Bizcomm, Inc online print shop business plan appendix. Bizcomm is an ongoing printing business with new owners, providing specialized direct mail communications products to businesses.

Bizcomm, Inc

Start your own business plan »

Online Print Shop Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Unit Sales
Slida-Cards® units of 1,000 cards 0% 135 135 135 135 180 185 185 185 190 190 190 190
Large Discounters 0% 0 0 0 90 90 90 90 90 90 90 90 90
Commercial Printing 0% 1 1 1 1 1 1 1 1 1 1 1 1
Other 0% 0 0 0 0 0 0 0 0 0 0 0 0
Total Unit Sales 136 136 136 226 271 276 276 276 281 281 281 281
Unit Prices Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Slida-Cards® units of 1,000 cards $199.00 $199.00 $199.00 $199.00 $199.00 $199.00 $199.00 $199.00 $199.00 $199.00 $199.00 $199.00
Large Discounters $0.00 $0.00 $0.00 $82.50 $82.50 $82.50 $82.50 $82.50 $82.50 $82.50 $82.50 $82.50
Commercial Printing $27,000.00 $27,000.00 $27,000.00 $27,000.00 $27,000.00 $27,000.00 $27,000.00 $27,000.00 $27,000.00 $27,000.00 $27,000.00 $27,000.00
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
Sales
Slida-Cards® units of 1,000 cards $26,865 $26,865 $26,865 $26,865 $35,820 $36,815 $36,815 $36,815 $37,810 $37,810 $37,810 $37,810
Large Discounters $0 $0 $0 $7,425 $7,425 $7,425 $7,425 $7,425 $7,425 $7,425 $7,425 $7,425
Commercial Printing $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $53,865 $53,865 $53,865 $61,290 $70,245 $71,240 $71,240 $71,240 $72,235 $72,235 $72,235 $72,235
Direct Unit Costs Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Slida-Cards® units of 1,000 cards 0.00% $19.50 $19.50 $19.50 $19.50 $19.50 $19.50 $19.50 $19.50 $19.50 $19.50 $19.50 $19.50
Large Discounters 0.00% $0.00 $0.00 $0.00 $21.00 $21.00 $21.00 $21.00 $21.00 $21.00 $21.00 $21.00 $21.00
Commercial Printing 0.00% $12,825.00 $12,825.00 $12,825.00 $12,825.00 $12,825.00 $12,825.00 $12,825.00 $12,825.00 $12,825.00 $12,825.00 $12,825.00 $12,825.00
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 $0.00
Direct Cost of Sales
Slida-Cards® units of 1,000 cards $2,633 $2,633 $2,633 $2,633 $3,510 $3,608 $3,608 $3,608 $3,705 $3,705 $3,705 $3,705
Large Discounters $0 $0 $0 $1,890 $1,890 $1,890 $1,890 $1,890 $1,890 $1,890 $1,890 $1,890
Commercial Printing $12,825 $12,825 $12,825 $12,825 $12,825 $12,825 $12,825 $12,825 $12,825 $12,825 $12,825 $12,825
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $15,458 $15,458 $15,458 $17,348 $18,225 $18,323 $18,323 $18,323 $18,420 $18,420 $18,420 $18,420
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Production Personnel
Production Manager -Frank $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160
Assistant $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 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160
Sales and Marketing Personnel
Telemarketer - Sadie $569 $569 $569 $569 $569 $569 $569 $569 $569 $569 $569 $569
Telemarketer- Jennie $693 $693 $693 $693 $693 $693 $693 $693 $693 $693 $693 $693
Telemarketer- Jack $1,365 $1,365 $1,365 $1,365 $1,365 $1,365 $1,365 $1,365 $1,365 $1,365 $1,365 $1,365
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627
General and Administrative Personnel
General Manager - Francis Pullman $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416
Art Designer - Vie $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Secretary - Jonathon $2,253 $2,253 $2,253 $2,253 $2,253 $2,253 $2,253 $2,253 $2,253 $2,253 $2,253 $2,253
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169
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 7 7 7 7 7 7 7 7 7 7 7 7
Total Payroll $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956
General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 45.00%
Long-term Interest Rate 9.30% 9.30% 9.30% 9.30% 9.30% 9.30% 9.30% 9.30% 9.30% 9.30% 9.30% 9.30%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $53,865 $53,865 $53,865 $61,290 $70,245 $71,240 $71,240 $71,240 $72,235 $72,235 $72,235 $72,235
Direct Cost of Sales $15,458 $15,458 $15,458 $17,348 $18,225 $18,323 $18,323 $18,323 $18,420 $18,420 $18,420 $18,420
Production Payroll $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160 $4,160
Industrial rags $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22 $22
Total Cost of Sales $19,640 $19,640 $19,640 $21,530 $22,407 $22,505 $22,505 $22,505 $22,602 $22,602 $22,602 $22,602
Gross Margin $34,226 $34,226 $34,226 $39,761 $47,838 $48,736 $48,736 $48,736 $49,633 $49,633 $49,633 $49,633
Gross Margin % 63.54% 63.54% 63.54% 64.87% 68.10% 68.41% 68.41% 68.41% 68.71% 68.71% 68.71% 68.71%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627
Travel $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Miscellaneous $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertising/Promotion $0 $5,000 $5,000 $0 $0 $0 $5,000 $5,000 $5,000 $0 $0 $0
Telemarketing commissions $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Internet Services: $198 $198 $198 $198 $198 $198 $198 $198 $198 $198 $198 $198
Total Sales and Marketing Expenses $3,825 $8,825 $8,825 $3,825 $3,825 $3,825 $8,825 $8,825 $8,825 $3,825 $3,825 $3,825
Sales and Marketing % 7.10% 16.38% 16.38% 6.24% 5.44% 5.37% 12.39% 12.39% 12.22% 5.29% 5.29% 5.29%
General and Administrative Expenses
General and Administrative Payroll $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169 $10,169
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $3,466 $3,466 $3,466 $3,466 $3,466 $3,466 $3,466 $3,466 $3,466 $3,466 $3,466 $3,466
Leased Vehicles: $985 $985 $985 $985 $985 $985 $985 $985 $985 $985 $985 $985
Utilities $411 $411 $411 $411 $411 $411 $411 $411 $411 $411 $411 $411
Insurance $497 $497 $497 $497 $497 $497 $497 $497 $497 $497 $497 $497
Medical and Dental: $2,154 $2,154 $2,154 $2,154 $2,154 $2,154 $2,154 $2,154 $2,154 $2,154 $2,154 $2,154
Telephone $970 $970 $970 $970 $970 $970 $970 $970 $970 $970 $970 $970
Retirement Acct (P. Vitale): $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Payroll Services: $168 $168 $168 $168 $168 $168 $168 $168 $168 $168 $168 $168
Postage $950 $950 $950 $950 $950 $950 $950 $950 $950 $950 $950 $950
Rent $3,943 $3,943 $3,943 $3,943 $3,943 $3,943 $3,943 $3,943 $2,500 $2,500 $2,500 $2,500
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other General and Administrative Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total General and Administrative Expenses $24,013 $24,013 $24,013 $24,013 $24,013 $24,013 $24,013 $24,013 $22,570 $22,570 $22,570 $22,570
General and Administrative % 44.58% 44.58% 44.58% 39.18% 34.18% 33.71% 33.71% 33.71% 31.25% 31.25% 31.25% 31.25%
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
Contract/Consultants $5,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Expenses $5,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other % 9.28% 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 $32,838 $32,838 $32,838 $27,838 $27,838 $27,838 $32,838 $32,838 $31,395 $26,395 $26,395 $26,395
Profit Before Interest and Taxes $1,388 $1,388 $1,388 $11,923 $20,001 $20,898 $15,898 $15,898 $18,239 $23,239 $23,239 $23,239
EBITDA $4,854 $4,854 $4,854 $15,389 $23,467 $24,364 $19,364 $19,364 $21,705 $26,705 $26,705 $26,705
Interest Expense $2,075 $3,796 $3,763 $3,731 $3,699 $3,666 $3,259 $3,226 $2,818 $2,786 $2,134 $1,736
Taxes Incurred ($206) ($602) ($594) $2,048 $4,075 $4,308 $3,160 $3,168 $3,855 $5,113 $5,276 $5,376
Net Profit ($481) ($1,806) ($1,782) $6,144 $12,226 $12,924 $9,480 $9,504 $11,565 $15,340 $15,828 $16,127
Net Profit/Sales -0.89% -3.35% -3.31% 10.02% 17.41% 18.14% 13.31% 13.34% 16.01% 21.24% 21.91% 22.33%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash from Receivables $29,361 $31,156 $53,865 $53,865 $54,113 $61,589 $70,278 $71,240 $71,240 $71,273 $72,235 $72,235
Subtotal Cash from Operations $29,361 $31,156 $53,865 $53,865 $54,113 $61,589 $70,278 $71,240 $71,240 $71,273 $72,235 $72,235
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 $46,752 $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 $76,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $105,361 $77,908 $53,865 $53,865 $54,113 $61,589 $70,278 $71,240 $71,240 $71,273 $72,235 $72,235
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956 $16,956
Bill Payments $92,571 $18,510 $19,790 $19,687 $17,528 $22,470 $38,113 $41,338 $41,282 $40,226 $36,457 $35,975
Subtotal Spent on Operations $109,527 $35,466 $36,746 $36,643 $34,484 $39,426 $55,069 $58,294 $58,238 $57,182 $53,413 $52,931
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 $10,000 $0 $10,000 $0 $16,752 $10,000
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $4,158 $4,165 $4,172 $4,179 $4,186 $4,193 $4,200 $4,207 $4,214 $4,221 $2,978 $2,985
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 $113,685 $39,631 $40,918 $40,822 $38,670 $43,619 $69,269 $62,501 $72,452 $61,403 $73,143 $65,916
Net Cash Flow ($8,324) $38,277 $12,947 $13,043 $15,442 $17,970 $1,010 $8,739 ($1,212) $9,870 ($908) $6,319
Cash Balance $7,863 $46,140 $59,086 $72,129 $87,571 $105,541 $106,550 $115,290 $114,078 $123,948 $123,040 $129,359
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $16,187 $7,863 $46,140 $59,086 $72,129 $87,571 $105,541 $106,550 $115,290 $114,078 $123,948 $123,040 $129,359
Accounts Receivable $58,721 $83,226 $105,935 $105,935 $113,360 $129,492 $139,144 $140,105 $140,105 $141,100 $142,062 $142,062 $142,062
Inventory $99,430 $83,973 $68,515 $53,058 $35,710 $20,048 $20,155 $20,155 $20,155 $20,262 $20,262 $20,262 $20,262
Other Current Assets $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total Current Assets $176,338 $177,061 $222,589 $220,078 $223,198 $239,110 $266,839 $268,810 $277,550 $277,440 $288,272 $287,364 $293,684
Long-term Assets
Long-term Assets $226,967 $226,967 $226,967 $226,967 $226,967 $226,967 $226,967 $226,967 $226,967 $226,967 $226,967 $226,967 $226,967
Accumulated Depreciation $43,015 $46,481 $49,947 $53,413 $56,879 $60,345 $63,811 $67,277 $70,743 $74,209 $77,675 $81,141 $84,607
Total Long-term Assets $183,952 $180,486 $177,020 $173,554 $170,088 $166,622 $163,156 $159,690 $156,224 $152,758 $149,292 $145,826 $142,360
Total Assets $360,290 $357,547 $399,609 $393,632 $393,286 $405,732 $429,995 $428,500 $433,774 $430,198 $437,564 $433,190 $436,044
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $91,955 $17,851 $19,132 $19,108 $16,797 $21,203 $36,735 $39,960 $39,937 $39,010 $35,258 $34,785 $34,497
Current Borrowing $0 $0 $46,752 $46,752 $46,752 $46,752 $46,752 $36,752 $36,752 $26,752 $26,752 $10,000 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $91,955 $17,851 $65,884 $65,860 $63,549 $67,955 $83,487 $76,712 $76,689 $65,762 $62,010 $44,785 $34,497
Long-term Liabilities $271,874 $267,716 $263,551 $259,379 $255,200 $251,014 $246,821 $242,621 $238,414 $234,200 $229,979 $227,001 $224,016
Total Liabilities $363,829 $285,567 $329,435 $325,239 $318,749 $318,969 $330,308 $319,333 $315,103 $299,962 $291,989 $271,786 $258,513
Paid-in Capital $46,912 $122,912 $122,912 $122,912 $122,912 $122,912 $122,912 $122,912 $122,912 $122,912 $122,912 $122,912 $122,912
Retained Earnings $20,631 ($50,451) ($50,451) ($50,451) ($50,451) ($50,451) ($50,451) ($50,451) ($50,451) ($50,451) ($50,451) ($50,451) ($50,451)
Earnings ($71,082) ($481) ($2,287) ($4,068) $2,076 $14,302 $27,226 $36,706 $46,210 $57,775 $73,115 $88,943 $105,070
Total Capital ($3,539) $71,980 $70,174 $68,393 $74,537 $86,763 $99,687 $109,167 $118,671 $130,236 $145,576 $161,404 $177,531
Total Liabilities and Capital $360,290 $357,547 $399,609 $393,632 $393,286 $405,732 $429,995 $428,500 $433,774 $430,198 $437,564 $433,190 $436,044
Net Worth ($3,539) $71,980 $70,174 $68,393 $74,537 $86,763 $99,687 $109,167 $118,671 $130,236 $145,576 $161,404 $177,531
Bizcomm, Inc online print shop business plan appendix. Bizcomm is an ongoing printing business with new owners, providing specialized direct mail communications products to businesses.