Candlelight Cichlid Breeders fish breeder business plan appendix. Candlelight Cichlid Breeders is a start-up tropical fish breeding center.

Candlelight Cichlid Breeders

Start your own business plan »

Fish Breeder 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
Unit Sales
Internet Sales 0% 400 500 650 800 1,000 1,200 1,500 1,650 1,750 1,750 1,750 1,750
Retailers 0% 200 200 200 300 300 300 400 400 400 400 400 400
Other 0% 0 0 0 0 0 0 0 0 0 0 0 0
Total Unit Sales 600 700 850 1,100 1,300 1,500 1,900 2,050 2,150 2,150 2,150 2,150
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
Internet Sales $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00
Retailers $0.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00
Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Sales
Internet Sales $2,400 $3,000 $3,900 $4,800 $6,000 $7,200 $9,000 $9,900 $10,500 $10,500 $10,500 $10,500
Retailers $0 $400 $400 $600 $600 $600 $800 $800 $800 $800 $800 $800
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $2,400 $3,400 $4,300 $5,400 $6,600 $7,800 $9,800 $10,700 $11,300 $11,300 $11,300 $11,300
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
Internet Sales 0.00% $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50
Retailers 0.00% $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50
Other 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 Sales
Internet Sales $200 $250 $325 $400 $500 $600 $750 $825 $875 $875 $875 $875
Retailers $100 $100 $100 $150 $150 $150 $200 $200 $200 $200 $200 $200
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $300 $350 $425 $550 $650 $750 $950 $1,025 $1,075 $1,075 $1,075 $1,075
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
Production Personnel
General assistant $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Second general assistant $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
Subtotal $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Sales and Marketing Personnel
Name or title $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
Subtotal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
General and Administrative Personnel
Owner $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Other Personnel
Name or title $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Name or title $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Name or title $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
Subtotal $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 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
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% 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
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 $2,400 $3,400 $4,300 $5,400 $6,600 $7,800 $9,800 $10,700 $11,300 $11,300 $11,300 $11,300
Direct Cost of Sales $300 $350 $425 $550 $650 $750 $950 $1,025 $1,075 $1,075 $1,075 $1,075
Production Payroll $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $1,800 $1,850 $1,925 $2,050 $2,150 $2,250 $2,450 $2,525 $2,575 $2,575 $2,575 $2,575
Gross Margin $600 $1,550 $2,375 $3,350 $4,450 $5,550 $7,350 $8,175 $8,725 $8,725 $8,725 $8,725
Gross Margin % 25.00% 45.59% 55.23% 62.04% 67.42% 71.15% 75.00% 76.40% 77.21% 77.21% 77.21% 77.21%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertising/Promotion $120 $120 $120 $120 $120 $120 $120 $120 $120 $120 $120 $120
Travel $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Miscellaneous $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Total Sales and Marketing Expenses $370 $370 $370 $370 $370 $370 $370 $370 $370 $370 $370 $370
Sales and Marketing % 15.42% 10.88% 8.60% 6.85% 5.61% 4.74% 3.78% 3.46% 3.27% 3.27% 3.27% 3.27%
General and Administrative Expenses
General and Administrative Payroll $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $105 $105 $105 $105 $105 $105 $105 $105 $105 $105 $105 $105
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $675 $675 $675 $675 $675 $675 $675 $675 $675 $675 $675 $675
Other General and Administrative Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total General and Administrative Expenses $4,780 $4,780 $4,780 $4,780 $4,780 $4,780 $4,780 $4,780 $4,780 $4,780 $4,780 $4,780
General and Administrative % 199.17% 140.59% 111.16% 88.52% 72.42% 61.28% 48.78% 44.67% 42.30% 42.30% 42.30% 42.30%
Other Expenses:
Other Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Consultants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Contract/Consultants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Total Operating Expenses $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150 $5,150
Profit Before Interest and Taxes ($4,550) ($3,600) ($2,775) ($1,800) ($700) $400 $2,200 $3,025 $3,575 $3,575 $3,575 $3,575
EBITDA ($3,550) ($2,600) ($1,775) ($800) $300 $1,400 $3,200 $4,025 $4,575 $4,575 $4,575 $4,575
Interest Expense $348 $344 $339 $334 $330 $325 $320 $316 $311 $306 $302 $297
Taxes Incurred ($1,470) ($986) ($779) ($534) ($257) $19 $470 $677 $816 $817 $818 $819
Net Profit ($3,429) ($2,958) ($2,336) ($1,601) ($772) $56 $1,410 $2,032 $2,448 $2,451 $2,455 $2,458
Net Profit/Sales -142.87% -86.99% -54.31% -29.64% -11.70% 0.72% 14.38% 18.99% 21.66% 21.69% 21.73% 21.76%
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 $1,440 $2,040 $2,580 $3,240 $3,960 $4,680 $5,880 $6,420 $6,780 $6,780 $6,780 $6,780
Cash from Receivables $0 $32 $973 $1,372 $1,735 $2,176 $2,656 $3,147 $3,932 $4,288 $4,520 $4,520
Subtotal Cash from Operations $1,440 $2,072 $3,553 $4,612 $5,695 $6,856 $8,536 $9,567 $10,712 $11,068 $11,300 $11,300
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 $1,440 $2,072 $3,553 $4,612 $5,695 $6,856 $8,536 $9,567 $10,712 $11,068 $11,300 $11,300
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 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
Bill Payments $1 $78 $1,481 $752 $1,960 $2,198 $1,546 $3,067 $3,256 $3,405 $3,348 $3,345
Subtotal Spent on Operations $4,501 $4,578 $5,981 $5,252 $6,460 $6,698 $6,046 $7,567 $7,756 $7,905 $7,848 $7,845
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 $559 $559 $559 $559 $559 $559 $559 $559 $559 $559 $559 $559
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 $5,060 $5,137 $6,540 $5,811 $7,019 $7,257 $6,605 $8,126 $8,315 $8,464 $8,407 $8,404
Net Cash Flow ($3,620) ($3,065) ($2,987) ($1,199) ($1,324) ($401) $1,931 $1,441 $2,397 $2,604 $2,893 $2,896
Cash Balance $36,380 $33,315 $30,328 $29,129 $27,805 $27,404 $29,335 $30,776 $33,173 $35,777 $38,670 $41,566
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 $40,000 $36,380 $33,315 $30,328 $29,129 $27,805 $27,404 $29,335 $30,776 $33,173 $35,777 $38,670 $41,566
Accounts Receivable $0 $960 $2,288 $3,035 $3,823 $4,728 $5,672 $6,936 $8,069 $8,657 $8,889 $8,889 $8,889
Inventory $900 $600 $1,250 $825 $1,275 $1,625 $875 $1,045 $1,128 $1,183 $1,183 $1,183 $1,183
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $40,900 $37,940 $36,853 $34,188 $34,227 $34,158 $33,951 $37,316 $39,973 $43,013 $45,849 $48,742 $51,638
Long-term Assets
Long-term Assets $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000
Accumulated Depreciation $0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000 $9,000 $10,000 $11,000 $12,000
Total Long-term Assets $35,000 $34,000 $33,000 $32,000 $31,000 $30,000 $29,000 $28,000 $27,000 $26,000 $25,000 $24,000 $23,000
Total Assets $75,900 $71,940 $69,853 $66,188 $65,227 $64,158 $62,951 $65,316 $66,973 $69,013 $70,849 $72,742 $74,638
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 $28 $1,458 $687 $1,886 $2,148 $1,444 $2,958 $3,142 $3,293 $3,237 $3,234 $3,230
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 $28 $1,458 $687 $1,886 $2,148 $1,444 $2,958 $3,142 $3,293 $3,237 $3,234 $3,230
Long-term Liabilities $42,360 $41,801 $41,242 $40,683 $40,124 $39,565 $39,006 $38,447 $37,888 $37,329 $36,770 $36,211 $35,652
Total Liabilities $42,360 $41,829 $42,700 $41,370 $42,010 $41,713 $40,450 $41,405 $41,030 $40,622 $40,007 $39,445 $38,882
Paid-in Capital $59,590 $59,590 $59,590 $59,590 $59,590 $59,590 $59,590 $59,590 $59,590 $59,590 $59,590 $59,590 $59,590
Retained Earnings ($26,050) ($26,050) ($26,050) ($26,050) ($26,050) ($26,050) ($26,050) ($26,050) ($26,050) ($26,050) ($26,050) ($26,050) ($26,050)
Earnings $0 ($3,429) ($6,387) ($8,722) ($10,323) ($11,095) ($11,039) ($9,629) ($7,597) ($5,149) ($2,698) ($243) $2,215
Total Capital $33,540 $30,111 $27,153 $24,818 $23,217 $22,445 $22,501 $23,911 $25,943 $28,391 $30,842 $33,297 $35,755
Total Liabilities and Capital $75,900 $71,940 $69,853 $66,188 $65,227 $64,158 $62,951 $65,316 $66,973 $69,013 $70,849 $72,742 $74,638
Net Worth $33,540 $30,111 $27,153 $24,818 $23,217 $22,445 $22,501 $23,911 $25,943 $28,391 $30,842 $33,297 $35,755

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
Candlelight Cichlid Breeders fish breeder business plan appendix. Candlelight Cichlid Breeders is a start-up tropical fish breeding center.
\n