| | Business | | Yearly Total | | Monthly Breakdown |
| Set up | | Annual Filings for the 7 | $ 755.00 | Plus the new one | $ 62.91 |
| | | Bus License for DG & SOE | $ 153.12 | Estimate | $ 12.76 |
| | | Capital One Bus Credit Card | $ - 0 | zero balance will use for expenses | $ - 0 |
| | | Legal Shield | $ 437.88 | A Year $36.49 per month | $ 36.49 |
| | | USPS | $ 129.99 | PO Box Annually | $ 10.83 |
| | | DG PO Box | $ 155.88 | Daniels Garden P O Box $12.91 a month | $ 12.91 |
| | | QuickBooks Subscription | $ 960.00 | $80.00 a month for 5 Years | $ 80.00 |
| | | Bookeeper | $ 2,400.00 | $200.00 a month | $ 200.00 |
| | | Accountant Fee | $ 400.00 | One Time for Taxes | $ 33.33 |
| | | Shopify Per Month | $ 360.00 | 30 a month | $ 30.00 |
| | | RealFlow Per Month | $ 1,188.00 | 99 a month | $ 99.00 |
| | | Link Now Per Month | $ 348.00 | 29.95 a month | $ 29.95 |
| | | Visita Print Per Month | $ 216.00 | 18.00 a month | $ 18.00 |
| | | Bark Leads | $ 400.00 | 49.50 -168.30 based on responses | $ 14.00 |
| | | Caterease Software | $ 364.00 | Annual Plan | $ 30.33 |
| | | DropBox Fee | $ 138.00 | | $ 11.50 |
| | | Coworking or Office Space | $ 3,000.00 | $250 a month | $ 250.00 |
| | | Storage Cost | $ 3,075.36 | $256.28 a month | $ 256.28 |
| | | Word Press | $ 99.99 | a year | $ 8.25 |
| | | Adobe Export | $ 23.88 | a year | $ 1.99 |
| | | Adobe Stock | $ 29.99 | a year | $ 2.49 |
| | | Adobe Illustrator CC | $ 29.99 | a month ( 251.88 a year) | $ 2.49 |
| | | Canva | $ 155.40 | a year | $ 12.95 |
| | | Grammerly | $ 139.95 | a year | $ 11.66 |
| | | RealFlow | $ 594.00 | $99.00 a month (Real Estate) 6 months | $ 99.00 |
| | | Microsoft Office 365 | $ 99.99 | 9/11/2019 renewal date | $ 8.25 |
| | | Fiverr /Graphics & Visita Print & Jax Color | $ 2,000.00 | | $ 166.60 |
| | | Mail Chimp | 0 | Forever free 0 cost plan up to 12,000 emails and 2,000 subscribers | $ - 0 |
| | | HP Printer Ink Monthly Renewal | $ 119.88 | $9.99 a month Billed every month for ink printing if less than 300 sheets | $ 9.99 |
| | | Vendor Fees | $ 1,500.00 | | $ 1,500.00 |
| | | Conference Fees | | | $ - 0 |
| | | Travel (Hotel, Gas, Air) | | | $ - 0 |
| | | Hardware | | | $ - 0 |
| | | Supplies | | | $ - 0 |
| | | Conference Line | $ 180.00 | Varies based on mins. Used | $ 15.00 |
| | | IT Support | | | |
| | | Special Projects (Books, Songs,Patents) | | | |
| | | Biz Plan | | For up to 5 companies $279.99 ( $129.99 for one) | $ 279.99 |
| | | Total: | $ 17,774.30 | | $ 3,026.96 |
| | Salaries | Full Time @ $10.00 an hour | $ 1,600.00 | a month | |
| | | Part-Time @ $10.00 an hour | $ 800.00 | a month | $ 800.00 |
| | | Total 9 months | $ 21,600.00 | for 9 months | $ 3,826.96 |
| | | Total 12 months | $ 28,800.00 | for 12 months |
| | Bus+ Sal | | $ 61,228.60 | used 9 month salary |
Michelle_Michy
StartUpCostProjections1.xlsx
