D.A.P. Exports export automobile parts business plan appendix. D.A.P. Exports is an automobile parts and lubricant exporter to Latin American countries.

D.A.P. Exports

Start your own business plan »

Export Automobile Parts Business Plan

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
Auto Parts 0% $0 $0 $20,000 $26,000 $30,000 $36,000 $40,000 $44,000 $48,000 $50,000 $56,000 $60,000
Auto Lubricants 0% $0 $0 $8,000 $12,000 $12,000 $16,000 $20,000 $20,000 $24,000 $24,000 $26,000 $24,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $0 $28,000 $38,000 $42,000 $52,000 $60,000 $64,000 $72,000 $74,000 $82,000 $84,000
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
Auto Parts $0 $0 $10,000 $13,000 $15,000 $18,000 $20,000 $22,000 $24,000 $25,000 $23,000 $30,000
Auto Lubricants $0 $0 $4,000 $6,000 $6,000 $8,000 $10,000 $10,000 $12,000 $12,000 $13,000 $12,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $0 $14,000 $19,000 $21,000 $26,000 $30,000 $32,000 $36,000 $37,000 $36,000 $42,000
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
James Dunn 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
4 Facility Staff 0% $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200
2 Sales Staff 0% $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Total People 7 7 7 7 7 7 7 7 7 7 7 7
Total Payroll $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200
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 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
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 $0 $0 $28,000 $38,000 $42,000 $52,000 $60,000 $64,000 $72,000 $74,000 $82,000 $84,000
Direct Cost of Sales $0 $0 $14,000 $19,000 $21,000 $26,000 $30,000 $32,000 $36,000 $37,000 $36,000 $42,000
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $14,000 $19,000 $21,000 $26,000 $30,000 $32,000 $36,000 $37,000 $36,000 $42,000
Gross Margin $0 $0 $14,000 $19,000 $21,000 $26,000 $30,000 $32,000 $36,000 $37,000 $46,000 $42,000
Gross Margin % 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 56.10% 50.00%
Expenses
Payroll $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200
Sales and Marketing and Other Expenses $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
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 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Payroll Taxes 15% $2,430 $2,430 $2,430 $2,430 $2,430 $2,430 $2,430 $2,430 $2,430 $2,430 $2,430 $2,430
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $21,730 $21,730 $21,730 $21,730 $21,730 $21,730 $21,730 $21,730 $21,730 $21,730 $21,730 $21,730
Profit Before Interest and Taxes ($21,730) ($21,730) ($7,730) ($2,730) ($730) $4,270 $8,270 $10,270 $14,270 $15,270 $24,270 $20,270
EBITDA ($21,730) ($21,730) ($7,730) ($2,730) ($730) $4,270 $8,270 $10,270 $14,270 $15,270 $24,270 $20,270
Interest Expense $833 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833
Taxes Incurred ($6,769) ($6,769) ($2,569) ($1,069) ($469) $1,031 $2,231 $2,831 $4,031 $4,331 $7,031 $5,831
Net Profit ($15,794) ($15,794) ($5,994) ($2,494) ($1,094) $2,406 $5,206 $6,606 $9,406 $10,106 $16,406 $13,606
Net Profit/Sales 0.00% 0.00% -21.41% -6.56% -2.61% 4.63% 8.68% 10.32% 13.06% 13.66% 20.01% 16.20%
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 $0 $0 $7,000 $9,500 $10,500 $13,000 $15,000 $16,000 $18,000 $18,500 $20,500 $21,000
Cash from Receivables $0 $0 $0 $700 $21,250 $28,600 $31,750 $39,200 $45,100 $48,200 $54,050 $55,700
Subtotal Cash from Operations $0 $0 $7,000 $10,200 $31,750 $41,600 $46,750 $55,200 $63,100 $66,700 $74,550 $76,700
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 $0 $0 $7,000 $10,200 $31,750 $41,600 $46,750 $55,200 $63,100 $66,700 $74,550 $76,700
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 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200 $16,200
Bill Payments ($406) ($798) ($266) $3,844 $5,314 $6,231 $16,894 $43,008 $43,641 $50,728 $48,778 $48,711
Subtotal Spent on Operations $15,794 $15,402 $15,934 $20,044 $21,514 $22,431 $33,094 $59,208 $59,841 $66,928 $64,978 $64,911
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 $15,794 $15,402 $15,934 $20,044 $21,514 $22,431 $33,094 $59,208 $59,841 $66,928 $64,978 $64,911
Net Cash Flow ($15,794) ($15,402) ($8,934) ($9,844) $10,236 $19,169 $13,656 ($4,008) $3,259 ($228) $9,572 $11,789
Cash Balance $67,206 $51,803 $42,869 $33,025 $43,260 $62,429 $76,085 $72,077 $75,336 $75,109 $84,681 $96,470
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 $83,000 $67,206 $51,803 $42,869 $33,025 $43,260 $62,429 $76,085 $72,077 $75,336 $75,109 $84,681 $96,470
Accounts Receivable $0 $0 $0 $21,000 $48,800 $59,050 $69,450 $82,700 $91,500 $100,400 $107,700 $115,150 $122,450
Inventory $100,000 $100,000 $100,000 $86,000 $67,000 $46,000 $28,600 $33,000 $35,200 $39,600 $40,700 $39,600 $46,200
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $183,000 $167,206 $151,803 $149,869 $148,825 $148,310 $160,479 $191,785 $198,777 $215,336 $223,509 $239,431 $265,120
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 $183,000 $167,206 $151,803 $149,869 $148,825 $148,310 $160,479 $191,785 $198,777 $215,336 $223,509 $239,431 $265,120
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 $0 $392 $4,452 $5,902 $6,482 $16,245 $42,345 $42,732 $49,885 $47,952 $47,469 $59,552
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 $0 $392 $4,452 $5,902 $6,482 $16,245 $42,345 $42,732 $49,885 $47,952 $47,469 $59,552
Long-term Liabilities $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
Total Liabilities $100,000 $100,000 $100,392 $104,452 $105,902 $106,482 $116,245 $142,345 $142,732 $149,885 $147,952 $147,469 $159,552
Paid-in Capital $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000
Retained Earnings ($67,000) ($67,000) ($67,000) ($67,000) ($67,000) ($67,000) ($67,000) ($67,000) ($67,000) ($67,000) ($67,000) ($67,000) ($67,000)
Earnings $0 ($15,794) ($31,589) ($37,583) ($40,077) ($41,172) ($38,766) ($33,560) ($26,955) ($17,549) ($7,443) $8,962 $22,568
Total Capital $83,000 $67,206 $51,411 $45,417 $42,923 $41,828 $44,234 $49,440 $56,045 $65,451 $75,557 $91,962 $105,568
Total Liabilities and Capital $183,000 $167,206 $151,803 $149,869 $148,825 $148,310 $160,479 $191,785 $198,777 $215,336 $223,509 $239,431 $265,120
Net Worth $83,000 $67,206 $51,411 $45,417 $42,923 $41,828 $44,234 $49,440 $56,045 $65,451 $75,557 $91,962 $105,568

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
D.A.P. Exports export automobile parts business plan appendix. D.A.P. Exports is an automobile parts and lubricant exporter to Latin American countries.
\n