Automated Accounting Business Plan

Start your plan
Start my business plan

Start your own automated accounting business plan

Business Cashflow Solutions, Inc.

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
Recurring and New 0% $0 $500 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $500 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000
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
Recurring and New $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 Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50%
Long-term Interest Rate 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50%
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
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 $500 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000
Direct Cost of Sales $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 Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gross Margin $0 $500 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000
Gross Margin % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Expenses
Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,800
Sales and Marketing and Other Expenses $776 $776 $776 $776 $776 $776 $776 $776 $776 $776 $776 $776
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
Utilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Insurance $207 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 1% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $60
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $983 $776 $776 $776 $776 $776 $776 $776 $776 $776 $776 $5,636
Profit Before Interest and Taxes ($983) ($276) $724 $1,224 $1,724 $2,224 $2,724 $3,224 $3,724 $4,224 $4,724 $364
EBITDA ($983) ($276) $724 $1,224 $1,724 $2,224 $2,724 $3,224 $3,724 $4,224 $4,724 $364
Interest Expense $181 $175 $169 $163 $157 $151 $145 $139 $133 $127 $121 $115
Taxes Incurred ($349) ($113) $139 $265 $392 $518 $645 $771 $898 $1,024 $1,151 $62
Net Profit ($815) ($338) $416 $796 $1,175 $1,555 $1,934 $2,314 $2,693 $3,073 $3,452 $187
Net Profit/Sales 0.00% -67.67% 27.74% 39.78% 47.01% 51.82% 55.26% 57.84% 59.85% 61.45% 62.77% 3.11%

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 $500 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000
Cash from Receivables $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash from Operations $0 $500 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000
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 $500 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,800
Bill Payments $27 $816 $847 $1,088 $1,208 $1,329 $1,449 $1,570 $1,690 $1,811 $1,931 $2,013
Subtotal Spent on Operations $27 $816 $847 $1,088 $1,208 $1,329 $1,449 $1,570 $1,690 $1,811 $1,931 $6,813
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 $757 $757 $757 $757 $757 $757 $757 $757 $757 $757 $757 $757
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 $784 $1,573 $1,604 $1,845 $1,965 $2,086 $2,206 $2,327 $2,447 $2,568 $2,688 $7,570
Net Cash Flow ($784) ($1,073) ($104) $155 $535 $914 $1,294 $1,673 $2,053 $2,432 $2,812 ($1,570)
Cash Balance $4,716 $3,643 $3,540 $3,695 $4,229 $5,144 $6,437 $8,110 $10,163 $12,595 $15,407 $13,836

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 $5,500 $4,716 $3,643 $3,540 $3,695 $4,229 $5,144 $6,437 $8,110 $10,163 $12,595 $15,407 $13,836
Accounts Receivable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Assets $5,885 $5,885 $5,885 $5,885 $5,885 $5,885 $5,885 $5,885 $5,885 $5,885 $5,885 $5,885 $5,885
Total Current Assets $11,385 $10,601 $9,528 $9,425 $9,580 $10,114 $11,029 $12,322 $13,995 $16,048 $18,480 $21,292 $19,721
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 $11,385 $10,601 $9,528 $9,425 $9,580 $10,114 $11,029 $12,322 $13,995 $16,048 $18,480 $21,292 $19,721
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 $788 $810 $1,048 $1,164 $1,281 $1,397 $1,514 $1,630 $1,747 $1,863 $1,980 $980
Current Borrowing $23,634 $22,877 $22,120 $21,363 $20,606 $19,849 $19,092 $18,335 $17,578 $16,821 $16,064 $15,307 $14,550
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $23,634 $23,665 $22,930 $22,411 $21,770 $21,130 $20,489 $19,849 $19,208 $18,568 $17,927 $17,287 $15,530
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $23,634 $23,665 $22,930 $22,411 $21,770 $21,130 $20,489 $19,849 $19,208 $18,568 $17,927 $17,287 $15,530
Paid-in Capital $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Retained Earnings ($22,249) ($22,249) ($22,249) ($22,249) ($22,249) ($22,249) ($22,249) ($22,249) ($22,249) ($22,249) ($22,249) ($22,249) ($22,249)
Earnings $0 ($815) ($1,153) ($737) $59 $1,234 $2,788 $4,723 $7,036 $9,729 $12,802 $16,254 $16,441
Total Capital ($12,249) ($13,064) ($13,402) ($12,986) ($12,190) ($11,015) ($9,461) ($7,526) ($5,213) ($2,520) $553 $4,005 $4,192
Total Liabilities and Capital $11,385 $10,601 $9,528 $9,425 $9,580 $10,114 $11,029 $12,322 $13,995 $16,048 $18,480 $21,292 $19,721
Net Worth ($12,249) ($13,064) ($13,402) ($12,986) ($12,190) ($11,015) ($9,461) ($7,526) ($5,213) ($2,520) $553 $4,005 $4,192
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
XYXY 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,400
XXXX 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,400
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,800

Download link edge graphic Download this plan

Start your own automated accounting 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.