Mining Software Business Plan

Start your plan
Start my business plan

Start your own mining software business plan

Rekayasa Tambang Indonesia

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
Geological Interpretation and Modeling 0% $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750 $15,750
Mine Design 0% $50,400 $50,400 $50,400 $50,400 $50,400 $50,400 $50,400 $50,400 $50,400 $50,400 $50,400 $50,400
Mining Optimization 0% $9,450 $9,450 $9,450 $9,450 $9,450 $9,450 $9,450 $9,450 $9,450 $9,450 $9,450 $9,450
Mine Scheduling 0% $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200 $25,200
Dump Design and Rehabilitation 0% $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200 $4,200
Total Sales $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000
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
Geological Interpretation and Modeling $2,930 $2,930 $2,930 $2,930 $2,930 $2,930 $2,930 $2,930 $2,930 $2,930 $2,930 $2,930
Mine Design $9,374 $9,374 $9,374 $9,374 $9,374 $9,374 $9,374 $9,374 $9,374 $9,374 $9,374 $9,374
Mining Optimization $17,577 $17,577 $17,577 $17,577 $17,577 $17,577 $17,577 $17,577 $17,577 $17,577 $17,577 $17,577
Mine Scheduling $4,687 $4,687 $4,687 $4,687 $4,687 $4,687 $4,687 $4,687 $4,687 $4,687 $4,687 $4,687
Dump Design and Rehabilitation $781 $781 $781 $781 $781 $781 $781 $781 $781 $781 $781 $781
Subtotal Direct Cost of Sales $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349
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
CEO, President and Managing Partner 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Vice President Operations 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Senior Field Engineer 0% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Senior Programmer/Researcher 0% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Vice President of Sales & Marketing 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Sales Manager – Mining Engineering 0% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Sales Manager – Geology 0% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
General Manager 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Administrative Officer 0% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Total People 9 9 9 9 9 9 9 9 9 9 9 9
Total Payroll $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000

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 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50%
Long-term Interest Rate 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00%
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 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000
Direct Cost of Sales $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349 $35,349
Gross Margin $69,651 $69,651 $69,651 $69,651 $69,651 $69,651 $69,651 $69,651 $69,651 $69,651 $69,651 $69,651
Gross Margin % 66.33% 66.33% 66.33% 66.33% 66.33% 66.33% 66.33% 66.33% 66.33% 66.33% 66.33% 66.33%
Expenses
Payroll $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000
Sales and Marketing and Other Expenses $5,800 $9,800 $9,800 $11,500 $11,500 $9,400 $9,800 $9,800 $9,800 $9,800 $15,800 $9,400
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 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Insurance $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180
Rent $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Payroll Taxes 15% $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $30,780 $34,780 $34,780 $36,480 $36,480 $34,380 $34,780 $34,780 $34,780 $34,780 $40,780 $34,380
Profit Before Interest and Taxes $38,871 $34,871 $34,871 $33,171 $33,171 $35,271 $34,871 $34,871 $34,871 $34,871 $28,871 $35,271
EBITDA $38,871 $34,871 $34,871 $33,171 $33,171 $35,271 $34,871 $34,871 $34,871 $34,871 $28,871 $35,271
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $11,661 $8,718 $8,718 $8,293 $8,293 $8,818 $8,718 $8,718 $8,718 $8,718 $7,218 $8,818
Net Profit $27,209 $26,153 $26,153 $24,878 $24,878 $26,453 $26,153 $26,153 $26,153 $26,153 $21,653 $26,453
Net Profit/Sales 25.91% 24.91% 24.91% 23.69% 23.69% 25.19% 24.91% 24.91% 24.91% 24.91% 20.62% 25.19%

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 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500
Cash from Receivables $0 $1,750 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500 $52,500
Subtotal Cash from Operations $52,500 $54,250 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $52,500 $54,250 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000 $105,000
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 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000
Bill Payments $6,993 $59,826 $60,847 $60,889 $62,122 $62,069 $60,557 $60,847 $60,847 $60,847 $60,997 $65,187
Subtotal Spent on Operations $24,993 $77,826 $78,847 $78,889 $80,122 $80,069 $78,557 $78,847 $78,847 $78,847 $78,997 $83,187
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 $24,993 $77,826 $78,847 $78,889 $80,122 $80,069 $78,557 $78,847 $78,847 $78,847 $78,997 $83,187
Net Cash Flow $27,507 ($23,576) $26,153 $26,111 $24,878 $24,931 $26,443 $26,153 $26,153 $26,153 $26,003 $21,813
Cash Balance $127,507 $103,931 $130,084 $156,195 $181,073 $206,003 $232,446 $258,599 $284,752 $310,905 $336,908 $358,722
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 $100,000 $127,507 $103,931 $130,084 $156,195 $181,073 $206,003 $232,446 $258,599 $284,752 $310,905 $336,908 $358,722
Accounts Receivable $0 $52,500 $103,250 $103,250 $103,250 $103,250 $103,250 $103,250 $103,250 $103,250 $103,250 $103,250 $103,250
Other Current Assets $31,588 $31,588 $31,588 $31,588 $31,588 $31,588 $31,588 $31,588 $31,588 $31,588 $31,588 $31,588 $31,588
Total Current Assets $131,588 $211,594 $238,769 $264,922 $291,032 $315,910 $340,841 $367,284 $393,437 $419,590 $445,743 $471,746 $493,559
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 $131,588 $211,594 $238,769 $264,922 $291,032 $315,910 $340,841 $367,284 $393,437 $419,590 $445,743 $471,746 $493,559
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 $57,797 $58,819 $58,819 $60,051 $60,051 $58,529 $58,819 $58,819 $58,819 $58,819 $63,169 $58,529
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 $57,797 $58,819 $58,819 $60,051 $60,051 $58,529 $58,819 $58,819 $58,819 $58,819 $63,169 $58,529
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $5,000 $57,797 $58,819 $58,819 $60,051 $60,051 $58,529 $58,819 $58,819 $58,819 $58,819 $63,169 $58,529
Paid-in Capital $195,675 $195,675 $195,675 $195,675 $195,675 $195,675 $195,675 $195,675 $195,675 $195,675 $195,675 $195,675 $195,675
Retained Earnings ($69,088) ($69,088) ($69,088) ($69,088) ($69,088) ($69,088) ($69,088) ($69,088) ($69,088) ($69,088) ($69,088) ($69,088) ($69,088)
Earnings $0 $27,209 $53,363 $79,516 $104,394 $129,272 $155,725 $181,878 $208,031 $234,184 $260,337 $281,990 $308,443
Total Capital $126,588 $153,797 $179,950 $206,103 $230,981 $255,859 $282,312 $308,465 $334,618 $360,771 $386,924 $408,577 $435,030
Total Liabilities and Capital $131,588 $211,594 $238,769 $264,922 $291,032 $315,910 $340,841 $367,284 $393,437 $419,590 $445,743 $471,746 $493,559
Net Worth $126,588 $153,797 $179,950 $206,103 $230,981 $255,859 $282,312 $308,465 $334,618 $360,771 $386,924 $408,577 $435,030

Download link edge graphic Download this plan

Start your own mining software business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.