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

Salsa Manufacturer Business Plan

Salvador's Sauces

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

previous
next

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
All Products 0% £13,351 £12,271 £12,421 £15,099 £14,370 £15,850 £14,350 £13,800 £14,112 £13,643 £13,100 £16,235
Other 0% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Sales £13,351 £12,271 £12,421 £15,099 £14,370 £15,850 £14,350 £13,800 £14,112 £13,643 £13,100 £16,235
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
All Products £3,981 £3,726 £6,924 £4,659 £5,093 £5,615 £5,925 £6,173 £5,313 £5,500 £5,875 £6,132
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Direct Cost of Sales £3,981 £3,726 £6,924 £4,659 £5,093 £5,615 £5,925 £6,173 £5,313 £5,500 £5,875 £6,132
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Patricia Torres 0% £0 £0 £0 £0 £0 £0 £0 £1,920 £1,920 £1,920 £1,920 £1,920
Ricardo Torres 0% £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 £0
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll £0 £0 £0 £0 £0 £0 £0 £1,920 £1,920 £1,920 £1,920 £1,920
Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales £13,351 £12,271 £12,421 £15,099 £14,370 £15,850 £14,350 £13,800 £14,112 £13,643 £13,100 £16,235
Direct Cost of Sales £3,981 £3,726 £6,924 £4,659 £5,093 £5,615 £5,925 £6,173 £5,313 £5,500 £5,875 £6,132
Other Costs of Sales £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Cost of Sales £3,981 £3,726 £6,924 £4,659 £5,093 £5,615 £5,925 £6,173 £5,313 £5,500 £5,875 £6,132
Gross Margin £9,370 £8,545 £5,497 £10,440 £9,277 £10,235 £8,425 £7,627 £8,799 £8,143 £7,225 £10,103
Gross Margin % 70.18% 69.64% 44.26% 69.14% 64.56% 64.57% 58.71% 55.27% 62.35% 59.69% 55.15% 62.23%
Expenses
Payroll £0 £0 £0 £0 £0 £0 £0 £1,920 £1,920 £1,920 £1,920 £1,920
Marketing/Promotion £466 £722 £330 £845 £335 £435 £595 £470 £800 £470 £675 £620
Depreciation £460 £460 £460 £460 £460 £460 £460 £460 £460 £460 £460 £460
Rent £0 £0 £0 £0 £0 £500 £500 £500 £500 £500 £500 £500
Utilities £315 £400 £315 £300 £315 £315 £315 £315 £315 £315 £315 £315
Leased Equipment £0 £0 £0 £0 £0 £65 £0 £0 £75 £0 £325 £0
Insurance £87 £87 £87 £87 £87 £87 £87 £87 £87 £87 £87 £87
Payroll Taxes 15% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £167 £1,591 £118 £614 £225 £225 £225 £225 £225 £225 £225 £225
Total Operating Expenses £1,495 £3,260 £1,310 £2,306 £1,422 £2,087 £2,182 £3,977 £4,382 £3,977 £4,507 £4,127
Profit Before Interest and Taxes £7,875 £5,285 £4,187 £8,134 £7,855 £8,148 £6,243 £3,650 £4,417 £4,166 £2,718 £5,976
EBITDA £8,335 £5,745 £4,647 £8,594 £8,315 £8,608 £6,703 £4,110 £4,877 £4,626 £3,178 £6,436
Interest Expense £67 £67 £754 £753 £753 £752 £751 £743 £735 £727 £719 £710
Taxes Incurred £1,952 £1,305 £858 £1,845 £1,776 £1,849 £1,373 £727 £920 £860 £500 £1,316
Net Profit £5,856 £3,914 £2,575 £5,535 £5,327 £5,547 £4,119 £2,180 £2,761 £2,579 £1,499 £3,949
Net Profit/Sales 43.86% 31.89% 20.73% 36.66% 37.07% 35.00% 28.70% 15.80% 19.57% 18.90% 11.44% 24.33%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales £11,348 £10,430 £10,558 £12,834 £12,215 £13,473 £12,198 £11,730 £11,995 £11,597 £11,135 £13,800
Subtotal Cash from Operations £11,348 £10,497 £12,555 £14,676 £14,091 £15,734 £14,360 £14,100 £14,145 £13,668 £13,249 £15,843
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 £165,000 £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 £11,348 £10,497 £177,555 £14,676 £14,091 £15,734 £14,360 £14,100 £14,145 £13,668 £13,249 £15,843
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending £0 £0 £0 £0 £0 £0 £0 £1,920 £1,920 £1,920 £1,920 £1,920
Bill Payments £264 £7,912 £7,793 £12,694 £6,694 £9,106 £10,407 £10,092 £9,463 £8,054 £8,914 £9,652
Subtotal Spent on Operations £264 £7,912 £7,793 £12,694 £6,694 £9,106 £10,407 £12,012 £11,383 £9,974 £10,834 £11,572
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 £100 £100 £100 £100 £100 £200 £200 £500 £500 £500 £500 £750
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 £1,420 £1,420 £1,420 £1,420 £1,420
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 £5,000 £5,000 £5,000 £5,000 £5,000 £0 £0 £0 £20,000
Subtotal Cash Spent £364 £8,012 £7,893 £17,794 £11,794 £14,306 £15,607 £18,932 £13,303 £11,894 £12,754 £33,742
Net Cash Flow £10,984 £2,485 £169,662 (£3,119) £2,297 £1,428 (£1,247) (£4,832) £842 £1,775 £495 (£17,898)
Cash Balance £11,110 £13,595 £183,257 £180,139 £182,436 £183,864 £182,617 £177,785 £178,627 £180,401 £180,896 £162,998
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash £126 £11,110 £13,595 £183,257 £180,139 £182,436 £183,864 £182,617 £177,785 £178,627 £180,401 £180,896 £162,998
Accounts Receivable £0 £2,003 £3,777 £3,642 £4,066 £4,345 £4,461 £4,451 £4,151 £4,118 £4,093 £3,943 £4,335
Inventory £3,492 £4,379 £4,099 £7,616 £5,125 £5,602 £6,177 £6,518 £6,790 £5,844 £6,050 £6,463 £6,745
Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Current Assets £3,618 £17,492 £21,471 £194,516 £189,330 £192,383 £194,502 £193,585 £188,726 £188,589 £190,544 £191,302 £174,078
Long-term Assets
Long-term Assets £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368
Accumulated Depreciation £9,792 £10,252 £10,712 £11,172 £11,632 £12,092 £12,552 £13,012 £13,472 £13,932 £14,392 £14,852 £15,312
Total Long-term Assets £13,576 £13,116 £12,656 £12,196 £11,736 £11,276 £10,816 £10,356 £9,896 £9,436 £8,976 £8,516 £8,056
Total Assets £17,194 £30,608 £34,127 £206,712 £201,066 £203,659 £205,318 £203,941 £198,622 £198,025 £199,520 £199,818 £182,134
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable £0 £7,658 £7,363 £12,474 £6,392 £8,759 £10,070 £9,775 £9,196 £7,757 £8,593 £9,312 £9,849
Current Borrowing £16,207 £16,107 £16,007 £15,907 £15,807 £15,707 £15,507 £15,307 £14,807 £14,307 £13,807 £13,307 £12,557
Other Current Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Current Liabilities £16,207 £23,765 £23,370 £28,381 £22,199 £24,466 £25,577 £25,082 £24,003 £22,064 £22,400 £22,619 £22,406
Long-term Liabilities £0 £0 £0 £165,000 £165,000 £165,000 £165,000 £165,000 £163,580 £162,160 £160,740 £159,320 £157,900
Total Liabilities £16,207 £23,765 £23,370 £193,381 £187,199 £189,466 £190,577 £190,082 £187,583 £184,224 £183,140 £181,939 £180,306
Paid-in Capital £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000
Retained Earnings (£9,755) (£24,013) (£24,013) (£24,013) (£29,013) (£34,013) (£39,013) (£44,013) (£49,013) (£49,013) (£49,013) (£49,013) (£69,013)
Earnings (£14,258) £5,856 £9,770 £12,345 £17,880 £23,207 £28,753 £32,872 £35,052 £37,814 £40,393 £41,892 £45,841
Total Capital £987 £6,843 £10,757 £13,332 £13,867 £14,194 £14,740 £13,859 £11,039 £13,801 £16,380 £17,879 £1,828
Total Liabilities and Capital £17,194 £30,608 £34,127 £206,712 £201,066 £203,659 £205,318 £203,941 £198,622 £198,025 £199,520 £199,818 £182,134
Net Worth £987 £6,843 £10,757 £13,332 £13,867 £14,194 £14,740 £13,859 £11,039 £13,801 £16,380 £17,879 £1,828
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 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
Long-term Interest Rate 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
Tax Rate 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
previous
next
Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
All Products 0% £13,351 £12,271 £12,421 £15,099 £14,370 £15,850 £14,350 £13,800 £14,112 £13,643 £13,100 £16,235
Other 0% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Sales £13,351 £12,271 £12,421 £15,099 £14,370 £15,850 £14,350 £13,800 £14,112 £13,643 £13,100 £16,235
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
All Products £3,981 £3,726 £6,924 £4,659 £5,093 £5,615 £5,925 £6,173 £5,313 £5,500 £5,875 £6,132
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Direct Cost of Sales £3,981 £3,726 £6,924 £4,659 £5,093 £5,615 £5,925 £6,173 £5,313 £5,500 £5,875 £6,132
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Patricia Torres 0% £0 £0 £0 £0 £0 £0 £0 £1,920 £1,920 £1,920 £1,920 £1,920
Ricardo Torres 0% £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 £0
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll £0 £0 £0 £0 £0 £0 £0 £1,920 £1,920 £1,920 £1,920 £1,920
Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales £13,351 £12,271 £12,421 £15,099 £14,370 £15,850 £14,350 £13,800 £14,112 £13,643 £13,100 £16,235
Direct Cost of Sales £3,981 £3,726 £6,924 £4,659 £5,093 £5,615 £5,925 £6,173 £5,313 £5,500 £5,875 £6,132
Other Costs of Sales £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Cost of Sales £3,981 £3,726 £6,924 £4,659 £5,093 £5,615 £5,925 £6,173 £5,313 £5,500 £5,875 £6,132
Gross Margin £9,370 £8,545 £5,497 £10,440 £9,277 £10,235 £8,425 £7,627 £8,799 £8,143 £7,225 £10,103
Gross Margin % 70.18% 69.64% 44.26% 69.14% 64.56% 64.57% 58.71% 55.27% 62.35% 59.69% 55.15% 62.23%
Expenses
Payroll £0 £0 £0 £0 £0 £0 £0 £1,920 £1,920 £1,920 £1,920 £1,920
Marketing/Promotion £466 £722 £330 £845 £335 £435 £595 £470 £800 £470 £675 £620
Depreciation £460 £460 £460 £460 £460 £460 £460 £460 £460 £460 £460 £460
Rent £0 £0 £0 £0 £0 £500 £500 £500 £500 £500 £500 £500
Utilities £315 £400 £315 £300 £315 £315 £315 £315 £315 £315 £315 £315
Leased Equipment £0 £0 £0 £0 £0 £65 £0 £0 £75 £0 £325 £0
Insurance £87 £87 £87 £87 £87 £87 £87 £87 £87 £87 £87 £87
Payroll Taxes 15% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £167 £1,591 £118 £614 £225 £225 £225 £225 £225 £225 £225 £225
Total Operating Expenses £1,495 £3,260 £1,310 £2,306 £1,422 £2,087 £2,182 £3,977 £4,382 £3,977 £4,507 £4,127
Profit Before Interest and Taxes £7,875 £5,285 £4,187 £8,134 £7,855 £8,148 £6,243 £3,650 £4,417 £4,166 £2,718 £5,976
EBITDA £8,335 £5,745 £4,647 £8,594 £8,315 £8,608 £6,703 £4,110 £4,877 £4,626 £3,178 £6,436
Interest Expense £67 £67 £754 £753 £753 £752 £751 £743 £735 £727 £719 £710
Taxes Incurred £1,952 £1,305 £858 £1,845 £1,776 £1,849 £1,373 £727 £920 £860 £500 £1,316
Net Profit £5,856 £3,914 £2,575 £5,535 £5,327 £5,547 £4,119 £2,180 £2,761 £2,579 £1,499 £3,949
Net Profit/Sales 43.86% 31.89% 20.73% 36.66% 37.07% 35.00% 28.70% 15.80% 19.57% 18.90% 11.44% 24.33%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales £11,348 £10,430 £10,558 £12,834 £12,215 £13,473 £12,198 £11,730 £11,995 £11,597 £11,135 £13,800
Subtotal Cash from Operations £11,348 £10,497 £12,555 £14,676 £14,091 £15,734 £14,360 £14,100 £14,145 £13,668 £13,249 £15,843
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 £165,000 £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 £11,348 £10,497 £177,555 £14,676 £14,091 £15,734 £14,360 £14,100 £14,145 £13,668 £13,249 £15,843
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending £0 £0 £0 £0 £0 £0 £0 £1,920 £1,920 £1,920 £1,920 £1,920
Bill Payments £264 £7,912 £7,793 £12,694 £6,694 £9,106 £10,407 £10,092 £9,463 £8,054 £8,914 £9,652
Subtotal Spent on Operations £264 £7,912 £7,793 £12,694 £6,694 £9,106 £10,407 £12,012 £11,383 £9,974 £10,834 £11,572
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 £100 £100 £100 £100 £100 £200 £200 £500 £500 £500 £500 £750
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 £1,420 £1,420 £1,420 £1,420 £1,420
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 £5,000 £5,000 £5,000 £5,000 £5,000 £0 £0 £0 £20,000
Subtotal Cash Spent £364 £8,012 £7,893 £17,794 £11,794 £14,306 £15,607 £18,932 £13,303 £11,894 £12,754 £33,742
Net Cash Flow £10,984 £2,485 £169,662 (£3,119) £2,297 £1,428 (£1,247) (£4,832) £842 £1,775 £495 (£17,898)
Cash Balance £11,110 £13,595 £183,257 £180,139 £182,436 £183,864 £182,617 £177,785 £178,627 £180,401 £180,896 £162,998
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash £126 £11,110 £13,595 £183,257 £180,139 £182,436 £183,864 £182,617 £177,785 £178,627 £180,401 £180,896 £162,998
Accounts Receivable £0 £2,003 £3,777 £3,642 £4,066 £4,345 £4,461 £4,451 £4,151 £4,118 £4,093 £3,943 £4,335
Inventory £3,492 £4,379 £4,099 £7,616 £5,125 £5,602 £6,177 £6,518 £6,790 £5,844 £6,050 £6,463 £6,745
Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Current Assets £3,618 £17,492 £21,471 £194,516 £189,330 £192,383 £194,502 £193,585 £188,726 £188,589 £190,544 £191,302 £174,078
Long-term Assets
Long-term Assets £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368 £23,368
Accumulated Depreciation £9,792 £10,252 £10,712 £11,172 £11,632 £12,092 £12,552 £13,012 £13,472 £13,932 £14,392 £14,852 £15,312
Total Long-term Assets £13,576 £13,116 £12,656 £12,196 £11,736 £11,276 £10,816 £10,356 £9,896 £9,436 £8,976 £8,516 £8,056
Total Assets £17,194 £30,608 £34,127 £206,712 £201,066 £203,659 £205,318 £203,941 £198,622 £198,025 £199,520 £199,818 £182,134
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable £0 £7,658 £7,363 £12,474 £6,392 £8,759 £10,070 £9,775 £9,196 £7,757 £8,593 £9,312 £9,849
Current Borrowing £16,207 £16,107 £16,007 £15,907 £15,807 £15,707 £15,507 £15,307 £14,807 £14,307 £13,807 £13,307 £12,557
Other Current Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Current Liabilities £16,207 £23,765 £23,370 £28,381 £22,199 £24,466 £25,577 £25,082 £24,003 £22,064 £22,400 £22,619 £22,406
Long-term Liabilities £0 £0 £0 £165,000 £165,000 £165,000 £165,000 £165,000 £163,580 £162,160 £160,740 £159,320 £157,900
Total Liabilities £16,207 £23,765 £23,370 £193,381 £187,199 £189,466 £190,577 £190,082 £187,583 £184,224 £183,140 £181,939 £180,306
Paid-in Capital £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000 £25,000
Retained Earnings (£9,755) (£24,013) (£24,013) (£24,013) (£29,013) (£34,013) (£39,013) (£44,013) (£49,013) (£49,013) (£49,013) (£49,013) (£69,013)
Earnings (£14,258) £5,856 £9,770 £12,345 £17,880 £23,207 £28,753 £32,872 £35,052 £37,814 £40,393 £41,892 £45,841
Total Capital £987 £6,843 £10,757 £13,332 £13,867 £14,194 £14,740 £13,859 £11,039 £13,801 £16,380 £17,879 £1,828
Total Liabilities and Capital £17,194 £30,608 £34,127 £206,712 £201,066 £203,659 £205,318 £203,941 £198,622 £198,025 £199,520 £199,818 £182,134
Net Worth £987 £6,843 £10,757 £13,332 £13,867 £14,194 £14,740 £13,859 £11,039 £13,801 £16,380 £17,879 £1,828
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 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
Long-term Interest Rate 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
Tax Rate 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0