Looking for a sandwich shop business plan template? The Toolkit builds yours with your own numbers.
Executive Summary
The Deli Corner is a neighbourhood sandwich shop based in Chicago, Illinois, USA. The Deli Corner makes sandwiches to order from fresh bread, deli meats and local produce, serving nearby office workers, residents and students with a friendlier, more personal alternative to national sandwich chains.
The Deli Corner is seeking a $70,000 term loan, alongside $18,000 from Marco Rossi, to fund equipment and fit-out, launch marketing and working capital in the first 12 months.
Financial highlights:
| Metric | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Revenue | $471,690 | $584,930 | $653,410 |
| Gross margin | 40.2% | 41.3% | 41.7% |
| Net profit / (loss) | $10,448 | $40,496 | $56,175 |
Company Overview
The Deli Corner is a neighbourhood sandwich shop founded by Marco Rossi, operating as an LLC. Headquartered in Chicago, Illinois, USA, The Deli Corner was established to serve local demand for freshly made, good-value lunches and takeaway food.
Mission: To deliver exceptional value to our customers through expertise, reliability, and a commitment to continuous improvement.
Business objectives:
| Period | Target |
|---|---|
| Year 1 | Establish brand, acquire initial client base, achieve a net profit of $10,448 |
| Year 2 | Expand service offering, grow revenue by 24%, hire additional staff |
| Year 3 | Establish market position, target new geographic or demographic segments |
Market & Customer Analysis
The neighbourhood sandwich shop industry is growing, driven by people who want a quick, fresh meal close to where they work or live. The Deli Corner targets a well-defined segment of this market where fresh ingredients and friendly service are valued over lowest price.
Customer analysis:
The Deli Corner's core customers are office workers buying weekday lunches, local residents picking up food on the way home, and nearby businesses ordering platters for meetings. They want food that is quick, fresh and consistent, and they return to a shop that knows their order.
Competitor analysis:
| Competitor | Strengths | Weaknesses |
|---|---|---|
| Subway | Established brand, wide reach | Higher price point, less personalised |
| Jimmy John's | Strong marketing, national presence | Generic offering, less specialist focus |
| Jersey Mike's Subs | Competitive pricing | Standardised, less tailored service |
The Deli Corner's competitive edge: Sandwiches made to order from fresh ingredients, personal service, and a clear focus on the underserved segment of the market set us apart from the established players listed above.
SWOT analysis:
| Positive | Negative | |
|---|---|---|
| Internal | Strengths: Specialist expertise; experienced founder; strong client relationships; differentiated positioning | Weaknesses: Limited brand recognition as a new entrant; single location; reliance on founder capacity in early years |
| External | Opportunities: Growing market demand; underserved niche segments; digital marketing reach; referral network growth | Threats: Established competitors with greater resources; economic downturn reducing discretionary spend; regulatory changes |
Sales & Marketing Plan
The Deli Corner targets customers through a combination of digital marketing, referrals, and direct outreach. Year 1 revenue target: $471,690.
Operating Plan
The Deli Corner operates from Chicago, Illinois, USA, with streamlined processes designed to deliver consistent, high-quality service. Standard operating procedures cover service delivery, quality assurance, and customer communication.
Management Team
Marco Rossi is the founder and CEO of The Deli Corner. Marco brings relevant industry experience and is supported by a small but capable team committed to The Deli Corner's mission.
Financial Plan
Projected Profit or Loss Statement (in USD):
| Year 1 | Year 2 | Year 3 | |
|---|---|---|---|
| Sales | $471,690 | $584,930 | $653,410 |
| Direct Cost of Sales | $148,580 | $183,670 | $204,520 |
| Production Payroll | $121,300 | $143,800 | $157,900 |
| Other Cost of Sales | $12,260 | $15,790 | $18,300 |
| Total Cost of Sales | $282,140 | $343,260 | $380,720 |
| Gross Margin | $189,550 | $241,670 | $272,690 |
| Gross Margin % | 40.2% | 41.3% | 41.7% |
| Operating Expenses | |||
| Sales and Marketing Expenses | |||
| Advertising/Promotion | $9,800 | $8,600 | $9,100 |
| Other Sales and Marketing Expenses | $2,700 | $3,100 | $3,400 |
| Total Sales and Marketing Expenses | $12,500 | $11,700 | $12,500 |
| General and Administrative Expenses | |||
| General and Administrative Payroll | $52,400 | $56,100 | $59,800 |
| Depreciation | $8,343 | $9,000 | $10,129 |
| Dues and Subscriptions | $1,850 | $1,550 | $1,600 |
| Professional Fees | $4,900 | $4,700 | $5,000 |
| Rent | $44,820 | $46,160 | $47,550 |
| Software Purchases | $4,200 | $4,400 | $4,600 |
| Insurance | $6,100 | $6,400 | $6,700 |
| Telephone and Internet Access | $1,450 | $1,500 | $1,560 |
| Utilities | $11,300 | $11,900 | $12,400 |
| Miscellaneous | $8,900 | $10,200 | $11,100 |
| Payroll Taxes | $15,980 | $18,391 | $20,028 |
| Total General and Administrative Expenses | $160,243 | $170,301 | $180,467 |
| Total Operating Expenses | $172,743 | $182,001 | $192,967 |
| Profit Before Interest and Taxes | $16,807 | $59,669 | $79,723 |
| EBITDA | $25,150 | $68,669 | $89,852 |
| Interest Expense | $2,592 | $4,572 | $3,294 |
| Taxes Incurred | $3,767 | $14,601 | $20,254 |
| Net Profit | $10,448 | $40,496 | $56,175 |
| Net Profit/Sales | 2.2% | 6.9% | 8.6% |
Projected Cash Flow Statement (in USD):
| Year 1 | Year 2 | Year 3 | |
|---|---|---|---|
| Cash Received | |||
| Cash from Operations | |||
| Cash Sales | $424,521 | $526,437 | $588,069 |
| Cash from Receivables | $37,735 | $56,228 | $63,972 |
| Subtotal Cash from Operations | $462,256 | $582,665 | $652,041 |
| Additional Cash Received | |||
| New Long-term Liabilities | $70,000 | $0 | $0 |
| New Investment Received | $18,000 | $0 | $0 |
| Subtotal Cash Received | $550,256 | $582,665 | $652,041 |
| Expenditures | |||
| Expenditures from Operations | |||
| Cash Spending | $189,680 | $218,291 | $237,728 |
| Bill Payments | $247,807 | $314,677 | $347,706 |
| Subtotal Spent on Operations | $437,487 | $532,968 | $585,434 |
| Additional Cash Spent | |||
| Long-term Liabilities Principal Repayment | $12,400 | $13,600 | $14,800 |
| Purchase Other Current Assets | $3,900 | $700 | $500 |
| Purchase Long-term Assets | $58,400 | $4,600 | $7,900 |
| Subtotal Cash Spent | $512,187 | $551,868 | $608,634 |
| Net Cash Flow | $38,069 | $30,797 | $43,407 |
| Cash Balance | $38,069 | $68,866 | $112,273 |
Projected Balance Sheet (in USD):
| Year 1 | Year 2 | Year 3 | |
|---|---|---|---|
| Assets | |||
| Current Assets | |||
| Cash | $38,069 | $68,866 | $112,273 |
| Accounts Receivable | $9,434 | $11,699 | $13,068 |
| Inventory and Other Current Assets | $3,900 | $4,600 | $5,100 |
| Total Current Assets | $51,403 | $85,165 | $130,441 |
| Long-term Assets | |||
| Long-term Assets | $58,400 | $63,000 | $70,900 |
| Accumulated Depreciation | ($8,343) | ($17,343) | ($27,472) |
| Total Long-term Assets | $50,057 | $45,657 | $43,428 |
| Total Assets | $101,460 | $130,822 | $173,869 |
| Liabilities and Capital | |||
| Current Liabilities | |||
| Accounts Payable | $15,412 | $17,878 | $19,550 |
| Subtotal Current Liabilities | $15,412 | $17,878 | $19,550 |
| Long-term Liabilities | $57,600 | $44,000 | $29,200 |
| Total Liabilities | $73,012 | $61,878 | $48,750 |
| Paid-in Capital | $18,000 | $18,000 | $18,000 |
| Retained Earnings | $0 | $10,448 | $50,944 |
| Earnings | $10,448 | $40,496 | $56,175 |
| Total Capital | $28,448 | $68,944 | $125,119 |
| Total Liabilities and Capital | $101,460 | $130,822 | $173,869 |
| Net Worth | $28,448 | $68,944 | $125,119 |
3-year profit & loss projection:
| Year 1 | Year 2 | Year 3 | |
|---|---|---|---|
| Revenue | $471,690 | $584,930 | $653,410 |
| Food, beverage, packaging, kitchen staff and delivery fees | $282,140 | $343,260 | $380,720 |
| Gross profit | $189,550 | $241,670 | $272,690 |
| Gross margin | 40.2% | 41.3% | 41.7% |
| Salaries, wages and payroll taxes | $68,380 | $74,491 | $79,828 |
| Marketing and advertising | $12,500 | $11,700 | $12,500 |
| Rent and utilities | $56,120 | $58,060 | $59,950 |
| Other operating costs | $35,743 | $37,750 | $40,689 |
| Total operating expenses | $172,743 | $182,001 | $192,967 |
| Interest and income tax | $6,359 | $19,173 | $23,548 |
| Net profit / (loss) | $10,448 | $40,496 | $56,175 |
Break-even analysis:
- Estimated monthly fixed costs: $14,400
- Monthly revenue required to break even: $35,800
- Break-even is projected to be reached within the first 12 months of trading.
Need your own sandwich shop business plan? Click here for the sandwich shop business plan template.