Blue Sky Satellite Communications satellite communications business plan appendix. Blue Sky Satellite Communications is an ongoing comunications solutions and satellite service provider in Africa.

Blue Sky Satellite Communications

Start your own business plan »

Satellite Communications Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Inmarsat Hardware 0% $29,150 $29,150 $53,000 $29,150 $39,750 $29,150 $29,150 $73,900 $136,550 $29,150 $29,150 $29,150
VSAT hardware 0% $0 $3,250,000 $812,500 $4,062,500 $812,500 $6,500,000 $1,625,000 $0 $812,500 $812,500 $0 $812,500
New Iridium Hardware 0% $0 $36,000 $60,000 $60,000 $60,000 $36,000 $36,000 $60,000 $36,000 $36,000 $36,000 $36,000
Airtime:Vsat,Inmarsat,Iridium 0% $81,000 $81,000 $150,000 $150,000 $180,000 $180,000 $185,000 $195,000 $81,000 $81,000 $81,000 $81,000
Value-added services 0% $15,000 $30,000 $45,000 $20,000 $15,000 $50,000 $40,000 $15,000 $20,000 $15,000 $15,000 $15,000
Total Sales $125,150 $3,426,150 $1,120,500 $4,321,650 $1,107,250 $6,795,150 $1,915,150 $343,900 $1,086,050 $973,650 $161,150 $973,650
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Inmarsat Hardware $20,900 $20,900 $38,000 $20,900 $28,500 $20,900 $20,900 $51,825 $95,120 $20,900 $20,900 $20,900
VSAT hardware $0 $2,825,875 $545,000 $3,258,000 $706,522 $3,600,000 $1,413,044 $0 $706,522 $706,522 $0 $706,522
New Iridium Hardware $0 $25,500 $42,500 $38,000 $38,000 $25,500 $25,500 $38,000 $25,500 $0 $0 $0
Airtime:Vsat,Inmarsat,Iridium $67,500 $67,500 $115,000 $67,500 $125,500 $125,000 $71,500 $81,000 $67,500 $67,500 $67,500 $67,500
Value-added services $5,000 $13,000 $7,500 $7,500 $7,500 $30,000 $31,000 $5,000 $7,500 $7,500 $7,500 $7,500
Subtotal Direct Cost of Sales $93,400 $2,952,775 $748,000 $3,391,900 $906,022 $3,801,400 $1,561,944 $175,825 $902,142 $802,422 $95,900 $802,422
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Pedro Camacho 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Staff 0% $6,670 $6,670 $6,670 $6,670 $6,670 $6,670 $6,670 $6,670 $6,670 $6,670 $6,670 $6,670
Total People 0 12 12 12 12 12 12 12 12 12 12 12
Total Payroll $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170
General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
Long-term Interest Rate 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
Tax Rate 30.00% 33.00% 33.00% 33.00% 33.00% 33.00% 33.00% 33.00% 33.00% 33.00% 33.00% 33.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $125,150 $3,426,150 $1,120,500 $4,321,650 $1,107,250 $6,795,150 $1,915,150 $343,900 $1,086,050 $973,650 $161,150 $973,650
Direct Cost of Sales $93,400 $2,952,775 $748,000 $3,391,900 $906,022 $3,801,400 $1,561,944 $175,825 $902,142 $802,422 $95,900 $802,422
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $93,400 $2,952,775 $748,000 $3,391,900 $906,022 $3,801,400 $1,561,944 $175,825 $902,142 $802,422 $95,900 $802,422
Gross Margin $31,750 $473,375 $372,500 $929,750 $201,228 $2,993,750 $353,206 $168,075 $183,908 $171,228 $65,250 $171,228
Gross Margin % 25.37% 13.82% 33.24% 21.51% 18.17% 44.06% 18.44% 48.87% 16.93% 17.59% 40.49% 17.59%
Expenses
Payroll $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170
Sales and Marketing and Other Expenses $6,900 $5,500 $6,900 $5,500 $6,700 $5,500 $6,700 $6,700 $5,500 $7,100 $5,500 $5,500
Depreciation $363 $363 $363 $363 $363 $363 $363 $363 $363 $363 $363 $363
Leased Equipment $0 $0 $2,000 $0 $3,000 $0 $500 $0 $1,000 $0 $2,000 $0
Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Insurance $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700
Rent $1,350 $1,350 $1,350 $1,350 $1,350 $1,350 $1,350 $1,350 $1,350 $1,350 $1,350 $1,350
Payroll Taxes 2% $183 $183 $183 $183 $183 $183 $183 $183 $183 $183 $183 $183
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $18,966 $17,566 $20,966 $17,566 $21,766 $17,566 $19,266 $18,766 $18,566 $19,166 $19,566 $17,566
Profit Before Interest and Taxes $12,784 $455,809 $351,534 $912,184 $179,462 $2,976,184 $333,940 $149,309 $165,342 $152,062 $45,684 $153,662
EBITDA $13,147 $456,172 $351,897 $912,547 $179,825 $2,976,547 $334,303 $149,672 $165,705 $152,425 $46,047 $154,025
Interest Expense $24,917 $39,396 $39,292 $39,188 $39,917 $39,813 $39,708 $39,604 $39,500 $39,396 $39,292 $26,667
Taxes Incurred ($3,640) $137,416 $103,040 $288,089 $46,050 $969,003 $97,096 $36,203 $41,528 $37,180 $2,110 $41,909
Net Profit ($8,493) $278,997 $209,202 $584,908 $93,496 $1,967,369 $197,135 $73,502 $84,314 $75,487 $4,283 $85,087
Net Profit/Sales -6.79% 8.14% 18.67% 13.53% 8.44% 28.95% 10.29% 21.37% 7.76% 7.75% 2.66% 8.74%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $12,515 $342,615 $112,050 $432,165 $110,725 $679,515 $191,515 $34,390 $108,605 $97,365 $16,115 $97,365
Cash from Receivables $54,296 $58,050 $211,665 $3,014,366 $1,104,485 $3,793,053 $1,167,162 $5,969,235 $1,676,498 $331,775 $974,073 $851,910
Subtotal Cash from Operations $66,811 $400,665 $323,715 $3,446,531 $1,215,210 $4,472,568 $1,358,677 $6,003,625 $1,785,103 $429,140 $990,188 $949,275
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 $3,500,000 $0 $0 $200,000 $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 $3,500,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $3,566,811 $3,900,665 $323,715 $3,446,531 $1,415,210 $4,472,568 $1,358,677 $6,003,625 $1,785,103 $429,140 $990,188 $949,275
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170 $9,170
Bill Payments $39,034 $335,750 $6,078,628 $313,914 $4,796,246 $300,751 $5,973,781 $144,488 $85,208 $94,715 $223,725 $82,218
Subtotal Spent on Operations $48,204 $344,920 $6,087,798 $323,084 $4,805,416 $309,921 $5,982,951 $153,658 $94,378 $103,885 $232,895 $91,388
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 $3,005,000
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $500,000 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,000,000 $3,000,000
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $73,204 $369,920 $6,112,798 $348,084 $4,830,416 $334,921 $6,007,951 $178,658 $119,378 $128,885 $3,757,895 $6,121,388
Net Cash Flow $3,493,607 $3,530,746 ($5,789,083) $3,098,446 ($3,415,206) $4,137,647 ($4,649,274) $5,824,967 $1,665,725 $300,255 ($2,767,707) ($5,172,113)
Cash Balance $3,524,383 $7,055,129 $1,266,046 $4,364,492 $949,286 $5,086,933 $437,659 $6,262,626 $7,928,351 $8,228,606 $5,460,899 $288,786
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $30,776 $3,524,383 $7,055,129 $1,266,046 $4,364,492 $949,286 $5,086,933 $437,659 $6,262,626 $7,928,351 $8,228,606 $5,460,899 $288,786
Accounts Receivable $108,591 $166,931 $3,192,416 $3,989,201 $4,864,320 $4,756,361 $7,078,943 $7,635,416 $1,975,691 $1,276,638 $1,821,149 $992,111 $1,016,486
Inventory $96,176 $102,740 $3,248,053 $2,500,053 $3,731,090 $2,825,068 $4,181,540 $2,619,596 $2,443,771 $1,541,629 $882,664 $786,764 $882,664
Other Current Assets $32,800 $32,800 $32,800 $32,800 $32,800 $32,800 $32,800 $32,800 $32,800 $32,800 $32,800 $532,800 $532,800
Total Current Assets $268,344 $3,826,854 $13,528,397 $7,788,099 $12,992,702 $8,563,515 $16,380,216 $10,725,471 $10,714,888 $10,779,418 $10,965,218 $7,772,574 $2,720,736
Long-term Assets
Long-term Assets $43,586 $43,586 $43,586 $43,586 $43,586 $43,586 $43,586 $43,586 $43,586 $43,586 $43,586 $3,043,586 $6,043,586
Accumulated Depreciation $7,250 $7,613 $7,975 $8,338 $8,700 $9,063 $9,425 $9,788 $10,150 $10,513 $10,875 $11,238 $11,600
Total Long-term Assets $36,336 $35,974 $35,611 $35,249 $34,886 $34,524 $34,161 $33,799 $33,436 $33,074 $32,711 $3,032,349 $6,031,986
Total Assets $304,680 $3,862,827 $13,564,008 $7,823,348 $13,027,588 $8,598,038 $16,414,377 $10,759,269 $10,748,324 $10,812,492 $10,997,929 $10,804,922 $8,752,722
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $34,678 $126,319 $6,073,502 $148,640 $4,792,972 $94,927 $5,968,896 $141,654 $82,206 $87,059 $222,010 $49,720 $942,433
Current Borrowing $5,000 $5,000 $3,505,000 $3,505,000 $3,505,000 $3,705,000 $3,705,000 $3,705,000 $3,705,000 $3,705,000 $3,705,000 $3,705,000 $700,000
Other Current Liabilities $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Subtotal Current Liabilities $49,678 $141,319 $9,588,502 $3,663,640 $8,307,972 $3,809,927 $9,683,896 $3,856,654 $3,797,206 $3,802,059 $3,937,010 $3,764,720 $1,652,433
Long-term Liabilities $6,000,000 $5,975,000 $5,950,000 $5,925,000 $5,900,000 $5,875,000 $5,850,000 $5,825,000 $5,800,000 $5,775,000 $5,750,000 $5,725,000 $5,700,000
Total Liabilities $6,049,678 $6,116,319 $15,538,502 $9,588,640 $14,207,972 $9,684,927 $15,533,896 $9,681,654 $9,597,206 $9,577,059 $9,687,010 $9,489,720 $7,352,433
Paid-in Capital $140,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000 $3,640,000
Retained Earnings ($5,889,869) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998) ($5,884,998)
Earnings $4,871 ($8,493) $270,504 $479,707 $1,064,614 $1,158,110 $3,125,479 $3,322,614 $3,396,116 $3,480,431 $3,555,917 $3,560,200 $3,645,287
Total Capital ($5,744,998) ($2,253,491) ($1,974,494) ($1,765,292) ($1,180,384) ($1,086,888) $880,481 $1,077,616 $1,151,118 $1,235,432 $1,310,919 $1,315,202 $1,400,289
Total Liabilities and Capital $304,680 $3,862,827 $13,564,008 $7,823,348 $13,027,588 $8,598,038 $16,414,377 $10,759,269 $10,748,324 $10,812,492 $10,997,929 $10,804,922 $8,752,722
Net Worth ($5,744,998) ($2,253,491) ($1,974,494) ($1,765,292) ($1,180,384) ($1,086,888) $880,481 $1,077,616 $1,151,118 $1,235,432 $1,310,919 $1,315,202 $1,400,289
Blue Sky Satellite Communications satellite communications business plan appendix. Blue Sky Satellite Communications is an ongoing comunications solutions and satellite service provider in Africa.