Concrete Carbon Parts bicycle manufacturer business plan appendix. Concrete Carbon Parts is a California-based company that designs and sells a variety of carbon fiber seatposts for road and mountain bicycles.

Concrete Carbon Parts

Start your own business plan »

Bicycle Manufacturer Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Individuals 0% $2,500 $2,900 $2,876 $3,565 $3,938 $4,223 $4,432 $4,654 $4,998 $5,112 $5,332 $5,454
Distributors 0% $0 $0 $0 $0 $6,565 $7,121 $8,098 $8,767 $9,878 $9,987 $9,656 $9,765
Total Sales $2,500 $2,900 $2,876 $3,565 $10,503 $11,344 $12,530 $13,421 $14,876 $15,099 $14,988 $15,219
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Individuals $1,125 $1,305 $1,294 $1,604 $1,772 $1,900 $1,994 $2,094 $2,249 $2,300 $2,399 $2,454
Distributors $0 $0 $0 $0 $4,530 $4,913 $5,588 $6,049 $6,816 $6,891 $6,663 $6,738
Subtotal Direct Cost of Sales $1,125 $1,305 $1,294 $1,604 $6,302 $6,814 $7,582 $8,144 $9,065 $9,191 $9,062 $9,192
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Josh 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Employee #1 0% $0 $0 $0 $1,500 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total People 0 1 1 2 2 2 2 2 2 2 2 2
Total Payroll $2,000 $2,000 $2,000 $3,500 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
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 $2,500 $2,900 $2,876 $3,565 $10,503 $11,344 $12,530 $13,421 $14,876 $15,099 $14,988 $15,219
Direct Cost of Sales $1,125 $1,305 $1,294 $1,604 $6,302 $6,814 $7,582 $8,144 $9,065 $9,191 $9,062 $9,192
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $1,125 $1,305 $1,294 $1,604 $6,302 $6,814 $7,582 $8,144 $9,065 $9,191 $9,062 $9,192
Gross Margin $1,375 $1,595 $1,582 $1,961 $4,201 $4,530 $4,948 $5,277 $5,811 $5,908 $5,926 $6,027
Gross Margin % 55.00% 55.00% 55.00% 55.00% 40.00% 39.93% 39.49% 39.32% 39.06% 39.13% 39.54% 39.60%
Expenses
Payroll $2,000 $2,000 $2,000 $3,500 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Sales and Marketing and Other Expenses $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Depreciation $83 $83 $83 $83 $83 $83 $83 $83 $83 $83 $83 $83
Rent $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Utilities $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $300 $300 $300 $525 $600 $600 $600 $600 $600 $600 $600 $600
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $3,483 $3,483 $3,483 $5,208 $5,783 $5,783 $5,783 $5,783 $5,783 $5,783 $5,783 $5,783
Profit Before Interest and Taxes ($2,108) ($1,888) ($1,901) ($3,247) ($1,582) ($1,253) ($835) ($506) $28 $125 $143 $244
EBITDA ($2,025) ($1,805) ($1,818) ($3,164) ($1,499) ($1,170) ($752) ($423) $111 $208 $226 $327
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($2,108) ($1,888) ($1,901) ($3,247) ($1,582) ($1,253) ($835) ($506) $28 $125 $143 $244
Net Profit/Sales -84.32% -65.10% -66.11% -91.09% -15.06% -11.04% -6.66% -3.77% 0.19% 0.83% 0.95% 1.60%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $625 $725 $719 $891 $2,626 $2,836 $3,133 $3,355 $3,719 $3,775 $3,747 $3,805
Cash from Receivables $0 $63 $1,885 $2,174 $2,174 $2,847 $7,898 $8,538 $9,420 $10,102 $11,163 $11,321
Subtotal Cash from Operations $625 $788 $2,604 $3,066 $4,800 $5,683 $11,031 $11,893 $13,139 $13,877 $14,910 $15,126
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 $70,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $70,625 $788 $2,604 $3,066 $4,800 $5,683 $11,031 $11,893 $13,139 $13,877 $14,910 $15,126
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $2,000 $2,000 $2,000 $3,500 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Bill Payments $1,099 $3,347 $2,896 $2,712 $3,890 $13,033 $9,112 $10,138 $10,505 $11,754 $11,017 $10,634
Subtotal Spent on Operations $3,099 $5,347 $4,896 $6,212 $7,890 $17,033 $13,112 $14,138 $14,505 $15,754 $15,017 $14,634
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 $5,000 $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 $8,099 $5,347 $4,896 $6,212 $7,890 $17,033 $13,112 $14,138 $14,505 $15,754 $15,017 $14,634
Net Cash Flow $62,526 ($4,560) ($2,292) ($3,146) ($3,090) ($11,350) ($2,081) ($2,245) ($1,366) ($1,877) ($107) $493
Cash Balance $67,981 $63,421 $61,130 $57,983 $54,893 $43,543 $41,462 $39,217 $37,850 $35,974 $35,867 $36,359
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $5,455 $67,981 $63,421 $61,130 $57,983 $54,893 $43,543 $41,462 $39,217 $37,850 $35,974 $35,867 $36,359
Accounts Receivable $0 $1,875 $3,988 $4,260 $4,759 $10,462 $16,123 $17,622 $19,150 $20,887 $22,109 $22,188 $22,281
Inventory $400 $1,238 $1,436 $1,424 $1,765 $6,932 $7,495 $8,340 $8,958 $9,971 $10,111 $9,968 $10,111
Other Current Assets $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Total Current Assets $6,655 $71,893 $69,644 $67,613 $65,307 $73,087 $67,961 $68,224 $68,125 $69,509 $68,994 $68,823 $69,551
Long-term Assets
Long-term Assets $1,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Accumulated Depreciation $0 $83 $166 $249 $332 $415 $498 $581 $664 $747 $830 $913 $996
Total Long-term Assets $1,000 $5,917 $5,834 $5,751 $5,668 $5,585 $5,502 $5,419 $5,336 $5,253 $5,170 $5,087 $5,004
Total Assets $7,655 $77,810 $75,478 $73,364 $70,975 $78,672 $73,463 $73,643 $73,461 $74,762 $74,164 $73,910 $74,555
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $987 $3,250 $2,806 $2,593 $3,451 $12,730 $8,774 $9,789 $10,112 $11,386 $10,663 $10,266 $10,667
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 $987 $3,250 $2,806 $2,593 $3,451 $12,730 $8,774 $9,789 $10,112 $11,386 $10,663 $10,266 $10,667
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $987 $3,250 $2,806 $2,593 $3,451 $12,730 $8,774 $9,789 $10,112 $11,386 $10,663 $10,266 $10,667
Paid-in Capital $0 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000
Retained Earnings $6,668 $6,668 $6,668 $6,668 $6,668 $6,668 $6,668 $6,668 $6,668 $6,668 $6,668 $6,668 $6,668
Earnings $0 ($2,108) ($3,996) ($5,897) ($9,144) ($10,726) ($11,979) ($12,814) ($13,320) ($13,292) ($13,167) ($13,024) ($12,780)
Total Capital $6,668 $74,560 $72,672 $70,771 $67,524 $65,942 $64,689 $63,854 $63,348 $63,376 $63,501 $63,644 $63,888
Total Liabilities and Capital $7,655 $77,810 $75,478 $73,364 $70,975 $78,672 $73,463 $73,643 $73,461 $74,762 $74,164 $73,910 $74,555
Net Worth $6,668 $74,560 $72,672 $70,771 $67,524 $65,942 $64,689 $63,854 $63,348 $63,376 $63,501 $63,644 $63,888

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Concrete Carbon Parts bicycle manufacturer business plan appendix. Concrete Carbon Parts is a California-based company that designs and sells a variety of carbon fiber seatposts for road and mountain bicycles.
\n