SAFEassure soap manufacturer business plan appendix. SAFEassure has designed a new hand-soap product that uses quick-fading dye to help teach and insure proper hand washing practices.

SAFEassure

Start your own business plan »

Soap Manufacturer 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
CHILDassure soap (day care) 45% $1,250 $1,813 $2,628 $3,811 $5,526 $8,012 $11,618 $16,846 $24,426 $35,418 $51,356 $74,466
HEALTHassure/FOODassure 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $1,250 $1,813 $2,628 $3,811 $5,526 $8,012 $11,618 $16,846 $24,426 $35,418 $51,356 $74,466
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
CHILDassure soap (day care) 40% $500 $725 $1,051 $1,524 $2,210 $3,205 $4,647 $6,738 $9,770 $14,167 $20,542 $29,786
HEALTHassure/FOODassure $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $500 $725 $1,051 $1,524 $2,210 $3,205 $4,647 $6,738 $9,770 $14,167 $20,542 $29,786
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
Devon Nevius 0% $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
Kevin Meinert 0% $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
Inventory Manager 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales Associate 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Research and Development 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800
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 $1,250 $1,813 $2,628 $3,811 $5,526 $8,012 $11,618 $16,846 $24,426 $35,418 $51,356 $74,466
Direct Cost of Sales $500 $725 $1,051 $1,524 $2,210 $3,205 $4,647 $6,738 $9,770 $14,167 $20,542 $29,786
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $500 $725 $1,051 $1,524 $2,210 $3,205 $4,647 $6,738 $9,770 $14,167 $20,542 $29,786
Gross Margin $750 $1,088 $1,577 $2,286 $3,315 $4,807 $6,971 $10,107 $14,656 $21,251 $30,814 $44,680
Gross Margin % 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00%
Expenses
Payroll $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700
Utilities $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Insurance $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Telecommunications $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Travel $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Warehousing 15% $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Other General and Administrative Expenses $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Total Operating Expenses $6,750 $6,750 $6,750 $6,750 $6,750 $6,750 $6,750 $6,750 $6,750 $6,750 $6,750 $6,750
Profit Before Interest and Taxes ($6,000) ($5,663) ($5,173) ($4,464) ($3,435) ($1,943) $221 $3,357 $7,906 $14,501 $24,064 $37,930
EBITDA ($6,000) ($5,663) ($5,173) ($4,464) ($3,435) ($1,943) $221 $3,357 $7,906 $14,501 $24,064 $37,930
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($1,800) ($1,699) ($1,552) ($1,339) ($1,030) ($583) $66 $1,007 $2,372 $4,350 $7,219 $11,379
Net Profit ($4,200) ($3,964) ($3,621) ($3,124) ($2,404) ($1,360) $154 $2,350 $5,534 $10,150 $16,844 $26,551
Net Profit/Sales -336.00% -218.69% -137.79% -81.99% -43.51% -16.97% 1.33% 13.95% 22.66% 28.66% 32.80% 35.65%
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash from Receivables $0 $667 $1,550 $2,248 $3,259 $4,725 $6,852 $9,935 $14,406 $20,889 $30,288 $43,918
Subtotal Cash from Operations $0 $667 $1,550 $2,248 $3,259 $4,725 $6,852 $9,935 $14,406 $20,889 $30,288 $43,918
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 $667 $1,550 $2,248 $3,259 $4,725 $6,852 $9,935 $14,406 $20,889 $30,288 $43,918
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 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800
Bill Payments $5 $153 $256 $405 $621 $935 $1,389 $2,048 $3,651 $24,251 $38,626 $56,042
Subtotal Spent on Operations $4,805 $4,953 $5,056 $5,205 $5,421 $5,735 $6,189 $6,848 $8,451 $29,051 $43,426 $60,842
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 $4,805 $4,953 $5,056 $5,205 $5,421 $5,735 $6,189 $6,848 $8,451 $29,051 $43,426 $60,842
Net Cash Flow ($4,805) ($4,287) ($3,506) ($2,958) ($2,162) ($1,009) $663 $3,088 $5,955 ($8,162) ($13,138) ($16,923)
Cash Balance $71,895 $67,608 $64,102 $61,144 $58,982 $57,973 $58,636 $61,723 $67,678 $59,516 $46,378 $29,455
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 $76,700 $71,895 $67,608 $64,102 $61,144 $58,982 $57,973 $58,636 $61,723 $67,678 $59,516 $46,378 $29,455
Accounts Receivable $0 $1,250 $2,396 $3,474 $5,037 $7,304 $10,591 $15,357 $22,267 $32,287 $46,817 $67,884 $98,432
Inventory $50,000 $49,500 $48,775 $47,724 $46,199 $43,989 $40,784 $36,137 $29,399 $39,082 $56,669 $82,169 $119,146
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $126,700 $122,645 $118,779 $115,300 $112,381 $110,275 $109,348 $110,130 $113,390 $139,047 $163,001 $196,432 $247,032
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $126,700 $122,645 $118,779 $115,300 $112,381 $110,275 $109,348 $110,130 $113,390 $139,047 $163,001 $196,432 $247,032
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 $145 $243 $385 $591 $889 $1,322 $1,949 $2,859 $22,982 $36,786 $53,372 $77,422
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 $145 $243 $385 $591 $889 $1,322 $1,949 $2,859 $22,982 $36,786 $53,372 $77,422
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $145 $243 $385 $591 $889 $1,322 $1,949 $2,859 $22,982 $36,786 $53,372 $77,422
Paid-in Capital $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000
Retained Earnings ($123,300) ($123,300) ($123,300) ($123,300) ($123,300) ($123,300) ($123,300) ($123,300) ($123,300) ($123,300) ($123,300) ($123,300) ($123,300)
Earnings $0 ($4,200) ($8,164) ($11,785) ($14,909) ($17,314) ($18,674) ($18,519) ($16,169) ($10,635) ($485) $16,360 $42,911
Total Capital $126,700 $122,500 $118,536 $114,915 $111,791 $109,386 $108,026 $108,181 $110,531 $116,065 $126,215 $143,060 $169,611
Total Liabilities and Capital $126,700 $122,645 $118,779 $115,300 $112,381 $110,275 $109,348 $110,130 $113,390 $139,047 $163,001 $196,432 $247,032
Net Worth $126,700 $122,500 $118,536 $114,915 $111,791 $109,386 $108,026 $108,181 $110,531 $116,065 $126,215 $143,060 $169,611

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
SAFEassure soap manufacturer business plan appendix. SAFEassure has designed a new hand-soap product that uses quick-fading dye to help teach and insure proper hand washing practices.
\n