Wooderful Floors hardwood floor refinisher business plan appendix. Wooderful Floors is a newly formed Pennsylvania-based L.L.C. that offers customers environmentally-sound wood floor refinishing options.

Wooderful Floors

Start your own business plan »

Hardwood Floor Refinisher 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
Remodelers 0% $250 $325 $622 $1,545 $2,121 $2,654 $3,232 $3,545 $3,754 $3,858 $4,005 $4,212
Restorers 0% $173 $224 $429 $1,066 $1,463 $1,831 $2,230 $2,446 $2,590 $2,662 $2,763 $2,906
Total Sales $423 $549 $1,051 $2,611 $3,584 $4,485 $5,462 $5,991 $6,344 $6,520 $6,768 $7,118
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
Remodelers $50 $65 $124 $309 $424 $531 $646 $709 $751 $772 $801 $842
Restorers $35 $45 $86 $213 $293 $366 $446 $489 $518 $532 $553 $581
Subtotal Direct Cost of Sales $85 $110 $210 $522 $717 $897 $1,092 $1,198 $1,269 $1,304 $1,354 $1,424
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
Logan 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
Additional employee 0% $0 $0 $0 $0 $500 $500 $500 $500 $500 $500 $600 $600
Total People 1 1 1 1 2 2 2 2 2 2 2 2
Total Payroll $2,000 $2,000 $2,000 $2,000 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,600 $2,600
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 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 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 $423 $549 $1,051 $2,611 $3,584 $4,485 $5,462 $5,991 $6,344 $6,520 $6,768 $7,118
Direct Cost of Sales $85 $110 $210 $522 $717 $897 $1,092 $1,198 $1,269 $1,304 $1,354 $1,424
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $85 $110 $210 $522 $717 $897 $1,092 $1,198 $1,269 $1,304 $1,354 $1,424
Gross Margin $338 $439 $841 $2,089 $2,868 $3,588 $4,370 $4,793 $5,075 $5,216 $5,415 $5,695
Gross Margin % 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
Expenses
Payroll $2,000 $2,000 $2,000 $2,000 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,600 $2,600
Sales and Marketing and Other Expenses $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Depreciation $222 $222 $222 $222 $222 $222 $222 $222 $222 $222 $222 $222
Utilities $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Payroll Taxes 15% $300 $300 $300 $300 $375 $375 $375 $375 $375 $375 $390 $390
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Total Operating Expenses $2,922 $2,922 $2,922 $2,922 $3,497 $3,497 $3,497 $3,497 $3,497 $3,497 $3,612 $3,612
Profit Before Interest and Taxes ($2,584) ($2,483) ($2,081) ($833) ($629) $91 $873 $1,296 $1,578 $1,719 $1,803 $2,083
EBITDA ($2,362) ($2,261) ($1,859) ($611) ($407) $313 $1,095 $1,518 $1,800 $1,941 $2,025 $2,305
Interest Expense $86 $85 $84 $83 $82 $81 $80 $79 $77 $76 $75 $74
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($2,670) ($2,568) ($2,165) ($916) ($711) $10 $793 $1,217 $1,501 $1,643 $1,728 $2,009
Net Profit/Sales -632.04% -467.52% -205.98% -35.09% -19.84% 0.23% 14.52% 20.32% 23.66% 25.19% 25.52% 28.22%
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 $423 $549 $1,051 $2,611 $3,584 $4,485 $5,462 $5,991 $6,344 $6,520 $6,768 $7,118
Subtotal Cash from Operations $423 $549 $1,051 $2,611 $3,584 $4,485 $5,462 $5,991 $6,344 $6,520 $6,768 $7,118
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 $423 $549 $1,051 $2,611 $3,584 $4,485 $5,462 $5,991 $6,344 $6,520 $6,768 $7,118
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 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,600 $2,600
Bill Payments $29 $872 $898 $1,005 $1,314 $1,580 $1,759 $1,951 $2,054 $2,122 $2,157 $2,221
Subtotal Spent on Operations $2,029 $2,872 $2,898 $3,005 $3,814 $4,080 $4,259 $4,451 $4,554 $4,622 $4,757 $4,821
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 $192 $192 $192 $192 $192 $192 $192 $192 $192 $192 $192 $192
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 $2,221 $3,064 $3,090 $3,197 $4,006 $4,272 $4,451 $4,643 $4,746 $4,814 $4,949 $5,013
Net Cash Flow ($1,799) ($2,514) ($2,039) ($586) ($422) $213 $1,011 $1,348 $1,598 $1,706 $1,819 $2,105
Cash Balance $8,301 $5,787 $3,748 $3,162 $2,740 $2,954 $3,965 $5,313 $6,911 $8,617 $10,436 $12,541
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 $10,100 $8,301 $5,787 $3,748 $3,162 $2,740 $2,954 $3,965 $5,313 $6,911 $8,617 $10,436 $12,541
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $10,100 $8,301 $5,787 $3,748 $3,162 $2,740 $2,954 $3,965 $5,313 $6,911 $8,617 $10,436 $12,541
Long-term Assets
Long-term 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
Accumulated Depreciation $0 $222 $444 $666 $888 $1,110 $1,332 $1,554 $1,776 $1,998 $2,220 $2,442 $2,664
Total Long-term Assets $8,000 $7,778 $7,556 $7,334 $7,112 $6,890 $6,668 $6,446 $6,224 $6,002 $5,780 $5,558 $5,336
Total Assets $18,100 $16,079 $13,343 $11,082 $10,274 $9,630 $9,622 $10,411 $11,537 $12,913 $14,397 $15,994 $17,877
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 $842 $865 $961 $1,262 $1,521 $1,694 $1,882 $1,983 $2,051 $2,083 $2,145 $2,211
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 $842 $865 $961 $1,262 $1,521 $1,694 $1,882 $1,983 $2,051 $2,083 $2,145 $2,211
Long-term Liabilities $15,000 $14,808 $14,616 $14,424 $14,232 $14,040 $13,848 $13,656 $13,464 $13,272 $13,080 $12,888 $12,696
Total Liabilities $15,000 $15,650 $15,481 $15,385 $15,494 $15,561 $15,542 $15,538 $15,447 $15,323 $15,163 $15,033 $14,907
Paid-in Capital $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000
Retained Earnings ($19,900) ($19,900) ($19,900) ($19,900) ($19,900) ($19,900) ($19,900) ($19,900) ($19,900) ($19,900) ($19,900) ($19,900) ($19,900)
Earnings $0 ($2,670) ($5,238) ($7,403) ($8,320) ($9,031) ($9,020) ($8,227) ($7,010) ($5,509) ($3,866) ($2,139) ($130)
Total Capital $3,100 $430 ($2,138) ($4,303) ($5,220) ($5,931) ($5,920) ($5,127) ($3,910) ($2,409) ($766) $961 $2,970
Total Liabilities and Capital $18,100 $16,079 $13,343 $11,082 $10,274 $9,630 $9,622 $10,411 $11,537 $12,913 $14,397 $15,994 $17,877
Net Worth $3,100 $430 ($2,138) ($4,303) ($5,220) ($5,931) ($5,920) ($5,127) ($3,910) ($2,409) ($766) $961 $2,970

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
Wooderful Floors hardwood floor refinisher business plan appendix. Wooderful Floors is a newly formed Pennsylvania-based L.L.C. that offers customers environmentally-sound wood floor refinishing options.
\n