Don't bother with copy and paste.

Get this complete sample business plan as a free text document.

Download for free

FREE Webinar:

Elevate your business plan with AI. Register Now

Real Estate icon Business Property Inspection Business Plan

Start your plan

CorbelArch Real Estate Inspectors

Executive Summary

CorbelArch Real Estate Inspectors will provide thorough, unbiased, detailed, real estate and building inspections. We offer a full menu of services to realtors and their clients. Our inspection services include, but are not limited to, existing residential and commercial properties, all new construction, condos, manufactured homes, 11th month inspections (when new home warranties are nearing expiration), and pre-listing inspections (to identify areas of concern prior to market listing).

Trained and Educated

Our inspectors are professionally trained through accredited institutions and keep up-to-date on the latest building components and inspection techniques.

Flexible Scheduling

Because convenience is important to our clients, we can accommodate scheduling 7 days a week.

Fully Licensed, Bonded and Insured

We hold Professional Real Estate licenses through the Ourstate Realty Commission (ORC) and other nationally accredited institutions. We hold bonds for all field personnel, as well as $1,000,000 in both Errors and Omissions (E&O) and General Liability Insurance.

Thorough Inspections

Each property is examined thoroughly with no maximum time allowance, based on guidelines set forth by American Society of Home Inspectors (ASHI) and ORC. Our inspections meet or exceed industry accepted standards and fully comply with the ORC Standards of Practice.

Computerized Reports

CorbelArch reports offer a checklist and narrative format, with summary pages and color photos to further assist in their ease of understanding. Reports are e-mailed and securely posted for retrieval on our web hosting service (printed or faxed hard copies provided upon request).

Professional Equipment

We utilize state-of-the-art equipment to ensure a thorough inspection. Gas detection meters, moisture meters, circuit testers and infrared thermometers are only a few examples.

Professional and Courteous

We believe that clients deserve the best. We take pride in our inspectors’ communication skills, appearance and professionalism. We let the property speak for itself so that educated and informed decisions can be made.

1.1 Objectives

CorbelArch Real Estate Inspector’s objective is to build a high quality, ethical, full-service property services company that will win the approval of the Real Estate community which it serves.

Our goals include:

  1. A 10% market share in our first year.
  2. An increase of 15% in our gross margins within the second year of operation.
  3. An increase in our market share by a minimum of 10% for each of our first five years.

Currently, there are no high quality, full service property service companies in the Niceburg metro area, or the surrounding areas (for a radius of 50 miles). The company believes that by entering the marketplace first and by establishing quality standards, it will become, and remain, a leader in the property services industry in the greater Niceburg area.

Our fundamental objective is to realize how we impact the community that we do business in, knowing that we will stand the test of time if the key professionals approve and support our quality and integrity.

1.2 Mission

CorbelArch’s sole purpose is to establish a financially solid, profitable and well managed company while at the same time creating a market leading service organization based on professionalism, integrity and personalized customer service.

1.3 Keys to Success

Keys to success for the company will include:

  1. Maintain an untarnished reputation in the community.
  2. Provide high quality client sensitive service.
  3. Competitive pricing.
  4. Flexible hours.
  5. Excellence in fulfilling the promise–completely confidential, reliable, trustworthy expertise and information.
  6. Develop visibility to generate new business leads.

Business property inspection business plan, executive summary chart image

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Company Summary

CorbelArch Real Estate Inspectors is an S corporation company consisting of two principal officers and two employees with combined industry experience of 45 years. The company was formed to take advantage of the perceived weakness and inadequacies of other regional companies in terms of quality and customer satisfaction. CorbelArch Real Estate Inspectors has marketed its name significantly to date. The principals in the company have invested significant amounts of their own capital into the company and will also be seeking a loan to cover start-up costs and future growth.

CorbelArch Real Estate Inspectors’ home office is located in a leased stand alone building at 5296 Plinth Hwy in Niceburg. The facilities include offices for the principals, storage area for tools and marketing supplies, and employee lounge.

The company plans to use its existing contacts obtained through past marketing via the Web, direct mailers, personal contact and printed publications to generate short-term residential contracts. Its long-term profitability will rely on current commercial contracts with national property services companies and future commercial contracts that will be obtained through strategic alliances and a comprehensive marketing program.

2.1 Company Ownership

CorbelArch Real Estate Inspectors is an existing S corporation consisting of two principal officers, Mason Corbel and Rocky Arch.

2.2 Company History

CorbelArch Real Estate Inspectors was founded as an S corporation in Ourstate in FY 2004. The company was actively providing services for only part of the year, and carries into this plan sizable Accounts Receivable, and a modest cash balance. The principals invested $15,000 each in the start up of the company and acquired short-term loans.

Business property inspection business plan, company summary chart image

Past Performance
FY 2002 FY 2003 FY 2004
Sales $0 $0 $41,639
Gross Margin $0 $0 $20,000
Gross Margin % 0.00% 0.00% 48.03%
Operating Expenses $0 $0 $5,800
Collection Period (days) 0 0 135
Balance Sheet
FY 2002 FY 2003 FY 2004
Current Assets
Cash $0 $0 $3,000
Accounts Receivable $0 $0 $21,639
Other Current Assets $0 $0 $25,000
Total Current Assets $0 $0 $49,639
Long-term Assets
Long-term Assets $0 $0 $15,000
Accumulated Depreciation $0 $0 $0
Total Long-term Assets $0 $0 $15,000
Total Assets $0 $0 $64,639
Current Liabilities
Accounts Payable $0 $0 $2,000
Current Borrowing $0 $0 $9,827
Other Current Liabilities (interest free) $0 $0 $0
Total Current Liabilities $0 $0 $11,827
Long-term Liabilities $0 $0 $0
Total Liabilities $0 $0 $11,827
Paid-in Capital $0 $0 $30,000
Retained Earnings $0 $0 $22,812
Earnings $0 $0 $0
Total Capital $0 $0 $52,812
Total Capital and Liabilities $0 $0 $64,639
Other Inputs
Payment Days 0 0 30
Sales on Credit $0 $0 $29,147
Receivables Turnover 0.00 0.00 1.35

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Services

CorbelArch Real Estate Inspectors provides comprehensive property inspection and preservation services to the residential and commercial markets.

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Market Analysis Summary

CorbelArch Real Estate Inspectors will focus on two markets within the industry, the residential segment (including apartment buildings) and the commercial segment (including buildings used for professional purposes).

The commercial market participants currently need competent inspection firms to provide services to themselves or their clients. Since our inspection findings can significantly impact a business’ profitability, it is absolutely crucial for our service to be accurate and complete.

Although the above is also true for the residental owner, quality and meeting the individual needs/wants of the client while maintaining the Realtor’s transaction come first in the residential segment. The inspector must be willing to be more flexible and willing to listen and work directly with the client.

Over the past decade a number of new trends have been observed in this industry. This includes the steady growth of the local economy, the increased percentage of property transactions that require inspections and the requirement and escalation of credentials needed to be licensed to perform inspections.

4.1 Market Segmentation

CorbelArch Real Estate Inspectors will focus on two markets within the industry, the residential segment (including apartment buildings) and the commercial segment which includes buildings used for professional purposes. The company can handle any size building that needs inspection or management services. It is the goal of the company to eventually have approximately one-third of all business coming from the commercial segment, since this generates the greatest cash flow. Furthermore, this segment has the lowest percentage of variable costs. The residential segment is considered to be the company’s cash cow. Even during the slow winter months, the company can expect to have a several residential contracts.

Business property inspection business plan, market analysis summary chart image

Market Analysis
2004 2005 2006 2007 2008
Potential Customers Growth CAGR
Single Family Residential Customers 10% 50,000 55,000 60,500 66,550 73,205 10.00%
Real Estate Investors 10% 10,000 11,000 12,100 13,310 14,641 10.00%
Lending Institutions 0% 100 100 100 100 100 0.00%
Insurance Providers 0% 5,000 5,000 5,000 5,000 5,000 0.00%
Property Management Corporations 50% 30 45 68 102 153 50.28%
Total 9.34% 65,130 71,145 77,768 85,062 93,099 9.34%

4.2 Target Market Segment Strategy

Currently there is limited competition in the commercial inspection services industry. We plan to target our marketing to gain share in this growing business.

4.3 Service Business Analysis

Most of the industry analysis is contained in the Competitive Comparison section to give the reader the idea of the competitive nature of the industry, its opportunities and threats, and the company’s flexibility in pricing. CorbelArch Real Estate Inspectors exists in a purely competitive market that faces virtually unlimited competition and high demand. The ability of the company to differentiate its services or enter into a niche market is possible. The company will engage in strong leadership principles, aggressive sales and a high level of quality.

4.3.1 Competition and Buying Patterns

This industry is somewhat seasonal. The busiest times are during the summer months where it is easy for a company to become so engaged that it must turn down opportunities. During the winter months businesses must focus on service diversification and marketing to maintain consistent level of work.

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Strategy and Implementation Summary

As stated before, the company will focus on greater service through better scheduling, project management, and greater alignment of personnel by providing profit sharing. The company is utilizing the most up-to-date communications and scheduling and reporting technology available.

The company is also currently carrying out an aggressive marketing plan throughout the region. This includes Web listings, direct mailings, literature and strategic alliances with key industry professionals.

5.1 Competitive Edge

CorbelArch Real Estate Inspectors seeks to establish a competitive edge in its new target market segment by increasing the level of customer contact and service. Something that other competitors oftentimes lack. Additionally, CorbelArch Real Estate Inspectors possesses the necessary skills to produce the high quality services that are needed in this field. The establishment of the previously mentioned work processes that will ensure greater service will strengthen the contacts that promote word-of-mouth marketing and networking.

5.2 Marketing Strategy

CorbelArch Real Estate Inspectors is currently utilizing several avenues to promote the company and its services including but not limited to: website, multiple trade Web listings, brochure placements, phone directory advertisement, direct mail advertisement, target service mailings and word of mouth among key industry professionals.

Our website will be promoted on all of our marketing publications, and promo pieces. We will link to various trade and government sites.  We are currently listed at the top of several of the most utilized search engines.

5.3 Sales Strategy

Sales forecast is based on the existing client base of the two principal officers of the company and the ability of they and their two relatively new employees to generate new sales based on these contacts. By bringing together the experience, (which includes significant sales) of the existing owners and new employees the company will be able to generate sales on an escalating basis. Furthermore, the company’s growing marketing program will generate the growth the company needs to excel.

5.3.1 Sales Forecast

The table and chart below, along with the first year monthly break down in the appendix ably present the Sales and Cost of Sales forecast.

Business property inspection business plan, strategy and implementation summary chart image

Business property inspection business plan, strategy and implementation summary chart image

Sales Forecast
FY 2005 FY 2006 FY 2007
Sales
Residential Inspection Services $129,000 $150,000 $200,000
Commercial Inspection Services $60,000 $100,000 $150,000
Field Services $18,000 $25,000 $35,000
Property Preservation Services $36,000 $50,000 $75,000
Total Sales $243,000 $325,000 $460,000
Direct Cost of Sales FY 2005 FY 2006 FY 2007
Mileage $35,235 $47,125 $66,700
Report Materials $14,580 $19,500 $27,600
Subtotal Direct Cost of Sales $49,815 $66,625 $94,300

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Management Summary

Our company philosophy is based on mutual respect for all contributions made by our founders, investors, consultants, and employees without regard to the position held in the company. Those who work with CorbelArch Real Estate Inspectors will learn to enjoy and trust our partnership environment, because we all strive to create an environment that enables us to work as a team where suggestions are valued, appreciated and rewarded.

CorbelArch Real Estate Inspectors will also work toward establishing community involvement programs that will demonstrate how our business can contribute to a better quality of community life. Projects such as offering our services in working with schools, churches, and other groups on programs for mutual benefit.

6.1 Personnel Plan

Customer service is paramount in our business and our business plan. The management team will accomplish this goal by targeting employees who are willing to be trained and by providing encouragement and employee incentive programs. CorbelArch Real Estate Inspectors will initially contract bookkeeping/HR functions. In year three a full-time bookkeeper will be hired.

In year one of this plan there are four total personnel; year two we will hire two more people; and in year three our total personnel count will be seven.

As the business becomes more profitable, CorbelArch intends to provide the following benefits for owners and employees:

  • Health care insurance
  • Dental care insurance
  • Life insurance
  • Vacation time
  • Up sell incentive programs
  • 401k retirement plans
Personnel Plan
FY 2005 FY 2006 FY 2007
Owner\Founders $14,000 $64,000 $74,000
Employees $7,000 $100,000 $125,000
Total People 0 6 7
Total Payroll $21,000 $164,000 $199,000

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Financial Plan

The following topics present the financial plan for CorbelArch Real Estate Inspectors. Topics covered include a Break-even Analysis, Cash Flow, P & L, and a Balance Sheet.

7.1 Important Assumptions

We are assuming steady growth from good management, barring any unforseen local, or national disasters such as the economic slowdown seen by most of the country following the September 11th, 2001 tragedies.

7.2 Break-even Analysis

The break-even analysis is based on our average monthly expenses. The total expenses anticipated for the 12-month plan period was divided by twelve to establish the monthly average. The table below shows what we must average in revenue each month. We recognize that our actual revenue and expanses will vary each month.

Business property inspection business plan, financial plan chart image

Break-even Analysis
Monthly Revenue Break-even $4,963
Assumptions:
Average Percent Variable Cost 21%
Estimated Monthly Fixed Cost $3,946

7.3 Projected Profit and Loss

As the Profit and Loss table shows, the company expects to continue its steady growth in profitability over the next three years of operations.

Business property inspection business plan, financial plan chart image

Business property inspection business plan, financial plan chart image

Business property inspection business plan, financial plan chart image

Business property inspection business plan, financial plan chart image

Pro Forma Profit and Loss
FY 2005 FY 2006 FY 2007
Sales $243,000 $325,000 $460,000
Direct Cost of Sales $49,815 $66,625 $94,300
Other Costs of Sales $0 $0 $0
Total Cost of Sales $49,815 $66,625 $94,300
Gross Margin $193,185 $258,375 $365,700
Gross Margin % 79.50% 79.50% 79.50%
Expenses
Payroll $21,000 $164,000 $199,000
Marketing/Promotion $3,000 $4,000 $8,000
Depreciation $0 $0 $0
Rent $6,000 $9,000 $9,000
Utilities $1,200 $2,000 $2,400
Insurance $9,000 $12,000 $16,000
Website Hosting and Maintenance $2,400 $2,800 $3,000
Bookkeeping Service $4,750 $6,000 $0
Payroll Taxes $0 $0 $0
Total Operating Expenses $47,350 $199,800 $237,400
Profit Before Interest and Taxes $145,835 $58,575 $128,300
EBITDA $145,835 $58,575 $128,300
Interest Expense $533 $436 $335
Taxes Incurred $43,591 $17,442 $38,389
Net Profit $101,711 $40,697 $89,575
Net Profit/Sales 41.86% 12.52% 19.47%

7.4 Projected Cash Flow

In years two and three we will purchase company vehicles. In year two we anticipate distributing profit sharing as dividends to all owners and employees.

Business property inspection business plan, financial plan chart image

Pro Forma Cash Flow
FY 2005 FY 2006 FY 2007
Cash Received
Cash from Operations
Cash Sales $72,900 $97,500 $138,000
Cash from Receivables $167,647 $219,370 $308,616
Subtotal Cash from Operations $240,547 $316,870 $446,616
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 $0 $0 $0
Subtotal Cash Received $240,547 $316,870 $446,616
Expenditures FY 2005 FY 2006 FY 2007
Expenditures from Operations
Cash Spending $21,000 $164,000 $199,000
Bill Payments $113,869 $118,834 $167,223
Subtotal Spent on Operations $134,869 $282,834 $366,223
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $1,740 $1,635 $1,736
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 $0 $30,000 $45,000
Dividends $0 $30,000 $60,000
Subtotal Cash Spent $136,609 $344,469 $472,959
Net Cash Flow $103,938 ($27,599) ($26,343)
Cash Balance $106,938 $79,339 $52,996

7.5 Projected Balance Sheet

The balance sheet shows healthy growth of net worth, and strong financial position. The monthly estimates are included in the appendix.

Pro Forma Balance Sheet
FY 2005 FY 2006 FY 2007
Assets
Current Assets
Cash $106,938 $79,339 $52,996
Accounts Receivable $24,092 $32,221 $45,606
Other Current Assets $25,000 $25,000 $25,000
Total Current Assets $156,030 $136,560 $123,602
Long-term Assets
Long-term Assets $15,000 $45,000 $90,000
Accumulated Depreciation $0 $0 $0
Total Long-term Assets $15,000 $45,000 $90,000
Total Assets $171,030 $181,560 $213,602
Liabilities and Capital FY 2005 FY 2006 FY 2007
Current Liabilities
Accounts Payable $8,419 $9,888 $14,090
Current Borrowing $8,087 $6,452 $4,716
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $16,506 $16,340 $18,806
Long-term Liabilities $0 $0 $0
Total Liabilities $16,506 $16,340 $18,806
Paid-in Capital $30,000 $30,000 $30,000
Retained Earnings $22,812 $94,523 $75,221
Earnings $101,711 $40,697 $89,575
Total Capital $154,523 $165,221 $194,796
Total Liabilities and Capital $171,030 $181,560 $213,602
Net Worth $154,523 $165,221 $194,796

7.6 Business Ratios

Business ratios for the years of this plan are shown below. Industry profile ratios based on the Standard Industrial Classification (SIC) code 7389.0203, Building Inspection Services, are shown for comparison.

Ratio Analysis
FY 2005 FY 2006 FY 2007 Industry Profile
Sales Growth 483.59% 33.74% 41.54% 2.53%
Percent of Total Assets
Accounts Receivable 14.09% 17.75% 21.35% 23.12%
Other Current Assets 14.62% 13.77% 11.70% 47.86%
Total Current Assets 91.23% 75.21% 57.87% 73.23%
Long-term Assets 8.77% 24.79% 42.13% 26.77%
Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 9.65% 9.00% 8.80% 34.95%
Long-term Liabilities 0.00% 0.00% 0.00% 11.17%
Total Liabilities 9.65% 9.00% 8.80% 46.12%
Net Worth 90.35% 91.00% 91.20% 53.88%
Percent of Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 79.50% 79.50% 79.50% 100.00%
Selling, General & Administrative Expenses 37.64% 66.98% 60.03% 81.44%
Advertising Expenses 0.00% 0.00% 0.00% 1.41%
Profit Before Interest and Taxes 60.01% 18.02% 27.89% 2.40%
Main Ratios
Current 9.45 8.36 6.57 1.54
Quick 9.45 8.36 6.57 1.23
Total Debt to Total Assets 9.65% 9.00% 8.80% 56.68%
Pre-tax Return on Net Worth 94.03% 35.19% 65.69% 5.58%
Pre-tax Return on Assets 84.96% 32.02% 59.91% 12.87%
Additional Ratios FY 2005 FY 2006 FY 2007
Net Profit Margin 41.86% 12.52% 19.47% n.a
Return on Equity 65.82% 24.63% 45.98% n.a
Activity Ratios
Accounts Receivable Turnover 7.06 7.06 7.06 n.a
Collection Days 60 45 44 n.a
Accounts Payable Turnover 14.29 12.17 12.17 n.a
Payment Days 28 28 26 n.a
Total Asset Turnover 1.42 1.79 2.15 n.a
Debt Ratios
Debt to Net Worth 0.11 0.10 0.10 n.a
Current Liab. to Liab. 1.00 1.00 1.00 n.a
Liquidity Ratios
Net Working Capital $139,523 $120,221 $104,796 n.a
Interest Coverage 273.58 134.29 382.94 n.a
Additional Ratios
Assets to Sales 0.70 0.56 0.46 n.a
Current Debt/Total Assets 10% 9% 9% n.a
Acid Test 7.99 6.39 4.15 n.a
Sales/Net Worth 1.57 1.97 2.36 n.a
Dividend Payout 0.00 0.74 0.67 n.a

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan

Appendix

Sales Forecast
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Sales
Residential Inspection Services 0% $8,000 $12,000 $16,000 $18,000 $14,000 $13,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Commercial Inspection Services 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Field Services 0% $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Property Preservation Services 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Total Sales $17,500 $21,500 $25,500 $27,500 $23,500 $22,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500
Direct Cost of Sales Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Mileage $2,538 $3,118 $3,697 $3,987 $3,407 $3,263 $2,538 $2,538 $2,538 $2,538 $2,538 $2,538
Report Materials $1,050 $1,290 $1,530 $1,650 $1,410 $1,350 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050
Subtotal Direct Cost of Sales $3,588 $4,408 $5,228 $5,638 $4,818 $4,613 $3,588 $3,588 $3,588 $3,588 $3,588 $3,588
Personnel Plan
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Owner\Founders 0% $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Employees 0% $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $0 $0 $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000

Pro Forma Profit and Loss
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Sales $17,500 $21,500 $25,500 $27,500 $23,500 $22,500 $17,500 $17,500 $17,500 $17,500 $17,500 $17,500
Direct Cost of Sales $3,588 $4,408 $5,228 $5,638 $4,818 $4,613 $3,588 $3,588 $3,588 $3,588 $3,588 $3,588
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $3,588 $4,408 $5,228 $5,638 $4,818 $4,613 $3,588 $3,588 $3,588 $3,588 $3,588 $3,588
Gross Margin $13,913 $17,093 $20,273 $21,863 $18,683 $17,888 $13,913 $13,913 $13,913 $13,913 $13,913 $13,913
Gross Margin % 79.50% 79.50% 79.50% 79.50% 79.50% 79.50% 79.50% 79.50% 79.50% 79.50% 79.50% 79.50%
Expenses
Payroll $0 $0 $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Marketing/Promotion $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $0 $0 $0 $0 $750 $750 $750 $750 $750 $750 $750 $750
Utilities $0 $0 $0 $0 $150 $150 $150 $150 $150 $150 $150 $150
Insurance $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Website Hosting and Maintenance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Bookkeeping Service 15% $250 $250 $250 $250 $250 $500 $500 $500 $500 $500 $500 $500
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $1,450 $1,450 $1,450 $1,450 $2,350 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600
Profit Before Interest and Taxes $12,463 $15,643 $18,823 $20,413 $16,333 $12,288 $8,313 $8,313 $8,313 $8,313 $8,313 $8,313
EBITDA $12,463 $15,643 $18,823 $20,413 $16,333 $12,288 $8,313 $8,313 $8,313 $8,313 $8,313 $8,313
Interest Expense $48 $48 $47 $46 $46 $45 $44 $43 $43 $42 $41 $40
Taxes Incurred $3,724 $4,678 $5,633 $6,110 $4,886 $3,673 $2,481 $2,481 $2,481 $2,481 $2,481 $2,482
Net Profit $8,690 $10,916 $13,143 $14,256 $11,401 $8,570 $5,788 $5,788 $5,789 $5,789 $5,790 $5,790
Net Profit/Sales 49.66% 50.77% 51.54% 51.84% 48.51% 38.09% 33.07% 33.08% 33.08% 33.08% 33.09% 33.09%

Pro Forma Cash Flow
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Cash Received
Cash from Operations
Cash Sales $5,250 $6,450 $7,650 $8,250 $7,050 $6,750 $5,250 $5,250 $5,250 $5,250 $5,250 $5,250
Cash from Receivables $10,820 $11,228 $12,343 $15,143 $17,897 $19,157 $16,427 $15,633 $12,250 $12,250 $12,250 $12,250
Subtotal Cash from Operations $16,070 $17,678 $19,993 $23,393 $24,947 $25,907 $21,677 $20,883 $17,500 $17,500 $17,500 $17,500
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 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $16,070 $17,678 $19,993 $23,393 $24,947 $25,907 $21,677 $20,883 $17,500 $17,500 $17,500 $17,500
Expenditures Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Expenditures from Operations
Cash Spending $0 $0 $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Bill Payments $2,294 $8,869 $10,643 $12,387 $13,205 $12,060 $10,856 $8,712 $8,712 $8,711 $8,711 $8,710
Subtotal Spent on Operations $2,294 $8,869 $10,643 $12,387 $13,205 $15,060 $13,856 $11,712 $11,712 $11,711 $11,711 $11,710
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 $145 $145 $145 $145 $145 $145 $145 $145 $145 $145 $145 $145
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $2,439 $9,014 $10,788 $12,532 $13,350 $15,205 $14,001 $11,857 $11,857 $11,856 $11,856 $11,855
Net Cash Flow $13,631 $8,664 $9,206 $10,862 $11,596 $10,702 $7,676 $9,026 $5,643 $5,644 $5,644 $5,645
Cash Balance $16,631 $25,294 $34,500 $45,362 $56,958 $67,659 $75,335 $84,361 $90,005 $95,649 $101,293 $106,938

Pro Forma Balance Sheet
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Assets Starting Balances
Current Assets
Cash $3,000 $16,631 $25,294 $34,500 $45,362 $56,958 $67,659 $75,335 $84,361 $90,005 $95,649 $101,293 $106,938
Accounts Receivable $21,639 $23,070 $26,892 $32,398 $36,505 $35,058 $31,652 $27,475 $24,092 $24,092 $24,092 $24,092 $24,092
Other Current Assets $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Total Current Assets $49,639 $64,700 $77,186 $91,898 $106,867 $117,016 $124,311 $127,810 $133,453 $139,096 $144,740 $150,385 $156,030
Long-term Assets
Long-term Assets $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Total Assets $64,639 $79,700 $92,186 $106,898 $121,867 $132,016 $139,311 $142,810 $148,453 $154,096 $159,740 $165,385 $171,030
Liabilities and Capital Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Current Liabilities
Accounts Payable $2,000 $8,516 $10,231 $11,945 $12,802 $11,696 $10,566 $8,422 $8,421 $8,421 $8,420 $8,420 $8,419
Current Borrowing $9,827 $9,682 $9,537 $9,392 $9,247 $9,102 $8,957 $8,812 $8,667 $8,522 $8,377 $8,232 $8,087
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $11,827 $18,198 $19,768 $21,337 $22,049 $20,798 $19,523 $17,234 $17,088 $16,943 $16,797 $16,652 $16,506
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $11,827 $18,198 $19,768 $21,337 $22,049 $20,798 $19,523 $17,234 $17,088 $16,943 $16,797 $16,652 $16,506
Paid-in Capital $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000
Retained Earnings $22,812 $22,812 $22,812 $22,812 $22,812 $22,812 $22,812 $22,812 $22,812 $22,812 $22,812 $22,812 $22,812
Earnings $0 $8,690 $19,606 $32,749 $47,005 $58,406 $66,976 $72,764 $78,553 $84,342 $90,131 $95,921 $101,711
Total Capital $52,812 $61,502 $72,418 $85,561 $99,817 $111,218 $119,788 $125,576 $131,365 $137,154 $142,943 $148,733 $154,523
Total Liabilities and Capital $64,639 $79,700 $92,186 $106,898 $121,867 $132,016 $139,311 $142,810 $148,453 $154,096 $159,740 $165,385 $171,030
Net Worth $52,812 $61,502 $72,418 $85,561 $99,817 $111,218 $119,788 $125,576 $131,365 $137,154 $142,943 $148,733 $154,523

LivePlan Logo

See why 1.2 million entrepreneurs have written their business plans with LivePlan

Create Your Plan