The expansion of the Dark Roast Java concept will be managed by Ned Powers-Sebastiane and Victor Lubitsch, with assistance from our outside support team.
Ned Powers-Sebastiane
Ned has more than 35 years experience in marketing/sales with special expertise in the retail sector.
Ned Powers-Sebastiane will be responsible for the site development, construction supervision, equipment ordering, marketing/PR, website design/development and government issues. Ned is a graduate of the Specialty Coffee Association's training program for coffeehouse operation and management.
Victor Lubitsch
Victor has more than 25 years experience in business and selling. He has been a motivational speaker and image consultant as well.
Victor will be responsible for staffing, menu development, training, product ordering, interior design and accounting supervision. Victor is a graduate of the SCAA coffeehouse management program and recently attended several training seminars at Coffee Fest 2003.
*Confidential and proprietary information omitted from this sample plan.
The personnel plan is included in the following table.
It shows the owners' salaries, a full-time manager's annual salary, eight part-time salaries for espresso servers and a part-time bookkeeper and/or website supervisor.
| Personnel Plan | |||
| Year 1 | Year 2 | Year 3 | |
| Ned Powers-Sebastiane | £39,000 | £80,000 | £80,000 |
| Victor Lubitsch | £39,000 | £80,000 | £80,000 |
| Manager | £34,000 | £35,000 | £35,000 |
| Manager | £0 | £30,000 | £30,000 |
| Barista #1 | £9,600 | £9,600 | £9,600 |
| Barista #2 | £9,600 | £9,600 | £9,600 |
| Barista #3 | £9,600 | £9,600 | £9,600 |
| Barista #4 | £9,600 | £9,600 | £9,600 |
| Barista #5 | £9,600 | £9,600 | £9,600 |
| Barista #6 | £9,600 | £9,600 | £9,600 |
| Barista #7 | £2,800 | £7,200 | £9,600 |
| Barista #8 | £3,000 | £7,200 | £7,200 |
| Bookkeeper | £8,000 | £15,000 | £15,000 |
| Website Supervisor | £0 | £25,000 | £25,000 |
| Total People | 10 | 11 | 12 |
| Total Payroll | £183,400 | £337,000 | £339,400 |
| Personnel Plan | |||
| Year 1 | Year 2 | Year 3 | |
| Ned Powers-Sebastiane | £39,000 | £80,000 | £80,000 |
| Victor Lubitsch | £39,000 | £80,000 | £80,000 |
| Manager | £34,000 | £35,000 | £35,000 |
| Manager | £0 | £30,000 | £30,000 |
| Barista #1 | £9,600 | £9,600 | £9,600 |
| Barista #2 | £9,600 | £9,600 | £9,600 |
| Barista #3 | £9,600 | £9,600 | £9,600 |
| Barista #4 | £9,600 | £9,600 | £9,600 |
| Barista #5 | £9,600 | £9,600 | £9,600 |
| Barista #6 | £9,600 | £9,600 | £9,600 |
| Barista #7 | £2,800 | £7,200 | £9,600 |
| Barista #8 | £3,000 | £7,200 | £7,200 |
| Bookkeeper | £8,000 | £15,000 | £15,000 |
| Website Supervisor | £0 | £25,000 | £25,000 |
| Total People | 10 | 11 | 12 |
| Total Payroll | £183,400 | £337,000 | £339,400 |