Green Office office supplies retail business plan appendix. Green Office is a start-up company offering a wide range of office supplies, all of which are environmentally friendly.

Green Office

Start your own business plan »

Office Supplies Retail 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
Corporations 0% $0 $0 $7,645 $8,212 $8,455 $8,747 $9,212 $9,454 $9,987 $10,112 $10,414 $10,654
Government Agencies 0% $0 $0 $8,774 $9,454 $9,746 $10,096 $10,654 $10,945 $11,584 $11,734 $12,097 $12,385
Other 0% $0 $0 $5,048 $5,354 $5,486 $5,643 $5,894 $6,025 $6,313 $6,380 $6,544 $6,673
Total Sales $0 $0 $21,467 $23,021 $23,687 $24,487 $25,761 $26,424 $27,884 $28,227 $29,054 $29,712
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
Corporations $0 $0 $3,669 $4,038 $4,196 $4,386 $4,688 $4,845 $5,192 $5,273 $5,469 $5,625
Government Agencies $0 $0 $4,403 $4,845 $5,035 $5,263 $5,625 $5,814 $6,230 $6,327 $6,563 $6,750
Other $0 $0 $1,981 $2,180 $2,266 $2,368 $2,531 $2,616 $2,803 $2,847 $2,953 $3,038
Subtotal Direct Cost of Sales $0 $0 $10,054 $11,064 $11,496 $12,016 $12,845 $13,276 $14,225 $14,447 $14,985 $15,413
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
Stan 0% $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Willma 0% $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Sales 0% $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Sales 0% $0 $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Sales 0% $0 $0 $0 $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Accounting 0% $0 $0 $0 $0 $800 $800 $800 $800 $800 $800 $800 $800
Shipping 0% $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Shipping 0% $0 $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Shipping 0% $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Admin/customer support 0% $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Admin/customer support 0% $0 $0 $0 $0 $0 $0 $800 $800 $800 $800 $800 $800
Total People 0 0 5 5 8 9 11 11 11 11 11 11
Total Payroll $0 $0 $8,000 $8,000 $11,800 $12,800 $15,100 $15,100 $15,100 $15,100 $15,100 $15,100
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 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00%
Long-term Interest Rate 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00%
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 $0 $21,467 $23,021 $23,687 $24,487 $25,761 $26,424 $27,884 $28,227 $29,054 $29,712
Direct Cost of Sales $0 $0 $10,054 $11,064 $11,496 $12,016 $12,845 $13,276 $14,225 $14,447 $14,985 $15,413
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $10,054 $11,064 $11,496 $12,016 $12,845 $13,276 $14,225 $14,447 $14,985 $15,413
Gross Margin $0 $0 $11,414 $11,957 $12,190 $12,470 $12,916 $13,148 $13,660 $13,779 $14,069 $14,299
Gross Margin % 0.00% 0.00% 53.17% 51.94% 51.46% 50.93% 50.14% 49.76% 48.99% 48.82% 48.42% 48.13%
Expenses
Payroll $0 $0 $8,000 $8,000 $11,800 $12,800 $15,100 $15,100 $15,100 $15,100 $15,100 $15,100
Sales and Marketing and Other Expenses $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Depreciation $725 $725 $725 $725 $725 $725 $725 $725 $725 $725 $725 $725
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 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $0 $0 $1,200 $1,200 $1,770 $1,920 $2,265 $2,265 $2,265 $2,265 $2,265 $2,265
Website Maintenance $0 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Total Operating Expenses $2,625 $3,125 $12,325 $12,325 $16,695 $17,845 $20,490 $20,490 $20,490 $20,490 $20,490 $20,490
Profit Before Interest and Taxes ($2,625) ($3,125) ($911) ($368) ($4,505) ($5,375) ($7,574) ($7,342) ($6,830) ($6,711) ($6,421) ($6,191)
EBITDA ($1,900) ($2,400) ($186) $357 ($3,780) ($4,650) ($6,849) ($6,617) ($6,105) ($5,986) ($5,696) ($5,466)
Interest Expense $332 $330 $328 $326 $324 $322 $320 $318 $316 $315 $313 $311
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($2,957) ($3,455) ($1,239) ($694) ($4,829) ($5,697) ($7,894) ($7,660) ($7,147) ($7,025) ($6,734) ($6,501)
Net Profit/Sales 0.00% 0.00% -5.77% -3.01% -20.39% -23.26% -30.64% -28.99% -25.63% -24.89% -23.18% -21.88%
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 $0 $5,367 $5,755 $5,922 $6,122 $6,440 $6,606 $6,971 $7,057 $7,264 $7,428
Cash from Receivables $0 $0 $0 $537 $16,139 $17,282 $17,785 $18,397 $19,337 $19,854 $20,922 $21,191
Subtotal Cash from Operations $0 $0 $5,367 $6,292 $22,061 $23,404 $24,225 $25,003 $26,308 $26,911 $28,185 $28,619
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 $0 $0 $5,367 $6,292 $22,061 $23,404 $24,225 $25,003 $26,308 $26,911 $28,185 $28,619
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 $0 $0 $8,000 $8,000 $11,800 $12,800 $15,100 $15,100 $15,100 $15,100 $15,100 $15,100
Bill Payments $74 $2,248 $2,770 $3,928 $3,945 $4,854 $15,401 $18,659 $18,739 $20,139 $19,678 $20,511
Subtotal Spent on Operations $74 $2,248 $10,770 $11,928 $15,745 $17,654 $30,501 $33,759 $33,839 $35,239 $34,778 $35,611
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 $273 $275 $277 $279 $281 $283 $284 $286 $288 $290 $292 $294
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 $348 $2,523 $11,047 $12,207 $16,026 $17,936 $30,785 $34,045 $34,127 $35,529 $35,070 $35,905
Net Cash Flow ($348) ($2,523) ($5,680) ($5,915) $6,035 $5,468 ($6,560) ($9,043) ($7,819) ($8,618) ($6,885) ($7,286)
Cash Balance $128,352 $125,829 $120,149 $114,235 $120,270 $125,738 $119,177 $110,135 $102,316 $93,698 $86,814 $79,527
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 $128,700 $128,352 $125,829 $120,149 $114,235 $120,270 $125,738 $119,177 $110,135 $102,316 $93,698 $86,814 $79,527
Other Current Assets $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Total Current Assets $178,200 $177,852 $175,329 $175,696 $175,447 $171,612 $176,792 $172,596 $165,405 $160,112 $153,032 $147,554 $141,788
Long-term Assets
Long-term Assets $43,500 $43,500 $43,500 $43,500 $43,500 $43,500 $43,500 $43,500 $43,500 $43,500 $43,500 $43,500 $43,500
Accumulated Depreciation $0 $725 $1,450 $2,175 $2,900 $3,625 $4,350 $5,075 $5,800 $6,525 $7,250 $7,975 $8,700
Total Long-term Assets $43,500 $42,775 $42,050 $41,325 $40,600 $39,875 $39,150 $38,425 $37,700 $36,975 $36,250 $35,525 $34,800
Total Assets $221,700 $220,627 $217,379 $217,021 $216,047 $211,487 $215,942 $211,021 $203,105 $197,087 $189,282 $183,079 $176,588
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 $2,157 $2,639 $3,797 $3,795 $4,344 $14,779 $18,036 $18,067 $19,484 $18,995 $19,817 $20,122
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 $2,157 $2,639 $3,797 $3,795 $4,344 $14,779 $18,036 $18,067 $19,484 $18,995 $19,817 $20,122
Long-term Liabilities $50,000 $49,727 $49,452 $49,175 $48,896 $48,615 $48,333 $48,048 $47,762 $47,474 $47,183 $46,891 $46,597
Total Liabilities $50,000 $51,884 $52,090 $52,972 $52,691 $52,959 $63,112 $66,084 $65,829 $66,957 $66,178 $66,709 $66,719
Paid-in Capital $213,000 $213,000 $213,000 $213,000 $213,000 $213,000 $213,000 $213,000 $213,000 $213,000 $213,000 $213,000 $213,000
Retained Earnings ($41,300) ($41,300) ($41,300) ($41,300) ($41,300) ($41,300) ($41,300) ($41,300) ($41,300) ($41,300) ($41,300) ($41,300) ($41,300)
Earnings $0 ($2,957) ($6,411) ($7,650) ($8,344) ($13,173) ($18,870) ($26,764) ($34,424) ($41,571) ($48,596) ($55,329) ($61,831)
Total Capital $171,700 $168,743 $165,289 $164,050 $163,356 $158,527 $152,830 $144,936 $137,276 $130,129 $123,104 $116,371 $109,869
Total Liabilities and Capital $221,700 $220,627 $217,379 $217,021 $216,047 $211,487 $215,942 $211,021 $203,105 $197,087 $189,282 $183,079 $176,588
Net Worth $171,700 $168,743 $165,289 $164,050 $163,356 $158,527 $152,830 $144,936 $137,276 $130,129 $123,104 $116,371 $109,869

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
Green Office office supplies retail business plan appendix. Green Office is a start-up company offering a wide range of office supplies, all of which are environmentally friendly.
\n