Don't bother with copy and paste.

Get this complete sample business plan as a free text document.

Download for free

Machine & Equipment Manufacturing icon Heavy Equipment Maker Business Plan

Start your plan

Tricky Widgets Manufacturing

Executive Summary

Tricky Widgets Manufacturing (TWM) is a manufacturer of heavy equipment machinery, with one location in Spokane, Washington.  TWM is a start-up manufacturing firm.  Along with a significant level of its own capital, TWM hopes to initially make a successful effort to secure start-up financing to begin operations.

TWM is looking to conduct operations at its location to meet an ever-growing level of demand for heavy equipment machinery products.  The company’s initial product offering will include the “Widget Basic,” “Widget Deluxe,” and “Widget Premium.”  These products are expected to be very popular among commercial construction companies because of their versatility and accurate control capabilities.  Strong contact relationships and referral networks among commercial construction company owners are expected to allow for a rapid entry into this market.

Heavy equipment maker business plan, executive summary chart image

1.1 Mission

TWM aims to offer high-quality heavy equipment machinery for the commercial construction industry at a price which is competitive in comparison to other premium-quality commercial machinery manufacturers in the market. The management of TWM believes there is a current untapped market opportunity because 1) existing providers of construction machinery are too diversified to serve the increasingly specialized needs of the commercial construction segment, and 2) the incorporation of greater precision controls within such machinery will greater serve the needs of this segment of the construction machinery industry.

1.2 Keys to Success

TWM’s keys to success will include:

  1. A high level of quality in its product line.
  2. Maintaining and growing its referral networks to generate new and repeat sales.
  3. Significant investments in research and development and engineering with the aim to focus on precisely controlled equipment.
  4. Improving efficiencies of operations.

Company Summary

TWM is a start-up manufacturing firm which will be managed by four executives representing administration, marketing, sales, and finance. These executives bring to the company a large degree of experience in the equipment manufacturing industry. They perceive an opportunity to acquire a significant amount of market share by focusing on the specific needs of the commercial construction industry and by providing greater precision controls to their products than other competitors. The company will be organized as a closely-held corporation with a majority of the shares held by the four principle executives.

The company will be seeking to raise approximately $4.5 million in loans and another $500,000 from private investors for start-up purposes. The company will have one manufacturing facility in Spokane, Washington.

2.1 Company Ownership

The company will be a closely-held corporation with six principle shareholders who will form the Board of Directors. It is anticipated that within the next five years, the company will be instituting a public offering to enlarge its ability to acquire financing. The principle owners will seek to retain the majority of the company’s stock for the foreseeable future. The company is incorporated in the state of Delaware as this offers the most advantageous conditions of taxes etc.

2.2 Start-up Summary

The following table and chart illustrates projected initial start-up costs for the firm.

Heavy equipment maker business plan, company summary chart image

Start-up
Requirements
Start-up Expenses
Legal $4,000
Rent $24,000
Advertising $15,000
Insurance $12,000
Research and Development $250,000
Office setup $10,000
Other $3,000
Total Start-up Expenses $318,000
Start-up Assets
Cash Required $2,000,000
Start-up Inventory $100,000
Other Current Assets $100,000
Long-term Assets $2,500,000
Total Assets $4,700,000
Total Requirements $5,018,000
Start-up Funding
Start-up Expenses to Fund $318,000
Start-up Assets to Fund $4,700,000
Total Funding Required $5,018,000
Assets
Non-cash Assets from Start-up $2,700,000
Cash Requirements from Start-up $2,000,000
Additional Cash Raised $0
Cash Balance on Starting Date $2,000,000
Total Assets $4,700,000
Liabilities and Capital
Liabilities
Current Borrowing $0
Long-term Liabilities $4,500,000
Accounts Payable (Outstanding Bills) $10,000
Other Current Liabilities (interest-free) $0
Total Liabilities $4,510,000
Capital
Planned Investment
Investor 1 $55,000
Investor 2 $43,000
Investor 3 $160,000
Investor 4 $60,000
Investor 5 $120,000
Investor 6 $70,000
Additional Investment Requirement $0
Total Planned Investment $508,000
Loss at Start-up (Start-up Expenses) ($318,000)
Total Capital $190,000
Total Capital and Liabilities $4,700,000
Total Funding $5,018,000

Products

TWM will manufacture heavy equipment machinery for all phases of commercial construction needs.  Primary focus will be placed on product engineering and manufacturing processes to ensure the highest quality, a high level of product features, and the most efficient manufacturing process possible.

TWM will manufacture heavy equipment machinery products called the “Widget Basic,” “Widget Deluxe,” and “Widget Premium.”  All Widget products will be capable of lifting 50 tons, and are specially designed to be extremely precise when controlling movement of the various features of the machine.

The Widget Basic will include features including a large “grabber” arm, for tasks such as girder installation and placement, and a back-hoe lifter for land clearance.

The Widget Deluxe will include features including a large “grabber” arm, for tasks such as girder installation and placement, a back-hoe lifter for land clearance, and a wrecker ball attachment for building demolition.

The Widget Premium will include features including a large “grabber” arm for tasks such as girder installation and placement; a back hoe lifter for land clearance; a wrecker ball attachment for building demolition; and an elevating device to lift as many as ten crewpersons up to 10 stories.

3.1 Industry Analysis

The industry is dominated by a few very large companies, such as Caterpillar, Komatsu, Ingersoll Rand, and Linde AG. Of these major competitors, Caterpillar is the largest, with approximately 40% market share. Last year, Caterpillar reported sales of approximately $20 billion and Komatsu, Ingersoll Rand, and Linde AG each reported around $8-9 billion. Each of these giants has large or multisegment marketing strategies that provide general equipment for large blocks of customers.

Companies market their products through established local distributors who are often franchises of the parent manufacturers. There is limited direct sales to very large customers. The advantage of such distributors is the ability to provide financing, rapid servicing and replacement of such equipment as well as providing close relationships between customers and service providers that allows for maximizing equipment usage.

Customers who purchase such equipment require reliability, rapid servicing/availability of parts, and versatility for a variety of anticipated and unanticipated uses. Customers are influenced by reputation and cost, since equipment purchases can be the most significant portion of the customer’s long-term assets.

Market Analysis Summary

The construction machinery industry experienced sales of approximately $15.4 billion last year. Power cranes, draglines, and excavators, which are similar to TWM’s products, had a total sales of $3.2 billion. The construction machinery industry is a mature market with approximately five percent annual growth.

Customers within the market consist of commercial construction companies, equipment rental and leasing companies, general construction firms, and to a lesser degree, adjacent market segments such as mining, industrial, agricultural, forestry, and waste management companies. Of these, commercial construction companies will be the dominate consumers of TWM’s products as they have the deepest pockets, the greatest need for large orders of machinery, and the greatest need for precision controlled equipment.

The most rapidly growing sub-segment of the commercial construction segment is the small construction companies. These firms have relatively low entry/exit barriers to the market. However, these companies are not seen as a potentially large market for TWM since they have such low market capitalization.

The market is strongly effected by the current trends in the economy. Companies such as Caterpillar and Komatsu have seen recent decreases in sales due to a weakening global economy and decreasing consumer confidence. If recent downturns in the market prove to be long-lasting, then TWM may have a significantly more difficult time acquiring sales contracts and financing.

One of the more recent trends in the construction machinery industry is to create more and more specialized equipment for the various market segments and to focus research and development on providing multitask machinery that is attractive to the companies with less market capitalization. It is TWM’s goal to be the industry leader in focusing on these trends and being the first to market with innovative designs reflecting these changes.

Market Analysis
Year 1 Year 2 Year 3 Year 4 Year 5
Potential Customers Growth CAGR
Major Commerical Construction Companies 15% 25,000 28,750 33,063 38,022 43,725 15.00%
Mid-Sized Commercial Construction Companies 10% 5,000 5,500 6,050 6,655 7,321 10.00%
Small Commercial Construction Companies 3% 5,000 5,150 5,305 5,464 5,628 3.00%
Total 12.81% 35,000 39,400 44,418 50,141 56,674 12.81%

4.1 Market Segmentation

TWM will focus on the large commercial construction companies with over $2 billion in annual revenue.  These companies are looking for heavy equipment machinery that will last for a long period of time, will do the job effectively and quickly, are easy to operate, are extremely precise in control of movement, and offer a high number of features including safety types of features to minimize liability and employee injury risks.  Typically these companies lean towards the Widget Deluxe or Widget Premium products.

Mid-size commercial construction companies are a secondary market for TWM.  These companies are more interested in the Widget Basic and Widget Deluxe.  Mid-size commercial construction companies range from $500 million to $2 billion in annual revenue.  Cost savings is more important to these companies, who are still in the growth stage of the business cycle.

Heavy equipment maker business plan, market analysis summary chart image

4.2 Target Market Segment Strategy

TWM primarily focuses on its target market, the large commercial construction company, through direct selling via its various relationship and referral networks. In addition, a significant amount of investment will be made in advertising to promote product awareness. Direct selling is far more effective in closing sales as well as in terms of sales and marketing costs.

TWM uses the tool of product demonstrations at its site to close sales.  Potential clients’ travel costs to TWM’s site for product demonstrations is covered by TWM.  Product demonstrations are a critical step in the sales process.  This is the opportunity to prove the capabilities of our products, educate the potential client, and establish a relationship.

4.3 Market Needs

The volume of commercial construction activity has been steadily increasing since the mid-1980s.  Demand for heavy machinery equipment has been steadily increasing as new entrants come into the market and current participants grow their operations.

Modern complex designs, earthquake proofing, and other factors have increased demand for higher precision and accuracy in controls of heavy machinery equipment in commercial construction operations.

4.4 Competition and Buying Patterns

TWM faces approximately 55 major competitors nationally.  The top player is Caterpillar and has been in the market for 40 years.  Their name is very well known and their products are trusted.  Their products practically sell themselves.

Large commercial construction companies typically look for the most widely used equipment that has an established name and reputation for quality, durability, and versatility.  Product demonstrations are a critical part of the buying process, especially when a buyer is working with a smaller, less known company.

Similar competitors design, manufacture, and market power equipment that play a niche role in commercial construction and material movement. This segment’s products include skid-steer loaders, compact hydraulic excavators, industrial vehicles, pavers, and compactors, drilling equipment, and rough-terrain material handlers.

Strategy and Implementation Summary

TWM will succeed by manufacturing high quality, durable heavy equipment machinery with a significant number of product features and options which are extremely precise in control of movement. It will focus on a very narrow segment of the market and attempt to achieve the best reputation in that segment.

5.1 Competitive Edge

TWM’s competitive edge is its level of quality, product features and options, and the company’s relationships with several major commercial construction companies nationwide.

5.2 Sales Strategy

As the table shows, TWM plans to deliver sales of approximately $54 million in the current year, $62 million in the second year, and $75 million in the third year following this plan.

5.2.1 Sales Forecast

The company will begin by utilizing its extensive contacts with several major construction companies to leverage contracts through direct sales methods and onsite demonstrations. A number of these companies have expressed an interest in purchasing the proposed products of TWM. The company’s extensive advertising campaign will be used to create product awareness through  the use of trade journals, direct mail advertising, and other means. At some future date, the company will seek to entice major equipment distributors to carry TWM’s products once the company has established a firm reputation. The establishment of a post sales servicing and parts division will provide additional sales and opportunities for marketing new products.

Heavy equipment maker business plan, strategy and implementation summary chart image

Heavy equipment maker business plan, strategy and implementation summary chart image

Sales Forecast
Year 1 Year 2 Year 3
Unit Sales
Widget Basic 295 310 341
Widget Deluxe 335 352 387
Widget Premium 362 380 418
Other 0 0 0
Total Unit Sales 992 1,042 1,146
Unit Prices Year 1 Year 2 Year 3
Widget Basic $35,000.00 $38,500.00 $42,350.00
Widget Deluxe $50,000.00 $55,000.00 $60,500.00
Widget Premium $75,000.00 $82,500.00 $90,750.00
Other $0.00 $0.00 $0.00
Sales
Widget Basic $10,327,309 $11,928,042 $14,432,931
Widget Deluxe $16,765,112 $19,363,705 $23,430,082
Widget Premium $27,159,482 $31,369,201 $37,956,734
Other $0 $0 $0
Total Sales $54,251,903 $62,660,948 $75,819,747
Direct Unit Costs Year 1 Year 2 Year 3
Widget Basic $28,000.00 $30,240.00 $32,659.20
Widget Deluxe $40,000.00 $43,200.00 $46,656.00
Widget Premium $60,000.00 $64,800.00 $69,984.00
Other $0.00 $0.00 $0.00
Direct Cost of Sales
Widget Basic $8,261,847 $9,368,935 $11,130,295
Widget Deluxe $13,412,090 $15,209,310 $18,068,660
Widget Premium $21,727,585 $24,639,082 $29,271,229
Other $0 $0 $0
Subtotal Direct Cost of Sales $43,401,522 $49,217,326 $58,470,184

Management Summary

Jim Mitchell
Chief Executive Officer.
Extensive experience in the manufacturing industry with sales and marketing capacities.

Ike Smith
Chief Financial Officer.
Brings experience with a heavy focus in finance.

Pat Hyder
VP of Sales.
Strong background in manufacturing sales, business development, and strategic partnership development.

Pamela Jules
VP of Marketing.
Strong background in marketing within the heavy equipment manufacturing industry. Extensive experience in business development and strategic partnership development.

6.1 Personnel Plan

As the personnel plan shows, TWM expects to make significant investments in research and development.

Personnel Plan
Year 1 Year 2 Year 3
Executives $480,000 $504,000 $529,200
Managers $960,000 $1,008,000 $1,058,400
Manufacturing Process Workers $720,000 $756,000 $793,800
Engineering $3,000,000 $3,150,000 $3,307,500
Total People 115 127 175
Total Payroll $5,160,000 $5,418,000 $5,688,900

Financial Plan

TWM expects to raise $4.5 million in loans along with $.5 million in private investment for start-up costs for the first three years. An additional $50 million in financing is expected to be raised in an initial public offering that is scheduled to occur between years three-five.  This will provide the bulk of the financing required to grow operations at the planned rate.

7.1 Important Assumptions

Important assumptions for this plan are found in the following table.

General Assumptions
Year 1 Year 2 Year 3
Plan Month 1 2 3
Current Interest Rate 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00%
Tax Rate 30.00% 30.00% 30.00%
Other 0 0 0

7.2 Break-even Analysis

TWM’s break-even analysis is based on the average of the first-year figures for total sales and by operating expenses.  These are presented as per-unit revenue, per-unit cost, and fixed costs.  These conservative assumptions make for a more accurate estimate of real risk.

Heavy equipment maker business plan, financial plan chart image

Break-even Analysis
Monthly Units Break-even 44
Monthly Revenue Break-even $2,381,000
Assumptions:
Average Per-Unit Revenue $54,689.42
Average Per-Unit Variable Cost $43,751.53
Estimated Monthly Fixed Cost $476,200

7.3 Projected Profit and Loss

As the profit and loss table shows, TWM expects to continue its steady growth in profitability over the next three years of operations.

Heavy equipment maker business plan, financial plan chart image

Heavy equipment maker business plan, financial plan chart image

Heavy equipment maker business plan, financial plan chart image

Pro Forma Profit and Loss
Year 1 Year 2 Year 3
Sales $54,251,903 $62,660,948 $75,819,747
Direct Cost of Sales $43,401,522 $49,217,326 $58,470,184
Other $0 $0 $0
Total Cost of Sales $43,401,522 $49,217,326 $58,470,184
Gross Margin $10,850,381 $13,443,622 $17,349,563
Gross Margin % 20.00% 21.45% 22.88%
Expenses
Payroll $5,160,000 $5,418,000 $5,688,900
Sales and Marketing and Other Expenses $242,400 $540,800 $829,200
Depreciation $300,000 $300,000 $300,000
Utilities $12,000 $14,000 $15,000
Payroll Taxes $0 $0 $0
Other $0 $0 $0
Total Operating Expenses $5,714,400 $6,272,800 $6,833,100
Profit Before Interest and Taxes $5,135,981 $7,170,822 $10,516,463
EBITDA $5,435,981 $7,470,822 $10,816,463
Interest Expense $673,381 $538,595 $380,991
Taxes Incurred $1,338,780 $1,989,668 $3,040,642
Net Profit $3,123,819 $4,642,559 $7,094,831
Net Profit/Sales 5.76% 7.41% 9.36%

7.4 Projected Cash Flow

The cash flow projection shows that provisions for ongoing expenses are adequate to meet TWM’s needs as the business generates cash flow sufficient to support operations. The second and third month decrease in cash flow reflects the payment of initial cost of goods sold prior to a large number of receipts being paid. As can be seen, TWM has anticipated such a decrease and has arranged a line of credit to cover cash shortages.

Heavy equipment maker business plan, financial plan chart image

Pro Forma Cash Flow
Year 1 Year 2 Year 3
Cash Received
Cash from Operations
Cash Sales $27,125,951 $31,330,474 $37,909,873
Cash from Receivables $22,227,991 $30,571,290 $36,721,873
Subtotal Cash from Operations $49,353,943 $61,901,764 $74,631,747
Additional Cash Received
Sales Tax, VAT, HST/GST Received $0 $0 $0
New Current Borrowing $2,600,000 $0 $0
New Other Liabilities (interest-free) $0 $0 $0
New Long-term Liabilities $0 $0 $0
Sales of Other Current Assets $0 $0 $0
Sales of Long-term Assets $0 $0 $0
New Investment Received $0 $0 $0
Subtotal Cash Received $51,953,943 $61,901,764 $74,631,747
Expenditures Year 1 Year 2 Year 3
Expenditures from Operations
Cash Spending $5,160,000 $5,418,000 $5,688,900
Bill Payments $45,818,085 $52,731,967 $62,793,055
Subtotal Spent on Operations $50,978,085 $58,149,967 $68,481,955
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $0 $2,600,000 $0
Other Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $276,036 $276,038 $276,038
Purchase Other Current Assets $0 $0 $0
Purchase Long-term Assets $0 $0 $0
Dividends $0 $0 $0
Subtotal Cash Spent $51,254,121 $61,026,005 $68,757,993
Net Cash Flow $699,822 $875,759 $5,873,754
Cash Balance $2,699,822 $3,575,580 $9,449,334

7.5 Projected Balance Sheet

TWM’s projected company balance sheet follows.

Pro Forma Balance Sheet
Year 1 Year 2 Year 3
Assets
Current Assets
Cash $2,699,822 $3,575,580 $9,449,334
Accounts Receivable $4,897,960 $5,657,144 $6,845,144
Inventory $4,425,915 $5,018,988 $5,962,558
Other Current Assets $100,000 $100,000 $100,000
Total Current Assets $12,123,697 $14,351,712 $22,357,036
Long-term Assets
Long-term Assets $2,500,000 $2,500,000 $2,500,000
Accumulated Depreciation $300,000 $600,000 $900,000
Total Long-term Assets $2,200,000 $1,900,000 $1,600,000
Total Assets $14,323,697 $16,251,712 $23,957,036
Liabilities and Capital Year 1 Year 2 Year 3
Current Liabilities
Accounts Payable $4,185,913 $4,347,408 $5,233,939
Current Borrowing $2,600,000 $0 $0
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $6,785,913 $4,347,408 $5,233,939
Long-term Liabilities $4,223,964 $3,947,926 $3,671,888
Total Liabilities $11,009,877 $8,295,334 $8,905,827
Paid-in Capital $508,000 $508,000 $508,000
Retained Earnings ($318,000) $2,805,819 $7,448,378
Earnings $3,123,819 $4,642,559 $7,094,831
Total Capital $3,313,819 $7,956,378 $15,051,209
Total Liabilities and Capital $14,323,697 $16,251,712 $23,957,036
Net Worth $3,313,819 $7,956,378 $15,051,209

7.6 Business Ratios

Business ratios for the years of this plan are shown below. Industry profile ratios based on the Standard Industrial Classification (SIC) code 3531, Construction Machinery, are shown for comparison.

Ratio Analysis
Year 1 Year 2 Year 3 Industry Profile
Sales Growth 0.00% 15.50% 21.00% 0.10%
Percent of Total Assets
Accounts Receivable 34.19% 34.81% 28.57% 31.10%
Inventory 30.90% 30.88% 24.89% 29.10%
Other Current Assets 0.70% 0.62% 0.42% 20.00%
Total Current Assets 84.64% 88.31% 93.32% 80.20%
Long-term Assets 15.36% 11.69% 6.68% 19.80%
Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 47.38% 26.75% 21.85% 38.00%
Long-term Liabilities 29.49% 24.29% 15.33% 16.80%
Total Liabilities 76.86% 51.04% 37.17% 54.80%
Net Worth 23.14% 48.96% 62.83% 45.20%
Percent of Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 20.00% 21.45% 22.88% 28.00%
Selling, General & Administrative Expenses 14.59% 14.37% 13.73% 15.20%
Advertising Expenses 0.11% 0.13% 0.15% 0.50%
Profit Before Interest and Taxes 9.47% 11.44% 13.87% 3.30%
Main Ratios
Current 1.79 3.30 4.27 2.11
Quick 1.13 2.15 3.13 1.14
Total Debt to Total Assets 76.86% 51.04% 37.17% 54.80%
Pre-tax Return on Net Worth 134.67% 83.36% 67.34% 7.30%
Pre-tax Return on Assets 31.16% 40.81% 42.31% 16.20%
Additional Ratios Year 1 Year 2 Year 3
Net Profit Margin 5.76% 7.41% 9.36% n.a
Return on Equity 94.27% 58.35% 47.14% n.a
Activity Ratios
Accounts Receivable Turnover 5.54 5.54 5.54 n.a
Collection Days 57 61 60 n.a
Inventory Turnover 10.91 10.42 10.65 n.a
Accounts Payable Turnover 11.94 12.17 12.17 n.a
Payment Days 27 29 27 n.a
Total Asset Turnover 3.79 3.86 3.16 n.a
Debt Ratios
Debt to Net Worth 3.32 1.04 0.59 n.a
Current Liab. to Liab. 0.62 0.52 0.59 n.a
Liquidity Ratios
Net Working Capital $5,337,783 $10,004,304 $17,123,097 n.a
Interest Coverage 7.63 13.31 27.60 n.a
Additional Ratios
Assets to Sales 0.26 0.26 0.32 n.a
Current Debt/Total Assets 47% 27% 22% n.a
Acid Test 0.41 0.85 1.82 n.a
Sales/Net Worth 16.37 7.88 5.04 n.a
Dividend Payout 0.00 0.00 0.00 n.a

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
Widget Basic 0% 22 22 23 23 24 24 25 25 26 26 27 27
Widget Deluxe 0% 25 26 26 27 27 28 28 29 29 30 30 31
Widget Premium 0% 27 28 28 29 29 30 30 31 32 32 33 34
Other 0% 0 0 0 0 0 0 0 0 0 0 0 0
Total Unit Sales 74 75 77 79 80 82 83 85 87 88 90 92
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
Widget Basic $35,000.00 $35,000.00 $35,000.00 $35,000.00 $35,000.00 $35,000.00 $35,000.00 $35,000.00 $35,000.00 $35,000.00 $35,000.00 $35,000.00
Widget Deluxe $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00 $50,000.00
Widget Premium $75,000.00 $75,000.00 $75,000.00 $75,000.00 $75,000.00 $75,000.00 $75,000.00 $75,000.00 $75,000.00 $75,000.00 $75,000.00 $75,000.00
Other $0.00 $0.00 $0.00 $0.00 $0.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
Sales
Widget Basic $770,000 $785,400 $801,108 $817,130 $833,473 $850,142 $867,145 $884,488 $902,178 $920,221 $938,626 $957,398
Widget Deluxe $1,250,000 $1,275,000 $1,300,500 $1,326,510 $1,353,040 $1,380,101 $1,407,703 $1,435,857 $1,464,574 $1,493,866 $1,523,743 $1,554,218
Widget Premium $2,025,000 $2,065,500 $2,106,810 $2,148,946 $2,191,925 $2,235,764 $2,280,479 $2,326,088 $2,372,610 $2,420,062 $2,468,464 $2,517,833
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $4,045,000 $4,125,900 $4,208,418 $4,292,586 $4,378,438 $4,466,007 $4,555,327 $4,646,434 $4,739,362 $4,834,149 $4,930,832 $5,029,449
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
Widget Basic 0.00% $28,000.00 $28,000.00 $28,000.00 $28,000.00 $28,000.00 $28,000.00 $28,000.00 $28,000.00 $28,000.00 $28,000.00 $28,000.00 $28,000.00
Widget Deluxe 0.00% $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00 $40,000.00
Widget Premium 0.00% $60,000.00 $60,000.00 $60,000.00 $60,000.00 $60,000.00 $60,000.00 $60,000.00 $60,000.00 $60,000.00 $60,000.00 $60,000.00 $60,000.00
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 $0.00
Direct Cost of Sales
Widget Basic $616,000 $628,320 $640,886 $653,704 $666,778 $680,114 $693,716 $707,590 $721,742 $736,177 $750,901 $765,919
Widget Deluxe $1,000,000 $1,020,000 $1,040,400 $1,061,208 $1,082,432 $1,104,081 $1,126,162 $1,148,686 $1,171,659 $1,195,093 $1,218,994 $1,243,374
Widget Premium $1,620,000 $1,652,400 $1,685,448 $1,719,157 $1,753,540 $1,788,611 $1,824,383 $1,860,871 $1,898,088 $1,936,050 $1,974,771 $2,014,266
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $3,236,000 $3,300,720 $3,366,734 $3,434,069 $3,502,750 $3,572,805 $3,644,262 $3,717,147 $3,791,490 $3,867,320 $3,944,666 $4,023,559
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
Executives 0% $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
Managers 0% $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000
Manufacturing Process Workers 0% $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000
Engineering 0% $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000
Total People 75 75 75 75 85 85 85 100 100 100 100 115
Total Payroll $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000

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 $4,045,000 $4,125,900 $4,208,418 $4,292,586 $4,378,438 $4,466,007 $4,555,327 $4,646,434 $4,739,362 $4,834,149 $4,930,832 $5,029,449
Direct Cost of Sales $3,236,000 $3,300,720 $3,366,734 $3,434,069 $3,502,750 $3,572,805 $3,644,262 $3,717,147 $3,791,490 $3,867,320 $3,944,666 $4,023,559
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $3,236,000 $3,300,720 $3,366,734 $3,434,069 $3,502,750 $3,572,805 $3,644,262 $3,717,147 $3,791,490 $3,867,320 $3,944,666 $4,023,559
Gross Margin $809,000 $825,180 $841,684 $858,517 $875,688 $893,201 $911,065 $929,287 $947,872 $966,830 $986,166 $1,005,890
Gross Margin % 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00%
Expenses
Payroll $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000
Sales and Marketing and Other Expenses $20,200 $20,200 $20,200 $20,200 $20,200 $20,200 $20,200 $20,200 $20,200 $20,200 $20,200 $20,200
Depreciation $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
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
Payroll Taxes 15% $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
Total Operating Expenses $476,200 $476,200 $476,200 $476,200 $476,200 $476,200 $476,200 $476,200 $476,200 $476,200 $476,200 $476,200
Profit Before Interest and Taxes $332,800 $348,980 $365,484 $382,317 $399,488 $417,001 $434,865 $453,087 $471,672 $490,630 $509,966 $529,690
EBITDA $357,800 $373,980 $390,484 $407,317 $424,488 $442,001 $459,865 $478,087 $496,672 $515,630 $534,966 $554,690
Interest Expense $37,308 $58,783 $58,592 $58,400 $58,208 $58,017 $57,825 $57,633 $57,441 $57,250 $57,058 $56,866
Taxes Incurred $88,648 $87,059 $92,068 $97,175 $102,384 $107,695 $113,112 $118,636 $124,269 $130,014 $135,873 $141,847
Net Profit $206,844 $203,138 $214,824 $226,742 $238,896 $251,289 $263,928 $276,818 $289,962 $303,366 $317,036 $330,976
Net Profit/Sales 5.11% 4.92% 5.10% 5.28% 5.46% 5.63% 5.79% 5.96% 6.12% 6.28% 6.43% 6.58%

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 $2,022,500 $2,062,950 $2,104,209 $2,146,293 $2,189,219 $2,233,003 $2,277,663 $2,323,217 $2,369,681 $2,417,075 $2,465,416 $2,514,725
Cash from Receivables $0 $67,417 $2,023,848 $2,064,325 $2,105,612 $2,147,724 $2,190,679 $2,234,492 $2,279,182 $2,324,766 $2,371,261 $2,418,686
Subtotal Cash from Operations $2,022,500 $2,130,367 $4,128,057 $4,210,618 $4,294,831 $4,380,727 $4,468,342 $4,557,709 $4,648,863 $4,741,840 $4,836,677 $4,933,411
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 $2,600,000 $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 $2,022,500 $4,730,367 $4,128,057 $4,210,618 $4,294,831 $4,380,727 $4,468,342 $4,557,709 $4,648,863 $4,741,840 $4,836,677 $4,933,411
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 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000 $430,000
Bill Payments $238,092 $6,732,629 $3,541,363 $3,613,666 $3,687,418 $3,762,648 $3,839,385 $3,917,660 $3,997,503 $4,078,945 $4,162,019 $4,246,757
Subtotal Spent on Operations $668,092 $7,162,629 $3,971,363 $4,043,666 $4,117,418 $4,192,648 $4,269,385 $4,347,660 $4,427,503 $4,508,945 $4,592,019 $4,676,757
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 $23,003 $23,003 $23,003 $23,003 $23,003 $23,003 $23,003 $23,003 $23,003 $23,003 $23,003 $23,003
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 $691,095 $7,185,632 $3,994,366 $4,066,669 $4,140,421 $4,215,651 $4,292,388 $4,370,663 $4,450,506 $4,531,948 $4,615,022 $4,699,760
Net Cash Flow $1,331,405 ($2,455,265) $133,692 $143,949 $154,410 $165,076 $175,954 $187,046 $198,357 $209,892 $221,655 $233,651
Cash Balance $3,331,405 $876,140 $1,009,831 $1,153,781 $1,308,190 $1,473,266 $1,649,220 $1,836,266 $2,034,623 $2,244,515 $2,466,171 $2,699,822

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 $2,000,000 $3,331,405 $876,140 $1,009,831 $1,153,781 $1,308,190 $1,473,266 $1,649,220 $1,836,266 $2,034,623 $2,244,515 $2,466,171 $2,699,822
Accounts Receivable $0 $2,022,500 $4,018,033 $4,098,394 $4,180,362 $4,263,969 $4,349,248 $4,436,233 $4,524,958 $4,615,457 $4,707,766 $4,801,922 $4,897,960
Inventory $100,000 $3,559,600 $3,630,792 $3,703,408 $3,777,476 $3,853,026 $3,930,086 $4,008,688 $4,088,862 $4,170,639 $4,254,052 $4,339,133 $4,425,915
Other Current Assets $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 Current Assets $2,200,000 $9,013,505 $8,624,965 $8,911,633 $9,211,618 $9,525,185 $9,852,601 $10,194,141 $10,550,085 $10,920,719 $11,306,333 $11,707,225 $12,123,697
Long-term Assets
Long-term Assets $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000 $2,500,000
Accumulated Depreciation $0 $25,000 $50,000 $75,000 $100,000 $125,000 $150,000 $175,000 $200,000 $225,000 $250,000 $275,000 $300,000
Total Long-term Assets $2,500,000 $2,475,000 $2,450,000 $2,425,000 $2,400,000 $2,375,000 $2,350,000 $2,325,000 $2,300,000 $2,275,000 $2,250,000 $2,225,000 $2,200,000
Total Assets $4,700,000 $11,488,505 $11,074,965 $11,336,633 $11,611,618 $11,900,185 $12,202,601 $12,519,141 $12,850,085 $13,195,719 $13,556,333 $13,932,225 $14,323,697
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 $10,000 $6,614,664 $3,420,989 $3,490,836 $3,562,082 $3,634,756 $3,708,885 $3,784,500 $3,861,630 $3,940,305 $4,020,556 $4,102,415 $4,185,913
Current Borrowing $0 $0 $2,600,000 $2,600,000 $2,600,000 $2,600,000 $2,600,000 $2,600,000 $2,600,000 $2,600,000 $2,600,000 $2,600,000 $2,600,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $10,000 $6,614,664 $6,020,989 $6,090,836 $6,162,082 $6,234,756 $6,308,885 $6,384,500 $6,461,630 $6,540,305 $6,620,556 $6,702,415 $6,785,913
Long-term Liabilities $4,500,000 $4,476,997 $4,453,994 $4,430,991 $4,407,988 $4,384,985 $4,361,982 $4,338,979 $4,315,976 $4,292,973 $4,269,970 $4,246,967 $4,223,964
Total Liabilities $4,510,000 $11,091,661 $10,474,983 $10,521,827 $10,570,070 $10,619,741 $10,670,867 $10,723,479 $10,777,606 $10,833,278 $10,890,526 $10,949,382 $11,009,877
Paid-in Capital $508,000 $508,000 $508,000 $508,000 $508,000 $508,000 $508,000 $508,000 $508,000 $508,000 $508,000 $508,000 $508,000
Retained Earnings ($318,000) ($318,000) ($318,000) ($318,000) ($318,000) ($318,000) ($318,000) ($318,000) ($318,000) ($318,000) ($318,000) ($318,000) ($318,000)
Earnings $0 $206,844 $409,982 $624,806 $851,548 $1,090,444 $1,341,733 $1,605,662 $1,882,479 $2,172,441 $2,475,807 $2,792,843 $3,123,819
Total Capital $190,000 $396,844 $599,982 $814,806 $1,041,548 $1,280,444 $1,531,733 $1,795,662 $2,072,479 $2,362,441 $2,665,807 $2,982,843 $3,313,819
Total Liabilities and Capital $4,700,000 $11,488,505 $11,074,965 $11,336,633 $11,611,618 $11,900,185 $12,202,601 $12,519,141 $12,850,085 $13,195,719 $13,556,333 $13,932,225 $14,323,697
Net Worth $190,000 $396,844 $599,982 $814,806 $1,041,548 $1,280,444 $1,531,733 $1,795,662 $2,072,479 $2,362,441 $2,665,807 $2,982,843 $3,313,819