Costs

Technology People Resources Capex Opex Marketing & Sales Misc & others Total of Costs

Year 1
-

Expected results
Customers registered % of registered users who buy Number of customers who buy Revenue per sale Total revenue

Year 1

Surplus/Shortfall

Year 1
-

Year 1 Funding needs

Capex Working Capital

Assumptions to be tested [samples]

Customer Acquisition Online customer acquisition cost Offline customer acquisition cost Blended cost Conversion Cost of servicing an order

Month 1

Average revenue per customer % of repeat customers Gross margins Productivity per sales agent Returns from customer as % of sales

Total customers registered Incremental customers Growth rate in customers acquired (%)

Growth rate in revenues Incremental revenues Growth rate in revenues (%)

Salaries as % of costs

Year 2
-

Year 2

Year 2
-

Year 2

Month 2

Month 3

Month 4

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

Month 12

Month 13

Month 14

Month 15

Month 16

Month 17

Month 18

Month 19

Month 20

Month 21

Month 22

Month 23

Month 24

Yea
Month 1 Revenues Month 2 Month 3 Month 4 Month 5 -

Total Costs Technology People Resources Capex Opex Marketing & Sales Misc & others

Surplus

Expected results - link reference sheet Customers registered % of registered users who buy Number of customers who buy Revenue per sale Total revenue

Year 1
Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 -

Year 2
Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 -

Month 22 -

Month 23 -

Month 24 -

Y1 total -

Yr 2 total -

Month 1

Month 2

Month 3

Month 4

Note: The team configuration given below is only indicative. Please use this format to complete your wn team Founders Gross remuneration PM No. of persons Total -

Tech Gross remuneration PM No. of persons Total -

Marketing Gross remuneration PM No. of persons Total -

Total PM remuneration Total no of emloyees pm Incremental emloyees

Month 5

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

format to complete your wn team strucutre.

Month 12

Month 13

Month 14

Month 15

Month 16

Month 17

Month 18

Month 19

Month 20

Month 21

Month 22

Month 23

Month 24

Y1 total

Yr 2 total

Month 1 Technology Portal / Platform Development Payment Gateway Integration UI Design Testing Hosting set-up Hosting - on going Platform maintenance & Dev Misc -

Month 2 -

Month 3 -

Month 4 -

Month 5 -

Month 6 -

Month 7 -

Month 8 -

Month 9 -

Month 10 -

Month 11 -

Month 12 -

Month 13 -

Month 14 -

Month 15 -

Month 16 -

Month 17 -

Month 18 -

Month 19 -

Month 20 -

Month 21 -

Month 22 -

Month 23 -

Month 24 -

Y1 total -

Yr 2 total -

Per individual costs Capital expenses Company set-up expenses Office deposits Office interiors Furniture Computers/Laptops, Data cards Servers Branding & image building Telecommunication infrastructure Misc

Month 1 -

Month 2 -

Month 3 -

Operating expenses Fixed costs Office rentals Office running costs Audit Staff vouchers Communications & telecom Staff welfare Misc Misc Misc

Variabe costs Marketing Recruitment fees Travelling & transportation Misc Misc Misc (reference sheet based)

Month 4 -

Month 5 -

Month 6 -

Month 7 -

Month 8 -

Month 9 -

Month 10 -

Month 11 -

Month 12 -

Month 13 -

Month 14 -

Month 15 -

Month 16 -

Month 17 -

Month 18 -

Month 19 -

Month 20 -

Month 21 -

Month 22 -

Month 23 -

Month 24 -

Total Yr 1 -

Total Yr 2 -

Month 1 Marketing Spends Online Offline Events PR Others Misc

Month 2

Month 3

Month 4

Month 5

Grand total of marketing spends

Expected results - use your own parameters Customers registered % of registered users who buy Number of customers who buy Revenue per sale Total revenue -

Performance indicators Cost per customer acquisition Cost per transaction Revenue per customer

Month 6

Month 7

Month 8

Month 9

Month 10

Month 11

Month 12

Month 13

Month 14

Month 15

Month 16

Month 17

Month 18

Month 19

Month 20

Month 21

Month 22

Month 23

Month 24

Y1 total -

Yr 2 total -