Preview

Bottled Water Manufacturer

Powerful Essays
Open Document
Open Document
Source: http://www.referenceforbusiness.com/business-plans/Business-Plans-Volume-04/Bottled-Water-Manufacturer.html
Bottled Water Manufacturer
BUSINESS PLAN
SPARKLING HORIZON BOTTLED WATER

315 Fauborg
Wichita, KS 67207
April 1995

Sparkling Horizon Bottled Water's business plan contains valuable financial information. Check out the Projected Cash Flow tables for the first three years of operation. The plan's owner has also included a Projected Balance Sheet and a Projected Income Statement, both of which also contain helpful information for anyone interested in starting a bottled water business.

* EXECUTIVE SUMMARY * INDUSTRY ANALYSIS * MARKET OVERVIEW * BUSINESS DESCRIPTION * PRODUCT DESCRIPTION
…show more content…

Opening inventory | 5,000 | Total Start-up Costs | $64,000 | Working capital | 29,500 | Total Funding Needed | $93,500 | Sources of capital | | Chantal Fuzet personal investment | 15,000 | SBA loan | 78,500 | Total Funding | $93,500 |
FINANCIAL STATEMENTS
Assumptions
* Bottle and cooler by month * Selling price of $5.29 per delivered bottle * Cooler rental of $10.00 per month * Cost of sales of $1.80 per delivered bottle * Payroll expenses assume 1 route driver from January to May and a 2nd driver from the end of May through December * Payroll taxes: FICA - 7.65%, SUTA -4.00%, FUTA - 0.80% * Vehicle gas costs of $25 per day per truck * Vehicle lease costs assume a $20,500 van financed at 9% for a 5 year term, with a $6,000 down payment * Loan of $78,500 financed at 9% for 7 years

Projected Balance Sheet | | 1995 | 1996 | 1997 | 1998 | 1999 | Assets | | | | | | Current Assets | | | | | | Cash | 50,000 | 110,000 | 170,000 | 200,000 | 240,000 | Accounts Receivable | 9,000 | 9,450 | 9,923 | 10,419 | 10,940 | Inventory | 5,000 | 5,250 | 5,513 | 5,788 | 6,078 | Other Short-term Assets | 0 | 0 | 0 | |


You May Also Find These Documents Helpful

  • Satisfactory Essays

    Elis Printing Case

    • 492 Words
    • 2 Pages

    International Accounting Prof. William Hancock Ellis printing Case Ellis printing Case 1. Prepare Ellis printing Company’s cash budget for the 1st half of 2007 | | | Jan-07 | Feb-07 | Mar-07 | Apr-07 | May-07 | Jun-07 | I. Cash Input | | | | | | | | | Receipt, 1% discount, Month (1st -20th ) | 6,600 | 9,240 | 11,220 | 13,200 | 9,240 | 6,600 | | Receipt, 1% discount, Month+1 (21st - 30th ) | 2,640 | 3,300 | 4,620 | 5,610 | 6,600 | 4,620 | | Receipt, Month+30days | 28,000 | 35,000 | 49,000 | 59,500 | 70,000 | 49,000 | | | Receipt, Month+60days | 2,500 | 4,000 | 5,000 | 7,000 | 8,500 | 10,000 | | | Total Cash Input | | 39,740 | 51,540 | 69,840 | 85,310 | 94,340 | 70,220 | | | | | | | | | | | | II. Cash Output | | | | | | | | | material(10% of M+2 sales) | 8,500 | 10,000 | 7,000 | 5,000 | 2,500 | 2,000 | | | material(10% of M+1 sales) | 7,000 | 8,500 | 10,000 | 7,000 | 5,000 | 2,500 | | | labor(20% of M+2 sales) | 17,000 | 20,000 | 14,000 | 10,000 | 5,000 | 4,000 | | | labor(20% of M+1 sales) | 14,000 | 17,000 | 20,000 | 14,000 | 10,000 | 5,000 | | | G&A expenses | | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | | | Lease fee | | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | | | Miscellaneous expense | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | | | Interest expense paid | 5,000 | | | | | | | | Purchasing a machine | | | | | | 50,000 | | | Tax | | | | | 75,000 | | 75,000 | | | Total Cash Output | 65,000 | 69,000 | 64,500 | 124,500 | 36,000 | 152,000 | | | | | | | | | | | | III.…

    • 492 Words
    • 2 Pages
    Satisfactory Essays
  • Powerful Essays

    Salem

    • 923 Words
    • 4 Pages

    2. For each expense that is variable with respect to revenue hours, calculate the cost per revenue hour. Jan 1,546 7,896 9,442 329 28.70 0.03 Feb 1,485 7,584 9,069 316 28.70 0.03 Mar 1,697 8,664 10,361 361 28.70 (costs/hours) 0.03 (hours/costs)…

    • 923 Words
    • 4 Pages
    Powerful Essays
  • Good Essays

    Programing Problems

    • 721 Words
    • 3 Pages

    RegularHours * HourlyRate + OvertimeHours * (HourlyRate * 1.5) End Gross Pay module Tax Module Tax=GrossPay*.30 End Tax Module Net Pay Module NetPay = GrossPay –Tax – Parking…

    • 721 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    The formula for variable expenses shows that variable costs are: ($4,080 + $6,976) / 1,600 = $6.91.…

    • 1661 Words
    • 14 Pages
    Satisfactory Essays
  • Powerful Essays

    Jones Soda Company

    • 2061 Words
    • 9 Pages

    Over the past two years, Jones Soda Company has successfully acquired strategic alliances with various companies in order to provide deeper and more diverse market exposure. Some of these companies include Barnes & Noble, Panera Bread, and Starbucks. Since Jones does not deal in multimillion dollar advertising campaigns, this is their best way to promote their brand. By offering their wide assortment of beverages in stores and restaurants, Jones has been able to sell more to the consumer than would be at all possible on their own. In order to best continue on this route to success, the current recommendation is to acquire a strategic alliance with Applebee’s.…

    • 2061 Words
    • 9 Pages
    Powerful Essays
  • Good Essays

    market of a developing nation. I will first outline why such a strategy is possible and then…

    • 1502 Words
    • 6 Pages
    Good Essays
  • Good Essays

    As a leading producer, marketer and importer of wines and distilled spirits, Brown-Forman was the fifth-largest distiller in the United States. But the company spent huge amount of money advertising premium brands and significantly less on low profit brands. In the late 1970’s, the whiskey market declined and this presented Brown Foreman with growth challenges in a mature market.…

    • 1550 Words
    • 7 Pages
    Good Essays
  • Satisfactory Essays

    Financial Accounting notes

    • 2283 Words
    • 12 Pages

    JWS Transport Company’s employees earn vacation time at the rate of 1 hour per 40-hour work period. The vacation pay vests immediately (that is, an employee is entitled to the pay even if employment terminates). During 2013, total wages paid to employees equaled $404,000, including $4,000 for vacations actually taken in 2013 but not including vacations related to 2013 that will be taken in 2014. All vacations earned before 2013 were taken before January 1, 2013. No accrual entries have been made for the vacations. No overtime premium and no bonuses were paid during the period. Prepare the appropriate adjusting entry for vacations earned but not taken in 2013: Wages Expense 6k, Liability- Compensated future absences 6k…

    • 2283 Words
    • 12 Pages
    Satisfactory Essays
  • Good Essays

    Bottled Water

    • 883 Words
    • 4 Pages

    1. How can we make society more aware of the environmental problems associated with bottled water?…

    • 883 Words
    • 4 Pages
    Good Essays
  • Good Essays

    The Huai drifts through thickly occupied farmland among the Yellow and Yangtze Streams. Blocks and advancement changes create the river together disposed to overflowing and gathering contaminants. Partial the barriers alongside the Huai River in dominant and eastern China exposed contamination stages of “Grade 5" or worse, with impurities noticed in groundwater 300 meters underneath the river. The Huai River in Anhui region is so dirty all the fish have died and societies have to drink bottled water to evade getting nauseated. Some residences have water that is too poisonous to touch and leaves behind layer when it is simmered. Now, crops have been demolished by irrigation water from the watercourse; fish farmsteads have been smeared out;…

    • 144 Words
    • 1 Page
    Good Essays
  • Good Essays

    Discuss competition in the search engine industry. Which of the five competitive forces seems strongest? Weakest? What is your assessment of overall industry attractiveness?…

    • 624 Words
    • 3 Pages
    Good Essays
  • Powerful Essays

    |II.3. Evaluation of the situation of the two firms taking into account that of the new entrants 20…

    • 4645 Words
    • 19 Pages
    Powerful Essays
  • Satisfactory Essays

    | Thomas Magnum began operations as a private investigator on =anuary 1, 2008. The trial balance columns of the worksheet for THOMAS =AGNUM, P.I., INC. at March 31 are as follows.…

    • 936 Words
    • 4 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Maldives: water shortage hits 12 islands, one family spending 85% of income on bottled water…

    • 393 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Global consumption of bottled water has exploded in recent years, rising from 83 billion liters in 2001 to 138 billion in 2003, representing a 66% increase in just two years. Several factors are responsible for this tremendous growth.…

    • 2460 Words
    • 8 Pages
    Good Essays

Related Topics