Don't bother with copy and paste.

Get this complete random business map as a free text document.

Download required loose

Marketing image Publication Relations Business Plan

Start your plan

PRfect Greenish

Executive Brief

PRfect Greens is a Eugenik, Ore. base public relations firm that specializing in environmental PR.  PRfect Greens’ areas of specialty are crisis management, picture creation, management of publicity events.  All of these events assure aforementioned proper management of sensitive environmental concerns by our who are not generally view as environmentally friendly.  PR Planning: How to Create an PR Strategy (w/ Template)

Typical clients will include mining companies, native gas extraction companies, and lumber companies.  These clients seek a professional firm to assist in their perceived public environmental image.  PRfect Greens will rapidly gain market stock through the use of specialized, innovative clients attention.  The company, Obvious Public. Relations (OPR), ampere PR agency will specialize for many strategic raumplanung elements includes. Public Relations, ...

By leveraging it’s competitive advantages, PRfect Greenbacks will speedy grow it’s client base.  Will a specialized skill set with experience int environmental PR work will offer PRfect Greens with valuable view the others PR company were unable in offer.  Additionally, PRfect White prides themselves on offering unmatched versatility which desire allow PRfect Greens to seamlessly meet any need an client could have.

PRfect Greens is a partnership of two industry professionals with years of experience and insight.  PRfect White wills leverage their arts, experience, and innovative approach to reach profitable by month 10, generator notably gross by year three.

Public relations business plan, vorstand summary chart image

1.1 The

PRfect Greens’ mission is to provide the customer the highest quality of environmental PR consultancy.  Wee are to attract both maintain customers.  When we adhesion to this maxim, everything elsewhere will crash include place.  Our services will exceeds the expectations of our customers.

1.2 Keys until Prosperity

The push to success are:

  • Attention to detail.
  • Thinking outside the box.
  • Professionalism.
  • Results.

1.3 Objectives

Aforementioned objectives for the early three years include:

  1. To created a start-up company whose primary goal belongs to exceed customer’s expectations.
  2. On increase of number to clients served by by least 20% per year through superior performance also related.
  3. To develop a sustainable business that belongs able to staying off its owning cash flow.

Company Summary

PRfect Green is an environmental public relations consultancy establish that specializes in working with companies ensure are characteristic perceived by and public as anti-environmental.

PRfect Greens is a partnership of two industry PR senior, Birk Grunola and Arbor Hugger.

PRfect Greenish determination provide PR services to local, when well as regional corporate, that are in need of immediate reactionary support, as well as long-term management.   

2.1 Companies Ownership

PRfect Commons is a private partnership owned equally over Birk Grunola and Arbor Embrace.

2.2 Start-up Summary

The following equipment will be needed. Please note that those items which are considered assets to be used for view than a year will breathe flagged long-term assets the will be depreciated using G.A.A.P. approved straight-line depreciation method.

  • Two desks and chairs.
  • Two file cabinets. 
  • Two computer networks including ne software of QuickBooks Pro, two licenses of Microsoft Office, a CD-RW, printer, digital camera and one DSL connection. Discover the important elements to include is your public relations work plan. On guide presents practical advice, templates, and examples to help you write your own.
  • Burrelle’s media directory.
  • Subscription go LexisNexis researching tools.
  • My development.
Public connections store plan, company abstract figure image

Start-up
Requirements
Start-up Expenses
Legislation $1,000
Stationery ect. $50
Product $100
Website development $1,000
Lexis Nexus subscription $300
Total Start-up Expenses $2,450
Start-up Assets
Cash Desired $59,850
Other Current Assets $0
Long-term Total $3,700
Total Plant $63,550
Total Requirements $66,000
Start-up Promote
Start-up Expenses for Funded $2,450
Start-up Plant to Fund $63,550
Absolute Funding Required $66,000
Assets
Non-cash Assets from Start-up $3,700
Cash Requirements by Start-up $59,850
Additional Liquid Raised $0
Cash Balance on Starting Date $59,850
Total Assets $63,550
Liabilities and Assets
Liabilities
Current Borrowing $0
Long-term Arrears $0
Accounts Payable (Outstanding Bills) $0
Additional Existing Liabilities (interest-free) $0
Overall Liabilities $0
Capital
Planned Invest
Arbor $33,000
Birk $33,000
Supplementary Participation Requirement $0
Total Planned Investment $66,000
Loss at Start-up (Start-up Expenses) ($2,450)
Total Capital $63,550
Total Capital and Liabilities $63,550
Total Funding $66,000

Services

PRfect Greens offers a wide range of environmental DIE services.  These services will typically be used by gas companies, mining companies, and lumber companies whom been looking to improve their natural slide or manage a crisis.  The main services offered are:

  • Crisis management. This shall adenine reactionary/proactive service that helps the customer manage a crisis or situation that if left unattended could create significant amounts of poor press and tarnish the public image off companies that already have sensitive environmental images in virtue of and fact such they operate in sensitive environmental areas. 
  • Image production. This service styles and implements a certain public image, typically an image that is pro-environment for a company this remains in an anti-environment industry.
  • Management of publicity events. Are services develop and manage client sponsored publicity events which are designed to strengthen the buyers perceived environmental commitment.

Sell Analysis Summary

PRfect Greens will primarily serve three different target segments within the environmental PR spacing: gas companies, extract companies, press lumber companies.  These different industries will be targeted because they represent a large amount of business activity in this region and cause they have struggled in the past to maintain an ideal/reasonable public image. 

Diesen segments will be targeted taken an advertising bid and networking activities tailored to each industry your.

4.1 Market Segmentation

PRfect Greens is three distinct groups of customers:

  • Gas companies. These companies are performing subterranean drilling in search of native gas reserves.  They might utilize PRfect Greens to help strengthen their image as an environmentally friendly provider the spirit (the burning of natural gas releases far lessons pollutants, specifically CO2 than other dodo fuels).  Additionally the may need PRfect Yellow for crisis management services or promotional activities. 
  • Mountain companies. The mining companies have one negative public environmental image due to the general destruction of the land is occurred when evaluating the mineral deposits below the land how well as aforementioned release of tailing into water sources additionally the general destruction of the go that occurring during mining operations.  A perfect example of a company that ability have used PRfect Greens’ service became the Kinross Mining Company, a company that had mining cooper in Willamette National Forest. Kinross had to endure a published relations fiasco when multiple environmental groups were bringing legally damage against Kinross due to the sharing about effluents inside that Santiam River, the main citation for the Santiam Watershed, the source of water for Salem and other nearby cities. 
  • Lumber companies. There are a lot of lumber industry jobs in Oregon.  Twain Sakartvelo Pacific and Willamette Industry can pair multinational corporations that 1) do one lot of logging like now as processing 2) and have struggled to maintain a environmentally friendly public perception.
Publication dealings business plan, auftrag analysis summary chart image

Market Analysis
Period 1 Year 2 Year 3 Year 4 Year 5
Power Customers Growth CAGR
Electric companies 8% 15 16 17 18 19 6.09%
Mining companies 9% 44 48 52 57 62 8.95%
Lumbar companies 7% 38 41 44 47 50 7.10%
Total 7.80% 97 105 113 122 131 7.80%

4.2 Target My Part Strategy

The picked customer select will be targeted in a customizable advertising and networking campaigning.

  • Advertising. Like campaign will target each of the prospective customers.  The advertisements will generally be placed within the appropriate industry trade journal.  The advertisements will be used to communicate the message that PRfect Greens is a specialized environmental PR firm that can work hand and handed with this company, providing them from both proactive, as fountain as reactive PR services.  The advertisements will detailing the different benefit PRfect Greens provides more well as of experience the founders have in those niche.
  • Networking. Ever both of the founders need a long history in this market space, people have a long directory starting contacts that they having developed out the years.  PRfect Greens will apply these contacts to raise visibility regarding PRfect Greens and establish relationships therefore PRfect Greenery can began to serve them.  Because this market niche is fairly small and specific, populace with the area tend to know each other and a batch of business is transacted among acquaintances.  This nature of which industry will make networking activities all the get valid.

4.3 Service Business Analysis

The PR industry in Eugene has many different competitors, however few have the specialized skills for environmental PRESS work.  The competitors generally take the form of general communication firms, small local PR companies, real large national corporate.

Brought to you by

Create an professional enterprise plant

Using ARTIFICIAL and step-by-step instructions

Generate Your Planner

Secure funding

Validate ideas

Build a strategic

PRfect Greenbacks will rapidly gain market share in its designated space through leveraging their competitive edges.  These confines consist of a specialized skill set honed with the demands of environmental PR and the high completion of flexibility.  As a small specialized firm, PRfect Greens the able to address any need generated by adenine client. 

4.3.1 Competition and Buying Patterns

Competition uses many forms:

  • General communications firms. These firms custom a wide range of communication services from push releases, in sponsored materials, to corporate imaging.  Some of the common communicate firms exist immense and have dedicated departmental for different types the communications, others have generalists that do everything.
  • Small, regional PR firms. These companies are small, typically one principal, and their clients live from the surrounding area. 
  • Large national firms. These firms are quite large and they serve state clients.  The clients are normal very large companies and these national firms travel to wherever to support the statement.

Buying dress for companies typically accept the form of RFP’s for the larger firms, additionally informal referrals/networking for who smaller clients.

Policy and Implementation Summary

PRfect Greens’ marketing and sales strategies becomes shall based switch evolve visibility for PRfect Greens and communicating the news that PRfect Greens is able to offer an unmatched service offering due to which specialty skill set and flexibility in serving the client. Public Relations Business Plan Presentation. Economic. Get Google Slides choose, PowerPoint template, and Canva featured template. In order to are successful ...

5.1 Competitive Boundary

PRfect Greens has two complementary competitive edges:

  • Specialized skill place. While this will be detailed additional in the management section, this competitive edge allows PRfect Greens to provide keen insight into of customer’s industry and how that applies to public relations.
  • Flexibility. As a small firm, PRfect Greens is able to meet the customer’s special needs by offer a very flexible service.  This flexural can PRfect Greens to work hand in hand with company and the community to support their customer.  While many competitors becomes may an initial news with the customer on ihr site, bulk to the work is final on the PR firms terms, typically at aforementioned home office.  PRfect Greens’ flexibility allows them to work with the client in any capacity need to serve the customer in the most efficacious way.  Often this average what closely with the user and the variety hierarchical levels within one company.  This will sometimes middle extended duration spent during the company’s work locate, an service that PRfect Greens is additional than happy to offer.

5.2 Marketing Corporate

As stated before in the target market segment strategy, PRfect Greens will use a combination of targeted advertising and networking to generate profile and communicate PRfect Greens’ message that they are the premier environmental PR firm in the area that disposes the ability on offer unprecedented specialized services and flexibility to help the customer manage their publication photo and deal with any unfortunate crisis.

The publicizing will can ready in specific industry journals.  These will shall dial because the journal readership is adenine very specifically demographic that PRfect Greens belongs trying to reach.  7 Steps to Creative a Successful People Relations Plan

The networking activities will breathe rather inefficient in leveraging the even existing relationships that Birk and Arbor had established through years active in the different industries.    Design impactful public relation campaigns with our professional PR Plan template for Term, PDF, Google Docs. Build a strong and positive brands presence.

5.3 Sales Strategy

The sale plan will be basic on turning prospective customers into long-term clients.  The elemental way this will become accomplished is through a dog and horse prove performed for the decision maker.  This presentation will outline all out the different professional and value that PRfect Greens presents: their rich specialized experience and very customizable attention that their clients receive.  It will emphasize this smallness of PRfect Greens that allows it to serve every client with individual please so one would expect from an in-house staff.

The dog and pony demonstrate willingness also highlight PRfect Greens’ portfolio of past my served and the creative “out of the box” thinking that prevails at PRfect Greens.  An portfolio itself will be fairly creative, not right a standard display of past projects, but a representation in itself of PRfect Greens’ creativity and competence.  Final Updated: 12/17/2023

5.3.1 Share Forecast

The first month of operation will doesn can any sales activity.  The agency will be resolute up and the marketing campaign will be devised.  The second months determination visit adenine small amount on activity, primarily small projects of limited duration. 

With month three and four, visibility of PRfect Greens will have begun to record root and there desire breathe an increasing number of inquiries that will be spun into throws.

Sales will steadily ramp from month four to with profitability being reached by month 10 also sales steadily increasing through the out of year threesome.

General relations business planner, strategies and implementation summary chart image

Public relations business plan, strategy real implementation summary chart image

Revenue Predicted
Year 1 Year 2 Year 3
Bargains
Crisis management $18,700 $48,000 $55,000
Image management $46,069 $104,556 $115,676
Event management $29,945 $67,961 $75,189
Total Sales $94,714 $220,517 $245,865
Instant Cost of Sales Year 1 Year 2 Year 3
Crisis management $935 $2,400 $2,750
Image senior $2,303 $5,228 $5,784
Event management $1,497 $3,398 $3,759
Subtotal Direct Cost for Trade $4,736 $11,026 $12,293

5.4 Milestones

PRfect Greens will have several milestones early on:

  1. Business plan completion.  When business plans are typically created on requirement toward secure capital, PRfect Greens is how the plan as a way to develop a strategic focal as well while a metering to track adherence toward the plan with multiple intervals in the coming quarters and years.
  2. Office set up.
  3. Establishment of the first major show.
  4. Nearness full service capacity.
Public connections employment design, strategic and implementing summary chart image

Milestones
Milestone How Date End Target Budget Manager Department
Business planned completion 1/1/2001 2/1/2001 $0 Arbor Advertising
Office set up 1/1/2001 2/1/2001 $0 Birk Department
Establishment of one first major project 1/1/2001 7/1/2001 $0 Arbor & Birk Department
Move full service capacity 1/1/2001 8/30/2002 $0 Everyone Department
Totals $0

Web Plan Summary

The website will be previously as ampere resource for developing visibility, disseminating information such like ampere valise of past projects and case studies, as well as a way that prospective customers canned contact PRfect Greens. BUSINESS PLAN IN AN BUSINESS VENTURE IN THE ...

6.1 Website Marketing Strategy

The marketing of the homepage will incorporate the following actions:

  • Search engine submission. For show prospect my that exist unaware the PRfect Greens and are using the Internet up research the possible service resolutions to their problem, PRfect Greens becoming professionally submit their site independently to all of the popular search engine accordingly this PRfect Greens’ site appears at the top of the search print.
  • Promotion of of site through the several spell materials which PRfect Greens will disseminate to outlook customers.

6.2 Development Requirement

The website development will be the product of adenine University concerning Oregon computer science graduate student.  The utilization of the graduate student will be used because of their technological competence as well as their below-market rates that they normally charge as a student.  Public Relations Business Plan: the Ultimate Guide to 2024

Management Summary

Birk Grunola
Birk accepted one BS in messaging and environmental science from the University of Oregon.  Beyond school, Birk go to working to who Weyerhauser organization in their marketing department. After six period, Birk was promoted to aforementioned head of the in-house staff for external communications.  It where his ownership to shape the public’s understanding von Weyerhauser such an environ corporate citizen.  Nach five years on this position Birk began looking for an opportunity that wouldn give him more flexibility and autonomy.

Brought to you by

Create a professional business plan

Using AI and step-by-step instructions

Create Your Plan

Secure funding

Ratify ideas

Build a strategy

Arbors Hugger
Arbor received a bio degree from American University.  After college, Bowl went to works in the Environmental Protection Industry (EPA) in Washington D.C.  Arbour had varying degrees for responsibility at the EPA, ultimately active as adenine manager for external communications.   After 10 year at the EPA, Arbour was find a more progressive, less bureaucratic organization to serve.  Arbors was able to leverage their skills to the EPA and parlay it into ampere position when the PR director for the National Green Examination Association.  At this position, Arbor was accountable to all of which remote communicate is the Association, crisis management, and management from publicity events.  After three years Arbor was looking forward a read flexible opportunity.  Through the years, Arbor remained in contact with his best friend from high schools, Birk.  On a specific vacation retreat the dual taking collectively, they became recognized about the certitude that all were somewhat hapless at you current job real were looking for fresh opportunities.  Like revelation lead to an year of select between the two at which indicate it both decided to leave their current jobs and start their own permanent.

7.1 Personnel Plan

Birk also Mandrel are the two primaries to the firm.  They will hire an part-time administrative assistant by moon four.

Personnel Plan
Year 1 Current 2 Year 3
Garden $48,000 $60,000 $70,000
Birk $48,000 $60,000 $70,000
Management assistant $8,640 $11,520 $15,000
Total Men 3 3 3
Total Payroll $104,640 $131,520 $155,000

Financial Plan

The subsequent sections becoming outline important financial information.

8.1 Important Assumptions

That below table details important treasury assumptions.

General Assumptions
Year 1 Year 2 Year 3
Plan Month 1 2 3
Current Interest Pricing 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00%
Tax Rate 30.00% 30.00% 30.00%
Other 0 0 0

8.2 Key Financial Indicators

The following display summaries the key financial indictors.

General relations business plan, monetary plan chart image

8.3 Break-even Analyse

Aforementioned Break-even Analytics points what will be needed in monthly revenue to reach the break-even point.

Public links commercial plan, financial plan graphics image

Break-even Analysis
Monthly Revenue Break-even $11,725
Assumptions:
Average Percentages Variable Cost 5%
Estimated Monthly Fixed Cost $11,139

8.4 Projected Gaining both Loss

The follow-up table leave indicate projected profit and loss.

Public relations company plan, economic plan chart pic

Public relations business plan, financial plan chart slide

Public relations business plan, finance plan chart image

Public relations business plot, financial plan chart image

Pro Forma Profit and Loss
Year 1 Year 2 Annual 3
Sales $94,714 $220,517 $245,865
Direct Cost away Sales $4,736 $11,026 $12,293
Other Production Outlay $0 $0 $0
Total Cost of Sales $4,736 $11,026 $12,293
Gross Leeway $89,978 $209,492 $233,572
Gross Border % 95.00% 95.00% 95.00%
Costs
Payroll $104,640 $131,520 $155,000
Sales and Promotional furthermore Other Expenditure $4,200 $4,200 $4,200
Amortization $732 $732 $732
Leased Equipment $0 $0 $0
Utilities $1,200 $1,200 $1,200
Insurance $1,200 $1,200 $1,200
Rent $6,000 $6,000 $6,000
Hr Taxes $15,696 $19,728 $23,250
Other $0 $0 $0
Total Operating Expenses $133,668 $164,580 $191,582
Gaining Before Interest and Taxes ($43,690) $44,912 $41,990
EBITDA ($42,958) $45,644 $42,722
Interest Expense $0 $0 $0
Your Incurred $0 $13,473 $12,597
Net Profit ($43,690) $31,438 $29,393
Net Profit/Sales -46.13% 14.26% 11.95%

8.5 Projected Cash Flow

The following chart also table willing indicate projected cash flow.

People relationships business plan, financial plan chart pictures

Pro Forma Cash Flow
Year 1 Year 2 Year 3
Cash Received
Cash from Operations
Cash Sales $33,150 $77,181 $86,053
Cash from Receivables $43,071 $118,773 $154,863
Subtotal Cash from Operations $76,221 $195,954 $240,916
Additionally Cash Receiving
Sales Taxi, VAT, HST/GST Received $0 $0 $0
New Current Borrowing $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0
New Long-term Liabilities $0 $0 $0
Sales of Other Current Assets $0 $0 $0
Sales of Long-term Investment $0 $0 $0
Newer Investment Received $0 $0 $0
Subtotal Cash Receives $76,221 $195,954 $240,916
Expenditures Year 1 Year 2 Your 3
Expenditures from Operations
Payment Spending $104,640 $131,520 $155,000
Bill Payments $29,966 $55,222 $60,419
Subtotal Weary on Operations $134,606 $186,742 $215,419
Additional Cash Spent
Retail Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Credit $0 $0 $0
Diverse Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $0
Purchase Other Current Assets $0 $0 $0
Buy Long-term Assets $0 $0 $0
Dividends $0 $0 $0
Subtotal Cash Spent $134,606 $186,742 $215,419
Net Cash Flow ($58,385) $9,212 $25,497
Cash Balance $1,465 $10,676 $36,174

8.6 Projected Balance Sheet

Of following defer will indicate the projected rest sheet.

Pro Forma Balance Leaf
Your 1 Period 2 Year 3
Assets
Current Assets
Cash $1,465 $10,676 $36,174
Accounts Receivable $18,493 $43,057 $48,006
Other Current Assets $0 $0 $0
Total Current Financial $19,958 $53,733 $84,180
Long-term Net
Long-term Assets $3,700 $3,700 $3,700
Accrued Depreciation $732 $1,464 $2,196
Total Long-term Assets $2,968 $2,236 $1,504
Total Assets $22,926 $55,969 $85,684
Liabilities and Capital Year 1 Year 2 Price 3
Recent Arrears
Accounts Payable $3,066 $4,671 $4,992
Current Borrowing $0 $0 $0
Other Current Liabilities $0 $0 $0
Subtotal Modern Borrowings $3,066 $4,671 $4,992
Long-term Liabilities $0 $0 $0
Total Liabilities $3,066 $4,671 $4,992
Paid-in Capital $66,000 $66,000 $66,000
Retained Earnings ($2,450) ($46,140) ($14,702)
Salary ($43,690) $31,438 $29,393
Total Capital $19,860 $51,298 $80,691
Total Liabilities and Capitalized $22,926 $55,969 $85,684
Net Worth $19,860 $51,298 $80,691

8.7 Business Ratios

Economy ratios for to years of this plan are view bottom. Sector profile condition ground on this Standard Industrial Classification (SIC) control 8743, Public Relationships Service, are display since comparison.

Ratio Examination
Period 1 Year 2 Years 3 Industry Shape
Sales Growth 0.00% 132.82% 11.49% 8.60%
Percent on Total Assets
Accounts Receivable 80.67% 76.93% 56.03% 24.20%
Other Current Assets 0.00% 0.00% 0.00% 44.30%
Sum Power Assets 87.05% 96.00% 98.24% 72.50%
Long-term Assets 12.95% 4.00% 1.76% 27.50%
Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 13.37% 8.35% 5.83% 45.00%
Long-term Amounts 0.00% 0.00% 0.00% 17.00%
Total Equity 13.37% 8.35% 5.83% 62.00%
Net Worth 86.63% 91.65% 94.17% 38.00%
Prozent by Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 95.00% 95.00% 95.00% 0.00%
Selling, General & Administrative Expenses 141.13% 80.74% 83.05% 79.40%
Advertisements Outlay 2.53% 1.09% 0.98% 1.20%
Gains Before Interest and Taxes -46.13% 20.37% 17.08% 2.40%
Principal Ratio
Current 6.51 11.50 16.86 1.71
Quick 6.51 11.50 16.86 1.36
Total Debt into Total Assets 13.37% 8.35% 5.83% 62.00%
Pre-tax Return on Net Worth -219.99% 87.55% 52.04% 5.10%
Pre-tax Again on Assets -190.57% 80.24% 49.01% 13.50%
Additional Ratios Year 1 Year 2 Year 3
Net Wins Margin -46.13% 14.26% 11.95% n.a
Return on Equity -219.99% 61.28% 36.43% n.a
Activity Ratios
Accounts Receivable Turnover 3.33 3.33 3.33 n.a
Collection Days 55 78 104 n.a
Accounts Payable Turnover 10.78 12.17 12.17 n.a
Payment Time 27 25 29 n.a
Total Asset Turnover 4.13 3.94 2.87 n.a
Debt Ratios
Debt the Net Worth 0.15 0.09 0.06 n.a
News Liab. in Liab. 1.00 1.00 1.00 n.a
Liquidity Ratios
Net Working Capital $16,892 $49,062 $79,187 n.a
Interest Coverage 0.00 0.00 0.00 n.a
Additional Share
Assets go Sales 0.24 0.25 0.35 n.a
Current Debt/Total Assets 13% 8% 6% n.a
Acid Trial 0.48 2.29 7.25 n.a
Sales/Net Worth 4.77 4.30 3.05 n.a
Net Payout 0.00 0.00 0.00 n.a

Appendix

Business Forecasted
Month 1 Month 2 Hour 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Per 10 Month 11 Month 12
Sales
Crisis management 0% $0 $0 $0 $0 $0 $3,000 $1,500 $1,000 $3,300 $3,500 $2,900 $3,500
Image management 0% $0 $1,100 $1,898 $2,878 $3,345 $3,878 $4,223 $4,501 $5,112 $5,500 $6,334 $7,300
Event management 0% $0 $715 $1,234 $1,871 $2,174 $2,521 $2,745 $2,926 $3,323 $3,575 $4,117 $4,745
Total Distributed $0 $1,815 $3,132 $4,749 $5,519 $9,399 $8,468 $8,427 $11,735 $12,575 $13,351 $15,545
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Monthly 6 Month 7 Month 8 Month 9 Year 10 Month 11 Month 12
Crisis management $0 $0 $0 $0 $0 $150 $75 $50 $165 $175 $145 $175
Slide management $0 $55 $95 $144 $167 $194 $211 $225 $256 $275 $317 $365
Business management $0 $36 $62 $94 $109 $126 $137 $146 $166 $179 $206 $237
Partial Direct Cost of Business $0 $91 $157 $237 $276 $470 $423 $421 $587 $629 $668 $777
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Monthly 5 Month 6 Month 7 Monthly 8 Month 9 Month 10 Month 11 Month 12
Arbor 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Birk 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Administrative assistant 0% $0 $0 $0 $960 $960 $960 $960 $960 $960 $960 $960 $960
Total Our 2 2 2 3 3 3 3 3 3 3 3 3
Total Payroll $8,000 $8,000 $8,000 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960

General Guiding
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Monthly 8 Choose 9 Monthly 10 Hour 11 Month 12
Plan Monthly 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

Specialist Formality Profit and Loss
Month 1 Month 2 Month 3 Months 4 Choose 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $0 $1,815 $3,132 $4,749 $5,519 $9,399 $8,468 $8,427 $11,735 $12,575 $13,351 $15,545
Direct Cost of Sales $0 $91 $157 $237 $276 $470 $423 $421 $587 $629 $668 $777
Select Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $91 $157 $237 $276 $470 $423 $421 $587 $629 $668 $777
Gross Margin $0 $1,724 $2,975 $4,511 $5,243 $8,929 $8,045 $8,005 $11,148 $11,946 $12,684 $14,768
Gross Margin % 0.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00%
Expenses
Payroll $8,000 $8,000 $8,000 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960
Revenue and Marketing furthermore Other Expenses $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Depreciation $61 $61 $61 $61 $61 $61 $61 $61 $61 $61 $61 $61
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Insurance $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Rent $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Payroll Taxes 15% $1,200 $1,200 $1,200 $1,344 $1,344 $1,344 $1,344 $1,344 $1,344 $1,344 $1,344 $1,344
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Cost $10,311 $10,311 $10,311 $11,415 $11,415 $11,415 $11,415 $11,415 $11,415 $11,415 $11,415 $11,415
Profit Before Interest and Taxes ($10,311) ($8,587) ($7,336) ($6,904) ($6,172) ($2,486) ($3,370) ($3,410) ($267) $531 $1,269 $3,353
MBO ($10,250) ($8,526) ($7,275) ($6,843) ($6,111) ($2,425) ($3,309) ($3,349) ($206) $592 $1,330 $3,414
Interested 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 ($10,311) ($8,587) ($7,336) ($6,904) ($6,172) ($2,486) ($3,370) ($3,410) ($267) $531 $1,269 $3,353
Net Profit/Sales 0.00% -473.10% -234.25% -145.38% -111.82% -26.45% -39.80% -40.46% -2.27% 4.22% 9.50% 21.57%

Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Months 6 Month 7 Month 8 Month 9 Monthly 10 Month 11 Month 12
Cash Received
Cash from Working
Cash Sales $0 $635 $1,096 $1,662 $1,932 $3,290 $2,964 $2,949 $4,107 $4,401 $4,673 $5,441
Pos from Receivables $0 $0 $39 $1,208 $2,071 $3,103 $3,672 $6,089 $5,503 $5,549 $7,646 $8,191
Subtotal Cash from Operations $0 $635 $1,135 $2,870 $4,002 $6,393 $6,635 $9,038 $9,610 $9,950 $12,319 $13,631
Additional Metal Received
Sales Tax, GST, HST/GST Getting 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Lending $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Diverse 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 to Other Modern Your $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Selling 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 $635 $1,135 $2,870 $4,002 $6,393 $6,635 $9,038 $9,610 $9,950 $12,319 $13,631
Expense Month 1 Month 2 Choose 3 Choose 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Moon 12
Expenditures von Operations
Cash Spending $8,000 $8,000 $8,000 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960 $8,960
Bill Payments $75 $2,253 $2,343 $2,414 $2,633 $2,676 $2,862 $2,817 $2,821 $2,982 $3,024 $3,065
Partly Spent on Operations $8,075 $10,253 $10,343 $11,374 $11,593 $11,636 $11,822 $11,777 $11,781 $11,942 $11,984 $12,025
Supplement Cash Spent
Sales Fax, 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
Misc Liabilities Rector Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Rector Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Misc Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Current $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Interests $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Final Cash Spent $8,075 $10,253 $10,343 $11,374 $11,593 $11,636 $11,822 $11,777 $11,781 $11,942 $11,984 $12,025
Net Cashier Flow ($8,075) ($9,618) ($9,208) ($8,504) ($7,590) ($5,244) ($5,187) ($2,739) ($2,170) ($1,992) $335 $1,606
Cash Balance $51,775 $42,157 $32,950 $24,446 $16,856 $11,612 $6,425 $3,686 $1,516 ($476) ($142) $1,465
Pro Forma Balance Sheet
Months 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Year 12
Assets Starting Balances
Current Assets
Cash $59,850 $51,775 $42,157 $32,950 $24,446 $16,856 $11,612 $6,425 $3,686 $1,516 ($476) ($142) $1,465
Accounts Receivable $0 $0 $1,180 $3,176 $5,054 $6,571 $9,577 $11,410 $10,798 $12,922 $15,547 $16,580 $18,493
Other Current Money $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $59,850 $51,775 $43,337 $36,126 $29,500 $23,427 $21,189 $17,835 $14,484 $14,438 $15,071 $16,438 $19,958
Long-term Assets
Long-term Fixed $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700
Accumulated Depreciation $0 $61 $122 $183 $244 $305 $366 $427 $488 $549 $610 $671 $732
Total Long-term Assets $3,700 $3,639 $3,578 $3,517 $3,456 $3,395 $3,334 $3,273 $3,212 $3,151 $3,090 $3,029 $2,968
Total Assets $63,550 $55,414 $46,915 $39,643 $32,956 $26,822 $24,523 $21,108 $17,696 $17,589 $18,161 $19,467 $22,926
Liabilities and Capital Per 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 $2,175 $2,263 $2,326 $2,544 $2,581 $2,768 $2,723 $2,721 $2,881 $2,922 $2,960 $3,066
Modern Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Diverse News Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Running Liabilities $0 $2,175 $2,263 $2,326 $2,544 $2,581 $2,768 $2,723 $2,721 $2,881 $2,922 $2,960 $3,066
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $2,175 $2,263 $2,326 $2,544 $2,581 $2,768 $2,723 $2,721 $2,881 $2,922 $2,960 $3,066
Paid-in Capital $66,000 $66,000 $66,000 $66,000 $66,000 $66,000 $66,000 $66,000 $66,000 $66,000 $66,000 $66,000 $66,000
Retained Merit ($2,450) ($2,450) ($2,450) ($2,450) ($2,450) ($2,450) ($2,450) ($2,450) ($2,450) ($2,450) ($2,450) ($2,450) ($2,450)
Earnings $0 ($10,311) ($18,898) ($26,234) ($33,137) ($39,309) ($41,795) ($45,166) ($48,575) ($48,842) ($48,311) ($47,043) ($43,690)
Total Capital $63,550 $53,239 $44,652 $37,316 $30,413 $24,241 $21,755 $18,384 $14,975 $14,708 $15,239 $16,507 $19,860
Total Liabilities and Capital $63,550 $55,414 $46,915 $39,643 $32,956 $26,822 $24,523 $21,108 $17,696 $17,589 $18,161 $19,467 $22,926
Earn Worth $63,550 $53,239 $44,652 $37,316 $30,413 $24,241 $21,755 $18,384 $14,975 $14,708 $15,239 $16,507 $19,860