|
Business
Feasibility Analysis
Note:
This content is not indexed by search engines.
Project Feasibility Analysis
|
Submitted to |
: |
[Client] |
|
Submitted by |
: |
GentTac Enterprises,
LLC |
|
Consultants |
: |
[Name Omitted] / [Name
Omitted] / [Name Omitted] |
|
Subject
|
: |
Restaurant Inception, Frank
Ogawa Plaza, Oakland, Calif. |
Project Premise – The establishment of a full service food and
beverage dining house near the terminus of San Pablo Avenue, fronting
the 1.5 acre Frank Ogawa City Hall Plaza, an open space and terraced amphitheater
at the revitalized core of downtown Oakland, California.
Site Abstract –
- Current Status of Project:
Shell under construction with interior architectural plans complete.
- Projected Date of Business
Opening: Spring, 2001.
- Total Interior Space:
Per existing plans, 2,636 square feet, plus a lower basement level of
lesser square footage, which includes storage, office and prep kitchen.
- Total First Floor Non-Dining
Area: Per existing plans, 1,469 square feet, including kitchen and
restrooms.
- Total First Floor Dining
Area: Per existing plans, 1,115 square feet.
- Total Interior Capacity:
Per existing plans, 56 patrons.
Location Features – The site is situated
literally at the geographic core of the Greater Bay Area, in an active
downtown financial district.
Overlooking an expansive public plaza, with southerly and easterly
exposures, the location provides for a high level of aesthetic appeal.
It can be assumed that the vast majority of
patrons would be drawn from the major office buildings in and around the
plaza. Rather than being
concealed at the base of a corridor of buildings, the site is in clear
view of adjacent high-rises.
Thousands of office workers will literally look directly across,
and down, to the site throughout their workday.
Design – The host building is of vintage
design, unique and appealing.
Completely restored with the major portion of the original exterior
intact, the structure stands out from office buildings in the area.
Inside, rather than the simple vanilla shell typical of office
building restaurants, the space’s interior benefits from an attractive
structural design. High ceilings
and ground floor reinforcements (crossed I-beams) have been incorporated
into the space for dramatic effect.
Clear lines of sight and an expansive window
line allow sunlight to infuse the space, providing both practical and
aesthetic appeal. Besides
the obvious draw of an open feel and views to an attractive, public space,
exposure to the sun much of the day will reduce reliance on electric light
and heating. In warmer months
it is expected that two, or all three, of the premises’ double doors could
be opened for cross ventilation, largely eliminating the need for air
conditioning
Of a total area of 2,636 feet, current plans
now spec 1,155 of that space for dining.
This is perhaps the most substantial negative of the profitability
equation and will be addressed below.
Recommendation – Further Optimize Basement and
Demonstration Kitchen – Use of the lower level could perhaps be better optimized beyond current
plan. Besides storage, office
area and current allocation of prep station, additional prep capacity
may be added to accommodate higher volumes of business.
Emphasis should be placed on operating the upper level demonstration
kitchen to the cleanest, highest level of efficiency possible.
The activity and productivity of the demonstration
kitchen will set the tone for the entire restaurant.
Ideally, qualified personnel below would do the vast majority of
prep, enabling line personnel to concentrate on the final firing of food,
showmanship and professional service to wait staff.
If practical, pivotal upper and lower level
food personnel may be equipped with radio headsets for expeditious communication.
Naturally, the dumbwaiter is integral to the food delivery process.
If exterior food service is established (see
below), and business volume warrants, the use of 2-3 food runners might
also be practical to eliminate congestion and confusion at the line, a
relatively confined area.
Recommendation – Expand Bar Area – For
added capacity, the bar structure could be lengthened from current beverage
station to parallel the entire span of contiguous wall.
Contingent upon code compliance, a traditional
linear configuration may allow for a narrower lane between bar and wall-mounted
reach-in refrigerators.
This may also open and add floor space for use as lounge and dining
area.
Additional bar service, possibly up to 15 stools,
would not only provide a waiting area and seating for parties of one during
lunch, but also greatly enhance the ambient appeal of the operation as
a cocktail hour and evening establishment.
Not to be ignored is the potential for higher-profit revenue from
responsible beverage sales, while building image as a social and business
meeting place. It is the
conclusion of this report that to accomplish goals of enhanced atmosphere
and capacity, the bar area must be expanded.
Recommendation – Create Exterior Service
Bar – Contingent upon structural code compliance and implementation
of exterior plan, the overall operation of the entire establishment would
benefit from the creation of a service portal at the east end of the bar
abutting the window line.
A service bar opening to the exterior would allow for more efficient,
non-disruptive service to outside staff.
Also worth consideration is the installation of espresso equipment
at or near this opening to allow for coffee bar operation throughout the
day.
The operation of a clean, simple and high-profit
coffee business may prove most important in the morning hours, when the
facility might otherwise not be in operation.
Recommendation – Leverage Exterior and Expand
Capacity – The greatest asset attached to the project is a location
fronting a truly dramatic public space.
This functional and esthetic feature offers a highly viable venue
for exterior dining and entertainment.
Contingent upon obtaining governmental permits and variances, additional
public seating may be configured surrounding the perimeter of premises.
The area fronting the easterly most window line,
more than 60 feet corner-to-corner and spanning two entries, could be
demised to a linear boundary up to 25 feet from the building.
On the other side, at the southerly most window line, more than
40 feet corner to corner, an area could be demised out to approximately
14 feet from building perimeter.
Under this plan the combined exterior area would
comprise approximately 2,000 square feet.
This added space could conceivably accommodate up to 100 persons.
Thus, the total service capacity of interior and exterior areas
could approximate 150 patrons.
It is estimated the exterior operations, if
not sheltered, could be effective approximately 75%, about nine months,
of the year. If the demised
exterior seating had benefit of canopy enclosure and energy efficient
heaters, operations could take place each day of the year, except in case
of severe weather.
Optimally, tables and chairs would be fixed
and of an essentially impervious stone or steel material.
Fixed furnishings would not only alleviate the logistical concerns
of labor and storage, but also enable a rapid deployment capacity.
That is: If weather and business volume permits and service staff
is on hand, the exterior area, or a portion thereof, could be outfitted
for business in short order.
The conclusion of this report is that added
capacity is requisite to the project turning a profit.
Given the limitations of interior seating, the ability to serve
patrons outside is an imperative.
Not only food, but also the ambient enhancement and potentially
high profit center of cocktail service should be fully exploited.
The added draw of entertainment is obvious to
this formula.
Recommendation – Entertainment – Quality,
low volume music resonating across the urban plaza in the late afternoon
could prove to be the most valuable of promotional measures.
Oakland boasts a tradition rich in music, especially jazz, and
an abundance of available performers. The exterior venue is a natural
for showcasing local talent and benefiting not only customers, but also
the passing public.
An option worth considering is the practical
and inexpensive staffing of a talented soloist for limited
hours on Monday, Tuesday and Wednesday. On Thursday, Friday and possibly Saturday, a qualified
jazz trio, as example, would likely prove a substantial draw from cocktail
hour into the evening. (It
should be noted, however, that successful operation on Saturday evenings
would likely depend heavily upon a fair level of promotion.)
Competition – Within 0.2 miles of the
subject site, mid to upscale dining options are limited, and only two
Italian-style restaurants are currently in operation in the immediate
vicinity: Pasta
Cuisine, 0.1 miles at
500 12th Street, suite #500, and
Da Vinci's
Pasta & Pizza, 0.2 miles at
1814 Franklin Street.
Da Vinci’s is casual dining not meeting comparable criteria, and
Pasta Cuisine does not posses a liquor license, nor does the location
have the appeal of the subject site.
Perhaps
the most comparable operation within 0.2 miles is Max’s Diner. At 0.1
miles from the subject location, with a full bar, Max’s is casual with
a level of interior improvements mid to upscale in value.
During weekday lunch hours, 11:30 a.m. to 1:30 p.m., the operation
runs at full capacity, with a 15 to 30 minute wait being the norm.
According
to interviewed staff and management, during lunch Max’s generates an average
of 2.5 turns. That is: the dining room seats to full capacity approximately
2.5 times. The restaurant
additionally does a fair level of business during cocktail hour, with
lesser dinner activity during the limited hours of 4:00 to 7:00 p.m.
For both lunch and dinner, menu prices run about $7.00 to $15.00
per entrée.
(For a
complete listing of food operations in the immediate vicinity, see Exhibit
E.)
Comparison
to Max’s – It is expected that the subject restaurant will exceed
the quality level of Max’s cuisine at comparable prices during lunch. The subject restaurant, however, will benefit from a far more
open and attractive location.
It can be assumed that dinner hours would be more extensive at
a higher per-patron check average.
Cocktail operations could be well exploited given the appeal of
exterior environment.
Recommended Hours of Operation –
Monday through Friday –
Morning – 7:00 to 11:00, service limited
to coffee bar and simple pastries.
(Note: Reconfiguration of bar to adjunct exterior at easterly
perimeter of premises may allow for incorporation of a take-way service
window if the premises were otherwise closed.)
Lunch – 11:30 to 3:00, full lunch service
with operation of bar as additional service area.
Cocktail Hour – 4:30 to 7:30 to include
complimentary light appetizers.
Dinner – 5:00 to 8:00, with later hours
on an as needed basis.
Saturday – 6:00 p.m. to 11:00 p.m., depending
upon level of promotion and resulting business levels.
Special Events – To include private parties,
corporate functions and operation during public events on the plaza.
Recommended Menu Pricing – Suggest a
price point conducive with predominant demographics of workers in market
vicinity. Standard lunch
items would range in price from about $6.95 to $12.95; and dinner would
range from about $8.95 to $15.95. A limited presentation of higher-price seasonal feature items
could be included on both lunch and dinner menus.
Recommended Staffing Levels – At 120-150
seats, during max capacity lunch shift, 8-10 servers, 4-5 bus staff, 1-2
bartender/servers, comparative number of kitchen staff.
________________________________________________________________________
Market Abstract – Of the more than 80,000
people employed in the immediate area, many occupy the 3-million square
foot City Center complex, of which Frank Ogawa Plaza is a part.
This includes the headquarters of Clorox, Merrill Lynch, Deloitte
& Touche, Nextel Communications, APL, Ltd. (American President Lines)
and numerous financial institutions.
Also nearby is the Oakland Convention Center, Oakland City Hall,
the California State Building, Marriott Hotel, the U.S. Federal Building,
140 units of market-rate housing and varying city offices employing more
than 6,000 workers.
Average Daily Traffic Counts – At 14th Street
and Broadway: 40,000 pedestrians; 30,000 arrive and depart public transit;
33,040 vehicles.
Access
– Six freeway exits can access the site from I-880, I-980, and I-580.
Also nearby are stops and stations for BART, AC Transit, Amtrak,
and the San Francisco Ferry.
Developments in Market
Vicinity:
- Rotunda Building, the $42
million redevelopment of a historic landmark comprising more than 300,000
square feet of retail and office space.
- City Administration Center
with 1,000 employees and 40,000 square feet devoted to retail.
- University of California Office
of the President Building, 225,000 square feet of space and 900 employees.
- Elihu Harris State Building,
750,000 square feet with 2,000 employees.
- City Administration Complex
housing more than 900 employees
- Old Town Square, 100 units
of market-rate housing.
- Key Stone Hotel at 12th and
Broadway
- The Tribune Building, in redevelopment
to headquarter the Oakland Tribune.
Example Area Retail and
Restaurants:
- Take Out Food – Noah’s
Bagels, Starbucks, Jamba Juice, Ratto’s Deli, La Salsa
- Retail – Sears, Warriors
on Broadway, Hit or Miss, Payless Shoe Source, Smart and Final, Rite
Aid, Walgreen’s, Radio Shack, Kinko’s, Waldenbooks
- Restaurants – Café
Center, Le Cheval, Le Cheneville, Max’s Diner, Battambang, Café 817,
Pacific Coast Brewing Company.
- Other – Paramount Theater,
U.S. Ice Center, Club One fitness center.
-
Additional – See Exhibit E.
Conclusion –
It is the collective opinion of the contributing
consultants that the project would likely obtain profitability, and prove
a public asset to the immediate market and downtown community, if the
following conditions are met:
1)
Landlord or other party bears the costs of development (see
Exhibits A, B & C –Estimated Development Costs).
2)
Patron capacity is maximized through implementation of an exterior
seating plan.
3)
The bar is configured to maximize capacity and create optimal ambient
conditions for evening and nighttime business.
4)
During evening hours, entertainment, in the form of moderate-volume
quality music, is included in the format no less than three days per week.
5)
The business runs at a high level of
operational efficiency.
6)
Food and beverage operations produce
quality cuisine and deliver a good value to the consumer.
Alternative Concept –
A reduction of overhead and a correlating
increase in profit potential could be achieved by downscaling to a more
casual format with primarily counter and bar service.
The expense of development, décor, furnishings, equipment, food
and, most importantly, ongoing personnel costs would dramatically decrease
with the establishment of, for instance, a high-quality, innovative delicatessen-style
restaurant.
Because a deli-style operation typically
generates income primarily during lunch hours, the incorporation of a
morning coffee house format would remain a recommendation under this plan.
Additionally, the inclusion of evening cocktail service, augmented
by non-labor intensive menu offerings, remains an important consideration.
To obtain substantive profitability,
it is estimated that this plan, too, would require an offset of development
costs (see Exhibit C – Estimated Development Costs).________________________________________________________________________
|
Exhibit A
|
Scenario One
|
|
Abstract Profit / Loss Estimate
Without Exterior for
Capacity of 56 Monday – Friday
|
|
(Based on high estimate of 40 hours per week per employee.)
Estimated Personnel Expense
|
|
Employee
|
Salary/Wage
|
Monthly
Base
|
Misc.
Add-On
|
Monthly Total
|
|
General Manager (1)
|
$48,000
|
$3,954
|
$ 790
|
$4,954
|
|
Chef (1)
|
$48,000
|
$3,954
|
$ 790
|
$4,954
|
|
Assistant Chef (1)
|
$15.00
|
$2,400
|
$ 360
|
$3,400
|
|
Line Cooks (2)
|
$12.00
|
$3,840
|
$ 576
|
$5,040
|
|
Dishwashers (2)
|
$ 9.00
|
$2,880
|
$ 432
|
$4,080
|
|
Bus Staff (2)
|
$ 7.00
|
$1,120
|
$ 168
|
$2,120
|
|
Bartenders (2)
|
$10.00
|
$3,200
|
$ 480
|
$4,200
|
|
Servers (6)
|
$ 6.25
|
$6,000
|
$ 900
|
$7,000
|
|
Estimated Total Employee Expense
|
$35,748.00
|
| |
|
|
|
|
|
|
Estimated Monthly Non-Employee Operational Expense
|
|
|
Item
|
|
Monthly
|
|
Total
|
|
|
Office Supplies / Printing
|
|
$1,200
|
|
$1,200
|
|
Consulting (Training)
|
|
$ 500
|
|
$ 500
|
|
Bank / Credit Card Process
|
|
$2,000
|
|
$2,000
|
|
Legal / Consulting Fees
|
|
$1,000
|
|
$1,000
|
|
Accounting
|
|
$ 500
|
|
$ 500
|
|
Payroll
|
|
$ 300
|
|
$ 300
|
|
Telephone
|
|
$ 200
|
|
$ 200
|
|
Waste Removal
|
|
$ 300
|
|
$ 300
|
|
Energy
|
|
$2,500
|
|
$2,500
|
|
Water
|
|
$ 400
|
|
$ 400
|
|
Linen / Breakage
|
|
$ 700
|
|
$ 700
|
|
Licenses / Permits
|
|
$ 150
|
|
$ 150
|
|
Personal Property Tax
|
|
$ 400
|
|
$ 400
|
|
Business Tax
|
|
$ 100
|
|
$ 100
|
|
General Liability Insurance
|
|
$ 416
|
|
$ 416
|
|
Food / Liquor Cost
|
|
(below)
|
|
0
|
|
Rent
|
|
0
|
|
0
|
|
Estimated Monthly Non-Employee Operational Expense
|
$10,666.00
|
| |
|
|
|
|
|
|
|
|
|
|
Estimated Development Costs
|
|
|
Item
|
|
Expense
|
|
Monthly Total
|
|
|
Construction / Improvements
|
$812,500
|
|
|
|
FF&E
|
|
$213,000
|
|
|
|
Misc. Utensils and Equipment
|
$ 75,000
|
|
|
|
Working Capital / Reserve
|
|
$ 40,000
|
|
|
|
Training / Recruitment
|
|
$ 20,000
|
|
|
|
Pre-opening Wages
|
|
$ 8,937
|
|
|
|
Total Debt Load
|
|
$1,169,447.00
|
|
|
At 7-Year no-interest amortization:
|
-
|
-
|
- 13,929.99
|
| |
|
|
|
|
|
|
|
|
|
Exhibit A
|
Scenario One – Page 2
|
|
Estimated Monthly Non-Employee Operational Expense
|
$10,666.00
|
|
Estimated Monthly Employee Expense
|
$35,748.00
|
|
Development Cost Amortization
|
$13,929.99
|
|
Estimated Total Monthly Personnel / Operational Expense
|
$60,343.99
|
|
Estimated Income
|
|
|
Item
|
Avg. Check
|
Daily
|
Monthly
|
|
|
Lunch (2.5 turns) 140 covers
|
$13
|
$1,820
|
$36,400
|
|
|
Dinner
(1 turn)
56 covers
|
$19
|
$1,064
|
$21,280
|
|
|
Cocktail Hour Est. at 30 Patrons
|
$ 7.50
|
$225
|
$4,500
|
|
|
Estimated Total Income
|
|
|
$62,180.00
|
|
|
|
|
|
|
|
|
Scenario One Profit & Loss Summary
|
|
|
Monthly
|
|
Total Estimated Income
|
|
|
$62,180.00
|
|
Food & Liquor Costs (est. at 30% of income)
|
|
(18,654.00)
|
|
Personnel / Operational Costs
|
|
|
(60,343.99)
|
|
Estimated Profit / Loss (net of sales tax)
|
|
($16,817.99)
|
|
Exhibit B
|
Scenario Two
|
|
Abstract Profit / Loss Estimate
Utilizing Exterior for
Capacity of 120, Monday – Friday
|
|
(Based on high estimate of 40 hours per week per employee.)
Estimated Personnel Expense
|
|
Employee
|
Salary/Wage
|
Monthly
Base
|
Misc.
Add-On
|
Monthly Total
|
|
General Manager (1)
|
$48,000
|
$ 3,954
|
$ 790
|
$ 4,744
|
|
Assistant
Manager (1)
|
$38,000
|
$ 3,123
|
$ 624
|
$ 3,747
|
|
Chef (1)
|
$48,000
|
$ 3,954
|
$ 790
|
$ 4,744
|
|
Assistant
Chef (1)
|
$15.00
|
$ 2,400
|
$ 360
|
$ 2,760
|
|
Line Cooks
(2)
|
$12.00
|
$ 3,840
|
$ 576
|
$ 4,416
|
|
Prep / Line
Cooks (2)
|
$10.00
|
$ 3,200
|
$ 480
|
$ 3,680
|
|
Dishwashers
(3)
|
$ 9.00
|
$ 4,320
|
$ 648
|
$ 4,968
|
|
Bus Staff
(4)
|
$ 7.00
|
$ 2,240
|
$ 336
|
$ 2,576
|
|
Bartenders
(3)
|
$10.00
|
$ 4,800
|
$ 720
|
$ 5,520
|
|
Servers (9)
|
$ 6.25
|
$ 9,000
|
$1,350
|
$10,350
|
|
Estimated Total Employee Expense
|
$47,505.00
|
| |
|
|
|
|
|
|
Estimated Monthly Non-Employee Operational Expense
|
|
|
Item
|
|
Monthly
|
|
Total
|
|
|
Office Supplies / Printing
|
|
$1,200
|
|
$1,200
|
|
Consulting (Training)
|
|
$ 500
|
|
$ 500
|
|
Bank / Credit Card Process
|
|
$2,000
|
|
$2,000
|
|
Legal / Consulting Fees
|
|
$1,000
|
|
$1,000
|
|
Accounting
|
|
$ 500
|
|
$ 500
|
|
Payroll
|
|
$ 300
|
|
$ 300
|
|
Telephone
|
|
$ 200
|
|
$ 200
|
|
Linen / Breakage
|
|
$ 700
|
|
$ 700
|
|
Waste Removal
|
|
$ 300
|
|
$ 300
|
|
Energy
|
|
$2,500
|
|
$2,500
|
|
Water
|
|
$ 400
|
|
$ 400
|
|
Licenses / Permits
|
|
$ 150
|
|
$ 150
|
|
Personal Property Tax
|
|
$ 400
|
|
$ 400
|
|
Business Tax
|
|
$ 100
|
|
$ 100
|
|
General Liability Insurance
|
|
$ 416
|
|
$ 416
|
|
Food / Liquor Cost
|
|
(below)
|
|
0
|
|
Rent
|
|
0
|
|
0
|
|
Estimated Monthly Non-Employee Operational Expense
|
$10,666.00
|
| |
|
|
|
|
|
|
|
|
|
|
Exhibit B
|
Scenario Two – Page 2
|
|
Estimated Development Costs
|
|
|
Item
|
|
Expense
|
|
Monthly Total
|
|
|
Construction / Improvements
|
$812,500
|
|
|
|
FF&E
|
|
$253,000
|
|
|
|
Misc. Utensils and Equipment
|
$110,000
|
|
|
|
Outdoor Furnishings
|
|
$ 36,250
|
|
|
|
Working Capital / Reserve
|
|
$ 55,000
|
|
|
|
Training / Recruitment
|
|
$ 20,000
|
|
|
|
Pre-opening Wages
|
|
$ 13,477
|
|
|
|
Total Debt Load
|
|
$1,300,227.00
|
|
|
At 7-Year no-interest amortization:
|
-
|
-
|
- 15,478.89
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Estimated Monthly Non-Employee Operational Expense
|
$10,666.00
|
|
Estimated Monthly Employee Expense
|
$47,505.00
|
|
Development Cost Amortization
|
$15,478.89
|
|
Estimated Total Monthly Personnel / Operational Expense
|
$73,649.89
|
|
Estimated Average Income
|
|
Item
|
Avg. Check
|
Daily
|
Monthly
|
|
Lunch (2.0 turns) 240 covers
|
$13
|
$3,120
|
$62,400
|
|
Dinner (0.5 turn) 60 covers
|
$19
|
$1,140
|
$22,800
|
|
Cocktail Hour Est. at 60 Patrons
|
$ 7.50
|
$ 450
|
$ 9,000
|
|
Estimated Total Income (net of sales tax)
|
|
$94,200.00
|
|
Scenario Two Profit & Loss Summary
|
|
|
Monthly
|
|
Total Estimated Income
|
|
|
$ 94,200.00
|
|
Food & Liquor Costs (est. at 30% of income)
|
|
(28,260.00)
|
|
Total Personnel / Operational Costs
|
|
|
(73,649.89)
|
|
Estimated Profit / Loss (net of sales tax)
|
|
($7,709.89)
|
|
Exhibit C
|
Scenario Three
|
|
Abstract Profit / Loss Estimate
Deli-Style Concept Utilizing Exterior for
Capacity of 120, Monday – Friday
|
|
(Based on high estimate of 40 hours per week per employee.)
Estimated Personnel Expense
|
|
Employee
|
Salary/Wage
|
Monthly
Base
|
Misc.
Add-On
|
Monthly Total
|
|
General Manager (1)
|
$48,000
|
$ 3,954
|
$ 790
|
$ 4,744
|
|
Chef / Manager
(1)
|
$38,000
|
$
3,123
|
$
624
|
$
3,747
|
|
Prep / Line
Cooks (2)
|
$12.00
|
$
3,840
|
$
576
|
$
4,416
|
|
Cook / Assistant
(1)
|
$10.00
|
$
1,160
|
$
240
|
$
1,400
|
|
Dishwashers
(2)
|
$
9.00
|
$
2,280
|
$
428
|
$
2,708
|
|
Bus / Cleanup
Staff (2)
|
$
7.00
|
$
2,240
|
$
336
|
$
2,576
|
|
Bartenders
(3)
|
$10.00
|
$
4,800
|
$
720
|
$
5,520
|
|
Cocktail
/ Food Servers (4)
|
$
6.25
|
$
4,000
|
$
810
|
$
4,810
|
|
Estimated Total Employee Expense
|
$29,921.00
|
| |
|
|
|
|
|
|
Estimated Monthly Non-Employee Operational Expense
|
|
|
Item
|
|
Monthly
|
|
Total
|
|
|
Office Supplies / Printing
|
|
$1,200
|
|
$1,200
|
|
Consulting (Training)
|
|
$ 500
|
|
$ 500
|
|
Bank / Credit Card Process
|
|
$1,000
|
|
$1,000
|
|
Legal / Consulting Fees
|
|
$1,000
|
|
$1,000
|
|
Accounting
|
|
$ 500
|
|
$ 500
|
|
Payroll
|
|
$ 200
|
|
$ 200
|
|
Telephone
|
|
$ 200
|
|
$ 200
|
|
Linen / Breakage
|
|
$ 350
|
|
$ 350
|
|
Waste Removal
|
|
$ 300
|
|
$ 300
|
|
Energy
|
|
$2,500
|
|
$2,500
|
|
Water
|
|
$ 400
|
|
$ 400
|
|
Licenses / Permits
|
|
$ 150
|
|
$ 150
|
|
Personal Property Tax
|
|
$ 400
|
|
$ 400
|
|
Business Tax
|
|
$ 100
|
|
$ 100
|
|
General Liability Insurance
|
|
$ 416
|
|
$ 416
|
|
Food / Liquor Cost
|
|
(below)
|
|
0
|
|
Rent
|
|
0
|
|
0
|
|
Estimated Monthly Non-Employee Operational Expense
|
$9,216.00
|
| |
|
|
|
|
|
|
|
|
|
Exhibit C
|
Scenario Three – Page 2
|
|
Estimated Development Costs
|
|
|
Item
|
|
Expense
|
|
Monthly Total
|
|
|
Construction / Improvements
|
$650,500
|
|
|
|
FF&E
|
|
$150,000
|
|
|
|
Misc. Utensils and Equipment
|
$ 75,000
|
|
|
|
Outdoor Furnishings
|
|
$ 36,250
|
|
|
|
Working Capital / Reserve
|
|
$ 55,000
|
|
|
|
Training / Recruitment
|
|
$ 10,000
|
|
|
|
Pre-opening Wages
|
|
$ 7,477
|
|
|
|
Total Debt Load
|
|
$984,227
|
|
|
At 7-Year no-interest amortization:
|
-
|
-
|
- 11,716.99
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Estimated Monthly Non-Employee Operational Expense
|
$ 9,216.00
|
|
Estimated Monthly Employee Expense
|
$29,921.00
|
|
Development Cost Amortization
|
$11,716.09
|
|
Estimated Total Monthly Personnel / Operational Expense
|
$50,853.09
|
|
Estimated Average Income
|
|
Item
|
Avg. Check
|
Daily
|
Monthly
|
|
Lunch at 240 served
|
$ 8
|
$1,920
|
$38,400
|
|
Evening meals at 60 served
|
$10
|
$ 600
|
$12,000
|
|
Cocktail Hour Est. at 60 Patrons
|
$ 7.50
|
$ 450
|
$ 9,000
|
|
Estimated Total Income (net of sales tax)
|
|
$59,400.00
|
|
Scenario Three Profit & Loss Summary
|
|
Monthly
|
|
Total Estimated Income
|
|
|
$59,400.00
|
|
Food & Liquor Costs (est. at 15% of income)
|
|
(
8,910.00)
|
|
Total Personnel / Operational Costs
|
|
|
(50,853.09)
|
|
Estimated Profit / Loss (net of sales tax)
|
|
( $363.09)
|
|
Exhibit
D
|
|
|
|
Locator
Map
|
|

|
|
|
|
|
Exhibit F
|
|
Food Service Establishments
in Vicinity of Project
|
|
|
|
Business Name
Address
City
Phone
Miles
|
|
La Salsa Fresh Mexican Grill
501 14th St # 24
Oakland, CA
(510) 834-3422
0.0
|
|
Briazz Inc
499 14th St # 499
Oakland, CA
(510) 663-0585
0.0
|
|
Fountain Cafe
499 14th St # 125
Oakland, CA
(510) 451-6400
0.0
|
|
Saigon Restaurant
1526 San Pablo Ave
Oakland, CA
(510) 465-4545
0.0
|
|
Monami Cafe
475 14th St # 110
Oakland, CA
(510) 451-5959
0.0
|
|
Golden Bear Cafe
1515 Clay St # 200
Oakland, CA
(510) 663-3210
0.0
|
|
Veronica's Cafe
1601 San Pablo Ave
Oakland, CA
(510) 834-7161
0.0
|
|
California Cheese Steak
1438 Broadway
Oakland, CA
(510) 836-2254
0.0
|
|
Happy Burrito
564 14th St # A
Oakland, CA
(510) 452-8991
0.0
|
|
Mc Donald's
1300 Clay St
Oakland, CA
(510) 465-1112
0.0
|
|
Savannah's Place
578 14th St
Oakland, CA
(510) 834-0910
0.1
|
|
Wendy's
1500 Broadway
Oakland, CA
(510) 763-1894
0.1
|
|
Subway Sandwiches
1312 Broadway
Oakland, CA
(510) 465-0199
0.1
|
|
J & J Coffee Shop
508 16th St
Oakland, CA
(510) 893-8381
0.1
|
|
Phuong Nam Restaurant
1615 Clay St
Oakland, CA
(510) 663-9811
0.1
|
|
Max's Diner & Bar
500 12th St # 35
Oakland, CA
(510) 451-6297
0.1
|
|
Pasta Cuisine Of Oakland
500 12th St # 500
Oakland, CA
(510) 834-7363
0.1
|
|
Broadway Cafe
1603 Broadway
Oakland, CA
(510) 834-9357
0.1
|
|
Genji Japanese Restaurant
1221 Broadway
Oakland, CA
(510) 839-2808
0.1
|
|
Primo's Espresso Bar
1221 Broadway
Oakland, CA
(510) 452-1472
0.1
|
|
Surf City Squeeze
1200 Clay St
Oakland, CA
(510) 836-2207
0.1
|
|
Espresso Gourmet
409 14th St
Oakland, CA
(510) 452-2593
0.1
|
|
Burger King
1240 Broadway
Oakland, CA
(510) 839-7494
0.1
|
|
Shanghai Wang Restaurant
1437 Franklin St
Oakland, CA
(510) 251-9688
0.1
|
|
Big Apple Cafe
401 14th St
Oakland, CA
(510) 465-7011
0.1
|
|
Bootstrapper
412 15th St
Oakland, CA
(510) 893-7104
0.1
|
|
Pho 84 Restaurant
416 13th St
Oakland, CA
(510) 832-1499
0.1
|
|
Golden Lotus Vegetarian
1301 Franklin St
Oakland, CA
(510) 893-0383
0.1
|
|
Hawaiian Walk In Restaurant
402 15th St
Oakland, CA
(510) 839-9391
0.1
|
|
Jimbo's Burger House
400 15th St
Oakland, CA
(510) 836-4586
0.1
|
|
Ma's Caribbean Cuisine
1711 Telegraph Ave
Oakland, CA
(510) 444-7684
0.1
|
|
Canton Restaurant
1442 Franklin St
Oakland, CA
(510) 834-1256
0.1
|
|
Istanbul Grill
1587 Franklin St
Oakland, CA
(510) 549-2316
0.1
|
|
Taqueria Del Sol
390 14th St
Oakland, CA
(510) 268-1000
0.1
|
|
Cafe Centre
1111 Broadway
Oakland, CA
(510) 763-9534
0.1
|
|
Jimmie's Restaurant
577 18th St
Oakland, CA
(510) 268-3621
0.1
|
|
Taylor Restaurant Systems
1700 Broadway Fl 4
Oakland, CA
(510) 532-9000
0.1
|
|
Hyunh Vietnamese Cuisine
381 15th St
Oakland, CA
(510) 832-5238
0.1
|
|
House Of Salads
380 15th St
Oakland, CA
(510) 835-9515
0.1
|
|
|
Contributing Consultants –
[Section Omitted for
Internet Privacy]
§§§
The recommendations and data set forth
in the attached report, dated April 9, 2001, represent the best opinion
of the contributing consultants.
Facts and figures herein are approximations drawn from sources
deemed accurate. Though not
guaranteed, all data and estimates are based on professional experience
and offered in good faith
GenTac, LLC
Copyright © 2001
▲ |