Security First Shredding document shredding business plan appendix. Security First Shredding provides secure paper document destruction services to businesses.

Security First Shredding

Start your own business plan »

Document Shredding 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
On-site Disposal 0% $0 $6,000 $8,000 $10,000 $14,000 $19,000 $20,000 $23,000 $26,000 $29,000 $32,000 $33,000
Off-site Disposal 0% $0 $5,000 $6,000 $10,000 $17,000 $21,000 $23,000 $25,000 $28,000 $31,000 $33,000 $33,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $11,000 $14,000 $20,000 $31,000 $40,000 $43,000 $48,000 $54,000 $60,000 $65,000 $66,000
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
On-site Disposal $0 $400 $500 $600 $1,000 $1,500 $1,600 $1,600 $2,000 $2,400 $2,600 $3,000
Off-site Disposal $0 $300 $400 $600 $1,300 $1,600 $1,600 $1,600 $2,200 $2,400 $2,600 $2,800
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $700 $900 $1,200 $2,300 $3,100 $3,200 $3,200 $4,200 $4,800 $5,200 $5,800
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
Janet Wilson 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
Off-site Facility Manager 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Off-site Facility Staff 0% $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500
On-site Staff/Drivers 0% $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500
Customer Service Staff 0% $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600
Sales Staff 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 12 12 12 12 12 12 12 12 12 12 12 12
Total Payroll $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100
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 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% 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 $0 $11,000 $14,000 $20,000 $31,000 $40,000 $43,000 $48,000 $54,000 $60,000 $65,000 $66,000
Direct Cost of Sales $0 $700 $900 $1,200 $2,300 $3,100 $3,200 $3,200 $4,200 $4,800 $5,200 $5,800
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $700 $900 $1,200 $2,300 $3,100 $3,200 $3,200 $4,200 $4,800 $5,200 $5,800
Gross Margin $0 $10,300 $13,100 $18,800 $28,700 $36,900 $39,800 $44,800 $49,800 $55,200 $59,800 $60,200
Gross Margin % 0.00% 93.64% 93.57% 94.00% 92.58% 92.25% 92.56% 93.33% 92.22% 92.00% 92.00% 91.21%
Expenses
Payroll $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100
Sales and Marketing and Other Expenses $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Insurance $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Payroll Taxes 15% $3,315 $3,315 $3,315 $3,315 $3,315 $3,315 $3,315 $3,315 $3,315 $3,315 $3,315 $3,315
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $29,115 $29,115 $29,115 $29,115 $29,115 $29,115 $29,115 $29,115 $29,115 $29,115 $29,115 $29,115
Profit Before Interest and Taxes ($29,115) ($18,815) ($16,015) ($10,315) ($415) $7,785 $10,685 $15,685 $20,685 $26,085 $30,685 $31,085
EBITDA ($29,115) ($18,815) ($16,015) ($10,315) ($415) $7,785 $10,685 $15,685 $20,685 $26,085 $30,685 $31,085
Interest Expense $825 $817 $808 $800 $792 $783 $775 $767 $758 $750 $742 $733
Taxes Incurred ($8,982) ($5,890) ($5,047) ($3,335) ($362) $2,101 $2,973 $4,476 $5,978 $7,601 $8,983 $9,106
Net Profit ($20,958) ($13,742) ($11,776) ($7,781) ($845) $4,901 $6,937 $10,443 $13,949 $17,735 $20,960 $21,246
Net Profit/Sales 0.00% -124.93% -84.12% -38.90% -2.72% 12.25% 16.13% 21.76% 25.83% 29.56% 32.25% 32.19%
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 $0 $2,750 $3,500 $5,000 $7,750 $10,000 $10,750 $12,000 $13,500 $15,000 $16,250 $16,500
Cash from Receivables $0 $0 $275 $8,325 $10,650 $15,275 $23,475 $30,075 $32,375 $36,150 $40,650 $45,125
Subtotal Cash from Operations $0 $2,750 $3,775 $13,325 $18,400 $25,275 $34,225 $42,075 $45,875 $51,150 $56,900 $61,625
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 $2,000 $2,000 $2,000 $2,000 $2,000 $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 $10,000 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $0 $2,750 $3,775 $15,325 $30,400 $27,275 $36,225 $44,075 $45,875 $51,150 $56,900 $61,625
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 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100 $22,100
Bill Payments ($1,142) ($1,016) $2,677 $3,743 $5,816 $9,853 $13,031 $14,013 $15,540 $18,025 $20,225 $21,963
Subtotal Spent on Operations $20,958 $21,084 $24,777 $25,843 $27,916 $31,953 $35,131 $36,113 $37,640 $40,125 $42,325 $44,063
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 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
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 $21,958 $22,084 $25,777 $26,843 $28,916 $32,953 $36,131 $37,113 $38,640 $41,125 $43,325 $45,063
Net Cash Flow ($21,958) ($19,334) ($22,002) ($11,518) $1,484 ($5,678) $94 $6,962 $7,235 $10,025 $13,575 $16,562
Cash Balance $58,442 $39,108 $17,106 $5,588 $7,072 $1,394 $1,488 $8,450 $15,685 $25,710 $39,285 $55,847
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 $80,400 $58,442 $39,108 $17,106 $5,588 $7,072 $1,394 $1,488 $8,450 $15,685 $25,710 $39,285 $55,847
Accounts Receivable $0 $0 $8,250 $18,475 $25,150 $37,750 $52,475 $61,250 $67,175 $75,300 $84,150 $92,250 $96,625
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $80,400 $58,442 $47,358 $35,581 $30,738 $44,822 $53,869 $62,738 $75,625 $90,985 $109,860 $131,535 $152,472
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $80,400 $58,442 $47,358 $35,581 $30,738 $44,822 $53,869 $62,738 $75,625 $90,985 $109,860 $131,535 $152,472
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 $0 $0 $3,658 $4,658 $6,595 $10,524 $13,669 $14,602 $16,046 $18,457 $20,597 $22,312 $23,003
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $2,000 $4,000 $6,000 $8,000 $10,000 $10,000 $10,000 $10,000 $10,000
Subtotal Current Liabilities $0 $0 $3,658 $4,658 $8,595 $14,524 $19,669 $22,602 $26,046 $28,457 $30,597 $32,312 $33,003
Long-term Liabilities $100,000 $99,000 $98,000 $97,000 $96,000 $95,000 $94,000 $93,000 $92,000 $91,000 $90,000 $89,000 $88,000
Total Liabilities $100,000 $99,000 $101,658 $101,658 $104,595 $109,524 $113,669 $115,602 $118,046 $119,457 $120,597 $121,312 $121,003
Paid-in Capital $230,000 $230,000 $230,000 $230,000 $230,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000
Retained Earnings ($249,600) ($249,600) ($249,600) ($249,600) ($249,600) ($249,600) ($249,600) ($249,600) ($249,600) ($249,600) ($249,600) ($249,600) ($249,600)
Earnings $0 ($20,958) ($34,700) ($46,477) ($54,257) ($55,102) ($50,201) ($43,264) ($32,821) ($18,872) ($1,137) $19,823 $41,069
Total Capital ($19,600) ($40,558) ($54,300) ($66,077) ($73,857) ($64,702) ($59,801) ($52,864) ($42,421) ($28,472) ($10,737) $10,223 $31,469
Total Liabilities and Capital $80,400 $58,442 $47,358 $35,581 $30,738 $44,822 $53,869 $62,738 $75,625 $90,985 $109,860 $131,535 $152,472
Net Worth ($19,600) ($40,558) ($54,300) ($66,077) ($73,857) ($64,702) ($59,801) ($52,864) ($42,421) ($28,472) ($10,738) $10,223 $31,469

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Security First Shredding document shredding business plan appendix. Security First Shredding provides secure paper document destruction services to businesses.
\n