Good Earth Resources recycling energy conversion business plan appendix. Good Earth Resources will build and operate facilities for energy generation from garbage processing and recycling.

Good Earth Resources

Start your own business plan »

Recycling Energy Conversion 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
Unit Sales
690 tons/day x 26 days 0% 17,940 17,940 17,940 17,940 17,940 17,940 17,940 17,940 17,940 17,940 17,940 17,940
250 tons/day x 22 days 0% 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500
Other 0% 0 0 0 0 0 0 0 0 0 0 0 0
Total Unit Sales 23,440 23,440 23,440 23,440 23,440 23,440 23,440 23,440 23,440 23,440 23,440 23,440
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
690 tons/day x 26 days $24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00 $24.00
250 tons/day x 22 days $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00
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
Sales
690 tons/day x 26 days $430,560 $430,560 $430,560 $430,560 $430,560 $430,560 $430,560 $430,560 $430,560 $430,560 $430,560 $430,560
250 tons/day x 22 days $99,000 $99,000 $99,000 $99,000 $99,000 $99,000 $99,000 $99,000 $99,000 $99,000 $99,000 $99,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560
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
690 tons/day x 26 days 0.00% $2.08 $0.13 $0.13 $0.13 $0.13 $0.13 $0.13 $0.13 $0.13 $0.13 $0.13 $0.13
250 tons/day x 22 days 0.00% $2.27 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15 $0.15
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
690 tons/day x 26 days $37,396 $2,393 $2,393 $2,393 $2,393 $2,393 $2,393 $2,393 $2,393 $2,393 $2,393 $2,393
250 tons/day x 22 days $12,500 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $49,896 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193
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
Office Clerks (2) @$76.00/Day 0% $3,952 $3,952 $3,952 $3,952 $3,952 $3,952 $3,952 $3,952 $3,952 $3,952 $3,952 $3,952
Operators (6) @ $100/day 0% $15,600 $15,600 $15,600 $15,600 $15,600 $15,600 $15,600 $15,600 $15,600 $15,600 $15,600 $15,600
Laborers (1) @ $80/day 0% $2,080 $2,080 $2,080 $2,080 $2,080 $2,080 $2,080 $2,080 $2,080 $2,080 $2,080 $2,080
Maintenance Mechanic (1) @ $100/day 0% $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600
Supervisors (3) @ $140/day 0% $10,920 $10,920 $10,920 $10,920 $10,920 $10,920 $10,920 $10,920 $10,920 $10,920 $10,920 $10,920
Managers (2) @ $5000/month 0% $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Total People 15 15 15 15 15 15 15 15 15 15 15 15
Total Payroll $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152
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 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00%
Long-term Interest Rate 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00%
Tax Rate 30.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560
Direct Cost of Sales $49,896 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193
Geothermal Mat $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $49,896 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193 $3,193
Gross Margin $479,664 $526,367 $526,367 $526,367 $526,367 $526,367 $526,367 $526,367 $526,367 $526,367 $526,367 $526,367
Gross Margin % 90.58% 99.40% 99.40% 99.40% 99.40% 99.40% 99.40% 99.40% 99.40% 99.40% 99.40% 99.40%
Expenses
Payroll $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152
Sales and Marketing and Other Expenses $157,659 $157,659 $157,659 $157,659 $157,659 $157,659 $157,659 $157,659 $157,659 $157,659 $157,659 $167,659
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Truck Rental $23,400 $23,400 $23,400 $23,400 $23,400 $23,400 $23,400 $23,400 $23,400 $23,400 $23,400 $23,400
Utilities $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Insurance $5,366 $5,366 $5,366 $5,366 $5,366 $5,366 $5,366 $5,366 $5,366 $5,366 $5,366 $5,366
Telephone $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 44% $19,867 $19,867 $19,867 $19,867 $19,867 $19,867 $19,867 $19,867 $19,867 $19,867 $19,867 $19,867
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $253,644 $253,644 $253,644 $253,644 $253,644 $253,644 $253,644 $253,644 $253,644 $253,644 $253,644 $263,644
Profit Before Interest and Taxes $226,020 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $262,723
EBITDA $226,020 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $272,723 $262,723
Interest Expense $249 $860 $1,470 $2,081 $2,691 $3,302 $3,913 $4,523 $5,134 $5,744 $6,355 $6,965
Taxes Incurred $67,731 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit $158,040 $271,863 $271,252 $270,642 $270,031 $269,421 $268,810 $268,200 $267,589 $266,979 $266,368 $255,758
Net Profit/Sales 29.84% 51.34% 51.22% 51.11% 50.99% 50.88% 50.76% 50.65% 50.53% 50.42% 50.30% 48.30%
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 $132,390 $132,390 $132,390 $132,390 $132,390 $132,390 $132,390 $132,390 $132,390 $132,390 $132,390 $132,390
Cash from Receivables $0 $13,239 $397,170 $397,170 $397,170 $397,170 $397,170 $397,170 $397,170 $397,170 $397,170 $397,170
Subtotal Cash from Operations $132,390 $145,629 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560 $529,560
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 $54,190 $54,190 $54,190 $54,190 $54,190 $54,190 $54,190 $54,190 $54,190 $54,190 $54,190
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $37,391 $37,391 $37,391 $37,391 $37,391 $37,391 $37,391 $37,391 $37,391 $37,391 $37,391 $37,391
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 $5,848,000 $1,700,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $6,017,781 $1,937,210 $621,141 $621,141 $621,141 $621,141 $621,141 $621,141 $621,141 $621,141 $621,141 $621,141
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 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152 $45,152
Bill Payments $10,879 $322,574 $212,565 $213,176 $213,786 $214,397 $215,008 $215,618 $216,229 $216,839 $217,450 $218,394
Subtotal Spent on Operations $56,031 $367,726 $257,717 $258,328 $258,938 $259,549 $260,160 $260,770 $261,381 $261,991 $262,602 $263,546
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 $3,500,000 $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 $2,422,018 $319,933 $150,833 $218,833 $145,833 $196,033 $465,833 $220,133 $313,333 $13,333 $278,083 $258,083
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $5,978,049 $687,659 $408,550 $477,161 $404,771 $455,582 $725,993 $480,903 $574,714 $275,324 $540,685 $521,629
Net Cash Flow $39,732 $1,249,551 $212,591 $143,980 $216,370 $165,559 ($104,852) $140,238 $46,427 $345,817 $80,456 $99,512
Cash Balance $169,060 $1,418,611 $1,631,202 $1,775,182 $1,991,551 $2,157,110 $2,052,259 $2,192,497 $2,238,924 $2,584,741 $2,665,197 $2,764,710
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 $129,328 $169,060 $1,418,611 $1,631,202 $1,775,182 $1,991,551 $2,157,110 $2,052,259 $2,192,497 $2,238,924 $2,584,741 $2,665,197 $2,764,710
Accounts Receivable $0 $397,170 $781,101 $781,101 $781,101 $781,101 $781,101 $781,101 $781,101 $781,101 $781,101 $781,101 $781,101
Other Current Assets $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000
Total Current Assets $479,328 $916,230 $2,549,712 $2,762,303 $2,906,283 $3,122,652 $3,288,211 $3,183,360 $3,323,598 $3,370,025 $3,715,842 $3,796,298 $3,895,811
Long-term Assets
Long-term Assets $7,000,000 $9,422,018 $9,741,951 $9,892,784 $10,111,617 $10,257,450 $10,453,483 $10,919,316 $11,139,449 $11,452,782 $11,466,115 $11,744,198 $12,002,281
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $7,000,000 $9,422,018 $9,741,951 $9,892,784 $10,111,617 $10,257,450 $10,453,483 $10,919,316 $11,139,449 $11,452,782 $11,466,115 $11,744,198 $12,002,281
Total Assets $7,479,328 $10,338,248 $12,291,663 $12,655,087 $13,017,900 $13,380,102 $13,741,694 $14,102,676 $14,463,047 $14,822,807 $15,181,957 $15,540,496 $15,898,092
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 $315,489 $205,460 $206,050 $206,641 $207,231 $207,821 $208,411 $209,001 $209,592 $210,182 $210,772 $221,029
Current Borrowing $3,500,000 $0 $54,190 $108,380 $162,570 $216,760 $270,950 $325,140 $379,330 $433,520 $487,710 $541,900 $596,090
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $3,500,000 $315,489 $259,650 $314,430 $369,211 $423,991 $478,771 $533,551 $588,331 $643,112 $697,892 $752,672 $817,119
Long-term Liabilities $0 $37,391 $74,782 $112,173 $149,564 $186,955 $224,346 $261,737 $299,128 $336,519 $373,910 $411,301 $448,692
Total Liabilities $3,500,000 $352,880 $334,432 $426,603 $518,775 $610,946 $703,117 $795,288 $887,459 $979,631 $1,071,802 $1,163,973 $1,265,811
Paid-in Capital $4,000,000 $9,848,000 $11,548,000 $11,548,000 $11,548,000 $11,548,000 $11,548,000 $11,548,000 $11,548,000 $11,548,000 $11,548,000 $11,548,000 $11,548,000
Retained Earnings ($20,672) ($20,672) ($20,672) ($20,672) ($20,672) ($20,672) ($20,672) ($20,672) ($20,672) ($20,672) ($20,672) ($20,672) ($20,672)
Earnings $0 $158,040 $429,903 $701,155 $971,797 $1,241,828 $1,511,249 $1,780,060 $2,048,259 $2,315,848 $2,582,827 $2,849,195 $3,104,953
Total Capital $3,979,328 $9,985,368 $11,957,231 $12,228,483 $12,499,125 $12,769,156 $13,038,577 $13,307,388 $13,575,587 $13,843,176 $14,110,155 $14,376,523 $14,632,281
Total Liabilities and Capital $7,479,328 $10,338,248 $12,291,663 $12,655,087 $13,017,900 $13,380,102 $13,741,694 $14,102,676 $14,463,047 $14,822,807 $15,181,957 $15,540,496 $15,898,092
Net Worth $3,979,328 $9,985,368 $11,957,231 $12,228,483 $12,499,125 $12,769,156 $13,038,577 $13,307,388 $13,575,587 $13,843,176 $14,110,155 $14,376,523 $14,632,281
Good Earth Resources recycling energy conversion business plan appendix. Good Earth Resources will build and operate facilities for energy generation from garbage processing and recycling.