MyHaystack.com generates revenue through a combination of market communications and market intelligence services. These services are sold to MyHaystack.com clients in a business-to-business transaction. Complete financial statements are presented in Appendix A of this business plan.
This financial projection assumes a conservative scenario where early partnerships are not directly resulting in shared users. Adverse market conditions or a failure to execute on the MyHaystack.com business plan could limit the number of client subscriptions, effectively reducing the forecasted revenue. Alternatively, better than anticipated market reception of the MyHaystack.com service, along with a rapid consumer adoption rate, could substantially increase annual revenue.
Revenue is driven by a combination of MyHaystack.com services that include Individual Filings, Dynamic Posting, Online Research Subscriptions, and Market Research Report Subscriptions. This analysis does not include the potential for additional revenue based on third party licensing agreements, commission generated through the sale of products and services to consumers, or other revenue that is not a core focus of the MyHaystack.com business model.
The following table shows some of our important financial assumptions.
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 25.42% | 25.00% | 25.42% |
Other | 0 | 0 | 0 |
Preliminary financial forecasts project a break-even point beyond year 3 of operations, the limit of the detailed financial forecast. Assuming consistent growth, break-even will occur during Q3 of year 4 of operations. However, market fluctuations, changes in the competitive environment, or a failure to effectively execute on the MyHaystack.com business strategy could further delay the break-even point.
An alternative, and more likely, scenario is that rapid expansion of the industry and rapid growth of MyHaystack.com will drive additional expenditures on customer acquisition, marketing, and product development. While these expenditures have the potential to substantially increase revenue and solidify MyHaystack.com as a leader in the online market research industry, they may also serve to further delay the break-even point.
Break-even Analysis | |
Monthly Revenue Break-even | $359,608 |
Assumptions: | |
Average Percent Variable Cost | 70% |
Estimated Monthly Fixed Cost | $107,882 |
The following table contains important business ratios. The Industry Profile column presents ratios as described by the Standard Industry Classification (SIC) Index code 8732, Marketing Research and Public Opinion Polling.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 6580.14% | 515.86% | 8.26% |
Percent of Total Assets | ||||
Accounts Receivable | 0.14% | 2.56% | 5.01% | 23.16% |
Other Current Assets | 0.36% | 0.10% | 0.03% | 50.04% |
Total Current Assets | 96.91% | 98.56% | 99.57% | 76.51% |
Long-term Assets | 3.09% | 1.44% | 0.43% | 23.49% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 4.75% | 1.42% | 1.29% | 36.68% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 20.02% |
Total Liabilities | 4.75% | 1.42% | 1.29% | 56.70% |
Net Worth | 95.25% | 98.58% | 98.71% | 43.30% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 30.00% | 45.21% | 55.57% | 100.00% |
Selling, General & Administrative Expenses | 9059.77% | 477.51% | 125.12% | 76.67% |
Advertising Expenses | 3706.18% | 297.17% | 75.76% | 1.56% |
Profit Before Interest and Taxes | -6853.18% | -106.97% | 23.77% | 1.30% |
Main Ratios | ||||
Current | 20.41 | 69.29 | 77.22 | 1.48 |
Quick | 20.41 | 69.29 | 77.22 | 1.13 |
Total Debt to Total Assets | 4.75% | 1.42% | 1.29% | 63.55% |
Pre-tax Return on Net Worth | -48.20% | -13.53% | 5.88% | 3.70% |
Pre-tax Return on Assets | -45.91% | -13.34% | 5.80% | 10.14% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | -6853.18% | -106.97% | 17.73% | n.a |
Return on Equity | -48.20% | -13.53% | 4.38% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 4.87 | 4.87 | 4.87 | n.a |
Collection Days | 57 | 38 | 44 | n.a |
Accounts Payable Turnover | 6.83 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 29 | 20 | n.a |
Total Asset Turnover | 0.01 | 0.12 | 0.24 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.05 | 0.01 | 0.01 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $2,587,443 | $9,784,986 | $31,166,841 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 149.26 | 8.02 | 4.10 | n.a |
Current Debt/Total Assets | 5% | 1% | 1% | n.a |
Acid Test | 20.38 | 67.49 | 73.33 | n.a |
Sales/Net Worth | 0.01 | 0.13 | 0.25 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
MyHaystack.com is positioned as an early entrant into the rapidly growing market for online consumer research. As such, MyHaystack.com expects to enjoy significant first-mover advantages. However, the company expects to incur substantive losses during the first three years of operations. These losses reflect the initial investment necessary to establish a strong market position. This market position will serve as a strategic advantage and a potential barrier to entry as the industry expands. Once the industry matures, the company has the ability to garner additional revenue from the MyHaystack.com client base.
The following table shows our projected Profit and Loss for the next three years.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $18,808 | $1,256,400 | $7,737,661 |
Direct Cost of Sales | $13,166 | $688,349 | $3,437,650 |
Other | $0 | $0 | $0 |
Total Cost of Sales | $13,166 | $688,349 | $3,437,650 |
Gross Margin | $5,642 | $568,051 | $4,300,011 |
Gross Margin % | 30.00% | 45.21% | 55.57% |
Expenses | |||
Payroll | $385,476 | $798,508 | $1,288,210 |
Marketing/Promotion | $855,223 | $1,000,000 | $1,000,000 |
Depreciation | $11,889 | $58,542 | $102,667 |
Utilities | $6,000 | $10,000 | $15,000 |
Insurance | $18,000 | $20,000 | $25,000 |
Rent | $18,000 | $25,000 | $30,000 |
Payroll Taxes | $0 | $0 | $0 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $1,294,588 | $1,912,050 | $2,460,877 |
Profit Before Interest and Taxes | ($1,288,946) | ($1,343,999) | $1,839,134 |
EBITDA | ($1,277,057) | ($1,285,457) | $1,941,801 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $0 | $0 | $467,447 |
Net Profit | ($1,288,946) | ($1,343,999) | $1,371,687 |
Net Profit/Sales | -6853.18% | -106.97% | 17.73% |
The following chart and table outline anticipated cash flow for MyHaystack.com. The table contains yearly projections; for a monthly analysis, please see table appendix at the end of this plan.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $0 | $0 | $0 |
Cash from Receivables | $14,944 | $1,002,122 | $6,406,007 |
Subtotal Cash from Operations | $14,944 | $1,002,122 | $6,406,007 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $3,500,000 | $8,600,000 | $20,000,000 |
Subtotal Cash Received | $3,514,944 | $9,602,122 | $26,406,007 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $385,476 | $798,508 | $1,288,210 |
Bill Payments | $777,073 | $1,733,376 | $4,709,473 |
Subtotal Spent on Operations | $1,162,549 | $2,531,884 | $5,997,683 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $98,500 | $117,000 | $92,500 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $1,261,049 | $2,648,884 | $6,090,183 |
Net Cash Flow | $2,253,895 | $6,953,238 | $20,315,823 |
Cash Balance | $2,706,895 | $9,660,133 | $29,975,956 |
The following table presents the Balance Sheet for MyHaystack.com.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $2,706,895 | $9,660,133 | $29,975,956 |
Accounts Receivable | $3,864 | $258,143 | $1,589,797 |
Other Current Assets | $10,000 | $10,000 | $10,000 |
Total Current Assets | $2,720,759 | $9,928,275 | $31,575,753 |
Long-term Assets | |||
Long-term Assets | $98,500 | $215,500 | $308,000 |
Accumulated Depreciation | $11,889 | $70,431 | $173,098 |
Total Long-term Assets | $86,611 | $145,069 | $134,902 |
Total Assets | $2,807,370 | $10,073,344 | $31,710,655 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $133,316 | $143,289 | $408,912 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $133,316 | $143,289 | $408,912 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $133,316 | $143,289 | $408,912 |
Paid-in Capital | $4,000,000 | $12,600,000 | $32,600,000 |
Retained Earnings | ($37,000) | ($1,325,946) | ($2,669,945) |
Earnings | ($1,288,946) | ($1,343,999) | $1,371,687 |
Total Capital | $2,674,054 | $9,930,055 | $31,301,743 |
Total Liabilities and Capital | $2,807,370 | $10,073,344 | $31,710,655 |
Net Worth | $2,674,054 | $9,930,055 | $31,301,743 |
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
Individual Filing | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Dynamic Posting | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Online Research | 0% | $0 | $0 | $1,810 | $1,810 | $1,810 | $1,810 | $1,810 | $1,810 | $1,810 | $1,810 | $1,810 | $1,810 |
Research Reports | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $100 | $100 | $100 | $100 | $100 | $208 |
Total Sales | $0 | $0 | $1,810 | $1,810 | $1,810 | $1,810 | $1,910 | $1,910 | $1,910 | $1,910 | $1,910 | $2,018 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Individual Filing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dynamic Posting | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Online Research | $0 | $0 | $1,267 | $1,267 | $1,267 | $1,267 | $1,267 | $1,267 | $1,267 | $1,267 | $1,267 | $1,267 | |
Research Reports | $0 | $0 | $0 | $0 | $0 | $0 | $70 | $70 | $70 | $70 | $70 | $146 | |
Subtotal Direct Cost of Sales | $0 | $0 | $1,267 | $1,267 | $1,267 | $1,267 | $1,337 | $1,337 | $1,337 | $1,337 | $1,337 | $1,413 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Marketing and Sales | 0% | $12,046 | $12,046 | $12,046 | $12,046 | $12,046 | $12,046 | $12,046 | $12,046 | $12,046 | $12,046 | $12,046 | $12,046 |
Researchers and Analysts | 0% | $9,637 | $9,637 | $9,637 | $9,637 | $9,637 | $9,637 | $9,637 | $9,637 | $9,637 | $9,637 | $9,637 | $9,637 |
Programmers | 0% | $7,228 | $7,228 | $7,228 | $7,228 | $7,228 | $7,228 | $7,228 | $7,228 | $7,228 | $7,228 | $7,228 | $7,228 |
Administrative | 0% | $3,212 | $3,212 | $3,212 | $3,212 | $3,212 | $3,212 | $3,212 | $3,212 | $3,212 | $3,212 | $3,212 | $3,212 |
Total People | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | |
Total Payroll | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $0 | $0 | $1,810 | $1,810 | $1,810 | $1,810 | $1,910 | $1,910 | $1,910 | $1,910 | $1,910 | $2,018 | |
Direct Cost of Sales | $0 | $0 | $1,267 | $1,267 | $1,267 | $1,267 | $1,337 | $1,337 | $1,337 | $1,337 | $1,337 | $1,413 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $0 | $0 | $1,267 | $1,267 | $1,267 | $1,267 | $1,337 | $1,337 | $1,337 | $1,337 | $1,337 | $1,413 | |
Gross Margin | $0 | $0 | $543 | $543 | $543 | $543 | $573 | $573 | $573 | $573 | $573 | $605 | |
Gross Margin % | 0.00% | 0.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
Expenses | |||||||||||||
Payroll | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | |
Marketing/Promotion | $17,223 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | $107,000 | $127,000 | $127,000 | $127,000 | $132,000 | $133,000 | |
Depreciation | $991 | $991 | $991 | $991 | $991 | $991 | $991 | $991 | $991 | $991 | $991 | $991 | |
Utilities | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | |
Insurance | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | |
Rent | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | |
Payroll Taxes | 15% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $53,837 | $53,614 | $53,614 | $53,614 | $53,614 | $53,614 | $143,614 | $163,614 | $163,614 | $163,614 | $168,614 | $169,614 | |
Profit Before Interest and Taxes | ($53,837) | ($53,614) | ($53,071) | ($53,071) | ($53,071) | ($53,071) | ($143,041) | ($163,041) | ($163,041) | ($163,041) | ($168,041) | ($169,008) | |
EBITDA | ($52,846) | ($52,623) | ($52,080) | ($52,080) | ($52,080) | ($52,080) | ($142,050) | ($162,050) | ($162,050) | ($162,050) | ($167,050) | ($168,018) | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Net Profit | ($53,837) | ($53,614) | ($53,071) | ($53,071) | ($53,071) | ($53,071) | ($143,041) | ($163,041) | ($163,041) | ($163,041) | ($168,041) | ($169,008) | |
Net Profit/Sales | 0.00% | 0.00% | -2932.09% | -2932.09% | -2932.09% | -2932.09% | -7489.04% | -8536.16% | -8536.16% | -8536.16% | -8797.95% | -8375.04% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Cash from Receivables | $0 | $0 | $0 | $60 | $1,810 | $1,810 | $1,810 | $1,813 | $1,910 | $1,910 | $1,910 | $1,910 | |
Subtotal Cash from Operations | $0 | $0 | $0 | $60 | $1,810 | $1,810 | $1,810 | $1,813 | $1,910 | $1,910 | $1,910 | $1,910 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $3,500,000 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $0 | $0 | $0 | $60 | $1,810 | $1,810 | $3,501,810 | $1,813 | $1,910 | $1,910 | $1,910 | $1,910 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | $32,123 | |
Bill Payments | $691 | $20,716 | $20,542 | $21,767 | $21,767 | $21,767 | $24,769 | $112,504 | $131,837 | $131,837 | $132,004 | $136,873 | |
Subtotal Spent on Operations | $32,814 | $52,839 | $52,665 | $53,890 | $53,890 | $53,890 | $56,892 | $144,627 | $163,960 | $163,960 | $164,127 | $168,996 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $8,208 | $8,208 | $8,208 | $8,208 | $8,208 | $8,208 | $8,208 | $8,208 | $8,208 | $8,208 | $8,208 | $8,208 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $41,022 | $61,047 | $60,874 | $62,098 | $62,098 | $62,098 | $65,101 | $152,835 | $172,168 | $172,168 | $172,335 | $177,204 | |
Net Cash Flow | ($41,022) | ($61,047) | ($60,874) | ($62,038) | ($60,288) | ($60,288) | $3,436,709 | ($151,022) | ($170,258) | ($170,258) | ($170,425) | ($175,294) | |
Cash Balance | $411,978 | $350,931 | $290,057 | $228,019 | $167,731 | $107,443 | $3,544,152 | $3,393,130 | $3,222,872 | $3,052,614 | $2,882,189 | $2,706,895 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $453,000 | $411,978 | $350,931 | $290,057 | $228,019 | $167,731 | $107,443 | $3,544,152 | $3,393,130 | $3,222,872 | $3,052,614 | $2,882,189 | $2,706,895 |
Accounts Receivable | $0 | $0 | $0 | $1,810 | $3,560 | $3,560 | $3,560 | $3,660 | $3,756 | $3,756 | $3,756 | $3,756 | $3,864 |
Other Current Assets | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 |
Total Current Assets | $463,000 | $421,978 | $360,931 | $301,867 | $241,579 | $181,291 | $121,002 | $3,557,812 | $3,406,887 | $3,236,628 | $3,066,370 | $2,895,945 | $2,720,759 |
Long-term Assets | |||||||||||||
Long-term Assets | $0 | $8,208 | $16,417 | $24,625 | $32,833 | $41,042 | $49,250 | $57,458 | $65,667 | $73,875 | $82,083 | $90,292 | $98,500 |
Accumulated Depreciation | $0 | $991 | $1,982 | $2,972 | $3,963 | $4,954 | $5,945 | $6,935 | $7,926 | $8,917 | $9,908 | $10,898 | $11,889 |
Total Long-term Assets | $0 | $7,218 | $14,435 | $21,653 | $28,870 | $36,088 | $43,305 | $50,523 | $57,741 | $64,958 | $72,176 | $79,393 | $86,611 |
Total Assets | $463,000 | $429,195 | $375,366 | $323,520 | $270,449 | $217,379 | $164,308 | $3,608,335 | $3,464,627 | $3,301,587 | $3,138,546 | $2,975,339 | $2,807,370 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $20,032 | $19,817 | $21,041 | $21,041 | $21,041 | $21,041 | $108,109 | $127,442 | $127,442 | $127,442 | $132,276 | $133,316 |
Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $0 | $20,032 | $19,817 | $21,041 | $21,041 | $21,041 | $21,041 | $108,109 | $127,442 | $127,442 | $127,442 | $132,276 | $133,316 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $20,032 | $19,817 | $21,041 | $21,041 | $21,041 | $21,041 | $108,109 | $127,442 | $127,442 | $127,442 | $132,276 | $133,316 |
Paid-in Capital | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 | $4,000,000 |
Retained Earnings | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) | ($37,000) |
Earnings | $0 | ($53,837) | ($107,451) | ($160,521) | ($213,592) | ($266,663) | ($319,734) | ($462,774) | ($625,815) | ($788,856) | ($951,897) | ($1,119,937) | ($1,288,946) |
Total Capital | $463,000 | $409,163 | $355,550 | $302,479 | $249,408 | $196,337 | $143,267 | $3,500,226 | $3,337,185 | $3,174,144 | $3,011,104 | $2,843,063 | $2,674,054 |
Total Liabilities and Capital | $463,000 | $429,195 | $375,366 | $323,520 | $270,449 | $217,379 | $164,308 | $3,608,335 | $3,464,627 | $3,301,587 | $3,138,546 | $2,975,339 | $2,807,370 |
Net Worth | $463,000 | $409,163 | $355,550 | $302,479 | $249,408 | $196,337 | $143,267 | $3,500,226 | $3,337,185 | $3,174,144 | $3,011,104 | $2,843,063 | $2,674,054 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
Connect all your devices. Restore deleted files. Deliver large files.
For professionals.
Connect all the devices you need
Transfer files up to 50 GB
30 days to restore deleted files
Transfer files up to 100 GB
180 days to restore deleted files
Transfer files up to 50 GB
Set up admins
1 year to restore deleted files
Set up tiered admin roles
2 GB to store and share your files
Customize to your business with enterprise-grade security, integrations with best-in-class security solutions, and live support from dedicated experts
This page is for Microsoft 365 Basic , Microsoft 365 Personal, and Microsoft 365 Family subscriptions only. For help with other subscriptions purchased through Microsoft see Cancel a Microsoft subscription .
If you purchased a Microsoft subscription from Google Play or the Apple app store, contact their customer support for cancellation or refund.
If you purchased a Microsoft 365 subscription from a third-party retailer instead of the Microsoft Store, contact the third-party retailer directly to manage your subscription and billing.
If you sign in with a work or school account and need help cancelling a business subscription, see Cancel Microsoft 365 for business .
If you're thinking of cancelling a Microsoft 365 subscription or need help switching to another plan that better meets your needs, support agents are available to help.
Request a call back
Go to the Manage subscription page and if prompted, sign in with the same Microsoft account you used to purchase your Microsoft 365 subscription.
Select Cancel subscription (it might say Upgrade or cancel ).
If you don't see an option to Cancel, but instead see a link that says Turn on recurring billing , this means your subscription is already set to expire on the date shown and you won't be automatically charged after this date.
There's nothing further to do at this time, and you can continue to use the product until your Microsoft 365 subscription expires.
See the Please review section at the top of the cancel page. This information indicates what benefits you're currently using with your subscription and what you'll lose when you cancel.
Important: If, for example, you cancel a Microsoft 365 Basic, Personal, or Family subscription, your storage allowance will revert to 5GB of cloud storage, which includes your OneDrive and Outlook.com attachments, and 15GB of Outlook.com storage. If you cancel Microsoft 365 Family, all the people you shared your subscription with will also have their storage allowances reduced. If you, or people you shared a subscription with have used more than the free allowance:
you won’t be able to upload, edit, or sync new files (such as Camera Roll) to your OneDrive,
you won't be able to send or receive email in Outlook.com.
after 6 months, we may delete your OneDrive and all files within it.
Read the "What happens if you exceed your quota?" section in How Microsoft storage works for more information.
Review the additional information on the page, and at the bottom select I want to keep my benefits if you decide to keep your subscription, or I don't want my subscription , if you choose to go ahead and cancel.
Note: In the following countries, you can cancel your subscription, and depending on the subscription length you may be entitled to a prorated refund. See Countries with prorated refunds for Microsoft subscriptions for more information. Any subscription length - Canada, Israel, Korea, and Turkey Subscriptions longer than 1 month and renewed - Denmark, Finland, Germany (purchases on or after March 1, 2022), Netherlands, Poland, and Portugal
If you don't see an option to cancel or turn off recurring billing, try the following:
Make sure you're signed in to the Microsoft account dashboard with the same Microsoft account you used to purchase Microsoft 365.
If you see Turn on recurring billing , this means your subscription will expire at the date shown and you can continue to use the product until that date. You don't need to do anything else.
Check if a payment method needs to be updated. If it does, we'll let you know when you arrive at Services & subscriptions. To fix any issues, on the Manage page , select Change how you pay . For more info, see Change the payment method for a Microsoft subscription .
If you still need help, live support advocates are available to help. Request a call back
Cancel a Microsoft subscription
Cancel an Xbox subscription
Cancel Microsoft 365 for business
How to get a refund on a Microsoft subscription
To review our complete cancellation policy, see Microsoft Store Terms of Sale .
Contact Support
For technical support, go to Contact Microsoft Support , enter your problem and select Get Help . If you still need help, select Contact Support to be routed to the best support option.
Tip: If you're a small business owner looking for more information on how to get Microsoft 365 set up, visit Small business help & learning .
Explore subscription benefits, browse training courses, learn how to secure your device, and more.
Microsoft 365 subscription benefits
Microsoft 365 training
Microsoft security
Accessibility center
Communities help you ask and answer questions, give feedback, and hear from experts with rich knowledge.
Ask the Microsoft Community
Microsoft Tech Community
Windows Insiders
Microsoft 365 Insiders
Thank you for your feedback.
Can we help you?
Supercharge your AI experience with Copilot Pro. Learn more
Subscription automatically renews. Cancel anytime to stop future charges. 2 Already have a subscription?
Keep you and your family safer online with continuous monitoring for threats, real-time alerts, tips, and expert guidance from Microsoft Defender.
Use Word, Excel, and PowerPoint to collaborate in real time or work offline.
Quickly save, share, and edit your photos and files with OneDrive and Microsoft 365.
With Outlook as command central, you can spend less time organizing your life and more time enjoying it.
Capture inspiration in text, audio, photos, and videos to create your next big idea with OneNote.
Easily turn captured memories into beautiful videos with Clipchamp and Microsoft 365.
Office home & student 2021.
Switch to an annual subscription and enjoy the full power of Microsoft 365 for less than paying monthly.
What’s the difference between office 2021 (one-time purchase) and microsoft 365 (subscription).
Office 2021 is sold as a one-time purchase, which means you pay a single, up-front cost to get Office apps for one computer. One-time purchases are available for both PCs and Macs. However, there are no upgrade options, which means if you plan to upgrade to the next major release, you'll have to buy it at full price.
Microsoft 365 is a subscription that includes the most collaborative, up-to-date features in one seamless, integrated experience. Microsoft 365 includes the robust Office desktop apps that you’re familiar with, like Word, PowerPoint, and Excel. You also get extra online storage and cloud-connected features that let you collaborate on files in real time. With a subscription, you'll always have the latest features, fixes, and security updates along with ongoing tech support at no extra cost. You can choose to pay for your subscription on a monthly or yearly basis, and the Microsoft 365 Family plan lets you share your subscription with your family for up to 6 people, and use your apps on multiple PCs, Macs, tablets, and phones.
Will microsoft 365 be identical on a pc and on a mac, do i keep control of my documents with a microsoft 365 subscription, is internet access required for microsoft 365.
Internet access is required to install and activate all the latest releases of apps and services included in all Microsoft 365 subscription plans. Note that if you are an existing subscriber, you do not need to reinstall or purchase another subscription.
For Microsoft 365 plans, Internet access is also needed to manage your subscription account, for example to install Office apps on other PCs or to change billing options. Internet access is also required to access documents stored on OneDrive, unless you install the OneDrive desktop app .
You should also connect to the Internet regularly to keep your version of Microsoft 365 up to date and to benefit from automatic upgrades. If you do not connect to the Internet at least every 31 days, your apps will go into reduced functionality mode, which means that you can view or print your documents but cannot edit the documents or create new ones. To reactivate your apps, simply reconnect to the Internet.
You do not need to be connected to the Internet to use the Office apps, such as Word, Excel, and PowerPoint, because the apps are fully installed on your computer.
Your Microsoft account is the combination of an email address and password that you use to sign in to services like OneDrive, Xbox LIVE, and Outlook.com. If you use any of these services, you already have a Microsoft account that you can use or you can create a new account. Learn more about a Microsoft account .
As part of signing up for a trial or purchasing Microsoft 365, you will be prompted to sign in with a Microsoft account. You must be signed in with this account to install and manage your Microsoft 365 subscription, or to use some subscription benefits, including cloud storage.
How do i share my subscription benefits with members of my family, if i’m not paying for a subscription, what do i get for free, what is microsoft defender, what is the difference between microsoft defender and windows security.
Microsoft Defender is a new cross-device app that helps people and families stay safer online. Microsoft Defender adds new features and a simplified, user interface. Microsoft Defender also brings valuable device protection to iOS, Android, Windows, and Mac, with malware protection, web protection, real-time security notifications, and security tips. 1,2 Microsoft Defender is available in the Apple, Google, and Microsoft app stores and requires a Microsoft 365 Personal or Family subscription to use.
Windows Security, formerly known as Windows Defender Security Center, is built-in security on Windows PCs to protect your device and data. Windows Security is pre-installed and automatically enabled. Windows Security includes Microsoft Defender Antivirus software that protects your Windows device and data against viruses, ransomware, trojans, and other malware unless non-Microsoft Antivirus software is active.
IMAGES
VIDEO
COMMENTS
Pricing strategy. Roughly speaking, monthly rents for a self-storage facility in a high-population area can be anywhere from 50 cents to $4 per square foot. Menu of product and service offerings, including a rundown of the unit sizes, like 5×5, 10×10 and 10×20. Sources of capital.
Download a business plan template and start drafting your own self-storage business plan. Dive deep into a recent market analysis to determine any possible cash flow outcomes. Understand that your first year as a startup might be your most challenging. Read various feasibility studies, and talk to your peers in the industry.
1. Choose the Name for Your Storage Business. The first step to starting a self-storage business is to choose your business' name. This is a very important choice since your company name is your brand and will last for the lifetime of your business. Ideally you choose a name that is meaningful and memorable.
Startup Costs. The start-up cost for a mini storage business can seem a tad intimidating, ranging from $1.5 million to $2.4 million, averaging around $2 million. These figures account for land acquisition, construction, operational setup, and initial marketing efforts. Low-End Cost.
Steps to Start a Self-Storage Business. Self-Storage Business Planning and Market Research. Prepare your Self-Storage Business Plan. Choose the Location for your Storage Facility. Register Self-Storage Business. Acquire Essential Licenses and Permits. Insure the Self-Storage Facilities. Open a Business Bank Account.
Marketing Plan. Traditionally, a marketing plan includes the four P's: Product, Price, Place, and Promotion. For a storage business, your marketing plan should include the following: Product: In the product section, you should reiterate the type of storage business that you documented in your Company Analysis.
Overall, Zoho WorkDrive is an affordable business cloud storage provider; the Business plan costs $108 per year for three users and 5TB of data storage. However, those prices come with limits, so ...
A self storage business plan is a plan to start and/or grow your self storage business. Among other things, it outlines your business concept, identifies your target customers, presents your marketing plan and details your financial projections. You can easily complete your self storage business plan using our Self Storage Business Plan ...
This includes creating and adhering to a self-storage business plan, which most lenders will want to see from someone considering the purchase or construction of a storage facility. Pros and cons of owning a storage unit business. Among the five pros and five cons of owning a self-storage business are: Pros. Pro: Great potential for profit.
1. Don't worry about finding an exact match. We have over 550 sample business plan templates. So, make sure the plan is a close match, but don't get hung up on the details. Your business is unique and will differ from any example or template you come across. So, use this example as a starting point and customize it to your needs.
OneDrive — Best cloud storage service for Office integration. Google Drive — Top pick for integrated apps and students. Koofr — Top pick for multiple cloud accounts. Dropbox — Best pick ...
Things to Consider Before Writing a Self-Storage Business Plan. As per statistics, the global self-storage market is projected to reach an astonishing value of $71.37 billion by 2027, with a CAGR of 5.65% from 2021 to 2027. The primary reason for this rapid market growth is due to the increasing need for commercial and residential storage.
Before you get caught up in picking a catchy business name and looking at fit outs, there are six prep and planning steps we recommend in order to give your new business the strongest chance of success: Decide your investment amount. Choose the right location. Plan your storage type + size. Find your premises.
Box Relay: Standard workflow automation. Data loss protection. Custom metadata and metadata templates. HIPAA/FedRAMP compliance. Document watermarking. 2FA for external users. Password policy enforcement. $20 $15 per user/month paid annually minimum of 3 users. Buy It Try for free.
Executive Summary. This storage business plan describes a proposed self-storage facility to be established in Westbury, New York involving the conversion of an existing building. Total project costs are estimated at $1,054,487 including purchase price, conversion costs, and pre-opening expenses (see section on Start-up Summary).
Or buy at $9.99 per month. Try free for one month. For up to six people. Up to 6 TB of cloud storage (1 TB per person) 50 GB of mailbox storage 2. Works on Windows, macOS, iOS, and Android™. Premium desktop, web, and mobile versions of Word, Excel, PowerPoint, OneNote, and other apps. Ad-free Outlook web, desktop, and mobile email and ...
Start today - it's easy. If you need help there's 24/7 email, chat, and phone support from a real person. Get started. Use Google Drive for secure business and enterprise online storage. Get unlimited Drive as part of Google Workspace to store, access, and share files.
Buy now. Or buy for $1.99 per month. For one person. 100 GB of cloud storage 2. 50 GB of mailbox storage 2. Works on Windows, macOS, iOS, and Android™. Web and mobile versions of Word, Excel, PowerPoint, OneNote, OneDrive, and more. Ad-free Outlook and mobile email and calendar with advanced security features. OneDrive ransomware protection ...
Box. Box's business plan offers $15 a month for a minimum of three users. Box boasts more than 1,500-plus integrations like Slack, Microsoft Suites and Google Workspace to name a few. The Enterprise plan is $35 a month for a minimum of three users with unlimited storage.
DropBox Business — 30-Day Free Trial With 10TB of Cloud Storage. SugarSync Business — 30-Day Free Trial With 1TB of Cloud Storage. Microsoft 365 Basic — $19.99 Per Year for 100GB of OneDrive ...
Share files and collaborate easily with OneDrive cloud storage for business. Work in the same document at the same time in real-time with Microsoft OneDrive. ... Add Copilot to your Microsoft plan . Achieve more than ever using AI integrated with Word, Excel, PowerPoint, Outlook, and other Microsoft 365 apps. Learn more .
Business Plus. $16.58 / month. $16.58 / month. Try for free. or buy now. 1 user. 3 TB of storage. Transfer files up to 100 GB. 180 days to restore deleted files.
This fee replaces the cost of printing, addressing, and mailing individual documents. Estimated cost for an Individual Filing is between $0.50 and $5.75 per user. Dynamic Posting- Dynamic Posting may be used to distribute highly targeted marketing messages as well as customer service communications.
The secure cloud storage and file sharing you trust. Connect all your devices. Restore deleted files. ... Customize to your business with enterprise-grade security, integrations with best-in-class security solutions, and live support from dedicated experts ... Plan description. Price. $9.99 / month. $16.58 / month. $15 / user / month. $24 ...
For pricing call 888-649-2990. Includes: 100GB of cloud storage, per license, for easy file sharing. Deeper discounts on all purchases plus consolidated annual billing. Request consultation. Discover Adobe Creative Cloud membership plans and monthly prices for our full suite of applications including Photoshop, Premiere Pro, Illustrator, and more.
Important: If, for example, you cancel a Microsoft 365 Basic, Personal, or Family subscription, your storage allowance will revert to 5GB of cloud storage, which includes your OneDrive and Outlook.com attachments, and 15GB of Outlook.com storage. If you cancel Microsoft 365 Family, all the people you shared your subscription with will also have their storage allowances reduced.
Use on PCs, Macs, phones, and tablets. 1 TB of cloud storage. Apps with premium features and offline access. Identity, Footnote. 1 data, and device security. Ad-free secure email. Buy Now Or buy at $6.99/month. Subscription automatically renews.