The Pasta Tree pasta manufacturer business plan appendix. The Pasta Tree seeks to expand its existing wholesale market to statewide retailers.

The Pasta Tree

Start your own business plan »

Pasta Manufacturer Business Plan

Appendix

Sales Forecast
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Sales
Supermarkets 0% $9,000 $9,000 $10,000 $9,000 $10,000 $10,000 $10,000 $11,000 $12,000 $12,000 $13,000 $13,000
Grocery Stores 0% $14,000 $14,000 $14,000 $15,000 $15,000 $15,000 $15,000 $16,000 $16,000 $16,000 $17,000 $18,000
Total Sales $23,000 $23,000 $24,000 $24,000 $25,000 $25,000 $25,000 $27,000 $28,000 $28,000 $30,000 $31,000
Direct Cost of Sales Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Supermarkets $900 $900 $1,000 $900 $1,000 $1,000 $1,000 $1,100 $1,200 $1,200 $1,300 $1,300
Grocery Stores $1,400 $1,400 $1,400 $1,500 $1,500 $1,500 $1,500 $1,600 $1,600 $1,600 $1,700 $1,800
Subtotal Direct Cost of Sales $2,300 $2,300 $2,400 $2,400 $2,500 $2,500 $2,500 $2,700 $2,800 $2,800 $3,000 $3,100
Personnel Plan
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Production Manager 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
Sales Manager 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
Production Staff 0% $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800
Delivery 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
Store Staff 0% $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Total People 8 8 8 8 8 8 8 8 8 8 8 8
Total Payroll $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600
General Assumptions
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
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
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Sales $23,000 $23,000 $24,000 $24,000 $25,000 $25,000 $25,000 $27,000 $28,000 $28,000 $30,000 $31,000
Direct Cost of Sales $2,300 $2,300 $2,400 $2,400 $2,500 $2,500 $2,500 $2,700 $2,800 $2,800 $3,000 $3,100
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,300 $2,300 $2,400 $2,400 $2,500 $2,500 $2,500 $2,700 $2,800 $2,800 $3,000 $3,100
Gross Margin $20,700 $20,700 $21,600 $21,600 $22,500 $22,500 $22,500 $24,300 $25,200 $25,200 $27,000 $27,900
Gross Margin % 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
Expenses
Payroll $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600
Sales and Marketing and Other Expenses $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Depreciation $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Insurance $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Rent $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% $2,490 $2,490 $2,490 $2,490 $2,490 $2,490 $2,490 $2,490 $2,490 $2,490 $2,490 $2,490
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $22,490 $22,490 $22,490 $22,490 $22,490 $22,490 $22,490 $22,490 $22,490 $22,490 $22,490 $22,490
Profit Before Interest and Taxes ($1,790) ($1,790) ($890) ($890) $10 $10 $10 $1,810 $2,710 $2,710 $4,510 $5,410
EBITDA ($990) ($990) ($90) ($90) $810 $810 $810 $2,610 $3,510 $3,510 $5,310 $6,210
Interest Expense $345 $332 $402 $388 $458 $445 $432 $418 $405 $392 $378 $365
Taxes Incurred ($641) ($636) ($388) ($383) ($135) ($131) ($127) $418 $692 $696 $1,240 $1,514
Net Profit ($1,495) ($1,485) ($904) ($895) ($314) ($305) ($295) $974 $1,614 $1,623 $2,892 $3,532
Net Profit/Sales -6.50% -6.46% -3.77% -3.73% -1.26% -1.22% -1.18% 3.61% 5.76% 5.80% 9.64% 11.39%
Pro Forma Cash Flow
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Cash Received
Cash from Operations
Cash Sales $5,750 $5,750 $6,000 $6,000 $6,250 $6,250 $6,250 $6,750 $7,000 $7,000 $7,500 $7,750
Cash from Receivables $7,000 $7,575 $17,250 $17,275 $18,000 $18,025 $18,750 $18,750 $18,800 $20,275 $21,000 $21,050
Subtotal Cash from Operations $12,750 $13,325 $23,250 $23,275 $24,250 $24,275 $25,000 $25,500 $25,800 $27,275 $28,500 $28,800
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 $30,000 $0 $10,000 $0 $10,000 $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 $42,750 $13,325 $33,250 $23,275 $34,250 $24,275 $25,000 $25,500 $25,800 $27,275 $28,500 $28,800
Expenditures Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Expenditures from Operations
Cash Spending $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600 $16,600
Bill Payments $10,160 $4,794 $4,850 $6,769 $7,512 $8,020 $7,904 $7,927 $8,854 $9,093 $9,009 $9,936
Subtotal Spent on Operations $26,760 $21,394 $21,450 $23,369 $24,112 $24,620 $24,504 $24,527 $25,454 $25,693 $25,609 $26,536
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 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
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 $28,360 $22,994 $23,050 $24,969 $25,712 $26,220 $26,104 $26,127 $27,054 $27,293 $27,209 $28,136
Net Cash Flow $14,390 ($9,669) $10,200 ($1,694) $8,538 ($1,945) ($1,104) ($627) ($1,254) ($18) $1,291 $664
Cash Balance $84,390 $74,721 $84,921 $83,226 $91,764 $89,819 $88,715 $88,088 $86,834 $86,816 $88,107 $88,771
Pro Forma Balance Sheet
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Assets Starting Balances
Current Assets
Cash $70,000 $84,390 $74,721 $84,921 $83,226 $91,764 $89,819 $88,715 $88,088 $86,834 $86,816 $88,107 $88,771
Accounts Receivable $14,000 $24,250 $33,925 $34,675 $35,400 $36,150 $36,875 $36,875 $38,375 $40,575 $41,300 $42,800 $45,000
Inventory $8,000 $5,700 $3,400 $2,640 $2,640 $2,750 $2,750 $2,750 $2,970 $3,080 $3,080 $3,300 $3,410
Other Current Assets $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total Current Assets $97,000 $119,340 $117,046 $127,236 $126,266 $135,664 $134,444 $133,340 $134,433 $135,489 $136,196 $139,207 $142,181
Long-term Assets
Long-term Assets $36,736 $36,736 $36,736 $36,736 $36,736 $36,736 $36,736 $36,736 $36,736 $36,736 $36,736 $36,736 $36,736
Accumulated Depreciation $5,248 $6,048 $6,848 $7,648 $8,448 $9,248 $10,048 $10,848 $11,648 $12,448 $13,248 $14,048 $14,848
Total Long-term Assets $31,488 $30,688 $29,888 $29,088 $28,288 $27,488 $26,688 $25,888 $25,088 $24,288 $23,488 $22,688 $21,888
Total Assets $128,488 $150,028 $146,934 $156,324 $154,554 $163,152 $161,132 $159,228 $159,521 $159,777 $159,684 $161,895 $164,069
Liabilities and Capital Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Current Liabilities
Accounts Payable $10,000 $4,635 $4,626 $6,519 $7,245 $7,756 $7,641 $7,632 $8,551 $8,793 $8,678 $9,597 $9,839
Current Borrowing $3,000 $2,900 $2,800 $2,700 $2,600 $2,500 $2,400 $2,300 $2,200 $2,100 $2,000 $1,900 $1,800
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $13,000 $7,535 $7,426 $9,219 $9,845 $10,256 $10,041 $9,932 $10,751 $10,893 $10,678 $11,497 $11,639
Long-term Liabilities $10,000 $38,500 $37,000 $45,500 $44,000 $52,500 $51,000 $49,500 $48,000 $46,500 $45,000 $43,500 $42,000
Total Liabilities $23,000 $46,035 $44,426 $54,719 $53,845 $62,756 $61,041 $59,432 $58,751 $57,393 $55,678 $54,997 $53,639
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings $81,488 $105,488 $105,488 $105,488 $105,488 $105,488 $105,488 $105,488 $105,488 $105,488 $105,488 $105,488 $105,488
Earnings $24,000 ($1,495) ($2,980) ($3,884) ($4,779) ($5,092) ($5,397) ($5,692) ($4,718) ($3,104) ($1,482) $1,411 $4,942
Total Capital $105,488 $103,994 $102,508 $101,604 $100,709 $100,396 $100,091 $99,796 $100,770 $102,384 $104,006 $106,899 $110,430
Total Liabilities and Capital $128,488 $150,028 $146,934 $156,324 $154,554 $163,152 $161,132 $159,228 $159,521 $159,777 $159,684 $161,895 $164,069
Net Worth $105,488 $103,994 $102,508 $101,604 $100,709 $100,396 $100,091 $99,796 $100,770 $102,384 $104,006 $106,899 $110,430

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
The Pasta Tree pasta manufacturer business plan appendix. The Pasta Tree seeks to expand its existing wholesale market to statewide retailers.
\n