I need a financial proforma income statement, and marketing plans forecast sales. The numbers can be generic, just need to state that i know how the financials work. In the file selection i provided the information i did in a five marketing plan, where i am creating this app. I need all the financials i provided above to be on a excel sheet. Can anyone help?

Page |1 Sneaker Map Five-Year Marketing Plan Byron Lambert Sept, 4, 2015 Page |2 Table of Contents Executive Summary........................................................................... 3 Market Summary............................................................................... 5 SWOT Analysis.................................................................................................7 Marketing Strategy (4 P's Of the Marketing Mix)..........................................8 Page |3 Executive Summary Where do you go to feel comfort when buying shoes online? We have a new response to that answer, and it is Sneaker Map. Here at Sneaker Map, we provide an app for all exclusive footwear brands from high end to athletic wear, by ensuring that you have a comfortable space to share, interact, and sell and purchase shoes from stores and sellers at the best possible prices. The aim of our mission is to ensure that the marketplace is easy accessible for people to buy, sell, or trade exclusive footwear with people and stores around them. You can buy by checking all the listings on Sneaker Map, or search specific titles that interest you. You can organize by brand, price, size and even the location that surrounds you. Then when have a pair that has caught your interest, just simply message the seller to let him/her know that you're interested. After making a profile with the Sneaker Map app, you can now begin selling all your exclusive sneakers. Beginning by posting your pair of shoes and add a description, photo, and price. Next select the brand of shoe that you are listing. This way the buyer of your product will know what he/her is purchasing. If you decide to choose the option of adding your number to your profile, interested buyers can immediately contact you. Say you don't have the money, or just want to trade sneakers that you feel are as equal value to the listing you are monitoring. Sneaker Map is a place where you can also trade your sneakers, just by simply listed your item as trade only. This option is better for individuals who don't want to get or receive cash. The goals of this business is to link individual who enjoy sneakers, to a comfortable marketing place. The way we have set up these goals to be attainable, is to place the app in place for any user with a smartphone, and by it being compatible with apple, android, and windows, majority of the world can access this app with ease. Marketing this app will be the very important to our success, and with the way the Page |4 sneaker world is emerging this is the right time to market this app. With most of the revenue doubling and some tripling over the last 3-4 years, sneakers are becoming a main wave of selling. With that being said we hope to generate many sneaker lovers around the world to our app. As I understand that larger amounts of revenue goes to those who enable the development, than to the ones who are doing the development. We hope to have a big hit with our Sneaker Map app, that has features no other sneaker app, or for that matter website have. Saving the best for last, we have an option that is called Explore your City. The way we plan to launch this extraordinary feature, is to let the user have an option when signing up for our app whether he/she wants to have their location displayed across the US map. This way every sneaker lover can see what that individual is selling in their community or city. Your location will be displayed as little red blimps, such as the one google maps has to pinpoint popular landmarks or points-of-interests. On Sneaker Map, you can have the option to instantly explore sneakers that surround you and your city. This makes it a whole lot easier to see sneakers that you can pick up personally, or if you want, wait for the user to ship out. This way you can also meet new friends and contacts, that share the same passion as you do here at Sneaker Map. Page |5 Market Summary Competitors in the Market With the emerging sales of sneakers over the last decade, many sneaker apps are beginning to surface across app stores at a high volume. There are many entries of sneaker apps that range over windows phone, apple app store, and Google play. Sneaker Crush, Relaced, Sneakers, NiceKicks, Snickets are among the most recognizable sneaker apps available right now. There is some other small sneaker apps, that don't get many downloads because of the prices of them. The outlook for the industry in general-and Sneaker Map in particular- is positive for several reasons. First, the consumers are downloading an app that has many features that critique to the user needs and sneakers. Second, consumers are getting a free app, where the others have a price to purchase their app. Third; consumers are getting an app with a format, which locates other people who are selling sneakers around them on a map, to ensure a better shopping experience. Positioning While all these other sneaker apps listed above can be considered competitors, none offer the sleek design and the ultimate sneaker features. None of these other apps serve as a sufficient marketplace for sneaker lovers around the world, the way our app does. In addition to that, majority of the apps listed above are priced, where our app is free, and available on many versions in the app market. Our app also consists of many features such as, release dates, shoes that a user likes under their profile, exploring different brands, trade or sell sneakers, and the availability to see who is selling sneakers around their area. In addition, as the trends of sneakers Page |6 are continuously growing year after year, sneaker map provides many ways to market their sneakers as listed above. The Target Market The target market for Sneaker Map app is active consumers that collect, sell, or trade shoes around the demographic region of age's from 18-25. These individuals so to say have a \"Passion for Sneakers\SNEAKER MAP APP DEVELOPERS PROFORMA FINACIAL STATEMENT FOR THE PERIOD ENDED DECEMBER 31 Revenue Grant Revenue Subscription Fees Downloading Revenue Total Revenue Operating Expenses Bank Service Charges Dues And Subscriptions Salries And Wages Benefits Ans Taxes Professional Fees Advertsing Expenses Telephone App Development And Maintena Web Hosting Expenses Net Ordinary Expense EBIT Interest Tax At 40% Net Income 2016 2017 2018 2019 2020 $20,000.00 $150,000.00 $380,000.00 $550,000.00 $35,000.00 $150,000.00 $1,900,000.00 $2,085,000.00 $20,000.00 $150,000.00 $2,280,000.00 $2,450,000.00 $40,000.00 $150,000.00 $1,900,000.00 $2,090,000.00 $ 25,000.00 $ 150,000.00 $ 1,520,000.00 $ 1,695,000.00 $250.00 $1,500.00 $180,000.00 $32,400.00 $800.00 $10,000.00 $25,000.00 $800.00 $13,500.00 $264,250.00 $285,750.00 $187,500.00 $114,300.00 ($16,050.00) $270.00 $1,620.00 $425,000.00 $76,500.00 $9,250.00 $5,400.00 $2,160.00 $864.00 $15,000.00 $536,064.00 $1,548,936.00 $292.00 $1,750.00 $488,750.00 $87,075.00 $6,000.00 $5,832.00 $2,333.00 $933.00 $15,000.00 $607,965.00 $1,842,035.00 $275.00 $1,700.00 $450,000.00 $65,000.00 $5,500.00 $5,750.00 $2,200.00 $750.00 $1,400.00 $532,575.00 $1,557,425.00 $ 260.00 $ 1,600.00 $ 40,000.00 $ 65,000.00 $ 5,000.00 $ 4,000.00 $ 2,100.00 $ 490.00 $ 1,400.00 $ 119,850.00 $ 1,575,150.00 $619,574.40 $1,548,936.00 $736,814.00 $1,105,221.00 $622,970.00 $1,557,425.00 $ $ 630,060.00 945,090.00 SNEAKER MAP MARKETING PLAN SALES FORECASTS FOR THE YEARS ENDED PROJECTED DOWNLOADS PRICE PER DOWNLOAD Downloading Revenue 2016 2017 2018 2019 2020 200000 1.9 $ 380,000.00 1000000 1.9 $ 1,900,000.00 1200000 1.9 $ 2,280,000.00 1000000 1.9 $ 1,900,000.00 800000 1.9 $ 1,520,000.00