Food Preparation Business Plan

Start your plan
Start my business plan

Start your own food preparation business plan

What's For Dinner?

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
Party Fees 0% $10,500 $17,500 $26,250 $35,000 $44,297 $66,445 $66,445 $66,445 $99,667 $112,125 $149,500 $163,500
Other Fees 0% $300 $500 $750 $1,000 $1,266 $1,898 $1,898 $1,898 $2,848 $3,204 $4,271 $4,671
Total Sales $10,800 $18,000 $27,000 $36,000 $45,563 $68,343 $68,343 $68,343 $102,515 $115,329 $153,771 $168,171
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
Ingredients $7,500 $12,500 $18,750 $25,000 $31,641 $47,461 $47,461 $47,461 $71,191 $80,089 $106,786 $116,786
Other Supplies $540 $900 $1,350 $1,800 $2,278 $3,417 $3,417 $3,417 $5,126 $5,766 $7,689 $8,409
Subtotal Direct Cost of Sales $8,040 $13,400 $20,100 $26,800 $33,919 $50,878 $50,878 $50,878 $76,316 $85,856 $114,474 $125,194
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
Alan Kirby 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
Kim Kirby 0% $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417
Part-time cleaner 0% $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417
Total People 3 3 3 3 3 3 3 3 3 3 3 3
Total Payroll $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833

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 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00%
Long-term Interest Rate 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00%
Tax Rate 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00%
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 $10,800 $18,000 $27,000 $36,000 $45,563 $68,343 $68,343 $68,343 $102,515 $115,329 $153,771 $168,171
Direct Cost of Sales $8,040 $13,400 $20,100 $26,800 $33,919 $50,878 $50,878 $50,878 $76,316 $85,856 $114,474 $125,194
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $8,040 $13,400 $20,100 $26,800 $33,919 $50,878 $50,878 $50,878 $76,316 $85,856 $114,474 $125,194
Gross Margin $2,760 $4,600 $6,900 $9,200 $11,644 $17,466 $17,466 $17,466 $26,198 $29,473 $39,297 $42,977
Gross Margin % 25.56% 25.56% 25.56% 25.56% 25.56% 25.56% 25.56% 25.56% 25.56% 25.56% 25.56% 25.56%
Expenses
Payroll $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833
Sales and Marketing and Other Expenses $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Depreciation $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Rent $4,442 $4,442 $4,442 $4,442 $4,442 $4,442 $4,442 $4,442 $4,442 $4,442 $4,442 $4,442
Utilities $980 $1,030 $1,030 $1,030 $1,030 $980 $980 $980 $1,280 $1,280 $1,280 $1,280
Office Supplies $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Insurance $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accountant $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Lawyer $500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $500
Bank Charges $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15 $15
Website Payment Fees $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Website Hosting & Support 0% $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Repairs and Maintenance 15% $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $10,395 $9,945 $9,945 $9,945 $9,945 $9,895 $9,895 $9,895 $10,195 $10,195 $10,195 $10,695
Profit Before Interest and Taxes ($7,635) ($5,345) ($3,045) ($745) $1,698 $7,570 $7,570 $7,570 $16,003 $19,278 $29,102 $32,282
EBITDA ($7,285) ($4,995) ($2,695) ($395) $2,048 $7,920 $7,920 $7,920 $16,353 $19,628 $29,452 $32,632
Interest Expense $1,504 $1,493 $1,483 $1,472 $1,461 $1,451 $1,440 $1,429 $1,418 $1,408 $1,397 $1,386
Taxes Incurred ($2,193) ($1,641) ($1,087) ($532) $57 $1,469 $1,471 $1,474 $3,500 $4,289 $6,649 $7,415
Net Profit ($6,946) ($5,198) ($3,441) ($1,685) $180 $4,651 $4,659 $4,667 $11,084 $13,581 $21,056 $23,481
Net Profit/Sales -64.32% -28.88% -12.75% -4.68% 0.40% 6.81% 6.82% 6.83% 10.81% 11.78% 13.69% 13.96%

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 $10,800 $18,000 $27,000 $36,000 $45,563 $68,343 $68,343 $68,343 $102,515 $115,329 $153,771 $168,171
Subtotal Cash from Operations $10,800 $18,000 $27,000 $36,000 $45,563 $68,343 $68,343 $68,343 $102,515 $115,329 $153,771 $168,171
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 $10,800 $18,000 $27,000 $36,000 $45,563 $68,343 $68,343 $68,343 $102,515 $115,329 $153,771 $168,171
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 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833 $2,833
Bill Payments $480 $14,790 $26,201 $34,869 $42,144 $51,001 $78,542 $60,501 $62,351 $115,990 $110,789 $160,756
Subtotal Spent on Operations $3,314 $17,624 $29,034 $37,703 $44,977 $53,834 $81,375 $63,334 $65,184 $118,824 $113,622 $163,589
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 $1,840 $1,840 $1,840 $1,840 $1,840 $1,840 $1,840 $1,840 $1,840 $1,840 $1,840 $1,840
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 $5,154 $19,464 $30,874 $39,543 $46,817 $55,674 $83,215 $65,174 $67,024 $120,664 $115,462 $165,429
Net Cash Flow $5,646 ($1,464) ($3,874) ($3,543) ($1,254) $12,669 ($14,872) $3,169 $35,491 ($5,335) $38,309 $2,742
Cash Balance $39,646 $38,183 $34,309 $30,766 $29,512 $42,181 $27,309 $30,478 $65,969 $60,633 $98,942 $101,685
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 $34,000 $39,646 $38,183 $34,309 $30,766 $29,512 $42,181 $27,309 $30,478 $65,969 $60,633 $98,942 $101,685
Inventory $9,000 $8,844 $14,740 $22,110 $29,480 $37,311 $55,966 $55,966 $55,966 $83,948 $94,441 $125,922 $137,714
Other Current Assets $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Total Current Assets $51,000 $56,490 $60,923 $64,419 $68,246 $74,822 $106,146 $91,274 $94,444 $157,917 $163,075 $232,864 $247,399
Long-term Assets
Long-term Assets $42,000 $42,000 $42,000 $42,000 $42,000 $42,000 $42,000 $42,000 $42,000 $42,000 $42,000 $42,000 $42,000
Accumulated Depreciation $0 $350 $700 $1,050 $1,400 $1,750 $2,100 $2,450 $2,800 $3,150 $3,500 $3,850 $4,200
Total Long-term Assets $42,000 $41,650 $41,300 $40,950 $40,600 $40,250 $39,900 $39,550 $39,200 $38,850 $38,500 $38,150 $37,800
Total Assets $93,000 $98,140 $102,223 $105,369 $108,846 $115,072 $146,046 $130,824 $133,644 $196,767 $201,575 $271,014 $285,199
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 $13,927 $25,047 $33,474 $40,476 $48,362 $76,525 $58,484 $58,476 $112,355 $105,422 $155,646 $148,189
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 $13,927 $25,047 $33,474 $40,476 $48,362 $76,525 $58,484 $58,476 $112,355 $105,422 $155,646 $148,189
Long-term Liabilities $259,708 $257,868 $256,028 $254,188 $252,348 $250,508 $248,668 $246,828 $244,988 $243,148 $241,308 $239,468 $237,628
Total Liabilities $259,708 $271,795 $281,075 $287,662 $292,824 $298,870 $325,193 $305,312 $303,464 $355,503 $346,730 $395,114 $385,817
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
Retained Earnings ($196,708) ($196,708) ($196,708) ($196,708) ($196,708) ($196,708) ($196,708) ($196,708) ($196,708) ($196,708) ($196,708) ($196,708) ($196,708)
Earnings $0 ($6,946) ($12,144) ($15,585) ($17,270) ($17,090) ($12,439) ($7,780) ($3,113) $7,972 $21,553 $42,608 $66,089
Total Capital ($166,708) ($173,654) ($178,852) ($182,293) ($183,978) ($183,798) ($179,147) ($174,488) ($169,821) ($158,736) ($145,155) ($124,100) ($100,619)
Total Liabilities and Capital $93,000 $98,140 $102,223 $105,369 $108,846 $115,072 $146,046 $130,824 $133,644 $196,767 $201,575 $271,014 $285,199
Net Worth ($166,708) ($173,654) ($178,852) ($182,293) ($183,978) ($183,798) ($179,147) ($174,488) ($169,821) ($158,736) ($145,155) ($124,100) ($100,619)

Download link edge graphic Download this plan

Start your own food preparation business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.