Catering For Kids catering business plan appendix. Catering for Kids is providing at-risk youth work experience and skills by providing customers with healthy, homemade foods at reasonable prices.

Catering For Kids

Start your own business plan »

Catering Business Plan

Appendix

Funding 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
Units
Corporate boxed lunches 0% 50 50 50 50 50 50 50 50 50 50 50 50
Corporate buffet lunches 0% 50 50 50 50 50 50 50 50 50 50 50 50
Grant Funding 0% 0 0 0 15,000 0 0 0 0 0 0 0 0
School District Reimbursement Funding 0% 600 600 600 600 600 600 600 600 600 600 600 600
Total Units 700 700 700 15,700 700 700 700 700 700 700 700 700
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Corporate boxed lunches $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75
Corporate buffet lunches $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75 $6.75
Grant Funding $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00
School District Reimbursement Funding $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00
Funding
Corporate boxed lunches $338 $338 $338 $338 $338 $338 $338 $338 $338 $338 $338 $338
Corporate buffet lunches $338 $338 $338 $338 $338 $338 $338 $338 $338 $338 $338 $338
Grant Funding $0 $0 $0 $15,000 $0 $0 $0 $0 $0 $0 $0 $0
School District Reimbursement Funding $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Total Funding $1,275 $1,275 $1,275 $16,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Corporate boxed lunches 0.00% $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03
Corporate buffet lunches 0.00% $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03 $2.03
Grant Funding 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
School District Reimbursement Funding 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Direct Cost of Funding
Corporate boxed lunches $101 $101 $101 $101 $101 $101 $101 $101 $101 $101 $101 $101
Corporate buffet lunches $101 $101 $101 $101 $101 $101 $101 $101 $101 $101 $101 $101
Grant Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
School District Reimbursement Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Funding $203 $203 $203 $203 $203 $203 $203 $203 $203 $203 $203 $203
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
Manager/Instructor 0% $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400
Students/Workers 0% $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Name or Title 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 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
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 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 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Surplus and Deficit
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Funding $1,275 $1,275 $1,275 $16,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275
Direct Cost $203 $203 $203 $203 $203 $203 $203 $203 $203 $203 $203 $203
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Direct Cost $203 $203 $203 $203 $203 $203 $203 $203 $203 $203 $203 $203
Gross Surplus $1,073 $1,073 $1,073 $16,073 $1,073 $1,073 $1,073 $1,073 $1,073 $1,073 $1,073 $1,073
Gross Surplus % 84.12% 84.12% 84.12% 98.76% 84.12% 84.12% 84.12% 84.12% 84.12% 84.12% 84.12% 84.12%
Expenses
Payroll $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Sales and Marketing and Other Operating Expenses $655 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $37 $37 $37 $37 $37 $37 $37 $37 $37 $37 $37 $37
Payroll Taxes 15% $98 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Commercial Kitchen Use Overhead 15% $893 $893 $893 $893 $893 $893 $893 $893 $893 $893 $893 $893
Miscellaneous $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Total Operating Expenses $3,733 $2,980 $2,980 $2,980 $2,980 $2,980 $2,980 $2,980 $2,980 $2,980 $2,980 $2,980
Surplus Before Interest and Taxes ($2,661) ($1,908) ($1,908) $13,093 ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908)
EBITDA ($2,661) ($1,908) ($1,908) $13,093 ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908)
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 Surplus ($2,661) ($1,908) ($1,908) $13,093 ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908) ($1,908)
Net Surplus/Funding -208.69% -149.61% -149.61% 80.45% -149.61% -149.61% -149.61% -149.61% -149.61% -149.61% -149.61% -149.61%
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 Funding $1,148 $1,148 $1,148 $14,648 $1,148 $1,148 $1,148 $1,148 $1,148 $1,148 $1,148 $1,148
Cash from Receivables $0 $4 $128 $128 $178 $1,578 $128 $128 $128 $128 $128 $128
Subtotal Cash from Operations $1,148 $1,152 $1,275 $14,775 $1,325 $2,725 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275
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 $1,148 $1,152 $1,275 $14,775 $1,325 $2,725 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275
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 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Bill Payments $91 $2,675 $980 $1,013 $1,947 $980 $980 $980 $1,013 $1,947 $980 $980
Subtotal Spent on Operations $2,091 $4,675 $2,980 $3,013 $3,947 $2,980 $2,980 $2,980 $3,013 $3,947 $2,980 $2,980
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 $2,091 $4,675 $2,980 $3,013 $3,947 $2,980 $2,980 $2,980 $3,013 $3,947 $2,980 $2,980
Net Cash Flow ($944) ($3,523) ($1,705) $11,762 ($2,622) ($255) ($1,705) ($1,705) ($1,738) ($2,672) ($1,705) ($1,705)
Cash Balance $14,505 $10,982 $9,277 $21,039 $18,417 $18,162 $16,457 $14,752 $13,014 $10,342 $8,637 $6,932
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 $15,449 $14,505 $10,982 $9,277 $21,039 $18,417 $18,162 $16,457 $14,752 $13,014 $10,342 $8,637 $6,932
Accounts Receivable $0 $128 $251 $251 $1,751 $1,701 $251 $251 $251 $251 $251 $251 $251
Inventory $0 $798 $595 $393 $1,190 $988 $785 $583 $380 $1,178 $975 $773 $570
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $15,449 $15,430 $11,828 $9,921 $23,980 $21,106 $19,198 $17,291 $15,383 $14,442 $11,568 $9,661 $7,753
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $15,449 $15,430 $11,828 $9,921 $23,980 $21,106 $19,198 $17,291 $15,383 $14,442 $11,568 $9,661 $7,753
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 $2,642 $947 $947 $1,914 $947 $947 $947 $947 $1,914 $947 $947 $947
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 $2,642 $947 $947 $1,914 $947 $947 $947 $947 $1,914 $947 $947 $947
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $2,642 $947 $947 $1,914 $947 $947 $947 $947 $1,914 $947 $947 $947
Paid-in Capital $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000
Accumulated Surplus/Deficit ($14,551) ($14,551) ($14,551) ($14,551) ($14,551) ($14,551) ($14,551) ($14,551) ($14,551) ($14,551) ($14,551) ($14,551) ($14,551)
Surplus/Deficit $0 ($2,661) ($4,568) ($6,476) $6,617 $4,709 $2,802 $894 ($1,013) ($2,921) ($4,828) ($6,736) ($8,643)
Total Capital $15,449 $12,788 $10,881 $8,973 $22,066 $20,158 $18,251 $16,343 $14,436 $12,528 $10,621 $8,713 $6,806
Total Liabilities and Capital $15,449 $15,430 $11,828 $9,921 $23,980 $21,106 $19,198 $17,291 $15,383 $14,442 $11,568 $9,661 $7,753
Net Worth $15,449 $12,788 $10,881 $8,973 $22,066 $20,158 $18,251 $16,343 $14,436 $12,528 $10,621 $8,713 $6,806

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
Catering For Kids catering business plan appendix. Catering for Kids is providing at-risk youth work experience and skills by providing customers with healthy, homemade foods at reasonable prices.
\n