Electronic Detectives data recovery business plan appendix. Electronic Detectives, Inc. helps lawyers identify, acquire, restore, and analyze electronic data in litigation.

Electronic Detectives

Start your own business plan »

Data Recovery 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
Malpractice lawsuits 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $5,000 $7,000 $7,000 $9,000 $9,000 $9,000
Corporate/business lawsuits 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $5,000 $5,000 $5,000 $9,000 $11,000 $13,000
Intellectual property lawsuits 0% $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
General practice lawsuits 0% $0 $0 $0 $0 $2,000 $2,000 $3,000 $4,000 $4,000 $5,000 $5,000 $5,000
Environmental lawsuits 0% $0 $0 $0 $0 $0 $0 $5,000 $6,000 $6,000 $6,000 $6,000 $6,000
Total Sales $7,000 $7,000 $7,000 $7,000 $9,000 $11,000 $20,000 $24,000 $24,000 $31,000 $33,000 $35,000
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
Row 1 $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
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
Mr. Radcliffe - President 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Mrs. Walters - CFO 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Mr. Rinke - Operations Manager 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Mr. Orcott - Law Consultant 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Computer Forensics Analyst 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Computer Forensics Analyst 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Computer Forensics Analyst 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Computer Forensics Analyst 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 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000
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 $7,000 $7,000 $7,000 $7,000 $9,000 $11,000 $20,000 $24,000 $24,000 $31,000 $33,000 $35,000
Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Costs of Sales $500 $500 $500 $500 $500 $600 $700 $1,000 $2,000 $2,000 $2,000 $5,000
Total Cost of Sales $500 $500 $500 $500 $500 $600 $700 $1,000 $2,000 $2,000 $2,000 $5,000
Gross Margin $6,500 $6,500 $6,500 $6,500 $8,500 $10,400 $19,300 $23,000 $22,000 $29,000 $31,000 $30,000
Gross Margin % 92.86% 92.86% 92.86% 92.86% 94.44% 94.55% 96.50% 95.83% 91.67% 93.55% 93.94% 85.71%
Expenses
Payroll $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000
Sales and Marketing and Other Expenses $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Depreciation $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Utilities $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Insurance $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Travel $600 $0 $600 $1,000 $1,000 $0 $1,000 $0 $1,000 $1,000 $1,000 $1,000
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Total Operating Expenses $25,400 $24,800 $25,400 $25,800 $25,800 $24,800 $25,800 $24,800 $25,800 $25,800 $25,800 $25,800
Profit Before Interest and Taxes ($18,900) ($18,300) ($18,900) ($19,300) ($17,300) ($14,400) ($6,500) ($1,800) ($3,800) $3,200 $5,200 $4,200
EBITDA ($18,700) ($18,100) ($18,700) ($19,100) ($17,100) ($14,200) ($6,300) ($1,600) ($3,600) $3,400 $5,400 $4,400
Interest Expense $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($20,317) ($19,717) ($20,317) ($20,717) ($18,717) ($15,817) ($7,917) ($3,217) ($5,217) $1,783 $3,783 $2,783
Net Profit/Sales -290.24% -281.67% -290.24% -295.95% -207.96% -143.79% -39.58% -13.40% -21.74% 5.75% 11.46% 7.95%
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 $1,750 $1,750 $1,750 $1,750 $2,250 $2,750 $5,000 $6,000 $6,000 $7,750 $8,250 $8,750
Cash from Receivables $0 $175 $5,250 $5,250 $5,250 $5,300 $6,800 $8,475 $15,100 $18,000 $18,175 $23,300
Subtotal Cash from Operations $1,750 $1,925 $7,000 $7,000 $7,500 $8,050 $11,800 $14,475 $21,100 $25,750 $26,425 $32,050
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 $1,750 $1,925 $7,000 $7,000 $7,500 $8,050 $11,800 $14,475 $21,100 $25,750 $26,425 $32,050
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 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000
Bill Payments $44,054 $9,097 $8,537 $9,130 $9,517 $9,487 $8,653 $9,693 $9,083 $11,017 $11,017 $11,117
Subtotal Spent on Operations $62,054 $27,097 $26,537 $27,130 $27,517 $27,487 $26,653 $27,693 $27,083 $29,017 $29,017 $29,117
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 $62,054 $27,097 $26,537 $27,130 $27,517 $27,487 $26,653 $27,693 $27,083 $29,017 $29,017 $29,117
Net Cash Flow ($60,304) ($25,172) ($19,537) ($20,130) ($20,017) ($19,437) ($14,853) ($13,218) ($5,983) ($3,267) ($2,592) $2,933
Cash Balance $281,246 $256,074 $236,538 $216,408 $196,391 $176,954 $162,101 $148,883 $142,899 $139,633 $137,041 $139,974
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 $341,550 $281,246 $256,074 $236,538 $216,408 $196,391 $176,954 $162,101 $148,883 $142,899 $139,633 $137,041 $139,974
Accounts Receivable $0 $5,250 $10,325 $10,325 $10,325 $11,825 $14,775 $22,975 $32,500 $35,400 $40,650 $47,225 $50,175
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $341,550 $286,496 $266,399 $246,863 $226,733 $208,216 $191,729 $185,076 $181,383 $178,299 $180,283 $184,266 $190,149
Long-term Assets
Long-term Assets $128,000 $128,000 $128,000 $128,000 $128,000 $128,000 $128,000 $128,000 $128,000 $128,000 $128,000 $128,000 $128,000
Accumulated Depreciation $0 $200 $400 $600 $800 $1,000 $1,200 $1,400 $1,600 $1,800 $2,000 $2,200 $2,400
Total Long-term Assets $128,000 $127,800 $127,600 $127,400 $127,200 $127,000 $126,800 $126,600 $126,400 $126,200 $126,000 $125,800 $125,600
Total Assets $469,550 $414,296 $393,999 $374,263 $353,933 $335,216 $318,529 $311,676 $307,783 $304,499 $306,283 $310,066 $315,749
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 $43,750 $8,813 $8,233 $8,813 $9,199 $9,199 $8,329 $9,393 $8,716 $10,649 $10,649 $10,649 $13,549
Current Borrowing $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $93,750 $58,813 $58,233 $58,813 $59,199 $59,199 $58,329 $59,393 $58,716 $60,649 $60,649 $60,649 $63,549
Long-term Liabilities $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000
Total Liabilities $213,750 $178,813 $178,233 $178,813 $179,199 $179,199 $178,329 $179,393 $178,716 $180,649 $180,649 $180,649 $183,549
Paid-in Capital $297,000 $297,000 $297,000 $297,000 $297,000 $297,000 $297,000 $297,000 $297,000 $297,000 $297,000 $297,000 $297,000
Retained Earnings ($41,200) ($41,200) ($41,200) ($41,200) ($41,200) ($41,200) ($41,200) ($41,200) ($41,200) ($41,200) ($41,200) ($41,200) ($41,200)
Earnings $0 ($20,317) ($40,033) ($60,350) ($81,067) ($99,783) ($115,600) ($123,517) ($126,733) ($131,950) ($130,167) ($126,383) ($123,600)
Total Capital $255,800 $235,483 $215,767 $195,450 $174,733 $156,017 $140,200 $132,283 $129,067 $123,850 $125,633 $129,417 $132,200
Total Liabilities and Capital $469,550 $414,296 $393,999 $374,263 $353,933 $335,216 $318,529 $311,676 $307,783 $304,499 $306,283 $310,066 $315,749
Net Worth $255,800 $235,483 $215,767 $195,450 $174,733 $156,017 $140,200 $132,283 $129,067 $123,850 $125,633 $129,417 $132,200

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
Electronic Detectives data recovery business plan appendix. Electronic Detectives, Inc. helps lawyers identify, acquire, restore, and analyze electronic data in litigation.
\n