Print Broker Business Plan

Start your plan
Start my business plan

Start your own print broker business plan

R and R Printing

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
Rob Scott’s Sales 0% $30,000 $40,000 $50,000 $55,000 $60,000 $65,000 $70,000 $72,000 $75,000 $75,000 $78,000 $80,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $30,000 $40,000 $50,000 $55,000 $60,000 $65,000 $70,000 $72,000 $75,000 $75,000 $78,000 $80,000
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
Rob Scott’s Sales $24,000 $32,000 $40,000 $44,000 $45,000 $48,750 $52,500 $54,000 $56,250 $52,500 $54,600 $56,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $24,000 $32,000 $40,000 $44,000 $45,000 $48,750 $52,500 $54,000 $56,250 $52,500 $54,600 $56,000
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
Rob Scott 0% $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667
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 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667

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 $30,000 $40,000 $50,000 $55,000 $60,000 $65,000 $70,000 $72,000 $75,000 $75,000 $78,000 $80,000
Direct Cost of Sales $24,000 $32,000 $40,000 $44,000 $45,000 $48,750 $52,500 $54,000 $56,250 $52,500 $54,600 $56,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $24,000 $32,000 $40,000 $44,000 $45,000 $48,750 $52,500 $54,000 $56,250 $52,500 $54,600 $56,000
Gross Margin $6,000 $8,000 $10,000 $11,000 $15,000 $16,250 $17,500 $18,000 $18,750 $22,500 $23,400 $24,000
Gross Margin % 20.00% 20.00% 20.00% 20.00% 25.00% 25.00% 25.00% 25.00% 25.00% 30.00% 30.00% 30.00%
Expenses
Payroll $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667
Marketing/Promotion $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Insurance $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Payroll Taxes 15% $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
Total Operating Expenses $2,567 $2,567 $2,567 $2,567 $2,567 $2,567 $2,567 $2,567 $2,567 $2,567 $2,567 $2,567
Profit Before Interest and Taxes $3,433 $5,433 $7,433 $8,433 $12,433 $13,683 $14,933 $15,433 $16,183 $19,933 $20,833 $21,433
EBITDA $3,433 $5,433 $7,433 $8,433 $12,433 $13,683 $14,933 $15,433 $16,183 $19,933 $20,833 $21,433
Interest Expense $417 $417 $408 $400 $391 $383 $374 $366 $357 $349 $340 $332
Taxes Incurred $905 $1,505 $2,107 $2,410 $3,613 $3,990 $4,368 $4,520 $4,748 $5,875 $6,148 $6,330
Net Profit $2,111 $3,511 $4,917 $5,623 $8,429 $9,310 $10,191 $10,547 $11,078 $13,709 $14,345 $14,771
Net Profit/Sales 7.04% 8.78% 9.83% 10.22% 14.05% 14.32% 14.56% 14.65% 14.77% 18.28% 18.39% 18.46%

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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash from Receivables $0 $1,000 $30,333 $40,333 $50,167 $55,167 $60,167 $65,167 $70,067 $72,100 $75,000 $75,100
Subtotal Cash from Operations $0 $1,000 $30,333 $40,333 $50,167 $55,167 $60,167 $65,167 $70,067 $72,100 $75,000 $75,100
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 $37,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $0 $38,000 $30,333 $40,333 $50,167 $55,167 $60,167 $65,167 $70,067 $72,100 $75,000 $75,100
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 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667
Bill Payments $874 $26,508 $35,108 $43,559 $47,783 $50,041 $54,160 $58,197 $59,868 $62,167 $59,703 $62,040
Subtotal Spent on Operations $2,541 $28,175 $36,775 $45,226 $49,450 $51,708 $55,827 $59,864 $61,535 $63,834 $61,370 $63,707
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 $1,020 $1,020 $1,020 $1,020 $1,020 $1,020 $1,020 $1,020 $1,020 $1,020
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 $2,541 $28,175 $37,795 $46,246 $50,470 $52,728 $56,847 $60,884 $62,555 $64,854 $62,390 $64,727
Net Cash Flow ($2,541) $9,825 ($7,462) ($5,912) ($303) $2,439 $3,320 $4,283 $7,511 $7,246 $12,610 $10,373
Cash Balance $47,459 $57,284 $49,822 $43,910 $43,606 $46,045 $49,365 $53,648 $61,159 $68,405 $81,015 $91,388
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 $50,000 $47,459 $57,284 $49,822 $43,910 $43,606 $46,045 $49,365 $53,648 $61,159 $68,405 $81,015 $91,388
Accounts Receivable $0 $30,000 $69,000 $88,667 $103,333 $113,167 $123,000 $132,833 $139,667 $144,600 $147,500 $150,500 $155,400
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $50,000 $77,459 $126,284 $138,489 $147,243 $156,773 $169,045 $182,198 $193,314 $205,759 $215,905 $231,515 $246,788
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $50,000 $77,459 $126,284 $138,489 $147,243 $156,773 $169,045 $182,198 $193,314 $205,759 $215,905 $231,515 $246,788
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 $25,348 $33,661 $41,968 $46,119 $48,240 $52,222 $56,204 $57,793 $60,180 $57,637 $59,922 $61,443
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 $25,348 $33,661 $41,968 $46,119 $48,240 $52,222 $56,204 $57,793 $60,180 $57,637 $59,922 $61,443
Long-term Liabilities $50,000 $50,000 $50,000 $48,980 $47,960 $46,940 $45,920 $44,900 $43,880 $42,860 $41,840 $40,820 $39,800
Total Liabilities $50,000 $75,348 $83,661 $90,948 $94,079 $95,180 $98,142 $101,104 $101,673 $103,040 $99,477 $100,742 $101,243
Paid-in Capital $15,000 $15,000 $52,000 $52,000 $52,000 $52,000 $52,000 $52,000 $52,000 $52,000 $52,000 $52,000 $52,000
Retained Earnings ($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)
Earnings $0 $2,111 $5,623 $10,540 $16,164 $24,593 $33,903 $44,094 $54,641 $65,720 $79,429 $93,774 $108,544
Total Capital $0 $2,111 $42,623 $47,540 $53,164 $61,593 $70,903 $81,094 $91,641 $102,720 $116,429 $130,774 $145,544
Total Liabilities and Capital $50,000 $77,459 $126,284 $138,489 $147,243 $156,773 $169,045 $182,198 $193,314 $205,759 $215,905 $231,515 $246,788
Net Worth $0 $2,111 $42,623 $47,540 $53,164 $61,593 $70,903 $81,094 $91,641 $102,720 $116,429 $130,774 $145,544

Download link edge graphic Download this plan

Start your own print broker business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.