Write Bike magazine journalist business plan appendix. Write Bike is a freelance bike magazine article writer business.

Write Bike

Start your own business plan »

Magazine Journalist 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
Print 0% $500 $750 $850 $1,600 $2,000 $2,400 $2,600 $2,800 $3,100 $2,300 $1,900 $1,500
Web based 0% $335 $503 $570 $1,072 $1,340 $1,608 $1,742 $1,876 $2,077 $1,541 $1,273 $1,005
Total Sales $835 $1,253 $1,420 $2,672 $3,340 $4,008 $4,342 $4,676 $5,177 $3,841 $3,173 $2,505
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
Print $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Web based $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
Steve 0% $1,500 $1,500 $2,000 $2,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 1 1 1 1 1 1 1 1 1 1 1 1
Total Payroll $1,500 $1,500 $2,000 $2,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
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 $835 $1,253 $1,420 $2,672 $3,340 $4,008 $4,342 $4,676 $5,177 $3,841 $3,173 $2,505
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 $835 $1,253 $1,420 $2,672 $3,340 $4,008 $4,342 $4,676 $5,177 $3,841 $3,173 $2,505
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 $1,500 $1,500 $2,000 $2,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Account Name $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $83 $83 $83 $83 $83 $83 $83 $83 $83 $83 $83 $83
Rent $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Utilities $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Insurance $75 $75 $75 $75 $75 $75 $75 $75 $75 $75 $75 $75
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Travel, trade shows. other expenses $150 $800 $150 $150 $250 $150 $150 $150 $600 $150 $100 $100
Total Operating Expenses $2,158 $2,808 $2,658 $2,658 $3,758 $3,658 $3,658 $3,658 $4,108 $3,658 $3,608 $3,608
Profit Before Interest and Taxes ($1,323) ($1,556) ($1,239) $14 ($418) $350 $684 $1,018 $1,069 $183 ($435) ($1,103)
EBITDA ($1,240) ($1,473) ($1,156) $97 ($335) $433 $767 $1,101 $1,152 $266 ($352) ($1,020)
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($1,323) ($1,556) ($1,239) $14 ($418) $350 $684 $1,018 $1,069 $183 ($435) ($1,103)
Net Profit/Sales -158.44% -124.19% -87.25% 0.52% -12.51% 8.73% 15.75% 21.77% 20.65% 4.76% -13.71% -44.03%
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 $835 $1,253 $1,420 $2,672 $3,340 $4,008 $4,342 $4,676 $5,177 $3,841 $3,173 $2,505
Subtotal Cash from Operations $835 $1,253 $1,420 $2,672 $3,340 $4,008 $4,342 $4,676 $5,177 $3,841 $3,173 $2,505
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 $835 $1,253 $1,420 $2,672 $3,340 $4,008 $4,342 $4,676 $5,177 $3,841 $3,173 $2,505
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 $1,500 $1,500 $2,000 $2,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Bill Payments $19 $597 $1,203 $575 $578 $672 $575 $575 $590 $1,010 $573 $525
Subtotal Spent on Operations $1,519 $2,097 $3,203 $2,575 $3,578 $3,672 $3,575 $3,575 $3,590 $4,010 $3,573 $3,525
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $1,519 $2,097 $3,203 $2,575 $3,578 $3,672 $3,575 $3,575 $3,590 $4,010 $3,573 $3,525
Net Cash Flow ($684) ($844) ($1,784) $97 ($238) $336 $767 $1,101 $1,587 ($169) ($400) ($1,020)
Cash Balance $8,516 $7,672 $5,888 $5,985 $5,747 $6,083 $6,850 $7,951 $9,538 $9,369 $8,969 $7,949
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 $9,200 $8,516 $7,672 $5,888 $5,985 $5,747 $6,083 $6,850 $7,951 $9,538 $9,369 $8,969 $7,949
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $9,200 $8,516 $7,672 $5,888 $5,985 $5,747 $6,083 $6,850 $7,951 $9,538 $9,369 $8,969 $7,949
Long-term Assets
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 $5,000
Accumulated Depreciation $0 $83 $166 $249 $332 $415 $498 $581 $664 $747 $830 $913 $996
Total Long-term Assets $5,000 $4,917 $4,834 $4,751 $4,668 $4,585 $4,502 $4,419 $4,336 $4,253 $4,170 $4,087 $4,004
Total Assets $14,200 $13,433 $12,506 $10,639 $10,653 $10,332 $10,585 $11,269 $12,287 $13,791 $13,539 $13,056 $11,953
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 $556 $1,184 $556 $556 $653 $556 $556 $556 $991 $556 $508 $508
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 $0 $556 $1,184 $556 $556 $653 $556 $556 $556 $991 $556 $508 $508
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $556 $1,184 $556 $556 $653 $556 $556 $556 $991 $556 $508 $508
Paid-in Capital $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
Retained Earnings ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800)
Earnings $0 ($1,323) ($2,879) ($4,117) ($4,103) ($4,521) ($4,171) ($3,487) ($2,469) ($1,400) ($1,217) ($1,652) ($2,755)
Total Capital $14,200 $12,877 $11,322 $10,083 $10,097 $9,679 $10,029 $10,713 $11,731 $12,800 $12,983 $12,548 $11,445
Total Liabilities and Capital $14,200 $13,433 $12,506 $10,639 $10,653 $10,332 $10,585 $11,269 $12,287 $13,791 $13,539 $13,056 $11,953
Net Worth $14,200 $12,877 $11,322 $10,083 $10,097 $9,679 $10,029 $10,713 $11,731 $12,800 $12,983 $12,548 $11,445

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
Write Bike magazine journalist business plan appendix. Write Bike is a freelance bike magazine article writer business.
\n