Cigar Manufacturing Business Plan

Start your plan
Start my business plan

Start your own cigar manufacturing business plan

Cigar World

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
All Product Lines 0% $100,000 $150,000 $200,000 $200,000 $200,000 $200,000 $200,000 $220,000 $220,000 $270,000 $270,000 $270,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $100,000 $150,000 $200,000 $200,000 $200,000 $200,000 $200,000 $220,000 $220,000 $270,000 $270,000 $270,000
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
All Product Lines $4,000 $6,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,800 $8,800 $10,800 $10,800 $10,800
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $4,000 $6,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,800 $8,800 $10,800 $10,800 $10,800
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
President 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Vice president 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Production manager 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Workers 0% $11,000 $11,000 $11,000 $11,000 $11,000 $11,000 $11,000 $11,000 $11,000 $11,000 $11,000 $11,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 10 10 10 10 10 10 10 10 10 10 10 10
Total Payroll $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000

General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 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 Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $25,000 $37,500 $50,000 $50,000 $50,000 $50,000 $50,000 $55,000 $55,000 $67,500 $67,500 $67,500
Cash from Receivables $25,000 $27,500 $76,250 $113,750 $150,000 $150,000 $150,000 $150,000 $150,500 $165,000 $166,250 $202,500
Subtotal Cash from Operations $50,000 $65,000 $126,250 $163,750 $200,000 $200,000 $200,000 $205,000 $205,500 $232,500 $233,750 $270,000
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 $150,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $200,000 $65,000 $126,250 $163,750 $200,000 $200,000 $200,000 $205,000 $205,500 $232,500 $233,750 $270,000
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Bill Payments $21,273 $38,664 $52,677 $69,754 $67,744 $71,361 $71,353 $71,561 $77,788 $77,469 $93,050 $91,025
Subtotal Spent on Operations $41,273 $58,664 $72,677 $89,754 $87,744 $91,361 $91,353 $91,561 $97,788 $97,469 $113,050 $111,025
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $0 $1,291 $1,291 $1,291 $1,291 $1,291 $1,291 $1,291 $1,291 $1,291 $1,291 $1,291
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term 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
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $46,273 $64,955 $78,968 $96,045 $94,035 $97,652 $97,644 $97,852 $104,079 $103,760 $119,341 $117,316
Net Cash Flow $153,727 $45 $47,282 $67,705 $105,965 $102,348 $102,356 $107,148 $101,421 $128,740 $114,409 $152,684
Cash Balance $193,727 $193,772 $241,054 $308,759 $414,724 $517,071 $619,427 $726,575 $827,997 $956,737 $1,071,146 $1,223,829

Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $100,000 $150,000 $200,000 $200,000 $200,000 $200,000 $200,000 $220,000 $220,000 $270,000 $270,000 $270,000
Direct Cost of Sales $4,000 $6,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,800 $8,800 $10,800 $10,800 $10,800
Other $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $500 $500
Total Cost of Sales $4,400 $6,400 $8,400 $8,400 $8,400 $8,400 $8,400 $9,200 $9,200 $11,200 $11,300 $11,300
Gross Margin $95,600 $143,600 $191,600 $191,600 $191,600 $191,600 $191,600 $210,800 $210,800 $258,800 $258,700 $258,700
Gross Margin % 95.60% 95.73% 95.80% 95.80% 95.80% 95.80% 95.80% 95.82% 95.82% 95.85% 95.81% 95.81%
Expenses
Payroll $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Sales and Marketing and Other Expenses $10,667 $10,667 $15,667 $15,667 $20,667 $20,667 $20,667 $20,667 $20,667 $20,667 $20,667 $20,667
Depreciation $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Utilities $167 $167 $167 $167 $167 $167 $167 $167 $167 $167 $167 $167
Insurance $833 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833
Rent $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208
Payroll Taxes 15% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $4,500
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $35,375 $35,375 $40,375 $40,375 $45,375 $45,375 $45,375 $45,375 $45,375 $45,375 $45,375 $46,875
Profit Before Interest and Taxes $60,225 $108,225 $151,225 $151,225 $146,225 $146,225 $146,225 $165,425 $165,425 $213,425 $213,325 $211,825
EBITDA $60,725 $108,725 $151,725 $151,725 $146,725 $146,725 $146,725 $165,925 $165,925 $213,925 $213,825 $212,325
Interest Expense $2,083 $2,073 $2,062 $2,051 $2,040 $2,030 $2,019 $2,008 $1,997 $1,987 $1,976 $1,965
Taxes Incurred $17,442 $26,538 $37,291 $37,293 $36,046 $36,049 $36,052 $40,854 $40,857 $52,860 $52,837 $52,465
Net Profit $40,699 $79,614 $111,872 $111,880 $108,139 $108,147 $108,155 $122,563 $122,571 $158,579 $158,512 $157,395
Net Profit/Sales 40.70% 53.08% 55.94% 55.94% 54.07% 54.07% 54.08% 55.71% 55.71% 58.73% 58.71% 58.29%
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $40,000 $193,727 $193,772 $241,054 $308,759 $414,724 $517,071 $619,427 $726,575 $827,997 $956,737 $1,071,146 $1,223,829
Accounts Receivable $50,000 $100,000 $185,000 $258,750 $295,000 $295,000 $295,000 $295,000 $310,000 $324,500 $362,000 $398,250 $398,250
Inventory $5,000 $4,400 $6,600 $8,800 $8,800 $8,800 $8,800 $8,800 $9,680 $9,680 $11,880 $11,880 $11,880
Other Current 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
Total Current Assets $130,000 $333,127 $420,372 $543,604 $647,559 $753,524 $855,871 $958,227 $1,081,255 $1,197,177 $1,365,617 $1,516,276 $1,668,959
Long-term Assets
Long-term Assets $25,000 $30,000 $35,000 $40,000 $45,000 $50,000 $55,000 $60,000 $65,000 $70,000 $75,000 $80,000 $85,000
Accumulated Depreciation $5,000 $5,500 $6,000 $6,500 $7,000 $7,500 $8,000 $8,500 $9,000 $9,500 $10,000 $10,500 $11,000
Total Long-term Assets $20,000 $24,500 $29,000 $33,500 $38,000 $42,500 $47,000 $51,500 $56,000 $60,500 $65,000 $69,500 $74,000
Total Assets $150,000 $357,627 $449,372 $577,104 $685,559 $796,024 $902,871 $1,009,727 $1,137,255 $1,257,677 $1,430,617 $1,585,776 $1,742,959
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $20,000 $36,927 $50,349 $67,500 $65,366 $68,983 $68,975 $68,967 $75,223 $74,365 $90,017 $87,955 $89,035
Current Borrowing $0 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $20,000 $186,927 $200,349 $217,500 $215,366 $218,983 $218,975 $218,967 $225,223 $224,365 $240,017 $237,955 $239,035
Long-term Liabilities $100,000 $100,000 $98,709 $97,418 $96,127 $94,836 $93,545 $92,254 $90,963 $89,672 $88,381 $87,090 $85,799
Total Liabilities $120,000 $286,927 $299,058 $314,918 $311,493 $313,819 $312,520 $311,221 $316,186 $314,037 $328,398 $325,045 $324,834
Paid-in Capital $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Retained Earnings $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
Earnings $0 $40,699 $120,313 $232,186 $344,066 $452,205 $560,351 $668,506 $791,069 $913,640 $1,072,219 $1,230,730 $1,388,125
Total Capital $30,000 $70,699 $150,313 $262,186 $374,066 $482,205 $590,351 $698,506 $821,069 $943,640 $1,102,219 $1,260,730 $1,418,125
Total Liabilities and Capital $150,000 $357,627 $449,372 $577,104 $685,559 $796,024 $902,871 $1,009,727 $1,137,255 $1,257,677 $1,430,617 $1,585,776 $1,742,959
Net Worth $30,000 $70,699 $150,313 $262,186 $374,066 $482,205 $590,351 $698,506 $821,069 $943,640 $1,102,219 $1,260,730 $1,418,125

Download link edge graphic Download this plan

Start your own cigar manufacturing business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.