Teacherafterschooljobs.com teachers' employment agency business plan appendix. Teacherafterschooljobs.com will provide a website for teachers to access a source of part-time or seasonal employment to supplement their income.

Teacherafterschooljobs.com

Start your own business plan »

Teachers' Employment Agency 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
Unit Sales
Up to 10 Job Listings 0% 5 5 5 5 5 5 5 5 5 5 5 5
10-20 Job Listings 0% 5 5 5 5 5 5 5 5 5 5 5 5
21-50 Job Listings 0% 3 3 3 3 3 3 3 3 3 3 3 3
51-unlimited Job Listings 0% 3 3 3 3 3 3 3 3 3 3 3 3
Total Unit Sales 16 16 16 16 16 16 16 16 16 16 16 16
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Up to 10 Job Listings $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00
10-20 Job Listings $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00 $35.00
21-50 Job Listings $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
51-unlimited Job Listings $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00
Sales
Up to 10 Job Listings $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
10-20 Job Listings $175 $175 $175 $175 $175 $175 $175 $175 $175 $175 $175 $175
21-50 Job Listings $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
51-unlimited Job Listings $225 $225 $225 $225 $225 $225 $225 $225 $225 $225 $225 $225
Total Sales $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Up to 10 Job Listings 0.00% $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00 $6.00
10-20 Job Listings 0.00% $10.50 $10.50 $10.50 $10.50 $10.50 $10.50 $10.50 $10.50 $10.50 $10.50 $10.50 $10.50
21-50 Job Listings 0.00% $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00
51-unlimited Job Listings 0.00% $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
Direct Cost of Sales
Up to 10 Job Listings $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30
10-20 Job Listings $53 $53 $53 $53 $53 $53 $53 $53 $53 $53 $53 $53
21-50 Job Listings $60 $60 $60 $60 $60 $60 $60 $60 $60 $60 $60 $60
51-unlimited Job Listings $90 $90 $90 $90 $90 $90 $90 $90 $90 $90 $90 $90
Subtotal Direct Cost of Sales $233 $233 $233 $233 $233 $233 $233 $233 $233 $233 $233 $233
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
Payroll 0% $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 1 1 1 1 1 1 1 1 1 1 1 1
Total Payroll $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
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 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650
Direct Cost of Sales $233 $233 $233 $233 $233 $233 $233 $233 $233 $233 $233 $233
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $233 $233 $233 $233 $233 $233 $233 $233 $233 $233 $233 $233
Gross Margin $418 $418 $418 $418 $418 $418 $418 $418 $418 $418 $418 $418
Gross Margin % 64.23% 64.23% 64.23% 64.23% 64.23% 64.23% 64.23% 64.23% 64.23% 64.23% 64.23% 64.23%
Expenses
Payroll $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $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 Operating Expenses $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Profit Before Interest and Taxes $218 $218 $218 $218 $218 $218 $218 $218 $218 $218 $218 $218
EBITDA $218 $218 $218 $218 $218 $218 $218 $218 $218 $218 $218 $218
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $65 $54 $54 $54 $54 $54 $54 $54 $54 $54 $54 $54
Net Profit $152 $163 $163 $163 $163 $163 $163 $163 $163 $163 $163 $163
Net Profit/Sales 23.42% 25.10% 25.10% 25.10% 25.10% 25.10% 25.10% 25.10% 25.10% 25.10% 25.10% 25.10%
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 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650
Subtotal Cash from Operations $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650
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 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650 $650
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 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Bill Payments $10 $297 $287 $287 $287 $287 $287 $287 $287 $287 $287 $287
Subtotal Spent on Operations $210 $497 $487 $487 $487 $487 $487 $487 $487 $487 $487 $487
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 $210 $497 $487 $487 $487 $487 $487 $487 $487 $487 $487 $487
Net Cash Flow $440 $153 $163 $163 $163 $163 $163 $163 $163 $163 $163 $163
Cash Balance $440 $593 $756 $919 $1,082 $1,245 $1,408 $1,571 $1,735 $1,898 $2,061 $2,224
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 $0 $440 $593 $756 $919 $1,082 $1,245 $1,408 $1,571 $1,735 $1,898 $2,061 $2,224
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $0 $440 $593 $756 $919 $1,082 $1,245 $1,408 $1,571 $1,735 $1,898 $2,061 $2,224
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 $0 $440 $593 $756 $919 $1,082 $1,245 $1,408 $1,571 $1,735 $1,898 $2,061 $2,224
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 $288 $277 $277 $277 $277 $277 $277 $277 $277 $277 $277 $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 $288 $277 $277 $277 $277 $277 $277 $277 $277 $277 $277 $277
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $288 $277 $277 $277 $277 $277 $277 $277 $277 $277 $277 $277
Paid-in Capital $6,680 $6,680 $6,680 $6,680 $6,680 $6,680 $6,680 $6,680 $6,680 $6,680 $6,680 $6,680 $6,680
Retained Earnings ($6,680) ($6,680) ($6,680) ($6,680) ($6,680) ($6,680) ($6,680) ($6,680) ($6,680) ($6,680) ($6,680) ($6,680) ($6,680)
Earnings $0 $152 $315 $479 $642 $805 $968 $1,131 $1,294 $1,457 $1,620 $1,784 $1,947
Total Capital $0 $152 $315 $479 $642 $805 $968 $1,131 $1,294 $1,457 $1,620 $1,784 $1,947
Total Liabilities and Capital $0 $440 $593 $756 $919 $1,082 $1,245 $1,408 $1,571 $1,735 $1,898 $2,061 $2,224
Net Worth $0 $152 $315 $479 $642 $805 $968 $1,131 $1,294 $1,457 $1,620 $1,784 $1,947

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
Teacherafterschooljobs.com teachers' employment agency business plan appendix. Teacherafterschooljobs.com will provide a website for teachers to access a source of part-time or seasonal employment to supplement their income.
\n