Ideal Business Support Services business support insurance business plan appendix. Ideal Business Support Services is an outsource provider of support services to Insurance Agents.

Ideal Business Support Services

Start your own business plan »

Business Support Insurance Business Plan

Appendix

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
Exclusive agents 0% $0 $1,001 $1,204 $2,145 $3,454 $3,658 $4,258 $4,987 $6,254 $6,985 $8,125 $8,978
Insurance brokers 0% $0 $1,325 $1,545 $2,785 $3,852 $4,141 $4,787 $6,235 $7,458 $8,325 $9,214 $10,145
Total Sales $0 $2,326 $2,749 $4,930 $7,306 $7,799 $9,045 $11,222 $13,712 $15,310 $17,339 $19,123
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
Exclusive agents $0 $150 $181 $322 $518 $549 $639 $748 $938 $1,048 $1,219 $1,347
Insurance brokers $0 $199 $232 $418 $578 $621 $718 $935 $1,119 $1,249 $1,382 $1,522
Subtotal Direct Cost of Sales $0 $349 $412 $740 $1,096 $1,170 $1,357 $1,683 $2,057 $2,297 $2,601 $2,868
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
Sarah 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Support staff 0% $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Support staff 0% $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Support staff 0% $0 $0 $0 $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Support staff 0% $0 $0 $0 $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Total People 1 3 3 3 5 5 5 5 5 5 5 5
Total Payroll $2,500 $6,340 $6,340 $6,340 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
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 $2,326 $2,749 $4,930 $7,306 $7,799 $9,045 $11,222 $13,712 $15,310 $17,339 $19,123
Direct Cost of Sales $0 $349 $412 $740 $1,096 $1,170 $1,357 $1,683 $2,057 $2,297 $2,601 $2,868
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $349 $412 $740 $1,096 $1,170 $1,357 $1,683 $2,057 $2,297 $2,601 $2,868
Gross Margin $0 $1,977 $2,337 $4,191 $6,210 $6,629 $7,688 $9,539 $11,655 $13,014 $14,738 $16,255
Gross Margin % 0.00% 85.00% 85.00% 85.00% 85.00% 85.00% 85.00% 85.00% 85.00% 85.00% 85.00% 85.00%
Expenses
Payroll $2,500 $6,340 $6,340 $6,340 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180
Sales and Marketing and Other Expenses $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Depreciation $236 $236 $236 $236 $236 $236 $236 $236 $236 $236 $236 $236
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Insurance $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Rent $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Payroll Taxes 15% $375 $951 $951 $951 $1,527 $1,527 $1,527 $1,527 $1,527 $1,527 $1,527 $1,527
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $4,436 $8,852 $8,852 $8,852 $13,268 $13,268 $13,268 $13,268 $13,268 $13,268 $13,268 $13,268
Profit Before Interest and Taxes ($4,436) ($6,875) ($6,515) ($4,662) ($7,058) ($6,639) ($5,580) ($3,729) ($1,613) ($255) $1,470 $2,987
EBITDA ($4,200) ($6,639) ($6,279) ($4,426) ($6,822) ($6,403) ($5,344) ($3,493) ($1,377) ($19) $1,706 $3,223
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 ($4,436) ($6,875) ($6,515) ($4,662) ($7,058) ($6,639) ($5,580) ($3,729) ($1,613) ($255) $1,470 $2,987
Net Profit/Sales 0.00% -295.57% -237.01% -94.55% -96.60% -85.12% -61.69% -33.23% -11.76% -1.66% 8.48% 15.62%
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 $814 $962 $1,726 $2,557 $2,730 $3,166 $3,928 $4,799 $5,359 $6,069 $6,693
Cash from Receivables $0 $0 $50 $1,521 $1,834 $3,256 $4,760 $5,096 $5,926 $7,348 $8,947 $9,995
Subtotal Cash from Operations $0 $814 $1,013 $3,247 $4,391 $5,986 $7,925 $9,024 $10,726 $12,707 $15,016 $16,689
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 $3,000 $0 $0
Subtotal Cash Received $0 $814 $1,013 $3,247 $4,391 $5,986 $7,925 $9,024 $10,726 $15,707 $15,016 $16,689
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 $2,500 $6,340 $6,340 $6,340 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180 $10,180
Bill Payments $57 $1,731 $2,627 $2,699 $3,047 $3,950 $4,028 $4,220 $4,548 $4,917 $5,159 $5,462
Subtotal Spent on Operations $2,557 $8,071 $8,967 $9,039 $13,227 $14,130 $14,208 $14,400 $14,728 $15,097 $15,339 $15,642
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 $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 $2,557 $8,071 $8,967 $9,039 $13,227 $14,130 $14,208 $14,400 $14,728 $15,097 $15,339 $15,642
Net Cash Flow ($2,557) ($7,257) ($7,954) ($5,793) ($8,835) ($8,145) ($6,283) ($5,376) ($4,002) $610 ($323) $1,047
Cash Balance $54,843 $47,587 $39,632 $33,839 $25,004 $16,859 $10,577 $5,201 $1,199 $1,809 $1,486 $2,533
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 $57,400 $54,843 $47,587 $39,632 $33,839 $25,004 $16,859 $10,577 $5,201 $1,199 $1,809 $1,486 $2,533
Accounts Receivable $0 $0 $1,512 $3,248 $4,932 $7,847 $9,660 $10,780 $12,978 $15,964 $18,567 $20,890 $23,325
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $57,400 $54,843 $49,099 $42,880 $38,771 $32,851 $26,519 $21,356 $18,179 $17,163 $20,376 $22,376 $25,858
Long-term Assets
Long-term Assets $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500
Accumulated Depreciation $0 $236 $472 $708 $944 $1,180 $1,416 $1,652 $1,888 $2,124 $2,360 $2,596 $2,832
Total Long-term Assets $8,500 $8,264 $8,028 $7,792 $7,556 $7,320 $7,084 $6,848 $6,612 $6,376 $6,140 $5,904 $5,668
Total Assets $65,900 $63,107 $57,127 $50,672 $46,327 $40,171 $33,603 $28,204 $24,791 $23,539 $26,516 $28,280 $31,526
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 $1,643 $2,537 $2,599 $2,915 $3,816 $3,888 $4,068 $4,384 $4,745 $4,977 $5,271 $5,530
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 $1,643 $2,537 $2,599 $2,915 $3,816 $3,888 $4,068 $4,384 $4,745 $4,977 $5,271 $5,530
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $1,643 $2,537 $2,599 $2,915 $3,816 $3,888 $4,068 $4,384 $4,745 $4,977 $5,271 $5,530
Paid-in Capital $67,000 $67,000 $67,000 $67,000 $67,000 $67,000 $67,000 $67,000 $67,000 $67,000 $70,000 $70,000 $70,000
Retained Earnings ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100)
Earnings $0 ($4,436) ($11,311) ($17,826) ($22,488) ($29,546) ($36,185) ($41,764) ($45,494) ($47,106) ($47,361) ($45,891) ($42,904)
Total Capital $65,900 $61,464 $54,589 $48,074 $43,412 $36,354 $29,716 $24,136 $20,406 $18,794 $21,539 $23,009 $25,996
Total Liabilities and Capital $65,900 $63,107 $57,127 $50,672 $46,327 $40,171 $33,603 $28,204 $24,791 $23,539 $26,516 $28,280 $31,526
Net Worth $65,900 $61,464 $54,589 $48,074 $43,412 $36,354 $29,716 $24,136 $20,406 $18,794 $21,539 $23,009 $25,996
Ideal Business Support Services business support insurance business plan appendix. Ideal Business Support Services is an outsource provider of support services to Insurance Agents.