AuctionShipper packaging and shipping business plan appendix. AuctionShipper is a start-up packaging and shipping organization that caters to sellers of online auctions such as eBay as well as offering regular shipping services to walk-in customers.

AuctionShipper

Start your own business plan »

Packaging and Shipping 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
New Users 0% $0 $1,208 $1,964 $2,305 $2,941 $3,512 $3,593 $3,756 $3,865 $4,113 $4,328 $4,910
Advanced 0% $0 $2,323 $3,776 $4,432 $5,656 $6,754 $6,909 $7,223 $7,432 $7,909 $8,323 $9,443
Others 0% $0 $465 $755 $886 $1,131 $1,351 $1,382 $1,445 $1,486 $1,582 $1,665 $1,889
Total Sales $0 $3,996 $6,495 $7,623 $9,728 $11,617 $11,883 $12,424 $12,783 $13,603 $14,316 $16,242
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
New Users $0 $604 $982 $1,152 $1,471 $1,756 $1,796 $1,878 $1,932 $2,056 $2,164 $2,455
Advanced $0 $1,998 $3,247 $3,812 $4,864 $5,808 $5,942 $6,212 $6,392 $6,802 $7,158 $8,121
Others $0 $232 $378 $443 $566 $675 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $2,834 $4,607 $5,407 $6,901 $8,239 $7,738 $8,090 $8,324 $8,858 $9,322 $10,576
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
John 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
Part time employees 0% $0 $0 $0 $1,500 $1,500 $1,500 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total People 1 1 1 2 2 2 3 3 3 3 3 3
Total Payroll $2,500 $2,500 $2,500 $4,000 $4,000 $4,000 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
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 $3,996 $6,495 $7,623 $9,728 $11,617 $11,883 $12,424 $12,783 $13,603 $14,316 $16,242
Direct Cost of Sales $0 $2,834 $4,607 $5,407 $6,901 $8,239 $7,738 $8,090 $8,324 $8,858 $9,322 $10,576
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $2,834 $4,607 $5,407 $6,901 $8,239 $7,738 $8,090 $8,324 $8,858 $9,322 $10,576
Gross Margin $0 $1,162 $1,888 $2,216 $2,828 $3,377 $4,145 $4,334 $4,459 $4,745 $4,994 $5,666
Gross Margin % 0.00% 29.08% 29.06% 29.07% 29.07% 29.07% 34.88% 34.88% 34.88% 34.88% 34.88% 34.88%
Expenses
Payroll $2,500 $2,500 $2,500 $4,000 $4,000 $4,000 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
Sales and Marketing and Other Expenses $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Depreciation $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67
Rent $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700
Utilities $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Insurance $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Payroll Taxes 15% $375 $375 $375 $600 $600 $600 $675 $675 $675 $675 $675 $675
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $4,142 $4,142 $4,142 $5,867 $5,867 $5,867 $6,442 $6,442 $6,442 $6,442 $6,442 $6,442
Profit Before Interest and Taxes ($4,142) ($2,980) ($2,254) ($3,650) ($3,039) ($2,489) ($2,296) ($2,108) ($1,982) ($1,696) ($1,448) ($776)
EBITDA ($4,075) ($2,913) ($2,187) ($3,584) ($2,972) ($2,423) ($2,230) ($2,041) ($1,916) ($1,630) ($1,381) ($709)
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 ($4,142) ($2,980) ($2,254) ($3,650) ($3,039) ($2,489) ($2,296) ($2,108) ($1,982) ($1,696) ($1,448) ($776)
Net Profit/Sales 0.00% -74.58% -34.71% -47.89% -31.24% -21.43% -19.32% -16.97% -15.51% -12.47% -10.11% -4.78%
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 $3,996 $6,495 $7,623 $9,728 $11,617 $11,883 $12,424 $12,783 $13,603 $14,316 $16,242
Subtotal Cash from Operations $0 $3,996 $6,495 $7,623 $9,728 $11,617 $11,883 $12,424 $12,783 $13,603 $14,316 $16,242
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 $3,996 $6,495 $7,623 $9,728 $11,617 $11,883 $12,424 $12,783 $13,603 $14,316 $16,242
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 $2,500 $2,500 $2,500 $4,000 $4,000 $4,000 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
Bill Payments $53 $1,669 $4,468 $6,216 $7,257 $8,745 $10,025 $9,625 $9,973 $10,217 $10,749 $11,239
Subtotal Spent on Operations $2,553 $4,169 $6,968 $10,216 $11,257 $12,745 $14,525 $14,125 $14,473 $14,717 $15,249 $15,739
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 $2,553 $4,169 $6,968 $10,216 $11,257 $12,745 $14,525 $14,125 $14,473 $14,717 $15,249 $15,739
Net Cash Flow ($2,553) ($174) ($473) ($2,593) ($1,528) ($1,128) ($2,642) ($1,701) ($1,690) ($1,113) ($933) $503
Cash Balance $57,173 $56,999 $56,525 $53,932 $52,404 $51,275 $48,634 $46,932 $45,243 $44,130 $43,197 $43,700
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 $59,725 $57,173 $56,999 $56,525 $53,932 $52,404 $51,275 $48,634 $46,932 $45,243 $44,130 $43,197 $43,700
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $59,725 $57,173 $56,999 $56,525 $53,932 $52,404 $51,275 $48,634 $46,932 $45,243 $44,130 $43,197 $43,700
Long-term Assets
Long-term Assets $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Accumulated Depreciation $0 $67 $133 $200 $266 $333 $400 $466 $533 $599 $666 $733 $799
Total Long-term Assets $4,000 $3,933 $3,867 $3,800 $3,734 $3,667 $3,600 $3,534 $3,467 $3,401 $3,334 $3,267 $3,201
Total Assets $63,725 $61,106 $60,865 $60,326 $57,666 $56,071 $54,876 $52,167 $50,400 $48,643 $47,464 $46,464 $46,901
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 $1,523 $4,262 $5,976 $6,967 $8,411 $9,705 $9,293 $9,633 $9,859 $10,375 $10,824 $12,036
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 $1,523 $4,262 $5,976 $6,967 $8,411 $9,705 $9,293 $9,633 $9,859 $10,375 $10,824 $12,036
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $1,523 $4,262 $5,976 $6,967 $8,411 $9,705 $9,293 $9,633 $9,859 $10,375 $10,824 $12,036
Paid-in Capital $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000
Retained Earnings ($6,275) ($6,275) ($6,275) ($6,275) ($6,275) ($6,275) ($6,275) ($6,275) ($6,275) ($6,275) ($6,275) ($6,275) ($6,275)
Earnings $0 ($4,142) ($7,121) ($9,375) ($13,026) ($16,065) ($18,554) ($20,850) ($22,958) ($24,940) ($26,637) ($28,084) ($28,860)
Total Capital $63,725 $59,583 $56,604 $54,350 $50,699 $47,660 $45,171 $42,875 $40,767 $38,785 $37,088 $35,641 $34,865
Total Liabilities and Capital $63,725 $61,106 $60,865 $60,326 $57,666 $56,071 $54,876 $52,167 $50,400 $48,643 $47,464 $46,464 $46,901
Net Worth $63,725 $59,583 $56,604 $54,350 $50,699 $47,660 $45,171 $42,875 $40,767 $38,785 $37,088 $35,641 $34,865

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
AuctionShipper packaging and shipping business plan appendix. AuctionShipper is a start-up packaging and shipping organization that caters to sellers of online auctions such as eBay as well as offering regular shipping services to walk-in customers.
\n