MyHaystack.com electronic filing storage business plan appendix. MyHaystack.com is a start-up company that delivers, organizes, and files your documents electronically via the Internet, like a home filing cabinet.

MyHaystack.com

Start your own business plan »

Electronic Filing Storage 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
Individual Filing 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dynamic Posting 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Online Research 0% $0 $0 $1,810 $1,810 $1,810 $1,810 $1,810 $1,810 $1,810 $1,810 $1,810 $1,810
Research Reports 0% $0 $0 $0 $0 $0 $0 $100 $100 $100 $100 $100 $208
Total Sales $0 $0 $1,810 $1,810 $1,810 $1,810 $1,910 $1,910 $1,910 $1,910 $1,910 $2,018
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
Individual Filing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dynamic Posting $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Online Research $0 $0 $1,267 $1,267 $1,267 $1,267 $1,267 $1,267 $1,267 $1,267 $1,267 $1,267
Research Reports $0 $0 $0 $0 $0 $0 $70 $70 $70 $70 $70 $146
Subtotal Direct Cost of Sales $0 $0 $1,267 $1,267 $1,267 $1,267 $1,337 $1,337 $1,337 $1,337 $1,337 $1,413
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
Marketing and Sales 0% $12,046 $12,046 $12,046 $12,046 $12,046 $12,046 $12,046 $12,046 $12,046 $12,046 $12,046 $12,046
Researchers and Analysts 0% $9,637 $9,637 $9,637 $9,637 $9,637 $9,637 $9,637 $9,637 $9,637 $9,637 $9,637 $9,637
Programmers 0% $7,228 $7,228 $7,228 $7,228 $7,228 $7,228 $7,228 $7,228 $7,228 $7,228 $7,228 $7,228
Administrative 0% $3,212 $3,212 $3,212 $3,212 $3,212 $3,212 $3,212 $3,212 $3,212 $3,212 $3,212 $3,212
Total People 9 9 9 9 9 9 9 9 9 9 9 9
Total Payroll $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123
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 $1,810 $1,810 $1,810 $1,810 $1,910 $1,910 $1,910 $1,910 $1,910 $2,018
Direct Cost of Sales $0 $0 $1,267 $1,267 $1,267 $1,267 $1,337 $1,337 $1,337 $1,337 $1,337 $1,413
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $1,267 $1,267 $1,267 $1,267 $1,337 $1,337 $1,337 $1,337 $1,337 $1,413
Gross Margin $0 $0 $543 $543 $543 $543 $573 $573 $573 $573 $573 $605
Gross Margin % 0.00% 0.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
Expenses
Payroll $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123
Marketing/Promotion $17,223 $17,000 $17,000 $17,000 $17,000 $17,000 $107,000 $127,000 $127,000 $127,000 $132,000 $133,000
Depreciation $991 $991 $991 $991 $991 $991 $991 $991 $991 $991 $991 $991
Utilities $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Insurance $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Rent $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Payroll Taxes 15% $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 Operating Expenses $53,837 $53,614 $53,614 $53,614 $53,614 $53,614 $143,614 $163,614 $163,614 $163,614 $168,614 $169,614
Profit Before Interest and Taxes ($53,837) ($53,614) ($53,071) ($53,071) ($53,071) ($53,071) ($143,041) ($163,041) ($163,041) ($163,041) ($168,041) ($169,008)
EBITDA ($52,846) ($52,623) ($52,080) ($52,080) ($52,080) ($52,080) ($142,050) ($162,050) ($162,050) ($162,050) ($167,050) ($168,018)
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 ($53,837) ($53,614) ($53,071) ($53,071) ($53,071) ($53,071) ($143,041) ($163,041) ($163,041) ($163,041) ($168,041) ($169,008)
Net Profit/Sales 0.00% 0.00% -2932.09% -2932.09% -2932.09% -2932.09% -7489.04% -8536.16% -8536.16% -8536.16% -8797.95% -8375.04%
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 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash from Receivables $0 $0 $0 $60 $1,810 $1,810 $1,810 $1,813 $1,910 $1,910 $1,910 $1,910
Subtotal Cash from Operations $0 $0 $0 $60 $1,810 $1,810 $1,810 $1,813 $1,910 $1,910 $1,910 $1,910
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 $3,500,000 $0 $0 $0 $0 $0
Subtotal Cash Received $0 $0 $0 $60 $1,810 $1,810 $3,501,810 $1,813 $1,910 $1,910 $1,910 $1,910
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 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123 $32,123
Bill Payments $691 $20,716 $20,542 $21,767 $21,767 $21,767 $24,769 $112,504 $131,837 $131,837 $132,004 $136,873
Subtotal Spent on Operations $32,814 $52,839 $52,665 $53,890 $53,890 $53,890 $56,892 $144,627 $163,960 $163,960 $164,127 $168,996
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 $8,208 $8,208 $8,208 $8,208 $8,208 $8,208 $8,208 $8,208 $8,208 $8,208 $8,208 $8,208
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $41,022 $61,047 $60,874 $62,098 $62,098 $62,098 $65,101 $152,835 $172,168 $172,168 $172,335 $177,204
Net Cash Flow ($41,022) ($61,047) ($60,874) ($62,038) ($60,288) ($60,288) $3,436,709 ($151,022) ($170,258) ($170,258) ($170,425) ($175,294)
Cash Balance $411,978 $350,931 $290,057 $228,019 $167,731 $107,443 $3,544,152 $3,393,130 $3,222,872 $3,052,614 $2,882,189 $2,706,895
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 $453,000 $411,978 $350,931 $290,057 $228,019 $167,731 $107,443 $3,544,152 $3,393,130 $3,222,872 $3,052,614 $2,882,189 $2,706,895
Accounts Receivable $0 $0 $0 $1,810 $3,560 $3,560 $3,560 $3,660 $3,756 $3,756 $3,756 $3,756 $3,864
Other Current Assets $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
Total Current Assets $463,000 $421,978 $360,931 $301,867 $241,579 $181,291 $121,002 $3,557,812 $3,406,887 $3,236,628 $3,066,370 $2,895,945 $2,720,759
Long-term Assets
Long-term Assets $0 $8,208 $16,417 $24,625 $32,833 $41,042 $49,250 $57,458 $65,667 $73,875 $82,083 $90,292 $98,500
Accumulated Depreciation $0 $991 $1,982 $2,972 $3,963 $4,954 $5,945 $6,935 $7,926 $8,917 $9,908 $10,898 $11,889
Total Long-term Assets $0 $7,218 $14,435 $21,653 $28,870 $36,088 $43,305 $50,523 $57,741 $64,958 $72,176 $79,393 $86,611
Total Assets $463,000 $429,195 $375,366 $323,520 $270,449 $217,379 $164,308 $3,608,335 $3,464,627 $3,301,587 $3,138,546 $2,975,339 $2,807,370
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 $20,032 $19,817 $21,041 $21,041 $21,041 $21,041 $108,109 $127,442 $127,442 $127,442 $132,276 $133,316
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 $20,032 $19,817 $21,041 $21,041 $21,041 $21,041 $108,109 $127,442 $127,442 $127,442 $132,276 $133,316
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $20,032 $19,817 $21,041 $21,041 $21,041 $21,041 $108,109 $127,442 $127,442 $127,442 $132,276 $133,316
Paid-in Capital $500,000 $500,000 $500,000 $500,000 $500,000 $500,000 $500,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000 $4,000,000
Retained Earnings ($37,000) ($37,000) ($37,000) ($37,000) ($37,000) ($37,000) ($37,000) ($37,000) ($37,000) ($37,000) ($37,000) ($37,000) ($37,000)
Earnings $0 ($53,837) ($107,451) ($160,521) ($213,592) ($266,663) ($319,734) ($462,774) ($625,815) ($788,856) ($951,897) ($1,119,937) ($1,288,946)
Total Capital $463,000 $409,163 $355,550 $302,479 $249,408 $196,337 $143,267 $3,500,226 $3,337,185 $3,174,144 $3,011,104 $2,843,063 $2,674,054
Total Liabilities and Capital $463,000 $429,195 $375,366 $323,520 $270,449 $217,379 $164,308 $3,608,335 $3,464,627 $3,301,587 $3,138,546 $2,975,339 $2,807,370
Net Worth $463,000 $409,163 $355,550 $302,479 $249,408 $196,337 $143,267 $3,500,226 $3,337,185 $3,174,144 $3,011,104 $2,843,063 $2,674,054

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
MyHaystack.com electronic filing storage business plan appendix. MyHaystack.com is a start-up company that delivers, organizes, and files your documents electronically via the Internet, like a home filing cabinet.
\n