Visigoth Imports, Inc. import export business plan appendix. Visigoth Imports, a start-up brokerage, will facilitate Washington State retail shops importing Germanic gift items, and co-op organic farms exporting fruit to Europe.

Visigoth Imports, Inc.

Start your own business plan »

Import Export 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
Leavenworth imports 0% $11,000 $13,000 $13,000 $12,000 $10,000 $8,000 $12,000 $9,000 $8,000 $9,000 $10,000 $12,000
PCC farm exports 0% $0 $0 $0 $0 $0 $2,000 $4,000 $4,000 $5,000 $5,000 $6,000 $7,000
Total Sales $11,000 $13,000 $13,000 $12,000 $10,000 $10,000 $16,000 $13,000 $13,000 $14,000 $16,000 $19,000
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
Leavenworth imports $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
PCC farm exports $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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
Mr. Frank Curtiss - 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
Mrs. Hannah Mills 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
Mr. Steve Iltheus 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 0% 3 3 3 3 3 3 3 3 3 3 3 3
Total Payroll $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
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 $11,000 $13,000 $13,000 $12,000 $10,000 $10,000 $16,000 $13,000 $13,000 $14,000 $16,000 $19,000
Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gross Margin $11,000 $13,000 $13,000 $12,000 $10,000 $10,000 $16,000 $13,000 $13,000 $14,000 $16,000 $19,000
Gross Margin % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Expenses
Payroll $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Sales and Marketing and Other Expenses $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $500 $500 $500 $300 $300 $300
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Insurance $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Payroll Taxes 15% $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Travel 15% $1,200 $3,000 $1,000 $2,000 $2,000 $3,000 $2,000 $1,000 $2,000 $3,000 $1,000 $3,000
Other $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Total Operating Expenses $13,550 $15,350 $13,350 $14,350 $14,350 $15,350 $13,850 $12,850 $13,850 $14,650 $12,650 $14,650
Profit Before Interest and Taxes ($2,550) ($2,350) ($350) ($2,350) ($4,350) ($5,350) $2,150 $150 ($850) ($650) $3,350 $4,350
EBITDA ($2,550) ($2,350) ($350) ($2,350) ($4,350) ($5,350) $2,150 $150 ($850) ($650) $3,350 $4,350
Interest Expense $174 $173 $173 $172 $171 $170 $169 $168 $168 $167 $166 $165
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($2,724) ($2,523) ($523) ($2,522) ($4,521) ($5,520) $1,981 ($18) ($1,018) ($817) $3,184 $4,185
Net Profit/Sales -24.77% -19.41% -4.02% -21.01% -45.21% -55.20% 12.38% -0.14% -7.83% -5.83% 19.90% 22.03%
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 $5,500 $6,500 $6,500 $6,000 $5,000 $5,000 $8,000 $6,500 $6,500 $7,000 $8,000 $9,500
Cash from Receivables $0 $183 $5,533 $6,500 $6,483 $5,967 $5,000 $5,100 $7,950 $6,500 $6,517 $7,033
Subtotal Cash from Operations $5,500 $6,683 $12,033 $12,500 $11,483 $10,967 $13,000 $11,600 $14,450 $13,500 $14,517 $16,533
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 $5,500 $6,683 $12,033 $12,500 $11,483 $10,967 $13,000 $11,600 $14,450 $13,500 $14,517 $16,533
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 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Bill Payments $2,191 $5,784 $7,457 $5,556 $6,522 $6,554 $7,470 $5,986 $5,052 $6,044 $6,750 $4,882
Subtotal Spent on Operations $10,191 $13,784 $15,457 $13,556 $14,522 $14,554 $15,470 $13,986 $13,052 $14,044 $14,750 $12,882
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 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
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 $4,000 $0 $0 $0 $0
Subtotal Cash Spent $10,291 $13,884 $15,557 $13,656 $14,622 $14,654 $15,570 $18,086 $13,152 $14,144 $14,850 $12,982
Net Cash Flow ($4,791) ($7,201) ($3,523) ($1,156) ($3,138) ($3,687) ($2,570) ($6,486) $1,298 ($644) ($333) $3,551
Cash Balance $33,759 $26,558 $23,035 $21,879 $18,741 $15,053 $12,484 $5,998 $7,296 $6,652 $6,319 $9,869
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 $38,550 $33,759 $26,558 $23,035 $21,879 $18,741 $15,053 $12,484 $5,998 $7,296 $6,652 $6,319 $9,869
Accounts Receivable $0 $5,500 $11,817 $12,783 $12,283 $10,800 $9,833 $12,833 $14,233 $12,783 $13,283 $14,767 $17,233
Other Current Assets $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Total Current Assets $53,550 $54,259 $53,375 $50,818 $49,163 $44,541 $39,887 $40,317 $35,231 $35,079 $34,935 $36,085 $42,103
Long-term Assets
Long-term Assets $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Total Assets $63,550 $64,259 $63,375 $60,818 $59,163 $54,541 $49,887 $50,317 $45,231 $45,079 $44,935 $46,085 $52,103
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 $2,000 $5,533 $7,273 $5,338 $6,304 $6,303 $7,269 $5,819 $4,851 $5,817 $6,589 $4,655 $6,588
Current Borrowing $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000
Other Current Liabilities $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Subtotal Current Liabilities $19,000 $22,533 $24,273 $22,338 $23,304 $23,303 $24,269 $22,819 $21,851 $22,817 $23,589 $21,655 $23,588
Long-term Liabilities $12,000 $11,900 $11,800 $11,700 $11,600 $11,500 $11,400 $11,300 $11,200 $11,100 $11,000 $10,900 $10,800
Total Liabilities $31,000 $34,433 $36,073 $34,038 $34,904 $34,803 $35,669 $34,119 $33,051 $33,917 $34,589 $32,555 $34,388
Paid-in Capital $53,750 $53,750 $53,750 $53,750 $53,750 $53,750 $53,750 $53,750 $53,750 $53,750 $53,750 $53,750 $53,750
Retained Earnings ($21,200) ($21,200) ($21,200) ($21,200) ($21,200) ($21,200) ($21,200) ($21,200) ($25,200) ($25,200) ($25,200) ($25,200) ($25,200)
Earnings $0 ($2,724) ($5,248) ($5,770) ($8,292) ($12,813) ($18,333) ($16,352) ($16,370) ($17,388) ($18,204) ($15,020) ($10,835)
Total Capital $32,550 $29,826 $27,303 $26,780 $24,258 $19,738 $14,218 $16,198 $12,180 $11,163 $10,346 $13,530 $17,715
Total Liabilities and Capital $63,550 $64,259 $63,375 $60,818 $59,163 $54,541 $49,887 $50,317 $45,231 $45,079 $44,935 $46,085 $52,103
Net Worth $32,550 $29,826 $27,303 $26,780 $24,258 $19,737 $14,217 $16,198 $12,180 $11,162 $10,346 $13,530 $17,715

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
Visigoth Imports, Inc. import export business plan appendix. Visigoth Imports, a start-up brokerage, will facilitate Washington State retail shops importing Germanic gift items, and co-op organic farms exporting fruit to Europe.
\n