Thanks for downloading a sample plan

from Bplans.com
This sample business plan was created with Business Plan Pro, the
best selling business planning software.
A sample plan is a great way to get started, but you cant just print
this out and turn it into the bank. Youre still going to have to put in all
your own information and do all of your own financial forecasts.
With Business Plan Pro, you can easily edit this sample and create your
own financial tables and graphs. Youll also be able to:

View and edit over 500 more sample plans

Save time with linked financial tables (the formulas are built in,
so you dont have to do the calculations!)
Benefit from tons of help, advice, and resources.
Present your plan with confidence, with automatic charts and
graphs corresponding to your financial data.

Click here to redeem your $20 Business Plan Pro credit today!

Cover Page

This sample business plan has been made available to users of Business Plan Pro, business
planning software published by Palo Alto Software, Inc. Names, locations and numbers may have
been changed, and substantial portions of the original plan text may have been omitted to preserve
confidentiality and proprietary information.
You are welcome to use this plan as a starting point to create your own, but you do not have
permission to resell, reproduce, publish, distribute or even copy this plan as it exists here.
Requests for reprints, academic use, and other dissemination of this sample plan should be emailed
to the marketing department of Palo Alto Software at marketing@paloalto.com. For product
information visit our Website: www.paloalto.com or call: 1-800-229-7526.

Copyright Palo Alto Software, Inc., 1995-2009 All rights reserved.

Legal Page
Confidentiality Agreement
The undersigned reader acknowledges that the information provided by
_________________________ in this business plan is confidential; therefore, reader agrees not to
disclose it without the express written permission of _________________________.
It is acknowledged by reader that information to be furnished in this business plan is in all respects
confidential in nature, other than information which is in the public domain through other means
and that any disclosure or use of same by reader, may cause serious harm or damage to
_________________________.
Upon request, this document is to be immediately returned to _________________________.
___________________
Signature
___________________
Name (typed or printed)
___________________
Date

This is a business plan. It does not imply an offering of securities.

Table of Contents

1.0 Executive Summary...............................................................................................................................1

Chart: Highlights..................................................................................................................................1
1.1 Objectives..........................................................................................................................................1
1.2 Mission...............................................................................................................................................2
1.3 Keys to Success..................................................................................................................................2
2.0 Company Summary...............................................................................................................................2
2.1 Start-up Summary..............................................................................................................................2
Table: Start-up Funding.......................................................................................................................3
..............................................................................................................................................................3
3.0 Products and Services............................................................................................................................4
3.1 Product and Service Description........................................................................................................5
3.2 Sourcing.............................................................................................................................................5
3.3 Technology........................................................................................................................................5
3.4 Competitive Comparison...................................................................................................................5
3.5 Future Products and Services.............................................................................................................6
4.0 Market Analysis Summary....................................................................................................................6
4.1 Market Segmentation.........................................................................................................................7
Chart: Market Analysis (Pie)...............................................................................................................8
Table: Market Analysis........................................................................................................................8
4.1.1 Market Trends.............................................................................................................................8
4.2 Service Business Analysis.................................................................................................................8
4.2.1 Competition and Buying Patterns...............................................................................................9
4.2.2 Business Participants..................................................................................................................9
5.0 Strategy and Implementation Summary...............................................................................................10
5.1 Marketing Strategy...........................................................................................................................10
5.1.1 Pricing Strategy.........................................................................................................................10
5.1.2 Promotion Strategy...................................................................................................................11
5.2 Competitive Edge.............................................................................................................................11
6.0 Sales Forecast.......................................................................................................................................11
Table: Sales Forecast.........................................................................................................................11
Chart: Sales Monthly.........................................................................................................................12
Chart: Sales by Year..........................................................................................................................12
7.0 Management Summary........................................................................................................................12
7.1 Personnel Plan..................................................................................................................................13
Table: Personnel.................................................................................................................................13
8.0 Financial Plan.......................................................................................................................................13
Table: General Assumptions..............................................................................................................13
8.1 Break-even Analysis........................................................................................................................13
Chart: Break-even Analysis...............................................................................................................14
Table: Break-even Analysis...............................................................................................................14
................................................................................................................................................................14
Page 1

Table of Contents

8.2 Projected Profit and Loss.................................................................................................................15

Chart: Profit Yearly............................................................................................................................15
Chart: Gross Margin Monthly............................................................................................................16
Chart: Gross Margin Yearly...............................................................................................................16
Chart: Profit Monthly.........................................................................................................................17
Table: Profit and Loss........................................................................................................................18
8.3 Projected Cash Flow........................................................................................................................19
Chart: Cash.........................................................................................................................................19
Table: Cash Flow...............................................................................................................................20
................................................................................................................................................................20
8.4 Projected Balance Sheet...................................................................................................................21
Table: Balance Sheet..........................................................................................................................21
8.5 Business Ratios................................................................................................................................21
Table: Ratios......................................................................................................................................22
Table: Sales Forecast...................................................................................................................................1
......................................................................................................................................................................1
Table: Personnel...........................................................................................................................................2
......................................................................................................................................................................2
Table: General Assumptions........................................................................................................................3
......................................................................................................................................................................3
Table: Profit and Loss..................................................................................................................................4
......................................................................................................................................................................4
Table: Cash Flow.........................................................................................................................................5
Table: Balance Sheet....................................................................................................................................6

Page 2

GSix Electronics

1.0 Executive Summary

GSix is a start-up business located in the Gombak,Kuala Lumpur Malaysia. The company
specializes in the repair and sales of home electronics, specifically home entertainment
electronics, including TV, DVDs VCRs and CD players.
We will target people who place great importance in their entertainment equipment and own
higher-end electronics, where repairing them would be more cost effective than replacing them.
Many low end VCRs for example, are priced so low, people find it more cost effective and
convenient to purchase a new product than to get the existing one repaired.
The company is owned and managed by James Munroe, a retired Navy Commander with a
degree in electrical engineering from the University of Texas-Austin. He is a certified electronics
technician with various brand companies. He will also employ his son to help with running and
growing the business.

Chart: Highlights

Highlights
$300,000
$270,000
$240,000
$210,000

Sales

$180,000
$150,000

Gross Margin

$120,000

Net Profit

$90,000
$60,000
$30,000
$0
Year 1

Year 2

Year 3

1.1 Objectives
Tucson Electronics (TE) is a growth-oriented business. Its ten year goal is to become a regional
leader in TV/VCR/home stereo repair, with shops in the Tucson and Phoenix area. With this in
mind, the objectives over the next three years for Tucson Electronics are the following:

Achieve steady growth in sales revenues by year three.

Achieve local market share (in the Tucson area) of approximately 20% by year five.
Expand product line to include authorized satellite service installation and new home
entertainment electronics sales.

Page 1

GSix Electronics

1.2 Mission
The mission of Tucson Electronics is to provide high quality, convenient and comprehensive
TV/DVD/VCR and home electronics repair at a low cost. The most important aspect of our
business is trust. It is the goal of our firm to have 100% customer satisfaction in regards to
quality, friendliness and time to completion, and discover new ways to exceed the expectations
of our customers while doing so at the lowest possible cost.
1.3 Keys to Success
In the TV/VCR repair industry a company builds its client base one customer at a time and
mostly through established marketing practices (ads, billboards, etc.). With this in mind, the
keys to success for Tucson Electronics are:

High-quality work.
Attention to professional appearances at all times.
Knowledgeable technicians that are friendly, customer oriented, and will take the time to
explain to customers the intricate nature of our business and our work.
Maintaining a highly aggressive managerial oversight on costs to provide our services at the
lowest price.

2.0 Company Summary

Tucson Electronics is envisioned to be the low cost leader in TV/DVD/VCR and home stereo
repair for the Tucson area that will also be able to eventually provide satellite TV
installation/servicing and new electronics sales, making it the local leader in comprehensive
electronic sales/services.
The company will be a sole proprietorship registered in the state of Arizona and owned by Mr.
James Munroe. The firm will have facilities on 530 W. Prince Ave. The initial facilities will
contain a sales area, repair room in the back of the shop, office space and storage for parts and
equipment.
The company is seeking a loan in order to finance the start of operations for the company. The
owners will be putting up additional capital of their own as equity.
2.1 Start-up Summary
The data obtained for the start-up table comes from research done in the Tucson area with
other small electronics shops who have started their own business, in addition to Mr. Munroe's
previous experience within the industry. Inflation has been taken into account between the
estimates of these fellow business owners (and when they started) and the current prices for
expensed items. Much of the equipment to go into the facilities such as tools, are currently
owned by Mr. Munroe.

Page 2

GSix Electronics

Table: Start-up Funding

Start-up Funding
Start-up Expenses to Fund
Start-up Assets to Fund
Total Funding Required

$26,300
$51,200
$77,500

Assets
Non-cash Assets from Start-up
Cash Requirements from Start-up
Additional Cash Raised
Cash Balance on Starting Date
Total Assets

$15,000
$36,200
$0
$36,200
$51,200

Liabilities and Capital

Liabilities
Current Borrowing
Long-term Liabilities
Accounts Payable (Outstanding Bills)
Other Current Liabilities (interest-free)
Total Liabilities

$0
$15,400
$0
$13,600
$29,000

Capital
Planned Investment
James Munroe
Janet Munroe
Additional Investment Requirement
Total Planned Investment
Loss at Start-up (Start-up Expenses)
Total Capital

$26,500
$22,000
$0
$48,500
($26,300)
$22,200

Total Capital and Liabilities

$51,200

Total Funding

$77,500

Page 3

GSix Electronics

Table: Start-up
Start-up
Requirements
Start-up Expenses
Legal
Stationery etc.
Advertising
Phone
Insurance
Rent
Utilities
Facilities refurbishment
Computer
Other
Total Start-up Expenses

$500
$200
$10,000
$200
$400
$4,000
$400
$8,000
$2,000
$600
$26,300

Start-up Assets
Cash Required
Start-up Inventory
Other Current Assets
Long-term Assets
Total Assets

$36,200
$3,000
$8,000
$4,000
$51,200

Total Requirements

$77,500

3.0 Products and Services

Tucson Electronics offers a wide range of services as outlined in the detailed sections below. It
is ultimately the goal of the company to offer a one-stop facility for all home entertainment
needs, including both sales and servicing. In this way the company can offer greater perceived
value for the customer than many other shops which only offer sales or services.
The industry is highly competitive with suppliers having a great deal of power in setting and
negotiating the prices of their products and services to repair shops. In addition, because the
customers see the service as undifferentiated and a "commodity" with little value separation
between competitors, buyer power is also very high. Finally, the barriers to entry are
moderately low, and the large number of competitors in this field, including substitutes (such as
do-it-yourself work) mean that the pricing for such services is very competitive. The only way
to have an advantage in this industry is a low cost leadership principal applied aggressively or
to create higher switching costs through the building of strong business-to-customer ties. It is
the aim of Tucson Electronics to create a competitive advantage through both the low cost
strategy and by offering greater value through its broader product and service line.
Tucson Electronics will initially have only one factory trained and certified technician in the
person of Mr. Munroe. As the company grows and expands, Mr. Munroe will hire trained and
certified technicians who are able to prove they have superior customer awareness and
interaction. It is the company's professional people who will fulfill the firm's contracts and goals.
The largest part of the company's expenses will be in labor costs.

Page 4

GSix Electronics

3.1 Product and Service Description

Tucson Electronics provides a wide range of home entertainment repair services. These include:

Repair and cleaning of home and car stereos and CB radios.

Repair and cleaning of TVs.
Repair and cleaning of VCRs and DVDs.
Sale of used TVs, stereos, VCRs and DVDs.
Free estimates on repair jobs.
Authorized warranty servicing on all major brands of home entertainment systems.
House calls and free pickup and delivery.

Future products and services that Tucson Electronics will prepare to institute include
TV/VCR/DVD rental, satellite TV installation and servicing, sales of new TVs, DVDs, VCRs and
stereos, and repair/sale of microwave ovens. Mr. Munroe is also investigating the possibility of
offering a new product line of home entertainment cabinets at some future date.
3.2 Sourcing
Tucson Electronics will be obtaining most of its parts through established dealers and directly
through the manufacturers of the relevant electronics. As part of the company's low cost
strategy, the company will seek to purchase parts in large quantities whenever possible to take
advantage of volume discounts. In addition, the company will aggressively seek to procure its
parts from local suppliers in order to start forming close relations with such companies. It is the
ultimate aim of Tucson Electronics to form strategic partnerships with such companies in order
to lower overall costs of parts.
A large part of Tucson Electronics enhanced services will be free pickup and delivery of
electronics to a person's home. Mr. Munroe's cousin, Mr. Thomas Porter, owns Caesar Courier
Services, a local company providing pickup and delivery services. Mr. Porter has agreed to
provide these services to Tucson Electronics' clients at discounted prices to Mr. Munroe.
3.3 Technology
The technological revolution in computers has enhanced our abilities to diagnose and repair our
clients home electronics. Tucson Electronics will remain on the cutting edge by instituting the
use of computer diagnostic equipment in its shop. The company will continue to seek new ways
to provide a better service through technology.
3.4 Competitive Comparison
The electronics repair industry is highly competitive. Each company within this field has high
labor costs, low margins, and a high intensity of competition.
Suppliers have a great deal of power in setting and negotiating the prices of their products and
services to repair shops. This is due to the fact that the suppliers who absorb the greatest
amounts of cash from repair shops are large electronic manufacturing companies such as
Panasonic, Emerson, Toshiba, etc. These companies are more consolidated than the repair
industry, have deeper pockets, an almost limitless number of substitute customers, and finally
they are the single most important supplier to the electronic repair industry. Therefore, these

Page 5

GSix Electronics

companies can set whatever price they wish to. Furthermore, labor is the single most important
expense in this industry, and salaries for such individuals are well known and not very flexible.
In addition, because the customers see the service as undifferentiated and a "commodity" with
little value separation between competitors (if they offer a suitable level of quality) buyer power
is also very high. Additionally, the costs of our services are not cheap, and buyers are willing to
search for the most favorable combination of price and acceptable service.
The barriers to entry and exit are moderately low in this industry. Switching costs are virtually
non-existent and the costs to entry and exist the market are low. The large number of
competitors in this field including substitutes mean that pricing for such services are very
competitive. The only way to have an advantage in this industry is a low cost leadership
principal applied aggressively to all aspects of the business or to build up customer relations to
a point where the switching costs are raised.
Based on this analysis, Tucson Electronics will pursue a low cost leadership strategy as its
primary competitive advantage. Furthermore, the company will simultaneously build up its
product and service line to take advantage of the limited opportunity to create higher switching
costs through enhanced value creation and to spread out costs.
3.5 Future Products and Services
Future products and services that Tucson Electronics will prepare to institute include
TV/VCR/DVD rental, satellite TV installation and servicing, sales of new TVs, DVDs VCRs and
stereos, and repair/sale of microwave ovens. Mr. Munroe is also investigating the possibility of
offering a new product line of home entertainment cabinets at some future date.
Tucson Electronics will start implementing these new products or services in the following time
periods:

Repair/sale of microwave ovens (3rd Qtr 2004).

Satellite TV installation and servicing (3rd Qtr 2005).
TV/VCR/DVD rental (2nd Qtr 2006).
Sales of new TVs/DVDs/VCRs (4th Qtr 2006).

The capital investment needed for such expansion will primarily come from the company's
accumulated operating cash account. It is anticipated that some of these product/service
expansions that require significant inventory, such as new sales, may require additional cash
inflow such as loans. The company will be preparing proposals for various lending institutions in
anticipation of this need.
Presently the product that is really driving the electronics repair market is computers. While
Tucson Electronics is not currently positioned to take advantage of this situation, it is the longterm goal of Tucson electronics to incorporate computer repair services within the company.
Once the firm is able to generate enough cash to retain the services of a computer repair
technician, the company will evaluate the viability of such a move. It is anticipated that this
service will be offered sometime after 1st Qtr 2007.
4.0 Market Analysis Summary
There are approximately 332,500 households in the greater Tucson area, which includes
suburbs such as Green Valley, Ina, and South Tucson. Virtually all of these households have

Page 6

GSix Electronics

TVs, VCRs, etc. Tucson Electronics segments its market into product categories that reflect the
estimated number of each electronic device currently being used in the greater Tucson area,
since each of these devices may fail at any time and require our services. In addition the
growth rate of each product emplaced in the home is based on the current sales growth of each
product. Presently, the fastest growing product, in terms of sales, is the DVD player. It is
anticipated that the DVD will replace the VCR within the next three to five years as movie rental
stores replace their existing VHS movies with DVD. The largest segment is the home and car
stereo segment, since usually a household has more than one of these systems. The company
will be focusing on servicing all of these systems, and not focusing on one over the other.
4.1 Market Segmentation
Tucson Electronics has segmented the households in the Tucson area as follows:

Couples with children.

Couples without children (including Baby Boomers).
Retired people.
Students living in multi-unit housing.
Single people living alone.
Single people living with roommates.

Tucson will target the following segments.

Middle class couples without children. This group will tend to have a higher disposable
income since they have two incomes but do not have the expense of children. They prioritize
socializing and spend a fair amount of time entertaining in their home and in the homes of their
friends. For this reason they will spend more on their electronic equipment.
Single men living alone or with roommates. This group is not the largest segment for us,
but potentially one of the most profitable, since single men tend to prioritize their home
entertainment equipment. They will spend a greater percentage of their income on high-quality
TV and stereo equipment.
Baby boomers. Baby boomers are reaching the age where their children have left home and
they have more disposable income than when their children were young and living at home.
They are more tech savvy than the generation before them and appreciate the good things in
life. They like to spend time in their homes, now that the children are out of the house.

Page 7

GSix Electronics

Chart: Market Analysis (Pie)

Market Analysis (Pie)

TVs
VCRs
DVDs
Stereo Systems
Microwave Ovens

Table: Market Analysis

Market Analysis
Potential Customers

Growth

TVs
VCRs
DVDs
Stereo Systems
Microwave Ovens
Total

3%
-2%
25%
12%
8%
8.67%

Year 1

Year 2

Year 3

Year 4

Year 5

415,875
310,645
106,400
875,500
282,625
1,991,045

428,351
304,432
133,000
980,560
305,235
2,151,578

441,202
298,343
166,250
1,098,227
329,654
2,333,676

454,438
292,376
207,813
1,230,014
356,026
2,540,667

468,071
286,528
259,766
1,377,616
384,508
2,776,489

CAGR
3.00%
-2.00%
25.00%
12.00%
8.00%
8.67%

4.1.1 Market Trends

The market demand for electronics repair has been relatively stable over the past decade. With
the advent of DVD players, the market is seeing more highly trained technicians needed. As
technology progresses, long-term planners within this market expect to see new opportunities
for electronics repair quickly arise. Such devices as cellular telephones, PDAs and other new
electronics may have a role to play in the people who have a broad vision in this field.
4.2 Service Business Analysis
Much of the electronics repair industry analysis is contained in the competitive comparison
section. However, the key points are that the industry is highly competitive and that most firms
have little power to affect the forces that influence them or to affect the price levels that the
market determines. In essence, Tucson Electronics operates in a purely competitive
environment where the demand curve is horizontal. In other words the company is free to
service electronics at maximum capacity without effecting the price or demand for its services.
With this type of environment, and with customers seeing such services as a "commodity" the
only strategy open to companies in this field is the low cost leadership approach.

Page 8

GSix Electronics

Tucson Electronics is fortunate in that Janet Munroe, Mr. Munroe's wife works in cost analysis
for Wal-Mart, one of the country's best low cost companies. Mrs. Munroe has agreed to furnish
cost analysis services to Tucson Electronics for free.
The low cost leadership strategy will not be simple to achieve. Realistically speaking, because of
the fragmented nature of the industry, Tucson Electronics will only seek a low cost leadership in
the Tucson region for the first seven to ten years of operations. In order to capture this position
and achieve its benefits of high market share and profitability, the company is expected to have
higher start-up costs and lower profits within the first few years as the company invests in
better and more efficient facilities and equipment than most competitors and engages in
aggressive pricing to capture market share. The company will rigorously evaluate every aspect
of the company to improve efficiency and lower costs. Mrs. Munroe is preparing an analysis of
the company's value chain and cost drivers to identify where costs can be lowered and which
aspects of the business Mr. Munroe must focus on. It is expected that management will expend
a great deal of energy in cost management and the reduction of things such as marginal
customer accounts and marketing expenses. Once in operation, management will concentrate
on developing established procedures that will create the most effective service experience.
Finally, as part of this low cost leadership strategy, the company plans to vertically integrate to
include original sales and broad services that will spread costs and serve all major customer
types so as to build volume.
4.2.1 Competition and Buying Patterns
Customers traditionally purchase services in this industry because of effective advertising and
reputation. The customers wish to be reassured that they will receive prompt and reliable
service and have an understanding service representative will listen to their problems and seek
to solve them in a fast and professional manner. Therefore image during the entire service
experience is crucial to maintain word-of-mouth marketing and keep a low curn rate. Currently
the largest problem that faces small firms is product/service awareness. By the use of effective
and widespread advertising, Tucson Electronics expects to be able to capitalize on the weakness
of the the "mom and pop" outfits style of passive promotion (such as Yellow Page ads) and to
leverage greater product awareness into higher market share. There is no seasonality to this
industry although there is some slight increase in servicing sales during the Christmas season.
4.2.2 Business Participants
As stated before, the electronic repair industry is highly fragmented. In fact, there are so many
small providers that any company in this industry is facing a purely competitive environment.
Approximately 23,700 electronic repair firms exist in the country today. Firms within this field
range in sizes from the "mom and pop" outfits such as Dave's Electronics and Kachina Repair
in downtown Tucson to regional companies like Magnolia Hi-Fi and the national chains such as
Circuit City. Not all of these firms are purely repair outfits. In fact all of the larger firms make
the majority of their revenue in original sales. It is these companies that have the largest
market share and have the opportunity to compete by differentiating on customer service or
product/service range.
As stated before, Tucson Electronics will seek a low cost leadership approach in the local Tucson
region first. Its goals are not to directly compete with the larger companies who could
effectively out compete Tucson Electronics. Instead, the company will seek to outprice the local
"mom and pop" outfits and acquire their market share in order to then compete with the
regional firms. There are eight such "mom & pop" firms that will be Tucson Electronics' main
competitors in its first few years of operation. They are:

Page 9

GSix Electronics

Dave's Electronics.
Kachina Repair.
Cactus Repair and Appliance.
Miller TV.
Robb's Repair.
Sam the TV Man.
Teletron Service Co.
Ferndale TV Shoppe.

5.0 Strategy and Implementation Summary

The following sections outline Tucson Electronic's strategy and implementation summary.
5.1 Marketing Strategy
The company has a strong program of marketing its services that include the following:
1.
2.
3.
4.
5.
6.
7.
8.
9.

Flyers.
Direct mailers.
Discounts.
Newspaper ads.
Yellow Pages.
Referrals through other local businesses.
Radio ads.
Billboards.
Web banners on local information sites.

The company's aim is to overcome the traditional small firm's passive form of advertising and
promotion by sending our message to the customer, instead of having the customer look for a
firm when they need our services. The share development graph below shows how the
company plans to build market share through service awareness, value creation, competitive
price, availability, and attractive service experience, all leading to the purchasing of our
services. The numbers given in the graph give the estimated percentages of those customers
who respond favorably to each marketing step. These numbers multiplied together give us an
estimated aggregate market share of approximately 16%. The company expects to achieve this
by year four.
5.1.1 Pricing Strategy
Tucson Electronics exists in a purely competitive environment where each firm must be a price
taker. In other words, the firm has no ability to affect the market price of its services,
regardless of how many TVs/DVDs or VCRs it repairs. In this case, therefore, marginal revenue
(the revenue incurred by producing or servicing one more unit) is equal to the price charged.
Furthermore, because the demand curve is essentially horizontal, Tucson Electronics can
service electronics at total capacity without effecting the price.
What all of this means for the company is that the we must seek to charge our clients at the
market price (or lower). Research has shown that the average price is approximately $75 per
electronic device. As long as marginal costs do not exceed revenues, the company's method to
maximize short-run profits is to service the various electronic devices at maximum capacity.
This means that Tucson Electronics can expect an long-term ROA of approximately 14%.

Page 10

GSix Electronics

5.1.2 Promotion Strategy

The company's promotion strategy will take the form of flyers, direct mailers, price discounts,
billboards, radio ads and advertisements in newspapers and yellow pages. TE expects to spend
a large amount on marketing in the first two years in order to build up product awareness and
service value in the minds of our customers.
5.2 Competitive Edge
Tucson Electronics' competitive edge lies in its ability to provide quality and fast electronic
repair at lower cost than any local small competitor. This positioning of the company provides
protection against the power of suppliers by creating more flexibility to cope with increasing
costs. In addition, this approach will provide returns even during economic downturns and when
other unforeseen problems arise.
6.0 Sales Forecast
Since the electronic repair industry is, operationally, a job-shop environment, it is somewhat
difficult to estimate sales. For job-shops, each individual product or service is tailored or unique
to that job, and is only initiated once an order is made. However, the sales forecast reflect the
professional opinion of Mr. Munroe in how many sales he will make.
The sales forecast is based on the estimated number of electronics the company could service
that are currently emplaced in the homes in Tucson. This is conservatively estimated at
about two million units. From that number it is assumed that approximately 3% of all those will
fail in any year. These two numbers multiplied together give us yearly market demand for our
services. With an aggressive promotional strategy, a 10% market share is assumed by
year three and multiplied by the estimated market demand. This is then multiplied by the
estimated price per unit to arrive at the yearly sales figure assumed for year three (once the
company's marketing efforts have paid off). This number is then decreased by a logical amount
to estimate the first two years of revenue.
Table: Sales Forecast

Sales Forecast
Year 1

Year 2

Year 3

$46,250
$51,600
$36,500
$57,700
$5,900
$197,950

$49,025
$54,696
$38,690
$61,162
$84,000
$287,573

$52,604
$58,689
$41,514
$65,627
$90,132
$308,566

Year 1
$4,625
$5,160
$3,650
$5,770
$590
$19,795

Year 2
$6,000
$7,200
$8,400
$7,200
$7,200
$36,000

Year 3
$6,000
$7,200
$8,400
$7,200
$7,200
$36,000

Sales
TVs
VCRs
DVDs
Stereo Systems
Microwave Ovens
Total Sales
Direct Cost of Sales
TVs
VCRs
DVDs
Stereo Systems
Microwave Ovens
Subtotal Direct Cost of Sales

Page 11

GSix Electronics

Chart: Sales Monthly

Sales Monthly
$24,000
$21,000

TVs

$18,000

VCRs

$15,000

DVDs

$12,000

Stereo Systems

$9,000

Microwave Ovens

$6,000
$3,000

Month 12

Month 11

Month 10

Month 9

Month 8

Month 7

Month 6

Month 5

Month 4

Month 3

Month 2

Month 1

$0

Chart: Sales by Year

Sales by Year

$280,000

TVs

$240,000

VCRs

$200,000

DVDs

$160,000

Stereo Systems

$120,000

Microwave Ovens
$80,000
$40,000
$0
Year 1

Year 2

Year 3

7.0 Management Summary

Mr. James Munroe is a retired Navy Commander with a degree in electrical engineering from
the University of Texas-Austin. During his naval career, Mr. Munroe gained extensive
experience in project management, engineering, and electronics systems. During his leisure

Page 12

GSix Electronics

time, Mr. Munroe sought to expand his experiences in electronics by becoming a certified
electronics technician with various brand companies. Mr. Munroe is now seeking to leverage this
experience into a growth-oriented business that will be able to eventually compete with the
largest firms in the industry.
Mr. Munroe will also be employing the services of his son Samuel, who desires to eventually
take over the business. Samuel Munroe has been attending a local trade school and is expected
to graduate with a degree in electronics in the summer of 2002.
7.1 Personnel Plan
Tucson Electronics' initial staffing will consist of Mr. Munroe, his son, and two part-time
technician trainees. Accounting, bookkeeping, and marketing consulting services will be
outsourced. The company's intermediate goal is to have four full-time, fully trained technicians
at the original facility, plus a full-time office manager. However, management has decided to
await future developments before determining the best time to bring on such personnel.
Table: Personnel

Personnel Plan
Year 1

Year 2

Year 3

Mr. James Munroe

Mr. Samuel Munroe
Part-time technician
Part-time technician
Part-time technician
Total People

$36,000
$24,000
$14,400
$14,400
$0
4

$36,000
$28,000
$28,000
$28,000
$15,000
5

$36,000
$32,000
$28,000
$28,000
$15,000
5

Total Payroll

$88,800

$135,000

$139,000

8.0 Financial Plan

The following sections outline the financial plan for Tucson Electronics.
Table: General Assumptions

General Assumptions
Plan Month
Current Interest Rate
Long-term Interest Rate
Tax Rate
Other

Year 1

Year 2

Year 3

1
10.00%
10.00%
30.00%
0

2
10.00%
10.00%
30.00%
0

3
10.00%
10.00%
30.00%
0

8.1 Break-even Analysis

The company's break-even analysis is based on an average company's running costs within this
industry, including payroll, and its fixed costs for such things as rent, utilities, etc. As Tucson
Electronics operates as a job-shop, with each task a unique, customized service, it is difficult to
estimate revenue per unit and variable costs. The reader must understand that there is a high
degree of variance within these estimates.

Page 13

GSix Electronics

The reader will also note that the company is not expected to reach its break-even point until
the last three months of sales of the first year.

Chart: Break-even Analysis

Break-even Analysis
$12,000
$9,000
$6,000
$3,000
$0
($3,000)
($6,000)
($9,000)
($12,000)
($15,000)
$0

$6,000
$3,000

$9,000

$12,000
$18,000
$24,000
$30,000
$15,000
$21,000
$27,000
$33,000

Table: Break-even Analysis

Break-even Analysis
Monthly Revenue Break-even

$17,844

Assumptions:
Average Percent Variable Cost
Estimated Monthly Fixed Cost

10%
$16,059

Page 14

GSix Electronics

8.2 Projected Profit and Loss

The following table and charts are the projected profit and loss for Tucson Electronics.

Chart: Profit Yearly

Profit Yearly

$20,000
$16,000
$12,000
$8,000
$4,000
$0
($4,000)
($8,000)
($12,000)
Year 1

Year 2

Year 3

Page 15

GSix Electronics

Chart: Gross Margin Monthly

Gross Margin Monthly

$21,000
$18,000
$15,000
$12,000
$9,000
$6,000
$3,000
$0
Month 1

Month 3
Month 5
Month 7
Month 9
Month 11
Month 2
Month 4
Month 6
Month 8
Month 10
Month 12

Chart: Gross Margin Yearly

Gross Margin Yearly

$270,000
$240,000
$210,000
$180,000
$150,000
$120,000
$90,000
$60,000
$30,000
$0
Year 1

Year 2

Year 3

Page 16

GSix Electronics

Chart: Profit Monthly

Profit Monthly
$6,000
$5,000
$4,000
$3,000
$2,000
$1,000
$0
($1,000)
($2,000)
($3,000)
($4,000)
Month 1
Month 3
Month 5
Month 7
Month 9
Month 11
Month 2
Month 4
Month 6
Month 8
Month 10
Month 12

Page 17

GSix Electronics

Table: Profit and Loss

Pro Forma Profit and Loss

Year 1

Year 2

Year 3

Sales
Direct Cost of Sales
Other Production Expenses
Total Cost of Sales

$197,950
$19,795
$0
$19,795

$287,573
$36,000
$0
$36,000

$308,566
$36,000
$0
$36,000

Gross Margin
Gross Margin %

$178,155
90.00%

$251,573
87.48%

$272,566
88.33%

$88,800
$28,600
$1,992
$6,000
$4,800
$7,200
$42,000
$13,320
$0

$135,000
$36,000
$2,000
$2,000
$5,000
$7,400
$44,000
$20,250
$0

$139,000
$26,000
$2,000
$2,000
$5,000
$7,400
$44,000
$20,850
$0

Total Operating Expenses

$192,712

$251,650

$246,250

Profit Before Interest and Taxes

EBITDA
Interest Expense
Taxes Incurred

($14,557)
($12,565)
$1,370
$0

($77)
$1,923
$1,000
$0

$26,316
$28,316
$640
$7,703

Net Profit
Net Profit/Sales

($15,927)
-8.05%

($1,077)
-0.37%

$17,973
5.82%

Expenses
Payroll
Sales and Marketing and Other Expenses
Depreciation
Leased Equipment
Utilities
Insurance
Rent
Payroll Taxes
Other

Page 18

GSix Electronics

8.3 Projected Cash Flow

The following chart and table is the projected cash flow for Tucson Electronics.

Chart: Cash

Cash
$40,000
$35,000
$30,000
$25,000

Net Cash Flow

$20,000

Cash Balance

$15,000
$10,000
$5,000
$0
Month 1
Month 3
Month 5
Month 7
Month 9
Month 11
Month 2
Month 4
Month 6
Month 8
Month 10 Month 12

Page 19

GSix Electronics

Table: Cash Flow

Pro Forma Cash Flow

Year 1

Year 2

Year 3

$197,950
$197,950

$287,573
$287,573

$308,566
$308,566

$0
$1,000
$0
$0
$0
$0
$0
$198,950

$0
$0
$0
$0
$0
$0
$3,000
$290,573

$0
$0
$0
$0
$0
$0
$0
$308,566

Year 1

Year 2

Year 3

$88,800
$111,148
$199,948

$135,000
$153,960
$288,960

$139,000
$147,510
$286,510

$0
$1,000
$3,600
$3,600
$0
$0
$0
$208,148

$0
$0
$3,600
$3,600
$2,000
$5,000
$0
$303,160

$0
$0
$3,600
$3,600
$3,000
$5,000
$0
$301,710

($9,198)
$27,002

($12,587)
$14,415

$6,856
$21,270

Cash Received
Cash from Operations
Cash Sales
Subtotal Cash from Operations
Additional Cash Received
Sales Tax, VAT, HST/GST Received
New Current Borrowing
New Other Liabilities (interest-free)
New Long-term Liabilities
Sales of Other Current Assets
Sales of Long-term Assets
New Investment Received
Subtotal Cash Received
Expenditures
Expenditures from Operations
Cash Spending
Bill Payments
Subtotal Spent on Operations
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out
Principal Repayment of Current Borrowing
Other Liabilities Principal Repayment
Long-term Liabilities Principal Repayment
Purchase Other Current Assets
Purchase Long-term Assets
Dividends
Subtotal Cash Spent
Net Cash Flow
Cash Balance

Page 20

GSix Electronics

8.4 Projected Balance Sheet

The following table is the projected balance sheet for Tucson Electronics.
Table: Balance Sheet

Pro Forma Balance Sheet

Year 1

Year 2

Year 3

$27,002
$2,794
$8,000
$37,796

$14,415
$6,110
$10,000
$30,525

$21,270
$3,360
$13,000
$37,630

$4,000
$1,992
$2,008
$39,804

$9,000
$3,992
$5,008
$35,533

$14,000
$5,992
$8,008
$45,638

Year 1

Year 2

Year 3

Accounts Payable
Current Borrowing
Other Current Liabilities
Subtotal Current Liabilities

$11,731
$0
$10,000
$21,731

$12,737
$0
$6,400
$19,137

$12,069
$0
$2,800
$14,869

Long-term Liabilities
Total Liabilities

$11,800
$33,531

$8,200
$27,337

$4,600
$19,469

$48,500
($26,300)
($15,927)
$6,273
$39,804

$51,500
($42,227)
($1,077)
$8,196
$35,533

$51,500
($43,304)
$17,973
$26,169
$45,638

$6,273

$8,196

$26,169

Assets
Current Assets
Cash
Inventory
Other Current Assets
Total Current Assets
Long-term Assets
Long-term Assets
Accumulated Depreciation
Total Long-term Assets
Total Assets
Liabilities and Capital
Current Liabilities

Paid-in Capital
Retained Earnings
Earnings
Total Capital
Total Liabilities and Capital
Net Worth

8.5 Business Ratios

The Business ratios give an overall idea of how profitable, and at what risk level, Tucson
Electronics will operate at. The ratio table gives both time series analysis and cross-sectional
analysis by including industry average ratios. Industry Profile ratios are based on Standard
Industrial Classification (SIC) code 7622, Radio and Television Repair. As can be seen from the
comparison between industry standards and Tucson Electronics own ratios, there are some
differences. Most of these are due to the fact that there is a very large variance in assets,
liabilities, financing, and net income between companies in this industry due to the vast
differences in company size. The reader will also note that there is a fair amount of variability
between the various years. This is due to the fact that the company is expected to grow quickly
and have a large variance in profitability from year to year at first.
Overall the company's projections show a company that faces the usual risks of companies in
this industry and one that will be profitable in the long-run. The company shows that it has

Page 21

GSix Electronics

higher advertising and start-up costs than other competitors, however management has
deliberately overstated costs and minimized profits in order to create a "safe" or "buffer" zone
in case of hard times or other unforeseeable problems. Pre-tax return on net worth and pre-tax
return on assets appears to be very high, especially within the first two years, however again
this is due to the fact that the company will be facing highly variable revenue and costs over
the first few years.
Table: Ratios

Ratio Analysis
Year 1

Year 2

Year 3

Industry Profile

n.a.

45.28%

7.30%

6.10%

Inventory
Other Current Assets
Total Current Assets
Long-term Assets
Total Assets

7.02%
20.10%
94.96%
5.04%
100.00%

17.20%
28.14%
85.91%
14.09%
100.00%

7.36%
28.48%
82.45%
17.55%
100.00%

19.00%
27.50%
76.90%
23.10%
100.00%

Current Liabilities
Long-term Liabilities
Total Liabilities
Net Worth

54.59%
29.65%
84.24%
15.76%

53.86%
23.08%
76.93%
23.07%

32.58%
10.08%
42.66%
57.34%

36.90%
15.80%
52.70%
47.30%

100.00%
90.00%
97.70%
7.07%
-7.35%

100.00%
87.48%
87.54%
8.69%
-0.03%

100.00%
88.33%
82.32%
4.86%
8.53%

100.00%
0.00%
83.50%
0.50%
3.10%

1.74
1.61
84.24%
-253.90%
-40.01%

1.60
1.28
76.93%
-13.14%
-3.03%

2.53
2.30
42.66%
98.12%
56.26%

2.26
1.47
52.70%
7.00%
14.70%

Sales Growth
Percent of Total Assets

Percent of Sales
Sales
Gross Margin
Selling, General & Administrative Expenses
Advertising Expenses
Profit Before Interest and Taxes
Main Ratios
Current
Quick
Total Debt to Total Assets
Pre-tax Return on Net Worth
Pre-tax Return on Assets
Additional Ratios

Year 1

Year 2

Year 3

Net Profit Margin

Return on Equity

-8.05%
-253.90%

-0.37%
-13.14%

5.82%
68.68%

n.a
n.a

10.71
10.47
27
4.97

8.09
12.17
29
8.09

7.60
12.17
31
6.76

n.a
n.a
n.a
n.a

5.35
0.65

3.34
0.70

0.74
0.76

n.a
n.a

$16,065
-10.63

$11,388
-0.08

$22,761
41.12

n.a
n.a

0.20
55%
1.61
31.56

0.12
54%
1.28
35.09

0.15
33%
2.30
11.79

n.a
n.a
n.a
n.a

Activity Ratios
Inventory Turnover
Accounts Payable Turnover
Payment Days
Total Asset Turnover
Debt Ratios
Debt to Net Worth
Current Liab. to Liab.
Liquidity Ratios
Net Working Capital
Interest Coverage
Additional Ratios
Assets to Sales
Current Debt/Total Assets
Acid Test
Sales/Net Worth

Page 22

GSix Electronics

Dividend Payout

0.00

0.00

0.00

n.a

Page 23

Appendix
Table: Sales Forecast

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

$4,800
$5,100
$4,200
$5,600
$400
$20,100

$4,800
$5,400
$5,000
$6,000
$2,500
$23,700

$5,000
$5,900
$5,500
$6,000
$3,000
$25,400

Month 10

Month 11

Month 12

Sales
TVs
VCRs
DVDs
Stereo Systems
Microwave Ovens
Total Sales
Direct Cost of Sales

0%
0%
0%
0%
0%

$3,000
$3,500
$2,000
$4,000
$0
$12,500
Month 1

$3,200
$3,600
$2,200
$4,000
$0
$13,000
Month 2

$3,400
$3,700
$2,200
$4,100
$0
$13,400
Month 3

$3,550
$3,900
$2,400
$4,400
$0
$14,250
Month 4

$3,550
$3,900
$2,400
$4,400
$0
$14,250
Month 5

$3,550
$3,900
$2,400
$4,400
$0
$14,250
Month 6

$3,700
$4,000
$2,600
$4,600
$0
$14,900
Month 7

$3,700
$4,200
$2,600
$4,800
$0
$15,300
Month 8

$4,000
$4,500
$3,000
$5,400
$0
$16,900
Month 9

TVs

$300

$320

$340

$355

$355

$355

$370

$370

$400

$480

$480

$500

VCRs

$350

$360

$370

$390

$390

$390

$400

$420

$450

$510

$540

$590

DVDs

$200

$220

$220

$240

$240

$240

$260

$260

$300

$420

$500

$550

Stereo Systems

$400

$400

$410

$440

$440

$440

$460

$480

$540

$560

$600

$600

$0

$0

$0

$0

$0

$0

$0

$0

$0

$40

$250

$300

$1,250

$1,300

$1,340

$1,425

$1,425

$1,425

$1,490

$1,530

$1,690

$2,010

$2,370

$2,540

Microwave Ovens
Subtotal Direct Cost of Sales

Page 1

Appendix
Table: Personnel

Personnel Plan

Mr. James Munroe

Mr. Samuel Munroe
Part-time technician
Part-time technician
Part-time technician
Total People
Total Payroll

0%
0%
0%
0%
0%

Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9
$3,000
$2,000
$1,200
$1,200
$0
4

Month
10
$3,000
$2,000
$1,200
$1,200
$0
4

Month
11
$3,000
$2,000
$1,200
$1,200
$0
4

Month
12
$3,000
$2,000
$1,200
$1,200
$0
4

$3,000
$2,000
$1,200
$1,200
$0
4

$3,000
$2,000
$1,200
$1,200
$0
4

$3,000
$2,000
$1,200
$1,200
$0
4

$3,000
$2,000
$1,200
$1,200
$0
4

$3,000
$2,000
$1,200
$1,200
$0
4

$3,000
$2,000
$1,200
$1,200
$0
4

$3,000
$2,000
$1,200
$1,200
$0
4

$3,000
$2,000
$1,200
$1,200
$0
4

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

Page 2

Appendix
Table: General Assumptions

General Assumptions
Plan Month

Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

10

11

Month 12
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
Tax 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%

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

Page 3

Appendix
Table: Profit and Loss

Pro Forma Profit and

Loss
Month 10

Month 11

Month 12

$12,500

Month 1

$13,000

$13,400

$14,250

$14,250

$14,250

$14,900

$15,300

$16,900

$20,100

$23,700

$25,400

$1,250

$1,300

$1,340

$1,425

$1,425

$1,425

$1,490

$1,530

$1,690

$2,010

$2,370

$2,540

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$1,250

$1,300

$1,340

$1,425

$1,425

$1,425

$1,490

$1,530

$1,690

$2,010

$2,370

$2,540

$11,250

$11,700

$12,060

$12,825

$12,825

$12,825

$13,410

$13,770

$15,210

$18,090

$21,330

$22,860

90.00%

90.00%

90.00%

90.00%

90.00%

90.00%

90.00%

90.00%

90.00%

90.00%

90.00%

90.00%

Payroll

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

Sales and Marketing and

Other Expenses
Depreciation

$2,200

$2,200

$2,200

$2,200

$2,200

$2,200

$2,200

$2,200

$2,200

$2,200

$3,400

$3,200

Sales
Direct Cost of Sales
Other Production
Expenses
Total Cost of Sales
Gross Margin
Gross Margin %

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Expenses

$166

$166

$166

$166

$166

$166

$166

$166

$166

$166

$166

$166

Leased Equipment

$500

$500

$500

$500

$500

$500

$500

$500

$500

$500

$500

$500

Utilities

$400

$400

$400

$400

$400

$400

$400

$400

$400

$400

$400

$400

Insurance

$600

$600

$600

$600

$600

$600

$600

$600

$600

$600

$600

$600

$3,500

$3,500

$3,500

$3,500

$3,500

$3,500

$3,500

$3,500

$3,500

$3,500

$3,500

$3,500

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

$1,110
$0

Total Operating
Expenses

$15,876

$15,876

$15,876

$15,876

$15,876

$15,876

$15,876

$15,876

$15,876

$15,876

$17,076

$16,876

Profit Before Interest and

Taxes
EBITDA

($4,626)

($4,176)

($3,816)

($3,051)

($3,051)

($3,051)

($2,466)

($2,106)

($666)

$2,214

$4,254

$5,984

($4,460)

($4,010)

($3,650)

($2,885)

($2,885)

($2,885)

($2,300)

($1,940)

($500)

Rent
Payroll Taxes
Other

Interest Expense
Taxes Incurred

15%

$2,380

$4,420

$6,150

$126

$123

$121

$118

$116

$113

$111

$108

$114

$112

$109

$98

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

Net Profit

($4,752)

($4,299)

($3,937)

($3,169)

($3,167)

($3,164)

($2,577)

($2,214)

Net Profit/Sales

-38.01%

-33.07%

-29.38%

-22.24%

-22.22%

-22.21%

-17.29%

-14.47%

($780)
-4.62%

$2,102

$4,145

$5,886

10.46%

17.49%

23.17%

Page 4

Appendix
Table: Cash Flow

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

$12,500

$13,000

$13,400

$14,250

$14,250

$14,250

$14,900

$15,300

$16,900

$20,100

$23,700

$25,400

Subtotal Cash from Operations

$12,500

$13,000

$13,400

$14,250

$14,250

$14,250

$14,900

$15,300

$16,900

$20,100

$23,700

$25,400

$0
$0

$0
$0

$0
$0

$0
$0

$0
$0

$0
$0

$0
$0

$0
$0

$0
$1,000

$0
$0

$0
$0

$0
$0

New Other Liabilities (interestfree)

New Long-term Liabilities

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$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

$12,500

$13,000

$13,400

$14,250

$14,250

$14,250

$14,900

$15,300

$17,900

$20,100

$23,700

$25,400

Additional Cash Received

Sales Tax, VAT, HST/GST Received
New Current Borrowing

Subtotal Cash Received

Expenditures

0.00%

Month 1

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month
10

Month
11

Month
12

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$7,400

$281

$8,469

$9,445

$9,800

$9,944

$9,851

$9,853

$9,983

$10,002

$10,307

$10,837

$12,377

$7,681

$15,869

$16,845

$17,200

$17,344

$17,251

$17,253

$17,383

$17,402

$17,707

$18,237

$19,777

Sales Tax, VAT, HST/GST Paid Out

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

Principal Repayment of Current

Borrowing
Other Liabilities Principal
Repayment
Long-term Liabilities Principal
Repayment
Purchase Other Current Assets

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$1,000

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

$300

Expenditures from Operations

Cash Spending
Bill Payments
Subtotal Spent on Operations
Additional Cash Spent

$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

$8,281

$16,469

$17,445

$17,800

$17,944

$17,851

$17,853

$17,983

$18,002

$18,307

$18,837

$21,377

Subtotal Cash Spent

Page 5

Appendix
Net Cash Flow

$4,219

Cash Balance

$40,419

($3,469)

($4,045)

($3,550)

($3,694)

($3,601)

($2,953)

($2,683)

$36,950

$32,904

$29,354

$25,661

$22,060

$19,107

$16,425

($102)
$16,322

$1,793

$4,863

$4,023

$18,116

$22,979

$27,002

Table: Balance Sheet

Pro Forma Balance Sheet

Month 1
Assets

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Starting
Balances

Month
10

Month
11

Month
12

Current Assets
Cash
Inventory
Other Current Assets
Total Current Assets

$36,200
$3,000
$8,000
$47,200

$40,419
$1,750
$8,000
$50,169

$36,950
$1,450
$8,000
$46,400

$32,904
$1,474
$8,000
$42,378

$29,354
$1,568
$8,000
$38,922

$25,661
$1,568
$8,000
$35,228

$22,060
$1,568
$8,000
$31,628

$19,107
$1,639
$8,000
$28,746

$16,425
$1,683
$8,000
$26,108

$16,322
$1,859
$8,000
$26,181

$18,116
$2,211
$8,000
$28,327

$22,979
$2,607
$8,000
$33,586

$27,002
$2,794
$8,000
$37,796

$4,000
$0
$4,000
$51,200

$4,000
$166
$3,834
$54,003

$4,000
$332
$3,668
$50,068

$4,000
$498
$3,502
$45,880

$4,000
$664
$3,336
$42,258

$4,000
$830
$3,170
$38,398

$4,000
$996
$3,004
$34,632

$4,000
$1,162
$2,838
$31,584

$4,000
$1,328
$2,672
$28,780

$4,000
$1,494
$2,506
$28,687

$4,000
$1,660
$2,340
$30,667

$4,000
$1,826
$2,174
$35,760

$4,000
$1,992
$2,008
$39,804

Long-term Assets
Long-term Assets
Accumulated Depreciation
Total Long-term Assets
Total Assets
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
Current Borrowing
Other Current Liabilities
Subtotal Current Liabilities

$0
$0
$13,600
$13,600

$8,155
$0
$13,300
$21,455

$9,119
$0
$13,000
$22,119

$9,468
$0
$12,700
$22,168

$9,615
$0
$12,400
$22,015

$9,522
$0
$12,100
$21,622

$9,520
$0
$11,800
$21,320

$9,650
$0
$11,500
$21,150

$9,659
$0
$11,200
$20,859

$9,947
$1,000
$10,900
$21,847

$10,424
$1,000
$10,600
$22,024

$11,972
$1,000
$10,300
$23,272

$11,731
$0
$10,000
$21,731

Long-term Liabilities
Total Liabilities

$15,400
$29,000

$15,100
$36,555

$14,800
$36,919

$14,500
$36,668

$14,200
$36,215

$13,900
$35,522

$13,600
$34,920

$13,300
$34,450

$13,000
$33,859

$12,700
$34,547

$12,400
$34,424

$12,100
$35,372

$11,800
$33,531

$48,500
($26,300)
$0
$22,200
$51,200

$48,500
($26,300)
($4,752)
$17,448
$54,003

$48,500
($26,300)
($9,051)
$13,149
$50,068

$48,500
($26,300)
($12,988)
$9,212
$45,880

$48,500
($26,300)
($16,157)
$6,043
$42,258

$48,500
($26,300)
($19,324)
$2,876
$38,398

$48,500
($26,300)
($22,489)
($289)
$34,632

$48,500
($26,300)
($25,065)
($2,865)
$31,584

$48,500
($26,300)
($27,280)
($5,080)
$28,780

$48,500
($26,300)
($28,060)
($5,860)
$28,687

$48,500
($26,300)
($25,958)
($3,758)
$30,667

$48,500
($26,300)
($21,813)
$387
$35,760

$48,500
($26,300)
($15,927)
$6,273
$39,804

$22,200

$17,448

$13,149

($289)

($2,865)

($5,080)

($5,860)

($3,758)

Paid-in Capital
Retained Earnings
Earnings
Total Capital
Total Liabilities and Capital
Net Worth

$9,212

$6,043

$2,876

$387

$6,273

Page 6