Business Plan

A Sample Business Plan for Fancy’s Foods, LLC.

Executive Summary

Marianne and Keith Bean have been involved with the food industry for several years.  They opened their first restaurant in Antlers, Oklahoma in 1981, and their second in Hugo in 1988.  Although praised for the quality of many of the items on their menu, they have attained a special notoriety for their desserts.  After years of requests for their flavored whipped cream toppings, they have decided to pursue marketing these products separately from the restaurants.

Marianne and Keith Bean have developed several recipes for flavored whipped cream topping.  They include chocolate, raspberry, cinnamon almond, and strawberry.  These flavored dessert toppings have been used in the setting of their two restaurants over the past 18 years, and have been produced in large quantities.  The estimated shelf life of the product is 21 days at refrigeration temperatures and up to six months when frozen.

The Beans intend to market this product in its frozen state in 8 and 12-ounce plastic tubs.  They also intend to have the products available in six ounce pressurized cans. Special attention has been given to developing an attractive label that will stress the gourmet/specialty nature of the products.

Distribution of Fancy’s Foods Whipped Dream product will begin in the local southeastern Oklahoma area.  The Beans have an established name and reputation in this area, and product introduction should encounter little resistance.

Financial analyses show that the company will have both a positive cash flow and profit in the first year.  The expected return on equity in the first year is 10.88%

Table of Contents

Executive Summary…………………………………………………………………….. 2

Background and History……………………………………………………………… 4

Description of Products……………………………………………………………….. 4

Market Description……………………………………………………………………… 4

Competition………………………………………………………………………………… 5

Marketing Strategies……………………………………………………………………. 5

Manufacturing Plans……………………………………………………………………. 6

Financial Projections…………………………………………………………………… 6

Income Statement……………………………………………………………….. 7

Cash Flow Analysis…………………………………………………………….. 11

Balance Sheet……………………………………………………………………… 12

Financial Ratios………………………………………………………………….. 13

Contingency Plans………………………………………………………………………. 14

Appendices…………………………………………………………………………………. 15

Letters of Endorsement……………………………………………………….. 15

Resumes of Management…………………………………………………….. 15

Product Labels……………………………………………………………………. 15

Background and History

Marianne and Keith Bean have been involved with the food industry for several years.  They opened their first restaurant in Antlers, Oklahoma in 1981, and their second in Hugo in 1988.  Although praised for the quality of many of the items on their menu, they have attained a special notoriety for their desserts.  After years of requests for their flavored whipped cream toppings, they have decided to pursue marketing these products separately from the restaurants.

Description of Products

Marianne and Keith Bean have developed several recipes for flavored whipped cream topping.  They include chocolate, raspberry, cinnamon almond, and strawberry.  These flavored dessert toppings have been used in the setting of their two restaurants over the past 18 years, and have been produced in large quantities.  The estimated shelf life of the product is 21 days at refrigeration temperatures and up to six months when frozen.

The Beans intend to market this product in its frozen state in 8 and 12-ounce plastic tubs.  They also intend to have the products available in six ounce pressurized cans.

Market Description

The flavored whipped toppings that Fancy’s Foods will market will fall into two distinct categories: Dairy products and gourmet/specialty foods.  This business plan will look at these two markets separately.

Dairy Products:  While the overall consumption of dairy products in the United States declined from 1972 to 1994, the market has seen a slight increase in the past four years (Census of Agricultural Products, 1998, USDA). Dr. John Moore of the University of Florida expects the consumption of dairy product in the United States to continue a modest increase of 1.5-2% per year, which is significant in this $268 billion annual market.  This is attributed in part to more sophisticated processing techniques which have increased the variety of dairy products available, as well as the increased awareness of the benefits of a calcium rich diet (Moore et al, 1998).

Gourmet/Specialty Products:  Kalorama Information LLC, a market research firm based in New York, indicates that the gourmet/specialty foods market will continue a fast paced growth well into the next decade.  This $39-billion domestic industry has doubled since 1992, and is expected to continue double-digit growth through 2002.  While demographic information indicates that this sector of the industry is strongest in metropolitan areas, there are also growth opportunities in smaller communities.  Packaging and point of purchase marketing efforts are especially important in this market, and special attention will be given to these aspects of Whipped Dream.

Competition

There are several brands of whipped topping available in mainstream retail outlets. In the grocery stores in the Antlers and Hugo area, all of the ready-to-eat varieties are produced by large players, specifically Kraft and Sara Lee.  There are also dry mixes available, but these are not direct competition for Whipped Dream.  According to sales figures at grocery outlets in Antlers and Hugo, approximately 65% of the national brand prepared whipped topping is sold in frozen tub form, while the remaining 35% is in pressurized can form.

The strengths of these products are their market shares and distribution channels.  They are available in virtually any retail grocery outlet, and have gained strong market acceptance.  They are also distributed with other refrigerated and frozen dairy products.  Finally, they are priced at $1.29-1.89 per 8-ounce tub or 6-ounce pressurized can, an advantage when compared to the suggested retail price of Whipped Dream.

The weakness of these products is in the lack of variety.  None of these companies produce or market a flavored topping.  Several of the products are also classified as ‘whipped topping’, but are actually not dairy based.

Marketing Strategies

Distribution of Fancy’s Foods Whipped Dream product will begin in the local southeastern Oklahoma area.  The Beans have an established name and reputation in this area, and product introduction should encounter little resistance.  The managers of Pruett’s IGA and Gardiner’s Grocery in Antlers, as well as Pruett’s in Hugo, have indicated that they are willing to carry the products.  Their letters of intent and endorsement are included in the Appendix section.  It is also important to note that Gardiner’s Grocery puts an emphasis on specialty food products in addition to standard grocery items.

After Whipped Dream’s debut in Antlers, Hugo, and surrounding towns, Fancy’s Foods intends to participate in the “Made in Oklahoma” Demonstration Program administered by the Oklahoma Department of Agriculture and Pratt’s Foods in Oklahoma City.  This program will enable the Beans to introduce Whipped Dream into the Oklahoma City metropolitan area under more favorable market conditions.  Fancy’s Foods also intends to enter the grocery and specialty markets in the Tulsa area in 2000.  The Beans will rely heavily on in-store displays and demonstrations in southeastern Oklahoma stores, as well as those in Tulsa and Oklahoma City.  They will demonstrate the flavored topping in conjunction with fresh fruit during warmer months, and as a topping on gourmet coffee and hot chocolate in the cooler months.

Special attention has been given to developing an attractive label that will stress the gourmet/specialty nature of the products.  A copy of the label is attached in the appendices.  Linda Byford, a business planning and marketing specialist at the Oklahoma Food and Agricultural Products Research and Technology Center at Oklahoma State University assisted with developing the label, and conducted a focus group study to evaluate the image projected by the label as well as the packaging.

Manufacturing Plans

Because Fancy’s Foods owns and operates two restaurants, they have facilities available to them for a certain amount of the production.  Robert Battles, the Pushmataha County inspector for the Oklahoma Health Department, indicates that The Beans can use these facilities to manufacture food available for retail sale provided that the production occurs while the restaurant is not open to the public.

Fancy’s Foods has a 50-gallon high speed mixer, a pressurized tank in which the product can be gassed with nitrous oxide, and a 10-foot by 10-foot walk-in freezer, enabling them to both produce and store frozen tubs of Whipped Dream.  This process is already established on a commercial scale.  They are in fact already making Whipped Dream for use in their restaurant, and storing it in the freezer.

Keith and Marianne feel that the specialty nature of the product will lend itself well to the pressurized can, and this was confirmed by the focus group conducted at Oklahoma State University.  To pursue that opportunity, Fancy’s Foods has contracted production of the pressurized 6-ounce cans with Farm Fresh, an Oklahoma dairy processing firm.  A non-competition/non-disclosure agreement is in place, and a copy of this document is included in the appendices.

Financial Projections

The following pages include multi year projections for income, cash flow, balance statement, as well as estimated financial ratios.  These projections are for the Whipped Dream division of Fancy’s Foods LLC only.  Historical financial information on Fancy’s Foods restaurants is available upon request.

Fancy’s Foods LLC

Pro Forma Income Statement

January 1999 – December 1999

Net Sales

$240,450.00

Less:

Cost of Goods Sold

$182,000.00

Gross Income

$58,450.00

Operating Expenses

Labor

$12,000.00

Utilities

$3,000.00

Insurance

$2,400.00

Sales Promotion

$12,000.00

Delivery and Transportation

$6,000.00

Miscellaneous

$1,500.00

Total Expenses

$36,900.00

Net Income Before Taxes

$21,550.00

Less:

Income Taxes

$6,465.00

Net Income After Taxes

$15,085.00

Assumptions:

1

Net sales based on price of $2.29 per unit,

24,000 units sold in Antlers

2,000 units per month

36,000 units sold in Hugo

3,000 units per month

45,000 units sold in Oklahoma City

9,000 units per month for 5 months

Sales estimates based on 5% market share for prepared whipped topping in each market.

2

Cost of goods sold includes ingredients, packaging materials, labels, and co-packing expenses for canned product.

3

No salary will be drawn by the owners/managers in the first year.  All profits will be re-invested for new market entry and increased production.

Fancy’s Foods LLC

Pro Forma Income Statement

January 2000 – December 2000

Net Sales

$425,940.00

Less:

Cost of Goods Sold

$318,060.00

Gross Income

$107,880.00

Operating Expenses

Labor

$18,000.00

Utilities

$5,000.00

Insurance

$2,400.00

Sales Promotion

$18,000.00

Delivery and Transportation

$12,000.00

Miscellaneous

$1,500.00

Total Expenses

$56,900.00

Net Income Before Taxes

$50,980.00

Less:

Income Taxes

$15,294.00

Net Income After Taxes

$35,686.00

Assumptions:

1

Net sales based on price of $2.29 per unit,

26,400 units sold in Antlers

2,200 units per month

39,600 units sold in Hugo

3,300 units per month

120,000 units sold in Oklahoma City

10,000 units per month

Sales estimates based on 10%sales increase from previous year.

---