新手上路
版主
- 积分
- 10
- 获赠鲜花
- 2 朵
- 个人财富
- 100 金币
- 注册时间
- 2006-3-26
|
友情提示: 请千万不要登入陌生网站输入QQ号和密码,以防诈骗。
联系我时,请说明是从哪儿看到的,谢谢。
Role and Issue: the fast food restaurant was unprofitable, H9 G; c6 b9 i3 L1 m% D( K. n
Options: close the restaurant or operate it& }6 {2 g3 b/ A. E
# A$ m, c/ A! z1 wCorporate Management: mystery shoppers- in order to test customer service;
; [. r' j! x6 Y2 v9 J' b future-focused marketing approach in a remarkable restoration
- H$ g# t @" ]$ I: u of the franchisees’ confidence in the management abilities of the 6 J# d( l7 j' {# X* I& Y
parent company.
; n8 `/ O4 l' ], W5 d) Z: P
% `" P: ~6 W) P% iImplication / KSFs: Word of mouth is important in this small town$ _& n5 U+ e8 z- j: N+ Z- s9 f' d
8 C; _6 N5 F$ ^
PEST, [9 Y/ g# h# u+ Z1 t$ ~
Political:
5 T, e7 R" e; C' n% }$ SEconomic: during the recessionary time people spend more money on fast food and
9 l7 D* `" D4 g% f. j, l spend less money on fine dining. United States has experienced recession
/ B7 K8 e0 m7 L' d* v since 2001.
5 n" ?, a& {0 h1 T. p" `Social: - 50% of people spend their money in fast food industry, which has a growing " H. T, u, m+ e' o9 p. C# @
trend6 l7 ^2 q6 F7 |! V8 r! D
- Even in recession, people still spend money on fast food, cheap.
6 a, ^* o2 [8 X6 a4 j* a" J! k9 ~ I - “value pricing” and discounting popular menu items 4 j$ W3 e' \9 t# S5 _ N) E" i
- “partnering their brands”, whereby two or more fast food chains operated out
0 X8 P7 m; |# G% A of the same location in order to share the costs such as shared rent, employees, 7 f( |% z3 U8 |. L2 T
and storage and production space. - r; a! U, Z; C6 g1 X- q
- Social trend towards a fresh, healthy, tasty and different product, and the pace 1 t. }8 m/ k. b
of the fast food industry
& _1 S) e+ A$ ?# r3 O2 jTechnological:8 x- x ^$ E. \
4 D/ F l2 T+ o; m) _Customer analysis
N) V& {. b0 I: d; Z" ?Target market: historically, age 18-34, tasty meal, good services, good services, good employees, a good smile, and expand their menu, a healthy style. S4 F6 w8 |# K @6 i
- v, J3 O9 R' C, N8 bCompetitive analysis* \3 ~) q3 T8 u# F7 K7 E7 `- G& r
Direct: other fast food chains 0 z0 v5 R& @- h/ Q
Strength: new ideas, . l- F/ c$ s. `# k& H; f
Weaknesses:: j' ^$ C% v$ l
& {) H1 n3 [, M) \, ?2 w
Indirect analysis _4 Z" E7 g6 {) e5 D' J; h0 D
Strength:
0 m( n. ]3 N9 M% E, [6 } Weakness: improve service; make their contribution to the community in order to 4 ~( b" s+ C L
Attract more local customer, put more signs on the highway
. ]$ ~7 ~7 O( b. {
3 I0 B6 O5 o/ r6 j/ v5 F. M% lCANs
, U( F+ Z1 K/ R% o- L: T Strengths-KSFs Weaknesses- KSFs) ]& O8 f' F! N. M. B
Finance Poor finance situation; disappointed, 7% decrease in sale when the industry is growing at 3.5% (2000)
) {5 `1 ^. r) PMarketing Have done a lot of promotion Ineffective and insufficient national advertisement, less on discounting its feature products in advertising.
[8 z4 Y& q6 v) C: tOperations Drive through sales; Similar to other competitor; no differentiation
' |+ n5 Y3 u( u/ ~" VHR # [6 _( Q- D0 c: C3 r2 j' u
0 W7 K* a) I z% E
Competitive advantages
. X. m$ Y5 ?& P+ Q$ q( v5 T- location; highway; brand recognition; they are the only big fast food company in the small town; located between three towns
6 e# E+ }) K2 _. ^* q" b+ G4 Q7 Z- this small town (population 3000) was part of Portage Country (population 148,000)
$ s. ?* ^" [, j" r# I. F# Z7 P5 Y6 `" W' G
Sustainability/ Barriers to entry
0 k% |" \+ u$ X R, G3 w- good brand backed up with good service, good and healthy food
6 k3 r7 M+ R* ?7 m0 _& b% x! `. r4 J1 b, ?) [
1. Close restaurant and sell
, \2 ?* d4 \, E( c; _; F P, p- pro/cons: too many closure in this company; they still have fixed cost no matter the restaurant is open or not; close now may be not pre-mature; summer will be the peak of the year; if they close the store now, they cannot experience any benefit from this summer and the growth in the industry9 n3 W3 V1 U# ^% ~* P
8 Z' o/ H( F5 a$ l1 \
- Valuation - which methods are applicable?7 \5 v& P0 j0 U, z) L
Net book value = Asset – Liability (Regular value- $881,000)
" R/ ^8 V. s* N(If they close the restaurant, they will not have any sales-----not sale no projected income statement)????????????????????????????????4 r! b7 f% a4 z K
- We can not the economic appraisal???????????????
: @) S( d. T F" v' ?# A3 b; X# c
) H( c2 e3 w( W' VAsset Cost Factor Appraisal Value
- L) i Z( M8 E+ Q+ ?4 ZLand $99,000 Given $150,000' |, e$ o! ~$ x% r1 k j
Site Work $114,000 -------- ----no future value- [8 ?. g' _# k6 b! o: m
Building $349,000 Given $250,000
" r! ~( N$ O. r, ^Kitchen Equip. $154,000 50% $77,000) o+ ` _6 T% b3 k* P
Décor $25,000 25% $6,250
5 f+ o. r: r% }# F: WFranchise fee $65,000 No value- ------intangible cost
0 w% r! q% ^+ ySignage $20,000 10% $2,000! Z5 L- K4 P" g0 |
Legal fee $15,000 No value ------
( S- ]& m" k) J. {/ b1 z @, bPre-opening $30,000 No value ------
' X8 v; R& [* @/ gReal estate fee $10,000 No value ------ r, y ~& N( E8 E- @8 K5 {+ ]
Total cost $881,000 $485,250
v6 f" E" p; o9 z
$ I- H$ _- J: m# a4 pLiability March 30, 2000 Now
7 Y& |& l' z! l+ X- PLoan (land) $562, 000 $562,000-($3122,22/month * 33months)=$458,967
" F5 W3 `9 Z" i3 i. f* xLoan (equipment) $319,000 $819,000-(3797.62/month * 33months)= $193,679
. h9 v6 Q/ P& {4 R4 k1 J1 n2 XTotal Liability $881,000 $652, 645! P/ A- y& d3 G7 s) h4 q
* q/ ?2 @* p; e- ^/ M; \" A, HTotal Economic Appraisal $485,250-$652,645= ($167,395)
4 w% Q1 L4 b1 H& YImplication: ……Current Net Book Value= Current Asset Value- Original Liability : Y' o6 M& K! M9 M3 r0 H3 f% P2 r
0 m& u/ {3 `. s- T% H
2. Continue the operations and sell
. D" l# U2 Z- K$ }- Pros /cons: they will have cash in-flow; summer is coming; summer-peak time;
]( D Y, {- {( R: S5 R4 Q Continue to lose money8 S& M1 ? K8 q3 N$ S
- Valuation! k" @3 f: Z% p! ] A0 Y* y0 }
“Want” $50,000 profit target…is this possible?
3 Q! k6 x1 u7 J) P: F1. Currently, each $1 in revenue has $.70 variable cost and therefore $.30 x3 h7 K1 H/ a3 i3 b) p
2. What is our breakeven revenue? (Breakeven=Total Fixed cost / UC)/ h& E# z$ ]+ h# B0 E
Unit Contribution= Price- Viable cost$ E$ y5 a9 S' k( L: {4 @
Total Fixed Cost in 2000= $233,121/ $.30= $777,0709 G7 R3 H/ H* h; a1 A/ ]6 G. R
Total Fixed Cost in 2001= $255,684/ $.30= $852,280
. V; D- m r: a; ^0 N/ O, x; Q: O: I& w# A/ E
3. What is our breakeven revenue with $50,000 profit target?????????????
0 q0 n( ]% f; l" C4 h% QYear= (total fixed cost + profit target / unit contribution)
0 x5 E8 b- q; D5 v9 g' m2000= ($233,121 + $50,000) / $.30= $777,070" z+ G- n% m& i1 X* f2 B: p
2001= ($255,684 + $50,000) / $.30= $850,280 % ?& F! N. ]# \
8 p ?! ?! T3 u/ G9 j, Z
& w" U* Y, W7 J: e/ u# f* x3 Y- Projected income statement for the 8monthe period May1 – December 31, 2002 Q. M9 R# ~2 L6 O5 i# j0 o, v2 w
Assumption 2002 projected 2003 projected May - Dec3 i. s7 a* X$ p' @2 Z: ^
Sales Inc 5% from2001 $373,720 (footnotes15) $548,442 $588,609 $392,406
' {# m" ]2 x Y, U+ _3 |5 eCOGS Same sale% as 2001-30.3% $165,552 $178,349 $118,899
, H7 D+ b9 J% s0 V- Y iGross Profit $383,280 $410,260 $237,507* Q8 e* b4 q, z
( K. E3 Z, G7 r2 l7 L
Controllable Op. expense Same %2001-38.7%virable $218,098 $227,792 $151,8617 P( q- E5 N( V% P. ~) B* P3 S
Other Op. expense Same%:147,461/12*8(fixed) $144,408 $147,461 $98,307
- f5 X2 k. I; ?( [) tOp. Profit $20,774 $35,008 $23,339
8 |) k4 d2 W! j1 W3 U9 y * w! F% D1 |3 B# ]) ^
Other income Same $ as (2001/12)*8 $2,290 $2,748 $1,832, t) F' U9 F# U6 b( a4 v
L& `1 n- C6 n# w2 H' V! K
Administrative expense $ L2 o9 O: G8 \
Group Insurance Same $ as (May)/ 8*12 $7,487 $7,811 $5,207
! G1 H2 O; P4 @- t. U" h: F& _Interest expense $52,526 $39,723 $30,612
3 y/ P& ? Q+ V; }Mgnt services $43,264 $43,878 $29,252
- f( |7 w3 ~% p) J N/ i' ZEmployees $4,489 $3,331 $2,221
+ o$ x6 N0 l$ `! u* Y! D1 BTotal Admin Exp. $107,766 $94,743 $67,2925 S, [. p( W7 Y8 L5 V4 z3 p2 j
0 e' R. X9 G# Y3 J1 yNet Profit (loss) before tax $-56,987 $-42,121
2 _7 C- Q% c! m: K* S: }
& N* O% V# u. j9 _1 X, J( F @: J) Z2 Y. @2 T x4 M
/ M- m* q5 V+ c$ rEarning before income tax: capital intensive; multiple revenue in order to determine the value of this firm like pharmaritial industry - |1 j# ^6 v: K
; H: @5 t; u; I, J9 D2 EValuation-with negative earnings
+ h% k. x. ]' ]2 p+ x- Multiple can be based on revenue- see www.bizbuysell.com
: M) r# w6 T5 Y' r& M0 T- Classic fast food restaurant4 W0 z7 Y a* \/ i. H2 x
Price / Sales = $400,000/ $550,000= .73 * X3 m Z, O, k$ `) _5 k, P1 n
Valuation= $548,442 * $.73= $400,362
0 H, a3 ?* X* j1 ~& J. q2 s# @2 C& p9 H$ [9 ?9 s' E- m
What is our breakeven revenue with $50,000 profit target
7 ?& y5 v- k1 k/ M2000= (total fixed cost + profit target / unit contribution)
/ Z+ P% N* |7 g7 }& u9 E, b
% k0 d1 o, K% d4 ?6 L
6 [0 V% {) p6 d) ~! G2 D ' P# `& h5 j( B. G3 ^
/ L; k" E# D( S4 N) m6 c. j) [
Start new marketing efforts8 G& V+ d2 w7 A( k" K
Pros: join community service and involvement; motivation; reward employees in order to re-store employees’ enthusiasm; baseball team; unique conditions: highway' t0 H1 h8 c" g, B" D
Cons:* O e( u! ]3 C6 {/ a+ V# s" g
& \, D2 g+ f2 h
4 t9 A; M7 s, B1 iDecision and Action Plan3 ` u( z- ]' m5 J- ]0 P
- no matter what, it appeared to McCormich that the restaurant would be unprofitable
" J6 n) k( T2 S: _- However, he recommended that operations continue because it was the “lesser of two evils”9 A& L6 w: Q. N$ Q" t$ {# m* O
- He was optimistic about HHC’s new product and marketing initiatives/ E1 V1 B5 n0 i" V* \
- McCormick and Patterson agreed to monitor the restaurant for the next few months for the next few months, and if sales didn’t improve, they would sell as soon as they could find a buyer |
|