Granite Industries, Inc. chemical laboratory business plan appendix. Granite Industries, Inc., is an ongoing chemical manufacturing business, providing specialized chemical formulations to a variety of companies.

Granite Industries, Inc.

Start your own business plan »

Chemical Laboratory Business Plan

Appendix

Sales Forecast
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Sales
Row 1 0% $69,525 $99,100 $125,175 $146,450 $164,425 $188,600 $201,650 $214,600 $222,150 $242,400 $264,400 $278,900
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $69,525 $99,100 $125,175 $146,450 $164,425 $188,600 $201,650 $214,600 $222,150 $242,400 $264,400 $278,900
Direct Cost of Sales Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Row 1 $29,200 $44,595 $52,573 $65,902 $75,635 $90,528 $96,792 $92,278 $95,524 $104,232 $111,048 $117,138
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $29,200 $44,595 $52,573 $65,902 $75,635 $90,528 $96,792 $92,278 $95,524 $104,232 $111,048 $117,138
Personnel Plan
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Manufacturing 0% $13,282 $13,282 $13,282 $15,760 $18,920 $18,920 $18,920 $19,500 $19,500 $19,500 $21,580 $21,580
Sales 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,000
Total People 6 6 6 6 6 6 6 9 9 9 9 11
Total Payroll $13,282 $13,282 $13,282 $15,760 $18,920 $18,920 $18,920 $19,500 $19,500 $19,500 $21,580 $36,580
General Assumptions
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
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 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
Pro Forma Profit and Loss
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Sales $69,525 $99,100 $125,175 $146,450 $164,425 $188,600 $201,650 $214,600 $222,150 $242,400 $264,400 $278,900
Direct Cost of Sales $29,200 $44,595 $52,573 $65,902 $75,635 $90,528 $96,792 $92,278 $95,524 $104,232 $111,048 $117,138
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $29,200 $44,595 $52,573 $65,902 $75,635 $90,528 $96,792 $92,278 $95,524 $104,232 $111,048 $117,138
Gross Margin $40,325 $54,505 $72,602 $80,548 $88,790 $98,072 $104,858 $122,322 $126,626 $138,168 $153,352 $161,762
Gross Margin % 58.00% 55.00% 58.00% 55.00% 54.00% 52.00% 52.00% 57.00% 57.00% 57.00% 58.00% 58.00%
Expenses
Payroll $13,282 $13,282 $13,282 $15,760 $18,920 $18,920 $18,920 $19,500 $19,500 $19,500 $21,580 $36,580
Sales and Marketing and Other Expenses $1,400 $1,400 $2,000 $2,500 $4,000 $1,500 $2,000 $1,500 $27,000 $27,500 $27,000 $7,000
Depreciation $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Leased Equipment $931 $931 $931 $931 $931 $931 $931 $931 $931 $931 $931 $931
Utilities $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Insurance $285 $285 $285 $285 $285 $285 $285 $310 $310 $310 $310 $310
Rent $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450
Payroll Taxes 15% $1,992 $1,992 $1,992 $2,364 $2,838 $2,838 $2,838 $2,925 $2,925 $2,925 $3,237 $5,487
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $24,340 $24,340 $24,940 $28,290 $33,424 $30,924 $31,424 $31,616 $57,116 $57,616 $59,508 $56,758
Profit Before Interest and Taxes $15,985 $30,165 $47,662 $52,258 $55,366 $67,148 $73,434 $90,706 $69,510 $80,552 $93,844 $105,004
EBITDA $18,985 $33,165 $50,662 $55,258 $58,366 $70,148 $76,434 $93,706 $72,510 $83,552 $96,844 $108,004
Interest Expense $2,785 $2,805 $2,825 $2,845 $2,865 $2,885 $2,905 $2,925 $2,945 $2,965 $2,985 $3,005
Taxes Incurred $3,300 $6,840 $11,209 $12,353 $13,125 $16,066 $17,632 $21,945 $16,641 $19,397 $22,715 $25,500
Net Profit $9,900 $20,520 $33,627 $37,060 $39,376 $48,197 $52,897 $65,836 $49,924 $58,190 $68,144 $76,500
Net Profit/Sales 14.24% 20.71% 26.86% 25.31% 23.95% 25.56% 26.23% 30.68% 22.47% 24.01% 25.77% 27.43%
Pro Forma Cash Flow
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Cash Received
Cash from Operations
Cash Sales $6,953 $9,910 $12,518 $14,645 $16,443 $18,860 $20,165 $21,460 $22,215 $24,240 $26,440 $27,890
Cash from Receivables $7,750 $9,836 $63,460 $89,972 $113,296 $132,344 $148,708 $170,132 $181,874 $193,367 $200,543 $218,820
Subtotal Cash from Operations $14,703 $19,746 $75,977 $104,617 $129,738 $151,204 $168,873 $191,592 $204,089 $217,607 $226,983 $246,710
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) $3,000 $2,500 $2,000 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
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 $75,000 $0 $0 $300,000 $0 $0 $0 $500,000 $0 $0 $0 $0
Subtotal Cash Received $97,703 $27,246 $82,977 $409,617 $134,738 $156,204 $173,873 $696,592 $209,089 $222,607 $231,983 $251,710
Expenditures Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Expenditures from Operations
Cash Spending $13,282 $13,282 $13,282 $15,760 $18,920 $18,920 $18,920 $19,500 $19,500 $19,500 $21,580 $36,580
Bill Payments $28,399 $57,345 $79,393 $84,750 $105,577 $114,537 $134,827 $133,309 $122,365 $153,896 $171,551 $178,851
Subtotal Spent on Operations $41,681 $70,627 $92,675 $100,510 $124,497 $133,457 $153,747 $152,809 $141,865 $173,396 $193,131 $215,431
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 $607 $607 $607 $607 $607 $607 $607 $607 $607 $607 $607 $614
Other Liabilities Principal Repayment $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Long-term Liabilities Principal Repayment $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Purchase Other Current Assets $0 $0 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $0
Purchase Long-term Assets $0 $0 $0 $10,000 $10,000 $10,000 $10,000 $10,000 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $44,288 $73,234 $100,282 $119,117 $143,104 $152,064 $172,354 $171,416 $150,472 $182,003 $201,738 $219,045
Net Cash Flow $53,414 ($45,988) ($17,305) $290,500 ($8,366) $4,141 $1,519 $525,175 $58,616 $40,603 $30,244 $32,665
Cash Balance $65,414 $19,426 $2,121 $292,621 $284,256 $288,396 $289,915 $815,090 $873,706 $914,309 $944,554 $977,218
Pro Forma Balance Sheet
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Assets Starting Balances
Current Assets
Cash $12,000 $65,414 $19,426 $2,121 $292,621 $284,256 $288,396 $289,915 $815,090 $873,706 $914,309 $944,554 $977,218
Accounts Receivable $15,500 $70,323 $149,677 $198,875 $240,707 $275,394 $312,790 $345,567 $368,576 $386,637 $411,431 $448,848 $481,038
Inventory $18,873 $32,120 $49,055 $57,830 $72,492 $83,199 $99,581 $106,471 $101,506 $105,076 $114,655 $122,153 $128,852
Other Current Assets $0 $0 $0 $5,000 $10,000 $15,000 $20,000 $25,000 $30,000 $35,000 $40,000 $45,000 $45,000
Total Current Assets $46,373 $167,857 $218,157 $263,826 $615,821 $657,848 $720,767 $766,953 $1,315,171 $1,400,420 $1,480,395 $1,560,554 $1,632,108
Long-term Assets
Long-term Assets $149,118 $149,118 $149,118 $149,118 $159,118 $169,118 $179,118 $189,118 $199,118 $199,118 $199,118 $199,118 $199,118
Accumulated Depreciation $23,605 $26,605 $29,605 $32,605 $35,605 $38,605 $41,605 $44,605 $47,605 $50,605 $53,605 $56,605 $59,605
Total Long-term Assets $125,513 $122,513 $119,513 $116,513 $123,513 $130,513 $137,513 $144,513 $151,513 $148,513 $145,513 $142,513 $139,513
Total Assets $171,886 $290,370 $337,670 $380,339 $739,334 $788,361 $858,280 $911,466 $1,466,684 $1,548,933 $1,625,908 $1,703,067 $1,771,621
Liabilities and Capital Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
Current Liabilities
Accounts Payable $26,513 $54,704 $76,592 $81,240 $101,782 $110,041 $130,370 $129,266 $117,255 $148,187 $165,579 $173,201 $163,869
Current Borrowing $7,291 $6,684 $6,077 $5,470 $4,863 $4,256 $3,649 $3,042 $2,435 $1,828 $1,221 $614 $0
Other Current Liabilities $43,503 $46,503 $49,003 $51,003 $50,003 $49,003 $48,003 $47,003 $46,003 $45,003 $44,003 $43,003 $42,003
Subtotal Current Liabilities $77,307 $107,891 $131,672 $137,713 $156,648 $163,300 $182,022 $179,311 $165,693 $195,018 $210,803 $216,818 $205,872
Long-term Liabilities $324,550 $327,550 $330,550 $333,550 $336,550 $339,550 $342,550 $345,550 $348,550 $351,550 $354,550 $357,550 $360,550
Total Liabilities $401,857 $435,441 $462,222 $471,263 $493,198 $502,850 $524,572 $524,861 $514,243 $546,568 $565,353 $574,368 $566,422
Paid-in Capital $814,820 $889,820 $889,820 $889,820 $1,189,820 $1,189,820 $1,189,820 $1,189,820 $1,689,820 $1,689,820 $1,689,820 $1,689,820 $1,689,820
Retained Earnings ($877,599) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791) ($1,044,791)
Earnings ($167,192) $9,900 $30,419 $64,047 $101,106 $140,482 $188,679 $241,576 $307,412 $357,336 $415,526 $483,671 $560,170
Total Capital ($229,971) ($145,071) ($124,552) ($90,924) $246,135 $285,511 $333,708 $386,605 $952,441 $1,002,365 $1,060,555 $1,128,700 $1,205,199
Total Liabilities and Capital $171,886 $290,370 $337,670 $380,339 $739,334 $788,361 $858,280 $911,466 $1,466,684 $1,548,933 $1,625,908 $1,703,067 $1,771,621
Net Worth ($229,971) ($145,071) ($124,552) ($90,924) $246,135 $285,511 $333,708 $386,605 $952,441 $1,002,365 $1,060,555 $1,128,700 $1,205,199

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
Granite Industries, Inc. chemical laboratory business plan appendix. Granite Industries, Inc., is an ongoing chemical manufacturing business, providing specialized chemical formulations to a variety of companies.
\n