasColorImages false /CropColorImages true /ColorImageMinResolution 150 /ColorImageMinResolutionPolicy /OK /DownsampleColorImages false /ColorImageDownsampleType /Average /ColorImageResolution 600 /ColorImageDepth -1 /ColorImageMinDownsampleDepth 1 /ColorImageDownsampleThreshold 1.50000 /EncodeColorImages false /ColorImageFilter /DCTEncode /AutoFilterColorImages false /ColorImageAutoFilterStrategy /JPEG /ColorACSImageDict << /QFactor 0.15 /HSamples [1 1 1 1] /VSamples [1 1 1 1] >>
  • 71. /ColorImageDict << /QFactor 0.76 /HSamples [2 1 1 2] /VSamples [2 1 1 2] >> /JPEG2000ColorACSImageDict << /TileWidth 256 /TileHeight 256 /Quality 15 >> /JPEG2000ColorImageDict << /TileWidth 256 /TileHeight 256 /Quality 15 >> /AntiAliasGrayImages false /CropGrayImages true /GrayImageMinResolution 150 /GrayImageMinResolutionPolicy /OK /DownsampleGrayImages false /GrayImageDownsampleType /Average /GrayImageResolution 600 /GrayImageDepth -1 /GrayImageMinDownsampleDepth 2 /GrayImageDownsampleThreshold 1.00000 /EncodeGrayImages false /GrayImageFilter /DCTEncode /AutoFilterGrayImages false /GrayImageAutoFilterStrategy /JPEG /GrayACSImageDict << /QFactor 0.15 /HSamples [1 1 1 1] /VSamples [1 1 1 1] >> /GrayImageDict << /QFactor 0.76 /HSamples [2 1 1 2] /VSamples [2 1 1 2] >>
  • 72. /JPEG2000GrayACSImageDict << /TileWidth 256 /TileHeight 256 /Quality 15 >> /JPEG2000GrayImageDict << /TileWidth 256 /TileHeight 256 /Quality 15 >> /AntiAliasMonoImages false /CropMonoImages true /MonoImageMinResolution 1200 /MonoImageMinResolutionPolicy /OK /DownsampleMonoImages false /MonoImageDownsampleType /Average /MonoImageResolution 600 /MonoImageDepth -1 /MonoImageDownsampleThreshold 1.50000 /EncodeMonoImages false /MonoImageFilter /CCITTFaxEncode /MonoImageDict << /K -1 >> /AllowPSXObjects false /CheckCompliance [ /None ] /PDFX1aCheck false /PDFX3Check false /PDFXCompliantPDFOnly false /PDFXNoTrimBoxError true /PDFXTrimBoxToMediaBoxOffset [ 0.00000 0.00000 0.00000
  • 73. 0.00000 ] /PDFXSetBleedBoxToMediaBox true /PDFXBleedBoxToTrimBoxOffset [ 0.00000 0.00000 0.00000 0.00000 ] /PDFXOutputIntentProfile (None) /PDFXOutputConditionIdentifier () /PDFXOutputCondition () /PDFXRegistryName () /PDFXTrapped /False /Description << /CHS <FEFF4f7f75288fd94e9b8bbe5b9a521b5efa76840020004100640 06f006200650020005000440046002065876863900275284e8e55 464e1a65876863768467e5770b548c62535370300260a853ef4ee5 4f7f75280020004100630072006f0062006100740020548c002000 410064006f0062006500200052006500610064006500720020003 5002e003000204ee553ca66f49ad87248672c676562535f00521b5 efa768400200050004400460020658768633002> /CHT <FEFF4f7f752890194e9b8a2d7f6e5efa7acb76840020004100640 06f006200650020005000440046002065874ef69069752865bc66 6e901a554652d965874ef6768467e5770b548c52175370300260a 853ef4ee54f7f75280020004100630072006f00620061007400205 48c002000410064006f0062006500200052006500610064006500 7200200035002e003000204ee553ca66f49ad87248672c4f86958b 555f5df25efa7acb76840020005000440046002065874ef63002> /DAN <FEFF004200720075006700200069006e0064007300740069006 c006c0069006e006700650072006e0065002000740069006c0020 006100740020006f0070007200650074007400650020004100640
  • 74. 06f006200650020005000440046002d0064006f006b0075006d00 65006e007400650072002c0020006400650072002000650067006 e006500720020007300690067002000740069006c002000640065 00740061006c006a006500720065007400200073006b00e600720 06d007600690073006e0069006e00670020006f00670020007500 640073006b007200690076006e0069006e0067002000610066002 00066006f0072007200650074006e0069006e006700730064006f 006b0075006d0065006e007400650072002e00200044006500200 06f00700072006500740074006500640065002000500044004600 2d0064006f006b0075006d0065006e0074006500720020006b006 1006e002000e50062006e00650073002000690020004100630072 006f00620061007400200065006c006c006500720020004100630 072006f0062006100740020005200650061006400650072002000 35002e00300020006f00670020006e0079006500720065002e> /DEU <FEFF00560065007200770065006e00640065006e00200053006 90065002000640069006500730065002000450069006e00730074 0065006c006c0075006e00670065006e0020007a0075006d00200 0450072007300740065006c006c0065006e00200076006f006e00 2000410064006f006200650020005000440046002d0044006f006 b0075006d0065006e00740065006e002c00200075006d00200065 0069006e00650020007a0075007600650072006c00e4007300730 0690067006500200041006e007a00650069006700650020007500 6e00640020004100750073006700610062006 500200076006f006 e00200047006500730063006800e40066007400730064006f006b 0075006d0065006e00740065006e0020007a00750020006500720 07a00690065006c0065006e002e00200044006900650020005000 440046002d0044006f006b0075006d0065006e007400650020006 b00f6006e006e0065006e0020006d006900740020004100630072 006f00620061007400200075006e0064002000520065006100640 065007200200035002e003000200075006e00640020006800f600 680065007200200067006500f600660066006e006500740020007 70065007200640065006e002e> /ESP <FEFF005500740069006c0069006300650020006500730074006 100200063006f006e0066006900670075007200610063006900f3
  • 75. 006e0020007000610072006100200063007200650061007200200 064006f00630075006d0065006e0074006f007300200064006500 2000410064006f006200650020005000440046002000610064006 50063007500610064006f00730020007000610072006100200076 0069007300750061006c0069007a00610063006900f3006e00200 06500200069006d0070007200650073006900f3006e0020006400 6500200063006f006e006600690061006e007a006100200064006 500200064006f00630075006d0065006e0074006f007300200063 006f006d00650072006300690061006c00650073002e002000530 065002000700075006500640065006e0020006100620072006900 7200200064006f00630075006d0065006e0074006f00730020005 000440046002000630072006500610064006f007300200063006f 006e0020004100630072006f006200610074002c0020004100640 06f00620065002000520065006100640065007200200035002e00 3000200079002000760065007200730069006f006e00650073002 00070006f00730074006500720069006f007200650073002e> /FRA <FEFF005500740069006c006900730065007a002000630065007 30020006f007000740069006f006e00730020006100660069006e 00200064006500200063007200e90065007200200064006500730 0200064006f00630075006d0065006e0074007300200041006400 6f006200650020005000440046002000700072006f00660065007 300730069006f006e006e0065006c007300200066006900610062 006c0065007300200070006f007500720020006c0061002000760 069007300750061006c00690073006100740069006f006e002000 6500740020006c00270069006d007000720065007300730069006 f006e002e0020004c0065007300200064006f00630075006d0065 006e00740073002000500044004600200063007200e900e900730 02000700065007500760065006e0074002000ea00740072006500 20006f007500760065007200740073002000640061006e0073002 0004100630072006f006200610074002c002000610069006e0073 0069002000710075002700410064006f006200650020005200650 06100640065007200200035002e00300020006500740020007600 65007200730069006f006e007300200075006c007400e90072006 900650075007200650073002e> /ITA (Utilizzare queste impostazioni per creare documenti
  • 76. Adobe PDF adatti per visualizzare e stampare documenti aziendali in modo affidabile. I documenti PDF creati possono essere aperti con Acrobat e Adobe Reader 5.0 e versioni successive.) /JPN <FEFF30d330b830cd30b9658766f8306e8868793a304a30883073 53705237306b90693057305f002000410064006f0062006500200 050004400460020658766f8306e4f5c6210306b4f7f75283057307 e305930023053306e8a2d5b9a30674f5c62103055308c305f00200 05000440046002030d530a130a430eb306f300100410063007200 6f0062006100740020304a30883073002000410064006f0062006 5002000520065006100640065007200200035002e003000204ee5 964d3067958b304f30533068304c3067304d307e3059300230533 06e8a2d5b9a3067306f30d530a930f330c8306e57cb30818fbc307f 3092884c3044307e30593002> /KOR <FEFFc7740020c124c815c7440020c0acc6a9d558c5ec0020be44 c988b2c8c2a40020bb38c11cb97c0020c548c815c801c73cb85c00 20bcf4ace00020c778c1c4d558b2940020b3700020ac00c7a50020 c801d569d55c002000410064006f0062 006500200050004400460 020bb38c11cb97c0020c791c131d569b2c8b2e4002e0020c774b8 07ac8c0020c791c131b41c00200050004400460020bb38c11cb29 40020004100630072006f0062006100740020bc0f002000410064 006f00620065002000520065006100640065007200200035002e0 0300020c774c0c1c5d0c11c0020c5f40020c2180020c788c2b5b2c 8b2e4002e> /NLD (Gebruik deze instellingen om Adobe PDF-documenten te maken waarmee zakelijke documenten betrouwbaar kunnen worden weergegeven en afgedrukt. De gemaakte PDF- documenten kunnen worden geopend met Acrobat en Adobe Reader 5.0 en hoger.) /NOR <FEFF004200720075006b0020006400690073007300650020006 9006e006e007300740069006c006c0069006e00670065006e0065 002000740069006c002000e50020006f007000700072006500740 0740065002000410064006f006200650020005000440046002d00
  • 77. 64006f006b0075006d0065006e00740065007200200073006f006 d002000650072002000650067006e0065007400200066006f0072 0020007000e5006c006900740065006c006900670020007600690 073006e0069006e00670020006f00670020007500740073006b00 7200690066007400200061007600200066006f007200720065007 4006e0069006e006700730064006f006b0075006d0065006e0074 00650072002e0020005000440046002d0064006f006b0075006d0 065006e00740065006e00650020006b0061006e002000e5007000 6e00650073002000690020004100630072006f006200610074002 00065006c006c00650072002000410064006f0062006500200052 0065006100640065007200200035002e003000200065006c006c0 0650072002e> /PTB <FEFF005500740069006c0069007a00650020006500730073006 1007300200063006f006e00660069006700750072006100e700f5 0065007300200064006500200066006f0072006d0061002000610 0200063007200690061007200200064006f00630075006d006500 6e0074006f0073002000410064006f00620065002000500044004 600200061006400650071007500610064006f0073002000700061 0072006100200061002000760069007300750061006c0069007a0 06100e700e3006f002000650020006100200069006d0070007200 650073007300e3006f00200063006f006e0066006900e10076006 50069007300200064006500200064006f00630075006d0065006e 0074006f007300200063006f006d0065007200630069006100690 073002e0020004f007300200064006f00630075006d0065006e00 74006f00730020005000440046002000630072006900610064006 f007300200070006f00640065006d002000730065007200200061 0062006500720074006f007300200063006f006d0020006f00200 04100630072006f006200610074002000650020006f0020004100 64006f00620065002000520065006100640065007200200035002 e0030002000650020007600650072007300f50065007300200070 006f00730074006500720069006f007200650073002e> /SUO <FEFF004b00e40079007400e40020006e00e40069007400e4002 000610073006500740075006b007300690061002c0020006b0075 006e0020006c0075006f0074002000410064006f0062006500200
  • 78. 050004400460020002d0064006f006b0075006d0065006e007400 740065006a0061002c0020006a006f0074006b006100200073006 f0070006900760061007400200079007200690074007900730061 007300690061006b00690072006a006f006a0065006e0020006c0 075006f00740065007400740061007600610061006e0020006e00 e400790074007400e4006d0069007300650065006e0020006a006 1002000740075006c006f007300740061006d0069007300650065 006e002e0020004c0075006f00640075007400200050004400460 02d0064006f006b0075006d0065006e0074006900740020007600 6f0069006400610061006e0020006100760061007400610020004 100630072006f0062006100740069006c006c00610020006a0061 002000410064006f0062006500200052006500610064006500720 0200035002e0030003a006c006c00610020006a00610020007500 7500640065006d006d0069006c006c0061002e> /SVE <FEFF0041006e007600e4006e00640020006400650020006800e 4007200200069006e0073007400e4006c006c006e0069006e0067 00610072006e00610020006f006d0020006400750020007600690 06c006c00200073006b006100700061002000410064006f006200 650020005000440046002d0064006f006b0075006d0065006e007 400200073006f006d002000700061007300730061007200200066 00f60072002000740069006c006c006600f60072006c006900740 06c006900670020007600690073006e0069006e00670020006f00 6300680020007500740073006b007200690066007400650072002 000610076002000610066006600e4007200730064006f006b0075 006d0065006e0074002e002000200053006b00610070006100640 0650020005000440046002d0064006f006b0075006d0065006e00 740020006b0061006e002000f600700070006e006100730020006 90020004100630072006f0062006100740020006f006300680020 00410064006f00620065002000520065006100640065007200200 035002e00300020006f00630068002000730065006e0061007200 65002e> /ENU () >> >> setdistillerparams <<
  • 79. /HWResolution [600 600] /PageSize [612.000 792.000] >> setpagedevice