Consulting Seminars Business Plan

Start your plan
Start my business plan

Start your own consulting seminars business plan

Seminars

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
Unit Sales
Corporate Events 0% 0 1 0 2 0 0 0 0 2 2 0 0
Corporate units 0% 0 15 2 30 5 5 5 5 50 60 5 5
Standard Events 0% 0 0 1 0 2 2 2 3 3 3 2 1
Participants 0% 0 0 15 0 30 35 35 75 75 75 50 25
Other 0% 0 0 0 0 0 0 0 0 0 0 0 0
Total Unit Sales 0 16 18 32 37 42 42 83 130 140 57 31
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Corporate Events $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00
Corporate units $90.00 $90.00 $90.00 $90.00 $90.00 $90.00 $90.00 $90.00 $90.00 $90.00 $90.00 $90.00
Standard Events $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Participants $495.00 $495.00 $495.00 $495.00 $495.00 $495.00 $495.00 $495.00 $495.00 $495.00 $495.00 $495.00
Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Sales
Corporate Events $0 $5,000 $0 $10,000 $0 $0 $0 $0 $10,000 $10,000 $0 $0
Corporate units $0 $1,350 $180 $2,700 $450 $450 $450 $450 $4,500 $5,400 $450 $450
Standard Events $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Participants $0 $0 $7,425 $0 $14,850 $17,325 $17,325 $37,125 $37,125 $37,125 $24,750 $12,375
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $6,350 $7,605 $12,700 $15,300 $17,775 $17,775 $37,575 $51,625 $52,525 $25,200 $12,825
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Corporate Events 0.00% $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00
Corporate units 0.00% $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00
Standard Events 0.00% $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00
Participants 0.00% $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00
Other 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Direct Cost of Sales
Corporate Events $0 $500 $0 $1,000 $0 $0 $0 $0 $1,000 $1,000 $0 $0
Corporate units $0 $1,125 $150 $2,250 $375 $375 $375 $375 $3,750 $4,500 $375 $375
Standard Events $0 $0 $2,000 $0 $4,000 $4,000 $4,000 $6,000 $6,000 $6,000 $4,000 $2,000
Participants $0 $0 $1,500 $0 $3,000 $3,500 $3,500 $7,500 $7,500 $7,500 $5,000 $2,500
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $1,625 $3,650 $3,250 $7,375 $7,875 $7,875 $13,875 $18,250 $19,000 $9,375 $4,875
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
Owner/founder 0% $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Sales/marketing 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
Admin Assistance 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Contractors 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 3 3 3 3 3 3 3 3 3 3 3 3
Total Payroll $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500

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 $0 $6,350 $7,605 $12,700 $15,300 $17,775 $17,775 $37,575 $51,625 $52,525 $25,200 $12,825
Direct Cost of Sales $0 $1,625 $3,650 $3,250 $7,375 $7,875 $7,875 $13,875 $18,250 $19,000 $9,375 $4,875
Other Production Expenses $3,000 $500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $3,000 $2,125 $3,650 $3,250 $7,375 $7,875 $7,875 $13,875 $18,250 $19,000 $9,375 $4,875
Gross Margin ($3,000) $4,225 $3,955 $9,450 $7,925 $9,900 $9,900 $23,700 $33,375 $33,525 $15,825 $7,950
Gross Margin % 0.00% 66.54% 52.01% 74.41% 51.80% 55.70% 55.70% 63.07% 64.65% 63.83% 62.80% 61.99%
Expenses
Payroll $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500
Sales and Marketing and Other Expenses $6,000 $8,000 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance $500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Payroll Taxes 15% $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275 $1,275
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $16,975 $18,475 $13,975 $13,975 $13,975 $13,975 $13,975 $13,975 $13,975 $13,975 $13,975 $13,975
Profit Before Interest and Taxes ($19,975) ($14,250) ($10,020) ($4,525) ($6,050) ($4,075) ($4,075) $9,725 $19,400 $19,550 $1,850 ($6,025)
EBITDA ($19,975) ($14,250) ($10,020) ($4,525) ($6,050) ($4,075) ($4,075) $9,725 $19,400 $19,550 $1,850 ($6,025)
Interest Expense $247 $244 $303 $362 $359 $355 $352 $348 $345 $341 $213 $209
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($20,222) ($14,494) ($10,323) ($4,887) ($6,409) ($4,430) ($4,427) $9,377 $19,055 $19,209 $1,637 ($6,234)
Net Profit/Sales 0.00% -228.24% -135.74% -38.48% -41.89% -24.92% -24.90% 24.95% 36.91% 36.57% 6.50% -48.61%

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 $6,350 $7,605 $12,700 $15,300 $17,775 $17,775 $37,575 $51,625 $52,525 $25,200 $12,825
Subtotal Cash from Operations $0 $6,350 $7,605 $12,700 $15,300 $17,775 $17,775 $37,575 $51,625 $52,525 $25,200 $12,825
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 $7,500 $7,500 $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 $0 $6,350 $15,105 $20,200 $15,300 $17,775 $17,775 $37,575 $51,625 $52,525 $25,200 $12,825
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 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500
Bill Payments $391 $11,742 $12,246 $9,416 $9,224 $13,225 $13,705 $13,902 $19,844 $24,095 $24,491 $14,913
Subtotal Spent on Operations $8,891 $20,242 $20,746 $17,916 $17,724 $21,725 $22,205 $22,402 $28,344 $32,595 $32,991 $23,413
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 $387 $391 $394 $397 $400 $404 $407 $411 $414 $417 $15,421 $424
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,000
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 $9,278 $20,633 $21,140 $18,314 $18,125 $22,129 $22,612 $22,812 $28,758 $33,012 $48,412 $33,837
Net Cash Flow ($9,278) ($14,283) ($6,035) $1,886 ($2,825) ($4,354) ($4,837) $14,763 $22,867 $19,513 ($23,212) ($21,012)
Cash Balance $37,922 $23,639 $17,604 $19,490 $16,665 $12,311 $7,474 $22,237 $45,103 $64,616 $41,404 $20,392
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 $47,200 $37,922 $23,639 $17,604 $19,490 $16,665 $12,311 $7,474 $22,237 $45,103 $64,616 $41,404 $20,392
Other Current Assets $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total Current Assets $49,200 $39,922 $25,639 $19,604 $21,490 $18,665 $14,311 $9,474 $24,237 $47,103 $66,616 $43,404 $22,392
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $49,200 $39,922 $25,639 $19,604 $21,490 $18,665 $14,311 $9,474 $24,237 $47,103 $66,616 $43,404 $22,392
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 $11,331 $11,932 $9,113 $8,784 $12,768 $13,248 $13,245 $19,042 $23,268 $23,989 $14,561 $10,207
Current Borrowing $30,000 $29,613 $29,222 $36,328 $43,431 $43,030 $42,627 $42,219 $41,809 $41,395 $40,977 $25,556 $25,132
Other Current Liabilities $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $0
Subtotal Current Liabilities $40,000 $50,944 $51,154 $55,442 $62,215 $65,799 $65,875 $65,464 $70,851 $74,662 $74,967 $50,117 $35,339
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $40,000 $50,944 $51,154 $55,442 $62,215 $65,799 $65,875 $65,464 $70,851 $74,662 $74,967 $50,117 $35,339
Paid-in Capital $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
Retained Earnings ($15,800) ($15,800) ($15,800) ($15,800) ($15,800) ($15,800) ($15,800) ($15,800) ($15,800) ($15,800) ($15,800) ($15,800) ($15,800)
Earnings $0 ($20,222) ($34,715) ($45,038) ($49,925) ($56,334) ($60,764) ($65,191) ($55,814) ($36,759) ($17,550) ($15,913) ($22,148)
Total Capital $9,200 ($11,022) ($25,515) ($35,838) ($40,725) ($47,134) ($51,564) ($55,991) ($46,614) ($27,559) ($8,350) ($6,713) ($12,948)
Total Liabilities and Capital $49,200 $39,922 $25,639 $19,604 $21,490 $18,665 $14,311 $9,474 $24,237 $47,103 $66,616 $43,404 $22,392
Net Worth $9,200 ($11,022) ($25,515) ($35,838) ($40,725) ($47,134) ($51,564) ($55,991) ($46,614) ($27,559) ($8,350) ($6,713) ($12,948)

Download link edge graphic Download this plan

Start your own consulting seminars 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.