28 Nov Based on the achievement of learning outcomes 1, 2, 3, 4. To be submitted in week 10 In assessment 1 you are required to prepare a 1500-word feasibility study for a food and beverage operation of your choice. It can be located in any country and for that reason must comply with the countrys laws and regulations, but all financial considerations and any costing must be in Swiss Francs. Conducting a feasibility study prior to investing the time and money to open a business can help an entrepreneur make a more informed decision about the venture’s chances of success because they often overestimate the size of the market and do not take into account tough competition. Your research and findings
Based on the achievement of learning outcomes 1, 2, 3, 4. To be submitted in week 10 In assessment 1 you are required to prepare a 1500-word feasibility study for a food and beverage operation of your choice. It can be located in any country and for that reason must comply with the country’s laws and regulations, but all financial considerations and any costing must be in Swiss Francs. Conducting a feasibility study prior to investing the time and money to open a business can help an entrepreneur make a more informed decision about the venture's chances of success because they often overestimate the size of the market and do not take into account tough competition. Your research and findings should be included in the feasibility study and referenced appendices can be included. You should cover the following areas although you are free to include more.
Sheet 2 – Table 1-1
| YES' Hotels | |||||
| Income Statement (F&B Revenue) | |||||
| As of December 31, 2013 and 2014 | |||||
| F&B Revenue | 2013 | 2014 | $ change | % change | |
| Dining Room | $201,600 | $221,900 | $20,300 | 10.07% | |
| Coffee Shop | $195,900 | $201,700 | $5,800 | 2.96% | |
| Banquets | $261,200 | $241,100 | ($20,100) | -7.70% | |
| Room Service | $81,700 | $82,600 | $900 | 1.10% | |
| Bar | $111,200 | $121,800 | $10,600 | 9.53% | |
| Total Revenues: | $851,600 | $869,100 | $17,500 | 2.05% |
&"Helvetica,Regular"&12&K000000&P
Sheet 3
| She’s | ||||
| Income Statement for the Months Ended June 30 and July 31, 2014 | ||||
| June | July | $ change | % change | |
| Revenues: | ||||
| Food | $ 890,000 | $ 927,000 | 37,000 | 4.16% |
| Beverage | $ 220,000 | $ 201,100 | (18,900) | (8.59%) |
| Others | $ 28,100 | $ 26,150 | (1,950) | (6.94%) |
| Total Revenues | $ 1,138,100 | $ 1,154,250 | 16,150 | 1.42% |
| Cost of Sales: | ||||
| Food | $ 320,400 | $ 358,700 | 38,300 | 11.95% |
| Beverage | $ 48,400 | $ 48,000 | (400) | (0.83%) |
| Others | $ 15,455 | $ 15,010 | (445) | (2.88%) |
| Total Cost of Sales | $ 384,255 | $ 421,710 | 37,455 | 9.75% |
| Gross Profit: | ||||
| Food | $ 569,600 | $ 568,300 | (1,300) | (0.23%) |
| Beverage | $ 171,600 | $ 153,100 | (18,500) | (10.78%) |
| Others | $ 12,645 | $ 11,140 | (1,505) | (11.90%) |
| Total Gross Profit | $ 753,845 | $ 732,540 | (21,305) | (2.83%) |
| Operating Expenses: | ||||
| Salaries and Wages | $ 352,811 | $ 353,000 | 189 | 0.05% |
| Employee Benefits | $ 105,843 | $ 105,900 | 57 | 0.05% |
| Direct Operating Expenses | $ 68,286 | $ 69,578 | 1,292 | 1.89% |
| Marketing | $ 39,834 | $ 35,000 | (4,834) | (12.14%) |
| Utilities | $ 44,386 | $ 45,900 | 1,514 | 3.41% |
| Administration and General | $ 28,453 | $ 28,453 | 0 | 0.00% |
| Repairs and Maintenance | $ 25,038 | $ 15,040 | (9,998) | (39.93%) |
| Music and Entertainment | $ 31,867 | $ 32,045 | 178 | 0.56% |
| Total Operating Expenses | $ 696,518 | $ 684,916 | (11,602) | (1.67%) |
| Operating Income | $ 57,327 | $ 47,624 | (9,703) | (16.93%) |
| Other Expenses: | ||||
| Rent | $ 8,000 | $ 8,000 | 0 | 0.00% |
| Depreciation | $ 20,470 | $ 20,470 | 0 | 0.00% |
| Interest | $ 4,500 | $ 2,250 | (2,250) | (50.00%) |
| Total Other Expenses | $ 32,970 | $ 30,720 | (2,250) | (6.82%) |
| Income Before Income Taxes | $ 24,357 | $ 16,904 | (7,453) | (30.60%) |
&"Helvetica,Regular"&12&K000000&P
Sheet1
,
Sources_Uses
| Sources and Uses of Funds | |||||
| Uses of Funds | |||||
| Operating Equipment | $ 45,000.00 | ||||
| Refurbishment | $ 20,000.00 | ||||
| initial inventory | $ 3,000.00 | ||||
| payroll 6 months | $ 15,000.00 | ||||
| initial marketing | $ 7,000.00 | ||||
| miscellaneous | $ 10,000.00 | ||||
| Total | $ 100,000.00 | ||||
| Sources of Funds | |||||
| Own Funds | $ 20,000.00 | ||||
| Investors | $ – 0 | ||||
| Bank Loan | $ 80,000.00 | ||||
| Total | $ 100,000.00 |
Balance_Sheet
| Balance Sheet | ||||||||
| Opening Balance | Month 1 | Month 2 | Month 3 | |||||
| Assets | ||||||||
| Current Assets | ||||||||
| Cash | $ 100,000.00 | $ 38,724.30 | $ 22,048.60 | $ 27,466.93 | ||||
| Inventory | $ – 0 | $ 1,000.00 | $ 1,000.00 | $ 2,000.00 | ||||
| Accounts Receivable | $ – 0 | $ – 0 | ||||||
| non-current Assets | ||||||||
| Rent Deposit | $ – 0 | $ – 0 | $ – 0 | |||||
| Equipment | $ 52,000.00 | $ 52,000.00 | $ 52,000.00 | |||||
| less: accumulated depreciation | $ 841.27 | $ 1,682.54 | $ 2,523.81 | |||||
| Total Equipment | $ 51,158.73 | $ 50,317.46 | $ 49,476.19 | |||||
| total Assets | $ 100,000.00 | $ 90,883.03 | $ 73,366.06 | $ 78,943.12 | ||||
| Liabilities | ||||||||
| Current Liabilities | $ – 0 | $ – 0 | $ – 0 | |||||
| Accounts Payable | ||||||||
| Salaries Payable | ||||||||
| Current Portion of Long-Term Debt | $ 38,095.24 | $ 38,399.01 | $ 38,705.21 | |||||
| Non-Current Liabilities | ||||||||
| non-Current Portion of Long-Term Debt | $ 38,866.99 | $ 35,501.23 | $ 32,108.62 | |||||
| total liabilties | $ 80,000.00 | $ 76,962.23 | $ 73,900.24 | $ 70,813.83 | ||||
| Owner's Equity | ||||||||
| common stock | $ 20,000.00 | $ 20,000.00 | $ 20,000.00 | $ 20,000.00 | ||||
| retained earnings | $ -6,079.20 | $ -20,534.18 | $ -11,870.71 | |||||
| total Owner's Equity | $ 20,000.00 | $ 13,920.80 | $ -534.18 | $ 8,129.29 | ||||
| Liabilities + O.E. | $ 100,000.00 | $ 90,883.03 | $ 73,366.06 | $ 78,943.12 | ||||
| check | $ – 0 | $ – 0 | $ – 0 | $ – 0 | $ – 0 | $ – 0 |
Income_Statement
| Income Statement | ||||||
| Month 1 | Month 2 | Month 3 | ||||
| Revenues | ||||||
| Food Revenues | $ – 0 | $ – 0 | $ 15,000.00 | |||
| Beverage Revenues | $ – 0 | $ – 0 | $ 6,000.00 | |||
| Total Revenues | $ – 0 | $ – 0 | $ 21,000.00 | |||
| Expenses | ||||||
| C.O.F.S. | $ – 0 | $ – 0 | $ 3,750.00 | |||
| C.O.B.S. | $ – 0 | $ – 0 | $ 1,200.00 | |||
| Payroll & Related | $ 2,500.00 | $ 2,500.00 | $ 3,500.00 | |||
| Depreciation | $ 841.27 | $ 841.27 | $ 841.27 | |||
| Petrol | $ 100.00 | $ 500.00 | $ 1,000.00 | |||
| Interest | $ 637.93 | $ 613.71 | $ 589.29 | |||
| Miscellaneous | $ 2,000.00 | $ 10,000.00 | $ 1,000.00 | |||
| Total Expenses | $ 6,079.20 | $ 14,454.98 | $ 11,880.56 | |||
| pre-tax Income | $ -6,079.20 | $ -14,454.98 | $ 9,119.44 | |||
| Income Tax | $ – 0 | $ – 0 | $ 455.97 | |||
| Net Income | $ -6,079.20 | $ -14,454.98 | $ 8,663.47 | |||
| Retained Earnings | ||||||
| Opening Balance | $ – 0 | $ -6,079.20 | $ -20,534.18 | |||
| + Net Profit | $ -6,079.20 | $ -14,454.98 | $ 8,663.47 | |||
| – Dividends | $ – 0 | $ – 0 | $ – 0 | |||
| Closing Balance | $ -6,079.20 | $ -20,534.18 | $ -11,870.71 |
Equipment
| Equipment | |||||||
| item | cost | useful life (years) | useful life (months) | depreciation per month | |||
| Truck | $ 40,000.00 | 5 | 60 | $ 666.67 | |||
| Computer | $ 2,000.00 | 3 | 36 | $ 55.56 | |||
|
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteEdu. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline. Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax. Do you need help with this question? Get assignment help from WriteEdu.com Paper Writing Website and forget about your problems. WriteEdu provides custom & cheap essay writing 100% original, plagiarism free essays, assignments & dissertations. With an exceptional team of professional academic experts in a wide range of subjects, we can guarantee you an unrivaled quality of custom-written papers. Chat with us today! We are always waiting to answer all your questions. |