Educational Research Business Plan

Start your plan
Start my business plan

Start your own educational research business plan

University Patents, 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
License Sales 0% $0 $0 $0 $12,750 $0 $0 $12,750 $0 $0 $0 $12,750 $12,750
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $0 $0 $12,750 $0 $0 $12,750 $0 $0 $0 $12,750 $12,750
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
Travel Cost Per License $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700 $700
Demo Model $0 $0 $0 $1,000 $0 $0 $1,000 $0 $0 $0 $1,000 $1,000
Legal $0 $0 $0 $1,000 $0 $0 $1,000 $0 $0 $0 $1,000 $1,000
Subtotal Direct Cost of Sales $700 $700 $700 $2,700 $700 $700 $2,700 $700 $700 $700 $2,700 $2,700
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
Total Payroll 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 4 4 4 4 4 4 4 4 4 4 4 4
Total Payroll $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000

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 $0 $0 $12,750 $0 $0 $12,750 $0 $0 $0 $12,750 $12,750
Direct Cost of Sales $700 $700 $700 $2,700 $700 $700 $2,700 $700 $700 $700 $2,700 $2,700
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $700 $700 $700 $2,700 $700 $700 $2,700 $700 $700 $700 $2,700 $2,700
Gross Margin ($700) ($700) ($700) $10,050 ($700) ($700) $10,050 ($700) ($700) ($700) $10,050 $10,050
Gross Margin % 0.00% 0.00% 0.00% 78.82% 0.00% 0.00% 78.82% 0.00% 0.00% 0.00% 78.82% 78.82%
Expenses
Payroll $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Sales and Marketing and Other Expenses $0 $0 $0 $500 $0 $0 $0 $500 $0 $0 $0 $500
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Computer Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $80 $80 $80 $80 $85 $85 $85 $85 $85 $85 $85 $85
Insurance $80 $80 $80 $80 $85 $85 $85 $85 $85 $85 $85 $85
Payroll Taxes 15% $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
ISP Access 15% $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180
Information Services $40 $40 $40 $40 $40 $40 $40 $40 $45 $45 $45 $45
Total Operating Expenses $6,130 $6,130 $6,130 $6,630 $6,140 $6,140 $6,140 $6,640 $6,145 $6,145 $6,145 $6,645
Profit Before Interest and Taxes ($6,830) ($6,830) ($6,830) $3,420 ($6,840) ($6,840) $3,910 ($7,340) ($6,845) ($6,845) $3,905 $3,405
EBITDA ($6,830) ($6,830) ($6,830) $3,420 ($6,840) ($6,840) $3,910 ($7,340) ($6,845) ($6,845) $3,905 $3,405
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 ($6,830) ($6,830) ($6,830) $3,420 ($6,840) ($6,840) $3,910 ($7,340) ($6,845) ($6,845) $3,905 $3,405
Net Profit/Sales 0.00% 0.00% 0.00% 26.82% 0.00% 0.00% 30.67% 0.00% 0.00% 0.00% 30.63% 26.71%

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 $3,188 $0 $0 $3,188 $0 $0 $0 $3,188 $3,188
Cash from Receivables $0 $0 $0 $0 $319 $9,244 $0 $319 $9,244 $0 $0 $319
Subtotal Cash from Operations $0 $0 $0 $3,188 $319 $9,244 $3,188 $319 $9,244 $0 $3,188 $3,506
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 $30,000 $0 $0
Subtotal Cash Received $0 $0 $0 $3,188 $319 $9,244 $3,188 $319 $9,244 $30,000 $3,188 $3,506
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 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Bill Payments $61 $1,830 $1,830 $1,913 $4,247 $1,840 $1,907 $3,790 $2,324 $1,845 $1,912 $3,862
Subtotal Spent on Operations $5,061 $6,830 $6,830 $6,913 $9,247 $6,840 $6,907 $8,790 $7,324 $6,845 $6,912 $8,862
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 $5,061 $6,830 $6,830 $6,913 $9,247 $6,840 $6,907 $8,790 $7,324 $6,845 $6,912 $8,862
Net Cash Flow ($5,061) ($6,830) ($6,830) ($3,726) ($8,928) $2,404 ($3,719) ($8,471) $1,920 $23,155 ($3,724) ($5,355)
Cash Balance $51,189 $44,359 $37,529 $33,803 $24,875 $27,279 $23,559 $15,088 $17,008 $40,164 $36,439 $31,084

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 $56,250 $51,189 $44,359 $37,529 $33,803 $24,875 $27,279 $23,559 $15,088 $17,008 $40,164 $36,439 $31,084
Accounts Receivable $0 $0 $0 $0 $9,563 $9,244 $0 $9,563 $9,244 $0 $0 $9,563 $18,806
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $56,250 $51,189 $44,359 $37,529 $43,366 $34,119 $27,279 $33,122 $24,332 $17,008 $40,164 $46,002 $49,890
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 $56,250 $51,189 $44,359 $37,529 $43,366 $34,119 $27,279 $33,122 $24,332 $17,008 $40,164 $46,002 $49,890
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 $1,769 $1,769 $1,769 $4,186 $1,779 $1,779 $3,712 $2,262 $1,784 $1,784 $3,717 $4,200
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 $1,769 $1,769 $1,769 $4,186 $1,779 $1,779 $3,712 $2,262 $1,784 $1,784 $3,717 $4,200
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $1,769 $1,769 $1,769 $4,186 $1,779 $1,779 $3,712 $2,262 $1,784 $1,784 $3,717 $4,200
Paid-in Capital $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $100,000 $100,000 $100,000
Retained Earnings ($13,750) ($13,750) ($13,750) ($13,750) ($13,750) ($13,750) ($13,750) ($13,750) ($13,750) ($13,750) ($13,750) ($13,750) ($13,750)
Earnings $0 ($6,830) ($13,660) ($20,490) ($17,070) ($23,910) ($30,750) ($26,840) ($34,180) ($41,025) ($47,870) ($43,965) ($40,560)
Total Capital $56,250 $49,420 $42,590 $35,760 $39,180 $32,340 $25,500 $29,410 $22,070 $15,225 $38,380 $42,285 $45,690
Total Liabilities and Capital $56,250 $51,189 $44,359 $37,529 $43,366 $34,119 $27,279 $33,122 $24,332 $17,009 $40,164 $46,002 $49,890
Net Worth $56,250 $49,420 $42,590 $35,760 $39,180 $32,340 $25,500 $29,410 $22,070 $15,225 $38,380 $42,285 $45,690

Download link edge graphic Download this plan

Start your own educational research 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.