Evergreen Life Memorial Center funeral home business plan appendix. Evergreen Life Memorial Center is a new type of funeral home, providing opportunities for family and friends to celebrate the life of the departed, and share social support for each other.

Evergreen Life Memorial Center

Start your own business plan »

Funeral Home 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
Funeral Products & Services $5,884 $5,884 $5,884 $5,884 $11,768 $11,768 $11,768 $17,652 $17,682 $23,536 $23,535 $29,420
Direct Cremations $0 $0 $0 $1,775 $0 $1,775 $0 $1,775 $1,775 $1,775 $1,775 $1,775
Total Sales $5,884 $5,884 $5,884 $7,659 $11,768 $13,543 $11,768 $19,427 $19,457 $25,311 $25,310 $31,195
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
Funeral Products & Services $2,059 $2,059 $2,059 $2,059 $4,119 $4,119 $4,119 $6,178 $6,189 $8,238 $8,237 $10,297
Direct Cremations $0 $0 $0 $621 $0 $621 $0 $621 $621 $621 $621 $621
Subtotal Direct Cost of Sales $2,059 $2,059 $2,059 $2,681 $4,119 $4,740 $4,119 $6,799 $6,810 $8,859 $8,859 $10,918
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 3% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Salesperson 3% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Administrative Assistant 3% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Staff Member 3% $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 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
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 $5,884 $5,884 $5,884 $7,659 $11,768 $13,543 $11,768 $19,427 $19,457 $25,311 $25,310 $31,195
Direct Cost of Sales $2,059 $2,059 $2,059 $2,681 $4,119 $4,740 $4,119 $6,799 $6,810 $8,859 $8,859 $10,918
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,059 $2,059 $2,059 $2,681 $4,119 $4,740 $4,119 $6,799 $6,810 $8,859 $8,859 $10,918
Gross Margin $3,825 $3,825 $3,825 $4,978 $7,649 $8,803 $7,649 $12,628 $12,647 $16,452 $16,452 $20,277
Gross Margin % 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00%
Expenses
Payroll $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Marketing/Promotion $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Depreciation $1,056 $1,056 $1,056 $1,056 $1,056 $1,056 $1,056 $1,056 $1,056 $1,056 $1,056 $1,056
Mortgage Payments $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200
Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Insurance $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Payroll Taxes 15% $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Auto Expenses 15% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Supplies $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Total Operating Expenses $13,606 $13,606 $13,606 $13,606 $13,606 $13,606 $13,606 $13,606 $13,606 $13,606 $13,606 $13,606
Profit Before Interest and Taxes ($9,781) ($9,781) ($9,781) ($8,628) ($5,957) ($4,803) ($5,957) ($978) ($959) $2,846 $2,846 $6,671
EBITDA ($8,725) ($8,725) ($8,725) ($7,572) ($4,901) ($3,747) ($4,901) $78 $97 $3,902 $3,902 $7,727
Interest Expense $1,477 $1,453 $1,430 $1,407 $1,383 $1,360 $1,337 $1,313 $1,290 $1,267 $1,243 $1,220
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($11,258) ($11,235) ($11,211) ($10,034) ($7,340) ($6,163) ($7,293) ($2,292) ($2,249) $1,579 $1,602 $5,451
Net Profit/Sales -191.33% -190.94% -190.54% -131.01% -62.37% -45.51% -61.98% -11.80% -11.56% 6.24% 6.33% 17.47%
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 $5,884 $5,884 $5,884 $7,659 $11,768 $13,543 $11,768 $19,427 $19,457 $25,311 $25,310 $31,195
Subtotal Cash from Operations $5,884 $5,884 $5,884 $7,659 $11,768 $13,543 $11,768 $19,427 $19,457 $25,311 $25,310 $31,195
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 $5,884 $5,884 $5,884 $7,659 $11,768 $13,543 $11,768 $19,427 $19,457 $25,311 $25,310 $31,195
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 $16,086 $16,063 $16,039 $16,637 $18,052 $18,650 $18,005 $20,663 $20,650 $22,676 $22,652 $24,688
Subtotal Spent on Operations $16,086 $16,063 $16,039 $16,637 $18,052 $18,650 $18,005 $20,663 $20,650 $22,676 $22,652 $24,688
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 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
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 $19,586 $19,563 $19,539 $20,137 $21,552 $22,150 $21,505 $24,163 $24,150 $26,176 $26,152 $28,188
Net Cash Flow ($13,702) ($13,679) ($13,655) ($12,478) ($9,784) ($8,607) ($9,737) ($4,736) ($4,693) ($865) ($842) $3,007
Cash Balance $104,598 $90,919 $77,264 $64,785 $55,001 $46,394 $36,657 $31,921 $27,228 $26,364 $25,522 $28,529
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 $118,300 $104,598 $90,919 $77,264 $64,785 $55,001 $46,394 $36,657 $31,921 $27,228 $26,364 $25,522 $28,529
Other Current Assets $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000
Total Current Assets $145,300 $131,598 $117,919 $104,264 $91,785 $82,001 $73,394 $63,657 $58,921 $54,228 $53,364 $52,522 $55,529
Long-term Assets
Long-term Assets $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000
Accumulated Depreciation $0 $1,056 $2,112 $3,168 $4,224 $5,280 $6,336 $7,392 $8,448 $9,504 $10,560 $11,616 $12,672
Total Long-term Assets $80,000 $78,944 $77,888 $76,832 $75,776 $74,720 $73,664 $72,608 $71,552 $70,496 $69,440 $68,384 $67,328
Total Assets $225,300 $210,542 $195,807 $181,096 $167,561 $156,721 $147,058 $136,265 $130,473 $124,724 $122,804 $120,906 $122,857
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
Current Borrowing $225,000 $221,500 $218,000 $214,500 $211,000 $207,500 $204,000 $200,500 $197,000 $193,500 $190,000 $186,500 $183,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $225,000 $221,500 $218,000 $214,500 $211,000 $207,500 $204,000 $200,500 $197,000 $193,500 $190,000 $186,500 $183,000
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $225,000 $221,500 $218,000 $214,500 $211,000 $207,500 $204,000 $200,500 $197,000 $193,500 $190,000 $186,500 $183,000
Paid-in Capital $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Retained Earnings ($19,700) ($19,700) ($19,700) ($19,700) ($19,700) ($19,700) ($19,700) ($19,700) ($19,700) ($19,700) ($19,700) ($19,700) ($19,700)
Earnings $0 ($11,258) ($22,493) ($33,704) ($43,739) ($51,079) ($57,242) ($64,535) ($66,827) ($69,076) ($67,496) ($65,894) ($60,443)
Total Capital $300 ($10,958) ($22,193) ($33,404) ($43,439) ($50,779) ($56,942) ($64,235) ($66,527) ($68,776) ($67,196) ($65,594) ($60,143)
Total Liabilities and Capital $225,300 $210,542 $195,807 $181,096 $167,561 $156,721 $147,058 $136,265 $130,473 $124,724 $122,804 $120,906 $122,857
Net Worth $300 ($10,958) ($22,193) ($33,404) ($43,439) ($50,779) ($56,942) ($64,235) ($66,527) ($68,776) ($67,196) ($65,594) ($60,144)
Evergreen Life Memorial Center funeral home business plan appendix. Evergreen Life Memorial Center is a new type of funeral home, providing opportunities for family and friends to celebrate the life of the departed, and share social support for each other.