Scholarship Assist scholarship consulting business plan appendix. ScholarshipAssist is a start-up business that assists college-bound students with their search for scholarship money.

Scholarship Assist

Start your own business plan »

Scholarship Consulting 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
Sure Things 0% $0 $0 $878 $2,132 $3,323 $4,234 $4,989 $5,234 $5,565 $5,989 $6,343 $7,767
Questionables 0% $0 $0 $808 $1,961 $3,057 $3,895 $4,590 $4,815 $5,120 $5,510 $5,836 $7,146
Total Sales $0 $0 $1,686 $4,093 $6,380 $8,129 $9,579 $10,049 $10,685 $11,499 $12,179 $14,913
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
Sure Things $0 $0 $123 $298 $465 $593 $698 $733 $779 $838 $888 $1,087
Questionables $0 $0 $113 $275 $428 $545 $643 $674 $717 $771 $817 $1,000
Subtotal Direct Cost of Sales $0 $0 $236 $573 $893 $1,138 $1,341 $1,407 $1,496 $1,610 $1,705 $2,088
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
Steve 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
Researcher 0% $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Account Manager 0% $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Account Manager 0% $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Total People 1 2 2 4 4 4 4 4 4 4 4 4
Total Payroll $2,000 $3,500 $3,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500
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 $0 $1,686 $4,093 $6,380 $8,129 $9,579 $10,049 $10,685 $11,499 $12,179 $14,913
Direct Cost of Sales $0 $0 $236 $573 $893 $1,138 $1,341 $1,407 $1,496 $1,610 $1,705 $2,088
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $236 $573 $893 $1,138 $1,341 $1,407 $1,496 $1,610 $1,705 $2,088
Gross Margin $0 $0 $1,450 $3,520 $5,487 $6,991 $8,238 $8,642 $9,189 $9,889 $10,474 $12,825
Gross Margin % 0.00% 0.00% 86.00% 86.00% 86.00% 86.00% 86.00% 86.00% 86.00% 86.00% 86.00% 86.00%
Expenses
Payroll $2,000 $3,500 $3,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500
Sales and Marketing and Other Expenses $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Depreciation $167 $167 $167 $167 $167 $167 $167 $167 $167 $167 $167 $167
Rent $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $300 $525 $525 $975 $975 $975 $975 $975 $975 $975 $975 $975
Other $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Total Operating Expenses $3,967 $5,692 $5,692 $9,142 $9,142 $9,142 $9,142 $9,142 $9,142 $9,142 $9,142 $9,142
Profit Before Interest and Taxes ($3,967) ($5,692) ($4,242) ($5,622) ($3,655) ($2,151) ($904) ($500) $47 $747 $1,332 $3,683
EBITDA ($3,800) ($5,525) ($4,075) ($5,455) ($3,488) ($1,984) ($737) ($333) $214 $914 $1,499 $3,850
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 ($3,967) ($5,692) ($4,242) ($5,622) ($3,655) ($2,151) ($904) ($500) $47 $747 $1,332 $3,683
Net Profit/Sales 0.00% 0.00% -251.65% -137.33% -57.29% -26.46% -9.44% -4.97% 0.44% 6.50% 10.93% 24.70%
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 $1,686 $4,093 $6,380 $8,129 $9,579 $10,049 $10,685 $11,499 $12,179 $14,913
Subtotal Cash from Operations $0 $0 $1,686 $4,093 $6,380 $8,129 $9,579 $10,049 $10,685 $11,499 $12,179 $14,913
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 $0 $1,686 $4,093 $6,380 $8,129 $9,579 $10,049 $10,685 $11,499 $12,179 $14,913
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 $2,000 $3,500 $3,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500
Bill Payments $60 $1,808 $2,033 $2,287 $3,059 $3,376 $3,620 $3,818 $3,885 $3,975 $4,088 $4,193
Subtotal Spent on Operations $2,060 $5,308 $5,533 $8,787 $9,559 $9,876 $10,120 $10,318 $10,385 $10,475 $10,588 $10,693
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 $2,060 $5,308 $5,533 $8,787 $9,559 $9,876 $10,120 $10,318 $10,385 $10,475 $10,588 $10,693
Net Cash Flow ($2,060) ($5,308) ($3,847) ($4,694) ($3,179) ($1,747) ($541) ($269) $300 $1,024 $1,591 $4,220
Cash Balance $20,290 $14,983 $11,135 $6,442 $3,263 $1,516 $975 $706 $1,006 $2,030 $3,621 $7,841
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 $22,350 $20,290 $14,983 $11,135 $6,442 $3,263 $1,516 $975 $706 $1,006 $2,030 $3,621 $7,841
Other Current Assets $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300
Total Current Assets $23,650 $21,590 $16,283 $12,435 $7,742 $4,563 $2,816 $2,275 $2,006 $2,306 $3,330 $4,921 $9,141
Long-term Assets
Long-term 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
Accumulated Depreciation $0 $167 $334 $501 $668 $835 $1,002 $1,169 $1,336 $1,503 $1,670 $1,837 $2,004
Total Long-term Assets $10,000 $9,833 $9,666 $9,499 $9,332 $9,165 $8,998 $8,831 $8,664 $8,497 $8,330 $8,163 $7,996
Total Assets $33,650 $31,423 $25,949 $21,934 $17,074 $13,728 $11,814 $11,106 $10,670 $10,803 $11,660 $13,084 $17,137
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 $1,740 $1,958 $2,186 $2,946 $3,256 $3,493 $3,689 $3,753 $3,839 $3,949 $4,041 $4,411
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 $1,740 $1,958 $2,186 $2,946 $3,256 $3,493 $3,689 $3,753 $3,839 $3,949 $4,041 $4,411
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $1,740 $1,958 $2,186 $2,946 $3,256 $3,493 $3,689 $3,753 $3,839 $3,949 $4,041 $4,411
Paid-in Capital $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000
Retained Earnings ($11,350) ($11,350) ($11,350) ($11,350) ($11,350) ($11,350) ($11,350) ($11,350) ($11,350) ($11,350) ($11,350) ($11,350) ($11,350)
Earnings $0 ($3,967) ($9,659) ($13,901) ($19,523) ($23,178) ($25,329) ($26,233) ($26,733) ($26,686) ($25,939) ($24,607) ($20,924)
Total Capital $33,650 $29,683 $23,991 $19,749 $14,127 $10,472 $8,321 $7,417 $6,917 $6,964 $7,711 $9,043 $12,726
Total Liabilities and Capital $33,650 $31,423 $25,949 $21,934 $17,074 $13,728 $11,814 $11,106 $10,670 $10,803 $11,660 $13,084 $17,137
Net Worth $33,650 $29,683 $23,991 $19,749 $14,127 $10,472 $8,321 $7,417 $6,917 $6,964 $7,711 $9,043 $12,726

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
Scholarship Assist scholarship consulting business plan appendix. ScholarshipAssist is a start-up business that assists college-bound students with their search for scholarship money.
\n