20% Discount on Business Plan Pro Premier Edition
Click here to buy now or call 0845 351 9924
 

Pallet Manufacturer Business Plan

Advanced Technology Pallets

This sample business plan can be edited directly in Business Plan Pro software.

previous
next

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
RST-PAL pallets £18.50/£22.50 (5th yr) £646,464 £1,292,928 £1,864,800 £1,939,392 £1,864,800 £1,864,800 £1,939,392 £1,939,392 £1,939,392 £1,939,392 £1,864,800 £1,939,392
Subsidies £30/ton £26,208 £52,416 £75,600 £78,624 £75,600 £75,600 £78,624 £78,624 £78,624 £78,624 £78,624 £75,600
Total Sales £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Recycled Rubber 125% £43,680 £87,360 £126,025 £131,040 £126,000 £126,000 £131,040 £131,040 £131,040 £131,040 £126,000 £131,040
Recycled Plastic 90% £31,450 £62,899 £90,738 £94,349 £90,720 £90,720 £94,349 £94,349 £94,349 £94,349 £90,720 £94,349
Binders System 650% £227,136 £454,272 £655,330 £681,408 £655,200 £655,200 £681,408 £681,408 £681,408 £681,408 £655,200 £681,408
Subtotal Direct Cost of Sales £302,266 £604,531 £872,093 £906,797 £871,920 £871,920 £906,797 £906,797 £906,797 £906,797 £871,920 £906,797
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Production Personnel
Texas plant manager £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000
Texas office worker £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200
Receptionist (x2) £6.50/hr £1,040 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080
Data entry (x1) £6.50/hr £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040
Foreman (x3) £2,200/mo £2,200 £4,400 £6,600 £6,600 £6,600 £6,600 £6,800 £7,000 £7,200 £7,200 £7,200 £7,200
Line operator (x6) £8.25/hr £3,432 £6,864 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296
Loader (x6) £7.25/hr £3,016 £6,032 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048
Batcher (x6) £7.50/hr £3,120 £6,240 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360
Conveyer worker (x12) £6.50/hr £5,408 £10,816 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224
Assembly lead (x4) £7.25/hr £3,016 £3,016 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032
Assembly helper (x4) £6.50/hr £2,704 £2,704 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408
Cutter (x12) £7.25/hr £12,064 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096
Forklift operator (x6) £7.25/hr £6,032 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048
Maint. Supervisor £7.50/hr £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560
Maint. helper (x3) £6.50/hr £1,352 £2,704 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal £51,184 £79,800 £104,048 £104,048 £104,048 £104,048 £104,248 £104,448 £104,648 £104,648 £104,648 £104,648
Sales and Marketing Personnel
Marketing Director £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,500 £4,500 £4,500 £4,500 £4,500 £4,500
Marketing Secretary £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,200 £2,200 £2,200 £2,200 £2,200 £2,200
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal £6,000 £6,000 £6,000 £6,000 £6,000 £6,000 £6,700 £6,700 £6,700 £6,700 £6,700 £6,700
General and Administrative Personnel
President - Dan Radke £6,000 £6,000 £6,500 £6,500 £7,500 £7,500 £8,000 £8,000 £8,500 £8,500 £8,500 £8,500
Vice Pres. - Elie Banenson £6,000 £6,000 £6,000 £6,000 £7,000 £7,000 £7,500 £7,500 £8,000 £8,000 £8,000 £8,000
Office Manager £3,000 £3,000 £3,000 £3,000 £3,000 £3,000 £3,300 £3,300 £3,300 £3,300 £3,300 £3,300
Receptionist (x2) £1,500 £1,500 £1,500 £1,500 £1,500 £1,500 £3,000 £3,000 £3,000 £3,000 £3,000 £3,000
Office workers (x2) £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
Subtotal £16,500 £16,500 £17,000 £17,000 £19,000 £19,000 £21,800 £21,800 £22,800 £22,800 £22,800 £22,800
Other Personnel
Name or Title £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Name or Title £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
Subtotal £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total People 33 56 74 74 74 74 75 75 75 75 75 75
Total Payroll £73,684 £102,300 £127,048 £127,048 £129,048 £129,048 £132,748 £132,948 £134,148 £134,148 £134,148 £134,148
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-term Interest Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Rate 30.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
Direct Cost of Sales £302,266 £604,531 £872,093 £906,797 £871,920 £871,920 £906,797 £906,797 £906,797 £906,797 £871,920 £906,797
Production Payroll £51,184 £79,800 £104,048 £104,048 £104,048 £104,048 £104,248 £104,448 £104,648 £104,648 £104,648 £104,648
Other Costs of Goods £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Cost of Sales £353,450 £684,331 £976,141 £1,010,845 £975,968 £975,968 £1,011,045 £1,011,245 £1,011,445 £1,011,445 £976,568 £1,011,445
Gross Margin £319,222 £661,013 £964,259 £1,007,171 £964,432 £964,432 £1,006,971 £1,006,771 £1,006,571 £1,006,571 £966,856 £1,003,547
Gross Margin % 47.46% 49.13% 49.69% 49.91% 49.70% 49.70% 49.90% 49.89% 49.88% 49.88% 49.75% 49.80%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll £6,000 £6,000 £6,000 £6,000 £6,000 £6,000 £6,700 £6,700 £6,700 £6,700 £6,700 £6,700
Advertising/Promotion £3,500 £3,500 £4,500 £4,500 £5,000 £5,000 £6,000 £6,000 £7,500 £7,500 £10,000 £10,000
Royalties £0 £0 £0 £0 £0 £0 £96,970 £96,970 £96,970 £96,970 £93,240 £96,970
Other Sales and Marketing Expenses £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Sales and Marketing Expenses £9,500 £9,500 £10,500 £10,500 £11,000 £11,000 £109,670 £109,670 £111,170 £111,170 £109,940 £113,670
Sales and Marketing % 1.41% 0.71% 0.54% 0.52% 0.57% 0.57% 5.43% 5.43% 5.51% 5.51% 5.66% 5.64%
General and Administrative Expenses
General and Administrative Payroll £16,500 £16,500 £17,000 £17,000 £19,000 £19,000 £21,800 £21,800 £22,800 £22,800 £22,800 £22,800
Sales and Marketing and Other Expenses £6,000 £6,000 £7,000 £7,000 £7,500 £7,500 £105,470 £105,470 £106,970 £106,970 £105,740 £109,470
Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Rent £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000
Office Expenses £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000
Accounting £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500
Legal £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000
Travel £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000
Insurance (property & casualty) £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000
Payroll Taxes & Benefits Payroll Burden 23% £27,675 £27,675 £28,290 £28,290 £30,750 £30,750 £35,055 £35,055 £36,285 £36,285 £36,285 £36,285
Other General and Administrative Expenses £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total General and Administrative Expenses £64,675 £64,675 £66,790 £66,790 £71,750 £71,750 £176,825 £176,825 £180,555 £180,555 £179,325 £183,055
General and Administrative % 9.61% 4.81% 3.44% 3.31% 3.70% 3.70% 8.76% 8.76% 8.95% 8.95% 9.23% 9.08%
Other Expenses:
Other Payroll £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Consultants £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Machine Maintenance £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500
Miscellaneous Expenses £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000
Total Other Expenses £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500
Other % 1.86% 0.93% 0.64% 0.62% 0.64% 0.64% 0.62% 0.62% 0.62% 0.62% 0.64% 0.62%
Total Operating Expenses £86,675 £86,675 £89,790 £89,790 £95,250 £95,250 £298,995 £298,995 £304,225 £304,225 £301,765 £309,225
Profit Before Interest and Taxes £232,547 £574,338 £874,469 £917,381 £869,182 £869,182 £707,976 £707,776 £702,346 £702,346 £665,091 £694,322
EBITDA £232,547 £574,338 £874,469 £917,381 £869,182 £869,182 £707,976 £707,776 £702,346 £702,346 £665,091 £694,322
Interest Expense £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Taxes Incurred £69,764 £195,275 £297,319 £311,910 £295,522 £295,522 £240,712 £240,644 £238,798 £238,798 £226,131 £236,069
Net Profit £162,783 £379,063 £577,150 £605,471 £573,660 £573,660 £467,264 £467,132 £463,548 £463,548 £438,960 £458,253
Net Profit/Sales 24.20% 28.18% 29.74% 30.00% 29.56% 29.56% 23.15% 23.15% 22.97% 22.97% 22.59% 22.74%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
Cash from Receivables £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash from Operations £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
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 £0 £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 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash Received £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending £73,684 £102,300 £127,048 £127,048 £129,048 £129,048 £132,748 £132,948 £134,148 £134,148 £134,148 £134,148
Bill Payments £25,623 £782,957 £1,207,607 £1,523,626 £1,319,526 £1,200,606 £1,244,981 £1,455,087 £1,418,015 £1,420,320 £1,417,374 £1,336,251
Subtotal Spent on Operations £99,307 £885,257 £1,334,655 £1,650,674 £1,448,574 £1,329,654 £1,377,729 £1,588,035 £1,552,163 £1,554,468 £1,551,522 £1,470,399
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 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Long-term Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
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 £99,307 £885,257 £1,334,655 £1,650,674 £1,448,574 £1,329,654 £1,377,729 £1,588,035 £1,552,163 £1,554,468 £1,551,522 £1,470,399
Net Cash Flow £573,365 £460,087 £605,745 £367,342 £491,826 £610,746 £640,287 £429,981 £465,853 £463,548 £391,902 £544,593
Cash Balance £1,327,265 £1,787,352 £2,393,097 £2,760,439 £3,252,265 £3,863,011 £4,503,298 £4,933,278 £5,399,131 £5,862,679 £6,254,581 £6,799,174
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash £753,900 £1,327,265 £1,787,352 £2,393,097 £2,760,439 £3,252,265 £3,863,011 £4,503,298 £4,933,278 £5,399,131 £5,862,679 £6,254,581 £6,799,174
Accounts Receivable £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Inventory £0 £332,493 £664,984 £959,302 £997,477 £959,112 £959,112 £997,477 £997,477 £997,477 £997,477 £959,112 £997,477
Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Current Assets £753,900 £1,659,757 £2,452,336 £3,352,399 £3,757,916 £4,211,377 £4,822,123 £5,500,774 £5,930,755 £6,396,608 £6,860,156 £7,213,693 £7,796,650
Long-term Assets
Long-term Assets £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200
Accumulated Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Long-term Assets £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200
Total Assets £4,787,100 £5,692,957 £6,485,536 £7,385,599 £7,791,116 £8,244,577 £8,855,323 £9,533,974 £9,963,955 £10,429,808 £10,893,356 £11,246,893 £11,829,850
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable £0 £743,074 £1,156,590 £1,479,503 £1,279,549 £1,159,350 £1,196,435 £1,407,823 £1,370,671 £1,372,976 £1,372,976 £1,287,553 £1,412,258
Current Borrowing £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other Current Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Current Liabilities £0 £743,074 £1,156,590 £1,479,503 £1,279,549 £1,159,350 £1,196,435 £1,407,823 £1,370,671 £1,372,976 £1,372,976 £1,287,553 £1,412,258
Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Liabilities £0 £743,074 £1,156,590 £1,479,503 £1,279,549 £1,159,350 £1,196,435 £1,407,823 £1,370,671 £1,372,976 £1,372,976 £1,287,553 £1,412,258
Paid-in Capital £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000
Retained Earnings (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900)
Earnings £0 £162,783 £541,846 £1,118,996 £1,724,467 £2,298,127 £2,871,787 £3,339,051 £3,806,184 £4,269,732 £4,733,280 £5,172,240 £5,630,493
Total Capital £4,787,100 £4,949,883 £5,328,946 £5,906,096 £6,511,567 £7,085,227 £7,658,887 £8,126,151 £8,593,284 £9,056,832 £9,520,380 £9,959,340 £10,417,593
Total Liabilities and Capital £4,787,100 £5,692,957 £6,485,536 £7,385,599 £7,791,116 £8,244,577 £8,855,323 £9,533,974 £9,963,955 £10,429,808 £10,893,356 £11,246,893 £11,829,850
Net Worth £4,787,100 £4,949,883 £5,328,946 £5,906,096 £6,511,567 £7,085,227 £7,658,887 £8,126,151 £8,593,284 £9,056,832 £9,520,380 £9,959,340 £10,417,593
previous
next
Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
RST-PAL pallets £18.50/£22.50 (5th yr) £646,464 £1,292,928 £1,864,800 £1,939,392 £1,864,800 £1,864,800 £1,939,392 £1,939,392 £1,939,392 £1,939,392 £1,864,800 £1,939,392
Subsidies £30/ton £26,208 £52,416 £75,600 £78,624 £75,600 £75,600 £78,624 £78,624 £78,624 £78,624 £78,624 £75,600
Total Sales £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Recycled Rubber 125% £43,680 £87,360 £126,025 £131,040 £126,000 £126,000 £131,040 £131,040 £131,040 £131,040 £126,000 £131,040
Recycled Plastic 90% £31,450 £62,899 £90,738 £94,349 £90,720 £90,720 £94,349 £94,349 £94,349 £94,349 £90,720 £94,349
Binders System 650% £227,136 £454,272 £655,330 £681,408 £655,200 £655,200 £681,408 £681,408 £681,408 £681,408 £655,200 £681,408
Subtotal Direct Cost of Sales £302,266 £604,531 £872,093 £906,797 £871,920 £871,920 £906,797 £906,797 £906,797 £906,797 £871,920 £906,797
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Production Personnel
Texas plant manager £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000
Texas office worker £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200 £1,200
Receptionist (x2) £6.50/hr £1,040 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080 £2,080
Data entry (x1) £6.50/hr £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040 £1,040
Foreman (x3) £2,200/mo £2,200 £4,400 £6,600 £6,600 £6,600 £6,600 £6,800 £7,000 £7,200 £7,200 £7,200 £7,200
Line operator (x6) £8.25/hr £3,432 £6,864 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296 £10,296
Loader (x6) £7.25/hr £3,016 £6,032 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048
Batcher (x6) £7.50/hr £3,120 £6,240 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360 £9,360
Conveyer worker (x12) £6.50/hr £5,408 £10,816 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224 £16,224
Assembly lead (x4) £7.25/hr £3,016 £3,016 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032 £6,032
Assembly helper (x4) £6.50/hr £2,704 £2,704 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408 £5,408
Cutter (x12) £7.25/hr £12,064 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096 £18,096
Forklift operator (x6) £7.25/hr £6,032 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048 £9,048
Maint. Supervisor £7.50/hr £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560 £1,560
Maint. helper (x3) £6.50/hr £1,352 £2,704 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056 £4,056
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal £51,184 £79,800 £104,048 £104,048 £104,048 £104,048 £104,248 £104,448 £104,648 £104,648 £104,648 £104,648
Sales and Marketing Personnel
Marketing Director £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,500 £4,500 £4,500 £4,500 £4,500 £4,500
Marketing Secretary £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,200 £2,200 £2,200 £2,200 £2,200 £2,200
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal £6,000 £6,000 £6,000 £6,000 £6,000 £6,000 £6,700 £6,700 £6,700 £6,700 £6,700 £6,700
General and Administrative Personnel
President - Dan Radke £6,000 £6,000 £6,500 £6,500 £7,500 £7,500 £8,000 £8,000 £8,500 £8,500 £8,500 £8,500
Vice Pres. - Elie Banenson £6,000 £6,000 £6,000 £6,000 £7,000 £7,000 £7,500 £7,500 £8,000 £8,000 £8,000 £8,000
Office Manager £3,000 £3,000 £3,000 £3,000 £3,000 £3,000 £3,300 £3,300 £3,300 £3,300 £3,300 £3,300
Receptionist (x2) £1,500 £1,500 £1,500 £1,500 £1,500 £1,500 £3,000 £3,000 £3,000 £3,000 £3,000 £3,000
Office workers (x2) £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
Subtotal £16,500 £16,500 £17,000 £17,000 £19,000 £19,000 £21,800 £21,800 £22,800 £22,800 £22,800 £22,800
Other Personnel
Name or Title £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Name or Title £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
Subtotal £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total People 33 56 74 74 74 74 75 75 75 75 75 75
Total Payroll £73,684 £102,300 £127,048 £127,048 £129,048 £129,048 £132,748 £132,948 £134,148 £134,148 £134,148 £134,148
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-term Interest Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Rate 30.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00% 34.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
Direct Cost of Sales £302,266 £604,531 £872,093 £906,797 £871,920 £871,920 £906,797 £906,797 £906,797 £906,797 £871,920 £906,797
Production Payroll £51,184 £79,800 £104,048 £104,048 £104,048 £104,048 £104,248 £104,448 £104,648 £104,648 £104,648 £104,648
Other Costs of Goods £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Cost of Sales £353,450 £684,331 £976,141 £1,010,845 £975,968 £975,968 £1,011,045 £1,011,245 £1,011,445 £1,011,445 £976,568 £1,011,445
Gross Margin £319,222 £661,013 £964,259 £1,007,171 £964,432 £964,432 £1,006,971 £1,006,771 £1,006,571 £1,006,571 £966,856 £1,003,547
Gross Margin % 47.46% 49.13% 49.69% 49.91% 49.70% 49.70% 49.90% 49.89% 49.88% 49.88% 49.75% 49.80%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll £6,000 £6,000 £6,000 £6,000 £6,000 £6,000 £6,700 £6,700 £6,700 £6,700 £6,700 £6,700
Advertising/Promotion £3,500 £3,500 £4,500 £4,500 £5,000 £5,000 £6,000 £6,000 £7,500 £7,500 £10,000 £10,000
Royalties £0 £0 £0 £0 £0 £0 £96,970 £96,970 £96,970 £96,970 £93,240 £96,970
Other Sales and Marketing Expenses £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Sales and Marketing Expenses £9,500 £9,500 £10,500 £10,500 £11,000 £11,000 £109,670 £109,670 £111,170 £111,170 £109,940 £113,670
Sales and Marketing % 1.41% 0.71% 0.54% 0.52% 0.57% 0.57% 5.43% 5.43% 5.51% 5.51% 5.66% 5.64%
General and Administrative Expenses
General and Administrative Payroll £16,500 £16,500 £17,000 £17,000 £19,000 £19,000 £21,800 £21,800 £22,800 £22,800 £22,800 £22,800
Sales and Marketing and Other Expenses £6,000 £6,000 £7,000 £7,000 £7,500 £7,500 £105,470 £105,470 £106,970 £106,970 £105,740 £109,470
Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Rent £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000 £5,000
Office Expenses £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000
Accounting £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500
Legal £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000
Travel £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000 £4,000
Insurance (property & casualty) £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000 £1,000
Payroll Taxes & Benefits Payroll Burden 23% £27,675 £27,675 £28,290 £28,290 £30,750 £30,750 £35,055 £35,055 £36,285 £36,285 £36,285 £36,285
Other General and Administrative Expenses £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total General and Administrative Expenses £64,675 £64,675 £66,790 £66,790 £71,750 £71,750 £176,825 £176,825 £180,555 £180,555 £179,325 £183,055
General and Administrative % 9.61% 4.81% 3.44% 3.31% 3.70% 3.70% 8.76% 8.76% 8.95% 8.95% 9.23% 9.08%
Other Expenses:
Other Payroll £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Consultants £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Machine Maintenance £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500 £2,500
Miscellaneous Expenses £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000 £10,000
Total Other Expenses £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500 £12,500
Other % 1.86% 0.93% 0.64% 0.62% 0.64% 0.64% 0.62% 0.62% 0.62% 0.62% 0.64% 0.62%
Total Operating Expenses £86,675 £86,675 £89,790 £89,790 £95,250 £95,250 £298,995 £298,995 £304,225 £304,225 £301,765 £309,225
Profit Before Interest and Taxes £232,547 £574,338 £874,469 £917,381 £869,182 £869,182 £707,976 £707,776 £702,346 £702,346 £665,091 £694,322
EBITDA £232,547 £574,338 £874,469 £917,381 £869,182 £869,182 £707,976 £707,776 £702,346 £702,346 £665,091 £694,322
Interest Expense £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Taxes Incurred £69,764 £195,275 £297,319 £311,910 £295,522 £295,522 £240,712 £240,644 £238,798 £238,798 £226,131 £236,069
Net Profit £162,783 £379,063 £577,150 £605,471 £573,660 £573,660 £467,264 £467,132 £463,548 £463,548 £438,960 £458,253
Net Profit/Sales 24.20% 28.18% 29.74% 30.00% 29.56% 29.56% 23.15% 23.15% 22.97% 22.97% 22.59% 22.74%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
Cash from Receivables £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash from Operations £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
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 £0 £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 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash Received £672,672 £1,345,344 £1,940,400 £2,018,016 £1,940,400 £1,940,400 £2,018,016 £2,018,016 £2,018,016 £2,018,016 £1,943,424 £2,014,992
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending £73,684 £102,300 £127,048 £127,048 £129,048 £129,048 £132,748 £132,948 £134,148 £134,148 £134,148 £134,148
Bill Payments £25,623 £782,957 £1,207,607 £1,523,626 £1,319,526 £1,200,606 £1,244,981 £1,455,087 £1,418,015 £1,420,320 £1,417,374 £1,336,251
Subtotal Spent on Operations £99,307 £885,257 £1,334,655 £1,650,674 £1,448,574 £1,329,654 £1,377,729 £1,588,035 £1,552,163 £1,554,468 £1,551,522 £1,470,399
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 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Long-term Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
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 £99,307 £885,257 £1,334,655 £1,650,674 £1,448,574 £1,329,654 £1,377,729 £1,588,035 £1,552,163 £1,554,468 £1,551,522 £1,470,399
Net Cash Flow £573,365 £460,087 £605,745 £367,342 £491,826 £610,746 £640,287 £429,981 £465,853 £463,548 £391,902 £544,593
Cash Balance £1,327,265 £1,787,352 £2,393,097 £2,760,439 £3,252,265 £3,863,011 £4,503,298 £4,933,278 £5,399,131 £5,862,679 £6,254,581 £6,799,174
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash £753,900 £1,327,265 £1,787,352 £2,393,097 £2,760,439 £3,252,265 £3,863,011 £4,503,298 £4,933,278 £5,399,131 £5,862,679 £6,254,581 £6,799,174
Accounts Receivable £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Inventory £0 £332,493 £664,984 £959,302 £997,477 £959,112 £959,112 £997,477 £997,477 £997,477 £997,477 £959,112 £997,477
Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Current Assets £753,900 £1,659,757 £2,452,336 £3,352,399 £3,757,916 £4,211,377 £4,822,123 £5,500,774 £5,930,755 £6,396,608 £6,860,156 £7,213,693 £7,796,650
Long-term Assets
Long-term Assets £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200
Accumulated Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Long-term Assets £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200 £4,033,200
Total Assets £4,787,100 £5,692,957 £6,485,536 £7,385,599 £7,791,116 £8,244,577 £8,855,323 £9,533,974 £9,963,955 £10,429,808 £10,893,356 £11,246,893 £11,829,850
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable £0 £743,074 £1,156,590 £1,479,503 £1,279,549 £1,159,350 £1,196,435 £1,407,823 £1,370,671 £1,372,976 £1,372,976 £1,287,553 £1,412,258
Current Borrowing £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other Current Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Current Liabilities £0 £743,074 £1,156,590 £1,479,503 £1,279,549 £1,159,350 £1,196,435 £1,407,823 £1,370,671 £1,372,976 £1,372,976 £1,287,553 £1,412,258
Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Liabilities £0 £743,074 £1,156,590 £1,479,503 £1,279,549 £1,159,350 £1,196,435 £1,407,823 £1,370,671 £1,372,976 £1,372,976 £1,287,553 £1,412,258
Paid-in Capital £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000 £6,000,000
Retained Earnings (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900) (£1,212,900)
Earnings £0 £162,783 £541,846 £1,118,996 £1,724,467 £2,298,127 £2,871,787 £3,339,051 £3,806,184 £4,269,732 £4,733,280 £5,172,240 £5,630,493
Total Capital £4,787,100 £4,949,883 £5,328,946 £5,906,096 £6,511,567 £7,085,227 £7,658,887 £8,126,151 £8,593,284 £9,056,832 £9,520,380 £9,959,340 £10,417,593
Total Liabilities and Capital £4,787,100 £5,692,957 £6,485,536 £7,385,599 £7,791,116 £8,244,577 £8,855,323 £9,533,974 £9,963,955 £10,429,808 £10,893,356 £11,246,893 £11,829,850
Net Worth £4,787,100 £4,949,883 £5,328,946 £5,906,096 £6,511,567 £7,085,227 £7,658,887 £8,126,151 £8,593,284 £9,056,832 £9,520,380 £9,959,340 £10,417,593