Grizzly Bear Financial Managers financial planning business plan appendix. Grizzly Bear Financial Managers are financial and estate planning portfolio consultants and portfolio managers.

Grizzly Bear Financial Managers

Start your own business plan »

Financial Planning 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
Estate planning 0% $0 $2,145 $2,254 $3,215 $3,654 $3,985 $4,124 $4,456 $4,874 $5,014 $5,214 $5,365
Investing 0% $0 $1,245 $2,187 $3,354 $3,547 $3,845 $4,215 $4,545 $4,774 $5,023 $4,878 $4,978
Total Sales $0 $3,390 $4,441 $6,569 $7,201 $7,830 $8,339 $9,001 $9,648 $10,037 $10,092 $10,343
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
Estate planning $0 $172 $180 $257 $292 $319 $330 $356 $390 $401 $417 $429
Investing $0 $100 $175 $268 $284 $308 $337 $364 $382 $402 $390 $398
Subtotal Direct Cost of Sales $0 $271 $355 $526 $576 $626 $667 $720 $772 $803 $807 $827
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
Meghan 0% $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Administrative Assistant 0% $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Total People 1 2 2 2 2 2 2 2 2 0 2 2
Total Payroll $3,500 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420
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 $0 $3,390 $4,441 $6,569 $7,201 $7,830 $8,339 $9,001 $9,648 $10,037 $10,092 $10,343
Direct Cost of Sales $0 $271 $355 $526 $576 $626 $667 $720 $772 $803 $807 $827
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $271 $355 $526 $576 $626 $667 $720 $772 $803 $807 $827
Gross Margin $0 $3,119 $4,086 $6,043 $6,625 $7,204 $7,672 $8,281 $8,876 $9,234 $9,285 $9,516
Gross Margin % 0.00% 92.00% 92.00% 92.00% 92.00% 92.00% 92.00% 92.00% 92.00% 92.00% 92.00% 92.00%
Expenses
Payroll $3,500 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420
Sales and Marketing and Other Expenses $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Depreciation $38 $38 $38 $38 $38 $38 $38 $38 $38 $38 $38 $38
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 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
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% $525 $813 $813 $813 $813 $813 $813 $813 $813 $813 $813 $813
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $5,813 $8,021 $8,021 $8,021 $8,021 $8,021 $8,021 $8,021 $8,021 $8,021 $8,021 $8,021
Profit Before Interest and Taxes ($5,813) ($4,902) ($3,935) ($1,978) ($1,396) ($817) ($349) $260 $855 $1,213 $1,264 $1,495
EBITDA ($5,775) ($4,864) ($3,897) ($1,940) ($1,358) ($779) ($311) $298 $893 $1,251 $1,302 $1,533
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 ($5,813) ($4,902) ($3,935) ($1,978) ($1,396) ($817) ($349) $260 $855 $1,213 $1,264 $1,495
Net Profit/Sales 0.00% -144.61% -88.61% -30.10% -19.39% -10.44% -4.19% 2.89% 8.86% 12.09% 12.52% 14.45%
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 $3,390 $4,441 $6,569 $7,201 $7,830 $8,339 $9,001 $9,648 $10,037 $10,092 $10,343
Subtotal Cash from Operations $0 $3,390 $4,441 $6,569 $7,201 $7,830 $8,339 $9,001 $9,648 $10,037 $10,092 $10,343
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 $3,390 $4,441 $6,569 $7,201 $7,830 $8,339 $9,001 $9,648 $10,037 $10,092 $10,343
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 $3,500 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420
Bill Payments $76 $2,294 $2,837 $2,924 $3,090 $3,141 $3,191 $3,232 $3,285 $3,336 $3,366 $3,371
Subtotal Spent on Operations $3,576 $7,714 $8,257 $8,344 $8,510 $8,561 $8,611 $8,652 $8,705 $8,756 $8,786 $8,791
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 $3,576 $7,714 $8,257 $8,344 $8,510 $8,561 $8,611 $8,652 $8,705 $8,756 $8,786 $8,791
Net Cash Flow ($3,576) ($4,324) ($3,816) ($1,775) ($1,309) ($731) ($272) $349 $943 $1,281 $1,306 $1,552
Cash Balance $15,224 $10,901 $7,085 $5,310 $4,000 $3,270 $2,998 $3,347 $4,290 $5,571 $6,877 $8,429
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 $18,800 $15,224 $10,901 $7,085 $5,310 $4,000 $3,270 $2,998 $3,347 $4,290 $5,571 $6,877 $8,429
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $18,800 $15,224 $10,901 $7,085 $5,310 $4,000 $3,270 $2,998 $3,347 $4,290 $5,571 $6,877 $8,429
Long-term Assets
Long-term Assets $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300
Accumulated Depreciation $0 $38 $76 $114 $152 $190 $228 $266 $304 $342 $380 $418 $456
Total Long-term Assets $2,300 $2,262 $2,224 $2,186 $2,148 $2,110 $2,072 $2,034 $1,996 $1,958 $1,920 $1,882 $1,844
Total Assets $21,100 $17,486 $13,125 $9,271 $7,458 $6,110 $5,342 $5,032 $5,343 $6,248 $7,491 $8,759 $10,273
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 $2,199 $2,740 $2,821 $2,986 $3,034 $3,083 $3,122 $3,174 $3,224 $3,254 $3,258 $3,277
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 $2,199 $2,740 $2,821 $2,986 $3,034 $3,083 $3,122 $3,174 $3,224 $3,254 $3,258 $3,277
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $2,199 $2,740 $2,821 $2,986 $3,034 $3,083 $3,122 $3,174 $3,224 $3,254 $3,258 $3,277
Paid-in Capital $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000
Retained Earnings ($900) ($900) ($900) ($900) ($900) ($900) ($900) ($900) ($900) ($900) ($900) ($900) ($900)
Earnings $0 ($5,813) ($10,715) ($14,650) ($16,628) ($18,024) ($18,841) ($19,191) ($18,931) ($18,076) ($16,862) ($15,599) ($14,104)
Total Capital $21,100 $15,287 $10,385 $6,450 $4,472 $3,076 $2,259 $1,909 $2,169 $3,024 $4,238 $5,501 $6,996
Total Liabilities and Capital $21,100 $17,486 $13,125 $9,271 $7,458 $6,110 $5,342 $5,032 $5,343 $6,248 $7,491 $8,759 $10,273
Net Worth $21,100 $15,287 $10,385 $6,450 $4,472 $3,076 $2,259 $1,909 $2,169 $3,024 $4,238 $5,501 $6,996
Grizzly Bear Financial Managers financial planning business plan appendix. Grizzly Bear Financial Managers are financial and estate planning portfolio consultants and portfolio managers.