Justin Seafood Market is located at 3456 Main Street, Tallahassee, Florida. After renovation, the market will have an additional 5,000 ft. of floor space that will be used for the new retail operation.
Justin Seafood Market currently provides numerous seafood products to restaurants in the Florida panhandle. The market’s new public retail outlet will focus on popular seafood selections that will bring customers into the store.
Justin Seafood Market will have the following retail products:
Tallahassee has a population of over 160,000 residents but the area receives thousands of day tourists each year. Justin Seafood Market is located in the busiest commercial section of Tallahassee with excellent foot traffic. Expanding the market’s storefront by 5,000 ft. will create an inviting environment for the public. The market’s interior design will focus on the motif of an open air fish market. We will advertise the market as a place where the public can get quality seafood at wholesale prices.
Justin Seafood Market is focused on two customer groups:
Market Analysis | |||||||
2002 | 2003 | 2004 | 2005 | 2006 | |||
Potential Customers | Growth | CAGR | |||||
Urban Professionals | 10% | 30,000 | 33,000 | 36,300 | 39,930 | 43,923 | 10.00% |
Day Tourists | 0% | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 0.00% |
Total | 3.66% | 90,000 | 93,000 | 96,300 | 99,930 | 103,923 | 3.66% |
Justin Seafood Market will expand its storefront and sell direct to the public. The market is known as a wholesale operation and we will use that identity to advertise the new service to the public. We will ask the public “Why pay retail when you can get better quality at wholesale prices!” Additional staff will be hired to serve the public.
The competitive edge of Justin Seafood Market is the market’s commitment of quality, freshness and great prices. The market’s location also assures excellent tourist and resident foot traffic.
Justin Seafood Market will employ two sales approaches for its target customers.
The following is a very conservative sales forecast for the next three years. We anticipate actual sales will be much higher after the renovation, but we want to plan for other contingencies.
Sales Forecast | |||
2002 | 2003 | 2004 | |
Sales | |||
Over-counter | $334,000 | $350,000 | $380,000 |
Shipped | $122,000 | $140,000 | $155,000 |
Restaurant Deliveries | $720,000 | $800,000 | $900,000 |
Total Sales | $1,176,000 | $1,290,000 | $1,435,000 |
Direct Cost of Sales | 2002 | 2003 | 2004 |
Over-counter | $166,500 | $173,000 | $188,000 |
Shipped | $64,100 | $74,000 | $81,000 |
Restaurant Deliveries | $359,000 | $409,000 | $459,000 |
Subtotal Direct Cost of Sales | $589,600 | $656,000 | $728,000 |
Prior to beginning Justin Seafood Market, Bill Justin worked as an account manager for William’s Wholesale Foods and Wilson Seafood for ten years. In his last position with Wilson Seafood, Bill developed an excellent network of fishing contacts in the Florida panhandle, generating sales in excess of $2 million annually. His strength has always been his customer relation skills.
Bill Justin has a BA in marketing from Florida State University. His first position after graduation was as a shift manager with Johnson Seafood Restaurant. In three years, he was promoted to the manager position. During that time, Bill demonstrated the ability to effectively manage a large staff.
The personnel for Justin Seafood Market is as follows:
Personnel Plan | |||
2002 | 2003 | 2004 | |
Manager | $36,000 | $38,000 | $40,000 |
Market Staff (2-4) | $71,750 | $90,000 | $96,000 |
Clean-up Crew (2) | $45,600 | $47,000 | $49,000 |
Delivery Staff (2-4) | $82,000 | $102,000 | $108,000 |
Sales Staff (3-4) | $110,000 | $130,000 | $140,000 |
Total People | 15 | 15 | 15 |
Total Payroll | $345,350 | $407,000 | $433,000 |
The following is the financial plan for expansion of Justin Seafood Market to include a new retail market space.
The following table and chart show our Break-even Analysis for the coming year.
Break-even Analysis | |
Monthly Revenue Break-even | $95,418 |
Assumptions: | |
Average Percent Variable Cost | 50% |
Estimated Monthly Fixed Cost | $47,579 |
The following table and charts highlight the projected profit and loss for three years.
Pro Forma Profit and Loss | |||
2002 | 2003 | 2004 | |
Sales | $1,176,000 | $1,290,000 | $1,435,000 |
Direct Cost of Sales | $589,600 | $656,000 | $728,000 |
Other Production Expenses | $0 | $0 | $0 |
Total Cost of Sales | $589,600 | $656,000 | $728,000 |
Gross Margin | $586,400 | $634,000 | $707,000 |
Gross Margin % | 49.86% | 49.15% | 49.27% |
Expenses | |||
Payroll | $345,350 | $407,000 | $433,000 |
Sales and Marketing and Other Expenses | $24,000 | $30,000 | $40,000 |
Depreciation | $9,600 | $9,600 | $9,600 |
Renovation Expenses | $150,000 | $0 | $0 |
Utilities | $6,000 | $6,000 | $6,000 |
Insurance | $0 | $0 | $0 |
Rent | $36,000 | $36,000 | $36,000 |
Payroll Taxes | $0 | $0 | $0 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $570,950 | $488,600 | $524,600 |
Profit Before Interest and Taxes | $15,450 | $145,400 | $182,400 |
EBITDA | $25,050 | $155,000 | $192,000 |
Interest Expense | $10,675 | $8,331 | $5,885 |
Taxes Incurred | $1,432 | $41,121 | $52,955 |
Net Profit | $3,342 | $95,948 | $123,561 |
Net Profit/Sales | 0.28% | 7.44% | 8.61% |
The following table and chart highlight the projected cash flow for three years.
Pro Forma Cash Flow | |||
2002 | 2003 | 2004 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $705,600 | $774,000 | $861,000 |
Cash from Receivables | $397,286 | $506,616 | $562,065 |
Subtotal Cash from Operations | $1,102,886 | $1,280,616 | $1,423,065 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $100,000 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $50,000 | $0 | $0 |
Subtotal Cash Received | $1,252,886 | $1,280,616 | $1,423,065 |
Expenditures | 2002 | 2003 | 2004 |
Expenditures from Operations | |||
Cash Spending | $345,350 | $407,000 | $433,000 |
Bill Payments | $800,535 | $797,744 | $869,803 |
Subtotal Spent on Operations | $1,145,885 | $1,204,744 | $1,302,803 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $21,600 | $21,600 | $21,600 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $2,860 | $2,860 | $2,860 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $1,170,345 | $1,229,204 | $1,327,263 |
Net Cash Flow | $82,541 | $51,412 | $95,801 |
Cash Balance | $132,541 | $183,953 | $279,754 |
The following table highlights the projected balance sheet for three years.
Pro Forma Balance Sheet | |||
2002 | 2003 | 2004 | |
Assets | |||
Current Assets | |||
Cash | $132,541 | $183,953 | $279,754 |
Accounts Receivable | $96,800 | $106,184 | $118,119 |
Inventory | $69,850 | $77,716 | $86,246 |
Other Current Assets | $50,000 | $50,000 | $50,000 |
Total Current Assets | $349,191 | $417,853 | $534,120 |
Long-term Assets | |||
Long-term Assets | $80,000 | $80,000 | $80,000 |
Accumulated Depreciation | $24,600 | $34,200 | $43,800 |
Total Long-term Assets | $55,400 | $45,800 | $36,200 |
Total Assets | $404,591 | $463,653 | $570,320 |
Liabilities and Capital | 2002 | 2003 | 2004 |
Current Liabilities | |||
Accounts Payable | $76,973 | $64,547 | $72,113 |
Current Borrowing | $78,400 | $56,800 | $35,200 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $155,373 | $121,347 | $107,313 |
Long-term Liabilities | $17,140 | $14,280 | $11,420 |
Total Liabilities | $172,513 | $135,627 | $118,733 |
Paid-in Capital | $50,000 | $50,000 | $50,000 |
Retained Earnings | $178,736 | $182,078 | $278,027 |
Earnings | $3,342 | $95,948 | $123,561 |
Total Capital | $232,078 | $328,027 | $451,587 |
Total Liabilities and Capital | $404,591 | $463,653 | $570,320 |
Net Worth | $232,078 | $328,027 | $451,587 |
Business ratios for the years of this plan are shown below. Industry profile ratios based on the Standard Industrial Classification (SIC) code 5146, Fish and Seafood, are shown for comparison.
Ratio Analysis | ||||
2002 | 2003 | 2004 | Industry Profile | |
Sales Growth | 65.49% | 9.69% | 11.24% | 4.60% |
Percent of Total Assets | ||||
Accounts Receivable | 23.93% | 22.90% | 20.71% | 33.30% |
Inventory | 17.26% | 16.76% | 15.12% | 25.40% |
Other Current Assets | 12.36% | 10.78% | 8.77% | 24.00% |
Total Current Assets | 86.31% | 90.12% | 93.65% | 82.70% |
Long-term Assets | 13.69% | 9.88% | 6.35% | 17.30% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 38.40% | 26.17% | 18.82% | 47.70% |
Long-term Liabilities | 4.24% | 3.08% | 2.00% | 10.10% |
Total Liabilities | 42.64% | 29.25% | 20.82% | 57.80% |
Net Worth | 57.36% | 70.75% | 79.18% | 42.20% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 49.86% | 49.15% | 49.27% | 14.20% |
Selling, General & Administrative Expenses | 46.23% | 45.05% | 43.86% | 9.00% |
Advertising Expenses | 1.02% | 1.16% | 1.39% | 0.30% |
Profit Before Interest and Taxes | 1.31% | 11.27% | 12.71% | 0.80% |
Main Ratios | ||||
Current | 2.25 | 3.44 | 4.98 | 1.64 |
Quick | 1.80 | 2.80 | 4.17 | 0.97 |
Total Debt to Total Assets | 42.64% | 29.25% | 20.82% | 57.80% |
Pre-tax Return on Net Worth | 2.06% | 41.79% | 39.09% | 3.60% |
Pre-tax Return on Assets | 1.18% | 29.56% | 30.95% | 8.40% |
Additional Ratios | 2002 | 2003 | 2004 | |
Net Profit Margin | 0.28% | 7.44% | 8.61% | n.a |
Return on Equity | 1.44% | 29.25% | 27.36% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 4.86 | 4.86 | 4.86 | n.a |
Collection Days | 57 | 72 | 71 | n.a |
Inventory Turnover | 10.91 | 8.89 | 8.88 | n.a |
Accounts Payable Turnover | 11.14 | 12.17 | 12.17 | n.a |
Payment Days | 28 | 33 | 28 | n.a |
Total Asset Turnover | 2.91 | 2.78 | 2.52 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.74 | 0.41 | 0.26 | n.a |
Current Liab. to Liab. | 0.90 | 0.89 | 0.90 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $193,818 | $296,507 | $426,807 | n.a |
Interest Coverage | 1.45 | 17.45 | 30.99 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.34 | 0.36 | 0.40 | n.a |
Current Debt/Total Assets | 38% | 26% | 19% | n.a |
Acid Test | 1.17 | 1.93 | 3.07 | n.a |
Sales/Net Worth | 5.07 | 3.93 | 3.18 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Sales Forecast | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Sales | |||||||||||||
Over-counter | 0% | $10,000 | $10,000 | $16,000 | $16,000 | $21,000 | $26,000 | $30,000 | $40,000 | $45,000 | $40,000 | $40,000 | $40,000 |
Shipped | 0% | $2,000 | $3,000 | $5,000 | $7,000 | $9,000 | $11,000 | $14,000 | $15,000 | $17,000 | $13,000 | $10,000 | $16,000 |
Restaurant Deliveries | 0% | $30,000 | $30,000 | $50,000 | $55,000 | $55,000 | $60,000 | $70,000 | $80,000 | $80,000 | $70,000 | $70,000 | $70,000 |
Total Sales | $42,000 | $43,000 | $71,000 | $78,000 | $85,000 | $97,000 | $114,000 | $135,000 | $142,000 | $123,000 | $120,000 | $126,000 | |
Direct Cost of Sales | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | |
Over-counter | $5,000 | $5,000 | $8,000 | $8,000 | $10,000 | $13,000 | $15,000 | $20,000 | $22,500 | $20,000 | $20,000 | $20,000 | |
Shipped | $1,100 | $1,600 | $2,600 | $3,800 | $4,500 | $5,500 | $7,500 | $8,000 | $8,500 | $6,500 | $6,000 | $8,500 | |
Restaurant Deliveries | $15,000 | $15,000 | $25,000 | $27,000 | $27,000 | $30,000 | $35,000 | $40,000 | $40,000 | $35,000 | $35,000 | $35,000 | |
Subtotal Direct Cost of Sales | $21,100 | $21,600 | $35,600 | $38,800 | $41,500 | $48,500 | $57,500 | $68,000 | $71,000 | $61,500 | $61,000 | $63,500 |
Personnel Plan | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Manager | 0% | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 |
Market Staff (2-4) | 0% | $3,500 | $3,500 | $3,500 | $5,250 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 |
Clean-up Crew (2) | 0% | $3,800 | $3,800 | $3,800 | $3,800 | $3,800 | $3,800 | $3,800 | $3,800 | $3,800 | $3,800 | $3,800 | $3,800 |
Delivery Staff (2-4) | 0% | $4,000 | $4,000 | $4,000 | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 |
Sales Staff (3-4) | 0% | $7,500 | $7,500 | $7,500 | $7,500 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 |
Total People | 10 | 10 | 10 | 12 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | |
Total Payroll | $21,800 | $21,800 | $21,800 | $25,550 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 |
General Assumptions | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Sales | $42,000 | $43,000 | $71,000 | $78,000 | $85,000 | $97,000 | $114,000 | $135,000 | $142,000 | $123,000 | $120,000 | $126,000 | |
Direct Cost of Sales | $21,100 | $21,600 | $35,600 | $38,800 | $41,500 | $48,500 | $57,500 | $68,000 | $71,000 | $61,500 | $61,000 | $63,500 | |
Other Production Expenses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $21,100 | $21,600 | $35,600 | $38,800 | $41,500 | $48,500 | $57,500 | $68,000 | $71,000 | $61,500 | $61,000 | $63,500 | |
Gross Margin | $20,900 | $21,400 | $35,400 | $39,200 | $43,500 | $48,500 | $56,500 | $67,000 | $71,000 | $61,500 | $59,000 | $62,500 | |
Gross Margin % | 49.76% | 49.77% | 49.86% | 50.26% | 51.18% | 50.00% | 49.56% | 49.63% | 50.00% | 50.00% | 49.17% | 49.60% | |
Expenses | |||||||||||||
Payroll | $21,800 | $21,800 | $21,800 | $25,550 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | |
Sales and Marketing and Other Expenses | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | |
Depreciation | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | |
Renovation Expenses | $60,000 | $40,000 | $20,000 | $30,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Utilities | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | |
Insurance | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Rent | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | |
Payroll Taxes | 15% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $88,100 | $68,100 | $48,100 | $61,850 | $38,100 | $38,100 | $38,100 | $38,100 | $38,100 | $38,100 | $38,100 | $38,100 | |
Profit Before Interest and Taxes | ($67,200) | ($46,700) | ($12,700) | ($22,650) | $5,400 | $10,400 | $18,400 | $28,900 | $32,900 | $23,400 | $20,900 | $24,400 | |
EBITDA | ($66,400) | ($45,900) | ($11,900) | ($21,850) | $6,200 | $11,200 | $19,200 | $29,700 | $33,700 | $24,200 | $21,700 | $25,200 | |
Interest Expense | $983 | $966 | $949 | $932 | $915 | $898 | $881 | $864 | $847 | $830 | $813 | $796 | |
Taxes Incurred | ($20,455) | ($14,300) | ($4,095) | ($7,075) | $1,345 | $2,851 | $5,256 | $8,411 | $9,616 | $6,771 | $6,026 | $7,081 | |
Net Profit | ($47,728) | ($33,366) | ($9,554) | ($16,507) | $3,139 | $6,651 | $12,263 | $19,625 | $22,437 | $15,799 | $14,061 | $16,523 | |
Net Profit/Sales | -113.64% | -77.60% | -13.46% | -21.16% | 3.69% | 6.86% | 10.76% | 14.54% | 15.80% | 12.84% | 11.72% | 13.11% |
Pro Forma Cash Flow | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $25,200 | $25,800 | $42,600 | $46,800 | $51,000 | $58,200 | $68,400 | $81,000 | $85,200 | $73,800 | $72,000 | $75,600 | |
Cash from Receivables | $11,843 | $12,403 | $16,813 | $17,573 | $28,493 | $31,293 | $34,160 | $39,027 | $45,880 | $54,093 | $56,547 | $49,160 | |
Subtotal Cash from Operations | $37,043 | $38,203 | $59,413 | $64,373 | $79,493 | $89,493 | $102,560 | $120,027 | $131,080 | $127,893 | $128,547 | $124,760 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $100,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $50,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $187,043 | $38,203 | $59,413 | $64,373 | $79,493 | $89,493 | $102,560 | $120,027 | $131,080 | $127,893 | $128,547 | $124,760 | |
Expenditures | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | |
Expenditures from Operations | |||||||||||||
Cash Spending | $21,800 | $21,800 | $21,800 | $25,550 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | $31,800 | |
Bill Payments | $22,010 | $60,089 | $54,951 | $73,298 | $71,029 | $52,671 | $65,902 | $79,546 | $94,189 | $89,393 | $64,439 | $73,017 | |
Subtotal Spent on Operations | $43,810 | $81,889 | $76,751 | $98,848 | $102,829 | $84,471 | $97,702 | $111,346 | $125,989 | $121,193 | $96,239 | $104,817 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $238 | $238 | $238 | $238 | $238 | $238 | $238 | $238 | $238 | $238 | $240 | $240 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $45,848 | $83,927 | $78,789 | $100,886 | $104,867 | $86,509 | $99,740 | $113,384 | $128,027 | $123,231 | $98,279 | $106,857 | |
Net Cash Flow | $141,195 | ($45,724) | ($19,375) | ($36,513) | ($25,374) | $2,984 | $2,820 | $6,642 | $3,053 | $4,663 | $30,268 | $17,903 | |
Cash Balance | $191,195 | $145,471 | $126,096 | $89,583 | $64,209 | $67,193 | $70,013 | $76,656 | $79,708 | $84,371 | $114,639 | $132,541 |
Pro Forma Balance Sheet | |||||||||||||
Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $50,000 | $191,195 | $145,471 | $126,096 | $89,583 | $64,209 | $67,193 | $70,013 | $76,656 | $79,708 | $84,371 | $114,639 | $132,541 |
Accounts Receivable | $23,686 | $28,643 | $33,440 | $45,027 | $58,653 | $64,160 | $71,667 | $83,107 | $98,080 | $109,000 | $104,107 | $95,560 | $96,800 |
Inventory | $30,050 | $23,210 | $23,760 | $39,160 | $42,680 | $45,650 | $53,350 | $63,250 | $74,800 | $78,100 | $67,650 | $67,100 | $69,850 |
Other Current Assets | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 |
Total Current Assets | $153,736 | $293,048 | $252,671 | $260,283 | $240,916 | $224,019 | $242,210 | $266,370 | $299,536 | $316,808 | $306,128 | $327,299 | $349,191 |
Long-term Assets | |||||||||||||
Long-term Assets | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 |
Accumulated Depreciation | $15,000 | $15,800 | $16,600 | $17,400 | $18,200 | $19,000 | $19,800 | $20,600 | $21,400 | $22,200 | $23,000 | $23,800 | $24,600 |
Total Long-term Assets | $65,000 | $64,200 | $63,400 | $62,600 | $61,800 | $61,000 | $60,200 | $59,400 | $58,600 | $57,800 | $57,000 | $56,200 | $55,400 |
Total Assets | $218,736 | $357,248 | $316,071 | $322,883 | $302,716 | $285,019 | $302,410 | $325,770 | $358,136 | $374,608 | $363,128 | $383,499 | $404,591 |
Liabilities and Capital | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | |
Current Liabilities | |||||||||||||
Accounts Payable | $20,000 | $58,279 | $52,506 | $70,909 | $69,288 | $50,490 | $63,267 | $76,402 | $91,181 | $87,254 | $62,013 | $70,363 | $76,973 |
Current Borrowing | $0 | $98,200 | $96,400 | $94,600 | $92,800 | $91,000 | $89,200 | $87,400 | $85,600 | $83,800 | $82,000 | $80,200 | $78,400 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $20,000 | $156,479 | $148,906 | $165,509 | $162,088 | $141,490 | $152,467 | $163,802 | $176,781 | $171,054 | $144,013 | $150,563 | $155,373 |
Long-term Liabilities | $20,000 | $19,762 | $19,524 | $19,286 | $19,048 | $18,810 | $18,572 | $18,334 | $18,096 | $17,858 | $17,620 | $17,380 | $17,140 |
Total Liabilities | $40,000 | $176,241 | $168,430 | $184,795 | $181,136 | $160,300 | $171,039 | $182,136 | $194,877 | $188,912 | $161,633 | $167,943 | $172,513 |
Paid-in Capital | $0 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 |
Retained Earnings | ($37,964) | $178,736 | $178,736 | $178,736 | $178,736 | $178,736 | $178,736 | $178,736 | $178,736 | $178,736 | $178,736 | $178,736 | $178,736 |
Earnings | $216,700 | ($47,728) | ($81,094) | ($90,649) | ($107,156) | ($104,017) | ($97,365) | ($85,102) | ($65,477) | ($43,040) | ($27,241) | ($13,180) | $3,342 |
Total Capital | $178,736 | $181,008 | $147,642 | $138,087 | $121,580 | $124,719 | $131,371 | $143,634 | $163,259 | $185,696 | $201,495 | $215,556 | $232,078 |
Total Liabilities and Capital | $218,736 | $357,248 | $316,071 | $322,883 | $302,716 | $285,019 | $302,410 | $325,770 | $358,136 | $374,608 | $363,128 | $383,499 | $404,591 |
Net Worth | $178,736 | $181,008 | $147,642 | $138,087 | $121,580 | $124,719 | $131,371 | $143,634 | $163,259 | $185,696 | $201,495 | $215,556 | $232,078 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
Coeur d’Alene Thursdays 11am – 6pm
Moscow Fridays 11am – 6pm
Tom and Tracy here! We are so excited to be a part of The Fish Folks legacy. Through our mobile seafood business, we bring in the highest quality wild and sustainable seafood from the coast to the Inland Northwest. All while providing excellent customer service and good vibes. Locally owned and operated for over 50 years, we look forward to continuing the unique service we provide to the communities of Coeur d’Alene and Moscow, Idaho.
See you soon!
Providing Fresh and Friendly Seafood
Here is a free business plan sample for a fruit and vegetable store.
Have you ever envisioned owning a bustling fruit and vegetable market that serves as a cornerstone of health in your community? Wondering where to start?
Look no further, as we're about to guide you through a comprehensive business plan tailored for a fruit and vegetable market.
Creating a solid business plan is crucial for any aspiring entrepreneur. It serves as a roadmap, outlining your vision, objectives, and the strategies you'll employ to turn your fresh produce venture into a thriving business.
To jumpstart your planning process with ease and precision, feel free to utilize our fruit and vegetable market business plan template. Our team of experts is also on standby to provide a free review and fine-tuning of your plan.
A good business plan for a fruit and vegetable market must cater to the unique aspects of this type of retail business.
Initially, it's crucial to provide a comprehensive overview of the market landscape. This includes up-to-date statistics and an exploration of emerging trends within the industry, similar to what we've incorporated in our fruit and vegetable market business plan template .
Your business plan should articulate your vision clearly. Define your target demographic (such as local residents, restaurants, or health-conscious consumers) and establish your market's distinctive features (like offering organic produce, exotic fruits, or locally-sourced vegetables).
Market analysis is the next critical component. This requires a thorough examination of local competitors, market dynamics, and consumer buying patterns.
For a fruit and vegetable market, it's imperative to detail the range of products you intend to sell. Describe your selection of fruits, vegetables, herbs, and any additional items you plan to offer, and discuss how these choices align with the preferences and needs of your customer base.
The operational plan is equally important. It should outline the location of your market, the layout of the retail space, your supply chain for fresh produce, and inventory management practices.
Given the nature of a fruit and vegetable market, it is vital to highlight the freshness and quality of your produce, your relationships with growers and suppliers, and adherence to health and safety standards.
Then, delve into your marketing and sales strategies. How do you plan to attract and keep customers coming back? Consider your approach to promotions, customer loyalty programs, and potential value-added services (like home delivery or a juice bar).
Incorporating digital strategies, such as an online ordering system or a robust social media presence, is also crucial in the modern marketplace.
The financial section is another cornerstone of your business plan. It should encompass the initial investment, projected sales, operating expenses, and the point at which you expect to break even.
With a fruit and vegetable market, managing waste and understanding the shelf life of products are critical, so precise planning and knowledge of your financials are essential. For assistance, consider using our financial forecast for a fruit and vegetable market .
Compared to other business plans, a fruit and vegetable market plan must pay closer attention to the perishability of inventory, the importance of a robust supply chain, and the potential for seasonal fluctuations.
A well-crafted business plan not only helps you to define your strategies and vision but also plays a pivotal role in attracting investors or securing loans.
Lenders and investors are keen on a solid market analysis, realistic financial projections, and a comprehensive understanding of the day-to-day operations of a fruit and vegetable market.
By presenting a thorough and substantiated plan, you showcase your dedication and readiness for the success of your venture.
To achieve these goals while saving time, you are welcome to fill out our fruit and vegetable market business plan template .
Here, we will provide a concise and illustrative example of a business plan for a specific project.
This example aims to provide an overview of the essential components of a business plan. It is important to note that this version is only a summary. As it stands, this business plan is not sufficiently developed to support a profitability strategy or convince a bank to provide financing.
To be effective, the business plan should be significantly more detailed, including up-to-date market data, more persuasive arguments, a thorough market study, a three-year action plan, as well as detailed financial tables such as a projected income statement, projected balance sheet, cash flow budget, and break-even analysis.
All these elements have been thoroughly included by our experts in the business plan template they have designed for a fruit and vegetable market .
Here, we will follow the same structure as in our business plan template.
Market data and figures.
The fruit and vegetable market is an essential and robust component of the global food industry.
Recent estimates value the global fruit and vegetable trade at over 1 trillion dollars, with expectations for continued growth as consumers seek healthier eating options. In the United States, the fruit and vegetable industry contributes significantly to the economy, with thousands of markets and stores providing a wide range of produce to meet consumer demand.
These statistics underscore the critical role that fruit and vegetable markets play in not only providing nutritious food options but also in supporting local agriculture and economies.
Current trends in the fruit and vegetable industry indicate a shift towards organic and locally sourced produce, as consumers become more health-conscious and environmentally aware.
There is an increasing demand for organic fruits and vegetables, driven by the perception of better quality and concerns about pesticides and other chemicals. The local food movement is also gaining momentum, with consumers showing a preference for produce that is grown locally to support community farmers and reduce carbon emissions associated with transportation.
Technological advancements are influencing the industry as well, with innovations in vertical farming and hydroponics allowing for more sustainable and space-efficient growing methods.
Online grocery shopping and delivery services are expanding, making it easier for consumers to access fresh produce directly from their homes.
Additionally, the push for transparency in food sourcing continues to grow, with consumers wanting to know more about where their food comes from and how it is grown.
These trends are shaping the future of the fruit and vegetable market, as businesses strive to meet the evolving preferences and values of modern consumers.
Several key factors contribute to the success of a fruit and vegetable market.
Quality and freshness of produce are paramount. Markets that offer a wide variety of fresh, high-quality fruits and vegetables are more likely to build and maintain a dedicated customer base.
Diversity in product offerings, including exotic or hard-to-find produce, can differentiate a market from its competitors.
Location is also vital, as markets that are easily accessible to consumers will naturally attract more foot traffic.
Customer service is another important aspect, with knowledgeable and friendly staff enhancing the shopping experience and encouraging repeat visits.
Effective cost management and the ability to adapt to changing consumer trends, such as the demand for organic and locally grown produce, are crucial for the long-term viability of a fruit and vegetable market.
Project presentation.
Our fruit and vegetable market project is designed to cater to the increasing consumer demand for fresh, organic, and locally-sourced produce. Situated in a community-focused neighborhood, our market will offer a diverse selection of fruits and vegetables, emphasizing seasonal and organic options. We will partner with local farmers and suppliers to ensure that our customers have access to the freshest produce available, supporting sustainable agricultural practices and reducing our carbon footprint.
We aim to provide not just produce, but a holistic healthy eating experience by offering a range of complementary products such as herbs, spices, and artisanal condiments. Our market will be a hub for health-conscious consumers and those interested in cooking with the finest ingredients.
Our fruit and vegetable market is set to become a cornerstone in the community, promoting healthier lifestyles and fostering connections between local producers and consumers.
The value proposition of our fruit and vegetable market lies in our commitment to providing the community with the highest quality fresh produce. We understand the importance of nutrition and the role that fruits and vegetables play in maintaining a healthy diet.
Our market will offer a unique shopping experience where customers can enjoy a wide variety of produce, learn about the benefits of incorporating more fruits and vegetables into their diets, and discover new and exotic varieties. We are dedicated to creating a welcoming environment where everyone can find something to enrich their meals and support their well-being.
By focusing on local and organic sourcing, we also contribute to the sustainability of our food systems and the prosperity of local farmers, aligning our business with the values of environmental stewardship and community support.
The project owner is an individual with a profound passion for healthy living and community engagement. With a background in agricultural studies and experience in the food retail industry, they are well-equipped to establish a market that prioritizes quality and freshness.
They bring a wealth of knowledge about the seasonality and sourcing of produce, and are committed to creating a marketplace that reflects the diversity and richness of nature's offerings. Their dedication to health, nutrition, and sustainability drives them to build a market that not only sells fruits and vegetables but also educates and inspires the community to embrace a healthier, more sustainable lifestyle.
Their vision is to create a space where the joy of fresh, wholesome food is accessible to all, and where the market serves as a vibrant gathering place for people to connect with their food and each other.
Market segments.
The market segments for this fruit and vegetable market are diverse and cater to a wide range of consumers.
Firstly, there are health-conscious individuals who prioritize fresh, organic produce in their diets for wellness and nutritional benefits.
Secondly, the market serves customers who are looking for locally-sourced and seasonal produce to support community farmers and reduce their carbon footprint.
Additionally, the market attracts individuals with specific dietary needs, such as vegans, vegetarians, and those with food sensitivities who require a variety of fresh produce options.
Culinary professionals, including chefs and caterers, represent another segment, seeking high-quality ingredients to enhance their dishes.
A SWOT analysis of the fruit and vegetable market project highlights several key factors.
Strengths include a strong focus on fresh, high-quality produce, relationships with local farmers, and a commitment to sustainability and eco-friendly practices.
Weaknesses might involve the perishable nature of inventory, the need for constant supply chain management, and potential seasonal fluctuations in product availability.
Opportunities exist in expanding the market's reach through online sales and delivery services, as well as in educating consumers about the benefits of eating fresh and local produce.
Threats could include competition from larger grocery chains with more buying power, adverse weather affecting crop yields, and potential economic downturns reducing consumer spending on premium produce.
Competitor analysis in the fruit and vegetable market sector indicates a varied landscape.
Direct competitors include other local markets, organic food stores, and large supermarkets with extensive produce sections.
These competitors vie for customers who value convenience, variety, and price.
Potential competitive advantages for our market include superior product freshness, strong community ties, exceptional customer service, and a focus on sustainable and ethical sourcing.
Understanding the strengths and weaknesses of these competitors is crucial for carving out a niche and ensuring customer loyalty.
Our fruit and vegetable market's dedication to offering the freshest and highest quality produce sets us apart from the competition.
We provide a wide array of fruits and vegetables, including rare and exotic items, to cater to the diverse tastes and needs of our customers.
Our commitment to sustainability, through supporting local farmers and minimizing waste, resonates with environmentally conscious consumers.
We also emphasize transparency and education about the source and benefits of our produce, fostering a trusting relationship with our clientele.
You can also read our articles about: - how to open a fruit and vegetable store: a complete guide - the customer segments of a fruit and vegetable store - the competition study for a fruit and vegetable store
Development plan.
Our three-year development plan for the fresh fruit and vegetable market is designed to promote healthy living within the community.
In the first year, our goal is to establish a strong local presence by sourcing a wide variety of high-quality, seasonal produce and building relationships with local farmers and suppliers.
The second year will focus on expanding our reach by setting up additional market locations and possibly introducing mobile market services to access a broader customer base.
In the third year, we plan to diversify our offerings by including organic and exotic fruits and vegetables, as well as implementing educational programs on nutrition and sustainable agriculture.
Throughout this period, we will be committed to sustainability, community engagement, and providing exceptional service to ensure we become a staple in our customers' healthy lifestyles.
The Business Model Canvas for our fruit and vegetable market targets health-conscious consumers and those looking for fresh, local produce.
Our value proposition is centered on offering the freshest, high-quality fruits and vegetables, with a focus on local and organic options, and providing exceptional customer service.
We will sell our products through our physical market locations and consider an online ordering system for customer convenience, utilizing our key resources such as our relationships with local farmers and our knowledgeable staff.
Key activities include sourcing and curating produce, maintaining quality control, and engaging with the community.
Our revenue streams will be generated from the sales of produce, while our costs will be associated with procurement, operations, and marketing efforts.
Access a complete and editable real Business Model Canvas in our business plan template .
Our marketing strategy is centered on community engagement and education.
We aim to highlight the health benefits of fresh produce and the environmental advantages of buying locally. Our approach includes community events, cooking demonstrations, and partnerships with local health and wellness organizations.
We will also leverage social media to showcase our daily offerings, share tips on healthy eating, and feature stories from our partner farmers.
Additionally, we plan to offer loyalty programs and seasonal promotions to encourage repeat business and attract new customers.
The risk policy for our fruit and vegetable market focuses on mitigating risks associated with perishable goods, supply chain management, and market fluctuations.
We will implement strict quality control measures and develop a robust inventory management system to minimize waste and ensure product freshness.
Building strong relationships with a diverse group of suppliers will help us manage supply risks and price volatility.
We will also maintain a conservative financial strategy to manage operational costs effectively and ensure business sustainability.
Insurance coverage will be in place to protect against unforeseen events that could impact our business operations.
We believe in the viability of a fruit and vegetable market that prioritizes freshness, quality, and community health.
With a growing trend towards healthy eating and local sourcing, our market is well-positioned to meet consumer demand.
We are committed to creating a shopping experience that supports local agriculture and provides educational value to our customers.
Adaptable to market trends and customer feedback, we are excited about the potential of our fruit and vegetable market to become a cornerstone of healthy living in our community.
You can also read our articles about: - the Business Model Canvas of a fruit and vegetable store - the marketing strategy for a fruit and vegetable store
Of course, the text presented below is far from sufficient to serve as a solid and credible financial analysis for a bank or potential investor. They expect specific numbers, financial statements, and charts demonstrating the profitability of your project.
All these elements are available in our business plan template for a fruit and vegetable market and our financial plan for a fruit and vegetable market .
Initial expenses for our fruit and vegetable market include costs for securing a retail space in a high-traffic area, purchasing refrigeration units and display equipment to maintain and showcase fresh produce, obtaining necessary permits and licenses, investing in a robust inventory management system, and launching marketing initiatives to attract customers to our location.
Our revenue assumptions are based on an in-depth analysis of the local market demand for fresh, high-quality fruits and vegetables, taking into account the increasing trend towards healthy eating and organic produce.
We expect sales to grow steadily as we establish our market's reputation for offering a wide variety of fresh and locally sourced produce.
The projected income statement outlines expected revenues from the sale of fruits and vegetables, cost of goods sold (including procurement, transportation, and storage), and operating expenses (rent, marketing, salaries, utilities, etc.).
This results in a forecasted net profit that is essential for assessing the long-term viability of our fruit and vegetable market.
The projected balance sheet will reflect assets such as refrigeration and display equipment, inventory of fresh produce, and liabilities including any loans and operational expenses.
It will provide a snapshot of the financial condition of our market at the end of each fiscal period.
Our projected cash flow statement will detail all cash inflows from sales and outflows for expenses, helping us to predict our financial needs and ensure we have sufficient funds to operate smoothly.
The projected financing plan will outline the sources of funding we intend to tap into to cover our initial setup costs and any additional financing needs.
The working capital requirement for our market will be carefully managed to maintain adequate liquidity for day-to-day operations, such as purchasing fresh stock, managing inventory, and covering staff wages.
The break-even analysis will determine the volume of sales we need to achieve to cover all our costs and begin generating a profit, marking the point at which our market becomes financially sustainable.
Key performance indicators we will monitor include the turnover rate of our inventory, the gross margin on produce sales, the current ratio to evaluate our ability to meet short-term obligations, and the return on investment to gauge the profitability of the capital invested in our market.
These metrics will be instrumental in assessing the financial performance and overall success of our fruit and vegetable market.
If you want to know more about the financial analysis of this type of activity, please read our article about the financial plan for a fruit and vegetable store .
Boston Seafood & Bar restaurant in Moscow was opened by the two owners of Torro Grill steak house chain. In fact Boston Seafood & Bar is located just across the road from the flagship Torro Grill restaurant near Belorusskaya subway station.
The restaurant is celebrated for its outstanding seafood and varied menu, with many guests enjoying the delicious dishes and pleasant atmosphere. While the service is generally quick and friendly, some reviews indicate inconsistencies in staff professionalism and attentiveness. Reservations are often a challenge, with guests advised to book well in advance due to high demand. Additionally, the dessert selection doesn't quite match the excellence of the savory dishes, and parking can be a hassle. Overall, it remains a popular choice, especially for seafood lovers, despite some operational drawbacks.
Boston Seafood & Bar has 2 major advantages that make it stand out among other restaurants in the city that also focus on seafood. The first advantage is the pricing policy that is extremely attractive considering the high quality of their food.
Checkout their local Boston chowder that will cost you 450 Rubles (about 5 USD) per portion and Crab Cakes for 1390 Rubles (about 15 USD). Boston Seafood and Bar has a great selection of shrimp. You should definitely try Magadan and Spicy Cajun New Orleans shrimp.
In addition to shrimp, crab and fish checkout the raw section of their menu, which includes salmon sashimi, tuna tartar, sea urchins and oysters.
The second advantage of Boston Seafood & Bar is its relaxed atmosphere complemented with American style interior design. The restaurant's interiors feature high ceilings, tall windows and wooden tables. All of this makes Boston Seafood & Bar a decent place both for business and casual meetings.
What is moscow prioritization.
MoSCoW prioritization, also known as the MoSCoW method or MoSCoW analysis, is a popular prioritization technique for managing requirements.
The acronym MoSCoW represents four categories of initiatives: must-have, should-have, could-have, and won’t-have, or will not have right now. Some companies also use the “W” in MoSCoW to mean “wish.”
Software development expert Dai Clegg created the MoSCoW method while working at Oracle. He designed the framework to help his team prioritize tasks during development work on product releases.
You can find a detailed account of using MoSCoW prioritization in the Dynamic System Development Method (DSDM) handbook . But because MoSCoW can prioritize tasks within any time-boxed project, teams have adapted the method for a broad range of uses.
Before running a MoSCoW analysis, a few things need to happen. First, key stakeholders and the product team need to get aligned on objectives and prioritization factors. Then, all participants must agree on which initiatives to prioritize.
At this point, your team should also discuss how they will settle any disagreements in prioritization. If you can establish how to resolve disputes before they come up, you can help prevent those disagreements from holding up progress.
Finally, you’ll also want to reach a consensus on what percentage of resources you’d like to allocate to each category.
With the groundwork complete, you may begin determining which category is most appropriate for each initiative. But, first, let’s further break down each category in the MoSCoW method.
Moscow prioritization categories.
As the name suggests, this category consists of initiatives that are “musts” for your team. They represent non-negotiable needs for the project, product, or release in question. For example, if you’re releasing a healthcare application, a must-have initiative may be security functionalities that help maintain compliance.
The “must-have” category requires the team to complete a mandatory task. If you’re unsure about whether something belongs in this category, ask yourself the following.
If the product won’t work without an initiative, or the release becomes useless without it, the initiative is most likely a “must-have.”
Should-have initiatives are just a step below must-haves. They are essential to the product, project, or release, but they are not vital. If left out, the product or project still functions. However, the initiatives may add significant value.
“Should-have” initiatives are different from “must-have” initiatives in that they can get scheduled for a future release without impacting the current one. For example, performance improvements, minor bug fixes, or new functionality may be “should-have” initiatives. Without them, the product still works.
Another way of describing “could-have” initiatives is nice-to-haves. “Could-have” initiatives are not necessary to the core function of the product. However, compared with “should-have” initiatives, they have a much smaller impact on the outcome if left out.
So, initiatives placed in the “could-have” category are often the first to be deprioritized if a project in the “should-have” or “must-have” category ends up larger than expected.
One benefit of the MoSCoW method is that it places several initiatives in the “will-not-have” category. The category can manage expectations about what the team will not include in a specific release (or another timeframe you’re prioritizing).
Placing initiatives in the “will-not-have” category is one way to help prevent scope creep . If initiatives are in this category, the team knows they are not a priority for this specific time frame.
Some initiatives in the “will-not-have” group will be prioritized in the future, while others are not likely to happen. Some teams decide to differentiate between those by creating a subcategory within this group.
Although Dai Clegg developed the approach to help prioritize tasks around his team’s limited time, the MoSCoW method also works when a development team faces limitations other than time. For example:
What if a development team’s limiting factor is not a deadline but a tight budget imposed by the company? Working with the product managers, the team can use MoSCoW first to decide on the initiatives that represent must-haves and the should-haves. Then, using the development department’s budget as the guide, the team can figure out which items they can complete.
A cross-functional product team might also find itself constrained by the experience and expertise of its developers. If the product roadmap calls for functionality the team does not have the skills to build, this limiting factor will play into scoring those items in their MoSCoW analysis.
Cross-functional teams can also find themselves constrained by other company priorities. The team wants to make progress on a new product release, but the executive staff has created tight deadlines for further releases in the same timeframe. In this case, the team can use MoSCoW to determine which aspects of their desired release represent must-haves and temporarily backlog everything else.
Although many product and development teams have prioritized MoSCoW, the approach has potential pitfalls. Here are a few examples.
One common criticism against MoSCoW is that it does not include an objective methodology for ranking initiatives against each other. Your team will need to bring this methodology to your analysis. The MoSCoW approach works only to ensure that your team applies a consistent scoring system for all initiatives.
Pro tip: One proven method is weighted scoring, where your team measures each initiative on your backlog against a standard set of cost and benefit criteria. You can use the weighted scoring approach in ProductPlan’s roadmap app .
To know which of your team’s initiatives represent must-haves for your product and which are merely should-haves, you will need as much context as possible.
For example, you might need someone from your sales team to let you know how important (or unimportant) prospective buyers view a proposed new feature.
One pitfall of the MoSCoW method is that you could make poor decisions about where to slot each initiative unless your team receives input from all relevant stakeholders.
Because MoSCoW does not include an objective scoring method, your team members can fall victim to their own opinions about certain initiatives.
One risk of using MoSCoW prioritization is that a team can mistakenly think MoSCoW itself represents an objective way of measuring the items on their list. They discuss an initiative, agree that it is a “should have,” and move on to the next.
But your team will also need an objective and consistent framework for ranking all initiatives. That is the only way to minimize your team’s biases in favor of items or against them.
MoSCoW prioritization is effective for teams that want to include representatives from the whole organization in their process. You can capture a broader perspective by involving participants from various functional departments.
Another reason you may want to use MoSCoW prioritization is it allows your team to determine how much effort goes into each category. Therefore, you can ensure you’re delivering a good variety of initiatives in each release.
If you’re considering giving MoSCoW prioritization a try, here are a few steps to keep in mind. Incorporating these into your process will help your team gain more value from the MoSCoW method.
Remember, MoSCoW helps your team group items into the appropriate buckets—from must-have items down to your longer-term wish list. But MoSCoW itself doesn’t help you determine which item belongs in which category.
You will need a separate ranking methodology. You can choose from many, such as:
For help finding the best scoring methodology for your team, check out ProductPlan’s article: 7 strategies to choose the best features for your product .
To make sure you’re placing each initiative into the right bucket—must-have, should-have, could-have, or won’t-have—your team needs context.
At the beginning of your MoSCoW method, your team should consider which stakeholders can provide valuable context and insights. Sales? Customer success? The executive staff? Product managers in another area of your business? Include them in your initiative scoring process if you think they can help you see opportunities or threats your team might miss.
MoSCoW gives your team a tangible way to show your organization prioritizing initiatives for your products or projects.
The method can help you build company-wide consensus for your work, or at least help you show stakeholders why you made the decisions you did.
Communicating your team’s prioritization strategy also helps you set expectations across the business. When they see your methodology for choosing one initiative over another, stakeholders in other departments will understand that your team has thought through and weighed all decisions you’ve made.
If any stakeholders have an issue with one of your decisions, they will understand that they can’t simply complain—they’ll need to present you with evidence to alter your course of action.
Related Terms
2×2 prioritization matrix / Eisenhower matrix / DACI decision-making framework / ICE scoring model / RICE scoring model
Talk to an expert.
Schedule a few minutes with us to share more about your product roadmapping goals and we'll tailor a demo to show you how easy it is to build strategic roadmaps, align behind customer needs, prioritize, and measure success.
COMMENTS
We have prepared a solid Seafood Restaurant business plan sample that guides you on every stage of your business plan writing. Download Template. Create a Business Plan. With their vast market catering, seafood restaurant holds an opportunity for immense growth and scalability. It's a well-rewarding business opportunity with promising ROI.
Gathering all that Money. Opening up your business will definitely cost some serious money. The total amount might reach up to $500.000 or more - depending on the type of a restaurant you wish to run. A good seafood restaurant business plan might be extremely helpful when talking to your potential investors.
Download Seafood Business Plan Sample in pdf. OGScapital also specializes in writing business plans such as business plan for Subway, fast food restaurant business plan, organic food restaurant business plan, business plan for a fine dining restaurant, pizza place business plan, strategic business plan and many other. OGSCapital's team has ...
The Black Pearl Seafood Restaurant is projected to generate $1.5 million in sales in the first year of operation. The restaurant is expected to have net profits of $250,000 in the first year. Sample from Growthink's Ultimate Restaurant Business Plan Template:
A Sample Seafood Restaurant Business Plan Template 1. Industry Overview. Seafood restaurant falls under the Chain Restaurant industry and the industry comprises chain and franchised restaurants that provide food services to patrons who order and are served while seated. These establishments may provide this type of food service to patrons in ...
2.4 Business Target. We aim to provide our customers with nutritious, delicious and fresh seafood. We aim at maintaining a repeat customer rate of 61% by the end of the first year and to increase customer footfall in our restaurant from 5 to 10% every month. Immigration business plan. Document for passing government compliance requirements for ...
You can start your own seafood business by following these 7 simple steps: 1. Develop a Seafood Business Plan. Write a business plan if you want to run a business and achieve your goals. Basically, a business plan describes the goals and objectives of a company and outlines how those goals will be achieved. Writing a business plan has several ...
A business plan has 2 main parts: a financial forecast outlining the funding requirements of your seafood restaurant and the expected growth, profits and cash flows for the next 3 to 5 years; and a written part which gives the reader the information needed to decide if they believe the forecast is achievable.
The global seafood restaurant market is expected to grow at a compound annual growth rate of 5.5% from 2018 to 2025, reaching a market size of US$76.1 billion by 2025. The Asia-Pacific region is expected to be the fastest-growing market, with a compound annual growth rate of 6.8% from 2018 to 2025.
Step 1: Research the seafood industry and market trends. Begin by thoroughly researching the seafood industry, including market trends, consumer preferences, and emerging seafood dishes. Stay updated with the latest industry news and gather valuable insights to shape your business plan.
Financial Plan. The Black Pearl Seafood Restaurant will have start-up costs of $500,000. The majority of the start-up costs will be for leasing and outfitting the restaurant space. Other start-up costs include purchasing kitchen equipment, hiring staff, and marketing the business.
The Plan. Our restaurant business plan is structured to cover all essential aspects needed for a comprehensive strategy. It outlines the restaurant's operations, marketing strategy, market environment, competitors, management team, and financial forecasts. Executive Summary: Offers an overview of the restaurant's business concept, market ...
Your retail storefront will require another $50,000 investment minimum and your start-up supplies will run you another $10,000 to $50,000. b. What are the Cost Involved in Starting a Seafood Store Business. Business Registration Fees - $750. Legal expenses for obtaining licenses and permits - $1,300.
Here is a free business plan sample for a fish market. January 29, 2024. If the allure of the ocean's bounty has inspired you to start your own fish market but you're unsure of the first steps to take, you've cast your net in the right place. In the following paragraphs, we will present to you a comprehensive sample business plan tailored for a ...
The document provides a sample business plan for a seafood restaurant called Sea Sprite. It outlines the management structure, target customers, and financial projections. The owner, Marlon Hacks, aims to provide fresh, healthy seafood in a beautiful environment. He plans to target local residents, tourists, and event planners. The business plan includes details on starting costs, funding ...
By purchasing in large quantities we are able to pass the savings on to our customer. The planned renovation will cost $150,000. Additional service staff will be hired to assist customers. Bill Justin, owner of Justin Seafood Market, will invest $50,000 in the expansion and also secure a $100,000 short-term loan.
Business Plan - Free download as Word Doc (.doc / .docx), PDF File (.pdf), Text File (.txt) or read online for free. The Blue and Green Restaurant is located in the Bay area near beaches. It serves fresh seafood caught locally as well as flavorful dishes made from vegetables grown in their backyard garden. Customers can also catch their own fish to ensure freshness.
A business plan has 2 main parts: a financial forecast outlining the funding requirements of your fish and seafood wholesaler and the expected growth, profits and cash flows for the next 3 to 5 years; and a written part which gives the reader the information needed to decide if they believe the forecast is achievable.
Moscow Fridays 11am - 6pm. Coeur d'Alene Moscow. Tom and Tracy here! We are so excited to be a part of The Fish Folks legacy. Through our mobile seafood business, we bring in the highest quality wild and sustainable seafood from the coast to the Inland Northwest. All while providing excellent customer service and good vibes.
Here is a free business plan sample for a fruit and vegetable store January 29, 2024. ... To be effective, the business plan should be significantly more detailed, including up-to-date market data, more persuasive arguments, a thorough market study, a three-year action plan, as well as detailed financial tables such as a projected income ...
Boston Seafood & Bar has 2 major advantages that make it stand out among other restaurants in the city that also focus on seafood. The first advantage is the pricing policy that is extremely attractive considering the high quality of their food. ... tall windows and wooden tables. All of this makes Boston Seafood & Bar a decent place both for ...
MoSCoW prioritization, also known as the MoSCoW method or MoSCoW analysis, is a popular prioritization technique for managing requirements. The acronym MoSCoW represents four categories of initiatives: must-have, should-have, could-have, and won't-have, or will not have right now. Some companies also use the "W" in MoSCoW to mean "wish.".