Copy of AdOnline_Proforma

Copy of AdOnline_Proforma - Addendum 3...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Addendum 3 www.RadioAdOnline.com, Inc. Start-up Budget Start-up Expenses Marketing $15,000.00 Printing Business Cards $100.00 Flyers $250.00 Rent & Deposit $5,000.00 Fees Fictitious Name $50.00 Incorporation $80.00 Domain Name $15.00 Website Design $8,000.00 Software Purchase $1,850.00 Laptops and Printer $4,200.00 Total Start-up Expenses $34,545.00 Expense 1 Month Labor Director $2,000.00 IT Manager $2,000.00 Marketing Manager $2,000.00 Rent $2,700.00 Utilities $350.00 Phone and Internet Services $120.00 Liability insurance $150.00 Office Supplies $50.00 1-800 Number $50.00 Total Monthly Expense $9,420.00 3 Months Operating and Start-up Costs $62,805.00
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Addendum 4 www.RadioAdOnline.com, Inc. Five Year Balance Sheet Statement Year 1 Year 2 Year 3 Year 4 Assets Cash ($26,745.00) $11,200.00 $40,642.00 $60,530.50 Accounts Receivable $27,400.00 $41,285.00 $67,378.00 $95,345.00 Inventories - - - - Total Current Assets $655.00 $52,485.00 $108,020.00 $155,875.50 Equipments $1,500.00 $1,500.00 $1,500.00
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 7

Copy of AdOnline_Proforma - Addendum 3...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online