JTB Industrial Sales commercial catalog sales business plan appendix. JTB Industrial Sales offers B2B catalog orders and consultation for supplies and parts to multiple industrial clients.

JTB Industrial Sales

Start your own business plan »

Commercial Catalog Sales Business 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
Tooling 0% $400 $600 $800 $1,500 $1,900 $2,100 $2,600 $2,850 $3,100 $3,210 $3,460 $3,800
Commercial, Contractor, Utilities 0% $350 $500 $600 $900 $1,100 $1,400 $1,800 $2,400 $2,700 $3,150 $3,600 $3,800
Safety Products 0% $250 $540 $600 $780 $820 $1,100 $1,400 $1,800 $2,100 $2,210 $2,330 $2,400
Holding Products 0% $200 $350 $400 $500 $600 $700 $800 $900 $1,000 $1,100 $1,200 $1,300
Precision Measuring Products 0% $200 $350 $400 $500 $600 $700 $800 $900 $1,000 $1,100 $1,200 $1,300
Catalog Industrial Products 0% $700 $1,400 $2,800 $5,400 $6,800 $7,900 $10,200 $11,800 $12,700 $14,100 $15,100 $16,300
Specialty Purchased Components 0% $0 $0 $0 $375 $475 $575 $675 $775 $875 $975 $1,075 $1,175
Tool Related Services 0% $0 $0 $0 $300 $600 $900 $1,100 $1,300 $1,500 $1,700 $1,900 $2,000
Manufacturing Services 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Manufacturing Partners 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Military and Governmental 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $2,100 $3,740 $5,600 $10,255 $12,895 $15,375 $19,375 $22,725 $24,975 $27,545 $29,865 $32,075
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
Metal Cutting Tools $240 $360 $480 $900 $1,140 $1,260 $1,560 $1,710 $1,860 $1,926 $2,076 $2,280
Commercial, Contractor, Utilities $210 $300 $360 $540 $660 $840 $1,080 $1,440 $1,620 $1,890 $2,160 $2,280
Safety Products $150 $324 $360 $468 $492 $660 $840 $1,080 $1,260 $1,326 $1,398 $1,440
Work Holding Products $120 $210 $240 $300 $360 $420 $480 $540 $600 $660 $720 $780
Precision Measuring Products $120 $210 $240 $300 $360 $420 $480 $540 $600 $660 $720 $780
Catalog Industrial Products $455 $910 $1,820 $3,510 $4,420 $5,135 $6,630 $7,670 $8,255 $9,165 $9,815 $10,595
Specialty Puchased Components $0 $0 $0 $206 $261 $316 $371 $426 $481 $536 $591 $646
Cutting Tool related Services $0 $0 $0 $165 $330 $495 $605 $715 $825 $935 $1,045 $1,100
Channel Partner Services $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Internet Distributorships $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Military and Governmental $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $1,295 $2,314 $3,500 $6,389 $8,023 $9,546 $12,046 $14,121 $15,501 $17,098 $18,525 $19,901
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
Production Personnel
Shipping and Receiving $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Name or Title or Group $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Sales and Marketing Personnel
Sales Team Leader $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Sales Associate $0 $0 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900
Sales and Marketing Associate (shared) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $2,500 $2,500 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400
General and Administrative Personnel
Sales Manager $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
Subtotal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Personnel
Name or Title $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
Subtotal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 2 2 3 3 3 3 3 3 3 3 3 3
Total Payroll $3,300 $3,300 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200
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 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 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 Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
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 $2,100 $3,740 $5,600 $10,255 $12,895 $15,375 $19,375 $22,725 $24,975 $27,545 $29,865 $32,075
Direct Cost of Sales $1,295 $2,314 $3,500 $6,389 $8,023 $9,546 $12,046 $14,121 $15,501 $17,098 $18,525 $19,901
Production Payroll $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,095 $3,114 $4,300 $7,189 $8,823 $10,346 $12,846 $14,921 $16,301 $17,898 $19,325 $20,701
Gross Margin $5 $626 $1,300 $3,066 $4,072 $5,029 $6,529 $7,804 $8,674 $9,647 $10,540 $11,374
Gross Margin % 0.24% 16.74% 23.21% 29.90% 31.58% 32.71% 33.70% 34.34% 34.73% 35.02% 35.29% 35.46%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll $2,500 $2,500 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400 $3,400
Advertising/Promotion $0 $200 $200 $200 $300 $300 $300 $300 $300 $300 $300 $300
Other Sales and Marketing Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales and Marketing Expenses $2,500 $2,700 $3,600 $3,600 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700
Sales and Marketing % 119.05% 72.19% 64.29% 35.10% 28.69% 24.07% 19.10% 16.28% 14.81% 13.43% 12.39% 11.54%
General and Administrative Expenses
General and Administrative Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $163 $163 $163 $163 $163 $163 $163 $163 $163 $163 $163 $163
Rent $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Utilities $300 $300 $300 $300 $300 $300 $300 $400 $400 $400 $400 $400
Insurance $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Payroll Taxes 15% $270 $450 $585 $585 $585 $585 $585 $585 $585 $585 $585 $585
CPA - Accounting and Payroll 15% $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total General and Administrative Expenses $2,033 $2,213 $2,348 $2,348 $2,348 $2,348 $2,348 $2,448 $2,448 $2,448 $2,448 $2,448
General and Administrative % 96.79% 59.16% 41.92% 22.89% 18.20% 15.27% 12.12% 10.77% 9.80% 8.89% 8.20% 7.63%
Other Expenses:
Other Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Consultants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Total Operating Expenses $4,533 $4,913 $5,948 $5,948 $6,048 $6,048 $6,048 $6,148 $6,148 $6,148 $6,148 $6,148
Profit Before Interest and Taxes ($4,528) ($4,287) ($4,648) ($2,882) ($1,976) ($1,019) $482 $1,657 $2,527 $3,500 $4,393 $5,227
EBITDA ($4,365) ($4,124) ($4,485) ($2,719) ($1,813) ($856) $644 $1,819 $2,689 $3,662 $4,555 $5,389
Interest Expense $1,501 $1,494 $1,487 $1,479 $1,472 $1,465 $1,458 $1,450 $1,443 $1,436 $1,429 $1,422
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($6,029) ($5,780) ($6,134) ($4,361) ($3,448) ($2,483) ($976) $206 $1,083 $2,064 $2,964 $3,805
Net Profit/Sales -287.08% -154.56% -109.54% -42.52% -26.74% -16.15% -5.04% 0.91% 4.34% 7.49% 9.92% 11.86%
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 $210 $374 $560 $1,026 $1,290 $1,538 $1,938 $2,273 $2,498 $2,755 $2,987 $3,208
Cash from Receivables $0 $1,197 $2,825 $4,426 $7,693 $10,734 $13,019 $16,118 $19,347 $21,735 $23,942 $26,113
Subtotal Cash from Operations $210 $1,571 $3,385 $5,452 $8,983 $12,272 $14,957 $18,390 $21,845 $24,490 $26,929 $29,320
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 $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 $210 $1,571 $3,385 $5,452 $8,983 $12,272 $14,957 $18,390 $21,845 $24,490 $26,929 $29,320
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 $3,300 $3,300 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200
Bill Payments $2,612 $3,384 $3,748 $3,974 $7,195 $14,476 $15,912 $19,790 $21,280 $21,663 $23,553 $24,722
Subtotal Spent on Operations $5,912 $6,684 $7,948 $8,174 $11,395 $18,676 $20,112 $23,990 $25,480 $25,863 $27,753 $28,922
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 $868 $868 $868 $868 $868 $868 $868 $868 $868 $868 $868 $868
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 $6,780 $7,552 $8,816 $9,042 $12,263 $19,544 $20,980 $24,858 $26,348 $26,731 $28,621 $29,790
Net Cash Flow ($6,570) ($5,981) ($5,431) ($3,590) ($3,281) ($7,272) ($6,024) ($6,468) ($4,503) ($2,242) ($1,692) ($470)
Cash Balance $109,030 $103,049 $97,618 $94,027 $90,747 $83,474 $77,451 $70,983 $66,480 $64,238 $62,546 $62,076
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 $115,600 $109,030 $103,049 $97,618 $94,027 $90,747 $83,474 $77,451 $70,983 $66,480 $64,238 $62,546 $62,076
Accounts Receivable $0 $1,890 $4,059 $6,274 $11,078 $14,990 $18,093 $22,511 $26,846 $29,977 $33,032 $35,968 $38,723
Inventory $20,000 $18,705 $16,391 $12,891 $9,584 $12,035 $14,319 $18,069 $21,182 $23,252 $25,647 $27,788 $29,852
Other Current Assets $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Total Current Assets $141,100 $135,125 $128,999 $122,283 $120,188 $123,271 $121,386 $123,531 $124,511 $125,208 $128,417 $131,801 $136,150
Long-term Assets
Long-term Assets $19,500 $19,500 $19,500 $19,500 $19,500 $19,500 $19,500 $19,500 $19,500 $19,500 $19,500 $19,500 $19,500
Accumulated Depreciation $0 $163 $325 $488 $650 $813 $975 $1,138 $1,300 $1,463 $1,625 $1,788 $1,950
Total Long-term Assets $19,500 $19,338 $19,175 $19,013 $18,850 $18,688 $18,525 $18,363 $18,200 $18,038 $17,875 $17,713 $17,550
Total Assets $160,600 $154,462 $148,174 $141,295 $139,038 $141,958 $139,911 $141,893 $142,711 $143,245 $146,292 $149,514 $153,700
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 $2,500 $3,259 $3,619 $3,743 $6,714 $13,950 $15,254 $19,081 $20,560 $20,879 $22,731 $23,857 $25,106
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $2,500 $3,259 $3,619 $3,743 $6,714 $13,950 $15,254 $19,081 $20,560 $20,879 $22,731 $23,857 $25,106
Long-term Liabilities $181,000 $180,132 $179,264 $178,396 $177,528 $176,660 $175,792 $174,924 $174,056 $173,188 $172,320 $171,452 $170,584
Total Liabilities $183,500 $183,391 $182,883 $182,139 $184,242 $190,610 $191,046 $194,005 $194,616 $194,067 $195,051 $195,309 $195,690
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings ($22,900) ($22,900) ($22,900) ($22,900) ($22,900) ($22,900) ($22,900) ($22,900) ($22,900) ($22,900) ($22,900) ($22,900) ($22,900)
Earnings $0 ($6,029) ($11,809) ($17,943) ($22,304) ($25,752) ($28,235) ($29,211) ($29,005) ($27,922) ($25,859) ($22,895) ($19,090)
Total Capital ($22,900) ($28,929) ($34,709) ($40,843) ($45,204) ($48,652) ($51,135) ($52,111) ($51,905) ($50,822) ($48,759) ($45,795) ($41,990)
Total Liabilities and Capital $160,600 $154,462 $148,174 $141,295 $139,038 $141,958 $139,911 $141,893 $142,711 $143,245 $146,292 $149,514 $153,700
Net Worth ($22,900) ($28,929) ($34,709) ($40,843) ($45,204) ($48,652) ($51,135) ($52,111) ($51,905) ($50,822) ($48,758) ($45,795) ($41,990)
Long-term
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Sales $206,525 $347,300 $433,420 $542,963 $674,518 $714,989 $787,898 $811,234 $841,790 $877,349
Cost of Sales $137,859 $221,785 $282,261 $334,220 $429,883 $455,448 $501,891 $516,756 $536,220 $558,871
Gross Margin $68,666 $125,515 $151,159 $208,743 $244,635 $259,541 $286,007 $294,478 $305,570 $318,478
Gross Margin % 33.25% 36.14% 34.88% 38.45% 36.27% 36.30% 36.30% 36.30% 36.30% 36.30%
Operating Expenses $70,220 $84,255 $105,600 $115,650 $124,950 $136,196 $148,453 $161,814 $176,377 $192,251
Operating Income ($1,554) $41,260 $45,559 $93,093 $119,685 $123,346 $137,554 $132,664 $129,193 $126,227
Net Income ($19,090) $17,306 $21,044 $55,047 $74,391 $109,778 $122,423 $118,071 $114,981 $112,342
Current Assets $136,150 $143,387 $160,582 $213,082 $287,688 $373,994 $411,394 $452,533 $497,787 $547,565
Long-term Assets $17,550 $15,600 $13,650 $11,700 $9,750 $7,800 $5,850 $3,900 $1,950 $0
Current Liabilities $25,106 $23,503 $28,120 $34,039 $42,720 $80,235 $92,270 $103,342 $118,326 $137,258
Long-term Liabilities $170,584 $160,168 $149,752 $139,336 $128,920 $118,504 $108,088 $97,672 $87,256 $76,840
Equity ($41,990) ($24,684) ($3,640) $51,407 $125,798 $183,055 $216,886 $255,419 $294,155 $333,467
JTB Industrial Sales commercial catalog sales business plan appendix. JTB Industrial Sales offers B2B catalog orders and consultation for supplies and parts to multiple industrial clients.