Construction Inspection Business Plan

Start your plan
Start my business plan

Start your own construction inspection business plan

Inspect A-bode

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
Real estate agents 0% $1,254 $1,547 $2,145 $2,254 $2,645 $3,124 $3,254 $3,547 $3,745 $4,125 $4,578 $4,687
Individual buyers 0% $625 $845 $902 $945 $994 $954 $854 $921 $982 $854 $954 $1,024
Individual sellers 0% $250 $300 $321 $345 $354 $254 $265 $301 $321 $298 $258 $265
Total Sales $2,129 $2,692 $3,368 $3,544 $3,993 $4,332 $4,373 $4,769 $5,048 $5,277 $5,790 $5,976
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
Real estate agents $63 $77 $107 $113 $132 $156 $163 $177 $187 $206 $229 $234
Individual buyers $31 $42 $45 $47 $50 $48 $43 $46 $49 $43 $48 $51
Individual sellers $13 $15 $16 $17 $18 $13 $13 $15 $16 $15 $13 $13
Subtotal Direct Cost of Sales $106 $135 $168 $177 $200 $217 $219 $238 $252 $264 $290 $299
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
Chek 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
Office assistant 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 1 1 1 1 1 1 1 1 1 1 1 1
Total Payroll $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000

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% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
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 $2,129 $2,692 $3,368 $3,544 $3,993 $4,332 $4,373 $4,769 $5,048 $5,277 $5,790 $5,976
Direct Cost of Sales $106 $135 $168 $177 $200 $217 $219 $238 $252 $264 $290 $299
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $106 $135 $168 $177 $200 $217 $219 $238 $252 $264 $290 $299
Gross Margin $2,023 $2,557 $3,200 $3,367 $3,793 $4,115 $4,154 $4,531 $4,796 $5,013 $5,501 $5,677
Gross Margin % 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00%
Expenses
Payroll $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Sales and Marketing and Other Expenses $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Depreciation $72 $72 $72 $72 $72 $72 $72 $72 $72 $72 $72 $72
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
License fees and association dues $225 $225 $225 $225 $225 $225 $225 $225 $225 $225 $225 $225
Payroll Taxes 15% $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $3,847 $3,847 $3,847 $3,847 $3,847 $3,847 $3,847 $3,847 $3,847 $3,847 $3,847 $3,847
Profit Before Interest and Taxes ($1,824) ($1,290) ($647) ($480) ($54) $268 $307 $684 $949 $1,166 $1,654 $1,830
EBITDA ($1,752) ($1,218) ($575) ($408) $18 $340 $379 $756 $1,021 $1,238 $1,726 $1,902
Interest Expense $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21 $21
Taxes Incurred ($554) ($393) ($200) ($150) ($22) $74 $86 $199 $278 $344 $490 $543
Net Profit ($1,292) ($917) ($468) ($351) ($52) $173 $201 $464 $649 $802 $1,143 $1,267
Net Profit/Sales -60.67% -34.08% -13.89% -9.90% -1.31% 4.00% 4.59% 9.73% 12.87% 15.19% 19.74% 21.19%

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 $2,129 $2,692 $3,368 $3,544 $3,993 $4,332 $4,373 $4,769 $5,048 $5,277 $5,790 $5,976
Subtotal Cash from Operations $2,129 $2,692 $3,368 $3,544 $3,993 $4,332 $4,373 $4,769 $5,048 $5,277 $5,790 $5,976
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 $2,129 $2,692 $3,368 $3,544 $3,993 $4,332 $4,373 $4,769 $5,048 $5,277 $5,790 $5,976
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 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Bill Payments $12 $355 $545 $766 $828 $977 $1,087 $1,105 $1,236 $1,329 $1,409 $1,577
Subtotal Spent on Operations $3,012 $3,355 $3,545 $3,766 $3,828 $3,977 $4,087 $4,105 $4,236 $4,329 $4,409 $4,577
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 $3,012 $3,355 $3,545 $3,766 $3,828 $3,977 $4,087 $4,105 $4,236 $4,329 $4,409 $4,577
Net Cash Flow ($883) ($663) ($177) ($222) $165 $355 $286 $664 $812 $948 $1,381 $1,399
Cash Balance $5,217 $4,554 $4,378 $4,156 $4,321 $4,676 $4,962 $5,626 $6,438 $7,386 $8,767 $10,166
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 $6,100 $5,217 $4,554 $4,378 $4,156 $4,321 $4,676 $4,962 $5,626 $6,438 $7,386 $8,767 $10,166
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $6,100 $5,217 $4,554 $4,378 $4,156 $4,321 $4,676 $4,962 $5,626 $6,438 $7,386 $8,767 $10,166
Long-term Assets
Long-term Assets $4,300 $4,300 $4,300 $4,300 $4,300 $4,300 $4,300 $4,300 $4,300 $4,300 $4,300 $4,300 $4,300
Accumulated Depreciation $0 $72 $144 $216 $288 $360 $432 $504 $576 $648 $720 $792 $864
Total Long-term Assets $4,300 $4,228 $4,156 $4,084 $4,012 $3,940 $3,868 $3,796 $3,724 $3,652 $3,580 $3,508 $3,436
Total Assets $10,400 $9,445 $8,710 $8,462 $8,168 $8,261 $8,544 $8,758 $9,350 $10,090 $10,966 $12,275 $13,602
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 $337 $519 $738 $795 $941 $1,050 $1,064 $1,192 $1,282 $1,357 $1,523 $1,583
Current Borrowing $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $2,500 $2,837 $3,019 $3,238 $3,295 $3,441 $3,550 $3,564 $3,692 $3,782 $3,857 $4,023 $4,083
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $2,500 $2,837 $3,019 $3,238 $3,295 $3,441 $3,550 $3,564 $3,692 $3,782 $3,857 $4,023 $4,083
Paid-in Capital $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Retained Earnings ($2,100) ($2,100) ($2,100) ($2,100) ($2,100) ($2,100) ($2,100) ($2,100) ($2,100) ($2,100) ($2,100) ($2,100) ($2,100)
Earnings $0 ($1,292) ($2,209) ($2,677) ($3,027) ($3,080) ($2,906) ($2,706) ($2,242) ($1,592) ($791) $352 $1,619
Total Capital $7,900 $6,608 $5,691 $5,223 $4,873 $4,820 $4,994 $5,194 $5,658 $6,308 $7,109 $8,252 $9,519
Total Liabilities and Capital $10,400 $9,445 $8,710 $8,462 $8,168 $8,261 $8,544 $8,758 $9,350 $10,090 $10,966 $12,275 $13,602
Net Worth $7,900 $6,608 $5,691 $5,223 $4,873 $4,820 $4,994 $5,194 $5,658 $6,308 $7,109 $8,252 $9,519

Download link edge graphic Download this plan

Start your own construction inspection business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.