Don't bother with copy and paste.

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

Download for free

Dating Matchmaking Service Business Plan

Start your plan

CompuDate

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
20-35 0% $0 $174 $308 $1,072 $2,893 $3,189 $2,432 $2,788 $3,212 $3,434 $3,545 $3,878
36-60 0% $0 $200 $354 $1,232 $3,325 $3,665 $4,556 $4,989 $5,545 $6,054 $6,565 $6,878
Total Sales $0 $374 $662 $2,304 $6,218 $6,854 $6,988 $7,777 $8,757 $9,488 $10,110 $10,756
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
20-35 $0 $12 $22 $75 $202 $223 $170 $195 $225 $240 $248 $271
36-60 $0 $14 $25 $86 $233 $257 $319 $349 $388 $424 $460 $481
Subtotal Direct Cost of Sales $0 $26 $46 $161 $435 $480 $489 $544 $613 $664 $708 $753
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Suzie 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
Part time employee 0% $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $3,000 $3,000 $3,000 $3,000 $3,000
Total People 1 1 1 2 2 2 2 3 3 3 3 3
Total Payroll $2,500 $2,500 $2,500 $4,000 $4,000 $4,000 $4,000 $5,500 $5,500 $5,500 $5,500 $5,500

General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
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
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $0 $374 $662 $2,304 $6,218 $6,854 $6,988 $7,777 $8,757 $9,488 $10,110 $10,756
Direct Cost of Sales $0 $26 $46 $161 $435 $480 $489 $544 $613 $664 $708 $753
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $26 $46 $161 $435 $480 $489 $544 $613 $664 $708 $753
Gross Margin $0 $348 $616 $2,143 $5,783 $6,374 $6,499 $7,233 $8,144 $8,824 $9,402 $10,003
Gross Margin % 0.00% 93.00% 93.00% 93.00% 93.00% 93.00% 93.00% 93.00% 93.00% 93.00% 93.00% 93.00%
Expenses
Payroll $2,500 $2,500 $2,500 $4,000 $4,000 $4,000 $4,000 $5,500 $5,500 $5,500 $5,500 $5,500
Sales and Marketing and Other Expenses $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $550 $550 $550 $550 $550 $550 $550 $550 $550 $550 $550 $550
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Payroll Taxes 15% $375 $375 $375 $600 $600 $600 $600 $825 $825 $825 $825 $825
Website development/maintenance $4,000 $3,000 $0 $0 $0 $500 $0 $0 $0 $0 $500 $0
Total Operating Expenses $8,050 $7,050 $4,050 $5,775 $5,775 $6,275 $5,775 $7,500 $7,500 $7,500 $8,000 $7,500
Profit Before Interest and Taxes ($8,050) ($6,702) ($3,434) ($3,632) $8 $99 $724 ($267) $644 $1,324 $1,402 $2,503
EBITDA ($8,050) ($6,702) ($3,434) ($3,632) $8 $99 $724 ($267) $644 $1,324 $1,402 $2,503
Interest Expense $583 $583 $583 $583 $583 $583 $583 $583 $583 $583 $583 $583
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($8,633) ($7,286) ($4,018) ($4,216) ($576) ($485) $141 ($851) $61 $741 $819 $1,920
Net Profit/Sales 0.00% -1948.00% -606.92% -182.99% -9.26% -7.07% 2.01% -10.94% 0.69% 7.80% 8.10% 17.85%

Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $0 $374 $662 $2,304 $6,218 $6,854 $6,988 $7,777 $8,757 $9,488 $10,110 $10,756
Subtotal Cash from Operations $0 $374 $662 $2,304 $6,218 $6,854 $6,988 $7,777 $8,757 $9,488 $10,110 $10,756
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 $70,000 $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 $70,000 $374 $662 $2,304 $6,218 $6,854 $6,988 $7,777 $8,757 $9,488 $10,110 $10,756
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $2,500 $2,500 $2,500 $4,000 $4,000 $4,000 $4,000 $5,500 $5,500 $5,500 $5,500 $5,500
Bill Payments $6,204 $6,101 $5,060 $2,191 $2,529 $2,812 $3,322 $2,857 $3,130 $3,198 $3,266 $3,776
Subtotal Spent on Operations $8,704 $8,601 $7,560 $6,191 $6,529 $6,812 $7,322 $8,357 $8,630 $8,698 $8,766 $9,276
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 $40,000 $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 $48,704 $8,601 $7,560 $6,191 $6,529 $6,812 $7,322 $8,357 $8,630 $8,698 $8,766 $9,276
Net Cash Flow $21,296 ($8,227) ($6,898) ($3,887) ($311) $42 ($334) ($580) $127 $790 $1,344 $1,480
Cash Balance $35,850 $27,623 $20,724 $16,837 $16,526 $16,568 $16,234 $15,655 $15,782 $16,572 $17,916 $19,396
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $14,554 $35,850 $27,623 $20,724 $16,837 $16,526 $16,568 $16,234 $15,655 $15,782 $16,572 $17,916 $19,396
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 $16,554 $37,850 $29,623 $22,724 $18,837 $18,526 $18,568 $18,234 $17,655 $17,782 $18,572 $19,916 $21,396
Long-term Assets
Long-term Assets $0 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
Total Assets $16,554 $77,850 $69,623 $62,724 $58,837 $58,526 $58,568 $58,234 $57,655 $57,782 $58,572 $59,916 $61,396
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $6,000 $5,929 $4,988 $2,107 $2,436 $2,700 $3,227 $2,753 $3,023 $3,090 $3,139 $3,665 $3,225
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 $6,000 $5,929 $4,988 $2,107 $2,436 $2,700 $3,227 $2,753 $3,023 $3,090 $3,139 $3,665 $3,225
Long-term Liabilities $0 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000
Total Liabilities $6,000 $75,929 $74,988 $72,107 $72,436 $72,700 $73,227 $72,753 $73,023 $73,090 $73,139 $73,665 $73,225
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings $10,554 $10,554 $10,554 $10,554 $10,554 $10,554 $10,554 $10,554 $10,554 $10,554 $10,554 $10,554 $10,554
Earnings $0 ($8,633) ($15,919) ($19,937) ($24,152) ($24,728) ($25,213) ($25,072) ($25,923) ($25,862) ($25,122) ($24,303) ($22,383)
Total Capital $10,554 $1,921 ($5,365) ($9,383) ($13,598) ($14,174) ($14,659) ($14,518) ($15,369) ($15,308) ($14,568) ($13,749) ($11,829)
Total Liabilities and Capital $16,554 $77,850 $69,623 $62,724 $58,837 $58,526 $58,568 $58,234 $57,655 $57,782 $58,572 $59,916 $61,396
Net Worth $10,554 $1,921 ($5,365) ($9,383) ($13,598) ($14,174) ($14,659) ($14,518) ($15,369) ($15,308) ($14,568) ($13,749) ($11,829)

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.