For Essays Guru -

profilePsychwiz
week8excel.xls

Warning

W A R N I N G !
IT APPEARS THAT YOU DO NOT HAVE EXCEL'S MACRO CAPABILITY ENABLED. THESE FINANCIAL WORKSHEETS WILL NOT FUNCTION WITHOUT MACROS ENABLED.
Excel 2010 for Windows: To enable macros: 1. Click the "Enable Content" button in the Security Warning that appears at the top of this page.
If you do not see the "Security Warning" along the top of this page, scroll down for more detailed instructions, under "Excel 2010 and Excel 2013 on Windows - Enabling Macros"
Excel 2013& 2016 for Windows: To enable macros: 1. Click the "Enable Content" button in the Security Warning that appears at the top of this page.
If you do not see the "Security Warning" along the top of this page, scroll down for more detailed instructions, under "Excel 2010 & Excel 2013 on Windows - Enabling Macros"
Excel 2011 & 2016 for Mac: 1. A pop-up window appears. Select "Enable Macros". 2. Your workbook should now be ready to use.
Excel 2013 and Excel 2016 on Windows - Enabling Macros
Note: The procedure is exactly the same for Excel 2013 & 2016, even though the two versions look slightly different. 1. In the upper left corner of the Excel Ribbon, press the "File" tab.
2. Select Options, in the lower left corner.
3. Select Trust Center from the Lower Left. 4. Click the "Trust Center Settings…" button in the lower right
5. Select "Macros Settings" from the left side menu 6. Select the "Disable all macros except digitally signed macros" radio button. 7. Click "OK" twice
&CYour Company Name

Welcome

Welcome to Business Plan Financials!
Thank you for purchasing Business Plan Financials from PlanningShop. These worksheets will help you develop clear, compelling financial projections for your business. If you are unfamiliar with the business planning process, we encourage you to refer to our book, Successful Business Plan: Secrets & Strategies, by Rhonda Abrams, for comprehensive, step-by-step guidance. It is available through our website, www.PlanningShop.com. First, a few tips to get you started: SAVING A BLANK WORKBOOK, TO ALLOW FOR RECOVERY FROM MISTAKES You may start directly editing this file. If you later decide to start over and need a fresh copy of this file, find the blank "ORIG_PlanningShop_BizPlanFin(2.8)" file in your PlanningShop directory. Make a copy of this file (just in case you might need to start over yet again), and then start editing the copy. NAVIGATING THE WORKSHEETS You installed the Windows version of Business Plan Financials. The Excel Ribbon now contains a "PlanningShop" tab, that contains controls to let you navigate between worksheets. The PlanningShop Ribbon looks slightly different in Excel 2013 and Excel 2016, but the functionality is the same.
Note that the riboon does not appear in Excel 2011 for Mac, due to limitations of that version of Excel.
Excel 2013 for Windows, Excel 2016 for Windows, Excel 2016 for Mac:
In Excel 2011 for Mac, there is no PlanningShop tab on the Excel Ribbon (Microsoft does not allow it). Instead, to navigate between worksheets and charts, use the Excel worksheet tabs along the bottom edge of the Excel window.
HOW TO FILL IN THE WORKSHEETS Each worksheet is composed of "cells" containing either black text or blue text. All you need to do is enter data in the blue cells--the black cells are automatically calculated for you.
While you work, keep an eye out for red triangles that appear with some cells on the worksheets. These triangles indicate the presence of a "help balloon" that will popup when you roll over the triangle, presenting you with additional information and tips about the section you are working on.
FOR MORE HELP For more in-depth help and assistance,please refer to the companion PDF entitled "Business Plan Financials Help". It contains extensive information about each worksheet, along with a "Frequently Asked Questions" (FAQ). To get started, click on the right-pointing arrow in the PlanningShop toolbar to reach the "Setup and Assumptions" worksheet, where you'll enter some basic information about your business.
About Our Support of Mac vs. Windows
PlanningShop supports Business Plan Financials on the following platforms:
Windows
1. Microsoft Windows10 with Microsoft Excel 2016 / Microsoft Office 365
2. Microsoft Windows 8 or later with Microsoft Excel 2013
Mac
4 Mac OS X with Microsoft Excel 2016
5. Mac OS X with Microsoft Excel for Mac 2011
Version 3.1 Copyright © 2003-2017 PlanningShop

Setup

Setup and Assumptions
COMPANY INFORMATION
What is your company's name?
Game Changer
What month will you officially start your company? December $0.00
$0.00
What year will you officially start your company? 2019
SALES ASSUMPTIONS
The Worksheets can accommodate sales projections for up to 10 major product/service lines. How many major product/service lines do you plan to have for your business? Two
Ten
Most businesses sell at least some of their products/services on credit (e.g., "net 30" as opposed to cash). What percentage of your sales will be made on credit? 55%
For sales you make on credit, what terms will you extend? In other words, how many days will pass from the date of sale to when you expect to be paid? 30
PERSONNEL ASSUMPTIONS
Approximately how much do you expect to spend per year on benefits for each SALARIED/FULL TIME employee (medical insurance, etc.)? $3,000
Approximately how much do you expect to spend per year on benefits for each HOURLY/PART-TIME employee (medical insurance, etc.)? $2,500
With health insurance and other benefits costing more each year, your plan should account for annual increases. How much do you estimate your benefit costs will increase each year? 4.00%
If you plan to increase wages (both salaried & hourly) on an annual basis, how much to you plan to increase them by? 3.00%
Approximately what percentage of each employee's salary or wages do you plan to set aside for payroll taxes? 15.00%
FINANCIAL ASSUMPTIONS
What will be the opening balance in your bank account on the first day of business? This will be the opening balance in your Cash Flow Statements. $16,500
At approximately what rate do you expect to be taxed on your net income? 25.00%
If you will use an interest-bearing account for your banking, at what rate will you accrue interest? 1.00%
&CSetup & Assumptions
Page &P of &N
NOTE: for our purposes, this line should NOT include credit card sales, which are, effectively, cash sales because you receive payment in a matter days, not weeks.
If you're not sure what percentage to enter here, leave it at the default (15%).
If you're not sure what percentage to enter here, leave it at the default (25%).
This number should reflect the amount you will spend on ONE FULL-TIME employee--the worksheets will automatically multiply this amount by the total number of employees you expect to hire, as shown in the Staffing Budget worksheet (automatically adusting the numbers for full- and part-time employees accordingly).
If you're not sure what percentage to enter here, leave it at the default (1.00%).
If, for instance, your terms will be "Net 30," put 30 here. You may enter Net 10, Net 15, Net 30, Net 60, Net 90, or Net 120.
In general, this number will include money you plan to personally invest in the business. If you will be receiving loans or investment income from others, you can account for those on the upcoming Capital Investments worksheet instead of here.
Many businesses sell hundreds or thousands of products. It would be overwhelming to create projections for every product you sell. So if you sell many products, think about how you can consolidate them into up to ten product "lines," and then base your projections on these groups of products instead of each individual product.
This number should reflect the amount you will spend on ONE PART-TIME employee--the worksheets will automatically multiply this amount by the total number of employees you expect to hire, as shown in the Staffing Budget worksheet (automatically adusting the numbers for full- and part-time employees accordingly).

SalesProj

Sales Projections 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
Assumptions December January February March April May June July August September October November TOTAL December January February March April May June July August September October November TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL
Product Line 1
Unit Volume 2.00% 5000 5100 5202 5306 5412 5520 5631 5743 5858 5975 6095 6217 67060 6341 6468 6597 6729 6864 7001 7141 7284 7430 7578 7730 7884 85049 24612 26119 27717 29414 107863 31214 33125 35152 37304 136796 173490
Unit Price 2.50% $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.05 $2.05 $2.05 $2.05 $2.05 $2.05 $2.05 $2.05 $2.05 $2.05 $2.05 $2.05 $2.10 $2.10 $2.10 $2.10 $2.15 $2.15 $2.15 $2.15 $2.21
Gross Sales $10,000 $10,200 $10,404 $10,612 $10,824 $11,041 $11,262 $11,487 $11,717 $11,951 $12,190 $12,433.74 $134,121 $12,999 $13,259 $13,525 $13,795 $14,071 $14,352 $14,640 $14,932 $15,231 $15,536 $15,846 $16,163 $174,350 $51,717 $54,882 $58,241 $61,806 $226,646 $67,229 $71,344 $75,711 $80,345 $294,628 $383,001
(Commissions) 40.00% 10.00% $400 $408 $416 $424 $433 $442 $450 $459 $469 $478 $488 $497 $5,365 $520 $530 $541 $552 $563 $574 $586 $597 $609 $621 $634 $647 $6,974 $2,069 $2,195 $2,330 $2,472 $9,066 $2,689 $2,854 $3,028 $3,214 $11,785 $15,320
(Returns and Allowances) 2.00% $200.00 $204 $208.08 $212.24 $216.49 $220.82 $225.23 $229.74 $234.33 $239.02 $243.80 $248.67 $2,682 $259.99 $265.19 $270.49 $275.90 $281.42 $287.05 $292.79 $298.65 $304.62 $310.71 $316.93 $323.26 $3,487 $1,034.33 $1,097.64 $1,164.83 $1,236.12 $4,533 $1,344.58 $1,426.88 $1,514.21 $1,606.90 $5,893 $7,660.02
Net Sales $9,400 $9,588 $9,780 $9,975 $10,175 $10,378 $10,586 $10,798 $11,014 $11,234 $11,459 $11,688 $126,074 $12,220 $12,464 $12,713 $12,967 $13,227 $13,491 $13,761 $14,036 $14,317 $14,603 $14,896 $15,193 $163,889 $48,614 $51,589 $54,747 $58,098 $213,047 $63,195 $67,063 $71,168 $75,524 $276,950 $360,021
(Cost of Goods Sold) 20.00% $2,000.00 $2,040 $2,081 $2,122 $2,165 $2,208 $2,252 $2,297 $2,343 $2,390 $2,438 $2,487 $26,824 $2,600 $2,652 $2,705 $2,759 $2,814 $2,870 $2,928 $2,986 $3,046 $3,107 $3,169 $3,233 $34,870 $10,343 $10,976 $11,648 $12,361 $45,329 $13,446 $14,269 $15,142 $16,069 $58,926 $76,600
GROSS PROFIT $7,400 $7,548 $7,699 $7,853 $8,010 $8,170 $8,334 $8,500 $8,670 $8,844 $9,021 $9,201 $99,249 $9,620 $9,812 $10,008 $10,208 $10,413 $10,621 $10,833 $11,050 $11,271 $11,496 $11,726 $11,961 $129,019 $38,270 $40,613 $43,099 $45,737 $167,718 $49,749 $52,794 $56,026 $59,455 $218,025 $283,421
Product Line 2
Unit Volume 5.00% 5500 5775 6064 6367 6685 7020 7371 7739 8126 8532 8959 9407 87544 9877 10371 10890 11434 12006 12606 13236 13898 14593 15323 16089 16893 157217 55919 64733 74937 86749 282339 100423 116252 134576 155789 507040 910571
Unit Price 2.50% $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.13 $5.13 $5.13 $5.13 $5.13 $5.13 $5.13 $5.13 $5.13 $5.13 $5.13 $5.13 $5.25 $5.25 $5.25 $5.25 $5.38 $5.38 $5.38 $5.38 $5.52
Gross Sales $27,500 $28,875 $30,319 $31,835 $33,426 $35,098 $36,853 $38,695 $40,630 $42,662 $44,795 $47,034 $437,721 $50,621 $53,152 $55,809 $58,600 $61,530 $64,606 $67,837 $71,228 $74,790 $78,529 $82,456 $86,579 $805,736 $293,751 $340,053 $393,654 $455,704 $1,483,161 $540,722 $625,953 $724,619 $838,838 $2,730,132 $5,025,499
(Commissions) 40.00% 10.00% $1,100 $1,155 $1,213 $1,273 $1,337 $1,404 $1,474 $1,548 $1,625 $1,706 $1,792 $1,881 $17,509 $2,025 $2,126 $2,232 $2,344 $2,461 $2,584 $2,713 $2,849 $2,992 $3,141 $3,298 $3,463 $32,229 $11,750 $13,602 $15,746 $18,228 $59,326 $21,629 $25,038 $28,985 $33,554 $109,205 $201,020
(Returns and Allowances) 2.00% $550 $578 $606 $637 $669 $702 $737 $774 $813 $853 $896 $941 $8,754 $1,012 $1,063 $1,116 $1,172 $1,231 $1,292 $1,357 $1,425 $1,496 $1,571 $1,649 $1,732 $16,115 $5,875 $6,801 $7,873 $9,114 $29,663 $10,814 $12,519 $14,492 $16,777 $54,603 $100,510
Net Sales $25,850 $27,143 $28,500 $29,925 $31,421 $32,992 $34,641 $36,374 $38,192 $40,102 $42,107 $44,212 $411,458 $47,583 $49,963 $52,461 $55,084 $57,838 $60,730 $63,766 $66,955 $70,302 $73,818 $77,508 $81,384 $757,392 $276,126 $319,650 $370,035 $428,361 $1,394,171 $508,279 $588,396 $681,142 $788,507 $2,566,325 $4,723,969
(Cost of Goods Sold) 20.00% $5,500 $5,775 $6,064 $6,367 $6,685 $7,020 $7,371 $7,739 $8,126 $8,532 $8,959 $9,407 $87,544 $10,124 $10,630 $11,162 $11,720 $12,306 $12,921 $13,567 $14,246 $14,958 $15,706 $16,491 $17,316 $161,147 $58,750 $68,011 $78,731 $91,141 $296,632 $108,144 $125,191 $144,924 $167,768 $546,026 $1,005,100
GROSS PROFIT $20,350 $21,368 $22,436 $23,558 $24,736 $25,972 $27,271 $28,634 $30,066 $31,570 $33,148 $34,805 $323,914 $37,459 $39,332 $41,299 $43,364 $45,532 $47,809 $50,199 $52,709 $55,344 $58,112 $61,017 $64,068 $596,245 $217,375 $251,639 $291,304 $337,221 $1,097,539 $400,134 $463,206 $536,218 $620,740 $2,020,298 $3,718,869
Product Line 3
Unit Volume 2.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unit Price 2.50% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Gross Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Commissions) 50.00% 15.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Returns and Allowances) 3.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Cost of Goods Sold) 50.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 4
Unit Volume 2.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unit Price 2.50% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Gross Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Commissions) 50.00% 15.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Returns and Allowances) 3.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Cost of Goods Sold) 50.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 5
Unit Volume 2.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unit Price 2.50% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Gross Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Commissions) 50.00% 15.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Returns and Allowances) 3.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Cost of Goods Sold) 50.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 6
Unit Volume 2.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unit Price 2.50% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Gross Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Commissions) 50.00% 15.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Returns and Allowances) 3.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Cost of Goods Sold) 50.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 7
Unit Volume 2.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unit Price 2.50% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Gross Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Commissions) 50.00% 15.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Returns and Allowances) 3.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Cost of Goods Sold) 50.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 8
Unit Volume 2.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unit Price 2.50% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Gross Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Commissions) 50.00% 15.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Returns and Allowances) 3.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Cost of Goods Sold) 50.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 9
Unit Volume 2.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unit Price 2.50% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Gross Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Commissions) 50.00% 15.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Returns and Allowances) 3.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Cost of Goods Sold) 50.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 10
Unit Volume 2.00% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Unit Price 2.50% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Gross Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Commissions) 50.00% 15.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Returns and Allowances) 3.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(Cost of Goods Sold) 50.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GROSS PROFIT $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Totals for All Product Lines
Total Unit Volume 10500 10875 11266 11673 12097 12540 13001 13482 13984 14508 15054 15624 154605 16218 16839 17487 18163 18870 19607 20378 21182 22023 22901 23819 24778 242266 80532 90852 102655 116163 390201 131637 149377 169729 193093 643836 1084061
Total Gross Sales $37,500 $39,075 $40,723 $42,447 $44,251 $46,139 $48,114 $50,182 $52,347 $54,612 $56,985 $59,468 $571,842 $63,620 $66,411 $69,334 $72,395 $75,601 $78,959 $82,476 $86,161 $90,021 $94,065 $98,302 $102,742 $980,086 $345,467 $394,935 $451,895 $517,510 $1,709,807 $607,951 $697,297 $800,330 $919,182 $3,024,761 $5,408,500
(Total Commissions) $1,500 $1,563 $1,629 $1,698 $1,770 $1,846 $1,925 $2,007 $2,094 $2,184 $2,279 $2,379 $22,874 $2,545 $2,656 $2,773 $2,896 $3,024 $3,158 $3,299 $3,446 $3,601 $3,763 $3,932 $4,110 $39,203 $13,819 $15,797 $18,076 $20,700 $68,392 $24,318 $27,892 $32,013 $36,767 $120,990 $216,340
(Total Returns and Allowances) $750 $782 $814 $849 $885 $923 $962 $1,004 $1,047 $1,092 $1,140 $1,189 $11,437 $1,272 $1,328 $1,387 $1,448 $1,512 $1,579 $1,650 $1,723 $1,800 $1,881 $1,966 $2,055 $19,602 $6,909 $7,899 $9,038 $10,350 $34,196 $12,159 $13,946 $16,007 $18,384 $60,495 $108,170
Total Net Sales $35,250 $36,731 $38,279 $39,900 $41,596 $43,370 $45,227 $47,171 $49,206 $51,336 $53,565 $55,900 $537,531 $59,803 $62,427 $65,174 $68,051 $71,065 $74,221 $77,528 $80,991 $84,620 $88,421 $92,404 $96,577 $921,281 $324,739 $371,239 $424,781 $486,459 $1,607,219 $571,474 $655,459 $752,310 $864,031 $2,843,275 $5,083,990
(Total Cost of Goods Sold) $7,500 $7,815 $8,145 $8,489 $8,850 $9,228 $9,623 $10,036 $10,469 $10,922 $11,397 $11,894 $114,368 $12,724 $13,282 $13,867 $14,479 $15,120 $15,792 $16,495 $17,232 $18,004 $18,813 $19,660 $20,548 $196,017 $69,093 $78,987 $90,379 $103,502 $341,961 $121,590 $139,459 $160,066 $183,836 $604,952 $1,081,700
TOTAL GROSS PROFIT $27,750 $28,916 $30,135 $31,411 $32,746 $34,143 $35,605 $37,135 $38,736 $40,413 $42,169 $44,006 $423,163 $47,079 $49,144 $51,307 $53,572 $55,945 $58,429 $61,032 $63,759 $66,615 $69,608 $72,744 $76,029 $725,264 $255,646 $292,252 $334,402 $382,957 $1,265,257 $449,884 $516,000 $592,244 $680,195 $2,238,323 $4,002,290
&CSales Projections
Page &P of &N
Change the text in this cell to reflect the name of a major product, product line or service your firm will offer.
Enter the number of units you expect to sell during this month. If you are running a service-based company charging on an hourly basis, enter the number of billable hours you expect you and your employees to work during this month. If you will be selling your service on a per-project basis, enter the number of projects you expect to sell during this period.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
For information about this worksheet, see the chapter "Marketing Plan & Sales Strategy" in Successful Business Plan: Secrets & Strategies.
COMMISSIONED SALES What percentage of this product line's sales will be made on commission? In other words, what percentage of your sales will be made by a salesperson who is paid commission?
SALES COMMISSION RATE What will be the commission rate paid to your salesperson for each sale?
RETURNS AND ALLOWANCES A percentage of your products will be returned due to defects, etc. What do you estimate will be the rate of return? This is, of course, just an estimate--but it is important to anticipate losses. Refunds, breakage, spoilage, theft, and unsaleable excess inventory can all put a significant dent in your net sales.
COST OF GOODS Approximately what percentage of your product's sale price will be spent on manufacturing? If you are a reseller or retailer, what percentage of your product's sale price will be spent on buying the product from your distributor? A service business may not need to track cost of goods, in which case you can set this number to zero.
MONTHLY VOLUME GROWTH RATE The Worksheets automatically increase the volume in each month on this line using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 & 2010 for Windows 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
YEARLY PRICE GROWTH RATE This cell shows how much you plan to increase prices each year. It is not per month because consumers typically don't stand for frequent price changes. After one full year, we increase the unit price by X%, then again after 2 years, etc. The default is 2.5% per year, close to inflation rates). As a convenience, the Worksheets can automatically increase the unit price for each month using the rate you enter here. You can also enter each cell's value by hand, if you prefer, which makes sense if you need to show ups and downs in sales due to seasonal fluctuations, etc.
Enter your sales price for each unit here. If you are running a service-based company, enter your hourly rate or approximate per-project rate.
As a convenience, the Worksheets will automatically copy the number you put in the prior cell into this cell. However, you should feel free to overwrite the copied number with whatever makes more sense for your business.
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!
Note that in year three we use quarterly numbers, not monthly numbers--so make sure you enter your amounts accordingly!

Inventory

Inventory 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
December January February March April May June July August September October November TOTAL December January February March April May June July August September October November TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL
Product Line 1
Cost of Goods Sold $2,000 $2,040 $2,081 $2,122 $2,165 $2,208 $2,252 $2,297 $2,343 $2,390 $2,438 $2,487 $26,824 $2,600 $2,652 $2,705 $2,759 $2,814 $2,870 $2,928 $2,986 $3,046 $3,107 $3,169 $3,233 $34,870 $10,343 $10,976 $11,648 $12,361 $45,329 $13,446 $14,269 $15,142 $16,069 $58,926 $76,600
Ingredients $300 $2,081 $2,122 $2,165 $2,208 $2,252 $2,297 $2,343 $2,390 $2,438 $2,487 $2,600 $25,684 $2,652 $2,705 $2,759 $2,814 $2,870 $2,928 $2,986 $3,046 $3,107 $3,169 $3,233 $3,297 $35,567 $10,550 $11,196 $11,881 $12,608 $46,236 $13,715 $14,554 $15,445 $16,390 $60,104 $78,132
Bottles/caps $1,650 $1,683 $1,717 $1,751 $1,786 $1,822 $1,858 $1,895 $1,933 $1,972 $2,011 $2,052 $22,130 $2,145 $2,188 $2,232 $2,276 $2,322 $2,368 $2,416 $2,464 $2,513 $2,563 $2,615 $2,667 $28,768 $8,533 $9,056 $9,610 $10,198 $37,397 $11,093 $11,772 $12,492 $13,257 $48,614 $63,195
Labels $420 $428 $437 $446 $455 $464 $473 $482 $492 $502 $512 $522 $5,633 $546 $557 $568 $579 $591 $603 $615 $627 $640 $652 $666 $679 $7,323 $2,172 $2,305 $2,446 $2,596 $9,519 $2,824 $2,996 $3,180 $3,374 $12,374 $16,086
Cartons $250 $255 $260 $265 $271 $276 $282 $287 $293 $299 $305 $311 $3,353 $325 $331 $338 $345 $352 $359 $366 $373 $381 $388 $396 $404 $4,359 $1,293 $1,372 $1,456 $1,545 $5,666 $1,681 $1,784 $1,893 $2,009 $7,366 $9,575
Total Inventory Expense $2,000 $2,040 $2,081 $2,122 $2,165 $2,208 $2,252 $2,297 $2,343 $2,390 $2,438 $2,487 $26,824 $2,600 $2,652 $2,705 $2,759 $2,814 $2,870 $2,928 $2,986 $3,046 $3,107 $3,169 $3,233 $34,870 $10,343 $10,976 $11,648 $12,361 $45,329 $13,446 $14,269 $15,142 $16,069 $58,926 $76,600
Product Line 2
Cost of Goods Sold $5,500 $5,775 $6,064 $6,367 $6,685 $7,020 $7,371 $7,739 $8,126 $8,532 $8,959 $9,407 $87,544 $10,124 $10,630 $11,162 $11,720 $12,306 $12,921 $13,567 $14,246 $14,958 $15,706 $16,491 $17,316 $161,147 $58,750 $68,011 $78,731 $91,141 $296,632 $108,144 $125,191 $144,924 $167,768 $546,026 $1,005,100
Ingredients $300 $6,064 $6,367 $6,685 $7,020 $7,371 $7,739 $8,126 $8,532 $8,959 $9,407 $10,124 $86,693 $10,630 $11,162 $11,720 $12,306 $12,921 $13,567 $14,246 $14,958 $15,706 $16,491 $17,316 $18,182 $169,205 $61,688 $71,411 $82,667 $95,698 $311,464 $113,552 $131,450 $152,170 $176,156 $573,328 $1,055,355
Bottles/caps $1,650 $1,733 $1,819 $1,910 $2,006 $2,106 $2,211 $2,322 $2,438 $2,560 $2,688 $2,822 $26,263 $3,037 $3,189 $3,349 $3,516 $3,692 $3,876 $4,070 $4,274 $4,487 $4,712 $4,947 $5,195 $48,344 $17,625 $20,403 $23,619 $27,342 $88,990 $32,443 $37,557 $43,477 $50,330 $163,808 $301,530
Labels $420 $441 $463 $486 $511 $536 $563 $591 $621 $652 $684 $718 $6,685 $773 $812 $852 $895 $940 $987 $1,036 $1,088 $1,142 $1,199 $1,259 $1,322 $12,306 $4,486 $5,194 $6,012 $6,960 $22,652 $8,258 $9,560 $11,067 $12,811 $41,697 $76,753
Cartons $250 $263 $276 $289 $304 $319 $335 $352 $369 $388 $407 $428 $3,979 $460 $483 $507 $533 $559 $587 $617 $648 $680 $714 $750 $787 $7,325 $2,670 $3,091 $3,579 $4,143 $13,483 $4,916 $5,690 $6,587 $7,626 $24,819 $45,686
Total Inventory Expense $5,500 $5,775 $6,064 $6,367 $6,685 $7,020 $7,371 $7,739 $8,126 $8,532 $8,959 $9,407 $87,544 $10,124 $10,630 $11,162 $11,720 $12,306 $12,921 $13,567 $14,246 $14,958 $15,706 $16,491 $17,316 $161,147 $58,750 $68,011 $78,731 $91,141 $296,632 $108,144 $125,191 $144,924 $167,768 $546,026 $1,005,100
Product Line 3
Cost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Bottled Water $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Inventory Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 4
Cost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Inventory Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 5
Cost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Inventory Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 6
Cost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Inventory Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 7
Cost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Inventory Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 8
Cost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Inventory Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 9
Cost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Inventory Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Product Line 10
Cost of Goods Sold $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Items/Parts 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Inventory Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GRAND TOTAL INVENTORY $7,500 $7,815 $8,145 $8,489 $8,850 $9,228 $9,623 $10,036 $10,469 $10,922 $11,397 $11,894 $114,368 $12,724 $13,282 $13,867 $14,479 $15,120 $15,792 $16,495 $17,232 $18,004 $18,813 $19,660 $20,548 $196,017 $69,093 $78,987 $90,379 $103,502 $341,961 $121,590 $139,459 $160,066 $183,836 $604,952 $1,081,700
&A
Page &P of &N
This Cost of Goods number is pulled over from your Sales Projections and shows how much product you plan to sell each month. It's here simply to aid you in determining how much inventory you need to purchase.
This worksheet will help you manage your inventory expenditures. For each product line, enter the dollar amount you will spend each period on inventory. If yours is a service business, you can probably ignore this worksheet.
Are these cells showing red? As an aid to you, these cells will show in red until you indicate the purchase of enough inventory to cover your Cost of Goods for the period. In other words, your Total Inventory Expense should equal your Cost of Goods Sold from the SalesProj worksheet. If it isn't, you might need to adjust your % for COGS on the SalesProj worksheet (D12, D22, etc.)
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
If you only have less than 10 product lines, you can't delete the rows for excess product lines, but you can them hide them. If the cells are hidden, they won't be included in the subtotals at the bottom of this worksheet. On Excel 2011 for Mac: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Format->Rows->Hide On Excel 2007 and 2010 for Windows: 1) Select the rows to hide by click on the row headers along left edge of Excel window 2) Right click to pop up a context menu 3) From the menu, select "Hide"
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.
We automatically increase the amount of inventory needed for each part at the same rate as COGS grows on the SalesProj sheet. You can override the automatically entered values by entering in actuals in the blue cells.

CapEx

Capital Purchases 11/30/15
Item Cost Purchase Date Years of Service Salvage Value
Reminder: All purchases must be on or after your business start date of:
Facilities Month Year November-2015
Building maintenance $4,500 Dec 2019 1 $0 0
Water/sewer $1,500 Dec 2019 1 $0 0
Gas $12,000 Dec 2019 1 $0 0
Electricity $6,000 Dec 2019 1 $0 0
Trash removal $4,500 Dec 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Equipment
2 NAB Mixers $57,000 Dec 2019 5 $5,000
2 AccutekAccuSnap Capper $19,200 Dec 2019 5 $4,000 0
4 vehicles $40,000 Dec 2019 5 $5,000 0
Labelling Machinery $5,400 Dec 2019 3 $1,500 0
Printers $6,600 Dec 2019 5 $2,000 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Jan 2017 1 $0 0
Computer Hardware/Software
3 Computers $3,600 Dec 2019 5 $1,200 0
Graphic software $750 Dec 2019 3 $150 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Jan 2017 1 $0 0
Telecommunications Oct 2019
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Oct 2019 1 $0 0
Item Name (change name here) $0 Jan 2017 1 $0 0
Land
Item Name (change name here) $0 Oct 2019 Land is a non-depreciable asset 0
Item Name (change name here) $0 Oct 2019 0
Item Name (change name here) $0 Oct 2019 0
Item Name (change name here) $0 Oct 2019 0
Item Name (change name here) $0 Oct 2019 0
Item Name (change name here) $0 Oct 2019 0
Item Name (change name here) $0 Oct 2019 0
Item Name (change name here) $0 Oct 2019 0
Item Name (change name here) $0 Oct 2019 0
Item Name (change name here) $0 Jan 2017 0
&CCapital Purchases
Page &P of &N
This worksheet allows you to track capital expenditures and manage depreciation for those expenditures.
Facilities include, land, buildings, building upgrades, fixtures, etc. NOTE: If you will need more than 10 items in each category on this worksheet, combine items into groups and enter data for the entire group on a single line.
Enter the cost of the item(s) here. This will be used to calculate depreciation, and will be added to your financial statements.
Enter the month you will purchase the item(s). Note: When entering dates on this worksheet, make sure that they don't fall prior to your current startup date (as entered on the Setup worksheet). Doing so will cause "#NUM!" calculation errors on later worksheets. However, you need not change the dates on lines you are not using.
Enter the year you will purchase the item(s).
Enter the number of years you will use the item(s) before it wears out, you retire it, or sell it. This number will be used to calculate depreciation in your financial statements using the Straight Line method. NOTE: If you'd rather "expense" the item(s) in the year it is purchased, regardless of how many years you will use it, leave the number set to 1 year, and it will not be depreciated on your financial statements. For information about the tax implications/requirements of depreciation, please consult a competent accountant.
This is the value of the item at the time you stop using it, or the price you might receive for it if you sell it. For example, a $1000 desk might be worth $300 when you sell it after five years of use. You would enter $300 in this cell. If you will not be depreciating the item (the Years of Service column is set to 1 year), you can ignore this.
Equipment includes machinery, furniture, vehicles, etc.
Includes PCs, servers, monitors, printers, scanners, other peripherals, and software applications.
Land purchases are not depreciable.
Telecommunications includes phone systems, fax machines, etc.

StaffBudj

Staffing Budget 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
December January February March April May June July August September October November TOTAL December January February March April May June July August September October November TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL TOTAL
Management
# Salaried Employees 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Avg Salary per employee $0 $0 $0 $0 $0 $0 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167 $55,002 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167 $110,004 $41,252 $41,252 $41,252 $41,252 $165,008 $41,252 $41,252 $41,252 $41,252 $165,008 $165,008
Benefits (across all employees) $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $3,000 $260 $260 $260 $260 $260 $260 $260 $260 $260 $260 $260 $260 $3,120 $811 $811 $811 $811 $3,245 $844 $844 $844 $844 $3,375 $3,510
Payroll Taxes (across all employees) $0 $0 $0 $0 $0 $0 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $8,250 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $16,501 $6,188 $6,188 $6,188 $6,188 $24,751 $6,188 $6,188 $6,188 $6,188 $24,751 $24,751
Total Costs $250 $250 $250 $250 $250 $250 $10,792 $10,792 $10,792 $10,792 $10,792 $10,792 $66,252 $10,802 $10,802 $10,802 $10,802 $10,802 $10,802 $10,802 $10,802 $10,802 $10,802 $10,802 $10,802 $129,625 $48,251 $48,251 $48,251 $48,251 $193,004 $48,283 $48,283 $48,283 $48,283 $193,134 $193,269
Administrative/Support
# Salaried Employees 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Avg Salary per employee $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Benefits (across all employees) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes (across all employees) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Costs $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales/Marketing
# Salaried Employees 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Avg Salary per employee $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Benefits (across all employees) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes (across all employees) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Costs $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Operations/Production
# Salaried Employees 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0
Avg Salary per employee $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $20,400 $1,751 $1,751 $1,751 $1,751 $1,751 $1,751 $1,751 $1,751 $1,751 $1,751 $1,751 $1,751 $21,012 $5,411 $5,411 $5,411 $5,411 $21,642 $5,573 $5,573 $5,573 $5,573 $22,292 $22,960
Benefits (across all employees) $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $15,000 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $2,600 $31,200 $8,112 $8,112 $8,112 $8,112 $32,448 $8,436 $8,436 $8,436 $8,436 $33,746 $35,096
Payroll Taxes (across all employees) $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $15,300 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $2,627 $31,518 $8,116 $8,116 $8,116 $8,116 $32,464 $8,359 $8,359 $8,359 $8,359 $33,437 $34,441
Total Costs $11,025 $11,025 $11,025 $11,025 $11,025 $11,025 $11,025 $11,025 $11,025 $11,025 $11,025 $11,025 $132,300 $22,737 $22,737 $22,737 $22,737 $22,737 $22,737 $22,737 $22,737 $22,737 $22,737 $22,737 $22,737 $272,838 $70,334 $70,334 $70,334 $70,334 $281,335 $72,525 $72,525 $72,525 $72,525 $290,100 $299,140
Other
# Salaried Employees 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Avg Salary per employee $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Benefits (across all employees) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes (across all employees) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Costs $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Part-Time / Hourly Employees
# Part-Time Employees 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Avg. Hours per Hourly Employee 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 80 240 240 240 240 240 240 240 240 960
Avg Hourly Rate $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.45 $15.45 $15.45 $15.45 $15.45 $15.45 $15.45 $15.45 $15.45 $15.45 $15.45 $15.45 $15.91 $15.91 $15.91 $15.91 $16.39 $16.39 $16.39 $16.39 $16.88
Calculated Wages Per Hourly Employee $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $14,400 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $14,832 $3,819 $3,819 $3,819 $3,819 $15,277 $3,934 $3,934 $3,934 $3,934 $15,735 $16,207
Wages $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $14,400 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $1,236 $14,832 $3,819 $3,819 $3,819 $3,819 $15,277 $3,934 $3,934 $3,934 $3,934 $15,735 $16,207
Benefits (across all employees) $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $2,500 $217 $217 $217 $217 $217 $217 $217 $217 $217 $217 $217 $217 $2,600 $676 $676 $676 $676 $2,704 $703 $703 $703 $703 $2,812 $2,925
Payroll Taxes (across all employees) $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $2,160 $185 $185 $185 $185 $185 $185 $185 $185 $185 $185 $185 $185 $2,225 $573 $573 $573 $573 $2,292 $590 $590 $590 $590 $2,360 $2,431
Total Costs $1,588 $1,588 $1,588 $1,588 $1,588 $1,588 $1,588 $1,588 $1,588 $1,588 $1,588 $1,588 $19,060 $1,638 $1,638 $1,638 $1,638 $1,638 $1,638 $1,638 $1,638 $1,638 $1,638 $1,638 $1,638 $19,657 $5,068 $5,068 $5,068 $5,068 $20,273 $5,227 $5,227 $5,227 $5,227 $20,908 $21,563
TOTAL
# Full Time Employees $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11 $11
# Part-Time Employees $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1 $1
Salary/Wages $9,700 $9,700 $9,700 $9,700 $9,700 $9,700 $18,867 $18,867 $18,867 $18,867 $18,867 $18,867 $171,402 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $334,956 $99,177 $99,177 $99,177 $99,177 $396,709 $100,915 $100,915 $100,915 $100,915 $403,660 $410,819
Benefits $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $20,500 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $36,920 $9,599 $9,599 $9,599 $9,599 $38,397 $9,983 $9,983 $9,983 $9,983 $39,933 $41,530
Payroll Taxes $1,455 $1,455 $1,455 $1,455 $1,455 $1,455 $2,830 $2,830 $2,830 $2,830 $2,830 $2,830 $25,710 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $50,243 $14,877 $14,877 $14,877 $14,877 $59,506 $15,137 $15,137 $15,137 $15,137 $60,549 $61,623
GRAND TOTAL COSTS $12,863 $12,863 $12,863 $12,863 $12,863 $12,863 $23,405 $23,405 $23,405 $23,405 $23,405 $23,405 $217,612 $35,177 $35,177 $35,177 $35,177 $35,177 $35,177 $35,177 $35,177 $35,177 $35,177 $35,177 $35,177 $422,119 $123,653 $123,653 $123,653 $123,653 $494,612 $126,035 $126,035 $126,035 $126,035 $504,141 $513,972
&CStaffing Budget
Page &P of &N
Note that in year two we use quarterly numbers, not monthly numbers--so make sure you enter your numbers accordingly!
For information about this worksheet, see "Staffing Budget" section and worksheet in "The Financials" chapter of Successful Business Plan: Secrets & Strategies.
Note that in year two we use quarterly numbers, not monthly numbers--so make sure you enter your numbers accordingly!
Note that in year two we use quarterly numbers, not monthly numbers--so make sure you enter your numbers accordingly!
Note that in year two we use quarterly numbers, not monthly numbers--so make sure you enter your numbers accordingly!
Note that in year two we use quarterly numbers, not monthly numbers--so make sure you enter your numbers accordingly!
Enter the number of full-time employees you expect to have working for you in this category during this month. For part-time employees, enter their information below under "Part-time / Hourly Employees".
Enter the amount you expect to pay each employee in this category this month. The Worksheets will multiply the number of employees (from the line above) with this number to generate your total cost (less benefits and taxes, below).
This value is calculated using the number you entered on the "Setup and Assumptions" worksheet and the number of employees you entered above.
Note that in year two we use quarterly numbers, not monthly numbers--so make sure you enter your numbers accordingly!

MktBudj

For a more comprehensive and detailed Marketing Budget, purchase the Excel Marketing Budget Templates from PlanningShop.
Marketing Budget 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
December January February March April May June July August September October November TOTAL December January February March April May June July August September October November TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL
Professional Assistance
Marketing/PR Consultants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertising Agencies $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $6,000 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $6,000 $1,500 $1,500 $1,500 $1,500 $6,000 $1,500 $1,500 $1,500 $1,500 $6,000 $6,000
Social Media Specialists $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $2,400 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $2,400 $600 $600 $600 $600 $2,400 $600 $600 $600 $600 $2,400 $2,400
SEO Specialist $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Graphic/Web Design $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Brochures/Leaflets/Flyers $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Signs/Billboards $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Merchandising Displays $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sampling/Premiums $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $2,400 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $2,400 $600 $600 $600 $600 $2,400 $600 $600 $600 $600 $2,400 $2,400
Media Advertising
Print (newspaper, etc.) $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $12,600 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050 $12,600 $3,150 $3,150 $3,150 $3,150 $12,600 $3,150 $3,150 $3,150 $3,150 $12,600 $12,600
Television and Radio $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Online $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $6,000 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $6,000 $1,500 $1,500 $1,500 $1,500 $6,000 $1,500 $1,500 $1,500 $1,500 $6,000 $6,000
Other Media $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Phone Directories $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertising Specialties $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Direct Mail $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Website
Development/Programming $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Maintenance and Hosting $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Trade Shows
Fees and Setup $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Travel/Shipping $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Exhibits/Signs $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Public Relations/Materials $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Informal Marketing / Networking
Memberships/Meetings $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Entertainment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
GRAND TOTAL COSTS $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $29,400 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $29,400 $7,350 $7,350 $7,350 $7,350 $29,400 $7,350 $7,350 $7,350 $7,350 $29,400 $29,400
&CMarketing Budget
Page &P of &N
For information about this worksheet, see Chapter 10, "Marketing Plan & Sales Strategy" in Successful Business Plan: Secrets & Strategies
Includes AdWords, banner ads, social media ads, etc.

ProSvs

Professional Services 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
General
Attorneys $2,000 $2,000 $2,000 $2,000 $2,000
Accountants $1,500 $1,500 $1,500 $1,500 $1,500
Management consultants $0 $0 $0 $0 $0
Industry specialists $2,000 $2,000 $2,000 $2,000 $2,000
Technology consultants $0 $0 $0 $0 $0
Mary Cates, JD $10,000 $0 $0 $0 $0
Other (change title here) $0 $0 $0 $0 $0
Total Costs $15,500 $5,500 $5,500 $5,500 $5,500
GRAND TOTAL COSTS $15,500 $5,500 $5,500 $5,500 $5,500
&CProfessional Services Budget
Page &P of &N
For professional services related to marketing, use the Marketing Budget spreadsheets.
For information about this worksheet, see Chapter 13, "Management & Organization" in Successful Business Plan: Secrets & Strategies.
The number you enter here will be equally divided among the 12 months of the year on your Income Statement.

CapInvest

Capital Investments and Loans
Item Amount Date Loan Period Interest Rate
Reminder: All invesments & loans must be on or after your business start date of:
Equity Capital Investments Month Year November-2015
Melinda Cates $40,000 Dec 2019 Capital investments are not paid back on a loan schedule. $0.00
Glass Bottles $3,000 Dec 2019 $0.00
Metal caps $300 Dec 2019 $0.00
Cardboard cartons $500 Dec 2019 $0.00
Ingredients $600 Dec 2019 $0.00
Labels $840 Dec 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Investment Source Name $0 Oct 2019 $0.00
Total Capital Investments $45,240
Loans
Friends and Family $20,000 Dec 2019 24 5.00% $0.00
Bank loan $75,000 Dec 2019 48 2.50% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Loan Source Name $0 Oct 2019 12 0.00% $0.00
Total Loans $95,000
TOTAL INVESTMENTS AND LOANS $140,240
&CCapital Investments and Loans
Page &P of &N
This worksheet will help you manage loans and investments in your business.
Equity capital investments can come from a number of sources, including venture capitalists, angel investors, and family members. Generally, these investors are purchasing a percentage of (or shares in) your company. They expect to reap the rewards of your business' success through periodic dividend payments (a share of the profits) and/or when the company is sold.
Enter the amount that will be invested in your business from this source. If this investor will inject cash into your business more than one time, use separate lines for each investment.
Enter the month that you will receive the investment cash. Note: When entering dates on this worksheet, make sure that they don't fall prior to your current startup date (as entered on the Setup worksheet). Doing so will cause "#NUM!" calculation errors on later worksheets. However, you need not change the dates on lines you are not using.
Enter the year you will receive the investment cash.
Unlike equity capital inventments, lenders are typically not interested in purchasing shares in your company--they simply want to be paid back on a fixed schedule, with interest. Lenders can include banks and family members.
Enter the term (length) of the loan in MONTHS. For example, if this will be a three year loan, enter 36 here.
Enter the loan's annual interest rate.
Loan period is in NUMBER OF MONTHS
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.
Enter the loan's annual interest rate.

IncSt

Income Statements 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
December January February March April May June July August September October November TOTAL December January February March April May June July August September October November TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL
INCOME
Gross Sales $37,500 $39,075 $40,723 $42,447 $44,251 $46,139 $48,114 $50,182 $52,347 $54,612 $56,985 $59,468 $571,842 $63,620 $66,411.20 $69,334 $72,395 $75,601 $78,959 $82,476 $86,161 $90,021 $94,065 $98,302 $102,742 $980,086 $345,467 $394,935 $451,895 $517,510 $1,709,807 $607,951 $697,297 $800,330 $919,182 $3,024,761 $5,408,500
(Commissions) $1,500 $1,563 $1,629 $1,698 $1,770 $1,846 $1,925 $2,007 $2,094 $2,184 $2,279 $2,379 $22,874 $2,545 $2,656.45 $2,773 $2,896 $3,024 $3,158 $3,299 $3,446 $3,601 $3,763 $3,932 $4,110 $39,203 $13,819 $15,797 $18,076 $20,700 $68,392 $24,318 $27,892 $32,013 $36,767 $120,990 $216,340
(Returns and allowances) $750 $782 $814 $849 $885 $923 $962 $1,004 $1,047 $1,092 $1,140 $1,189 $11,437 $1,272 $1,328.22 $1,387 $1,448 $1,512 $1,579 $1,650 $1,723 $1,800 $1,881 $1,966 $2,055 $19,602 $6,909 $7,899 $9,038 $10,350 $34,196 $12,159 $13,946 $16,007 $18,384 $60,495 $108,170
Net Sales $35,250 $36,731 $38,279 $39,900 $41,596 $43,370 $45,227 $47,171 $49,206 $51,336 $53,565 $55,900 $537,531 $59,803 $62,426.53 $65,174 $68,051 $71,065 $74,221 $77,528 $80,991 $84,620 $88,421 $92,404 $96,577 $921,281 $324,739 $371,239 $424,781 $486,459 $1,607,219 $571,474 $655,459 $752,310 $864,031 $2,843,275 $5,083,990
(Cost of Goods) $7,500 $7,815 $8,145 $8,489 $8,850 $9,228 $9,623 $10,036 $10,469 $10,922 $11,397 $11,894 $114,368 $12,724 $13,282.24 $13,867 $14,479 $15,120 $15,792 $16,495 $17,232 $18,004 $18,813 $19,660 $20,548 $196,017 $69,093 $78,987 $90,379 $103,502 $341,961 $121,590 $139,459 $160,066 $183,836 $604,952 $1,081,700
GROSS PROFIT $27,750 $28,916 $30,135 $31,411 $32,746 $34,143 $35,605 $37,135 $38,736 $40,413 $42,169 $44,006 $423,163 $47,079 $49,144.29 $51,307 $53,572 $55,945 $58,429 $61,032 $63,759 $66,615 $69,608 $72,744 $76,029 $725,264 $255,646 $292,252 $334,402 $382,957 $1,265,257 $449,884 $516,000 $592,244 $680,195 $2,238,323 $4,002,290
EXPENSES - General and Administrative
Salaries and wages $9,700 $9,700 $9,700 $9,700 $9,700 $9,700 $18,867 $18,867 $18,867 $18,867 $18,867 $18,867 $171,402 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $27,913 $334,956 $99,177 $99,177 $99,177 $99,177 $396,709 $100,915 $100,915 $100,915 $100,915 $403,660 $410,819
Employee benefits $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $1,708 $20,500 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $3,077 $36,920 $9,599 $9,599 $9,599 $9,599 $38,397 $9,983 $9,983 $9,983 $9,983 $39,933 $41,530
Payroll taxes $1,455 $1,455 $1,455 $1,455 $1,455 $1,455 $2,830 $2,830 $2,830 $2,830 $2,830 $2,830 $25,710 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $4,187 $50,243 $14,877 $14,877 $14,877 $14,877 $59,506 $15,137 $15,137 $15,137 $15,137 $60,549 $61,623
Professional services $1,292 $1,292 $1,292 $1,292 $1,292 $1,292 $1,292 $1,292 $1,292 $1,292 $1,292 $1,292 $15,500 $458 $458 $458 $458 $458 $458 $458 $458 $458 $458 $458 $458 $5,500 $1,375 $1,375 $1,375 $1,375 $5,500 $1,375 $1,375 $1,375 $1,375 $5,500 $5,500
Marketing and advertising $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $29,400 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $2,450 $29,400 $7,350 $7,350 $7,350 $7,350 $29,400 $7,350 $7,350 $7,350 $7,350 $29,400 $29,400
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Equipment rental $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $12,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $12,000 $3,000 $3,000 $3,000 $3,000 $12,000 $3,000 $3,000 $3,000 $3,000 $12,000 $12,000
Maintenance $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $4,500 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $5,000 $1,250 $1,250 $1,250 $1,250 $5,000 $1,250 $1,250 $1,250 $1,250 $5,000 $5,000
Depreciation $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $12,940 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $1,078 $12,940 $3,235 $3,235 $3,235 $3,235 $12,940 $2,860 $2,860 $2,860 $2,860 $11,440 $11,440
Insurance $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $1,200 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $1,200 $300 $300 $300 $300 $1,200 $300 $300 $300 $300 $1,200 $1,200
Telephone service $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $9,000 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $9,000 $2,250 $2,250 $2,250 $2,250 $9,000 $2,250 $2,250 $2,250 $2,250 $9,000 $9,000
Utilities $1,625 $1,625 $1,625 $1,625 $1,625 $1,625 $1,625 $1,625 $1,625 $1,625 $1,625 $1,625 $19,500 $1,833 $1,833 $1,833 $1,833 $1,833 $1,833 $1,833 $1,833 $1,833 $1,833 $1,833 $1,833 $22,000 $5,500 $5,500 $5,500 $5,500 $22,000 $5,500 $5,500 $5,500 $5,500 $22,000 $22,000
Office supplies $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $12,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $12,000 $3,000 $3,000 $3,000 $3,000 $12,000 $3,000 $3,000 $3,000 $3,000 $12,000 $12,000
Postage and shipping $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $12,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $12,000 $3,000 $3,000 $3,000 $3,000 $12,000 $3,000 $3,000 $3,000 $3,000 $12,000 $12,000
Travel $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Entertainment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Interest on loans $240 $233 $227 $220 $214 $207 $201 $194 $188 $181 $175 $168 $2,448 $161 $155 $148 $141 $135 $128 $121 $114 $108 $101 $94 $87 $1,492 $230 $201 $171 $142 $744 $112 $81 $51 $20 $265 $0
Trash removal $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $4,500 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $4,800 $1,200 $1,200 $1,200 $1,200 $4,800 $1,200 $1,200 $1,200 $1,200 $4,800 $4,800
Other (change title here) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TOTAL EXPENSES $24,148 $24,142 $24,135 $24,129 $24,122 $24,116 $34,651 $34,645 $34,638 $34,632 $34,625 $34,618 $352,600 $45,825 $45,818 $45,811 $45,805 $45,798 $45,791 $45,784 $45,778 $45,771 $45,764 $45,757 $45,750 $549,452 $155,343 $155,314 $155,284 $155,254 $621,196 $157,232 $157,202 $157,171 $157,141 $628,746 $638,312
Net income before taxes and interest $3,602 $4,774 $6,000 $7,282 $8,623 $10,027 $953 $2,490 $4,098 $5,782 $7,544 $9,388 $70,563 $1,254 $3,326 $5,496 $7,768 $10,147 $12,638 $15,248 $17,981 $20,845 $23,844 $26,986 $30,279 $175,812 $100,302 $136,938 $179,118 $227,703 $644,061 $292,652 $358,798 $435,073 $523,054 $1,609,577 $3,363,978
Interest Income $7 $8 $11 $15 $20 $25 $24 $23 $24 $27 $30 $35 $249 $33 $33 $34 $38 $43 $51 $60 $72 $86 $102 $121 $143 $817 $655 $968 $1,383 $1,917 $4,923 $2,603 $3,455 $4,495 $5,749 $16,302 $55,940
Provision for taxes on income $902 $1,196 $1,503 $1,824 $2,161 $2,513 $244 $628 $1,031 $1,452 $1,893 $2,356 $17,641 $322 $840 $1,383 $1,951 $2,548 $3,172 $3,827 $4,513 $5,233 $5,987 $6,777 $7,605 $43,953 $25,239 $34,476 $45,125 $57,405 $162,246 $73,814 $90,563 $109,892 $132,201 $406,470 $854,979
NET PROFIT $2,706 $3,587 $4,508 $5,473 $6,482 $7,539 $733 $1,885 $3,092 $4,356 $5,680 $7,067 $53,171 $965 $2,519 $4,148 $5,854 $7,643 $9,517 $11,481 $13,540 $15,698 $17,960 $20,331 $22,816 $132,676 $75,718 $103,429 $135,376 $172,215 $486,738 $221,441 $271,690 $329,676 $396,603 $1,219,409 $2,564,938
&CIncome Statements
Page &P of &N
For information about this worksheet, see "Income Statements" in Successful Business Plan: Secrets & Strategies.

CshFlw

Cash Flow 2019-2020 2020-2021 2021-2022 2022-2023 2023-2024
December January February March April May June July August September October November TOTAL December January February March April May June July August September October November TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL
CASH RECEIPTS
Income from Sales
Cash Sales $16,875 $17,584 $18,325 $19,101 $19,913 $20,762 $21,651 $22,582 $23,556 $24,576 $25,643 $26,761 $257,329 $28,629 $29,885 $31,200 $32,578 $34,020 $35,531 $37,114 $38,772 $40,509 $42,329 $44,236 $46,234 $441,039 $155,460 $177,721 $203,353 $232,879 $769,413 $273,578 $313,784 $360,149 $413,632 $1,361,142 $2,433,825
Collections $0 $20,625 $21,491 $22,398 $23,346 $24,338 $25,376 $26,463 $27,600 $28,791 $30,037 $31,342 $281,806 $32,707 $34,991 $36,526 $38,134 $39,817 $41,580 $43,427 $45,362 $47,388 $49,511 $51,736 $54,066 $515,247 $183,179 $208,145 $238,100 $272,601 $902,025 $317,792 $367,133 $421,292 $483,761 $1,589,978 $2,895,302
Total Cash from Sales $16,875 $38,209 $39,816 $41,499 $43,259 $45,100 $47,028 $49,045 $51,156 $53,366 $55,680 $58,102 $539,134 $61,337 $64,876 $67,726 $70,711 $73,838 $77,112 $80,542 $84,134 $87,898 $91,841 $95,972 $100,300 $956,286 $338,640 $385,866 $441,452 $505,480 $1,671,438 $591,370 $680,917 $781,441 $897,393 $2,951,121 $5,329,127
Income from Financing
Interest Income $7 $8 $11 $15 $20 $25 $24 $23 $24 $27 $30 $35 $249 $33 $33 $34 $38 $43 $51 $60 $72 $86 $102 $121 $143 $817 $655 $968 $1,383 $1,917 $4,923 $2,603 $3,455 $4,495 $5,749 $16,302 $55,940
Loan Proceeds $95,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $95,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Equity Capital Investments $45,240 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $45,240 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cash from Financing $140,247 $8 $11 $15 $20 $25 $24 $23 $24 $27 $30 $35 $140,489 $33 $33 $34 $38 $43 $51 $60 $72 $86 $102 $121 $143 $817 $655 $968 $1,383 $1,917 $4,923 $2,603 $3,455 $4,495 $5,749 $16,302 $55,940
Other Cash Receipts $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TOTAL CASH RECEIPTS $157,122 $38,217 $39,827 $41,513 $43,278 $45,126 $47,051 $49,068 $51,180 $53,393 $55,710 $58,137 $679,623 $61,369 $64,909 $67,761 $70,749 $73,881 $77,163 $80,602 $84,206 $87,984 $91,943 $96,093 $100,443 $957,103 $339,294 $386,834 $442,836 $507,398 $1,676,361 $593,973 $684,373 $785,935 $903,142 $2,967,423 $5,385,067
CASH DISBURSEMENTS
Inventory $7,500 $7,815 $8,145 $8,489 $8,850 $9,228 $9,623 $10,036 $10,469 $10,922 $11,397 $11,894 $114,368 $12,724 $13,282 $13,867 $14,479 $15,120 $15,792 $16,495 $17,232 $18,004 $18,813 $19,660 $20,548 $196,017 $69,093 $78,987 $90,379 $103,502 $341,961 $121,590 $139,459 $160,066 $183,836 $604,952 $1,081,700
Operating Expenses $22,830 $22,830 $22,830 $22,830 $22,830 $22,830 $33,372 $33,372 $33,372 $33,372 $33,372 $33,372 $337,212 $44,585 $44,585 $44,585 $44,585 $44,585 $44,585 $44,585 $44,585 $44,585 $44,585 $44,585 $44,585 $535,019 $151,878 $151,878 $151,878 $151,878 $607,512 $154,260 $154,260 $154,260 $154,260 $617,041 $626,872
Commissions/Returns & Allowances $2,250 $2,345 $2,443 $2,547 $2,655 $2,768 $2,887 $3,011 $3,141 $3,277 $3,419 $3,568 $34,311 $3,817 $3,985 $4,160 $4,344 $4,536 $4,738 $4,949 $5,170 $5,401 $5,644 $5,898 $6,165 $58,805 $20,728 $23,696 $27,114 $31,051 $102,588 $36,477 $41,838 $48,020 $55,151 $181,486 $324,510
Capital Purchases $104,050 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $104,050 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan Payments $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $30,252 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $30,252 $4,931 $4,931 $4,931 $4,931 $19,723 $4,931 $4,931 $4,931 $4,931 $19,723 $0
Income Tax Payments $26,643 $630 $630 $630 $630 $630 $630 $630 $630 $630 $630 $630 $26,013 $630 $630 $630 $630 $630 $630 $630 $630 $630 $630 $630 $630 $0 $1,891 $1,891 $1,891 $1,891 $7,563 $1,891 $1,891 $1,891 $1,891 $7,563 $7,563
Investor Dividend Payments $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Owner's Draw $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TOTAL CASH DISBURSEMENTS $165,794 $36,141 $36,569 $37,017 $37,486 $37,977 $49,033 $49,571 $50,133 $50,723 $51,339 $51,985 $653,768 $64,277 $65,003 $65,763 $66,559 $67,392 $68,265 $69,180 $70,138 $71,142 $72,193 $73,295 $74,449 $827,657 $248,521 $261,382 $276,192 $293,252 $1,079,347 $319,149 $342,379 $369,167 $400,069 $1,430,765 $2,040,645
NET CASH FLOW -$8,672 $2,076 $3,258 $4,496 $5,792 $7,148 -$1,982 -$502 $1,047 $2,670 $4,371 $6,152 $25,855 -$2,908 -$94 $1,998 $4,190 $6,489 $8,897 $11,422 $14,068 $16,842 $19,750 $22,798 $25,994 $129,446 $90,774 $125,451 $166,644 $214,146 $597,014 $274,824 $341,994 $416,768 $503,073 $1,536,658 $3,344,422
Opening Cash Balance $16,500 $7,828 $9,904 $13,162 $17,658 $23,450 $30,598 $28,617 $28,114 $29,161 $31,832 $36,202 $42,355 $39,447 $39,353 $41,351 $45,541 $52,030 $60,927 $72,349 $86,417 $103,259 $123,009 $145,807 $171,801 $262,575 $388,026 $554,669 $768,815 $1,043,639 $1,385,633 $1,802,401 $2,305,474
Cash Receipts $157,122 $38,217 $39,827 $41,513 $43,278 $45,126 $47,051 $49,068 $51,180 $53,393 $55,710 $58,137 $61,369 $64,909 $67,761 $70,749 $73,881 $77,163 $80,602 $84,206 $87,984 $91,943 $96,093 $100,443 $339,294 $386,834 $442,836 $507,398 $593,973 $684,373 $785,935 $903,142 $5,385,067
Cash Disbursements $165,794 $36,141 $36,569 $37,017 $37,486 $37,977 $49,033 $49,571 $50,133 $50,723 $51,339 $51,985 $64,277 $65,003 $65,763 $66,559 $67,392 $68,265 $69,180 $70,138 $71,142 $72,193 $73,295 $74,449 $248,521 $261,382 $276,192 $293,252 $319,149 $342,379 $369,167 $400,069 $2,040,645
ENDING CASH BALANCE $7,828 $9,904 $13,162 $17,658 $23,450 $30,598 $28,617 $28,114 $29,161 $31,832 $36,202 $42,355 $42,355 $39,447 $39,353 $41,351 $45,541 $52,030 $60,927 $72,349 $86,417 $103,259 $123,009 $145,807 $171,801 $171,801 $262,575 $388,026 $554,669 $768,815 $768,815 $1,043,639 $1,385,633 $1,802,401 $2,305,474 $2,305,474 $5,649,895
&CCash Flow Statements
Page &P of &N
For information about this worksheet, see "Cash-Flow Projections" in "The Financials" chapter of Successful Business Plan: Secrets & Strategies.
This line item is automatically calculated for you based on the interest rate you entered on the "Setup and Assumptions" sheet.

BalSht

Balance Sheet Balance Sheet Balance Sheet Balance Sheet Balance Sheet Balance Sheet Balance Sheet Balance Sheet
Game Changer Game Changer Game Changer Game Changer Game Changer Game Changer Game Changer Game Changer
First Quarter Second Quarter Third Quarter Fourth Quarter 2020-2021 2021-2022 2022-2023 2023-2024
2019-2020 2019-2020 2019-2020 2019-2020
ASSETS ASSETS ASSETS ASSETS ASSETS ASSETS ASSETS ASSETS
Current Assets Current Assets Current Assets Current Assets Current Assets Current Assets Current Assets Current Assets
Cash $13,162 Cash $30,598 Cash $29,161 Cash $42,355 Cash $171,801 Cash $768,815 Cash $2,305,474 Cash $5,649,895
Accounts Receivable $22,398 Accounts Receivable $25,376 Accounts Receivable $28,791 Accounts Receivable $32,707 Accounts Receivable $56,508 Accounts Receivable $94,877 Accounts Receivable $168,517 Accounts Receivable $247,890
Inventory $0 Inventory $0 Inventory $0 Inventory $0 Inventory $0 Inventory $0 Inventory $0 Inventory $0
Other Current Assets $500 Other Current Assets $500 Other Current Assets $500 Other Current Assets $500 Other Current Assets $500 Other Current Assets $500 Other Current Assets $500 Other Current Assets $500
Total Current Assets $36,060 Total Current Assets $56,475 Total Current Assets $58,452 Total Current Assets $75,562 Total Current Assets $228,809 Total Current Assets $864,192 Total Current Assets $2,474,490 Total Current Assets $5,898,285
Fixed Assets Fixed Assets Fixed Assets Fixed Assets Fixed Assets Fixed Assets Fixed Assets Fixed Assets
Land $0 Land $0 Land $0 Land $0 Land $0 Land $0 Land $0 Land $0
Facilities $28,500 Facilities $28,500 Facilities $28,500 Facilities $28,500 Facilities $28,500 Facilities $28,500 Facilities $28,500 Facilities $28,500
Equipment $71,200 Equipment $71,200 Equipment $71,200 Equipment $71,200 Equipment $71,200 Equipment $71,200 Equipment $71,200 Equipment $71,200
Computers & Telecommunications $4,350 Computers & Telecommunications $4,350 Computers & Telecommunications $4,350 Computers & Telecommunications $4,350 Computers & Telecommunications $4,350 Computers & Telecommunications $4,350 Computers & Telecommunications $4,350 Computers & Telecommunications $4,350
(Less Accumlated Depreciation) $3,235 (Less Accumlated Depreciation) $6,470 (Less Accumlated Depreciation) $9,705 (Less Accumlated Depreciation) $12,940 (Less Accumlated Depreciation) $25,880 (Less Accumlated Depreciation) $38,820 (Less Accumlated Depreciation) $50,260 (Less Accumlated Depreciation) $61,700
Total Fixed Assets $100,815 Total Fixed Assets $97,580 Total Fixed Assets $94,345 Total Fixed Assets $91,110 Total Fixed Assets $78,170 Total Fixed Assets $65,230 Total Fixed Assets $53,790 Total Fixed Assets $42,350
Other Assets $750 Other Assets $750 Other Assets $750 Other Assets $750 Other Assets $750 Other Assets $750 Other Assets $750 Other Assets $750
TOTAL ASSETS $137,625 TOTAL ASSETS $154,805 TOTAL ASSETS $153,547 TOTAL ASSETS $167,422 TOTAL ASSETS $307,729 TOTAL ASSETS $930,172 TOTAL ASSETS $2,529,030 TOTAL ASSETS $5,941,385
LIABILITIES LIABILITIES LIABILITIES LIABILITIES LIABILITIES LIABILITIES LIABILITIES LIABILITIES
Current Liabilities Current Liabilities Current Liabilities Current Liabilities Current Liabilities Current Liabilities Current Liabilities Current Liabilities
Short-Term Notes Payable $28,040 Short-Term Notes Payable $28,277 Short-Term Notes Payable $28,517 Short-Term Notes Payable $28,760 Short-Term Notes Payable $18,978 Short-Term Notes Payable $19,458 Short-Term Notes Payable $0 Short-Term Notes Payable $0
Income Taxes Due -$24,303 Income Taxes Due -$19,696 Income Taxes Due -$19,683 Income Taxes Due -$8,372 Income Taxes Due $35,581 Income Taxes Due $190,264 Income Taxes Due $589,171 Income Taxes Due $1,436,588
Other Current Liabilities $0 Other Current Liabilities $0 Other Current Liabilities $0 Other Current Liabilities $0 Other Current Liabilities $0 Other Current Liabilities $0 Other Current Liabilities $0 Other Current Liabilities $0
Total Current Liabilities $3,737 Total Current Liabilities $8,582 Total Current Liabilities $8,834 Total Current Liabilities $20,388 Total Current Liabilities $54,560 Total Current Liabilities $209,723 Total Current Liabilities $589,171 Total Current Liabilities $1,436,588
Long-Term Liabilities Long-Term Liabilities Long-Term Liabilities Long-Term Liabilities Long-Term Liabilities Long-Term Liabilities Long-Term Liabilities Long-Term Liabilities
Long-Term Notes Payable $60,097 Long-Term Notes Payable $52,938 Long-Term Notes Payable $45,718 Long-Term Notes Payable $38,436 Long-Term Notes Payable $19,458 Long-Term Notes Payable $0 Long-Term Notes Payable $0 Long-Term Notes Payable $0
Other Long-Term Liabilities $0 Other Long-Term Liabilities $0 Other Long-Term Liabilities $0 Other Long-Term Liabilities $0 Other Long-Term Liabilities $0 Other Long-Term Liabilities $0 Other Long-Term Liabilities $0 Other Long-Term Liabilities $0
Total Long-Term Liabilities $60,097 Total Long-Term Liabilities $52,938 Total Long-Term Liabilities $45,718 Total Long-Term Liabilities $38,436 Total Long-Term Liabilities $19,458 Total Long-Term Liabilities $0 Total Long-Term Liabilities $0 Total Long-Term Liabilities $0
NET WORTH NET WORTH NET WORTH NET WORTH NET WORTH NET WORTH NET WORTH NET WORTH
Paid-In Capital $61,740 Paid-In Capital $61,740 Paid-In Capital $61,740 Paid-In Capital $61,740 Paid-In Capital $61,740 Paid-In Capital $61,740 Paid-In Capital $61,740 Paid-In Capital $61,740
Retained Earnings $12,051 Retained Earnings $31,545 Retained Earnings $37,255 Retained Earnings $46,858 Retained Earnings $171,971 Retained Earnings $658,710 Retained Earnings $1,878,119 Retained Earnings $4,443,057
Total Net Worth $73,791 Total Net Worth $93,285 Total Net Worth $98,995 Total Net Worth $108,598 Total Net Worth $233,711 Total Net Worth $720,450 Total Net Worth $1,939,859 Total Net Worth $4,504,797
TOTAL LIABILITIES AND NET WORTH $137,625 TOTAL LIABILITIES AND NET WORTH $154,805 TOTAL LIABILITIES AND NET WORTH $153,547 TOTAL LIABILITIES AND NET WORTH $167,422 TOTAL LIABILITIES AND NET WORTH $307,729 TOTAL LIABILITIES AND NET WORTH $930,172 TOTAL LIABILITIES AND NET WORTH $2,529,030 TOTAL LIABILITIES AND NET WORTH $5,941,385
&CBalance Sheet
Page &P of &N
For information about this worksheet, see "Balance Sheet" in "The Financials" chapter of Successful Business Plan: Secrets & Strategies.
If you see a number here, it reflects the difference between the projected income taxes owed (as calculated on your Income Statements) and what you've said you will actually pay (as entered on your Cash Flow statements).
Short-Term Notes Payable: loan payments to be made within one year

BrkEvn

Break-even Estimates
Year 1 (2019-2020)
December $32,632
January $32,624
February $32,615
March $32,606
April $32,598
May $32,589
June $46,826
July $46,817
August $46,808
September $46,799
October $46,791
November $46,782
Monthly Average $39,707
Year 2 (2020-2021)
December $61,925
January $61,916
February $61,907
March $61,898
April $61,889
May $61,880
June $61,871
July $61,862
August $61,852
September $61,843
October $61,834
November $61,825
Monthly Average $61,875
Year 3 (2021-2022)
1st Quarter $209,923
2nd Quarter $209,884
3rd Quarter $209,844
4th Quarter $209,803
Quarterly Average $209,864
Year 4 (2022-2023)
1st Quarter $212,476
2nd Quarter $212,435
3rd Quarter $212,394
4th Quarter $212,352
Quarterly Average $212,414
Year 5 (2023-2024)
Annual Average $862,584
&CBreak-even Estimates
Page &P of &N
For information about this worksheet, see "Break-Even Analysis" in "The Financials" chapter of Successful Business Plan: Secrets & Strategies. Note that this Worksheet differs from that shown in the book slightly by also factoring the costs of sales commissions and returns/allowances. This gives you a more accurate break-even estimate.
This is the amount of sales you will need to make each month to break even.

Ratios

Key Ratios
Year 1 (2019-2020) Working Capital Current Ratio Quick Ratio Cash Turnover Debt to Equity Return on Investment Return on Sales Return on Assets Net Sales
1st Quarter $32,323 9.65 9.65 3.41 0.87 19% 13% 10% $110,259.89
2nd Quarter $47,893 6.58 6.58 2.61 0.66 28% 21% 17% $124,865.90
3rd Quarter $49,618 6.62 6.62 2.85 0.55 8% 5% 5% $141,604.41
4th Quarter $55,175 3.71 3.71 2.91 0.54 21% 14% 14% $160,801.17
Year 2 (2020-2021) $174,250 4.19 4.19 5.29 0.32 75% 19% 57% $921,281.08
Year 3 (2021-2022) $654,470 4.12 4.12 2.46 0.29 89% 40% 69% $1,607,218.62
Year 4 (2022-2023) $1,885,319 4.20 4.20 1.51 0.30 83% 57% 64% $2,843,275.01
Year 5 (2023-2024) $4,461,697 4.11 4.11 1.14 0.32 75% 66% 57% $5,083,990.08
&CKey Ratios
Page &P of &N
This sheet provides a mathematical snapshot of your company's performance. These ratios are often used by lenders or investors in determining how well a company is managing its finances.
This ratio divides your current assets by your current liabilities. In general, it should be greater than 2. If an "N.A." appears in the cell, it indicates that you had no liabilities with which to calculate the ratio.
Similar to the Current Ratio, but we've subtracted inventory from your assets. A number greater than 1 is desirable. If an "N.A." appears in the cell, it indicates that you had no liabilities with which to calculate the ratio.
This ratio divides your net sales for the period by your "working capital," (your current assets minus your current liabilities). In other words, it shows by what multiple your sales exceed your working capital. In general, 5 or above is good to aim for, but this can vary based on your industry, etc.
To calculate your Debt to Equity ratio, we divided your total liabilities by your net worth. A high number (greater than 1), indicates a high debt load relative to your assets. Potential funders may be wary of investing in such a case.
This ratio is calculated by dividing your net income for the period by your net sales for the period. The higher the number here, the more profit you are extracting from each sale. Your ideal number will depend greatly on your industry, margins, etc.
Your Return on Assets indicates how much profit you are generating on all the investments you've made in the company's assets. In particular, this will help you (and your investors) determine if you are achieving a good rate-of-return on your investments. This will depend greatly on your industry.
This ratio is achieved by dividing your net worth into your net income for the period. It shows the rate of return you and your investors are receiving on your investments in the company. The higher the better!
Working Capital is the amount of readily available funds the company has to cover upcoming expenses. More is better!

1YrAtGl

December December December
January January January
February February February
March March March
April April April
May May May
June June June
July July July
August August August
September September September
October October October
November November November
Page &P of &N
Gross Sales
Gross Profit
Net Profit
Year 1: Financials at-a-Glance (2019-2020)
$37,500.00
$27,750.00
$2,706.45
$39,075.00
$28,915.50
$3,586.68
$40,722.75
$30,134.84
$4,508.03
$42,446.77
$31,410.61
$5,472.51
$44,250.74
$32,745.55
$6,482.18
$46,138.55
$34,142.53
$7,539.25
$48,114.25
$35,604.55
$732.87
$50,182.12
$37,134.77
$1,885.12
$52,346.62
$38,736.50
$3,091.98
$54,612.45
$40,413.21
$4,356.11
$56,984.55
$42,168.56
$5,680.30
$59,468.08
$44,006.38
$7,067.46

NSYr1

December December December December
January January January January
February February February February
March March March March
April April April April
May May May May
June June June June
July July July July
August August August August
September September September September
October October October October
November November November November
Page &P of &N
Product Line 1
Product Line 2
Product Line 3
Product Line 4
Product Line 5
Product Line 6
Product Line 7
Product Line 8
Product Line 9
Product Line 10
Year 1: Net Sales (2019-2020)
$9,400.00
$25,850.00
$0.00
$9,588.00
$27,142.50
$0.00
$9,779.76
$28,499.63
$0.00
$9,975.36
$29,924.61
$0.00
$10,174.86
$31,420.84
$0.00
$10,378.36
$32,991.88
$0.00
$10,585.93
$34,641.47
$0.00
$10,797.65
$36,373.55
$0.00
$11,013.60
$38,192.22
$0.00
$11,233.87
$40,101.83
$0.00
$11,458.55
$42,106.93
$0.00
$11,687.72
$44,212.27
$0.00

1YrCshFlw

December $7,827.79
January $9,904.06
February $13,162.37
March $17,658.25
April $23,449.91
May $30,598.39
June $28,616.86
July $28,114.43
August $29,161.46
September $31,831.70
October $36,202.48
November $42,354.90
Page &P of &N
Net Cash Flow
Ending Cash Balance
Year 1: Cash Flow (2019-2020)
-$8,672.21
$2,076.27
$3,258.31
$4,495.88
$5,791.66
$7,148.49
-$1,981.54
-$502.42
$1,047.03
$2,670.23
$4,370.78
$6,152.43

2ndYrCshFlw

December December
January January
February February
March March
April April
May May
June June
July July
August August
September September
October October
November November
Page &P of &N
Net Cash Flow
Ending Cash Balance
Year 2: Cash Flow (2020-2021)
-$2,908.06
$39,446.85
-$94.18
$39,352.67
$1,997.87
$41,350.54
$4,190.47
$45,541.01
$6,488.52
$52,029.53
$8,897.17
$60,926.70
$11,421.83
$72,348.53
$14,068.17
$86,416.71
$16,842.15
$103,258.86
$19,750.01
$123,008.87
$22,798.32
$145,807.19
$25,993.96
$171,801.15

5YrAtGl

2019-2020 2019-2020 2019-2020
2020-2021 2020-2021 2020-2021
2021-2022 2021-2022 2021-2022
2022-2023 2022-2023 2022-2023
2023-2024 2023-2024 2023-2024
Page &P of &N
Gross Sales
Gross Profit
Net Profit
5-Year Financials at-a-Glance
$571,841.88
$423,162.99
$53,171.15
$980,086.26
$725,263.83
$132,676.21
$1,709,807.04
$1,265,257.21
$486,738.03
$3,024,760.64
$2,238,322.88
$1,219,409.47
$5,408,500.08
$4,002,290.06
$2,564,938.24

NS5Yr

2019-2020 2019-2020 2019-2020 2019-2020
2020-2021 2020-2021 2020-2021 2020-2021
2021-2022 2021-2022 2021-2022 2021-2022
2022-2023 2022-2023 2022-2023 2022-2023
2023-2024 2023-2024 2023-2024 2023-2024
Page &P of &N
Product Line 1
Product Line 2
Product Line 3
Product Line 4
Product Line 5
Product Line 6
Product Line 7
Product Line 8
Product Line 9
Product Line 10
5-Year Net Sales
$126,073.64
$411,457.72
$0.00
$163,889.16
$757,391.92
$0.00
$213,047.36
$1,394,171.26
$0.00
$276,950.46
$2,566,324.55
$0.00
$360,021.15
$4,723,968.93
$0.00

License

License Agreement
LICENSE AGREEMENT FOR PLANNINGSHOP’S BUSINESS PLAN FINANCIALS This License Agreement is a legal agreement between you (the product purchaser/user) and PlanningShop for the Business Plan Financials product (“Software”) that accompanies this Agreement, including all associated documentation and packaging. By installing and/or using the Software, you accept the terms of this Agreement. PRODUCT LICENSE The Software is protected by intellectual property laws and treaties. It is owned by PlanningShop and licensed to you for your use (not sold). You acknowledge that PlanningShop has conferred to you NO title or ownership of the Software or any of its constituent parts. Re-distribution of the Software or any of constituent its parts, whether in an original or modified form, is strictly forbidden. 1. General License. You may install one copy of the Software on a single computing device for use by a single user. Additional users, whether using the same computing device or a separate device, must purchase additional licenses. Multi-user licenses are available from PlanningShop. A second copy of the Software may be stored on a separate device for the sole purpose of backing up the original copy. You may not copy, distribute, or resell the Software. 2. Unauthorized Use. You may not modify, disassemble, or reverse engineer the Software or its code for any form of distribution. The Software, its content, design and programming are copyrighted by PlanningShop. 3. WARRANTY. THIS SOFTWARE IS PROVIDED AS IS. PLANNINGSHOP AND ITS AFFILIATED PARTIES MAKE NO CLAIMS, PROMISES OR GUARANTEES ABOUT THE ACCURACY, COMPLETENESS, OR ADEQUACY OF THE SOFTWARE FOR ANY PURPOPSE AND EXPRESSLY DISCLAIMS LIABILITY FOR ERRORS, OMISSIONS, FAILURES, OR DEFECTS. NO WARRANTY OF ANY KIND, IMPLIED, EXPRESS OR STATUTORY, INCLUDING BUT NOT LIMITED TO THE WARRANTIES OF NON-INFRINGEMENT OF THIRD PARTY RIGHTS, TITLE, MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE AND FREEDOM FROM COMPUTER VIRUS, IS GIVEN IN CONJUNCTION WITH THE SOFTWARE.
4. DAMAGES. IN NO EVENT WILL PLANNINGSHOP BE LIABLE FOR ANY DAMAGES, INCLUDING WITHOUT LIMITATION DIRECT OR INDIRECT, SPECIAL, INCIDENTAL, OR CONSEQUENTIAL DAMAGES, LOSSES OR EXPENSES ARISING IN CONNECTION WITH THIS SOFTWARE OR USE THEREOF OR INABILITY TO USE BY ANY PARTY, OR IN CONNECTION WITH ANY FAILURE OF PERFORMANCE, ERROR, OMISSION, DEFECT, OR COMPUTER VIRUS EVEN IF THE PLANNINGSHOP, OR AFFILIATED PARTIES, ARE ADVISED OF THE POSSIBILITY OF SUCH DAMAGES, LOSSES OR EXPENSES. 5. Governing Law. This Agreement shall be treated as though it were executed and performed in Palo Alto, California, and shall be governed by and construed in accordance with the laws of the State of California, USA (without regard to conflict of law principles). All actions shall be subject to the limitations set forth in Section 3 and Section 4. The language in this Agreement shall be interpreted as in accordance with its fair meaning and not strictly for or against either party. All legal proceedings arising out of or in connection with this Agreement shall be brought solely in Palo Alto, California. You expressly submit to the exclusive jurisdiction of said courts and consent to extraterritorial service of process. Should any part of this Agreement be held invalid or unenforceable, that portion shall be construed consistent with applicable law and the remaining portions shall remain in full force and effect. 6. Contact. Should you have any questions concerning this agreement, or if you desire to contact PlanningShop for any reason, you may do so at: PlanningShop, 555 Bryant Street #180, Palo Alto, California, USA, 94301.

About

About Business Plan Financials
PlanningShop
Business Plan Financials
Version 3.1
SUBJECT TO END-USER LICENSE AGREEMENT
Copyright 2003-2017 PlanningShop. All rights reserved.
www.planningshop.com

Config

CONFIG WORKSHEET Startup Year
2019
Version: Startup Month
3.0 December
8/1/13 Startup Month Abbrev
Dec
Start Date:
Nov-15
CREDIT MULTIPLIER
Multiple With "Credit Sales"
A 0.00 0.00
B 1.00 0.55
Working Capital Calc
Q1 $32,323
Q2 $47,893
Q3 $49,618
Q4 $55,175
Y2 $174,250
Y3 $654,470
Y4 $1,885,319
Y5 $4,461,697
Chart Titles
Year 1 String 2019-2020 Year 1: Financials at-a-Glance (2019-2020)
Year 2 String 2020-2021 Year 1: Net Sales (2019-2020)
Year 3 String 2021-2022 Year 1: Cash Flow (2019-2020)
Year 4 String 2022-2023 Year 2: Cash Flow (2020-2021)
Year 5 String 2023-2024
DOUBLE LIST FOR Months on top of worksheets
January
February
March
April
May
June
July
August
September
October
November
December
January
February
March
April
May
June
July
August
September
October
November
December
Start Month
From Setup December January February March April May June July August September October November
Match Position in Doublelist 12 13 14 15 16 17 18 19 20 21 22 23
Adjust index to 1-12 12 1 2 3 4 5 6 7 8 9 10 11
Abbrev Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov
To-Do List
Making a "Demo" version of this workbook, with watermark, 1 loan, 1 product line, 1 investment
Adding a Worksheet to do revolving credit calculations. See http://www.vertex42.com/Files/download/line-of-credit.html for a cool line of credit worksheet (it's complicated)
Cleaning up all the dates, lists of months, etc. on the config worksheet
Adding "Reset_XXX" subroutines for ALL the worksheets
Check PrintAreas, footers, headers for New DepnSchedule and New LoanPaymentSchedule
&CYour Company Name
Sure Product Consulting: How does this get set? Headings on each worksheet are driven from it, but this does not seem to be connected t the Setup worksheet "what year wll your business start" question.
IMPORTANT: Do not remove or change anything on this worksheet! Doing so may render this product unusable!
Used by Ratios worksheet
Unlicensed Copy Unlicensed Copy Demo Use Only Demo Use Only Unlicensed Copy Unlicensed Copy Demo Use Only Demo Use Only Unlicensed Copy Unlicensed Copy Demo Use Only Demo Use Only Unlicensed Copy Unlicensed Copy Demo Use Only Demo Use Only

DepnSchedule

Depreciation Schedule from CapEx Worksheet
Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20
Item# Category Item Name Purch Value Salvage Value Yrs of Service Mos of Service Month Purchased Year Purchased Purchase Month End Month End Date Depn Amt montly 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
1 Facilities Building maintenance $4,500.00 $0.00 1 12 Dec 2019 1 12 Oct-16 $ 375 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Facilities Water/sewer $1,500.00 $0.00 1 12 Dec 2019 1 12 Oct-16 $ 125 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Facilities Gas $12,000.00 $0.00 1 12 Dec 2019 1 12 Oct-16 $ 1,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Facilities Electricity $6,000.00 $0.00 1 12 Dec 2019 1 12 Oct-16 $ 500 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
5 Facilities Trash removal $4,500.00 $0.00 1 12 Dec 2019 1 12 Oct-16 $ 375 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 Facilities Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
7 Facilities Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 Facilities Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 Facilities Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Facilities Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Equip 2 AccutekAccuSnap Capper $19,200.00 $4,000.00 5 60 Dec 2019 1 60 Oct-20 $ 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253 253
12 Equip 4 vehicles $40,000.00 $5,000.00 5 60 Dec 2019 1 60 Oct-20 $ 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583 583
13 Equip Labelling Machinery $5,400.00 $1,500.00 3 36 Dec 2019 1 36 Oct-18 $ 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 108 - - - - - - - - - - - - - - - - - - - - - - - -
14 Equip Printers $6,600.00 $2,000.00 5 60 Dec 2019 1 60 Oct-20 $ 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77
15 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
16 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
17 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
18 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
19 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
20 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
21 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
22 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
23 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
24 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
25 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
26 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
27 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
28 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
29 Equip Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
30 Equip Item Name (change name here) $0.00 $0.00 1 12 Jan 2017 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
31 Comp 3 Computers $3,600.00 $1,200.00 5 60 Dec 2019 1 60 Oct-20 $ 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40 40
32 Comp Graphic software $750.00 $150.00 3 36 Dec 2019 1 36 Oct-18 $ 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 - - - - - - - - - - - - - - - - - - - - - - - -
33 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
34 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
35 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
36 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
37 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
38 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
39 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
40 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
41 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
42 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
43 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
44 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
45 Comp Item Name (change name here) $0.00 $0.00 1 12 Jan 2017 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
46 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
47 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
48 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
49 Comp Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
50 Comp Item Name (change name here) $0.00 $0.00 1 12 Jan 2017 1 12 Oct-16 $ - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
51 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
52 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
53 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
54 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
55 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
56 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
57 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
58 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
59 Land Item Name (change name here) $0.00 $0.00 1 12 Oct 2019 1 12 Oct-16
60 Land Item Name (change name here) $0.00 $0.00 1 12 Jan 2017 1 12 Oct-16
TOTAL $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 1,078 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953 $ 953
Land - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Facilities 28,500 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Equip 71,200 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Comp 4,350 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
TOTAL 104,050 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
TOTAL NON-DEPRECIABLE CAPITAL ASSETS 28,500 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
&CDepreciation Schedule
Page &P of &N
This goes into Income statement under "non-depreciable capital purchases"
This goes into Cash Flow statement.
Is this depreciation schedule correct? If only one year of service, nothing is depreciated. If more than one year, we don't depreciate anything for year 1 it seems (or does that show up as an expense?)
If "today's" month is one in this asset is dep'd over,
This goes into Cash Flow statement.
This goes into Income statement under "non-depreciable capital purchases"

LoanInvestSchedules

Investment Proceeds Investment Proceeds Investment Proceeds Investment Proceeds Investment Proceeds Investment Proceeds
Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20
Inv # Name of Invest Source Amount Start Month Start Year Infusion Month 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
1 Melinda Cates $40,000 Dec 2019 1 40,000.00 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
2 Glass Bottles $3,000 Dec 2019 1 3,000.00 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
3 Metal caps $300 Dec 2019 1 300.00 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
4 Cardboard cartons $500 Dec 2019 1 500.00 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
5 Ingredients $600 Dec 2019 1 600.00 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
6 Labels $840 Dec 2019 1 840.00 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
7 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
8 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
9 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
10 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
11 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
12 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
13 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
14 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
15 Investment Source Name $0 Oct 2019 1 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
TOTAL: $45,240 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan Payback Schedule (Principle + Interest) Loan Payback Schedule (Principle + Interest) Loan Payback Schedule (Principle + Interest) Loan Payback Schedule (Principle + Interest) Loan Payback Schedule (Principle + Interest) Loan Payback Schedule (Principle + Interest) Loan Payback Schedule (Principle + Interest)
Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21
Loan # Name of Loan Source Amount Rate Periods Start Month Start Year Begin Pay Month End Pay Month Pmt Amt (P+I) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72
1 Friends and Family $20,000 5.00% 24 Dec 2019 1 24 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 877.43 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
2 Bank loan $75,000 2.50% 48 Dec 2019 1 48 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 1,643.55 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
3 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
4 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
5 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
6 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
7 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
8 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
9 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
10 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
11 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
12 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
13 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
14 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
15 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
16 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
17 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
18 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
19 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
20 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
TOTAL: $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $2,521 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $1,644 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan - Interest Portion of Loan Payments Loan - Interest Portion of Loan Payments Loan - Interest Portion of Loan Payments Loan - Interest Portion of Loan Payments Loan - Interest Portion of Loan Payments Loan - Interest Portion of Loan Payments Loan - Interest Portion of Loan Payments
Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21
Loan # Name of Loan Source Amount Rate Periods Start Month Start Year Begin Pay Month End Pay Month Pmt Amt (P+I) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72
1 Friends and Family $20,000.00 $0.05 $24.00 Dec $2,019.00 1 24 877.43 83.33 80.02 76.70 73.37 70.02 66.65 63.27 59.88 56.47 53.05 49.62 46.17 42.71 39.23 35.74 32.23 28.71 25.17 21.62 18.05 14.47 10.88 7.27 3.64 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Bank loan $75,000 2.50% 48 Dec 2019 1 48 1,643.55 156.25 153.15 150.05 146.93 143.82 140.69 137.56 134.42 131.28 128.13 124.97 121.81 118.64 115.46 112.28 109.09 105.89 102.69 99.48 96.26 93.04 89.81 86.57 83.33 80.08 76.82 73.55 70.28 67.01 63.72 60.43 57.13 53.83 50.52 47.20 43.87 40.54 37.20 33.85 30.50 27.14 23.77 20.40 17.01 13.63 10.23 6.83 3.42 - - - - - - - - - - - - - - - - - - - - - - - -
3 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
5 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
7 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
12 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
16 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
17 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
18 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
19 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
20 Loan Source Name $0 0.00% 12 Oct 2019 1 12 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
TOTAL: $240 $233 $227 $220 $214 $207 $201 $194 $188 $181 $175 $168 $161 $155 $148 $141 $135 $128 $121 $114 $108 $101 $94 $87 $80 $77 $74 $70 $67 $64 $60 $57 $54 $51 $47 $44 $41 $37 $34 $30 $27 $24 $20 $17 $14 $10 $7 $3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan Proceeds Loan Proceeds Loan Proceeds Loan Proceeds Loan Proceeds Loan Proceeds
Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20
Loan # Name of Loan Source Amount Start Month Start Year Begin Pay Month 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
1 Friends and Family $20,000 Dec 2019 1 20,000.00 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Bank loan $75,000 Dec 2019 1 75,000.00 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
5 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
7 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
12 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
16 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
17 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
18 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
19 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
20 Loan Source Name $0 Oct 2019 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
TOTAL: $95,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Loan Calculations for Balance Sheet Loan Calculations for Balance Sheet Loan Calculations for Balance Sheet
First Quarter Second Quarter Third Quarter Fourth Quarter Year 2 Year 3 Year 4 Year 5
Loan # Name of Loan Source Amount Rate Periods Start Month Start Year Begin Pay Month Amount Principle Paid Due Short Due Long Paid Due Short Due Long Paid Due Short Due Long Paid Due Short Due Long Paid Due Short Due Long Paid Due Short Due Long Paid Due Short Due Long Paid Due Short Due Long
1 Friends and Family $20,000.00 5.00% 24 Dec 2019 1 $20,000 $2,392 $9,873 $7,735 $4,814 $9,997 $5,189 $7,267 $10,122 $2,610 $9,751 $10,249 -$0 $20,000 $0 -$0 $20,000 $0 -$0 $20,000 $0 -$0 $20,000 $0 -$0
2 Bank loan $75,000.00 2.50% 48 Dec 2019 1 $75,000 $4,471 $18,167 $52,362 $8,970 $18,280 $47,749 $13,498 $18,395 $43,107 $18,054 $18,510 $38,436 $36,564 $18,978 $19,458 $55,542 $19,458 $0 $75,000 $0 $0 $75,000 $0 $0
3 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
4 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
5 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
6 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
7 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
8 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
9 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
10 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
11 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
12 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
13 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
14 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
15 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
16 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
17 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
18 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
19 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
20 Loan Source Name $0.00 0.00% 12 Oct 2019 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TOTAL: $28,040 $60,097 $28,277 $52,938 $28,517 $45,718 $28,760 $38,436 $18,978 $19,458 $19,458 $0 $0 $0 $0 $0
BETA - Monthly Loan Calculations for Balance Sheet Loan Calculations for Balance Sheet Loan Calculations for Balance Sheet
Nov-15 Dec-15 Jan-16 Nov-15 Mar-16 Apr-16 Nov-15 Jun-16 Jul-16 Nov-15 Sep-16 Oct-16 Nov-15 Dec-16 Jan-17 Nov-15 Mar-17 Apr-17 Nov-15 Jun-17 Jul-17 Nov-15 Sep-17 Oct-17 Nov-15 Dec-17 Jan-18 Nov-15 Mar-18 Apr-18 Nov-15 Jun-18 Jul-18 Nov-15 Sep-18 Oct-18 Nov-15 Dec-18 Jan-19 Nov-15 Mar-19 Apr-19 Nov-15 Jun-19 Jul-19 Nov-15 Sep-19 Oct-19 Nov-15 Dec-19 Jan-20 Nov-15 Mar-20 Apr-20 Nov-15 Jun-20 Jul-20 Nov-15 Sep-20 Oct-20
Loan # Name of Loan Source Amount Rate Periods Start Month Start Year Begin Pay Month Last Month Num 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
1 Friends and Family $20,000.00 5.000% 24 Dec $2,019.00 1 24 Principle Paid $794.09 $1,591.50 $2,392.22 $3,196.29 $4,003.70 $4,814.47 $5,628.63 $6,446.18 $7,267.13 $8,091.50 $8,919.31 $9,750.57 $10,585.29 $11,423.49 $12,265.19 $13,110.38 $13,959.11 $14,811.36 $15,667.17 $16,526.55 $17,389.50 $18,256.05 $19,126.21 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00
Due Short $9,791.20 $9,832.00 $9,872.96 $9,914.10 $9,955.41 $9,996.89 $10,038.54 $10,080.37 $10,122.37 $10,164.55 $10,206.90 $10,249.43 $9,414.71 $8,576.51 $7,734.81 $6,889.62 $6,040.89 $5,188.64 $4,332.83 $3,473.45 $2,610.50 $1,743.95 $873.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Due Long $9,414.71 $8,576.51 $7,734.81 $6,889.62 $6,040.89 $5,188.64 $4,332.83 $3,473.45 $2,610.50 $1,743.95 $873.79 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00 -$0.00
TOTAL $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
&CLoan & Investment Schedules for Disbursement & Repayment
Page &P of &N
If received proceeds this quarter, "Due Short" is all the payment of principle (not interest) due in the next 12 months from disbursement
"Due Long" is whatever priciple is left: origloan - pricpaid so far - due short. Whatever is due more than 12 months out.
cummulative principle paid: includes previous quarter's payments
Note: We calculate loan payments beyond the end date of this business plan (5 years into future), in order to populate the Balance Sheet properly. Payments due in year 6 need to appear on the Short-Term Notes Payable line of Balance Sheet for Year 5. The remainder of the not-yet-made loan payments appear on Long-Term Notes Payable line of the Year 5 balance sheet.