Jean's Tofu Delight wholesale food manufacturer business plan appendix. Jean's Tofu Delight, a local manufacturer of tofu pate and related soy products plans on expanding its wholesale distribution into regional supermarkets as well as specialty and healthfood retailers.

Jean's Tofu Delight

Start your own business plan »

Wholesale Food Manufacturer Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Supermarkets 0% $40,000 $40,000 $45,000 $45,000 $50,000 $60,000 $60,000 $60,000 $65,000 $65,000 $65,000 $65,000
Large Upscale Natural Food Stores 0% $15,000 $15,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $25,000 $25,000 $25,000 $25,000
Small Natural Food Stores 0% $5,000 $5,000 $5,000 $5,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $60,000 $60,000 $70,000 $70,000 $80,000 $90,000 $90,000 $90,000 $100,000 $100,000 $100,000 $100,000
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Supermarkets $8,500 $8,500 $10,000 $10,000 $12,000 $14,000 $14,000 $14,000 $15,000 $15,000 $15,000 $15,000
Large Upscale Natural Food Stores $3,000 $3,500 $4,900 $4,900 $4,900 $4,900 $4,900 $4,900 $6,000 $6,000 $6,000 $6,000
Small Natural Food Stores $1,000 $1,000 $1,000 $1,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $12,500 $13,000 $15,900 $15,900 $18,900 $20,900 $20,900 $20,900 $23,000 $23,000 $23,000 $23,000
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Jean Simmons 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% $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Distribution Staff 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
Sales Staff 0% $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000
Total People 15 15 15 15 15 15 15 15 15 15 15 15
Total Payroll $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000
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 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
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $60,000 $60,000 $70,000 $70,000 $80,000 $90,000 $90,000 $90,000 $100,000 $100,000 $100,000 $100,000
Direct Cost of Sales $12,500 $13,000 $15,900 $15,900 $18,900 $20,900 $20,900 $20,900 $23,000 $23,000 $23,000 $23,000
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $12,500 $13,000 $15,900 $15,900 $18,900 $20,900 $20,900 $20,900 $23,000 $23,000 $23,000 $23,000
Gross Margin $47,500 $47,000 $54,100 $54,100 $61,100 $69,100 $69,100 $69,100 $77,000 $77,000 $77,000 $77,000
Gross Margin % 79.17% 78.33% 77.29% 77.29% 76.38% 76.78% 76.78% 76.78% 77.00% 77.00% 77.00% 77.00%
Expenses
Payroll $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000
Sales and Marketing and Other Expenses $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
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 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Insurance $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Rent $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Payroll Taxes 15% $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $55,300 $55,300 $55,300 $55,300 $55,300 $55,300 $55,300 $55,300 $55,300 $55,300 $55,300 $55,300
Profit Before Interest and Taxes ($7,800) ($8,300) ($1,200) ($1,200) $5,800 $13,800 $13,800 $13,800 $21,700 $21,700 $21,700 $21,700
EBITDA ($7,000) ($7,500) ($400) ($400) $6,600 $14,600 $14,600 $14,600 $22,500 $22,500 $22,500 $22,500
Interest Expense $401 $469 $538 $606 $674 $742 $810 $878 $946 $1,014 $1,082 $1,151
Taxes Incurred ($2,460) ($2,631) ($521) ($542) $1,538 $3,917 $3,897 $3,877 $6,226 $6,206 $6,185 $6,165
Net Profit ($5,741) ($6,139) ($1,216) ($1,264) $3,588 $9,141 $9,093 $9,046 $14,528 $14,480 $14,433 $14,384
Net Profit/Sales -9.57% -10.23% -1.74% -1.81% 4.49% 10.16% 10.10% 10.05% 14.53% 14.48% 14.43% 14.38%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $15,000 $15,000 $17,500 $17,500 $20,000 $22,500 $22,500 $22,500 $25,000 $25,000 $25,000 $25,000
Cash from Receivables $40,000 $41,500 $45,000 $45,250 $52,500 $52,750 $60,250 $67,500 $67,500 $67,750 $75,000 $75,000
Subtotal Cash from Operations $55,000 $56,500 $62,500 $62,750 $72,500 $75,250 $82,750 $90,000 $92,500 $92,750 $100,000 $100,000
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 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,500
New Other Liabilities (interest-free) $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
New Long-term Liabilities $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 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 $69,333 $70,833 $76,833 $77,083 $86,833 $89,583 $97,083 $104,333 $106,833 $107,083 $114,333 $114,500
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000
Bill Payments $21,023 $30,598 $28,146 $35,502 $32,745 $41,023 $44,187 $42,108 $42,382 $48,907 $46,721 $46,769
Subtotal Spent on Operations $59,023 $68,598 $66,146 $73,502 $70,745 $79,023 $82,187 $80,108 $80,382 $86,907 $84,721 $84,769
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 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666
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 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Purchase Long-term Assets $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $66,189 $75,764 $73,312 $80,668 $77,911 $86,189 $89,353 $87,274 $87,548 $94,073 $91,887 $91,935
Net Cash Flow $3,144 ($4,931) $3,521 ($3,585) $8,922 $3,394 $7,730 $17,059 $19,285 $13,010 $22,446 $22,565
Cash Balance $43,144 $38,213 $41,735 $38,150 $47,072 $50,465 $58,195 $75,254 $94,539 $107,549 $129,995 $152,560
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $40,000 $43,144 $38,213 $41,735 $38,150 $47,072 $50,465 $58,195 $75,254 $94,539 $107,549 $129,995 $152,560
Accounts Receivable $80,000 $85,000 $88,500 $96,000 $103,250 $110,750 $125,500 $132,750 $132,750 $140,250 $147,500 $147,500 $147,500
Inventory $10,000 $13,750 $14,300 $17,490 $17,490 $20,790 $22,990 $22,990 $22,990 $25,300 $25,300 $25,300 $25,300
Other Current Assets $5,000 $7,000 $9,000 $11,000 $13,000 $15,000 $17,000 $19,000 $21,000 $23,000 $25,000 $27,000 $29,000
Total Current Assets $135,000 $148,894 $150,013 $166,225 $171,890 $193,612 $215,955 $232,935 $251,994 $283,089 $305,349 $329,795 $354,360
Long-term Assets
Long-term Assets $50,000 $52,000 $54,000 $56,000 $58,000 $60,000 $62,000 $64,000 $66,000 $68,000 $70,000 $72,000 $74,000
Accumulated Depreciation $12,000 $12,800 $13,600 $14,400 $15,200 $16,000 $16,800 $17,600 $18,400 $19,200 $20,000 $20,800 $21,600
Total Long-term Assets $38,000 $39,200 $40,400 $41,600 $42,800 $44,000 $45,200 $46,400 $47,600 $48,800 $50,000 $51,200 $52,400
Total Assets $173,000 $188,094 $190,413 $207,825 $214,690 $237,612 $261,155 $279,335 $299,594 $331,889 $355,349 $380,995 $406,760
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $20,000 $29,668 $26,959 $34,419 $31,382 $39,548 $42,784 $40,703 $40,749 $47,349 $45,162 $45,208 $45,255
Current Borrowing $0 $6,667 $13,334 $20,001 $26,668 $33,335 $40,002 $46,669 $53,336 $60,003 $66,670 $73,337 $80,171
Other Current Liabilities $0 $3,000 $6,000 $9,000 $12,000 $15,000 $18,000 $21,000 $24,000 $27,000 $30,000 $33,000 $36,000
Subtotal Current Liabilities $20,000 $39,335 $46,293 $63,420 $70,050 $87,883 $100,786 $108,372 $118,085 $134,352 $141,832 $151,545 $161,426
Long-term Liabilities $40,000 $41,500 $43,000 $44,500 $46,000 $47,500 $49,000 $50,500 $52,000 $53,500 $55,000 $56,500 $58,000
Total Liabilities $60,000 $80,835 $89,293 $107,920 $116,050 $135,383 $149,786 $158,872 $170,085 $187,852 $196,832 $208,045 $219,426
Paid-in Capital $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000
Retained Earnings $9,000 $33,000 $33,000 $33,000 $33,000 $33,000 $33,000 $33,000 $33,000 $33,000 $33,000 $33,000 $33,000
Earnings $24,000 ($5,741) ($11,880) ($13,096) ($14,360) ($10,771) ($1,630) $7,463 $16,508 $31,036 $45,516 $59,949 $74,333
Total Capital $113,000 $107,259 $101,120 $99,904 $98,640 $102,229 $111,370 $120,463 $129,508 $144,036 $158,516 $172,949 $187,333
Total Liabilities and Capital $173,000 $188,094 $190,413 $207,825 $214,690 $237,612 $261,155 $279,335 $299,594 $331,889 $355,349 $380,995 $406,760
Net Worth $113,000 $107,259 $101,120 $99,904 $98,640 $102,229 $111,370 $120,463 $129,508 $144,036 $158,516 $172,949 $187,333
Jean's Tofu Delight wholesale food manufacturer business plan appendix. Jean's Tofu Delight, a local manufacturer of tofu pate and related soy products plans on expanding its wholesale distribution into regional supermarkets as well as specialty and healthfood retailers.