Don't bother with copy and paste.

Get this complete sample business plan as a free text document.

Download for free

Clothing & Accessories Manufacturing icon Export Watch Manufacturer Business Plan

Start your plan

Grutzen Watches

Executive Summary

Grutzen Watches is a start-up watch producer and distribution company. Its strategy is to serve the upscale niche markets of the watch industry. It will capitalize on the German engineering and manufacturing used to build the watches. There are many untapped potential markets within this industry that desire high-quality, stylish goods, but do not think they can afford them or do not know where to purchase them.

It is the firm’s intention to build and export its products to the United States and to make Grutzen Watches the number one selling European watch in the Western U.S. To do this the company’s long-term goals are to to achieve a 20% market share in the U.S, build brand image and brand equity through marketing, achieve a sustainable 55% profit margin, and eventually produce luxury watches in addition to the initial, moderately-priced line.

The Company
Grutzen Watches is a privately-held international corporation. Production takes place in Germany and sales and marketing are focused on the United States – California – for the short-term future.

Ownership is divided among three principal individuals who are putting up the initial investment. These include: Franz Grutzen – head of production department, Henry Winster – head of American division and sales and marketing division, and Walter Young – vice president of American division.

The German factory is located at 210 Autoroute 17, Frankfurt, Germany. The factory is 1,000 square meters and should be large enough for the first three years of the company’s growth. The watches will be shipped to and distributed from Henry Winster’s house at 343 Palm Avenue in Los Angeles, California. The watches will be initially sold in upscale watch stores in Los Angeles and San Francisco.

Grutzen’s sales force will consist of Henry Winster and two freelancing sales representatives. Order processing will be achieved through communication between Henry Winster in the U.S. and Franz Grutzen in Germany.

The Products
The initial product line will be elegant analog watches with sporting characteristics, able to be used to depths of 100 meters under water. The company plans to release two versions, the “sport” watch and the “night” watch.

The pricing strategy will be to initially undercut our main competitors by 10%, using a market penetration strategy. Then, pricing will be adjusted to be directly competitive with the other major competitors. The price per watch is expected to be around $100-$200.

The Market
Entry into the high-end watch industry comes at a propitious time. Over the past two years, the purchase of mid-level and high-level European watches has increased by 50 percent in the U.S. and this trend is expected to continue.

One of the most important recent trends is that potential watch buyers are willing to spend higher amounts on watches because of the enhanced image appeal. Therefore, a company that can build a substantial brand image in this industry gains a significant competitive advantage. It is the aim of Grutzen to capitalize on its high quality and reasonable price while pursuing the innovative styles necessary for brand building.

Financial Considerations
The company’s start up costs will be ~$226,000. Owners’ equity will provide $171,000. Another $30,000 in funding will consist of short-term borrowing, and the rest will be long-term loans. The majority of the start-up costs will consist of rent, research and development, initial inventory, and a strong cash account. The Break-even Analysis shows Grutzen Watches will be able to make a steady profit by the second year.

Export watch manufacturer business plan, executive summary chart image

1.1 Objectives

  1. To make Grutzen Watches the number one selling European watch.
  2. To eventually produce luxury watches in addition to the moderately priced line.
  3. To achieve a 55% profit margin.
  4. To achieve a 20% market share in the U.S.

1.2 Mission

Grutzen Watches is a watch company that produces wrist watches for sale in the United States – initially in California. The company will build its image as a quality watch first, and then will begin selling higher profit, luxury watches.

1.3 Keys to Success

To succeed Grutzen Watches must:

  • Build and sell high quality products.
  • Achieve 100% customer satisfaction.
  • Build brand image and brand equity through marketing.
LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Company Summary

Grutzen Watches sells quality watches and provides excellent customer service for customers seeking a reliable watch. In the future Grutzen Watches intends to enter the luxury watch market.

2.1 Company Ownership

Grutzen Watches is a privately held international corporation. Production takes place in Germany and sales and marketing are focused on the United States – California for the short-term future.

Ownership:

  • Franz Grutzen: 55% (Germany)
  • Henry Winster: 30% (U.S.)
  • Walter Young: 15% (U.S.)

2.2 Start-up Summary

Sixty percent (60%) of start-up costs will go to assets. Start-up costs will be financed through the owners’ investments, and loans. The assumptions are shown in the following table and chart.

*NOTE: The tables in this sample plan were converted from German deutschmarks to dollars. However, the numbers do not reflect current monetary exchange rates.

Export watch manufacturer business plan, company summary chart image

Start-up
Requirements
Start-up Expenses
Legal $20,000
Stationery etc. $500
Brochures $3,000
Consultants $10,000
Insurance $10,000
Rent $20,000
Research and Development $10,000
Expensed Equipment $10,000
Other $7,500
Total Start-up Expenses $91,000
Start-up Assets
Cash Required $70,000
Start-up Inventory $25,000
Other Current Assets $5,000
Long-term Assets $35,000
Total Assets $135,000
Total Requirements $226,000
Start-up Funding
Start-up Expenses to Fund $91,000
Start-up Assets to Fund $135,000
Total Funding Required $226,000
Assets
Non-cash Assets from Start-up $65,000
Cash Requirements from Start-up $70,000
Additional Cash Raised $0
Cash Balance on Starting Date $70,000
Total Assets $135,000
Liabilities and Capital
Liabilities
Current Borrowing $30,000
Long-term Liabilities $20,000
Accounts Payable (Outstanding Bills) $5,000
Other Current Liabilities (interest-free) $0
Total Liabilities $55,000
Capital
Planned Investment
Investor 1 $100,000
Investor 2 $71,000
Other $0
Additional Investment Requirement $0
Total Planned Investment $171,000
Loss at Start-up (Start-up Expenses) ($91,000)
Total Capital $80,000
Total Capital and Liabilities $135,000
Total Funding $226,000

2.3 Company Locations and Facilities

  • The German factory is located at 210 Autoroute 17, Frankfurt, Germany.
  • The factory is 1000 square meters and should be large enough for the first three years of the company’s growth.
  • The watches will be shipped to and distributed from Henry Winster’s house at 343 Palm Avenue in Los Angeles, California.
  • The watches will be initially sold in upscale watch stores in Los Angeles and San Francisco.
LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Products

The watches will be mid-level all-around high-quality sports watches.

The price will be very competitive: $100-$200.

3.1 Product Description

Grutzen Watches are elegant analog watches with sporting characteristics, able to be used to depths of 100 meters under water.

  • The “sport” watch will be made of a durable steel and hard rubber combination that will provide both style and durability.
  • The “night” watch will be all black including the face with minimal white writing for the numbers on the face and will feature white hands as well.

3.2 Competitive Comparison

Grutzen Watches will have the following sustainable competitive advantages:

  1. German technology, experience, proficiency, and reputation.
  2. High quality at a moderate price.
  3. Elegant and ergonomic styling.
  4. Devoted German work force.
  5. American marketing skills.

3.3 Sales Literature

Grutzen Watches will use advertising, public relations, and sales programs to make the public aware of the watches.

  1. Advertisements and public relations pieces in local newspapers – particularly The Los Angeles Times and The San Francisco Chronicle.
  2. Full-color brochures will be distributed at the various outlets where the watches are sold.

3.4 Sourcing

Grutzen Watches will only sell watches produced at its German factory, therefore additional sourcing of watches will not be necessary. However, the sourcing of parts for the manufacturing of the watches will play a constant role in the firm’s profitability. Initially, most parts will be sourced from Eastern European suppliers, as the exchange rate is very beneficial for those purchasing with German Marks.

3.5 Technology

PC-based software will be used for accounts receivable/payable, inventory, purchasing, sales, shipping, and returns.

This business plan uses Business Plan Pro from Palo Alto Software, Inc. and it will be reviewed and updated as necessary.

3.6 Future Products

A luxury watch is the current main focus for a future product. Other future products could include alarm clocks, wall clocks, and clocks for luxury automobiles built in Germany.

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Market Analysis Summary

The purchase of mid-level and high-level European watches has increased by 50 percent over the past two years. We expect the sales to continue growing, and to capitalize on this ever-present market for watches – people will always need and buy watches.

4.1 Market Segmentation

The market segmentation is divided into the leading target markets. The division reflects the differences in marketing strategy that will be used to target each different market.

  • The “yuppies” who enjoy being the first on their block to have a new, “chic” and “hip” product.
  • The “yuppies” who follow trends and buy products that everyone else has.
  • Older adults who simply have good taste and a sense of style.
  • Wealthier college students.
  • Still fashionable senior citizens.
Export watch manufacturer business plan, market analysis summary chart image

Market Analysis
Year 1 Year 2 Year 3 Year 4 Year 5
Potential Customers Growth CAGR
New Yuppies 5% 100,000 105,000 110,250 115,763 121,551 5.00%
Trend Yuppies 2% 50,000 51,000 52,020 53,060 54,121 2.00%
Older Adults 5% 25,000 26,250 27,563 28,941 30,388 5.00%
Other 4% 20,000 20,800 21,632 22,497 23,397 4.00%
Total 4.15% 195,000 203,050 211,465 220,261 229,457 4.15%

4.2 Target Market Segment Strategy

The watch industry, particularly the upscale markets, is growing faster than ever. Potential watch buyers are willing to spend moderate to high amounts on watches because they can make the customer look good – and hence feel good about themselves. In addition, Grutzen Watches will be built to last a lifetime – battery replacement every ten years will be the only necessary maintenance, therefore customers will see the inherent value in the watches.

The upscale niche market that Grutzen Watches has targeted is competitive because of the competitors and the discerning consumers it serves. However, the competition is based more on quality than price unlike the discount market.

4.2.1 Market Needs

The upscale watch industry is currently in a growth period, so now is an ideal time for entry.

Henry Winster will distribute the watches to Los Angeles and San Francisco outlets from his residence in Los Angeles.

  • The cost of marketing the new product is expected to be the biggest challenge for Grutzen. The initial use of Henry Winster’s facilities as a distribution channel will allow for cost savings.
  • The lack of an existing recognized brand name will be an initial problem, but in a few years Grutzen Watches intends to have achieved powerful brand equity – allowing it to rely on, and succeed because of its brand name.

4.2.3 Market Growth

The leading competitor is Swiss Army Watches.

Consumers often only buy a new watch every 5 to 10 years, yet they purchase them often as gifts. Therefore, advertising will be increased during the Christmas holiday season.

The intended retail outlets are full price and full service, therefore Grutzen will not need to use an extreme price penetration strategy to gain a foothold in the market.

4.2.4 Main Competitors

Our main competitor is Swiss Army Watches. Our next closest competitor is Tag Heuer. Both of these firms have strong brand equity, but there is room in this market for a new company as brand loyalty is not high on potential consumers’ reasons for purchasing.

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Strategy and Implementation Summary

Grutzen Watches’ strategy is to serve niche markets of the watch industry. It will capitalize on the German engineering and manufacturing used to build the watches. There are many untapped potential markets that desire high-quality goods, but do not think they can afford them or do not know where to purchase them. Grutzen Watches’ marketing strategy will alleviate this problem.

5.1 Marketing Strategy

The marketing strategy will focus on two segments:

  1. The company will benchmark the objectives for promotion, outlet selling, and personal selling.
  2. The marketing budget will be $36,000 per year.

5.1.1 Pricing Strategy

The pricing strategy will be to initially undercut our main competitors by 10%, using a market penetration strategy. Then, pricing will be adjusted to be directly competitive with the other major competitors.

5.1.2 Promotion Strategy

Promotion will be initially spearheaded by public relations because of its low cost, and then through advertising once the company begins to increase cash flow to an acceptable figure.

5.2 Sales Strategy

Grutzen’s sales force will consist of Henry Winster and two freelancing sales representatives. Order processing will be achieved through communication between Henry Winster in the U.S. and Franz Grutzen in Germany.

5.2.1 Sales Forecast

The following table and chart show our present sales forecast.

Export watch manufacturer business plan, strategy and implementation summary chart image

Sales Forecast
Year 1 Year 2 Year 3
Sales
Sales $1,066,000 $1,307,000 $1,515,000
Other $0 $0 $0
Total Sales $1,066,000 $1,307,000 $1,515,000
Direct Cost of Sales Year 1 Year 2 Year 3
Sales $410,000 $500,000 $610,000
Other $0 $0 $0
Subtotal Direct Cost of Sales $410,000 $500,000 $610,000

5.2.2 Sales Programs

Sales will be made by Henry Winster and the sales reps. Outlets that achieve the highest figures in sales will receive 2% discounts in order to encourage increasing sales.

5.3 Milestones

This table lists important program milestones, with dates and managers in charge and budgets for each. The milestone schedule indicates our emphasis on planning for implementation.

Milestones
Milestone Start Date End Date Budget Manager Department
Business Plan 4/16/1998 4/16/1998 $4,000 FG Devpt
Factory Selection 5/5/1998 5/5/1998 $6,000 FG Finance
Retainer Contracts 6/1/1998 6/1/1998 $2,500 HW Sales
Brochures 6/11/1998 6/11/1998 $5,500 HW Marketing
Copywrite 6/28/1998 6/28/1998 $6,500 WY Legal
Totals $24,500

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Management Summary

Grutzen Watches is currently not hiring any more employees. The decision has been made to postpone further hiring until the company begins to succeed.

After approximately one year, two employees will be added to the current six.

6.1 Organizational Structure

Grutzen Watches is split by both location and functionality. The production division is located in Germany where the factory is, and run by Franz Grutzen. The sales and marketing, and finance and administration divisions are located in Los Angeles and are run by Henry Winster and Walter Young.

6.2 Management Team

Franz Grutzen: president, founder, and head of production department. Grutzen was president of production at Swiss Army Watches before he decided to return to his native Germany to start his own company. He graduated from the University of Frankfurt, and received an MBA at The University of Paris at Sorbonne. Forty-eight years old, no children.

Henry Winster: head of american division and sales and marketing division. He has worked and co-owned Wright and Winster, an advertising agency, for fifteen years. BA from USC, MBA from Stanford. Fifty-six years old, three children.

Walter Young: vice president of american division. He was previously vice president of operations at Greentree Sports in Phoenix, AZ. He received his BA from Emory University and his MBA from UCLA.

6.3 Management Team Gaps

The following important gaps exist:

  • The present team has little sales experience.
  • There is no current in-house designer – this should be corrected within a year.
  • There is no international manager.

6.4 Personnel Plan

The personnel plan calls for adding two employees by the end of the first year for a total of eight. After the second year, employment is expected to increase by another four. These new employees will go into production and sales.

Personnel Plan
Year 1 Year 2 Year 3
President $72,000 $77,000 $82,000
Head of American Division $66,000 $70,000 $74,000
Vice President American Division $54,000 $58,000 $62,000
Other $104,400 $118,000 $131,000
Total People 6 8 8
Total Payroll $296,400 $323,000 $349,000

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Financial Plan

Growth will be supported by cash flow and owner investment. This will keep initial growth slow and manageable, and will allow the management to have complete control over the firm.

7.1 Important Assumptions

Grutzen’s financial plan relies on several important assumptions – most of which are shown in the following table.

The key assumptions are:

  • Sufficient access to capital.
  • Steady economy without a major recession.
  • No unforeseen drastic technology changes.
General Assumptions
Year 1 Year 2 Year 3
Plan Month 1 2 3
Current Interest Rate 10.00% 10.00% 10.00%
Long-term Interest Rate 9.00% 9.00% 9.00%
Tax Rate 25.42% 25.00% 25.42%
Other 0 0 0

7.2 Key Financial Indicators

  • Keeping average collection days at 60 days or below is very important as this could become a major cause of cash flow problems for the first year.
  • Gross margins must remain above 55%.
Export watch manufacturer business plan, financial plan chart image

7.3 Break-even Analysis

The Break-even Analysis chart and table show that if the costs stay at the current, or relatively stable, level Grutzen Watches will be able to make a steady profit by the second year.

Export watch manufacturer business plan, financial plan chart image

Break-even Analysis
Monthly Revenue Break-even $74,602
Assumptions:
Average Percent Variable Cost 38%
Estimated Monthly Fixed Cost $45,909

7.4 Projected Profit and Loss

The following table and chart shows Grutzen’s expectations for profit and loss. The company will begin to make a profit in its second year of operation.

Export watch manufacturer business plan, financial plan chart image

Pro Forma Profit and Loss
Year 1 Year 2 Year 3
Sales $1,066,000 $1,307,000 $1,515,000
Direct Cost of Sales $410,000 $500,000 $610,000
Other $33,000 $38,000 $43,000
Total Cost of Sales $443,000 $538,000 $653,000
Gross Margin $623,000 $769,000 $862,000
Gross Margin % 58.44% 58.84% 56.90%
Expenses
Payroll $296,400 $323,000 $349,000
Sales and Marketing and Other Expenses $100,675 $112,900 $129,200
Depreciation $3,504 $3,500 $3,500
Leased Equipment $72,000 $80,000 $81,000
Utilities $6,325 $7,000 $8,000
Insurance $18,000 $21,000 $23,000
Rent $48,000 $51,000 $55,000
Other $6,000 $6,300 $6,500
Payroll Taxes $0 $0 $0
Other $0 $0 $0
Total Operating Expenses $550,904 $604,700 $655,200
Profit Before Interest and Taxes $72,096 $164,300 $206,800
EBITDA $75,600 $167,800 $210,300
Interest Expense $6,180 $2,810 $900
Taxes Incurred $16,480 $40,373 $52,333
Net Profit $49,437 $121,118 $153,567
Net Profit/Sales 4.64% 9.27% 10.14%

7.5 Projected Cash Flow

Cash flow will be managed with a revolving line of credit. We expect to borrow $41,000 in the first year to cover our receivables.

Export watch manufacturer business plan, financial plan chart image

Pro Forma Cash Flow
Year 1 Year 2 Year 3
Cash Received
Cash from Operations
Cash Sales $533,000 $653,500 $757,500
Cash from Receivables $453,350 $635,493 $741,959
Subtotal Cash from Operations $986,350 $1,288,993 $1,499,459
Additional Cash Received
Sales Tax, VAT, HST/GST Received $0 $0 $0
New Current Borrowing $41,000 $0 $0
New Other Liabilities (interest-free) $0 $0 $0
New Long-term Liabilities $0 $0 $0
Sales of Other Current Assets $0 $0 $0
Sales of Long-term Assets $0 $0 $0
New Investment Received $0 $0 $0
Subtotal Cash Received $1,027,350 $1,288,993 $1,499,459
Expenditures Year 1 Year 2 Year 3
Expenditures from Operations
Cash Spending $296,400 $323,000 $349,000
Bill Payments $677,740 $849,960 $1,005,944
Subtotal Spent on Operations $974,140 $1,172,960 $1,354,944
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $40,000 $31,000 $0
Other Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $4,000 $4,000 $4,000
Purchase Other Current Assets $0 $0 $0
Purchase Long-term Assets $0 $0 $0
Dividends $0 $0 $0
Subtotal Cash Spent $1,018,140 $1,207,960 $1,358,944
Net Cash Flow $9,210 $81,033 $140,515
Cash Balance $79,210 $160,243 $300,758

7.6 Projected Balance Sheet

As seen in the balance sheet, a strong growth in net worth is expected over the next three years.

Pro Forma Balance Sheet
Year 1 Year 2 Year 3
Assets
Current Assets
Cash $79,210 $160,243 $300,758
Accounts Receivable $79,650 $97,657 $113,199
Inventory $35,200 $42,927 $52,371
Other Current Assets $5,000 $5,000 $5,000
Total Current Assets $199,060 $305,827 $471,327
Long-term Assets
Long-term Assets $35,000 $35,000 $35,000
Accumulated Depreciation $3,504 $7,004 $10,504
Total Long-term Assets $31,496 $27,996 $24,496
Total Assets $230,556 $333,823 $495,823
Liabilities and Capital Year 1 Year 2 Year 3
Current Liabilities
Accounts Payable $54,120 $71,269 $83,702
Current Borrowing $31,000 $0 $0
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $85,120 $71,269 $83,702
Long-term Liabilities $16,000 $12,000 $8,000
Total Liabilities $101,120 $83,269 $91,702
Paid-in Capital $171,000 $171,000 $171,000
Retained Earnings ($91,000) ($41,563) $79,554
Earnings $49,437 $121,118 $153,567
Total Capital $129,437 $250,554 $404,121
Total Liabilities and Capital $230,556 $333,823 $495,823
Net Worth $129,437 $250,554 $404,121

7.7 Business Ratios

Standard business ratios are provided in the following table. The ratios show a strong, yet safe growth. Industry Profile ratios are based on Standard Industrial Classification (SIC) Index code 3873.

Ratio Analysis
Year 1 Year 2 Year 3 Industry Profile
Sales Growth 0.00% 22.61% 15.91% 3.90%
Percent of Total Assets
Accounts Receivable 34.55% 29.25% 22.83% 27.20%
Inventory 15.27% 12.86% 10.56% 29.70%
Other Current Assets 2.17% 1.50% 1.01% 26.70%
Total Current Assets 86.34% 91.61% 95.06% 83.60%
Long-term Assets 13.66% 8.39% 4.94% 16.40%
Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 36.92% 21.35% 16.88% 36.30%
Long-term Liabilities 6.94% 3.59% 1.61% 19.00%
Total Liabilities 43.86% 24.94% 18.49% 55.30%
Net Worth 56.14% 75.06% 81.51% 44.70%
Percent of Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 58.44% 58.84% 56.90% 34.40%
Selling, General & Administrative Expenses 58.66% 54.01% 50.88% 23.80%
Advertising Expenses 3.38% 3.21% 3.17% 0.70%
Profit Before Interest and Taxes 6.76% 12.57% 13.65% 1.70%
Main Ratios
Current 2.34 4.29 5.63 2.42
Quick 1.93 3.69 5.01 1.31
Total Debt to Total Assets 43.86% 24.94% 18.49% 55.30%
Pre-tax Return on Net Worth 50.93% 64.45% 50.95% 2.10%
Pre-tax Return on Assets 28.59% 48.38% 41.53% 4.80%
Additional Ratios Year 1 Year 2 Year 3
Net Profit Margin 4.64% 9.27% 10.14% n.a
Return on Equity 38.19% 48.34% 38.00% n.a
Activity Ratios
Accounts Receivable Turnover 6.69 6.69 6.69 n.a
Collection Days 58 50 51 n.a
Inventory Turnover 10.91 12.80 12.80 n.a
Accounts Payable Turnover 13.43 12.17 12.17 n.a
Payment Days 27 26 28 n.a
Total Asset Turnover 4.62 3.92 3.06 n.a
Debt Ratios
Debt to Net Worth 0.78 0.33 0.23 n.a
Current Liab. to Liab. 0.84 0.86 0.91 n.a
Liquidity Ratios
Net Working Capital $113,941 $234,558 $387,625 n.a
Interest Coverage 11.67 58.47 229.78 n.a
Additional Ratios
Assets to Sales 0.22 0.26 0.33 n.a
Current Debt/Total Assets 37% 21% 17% n.a
Acid Test 0.99 2.32 3.65 n.a
Sales/Net Worth 8.24 5.22 3.75 n.a
Dividend Payout 0.00 0.00 0.00 n.a

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your 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
Sales 0% $81,000 $81,000 $81,000 $175,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $81,000 $81,000 $81,000 $175,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000
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
Sales $32,000 $32,000 $32,000 $58,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $32,000 $32,000 $32,000 $58,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000
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
President 0% $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Head of American Division 0% $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Vice President American Division 0% $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
Other 0% $8,700 $8,700 $8,700 $8,700 $8,700 $8,700 $8,700 $8,700 $8,700 $8,700 $8,700 $8,700
Total People 6 6 6 6 6 6 6 6 6 6 6 6
Total Payroll $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700

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 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
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 $81,000 $81,000 $81,000 $175,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000
Direct Cost of Sales $32,000 $32,000 $32,000 $58,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000
Other $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750
Total Cost of Sales $34,750 $34,750 $34,750 $60,750 $34,750 $34,750 $34,750 $34,750 $34,750 $34,750 $34,750 $34,750
Gross Margin $46,250 $46,250 $46,250 $114,250 $46,250 $46,250 $46,250 $46,250 $46,250 $46,250 $46,250 $46,250
Gross Margin % 57.10% 57.10% 57.10% 65.29% 57.10% 57.10% 57.10% 57.10% 57.10% 57.10% 57.10% 57.10%
Expenses
Payroll $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700
Sales and Marketing and Other Expenses $8,350 $8,350 $8,350 $8,900 $8,275 $8,350 $8,350 $8,350 $8,350 $8,350 $8,350 $8,350
Depreciation $292 $292 $292 $292 $292 $292 $292 $292 $292 $292 $292 $292
Leased Equipment $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Utilities $500 $500 $550 $600 $575 $550 $500 $500 $500 $500 $550 $500
Insurance $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Rent $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Other $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Payroll Taxes 12% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $45,842 $45,842 $45,892 $46,492 $45,842 $45,892 $45,842 $45,842 $45,842 $45,842 $45,892 $45,842
Profit Before Interest and Taxes $408 $408 $358 $67,758 $408 $358 $408 $408 $408 $408 $358 $408
EBITDA $700 $700 $650 $68,050 $700 $650 $700 $700 $700 $700 $650 $700
Interest Expense $397 $395 $392 $732 $729 $727 $557 $555 $552 $383 $381 $378
Taxes Incurred $3 $3 ($9) $16,757 ($80) ($92) ($37) ($37) ($36) $6 ($6) $7
Net Profit $7 $10 ($26) $50,270 ($241) ($276) ($112) ($110) ($108) $19 ($17) $22
Net Profit/Sales 0.01% 0.01% -0.03% 28.73% -0.30% -0.34% -0.14% -0.14% -0.13% 0.02% -0.02% 0.03%

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 $40,500 $40,500 $40,500 $87,500 $40,500 $40,500 $40,500 $40,500 $40,500 $40,500 $40,500 $40,500
Cash from Receivables $0 $1,350 $40,500 $40,500 $42,067 $85,933 $40,500 $40,500 $40,500 $40,500 $40,500 $40,500
Subtotal Cash from Operations $40,500 $41,850 $81,000 $128,000 $82,567 $126,433 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000
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 $0 $0 $0 $41,000 $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 $40,500 $41,850 $81,000 $169,000 $82,567 $126,433 $81,000 $81,000 $81,000 $81,000 $81,000 $81,000
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 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700 $24,700
Bill Payments $7,207 $65,861 $55,999 $58,444 $124,982 $28,603 $56,279 $56,120 $56,118 $56,112 $55,991 $56,024
Subtotal Spent on Operations $31,907 $90,561 $80,699 $83,144 $149,682 $53,303 $80,979 $80,820 $80,818 $80,812 $80,691 $80,724
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 $20,000 $0 $0 $20,000 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $334 $334 $334 $334 $333 $333 $333 $333 $333 $333 $333 $333
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 $32,241 $90,895 $81,033 $83,478 $150,015 $53,636 $101,312 $81,153 $81,151 $101,145 $81,024 $81,057
Net Cash Flow $8,259 ($49,045) ($33) $85,522 ($67,448) $72,797 ($20,312) ($153) ($151) ($20,145) ($24) ($57)
Cash Balance $78,259 $29,215 $29,181 $114,703 $47,255 $120,052 $99,740 $99,587 $99,436 $79,291 $79,267 $79,210
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 $70,000 $78,259 $29,215 $29,181 $114,703 $47,255 $120,052 $99,740 $99,587 $99,436 $79,291 $79,267 $79,210
Accounts Receivable $0 $40,500 $79,650 $79,650 $126,650 $125,083 $79,650 $79,650 $79,650 $79,650 $79,650 $79,650 $79,650
Inventory $25,000 $35,200 $35,200 $35,200 $63,800 $35,200 $35,200 $35,200 $35,200 $35,200 $35,200 $35,200 $35,200
Other Current Assets $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total Current Assets $100,000 $158,959 $149,065 $149,031 $310,153 $212,538 $239,902 $219,590 $219,437 $219,286 $199,141 $199,117 $199,060
Long-term Assets
Long-term Assets $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000
Accumulated Depreciation $0 $292 $584 $876 $1,168 $1,460 $1,752 $2,044 $2,336 $2,628 $2,920 $3,212 $3,504
Total Long-term Assets $35,000 $34,708 $34,416 $34,124 $33,832 $33,540 $33,248 $32,956 $32,664 $32,372 $32,080 $31,788 $31,496
Total Assets $135,000 $193,667 $183,481 $183,155 $343,985 $246,078 $273,150 $252,546 $252,101 $251,658 $231,221 $230,905 $230,556
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 $5,000 $63,994 $54,132 $54,166 $124,060 $26,727 $54,408 $54,249 $54,248 $54,246 $54,123 $54,158 $54,120
Current Borrowing $30,000 $30,000 $30,000 $30,000 $71,000 $71,000 $71,000 $51,000 $51,000 $51,000 $31,000 $31,000 $31,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $35,000 $93,994 $84,132 $84,166 $195,060 $97,727 $125,408 $105,249 $105,248 $105,246 $85,123 $85,158 $85,120
Long-term Liabilities $20,000 $19,666 $19,332 $18,998 $18,664 $18,331 $17,998 $17,665 $17,332 $16,999 $16,666 $16,333 $16,000
Total Liabilities $55,000 $113,660 $103,464 $103,164 $213,724 $116,058 $143,406 $122,914 $122,580 $122,245 $101,789 $101,491 $101,120
Paid-in Capital $171,000 $171,000 $171,000 $171,000 $171,000 $171,000 $171,000 $171,000 $171,000 $171,000 $171,000 $171,000 $171,000
Retained Earnings ($91,000) ($91,000) ($91,000) ($91,000) ($91,000) ($91,000) ($91,000) ($91,000) ($91,000) ($91,000) ($91,000) ($91,000) ($91,000)
Earnings $0 $7 $17 ($9) $50,261 $50,020 $49,744 $49,632 $49,521 $49,413 $49,431 $49,414 $49,437
Total Capital $80,000 $80,007 $80,017 $79,991 $130,261 $130,020 $129,744 $129,632 $129,521 $129,413 $129,431 $129,414 $129,437
Total Liabilities and Capital $135,000 $193,667 $183,481 $183,155 $343,985 $246,078 $273,150 $252,546 $252,101 $251,658 $231,221 $230,905 $230,556
Net Worth $80,000 $80,007 $80,017 $79,991 $130,261 $130,020 $129,744 $129,632 $129,521 $129,413 $129,431 $129,414 $129,437

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan