Sun Heat solar water heater distributor business plan appendix. Sun Heat is a start-up company offering solar water heating systems to California residents.

Sun Heat

Start your own business plan »

Solar Water Heater Distributor 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
Professional install 0% $0 $0 $6,589 $9,854 $11,454 $13,545 $13,989 $14,022 $14,585 $15,655 $15,878 $16,002
DIY 0% $0 $0 $0 $8,573 $9,965 $11,784 $12,170 $12,199 $12,689 $13,620 $13,814 $13,922
Total Sales $0 $0 $6,589 $18,427 $21,419 $25,329 $26,159 $26,221 $27,274 $29,275 $29,692 $29,924
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
Professional install $0 $0 $2,965 $4,434 $5,154 $6,095 $6,295 $6,310 $6,563 $7,045 $7,145 $7,201
DIY $0 $0 $0 $3,858 $4,484 $5,303 $5,477 $5,490 $5,710 $6,129 $6,216 $6,265
Subtotal Direct Cost of Sales $0 $0 $2,965 $8,292 $9,639 $11,398 $11,772 $11,800 $12,273 $13,174 $13,361 $13,466
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
Sara 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
Sales 0% $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Sales 0% $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Warehouse 0% $0 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300
Warehouse 0% $0 $0 $0 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300
Customer service 0% $0 $0 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300
Bookkeeper/ HR 0% $0 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400
Total People 1 4 5 7 7 7 7 7 7 7 7 7
Total Payroll $2,000 $6,700 $8,000 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300
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 $0 $6,589 $18,427 $21,419 $25,329 $26,159 $26,221 $27,274 $29,275 $29,692 $29,924
Direct Cost of Sales $0 $0 $2,965 $8,292 $9,639 $11,398 $11,772 $11,800 $12,273 $13,174 $13,361 $13,466
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $2,965 $8,292 $9,639 $11,398 $11,772 $11,800 $12,273 $13,174 $13,361 $13,466
Gross Margin $0 $0 $3,624 $10,135 $11,780 $13,931 $14,388 $14,422 $15,001 $16,101 $16,331 $16,458
Gross Margin % 0.00% 0.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00%
Expenses
Payroll $2,000 $6,700 $8,000 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300
Sales and Marketing and Other Expenses $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450
Depreciation $1,033 $1,033 $1,033 $1,033 $1,033 $1,033 $1,033 $1,033 $1,033 $1,033 $1,033 $1,033
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Utilities $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Insurance $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650
Payroll Taxes 15% $300 $1,005 $1,200 $1,695 $1,695 $1,695 $1,695 $1,695 $1,695 $1,695 $1,695 $1,695
Other $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Total Operating Expenses $7,383 $12,788 $14,283 $18,078 $18,078 $18,078 $18,078 $18,078 $18,078 $18,078 $18,078 $18,078
Profit Before Interest and Taxes ($7,383) ($12,788) ($10,659) ($7,943) ($6,298) ($4,147) ($3,690) ($3,656) ($3,077) ($1,977) ($1,747) ($1,620)
EBITDA ($6,350) ($11,755) ($9,626) ($6,910) ($5,265) ($3,114) ($2,657) ($2,623) ($2,044) ($944) ($714) ($587)
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 ($7,383) ($12,788) ($10,659) ($7,943) ($6,298) ($4,147) ($3,690) ($3,656) ($3,077) ($1,977) ($1,747) ($1,620)
Net Profit/Sales 0.00% 0.00% -161.77% -43.11% -29.40% -16.37% -14.11% -13.94% -11.28% -6.75% -5.89% -5.41%
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 $1,647 $4,607 $5,355 $6,332 $6,540 $6,555 $6,818 $7,319 $7,423 $7,481
Cash from Receivables $0 $0 $0 $165 $5,238 $13,895 $16,162 $19,018 $19,621 $19,692 $20,505 $21,967
Subtotal Cash from Operations $0 $0 $1,647 $4,771 $10,592 $20,227 $22,702 $25,573 $26,440 $27,011 $27,928 $29,447
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 $0 $1,647 $4,771 $10,592 $20,227 $22,702 $25,573 $26,440 $27,011 $27,928 $29,447
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 $2,000 $6,700 $8,000 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300 $11,300
Bill Payments $145 $4,374 $5,160 $8,409 $14,082 $15,442 $17,156 $17,518 $17,560 $18,048 $18,925 $19,110
Subtotal Spent on Operations $2,145 $11,074 $13,160 $19,709 $25,382 $26,742 $28,456 $28,818 $28,860 $29,348 $30,225 $30,410
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 $2,145 $11,074 $13,160 $19,709 $25,382 $26,742 $28,456 $28,818 $28,860 $29,348 $30,225 $30,410
Net Cash Flow ($2,145) ($11,074) ($11,513) ($14,938) ($14,790) ($6,515) ($5,754) ($3,245) ($2,421) ($2,337) ($2,296) ($962)
Cash Balance $91,855 $80,782 $69,268 $54,331 $39,541 $33,026 $27,273 $24,028 $21,607 $19,270 $16,973 $16,011
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 $94,000 $91,855 $80,782 $69,268 $54,331 $39,541 $33,026 $27,273 $24,028 $21,607 $19,270 $16,973 $16,011
Accounts Receivable $0 $0 $0 $4,942 $18,597 $29,424 $34,526 $37,983 $38,631 $39,466 $41,730 $43,493 $43,969
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $94,000 $91,855 $80,782 $74,210 $72,928 $68,965 $67,552 $65,256 $62,659 $61,073 $60,999 $60,466 $59,980
Long-term Assets
Long-term Assets $62,000 $62,000 $62,000 $62,000 $62,000 $62,000 $62,000 $62,000 $62,000 $62,000 $62,000 $62,000 $62,000
Accumulated Depreciation $0 $1,033 $2,066 $3,099 $4,132 $5,165 $6,198 $7,231 $8,264 $9,297 $10,330 $11,363 $12,396
Total Long-term Assets $62,000 $60,967 $59,934 $58,901 $57,868 $56,835 $55,802 $54,769 $53,736 $52,703 $51,670 $50,637 $49,604
Total Assets $156,000 $152,822 $140,716 $133,111 $130,796 $125,800 $123,354 $120,025 $116,395 $113,776 $112,669 $111,103 $109,584
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 $4,205 $4,887 $7,941 $13,569 $14,871 $16,572 $16,933 $16,960 $17,418 $18,288 $18,469 $18,570
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 $4,205 $4,887 $7,941 $13,569 $14,871 $16,572 $16,933 $16,960 $17,418 $18,288 $18,469 $18,570
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $4,205 $4,887 $7,941 $13,569 $14,871 $16,572 $16,933 $16,960 $17,418 $18,288 $18,469 $18,570
Paid-in Capital $165,000 $165,000 $165,000 $165,000 $165,000 $165,000 $165,000 $165,000 $165,000 $165,000 $165,000 $165,000 $165,000
Retained Earnings ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000)
Earnings $0 ($7,383) ($20,171) ($30,830) ($38,773) ($45,071) ($49,218) ($52,908) ($56,564) ($59,642) ($61,619) ($63,366) ($64,986)
Total Capital $156,000 $148,617 $135,829 $125,170 $117,227 $110,929 $106,782 $103,092 $99,436 $96,358 $94,381 $92,634 $91,014
Total Liabilities and Capital $156,000 $152,822 $140,716 $133,111 $130,796 $125,800 $123,354 $120,025 $116,395 $113,776 $112,669 $111,103 $109,584
Net Worth $156,000 $148,617 $135,829 $125,170 $117,227 $110,929 $106,782 $103,092 $99,436 $96,358 $94,381 $92,634 $91,014

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
Sun Heat solar water heater distributor business plan appendix. Sun Heat is a start-up company offering solar water heating systems to California residents.
\n