Simplistic Labyrinth Design Studio outdoor gear designer business plan appendix. Simplistic Labyrinth Design Studio is a designer/prototyper for a wide range of outdoor gear. Simplistic Labyrinth will create a prototype from customer specifications or from Simplistic's imagination

Simplistic Labyrinth Design Studio

Start your own business plan »

Outdoor Gear Designer 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
Manufacturers 0% $0 $0 $0 $2,500 $3,600 $0 $4,520 $1,500 $4,000 $2,500 $0 $3,245
Entrepreneurs 0% $0 $0 $0 $1,500 $5,400 $0 $2,000 $500 $1,500 $3,000 $0 $2,345
Other- local projects 0% $0 $500 $455 $0 $0 $1,000 $0 $0 $0 $0 $1,500 $0
Total Sales $0 $500 $455 $4,000 $9,000 $1,000 $6,520 $2,000 $5,500 $5,500 $1,500 $5,590
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
Manufacturers $0 $0 $0 $250 $360 $0 $452 $150 $400 $250 $0 $325
Entrepreneurs $0 $0 $0 $150 $540 $0 $200 $50 $150 $300 $0 $235
Other- local projects $0 $50 $46 $0 $0 $100 $0 $0 $0 $0 $150 $0
Subtotal Direct Cost of Sales $0 $50 $46 $400 $900 $100 $652 $200 $550 $550 $150 $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
Owner 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
Name or Title 0% $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 $0
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total 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
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 $500 $455 $4,000 $9,000 $1,000 $6,520 $2,000 $5,500 $5,500 $1,500 $5,590
Direct Cost of Sales $0 $50 $46 $400 $900 $100 $652 $200 $550 $550 $150 $559
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $50 $46 $400 $900 $100 $652 $200 $550 $550 $150 $559
Gross Margin $0 $450 $410 $3,600 $8,100 $900 $5,868 $1,800 $4,950 $4,950 $1,350 $5,031
Gross Margin % 0.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
Expenses
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 $215 $1,215 $215 $215 $215 $215 $215 $1,215 $215 $215 $215 $215
Depreciation $106 $106 $106 $106 $106 $106 $106 $106 $106 $106 $106 $106
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $120 $120 $120 $120 $120 $120 $120 $120 $120 $120 $120 $120
Insurance $65 $65 $65 $65 $65 $65 $65 $65 $65 $65 $65 $65
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $3,506 $4,506 $3,506 $3,506 $3,506 $3,506 $3,506 $4,506 $3,506 $3,506 $3,506 $3,506
Profit Before Interest and Taxes ($3,506) ($4,056) ($3,097) $94 $4,594 ($2,606) $2,362 ($2,706) $1,444 $1,444 ($2,156) $1,525
EBITDA ($3,400) ($3,950) ($2,991) $200 $4,700 ($2,500) $2,468 ($2,600) $1,550 $1,550 ($2,050) $1,631
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($3,506) ($4,056) ($3,097) $94 $4,594 ($2,606) $2,362 ($2,706) $1,444 $1,444 ($2,156) $1,525
Net Profit/Sales 0.00% -811.20% -680.55% 2.35% 51.04% -260.60% 36.23% -135.30% 26.25% 26.25% -143.73% 27.28%
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 $500 $455 $4,000 $9,000 $1,000 $6,520 $2,000 $5,500 $5,500 $1,500 $5,590
Subtotal Cash from Operations $0 $500 $455 $4,000 $9,000 $1,000 $6,520 $2,000 $5,500 $5,500 $1,500 $5,590
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 $500 $455 $4,000 $9,000 $1,000 $6,520 $2,000 $5,500 $5,500 $1,500 $5,590
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 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Bill Payments $13 $435 $1,417 $457 $817 $1,273 $518 $1,070 $1,578 $950 $937 $564
Subtotal Spent on Operations $3,013 $3,435 $4,417 $3,457 $3,817 $4,273 $3,518 $4,070 $4,578 $3,950 $3,937 $3,564
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 $3,013 $3,435 $4,417 $3,457 $3,817 $4,273 $3,518 $4,070 $4,578 $3,950 $3,937 $3,564
Net Cash Flow ($3,013) ($2,935) ($3,962) $543 $5,183 ($3,273) $3,002 ($2,070) $922 $1,550 ($2,437) $2,026
Cash Balance $8,437 $5,502 $1,540 $2,083 $7,266 $3,993 $6,994 $4,924 $5,846 $7,396 $4,959 $6,986
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 $11,450 $8,437 $5,502 $1,540 $2,083 $7,266 $3,993 $6,994 $4,924 $5,846 $7,396 $4,959 $6,986
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $11,450 $8,437 $5,502 $1,540 $2,083 $7,266 $3,993 $6,994 $4,924 $5,846 $7,396 $4,959 $6,986
Long-term Assets
Long-term Assets $6,350 $6,350 $6,350 $6,350 $6,350 $6,350 $6,350 $6,350 $6,350 $6,350 $6,350 $6,350 $6,350
Accumulated Depreciation $0 $106 $212 $318 $424 $530 $636 $742 $848 $954 $1,060 $1,166 $1,272
Total Long-term Assets $6,350 $6,244 $6,138 $6,032 $5,926 $5,820 $5,714 $5,608 $5,502 $5,396 $5,290 $5,184 $5,078
Total Assets $17,800 $14,681 $11,640 $7,572 $8,009 $13,086 $9,707 $12,602 $10,426 $11,242 $12,686 $10,143 $12,064
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 $387 $1,402 $431 $773 $1,257 $483 $1,017 $1,547 $918 $918 $532 $927
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 $387 $1,402 $431 $773 $1,257 $483 $1,017 $1,547 $918 $918 $532 $927
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $387 $1,402 $431 $773 $1,257 $483 $1,017 $1,547 $918 $918 $532 $927
Paid-in Capital $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000
Retained Earnings ($200) ($200) ($200) ($200) ($200) ($200) ($200) ($200) ($200) ($200) ($200) ($200) ($200)
Earnings $0 ($3,506) ($7,562) ($10,659) ($10,565) ($5,971) ($8,577) ($6,215) ($8,921) ($7,477) ($6,033) ($8,189) ($6,664)
Total Capital $17,800 $14,294 $10,238 $7,142 $7,236 $11,830 $9,224 $11,586 $8,880 $10,324 $11,768 $9,612 $11,137
Total Liabilities and Capital $17,800 $14,681 $11,640 $7,572 $8,009 $13,086 $9,707 $12,602 $10,426 $11,242 $12,686 $10,143 $12,064
Net Worth $17,800 $14,294 $10,238 $7,141 $7,235 $11,829 $9,223 $11,585 $8,879 $10,323 $11,767 $9,611 $11,136

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
Simplistic Labyrinth Design Studio outdoor gear designer business plan appendix. Simplistic Labyrinth Design Studio is a designer/prototyper for a wide range of outdoor gear. Simplistic Labyrinth will create a prototype from customer specifications or from Simplistic's imagination
\n