One Week At A Time
Financial Plan
One Week At A Time is a business that is very financially simple. Our only expenses consist of marketing, website hosting, and one salary starting in late 2003. Our marketing expenses and salary could even be cut if necessary, since generating lots of income isn’t the primary goal for this business.
Even though generating tons of cash and a huge salary isn’t the goal, we do want to remain profitable and keep a positive cash flow and cash balance to keep the business running strong and keep it healthy. As long as we keep our expenses low, even minor amounts of sales should achieve that goal, as shown in the following financial plan.
8.1 Important Assumptions
The Financial Plan for One Week At A Time makes the following assumptions:
- That we will be able to generate traffic for our website through our marketing methods.
- That affiliate programs for Earth-friendly products will remain available and that those retailers will stay in business and fulfill orders correctly and on time.
- That people will remain interested in helping the environment.
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 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 Break-even Analysis
Our Break-even Analysis is quite simple. We earn revenue by receiving commissions on products we recommend in our weekly tips. This means we don’t produce any products so we don’t have a variable unit cost. We estimate that we’ll receive around $2 per sale made since most of the companies will pay 5-15% in commission on products ranging from $5-$20.
Our fixed costs are cheap. This accounts for our website hosting, miscellaneous bills and expenses, and some search engine marketing.

Break-even Analysis | |
Monthly Revenue Break-even | $314 |
Assumptions: | |
Average Percent Variable Cost | 6% |
Estimated Monthly Fixed Cost | $296 |
8.3 Projected Profit and Loss
One Week At A Time expects to have a tremendous net profit due to our lack of expenses, cost of goods, and only having one employee. Conversely, we don’t expect to generate a huge amount of sales, or really end up earning that much in net income.
We expect to reach net profit for 2003 and 2004 which we plan on contributing to various environmental causes we support.




Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $13,621 | $14,983 | $16,482 |
Direct Cost of Sales | $796 | $0 | $0 |
Other Costs of Goods | $0 | $0 | $0 |
Total Cost of Sales | $796 | $0 | $0 |
Gross Margin | $12,825 | $14,983 | $16,482 |
Gross Margin % | 94.16% | 100.00% | 100.00% |
Expenses | |||
Payroll | $1,000 | $2,000 | $4,000 |
Sales and Marketing and Other Expenses | $1,200 | $2,300 | $4,500 |
Depreciation | $0 | $0 | $0 |
Web Site Hosting | $1,200 | $1,200 | $1,200 |
Payroll Taxes | $150 | $300 | $600 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $3,550 | $5,800 | $10,300 |
Profit Before Interest and Taxes | $9,275 | $9,183 | $6,182 |
EBITDA | $9,275 | $9,183 | $6,182 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $2,783 | $2,755 | $1,855 |
Net Profit | $6,493 | $6,428 | $4,327 |
Net Profit/Sales | 47.67% | 42.90% | 26.25% |
8.4 Business Ratios
The ratios in our table should point to One Week At A Time being a simple business with a chance and level of profitability.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 10.00% | 10.00% | 0.00% |
Percent of Total Assets | ||||
Other Current Assets | 0.00% | 0.00% | 0.00% | 100.00% |
Total Current Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Long-term Assets | 0.00% | 0.00% | 0.00% | 0.00% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 10.25% | 3.56% | 3.42% | 0.00% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 0.00% |
Total Liabilities | 10.25% | 3.56% | 3.42% | 0.00% |
Net Worth | 89.75% | 96.44% | 96.58% | 100.00% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 94.16% | 100.00% | 100.00% | 0.00% |
Selling, General & Administrative Expenses | 46.49% | 57.10% | 73.75% | 0.00% |
Advertising Expenses | 0.00% | 0.00% | 0.00% | 0.00% |
Profit Before Interest and Taxes | 68.10% | 61.29% | 37.51% | 0.00% |
Main Ratios | ||||
Current | 9.76 | 28.09 | 29.23 | 0.00 |
Quick | 9.76 | 28.09 | 29.23 | 0.00 |
Total Debt to Total Assets | 10.25% | 3.56% | 3.42% | 0.00% |
Pre-tax Return on Net Worth | 113.56% | 62.92% | 32.67% | 0.00% |
Pre-tax Return on Assets | 101.92% | 60.68% | 31.55% | 0.00% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 47.67% | 42.90% | 26.25% | n.a |
Return on Equity | 79.49% | 44.04% | 22.87% | n.a |
Activity Ratios | ||||
Accounts Payable Turnover | 6.57 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 41 | 27 | n.a |
Total Asset Turnover | 1.50 | 0.99 | 0.84 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.11 | 0.04 | 0.04 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $8,168 | $14,596 | $18,923 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.67 | 1.01 | 1.19 | n.a |
Current Debt/Total Assets | 10% | 4% | 3% | n.a |
Acid Test | 9.76 | 28.09 | 29.23 | n.a |
Sales/Net Worth | 1.67 | 1.03 | 0.87 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
8.5 Projected Cash Flow
Starting with our initial investment, One Week At A Time plans on always having a positive cash balance and cash flow. Even though some companies suffer from negative cash flow on occasion, we foresee no reason that we should ever be spending more in expenses than we’re bringing in from sales.
Our low overhead and initial investment keep us from needing to ever borrow cash or sell off assets to contribute to our cash balance. Our only true fixed expense is website hosting. Any marketing expenses can be trimmed so that we keep our goal of maintaining a positive cash flow and cash balance.

Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $13,621 | $14,983 | $16,482 |
Subtotal Cash from Operations | $13,621 | $14,983 | $16,482 |
Additional Cash Received | |||
Sales Tax, 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 Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $13,621 | $14,983 | $16,482 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $1,000 | $2,000 | $4,000 |
Bill Payments | $5,196 | $6,949 | $8,023 |
Subtotal Spent on Operations | $6,196 | $8,949 | $12,023 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $6,196 | $8,949 | $12,023 |
Net Cash Flow | $7,425 | $6,034 | $4,459 |
Cash Balance | $9,100 | $15,135 | $19,594 |
8.6 Projected Balance Sheet
Due to our keeping expenses low and slowly growing our site traffic and sales, the company’s net worth will gradually increase over time. We aren’t in a race, and have no motivation to try and rush anything and/or spend money frivolously to reach any of our goals.
Our liabilities are very slim, and our sales forecast is conservative so we are more likely to beat these projections than to fail at reaching them.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $9,100 | $15,135 | $19,594 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $9,100 | $15,135 | $19,594 |
Long-term Assets | |||
Long-term Assets | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 |
Total Assets | $9,100 | $15,135 | $19,594 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $933 | $539 | $670 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $933 | $539 | $670 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $933 | $539 | $670 |
Paid-in Capital | $3,000 | $3,000 | $3,000 |
Retained Earnings | ($1,325) | $5,168 | $11,596 |
Earnings | $6,493 | $6,428 | $4,327 |
Total Capital | $8,168 | $14,596 | $18,923 |
Total Liabilities and Capital | $9,100 | $15,135 | $19,594 |
Net Worth | $8,168 | $14,596 | $18,923 |