AgaMatrix, Inc. medical software business plan appendix. AgaMatrix develops and markets proprietary Digital Signal Processing technology and software that dramatically improves the functionality and performance of biosensor devices.

AgaMatrix, Inc.

Start your own business plan »

Medical Software 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
Test Strip Royalties (000) 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $256,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $256,000
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
Test Strip Royalties (000) $5,000 $1,500 $1,500 $1,500 $1,500 $9,500 $1,500 $1,500 $1,500 $9,500 $1,500 $1,500
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $5,000 $1,500 $1,500 $1,500 $1,500 $9,500 $1,500 $1,500 $1,500 $9,500 $1,500 $1,500
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
Combined Payroll 0% $36,583 $43,250 $47,000 $47,000 $54,500 $57,417 $76,250 $76,250 $76,250 $88,750 $88,750 $88,750
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $36,583 $43,250 $47,000 $47,000 $54,500 $57,417 $76,250 $76,250 $76,250 $88,750 $88,750 $88,750
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 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00%
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $256,000
Direct Cost of Sales $5,000 $1,500 $1,500 $1,500 $1,500 $9,500 $1,500 $1,500 $1,500 $9,500 $1,500 $1,500
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $5,000 $1,500 $1,500 $1,500 $1,500 $9,500 $1,500 $1,500 $1,500 $9,500 $1,500 $1,500
Gross Margin ($5,000) ($1,500) ($1,500) ($1,500) ($1,500) ($9,500) ($1,500) ($1,500) ($1,500) ($9,500) ($1,500) $254,500
Gross Margin % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 99.41%
Expenses
Payroll $36,583 $43,250 $47,000 $47,000 $54,500 $57,417 $76,250 $76,250 $76,250 $88,750 $88,750 $88,750
Sales and Marketing and Other Expenses $407,150 $406,150 $406,150 $406,150 $406,150 $415,150 $406,650 $408,650 $408,650 $424,150 $410,200 $410,200
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $220 $240 $260 $260 $260 $260 $260 $320 $320 $320 $340 $340
Insurance $2,400 $2,800 $3,200 $3,200 $3,200 $3,200 $3,200 $4,400 $4,400 $4,400 $4,800 $4,800
Rent $8,535 $8,545 $8,555 $8,555 $8,555 $10,255 $10,255 $10,285 $10,285 $10,285 $10,295 $10,295
Payroll Taxes 15% $5,487 $6,488 $7,050 $7,050 $8,175 $8,613 $11,438 $11,438 $11,438 $13,313 $13,313 $13,313
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $460,375 $467,473 $472,215 $472,215 $480,840 $494,895 $508,053 $511,343 $511,343 $541,218 $527,698 $527,698
Profit Before Interest and Taxes ($465,375) ($468,973) ($473,715) ($473,715) ($482,340) ($504,395) ($509,553) ($512,843) ($512,843) ($550,718) ($529,198) ($273,198)
EBITDA ($465,375) ($468,973) ($473,715) ($473,715) ($482,340) ($504,395) ($509,553) ($512,843) ($512,843) ($550,718) ($529,198) ($273,198)
Interest Expense $124 $123 $122 $121 $120 $119 $118 $117 $116 $115 $114 $113
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($465,499) ($469,095) ($473,837) ($473,836) ($482,460) ($504,513) ($509,670) ($512,959) ($512,958) ($550,832) ($529,311) ($273,310)
Net Profit/Sales 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -106.76%
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 $256,000
Subtotal Cash from Operations $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $256,000
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 $4,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $75,000 $0
Subtotal Cash Received $4,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $75,000 $256,000
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 $36,583 $43,250 $47,000 $47,000 $54,500 $57,417 $76,250 $76,250 $76,250 $88,750 $88,750 $88,750
Bill Payments $19,297 $428,814 $425,878 $426,837 $426,873 $428,598 $446,640 $433,530 $436,709 $437,554 $461,365 $440,561
Subtotal Spent on Operations $55,880 $472,064 $472,878 $473,837 $481,373 $486,015 $522,890 $509,780 $512,959 $526,304 $550,115 $529,311
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 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
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 $56,005 $472,189 $473,003 $473,962 $481,498 $486,140 $523,015 $509,905 $513,084 $526,429 $550,240 $529,436
Net Cash Flow $3,943,995 ($472,189) ($473,003) ($473,962) ($481,498) ($486,140) ($523,015) ($509,905) ($513,084) ($526,429) ($475,240) ($273,436)
Cash Balance $5,459,095 $4,986,906 $4,513,902 $4,039,940 $3,558,442 $3,072,302 $2,549,287 $2,039,382 $1,526,298 $999,869 $524,629 $251,193
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 $1,515,100 $5,459,095 $4,986,906 $4,513,902 $4,039,940 $3,558,442 $3,072,302 $2,549,287 $2,039,382 $1,526,298 $999,869 $524,629 $251,193
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $1,515,100 $5,459,095 $4,986,906 $4,513,902 $4,039,940 $3,558,442 $3,072,302 $2,549,287 $2,039,382 $1,526,298 $999,869 $524,629 $251,193
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 $1,515,100 $5,459,095 $4,986,906 $4,513,902 $4,039,940 $3,558,442 $3,072,302 $2,549,287 $2,039,382 $1,526,298 $999,869 $524,629 $251,193
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 $5,000 $414,619 $411,651 $412,609 $412,608 $413,694 $432,193 $418,973 $422,152 $422,151 $446,679 $425,876 $425,875
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 $5,000 $414,619 $411,651 $412,609 $412,608 $413,694 $432,193 $418,973 $422,152 $422,151 $446,679 $425,876 $425,875
Long-term Liabilities $15,000 $14,875 $14,750 $14,625 $14,500 $14,375 $14,250 $14,125 $14,000 $13,875 $13,750 $13,625 $13,500
Total Liabilities $20,000 $429,494 $426,401 $427,234 $427,108 $428,069 $446,443 $433,098 $436,152 $436,026 $460,429 $439,501 $439,375
Paid-in Capital $1,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,500,000 $5,575,000 $5,575,000
Retained Earnings ($4,900) ($4,900) ($4,900) ($4,900) ($4,900) ($4,900) ($4,900) ($4,900) ($4,900) ($4,900) ($4,900) ($4,900) ($4,900)
Earnings $0 ($465,499) ($934,595) ($1,408,432) ($1,882,268) ($2,364,727) ($2,869,241) ($3,378,911) ($3,891,870) ($4,404,828) ($4,955,660) ($5,484,971) ($5,758,281)
Total Capital $1,495,100 $5,029,601 $4,560,505 $4,086,668 $3,612,832 $3,130,373 $2,625,859 $2,116,189 $1,603,230 $1,090,272 $539,440 $85,129 ($188,181)
Total Liabilities and Capital $1,515,100 $5,459,095 $4,986,906 $4,513,902 $4,039,940 $3,558,442 $3,072,302 $2,549,287 $2,039,382 $1,526,298 $999,869 $524,629 $251,193
Net Worth $1,495,100 $5,029,601 $4,560,505 $4,086,668 $3,612,832 $3,130,373 $2,625,859 $2,116,189 $1,603,230 $1,090,272 $539,440 $85,129 ($188,181)
AgaMatrix, Inc. medical software business plan appendix. AgaMatrix develops and markets proprietary Digital Signal Processing technology and software that dramatically improves the functionality and performance of biosensor devices.