Corporate Retreat Professionals event planning business plan appendix. Corporate Retreat Professionals is an event planning service for corporations focusing on leadership training retreats, team building programs, and product launch/public relations events.

Corporate Retreat Professionals

Start your own business plan »

Event Planning 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
Large companies 0% $0 $0 $1,874 $1,997 $4,587 $4,998 $5,354 $6,874 $7,445 $7,963 $8,547 $9,125
Small companies 0% $0 $0 $1,255 $1,458 $2,547 $2,754 $2,914 $3,874 $4,554 $4,998 $5,347 $5,901
Total Sales $0 $0 $3,129 $3,455 $7,134 $7,752 $8,268 $10,748 $11,999 $12,961 $13,894 $15,026
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
Large companies $0 $0 $321 $384 $1,125 $1,321 $1,478 $1,848 $2,114 $2,325 $2,400 $2,564
Small companies $0 $0 $121 $214 $457 $554 $658 $854 $1,010 $1,121 $1,145 $1,300
Subtotal Direct Cost of Sales $0 $0 $442 $598 $1,582 $1,875 $2,136 $2,702 $3,124 $3,446 $3,545 $3,864
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
Jeff 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
secretary/ receptionist 0% $0 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700
account manager 0% $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 1 2 2 3 3 3 3 3 3 3 3 3
Total Payroll $2,000 $3,700 $3,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700
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 $0 $3,129 $3,455 $7,134 $7,752 $8,268 $10,748 $11,999 $12,961 $13,894 $15,026
Direct Cost of Sales $0 $0 $442 $598 $1,582 $1,875 $2,136 $2,702 $3,124 $3,446 $3,545 $3,864
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $442 $598 $1,582 $1,875 $2,136 $2,702 $3,124 $3,446 $3,545 $3,864
Gross Margin $0 $0 $2,687 $2,857 $5,552 $5,877 $6,132 $8,046 $8,875 $9,515 $10,349 $11,162
Gross Margin % 0.00% 0.00% 85.87% 82.69% 77.82% 75.81% 74.17% 74.86% 73.96% 73.41% 74.49% 74.28%
Expenses
Payroll $2,000 $3,700 $3,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700
Sales and Marketing and Other Expenses $0 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Depreciation $139 $139 $139 $139 $139 $139 $139 $139 $139 $139 $139 $139
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Rent $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Payroll Taxes 15% $300 $555 $555 $1,005 $1,005 $1,005 $1,005 $1,005 $1,005 $1,005 $1,005 $1,005
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $3,939 $5,994 $5,994 $8,444 $8,444 $8,444 $8,444 $8,444 $8,444 $8,444 $8,444 $8,444
Profit Before Interest and Taxes ($3,939) ($5,994) ($3,307) ($5,587) ($2,892) ($2,567) ($2,312) ($398) $431 $1,071 $1,905 $2,718
EBITDA ($3,800) ($5,855) ($3,168) ($5,448) ($2,753) ($2,428) ($2,173) ($259) $570 $1,210 $2,044 $2,857
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 ($3,939) ($5,994) ($3,307) ($5,587) ($2,892) ($2,567) ($2,312) ($398) $431 $1,071 $1,905 $2,718
Net Profit/Sales 0.00% 0.00% -105.69% -161.71% -40.54% -33.11% -27.96% -3.70% 3.59% 8.26% 13.71% 18.09%
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 $0 $782 $864 $1,784 $1,938 $2,067 $2,687 $3,000 $3,240 $3,474 $3,757
Cash from Receivables $0 $0 $0 $78 $2,355 $2,683 $5,366 $5,827 $6,263 $8,092 $9,023 $9,744
Subtotal Cash from Operations $0 $0 $782 $942 $4,138 $4,621 $7,433 $8,514 $9,263 $11,333 $12,497 $13,501
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 $4,000 $0 $8,000 $0 $0
Subtotal Cash Received $0 $0 $782 $942 $4,138 $4,621 $7,433 $12,514 $9,263 $19,333 $12,497 $13,501
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 $2,000 $3,700 $3,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700 $5,700
Bill Payments $60 $1,812 $2,188 $3,170 $3,650 $4,962 $4,810 $5,058 $5,938 $6,200 $6,400 $6,278
Subtotal Spent on Operations $2,060 $5,512 $5,888 $8,870 $9,350 $10,662 $10,510 $10,758 $11,638 $11,900 $12,100 $11,978
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 $2,060 $5,512 $5,888 $8,870 $9,350 $10,662 $10,510 $10,758 $11,638 $11,900 $12,100 $11,978
Net Cash Flow ($2,060) ($5,512) ($5,106) ($7,928) ($5,212) ($6,040) ($3,077) $1,756 ($2,376) $7,432 $396 $1,523
Cash Balance $39,540 $34,028 $28,922 $20,994 $15,782 $9,742 $6,665 $8,420 $6,045 $13,477 $13,874 $15,397
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 $41,600 $39,540 $34,028 $28,922 $20,994 $15,782 $9,742 $6,665 $8,420 $6,045 $13,477 $13,874 $15,397
Accounts Receivable $0 $0 $0 $2,347 $4,860 $7,855 $10,986 $11,821 $14,055 $16,792 $18,420 $19,817 $21,343
Inventory $0 $0 $0 $558 $960 $1,740 $2,063 $2,350 $2,972 $3,436 $3,791 $3,900 $4,250
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $41,600 $39,540 $34,028 $31,827 $26,814 $25,378 $22,790 $20,835 $25,448 $26,273 $35,688 $37,590 $40,990
Long-term Assets
Long-term Assets $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Accumulated Depreciation $0 $139 $278 $417 $556 $695 $834 $973 $1,112 $1,251 $1,390 $1,529 $1,668
Total Long-term Assets $5,000 $4,861 $4,722 $4,583 $4,444 $4,305 $4,166 $4,027 $3,888 $3,749 $3,610 $3,471 $3,332
Total Assets $46,600 $44,401 $38,750 $36,410 $31,258 $29,683 $26,956 $24,862 $29,336 $30,022 $39,298 $41,061 $44,322
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 $1,740 $2,083 $3,050 $3,485 $4,802 $4,642 $4,860 $5,732 $5,987 $6,192 $6,050 $6,593
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 $1,740 $2,083 $3,050 $3,485 $4,802 $4,642 $4,860 $5,732 $5,987 $6,192 $6,050 $6,593
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $1,740 $2,083 $3,050 $3,485 $4,802 $4,642 $4,860 $5,732 $5,987 $6,192 $6,050 $6,593
Paid-in Capital $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $54,000 $54,000 $62,000 $62,000 $62,000
Retained Earnings ($3,400) ($3,400) ($3,400) ($3,400) ($3,400) ($3,400) ($3,400) ($3,400) ($3,400) ($3,400) ($3,400) ($3,400) ($3,400)
Earnings $0 ($3,939) ($9,933) ($13,240) ($18,827) ($21,719) ($24,286) ($26,598) ($26,996) ($26,565) ($25,494) ($23,589) ($20,871)
Total Capital $46,600 $42,661 $36,667 $33,360 $27,773 $24,881 $22,314 $20,002 $23,604 $24,035 $33,106 $35,011 $37,729
Total Liabilities and Capital $46,600 $44,401 $38,750 $36,410 $31,258 $29,683 $26,956 $24,862 $29,336 $30,022 $39,298 $41,061 $44,322
Net Worth $46,600 $42,661 $36,667 $33,360 $27,773 $24,881 $22,314 $20,002 $23,604 $24,035 $33,106 $35,011 $37,729

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

Corporate Retreat Professionals event planning business plan appendix. Corporate Retreat Professionals is an event planning service for corporations focusing on leadership training retreats, team building programs, and product launch/public relations events.