Investment Company Business Plan

Start your plan
Start my business plan

Start your own investment company business plan

Investment Company

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
Management Fees 2% $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000
Equity appreciation 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000
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
Management Fees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Equity appreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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
Partners 0% $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Other 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total People 4 4 4 4 4 4 4 4 4 4 4 4
Total Payroll $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000

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 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00% 20.00%
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 $100,000 $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000
Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Investment write-off $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gross Margin $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000
Gross Margin % 0.00% 0.00% 100.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
Expenses
Payroll $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Sales and Marketing and Other Expenses $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
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 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Payroll Taxes 15% $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350
Profit Before Interest and Taxes ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650
EBITDA ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650
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 ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650
Net Profit/Sales 0.00% 0.00% 66.65% 0.00% 0.00% 66.65% 0.00% 0.00% 66.65% 0.00% 0.00% 66.65%

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 $100,000 $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000
Subtotal Cash from Operations $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000
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 $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000 $0 $0 $100,000
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 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Bill Payments $278 $8,350 $8,350 $8,350 $8,350 $8,350 $8,350 $8,350 $8,350 $8,350 $8,350 $8,350
Subtotal Spent on Operations $25,278 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350
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 $5,000,000 $5,000,000 $5,000,000 $5,000,000 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $5,025,278 $5,033,350 $5,033,350 $5,033,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350 $33,350
Net Cash Flow ($5,025,278) ($5,033,350) ($4,933,350) ($5,033,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650 ($33,350) ($33,350) $66,650
Cash Balance $15,074,722 $10,041,372 $5,108,022 $74,672 $41,322 $107,972 $74,622 $41,272 $107,922 $74,572 $41,222 $107,872
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 $20,100,000 $15,074,722 $10,041,372 $5,108,022 $74,672 $41,322 $107,972 $74,622 $41,272 $107,922 $74,572 $41,222 $107,872
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $20,100,000 $15,074,722 $10,041,372 $5,108,022 $74,672 $41,322 $107,972 $74,622 $41,272 $107,922 $74,572 $41,222 $107,872
Long-term Assets
Long-term Assets $0 $5,000,000 $10,000,000 $15,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $5,000,000 $10,000,000 $15,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000 $20,000,000
Total Assets $20,100,000 $20,074,722 $20,041,372 $20,108,022 $20,074,672 $20,041,322 $20,107,972 $20,074,622 $20,041,272 $20,107,922 $20,074,572 $20,041,222 $20,107,872
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 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072
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 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072 $8,072
Paid-in Capital $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000 $20,100,000
Retained Earnings $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Earnings $0 ($33,350) ($66,700) ($50) ($33,400) ($66,750) ($100) ($33,450) ($66,800) ($150) ($33,500) ($66,850) ($200)
Total Capital $20,100,000 $20,066,650 $20,033,300 $20,099,950 $20,066,600 $20,033,250 $20,099,900 $20,066,550 $20,033,200 $20,099,850 $20,066,500 $20,033,150 $20,099,800
Total Liabilities and Capital $20,100,000 $20,074,722 $20,041,372 $20,108,022 $20,074,672 $20,041,322 $20,107,972 $20,074,622 $20,041,272 $20,107,922 $20,074,572 $20,041,222 $20,107,872
Net Worth $20,100,000 $20,066,650 $20,033,300 $20,099,950 $20,066,600 $20,033,250 $20,099,900 $20,066,550 $20,033,200 $20,099,850 $20,066,500 $20,033,150 $20,099,800

Download link edge graphic Download this plan

Start your own investment company 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.