Wy'East Law Firm law firm business plan appendix. Wy'East Law Firm provides legal services to technology firms and specializes in mergers, acquisitions, and stock option plans.

Wy'East Law Firm

Start your own business plan »

Law Firm 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
Technology companies 0% $0 $8,005 $9,514 $13,587 $16,547 $16,874 $16,854 $17,525 $18,547 $18,752 $18,887 $19,004
Public Interest organizations 0% $0 $1,100 $1,200 $1,500 $1,545 $1,587 $1,584 $1,654 $1,666 $1,548 $1,741 $1,714
Total Sales $0 $9,105 $10,714 $15,087 $18,092 $18,461 $18,438 $19,179 $20,213 $20,300 $20,628 $20,718
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
Technology companies $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Public Interest organizations $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
Richard 0% $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Receptionist/ secretary 0% $0 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050
Paralegal 0% $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Law clerk 0% $0 $0 $0 $900 $900 $900 $900 $900 $900 $900 $900 $900
Law clerk 0% $0 $0 $0 $0 $0 $0 $0 $900 $900 $900 $900 $900
Total People 1 3 3 4 4 4 4 5 5 5 5 5
Total Payroll $5,500 $8,550 $8,550 $9,450 $9,450 $9,450 $9,450 $10,350 $10,350 $10,350 $10,350 $10,350
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% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
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 $9,105 $10,714 $15,087 $18,092 $18,461 $18,438 $19,179 $20,213 $20,300 $20,628 $20,718
Direct Cost of Sales $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 Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gross Margin $0 $9,105 $10,714 $15,087 $18,092 $18,461 $18,438 $19,179 $20,213 $20,300 $20,628 $20,718
Gross Margin % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Expenses
Payroll $5,500 $8,550 $8,550 $9,450 $9,450 $9,450 $9,450 $10,350 $10,350 $10,350 $10,350 $10,350
Sales and Marketing and Other Expenses $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180
Depreciation $139 $139 $139 $139 $139 $139 $139 $139 $139 $139 $139 $139
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Rent $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $825 $1,283 $1,283 $1,418 $1,418 $1,418 $1,418 $1,553 $1,553 $1,553 $1,553 $1,553
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $6,969 $10,477 $10,477 $11,512 $11,512 $11,512 $11,512 $12,547 $12,547 $12,547 $12,547 $12,547
Profit Before Interest and Taxes ($6,969) ($1,372) $238 $3,576 $6,581 $6,950 $6,927 $6,633 $7,667 $7,754 $8,082 $8,172
EBITDA ($6,830) ($1,233) $377 $3,715 $6,720 $7,089 $7,066 $6,772 $7,806 $7,893 $8,221 $8,311
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($2,091) ($343) $59 $894 $1,645 $1,737 $1,732 $1,658 $1,917 $1,938 $2,020 $2,043
Net Profit ($4,878) ($1,029) $178 $2,682 $4,935 $5,212 $5,195 $4,974 $5,750 $5,815 $6,061 $6,129
Net Profit/Sales 0.00% -11.30% 1.66% 17.77% 27.28% 28.23% 28.17% 25.94% 28.45% 28.65% 29.38% 29.58%
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 $2,276 $2,679 $3,772 $4,523 $4,615 $4,610 $4,795 $5,053 $5,075 $5,157 $5,180
Cash from Receivables $0 $0 $228 $6,869 $8,145 $11,390 $13,578 $13,845 $13,847 $14,410 $15,162 $15,233
Subtotal Cash from Operations $0 $2,276 $2,906 $10,641 $12,668 $16,006 $18,188 $18,640 $18,900 $19,485 $20,319 $20,413
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 $2,276 $2,906 $10,641 $12,668 $16,006 $18,188 $18,640 $18,900 $19,485 $20,319 $20,413
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 $5,500 $8,550 $8,550 $9,450 $9,450 $9,450 $9,450 $10,350 $10,350 $10,350 $10,350 $10,350
Bill Payments ($761) ($687) $1,458 $1,879 $2,841 $3,571 $3,660 $3,656 $3,724 $3,975 $3,999 $4,079
Subtotal Spent on Operations $4,739 $7,863 $10,008 $11,329 $12,291 $13,021 $13,110 $14,006 $14,074 $14,325 $14,349 $14,429
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 $4,739 $7,863 $10,008 $11,329 $12,291 $13,021 $13,110 $14,006 $14,074 $14,325 $14,349 $14,429
Net Cash Flow ($4,739) ($5,587) ($7,102) ($688) $376 $2,985 $5,078 $4,634 $4,826 $5,160 $5,970 $5,984
Cash Balance $14,011 $8,424 $1,322 $634 $1,010 $3,995 $9,073 $13,707 $18,533 $23,693 $29,663 $35,648
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 $18,750 $14,011 $8,424 $1,322 $634 $1,010 $3,995 $9,073 $13,707 $18,533 $23,693 $29,663 $35,648
Accounts Receivable $0 $0 $6,829 $14,637 $19,083 $24,507 $26,962 $27,213 $27,752 $29,065 $29,879 $30,188 $30,494
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $18,750 $14,011 $15,253 $15,959 $19,717 $25,517 $30,958 $36,286 $41,459 $47,597 $53,573 $59,852 $66,141
Long-term Assets
Long-term Assets $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Accumulated Depreciation $0 $139 $278 $417 $556 $695 $834 $973 $1,112 $1,251 $1,390 $1,529 $1,668
Total Long-term Assets $5,000 $4,861 $4,722 $4,583 $4,444 $4,305 $4,166 $4,027 $3,888 $3,749 $3,610 $3,471 $3,332
Total Assets $23,750 $18,872 $19,975 $20,542 $24,161 $29,822 $35,124 $40,313 $45,347 $51,346 $57,183 $63,323 $69,473
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 $0 $2,132 $2,521 $3,458 $4,184 $4,273 $4,268 $4,327 $4,577 $4,598 $4,677 $4,699
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 $0 $2,132 $2,521 $3,458 $4,184 $4,273 $4,268 $4,327 $4,577 $4,598 $4,677 $4,699
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $0 $2,132 $2,521 $3,458 $4,184 $4,273 $4,268 $4,327 $4,577 $4,598 $4,677 $4,699
Paid-in Capital $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Retained Earnings ($1,250) ($1,250) ($1,250) ($1,250) ($1,250) ($1,250) ($1,250) ($1,250) ($1,250) ($1,250) ($1,250) ($1,250) ($1,250)
Earnings $0 ($4,878) ($5,907) ($5,729) ($3,047) $1,888 $7,100 $12,295 $17,270 $23,019 $28,835 $34,896 $41,024
Total Capital $23,750 $18,872 $17,843 $18,021 $20,703 $25,638 $30,850 $36,045 $41,020 $46,769 $52,585 $58,646 $64,774
Total Liabilities and Capital $23,750 $18,872 $19,975 $20,542 $24,161 $29,822 $35,124 $40,313 $45,347 $51,346 $57,183 $63,323 $69,473
Net Worth $23,750 $18,872 $17,843 $18,021 $20,703 $25,638 $30,850 $36,045 $41,020 $46,769 $52,585 $58,646 $64,774
Wy'East Law Firm law firm business plan appendix. Wy'East Law Firm provides legal services to technology firms and specializes in mergers, acquisitions, and stock option plans.