OutReSources personnel management business plan appendix. OutReSources offers a variety of human resource, business development, and certification training programs to health care providers

OutReSources

Start your own business plan »

Personnel Management 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
Pre-audit Review 0% $2,500 $5,000 $7,500 $10,000 $12,500 $15,000 $17,500 $20,000 $22,500 $25,000 $27,500 $30,000
Pre-audit Review with Training 0% $3,500 $7,000 $10,500 $14,000 $17,500 $20,000 $23,500 $27,000 $30,500 $34,000 $37,500 $40,500
Specialized Trainings 0% $100 $200 $300 $400 $500 $600 $700 $800 $900 $1,000 $1,100 $1,200
Certification Courses 0% $150 $300 $450 $600 $750 $900 $1,050 $1,200 $1,350 $1,500 $1,650 $1,800
Total Sales $6,250 $12,500 $18,750 $25,000 $31,250 $36,500 $42,750 $49,000 $55,250 $61,500 $67,750 $73,500
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
Pre-audit Review $1,250 $2,500 $3,750 $5,000 $6,250 $7,500 $8,750 $10,000 $11,250 $12,500 $13,750 $15,000
Pre-audit Review with Training $1,750 $3,500 $5,250 $7,000 $8,750 $10,000 $11,750 $13,500 $15,250 $17,000 $18,750 $20,250
Specialized Trainings $25 $50 $75 $100 $125 $150 $175 $200 $225 $250 $275 $300
Certification Courses $25 $50 $75 $100 $125 $149 $174 $199 $224 $249 $274 $299
Subtotal Direct Cost of Sales $3,050 $6,100 $9,150 $12,200 $15,250 $17,799 $20,849 $23,899 $26,949 $29,999 $33,049 $35,849
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
Owners/Consultants 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Operations Manager 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Training Supervisors 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Trainers 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Paraprofessionals 0% $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Administrative Support 0% $0 $0 $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $0 $0 $0 $0 $2,000 $2,000 $2,000 $4,000 $4,000 $4,000 $4,000 $4,000
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 $6,250 $12,500 $18,750 $25,000 $31,250 $36,500 $42,750 $49,000 $55,250 $61,500 $67,750 $73,500
Direct Cost of Sales $3,050 $6,100 $9,150 $12,200 $15,250 $17,799 $20,849 $23,899 $26,949 $29,999 $33,049 $35,849
Other Costs of Sales $100 $200 $300 $400 $500 $600 $700 $800 $900 $1,000 $1,100 $1,200
Total Cost of Sales $3,150 $6,300 $9,450 $12,600 $15,750 $18,399 $21,549 $24,699 $27,849 $30,999 $34,149 $37,049
Gross Margin $3,100 $6,200 $9,300 $12,400 $15,501 $18,101 $21,201 $24,301 $27,401 $30,501 $33,601 $36,451
Gross Margin % 49.60% 49.60% 49.60% 49.60% 49.60% 49.59% 49.59% 49.59% 49.59% 49.60% 49.60% 49.59%
Expenses
Payroll $0 $0 $0 $0 $2,000 $2,000 $2,000 $4,000 $4,000 $4,000 $4,000 $4,000
Marketing/Promotion $20 $40 $60 $80 $100 $120 $140 $160 $180 $200 $220 $240
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $0 $0 $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000
Utilities $0 $0 $0 $0 $0 $0 $0 $150 $150 $150 $150 $150
Insurance $0 $0 $0 $0 $0 $0 $0 $200 $200 $200 $200 $200
Payroll Taxes 15% $320 $640 $961 $1,281 $1,901 $2,169 $2,489 $3,109 $3,430 $3,750 $4,070 $4,364
Training Packet Production 15% $50 $100 $150 $200 $250 $300 $350 $400 $450 $500 $550 $600
Office Supplies $30 $60 $90 $120 $150 $180 $210 $240 $270 $300 $330 $360
Total Operating Expenses $420 $840 $1,261 $1,681 $4,401 $4,769 $5,189 $9,259 $9,680 $10,100 $10,520 $10,914
Profit Before Interest and Taxes $2,680 $5,360 $8,040 $10,719 $11,099 $13,332 $16,012 $15,041 $17,721 $20,401 $23,081 $25,537
EBITDA $2,680 $5,360 $8,040 $10,719 $11,099 $13,332 $16,012 $15,041 $17,721 $20,401 $23,081 $25,537
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $804 $1,608 $2,412 $3,216 $3,330 $3,999 $4,803 $4,512 $5,316 $6,120 $6,924 $7,661
Net Profit $1,876 $3,752 $5,628 $7,504 $7,770 $9,332 $11,208 $10,529 $12,405 $14,281 $16,157 $17,876
Net Profit/Sales 30.01% 30.01% 30.01% 30.01% 24.86% 25.57% 26.22% 21.49% 22.45% 23.22% 23.85% 24.32%
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash from Receivables $0 $208 $6,458 $12,708 $18,958 $25,208 $31,425 $36,708 $42,958 $49,208 $55,458 $61,708
Subtotal Cash from Operations $0 $208 $6,458 $12,708 $18,958 $25,208 $31,425 $36,708 $42,958 $49,208 $55,458 $61,708
Additional Cash Received
Sales Tax, VAT, HST/GST Received 6.00% $375 $750 $1,125 $1,500 $1,875 $2,190 $2,565 $2,940 $3,315 $3,690 $4,065 $4,410
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 $375 $958 $7,583 $14,208 $20,833 $27,398 $33,990 $39,648 $46,273 $52,898 $59,523 $66,118
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 $0 $0 $0 $0 $2,000 $2,000 $2,000 $4,000 $4,000 $4,000 $4,000 $4,000
Bill Payments $146 $4,520 $8,894 $13,268 $17,629 $21,603 $25,314 $29,706 $34,617 $38,991 $43,365 $47,728
Subtotal Spent on Operations $146 $4,520 $8,894 $13,268 $19,629 $23,603 $27,314 $33,706 $38,617 $42,991 $47,365 $51,728
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $375 $750 $1,125 $1,500 $1,875 $2,190 $2,565 $2,940 $3,315 $3,690 $4,065 $4,410
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 $2,000 $0 $0 $2,000 $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 $521 $5,270 $10,019 $14,768 $23,504 $25,793 $29,879 $38,646 $41,932 $46,681 $51,430 $56,138
Net Cash Flow ($146) ($4,312) ($2,436) ($560) ($2,671) $1,605 $4,111 $1,002 $4,341 $6,217 $8,093 $9,981
Cash Balance $24,354 $20,043 $17,607 $17,047 $14,376 $15,981 $20,093 $21,095 $25,436 $31,654 $39,747 $49,728
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 $24,500 $24,354 $20,043 $17,607 $17,047 $14,376 $15,981 $20,093 $21,095 $25,436 $31,654 $39,747 $49,728
Accounts Receivable $0 $6,250 $18,542 $30,833 $43,125 $55,417 $66,708 $78,033 $90,325 $102,617 $114,908 $127,200 $138,992
Other Current Assets $1,000 $1,000 $1,000 $1,000 $1,000 $3,000 $3,000 $3,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total Current Assets $25,500 $31,604 $39,584 $49,440 $61,172 $72,793 $85,690 $101,126 $116,420 $133,053 $151,562 $171,947 $193,719
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 $25,500 $31,604 $39,584 $49,440 $61,172 $72,793 $85,690 $101,126 $116,420 $133,053 $151,562 $171,947 $193,719
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 $4,228 $8,457 $12,685 $16,913 $20,764 $24,329 $28,557 $33,322 $37,550 $41,779 $46,007 $49,903
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 $4,228 $8,457 $12,685 $16,913 $20,764 $24,329 $28,557 $33,322 $37,550 $41,779 $46,007 $49,903
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $4,228 $8,457 $12,685 $16,913 $20,764 $24,329 $28,557 $33,322 $37,550 $41,779 $46,007 $49,903
Paid-in Capital $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
Retained Earnings ($14,500) ($14,500) ($14,500) ($14,500) ($14,500) ($14,500) ($14,500) ($14,500) ($14,500) ($14,500) ($14,500) ($14,500) ($14,500)
Earnings $0 $1,876 $5,628 $11,255 $18,759 $26,529 $35,861 $47,069 $57,598 $70,003 $84,283 $100,440 $118,316
Total Capital $25,500 $27,376 $31,128 $36,755 $44,259 $52,029 $61,361 $72,569 $83,098 $95,503 $109,783 $125,940 $143,816
Total Liabilities and Capital $25,500 $31,604 $39,584 $49,440 $61,172 $72,793 $85,690 $101,126 $116,420 $133,053 $151,562 $171,947 $193,719
Net Worth $25,500 $27,376 $31,128 $36,755 $44,259 $52,029 $61,361 $72,569 $83,098 $95,503 $109,783 $125,940 $143,816

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
OutReSources personnel management business plan appendix. OutReSources offers a variety of human resource, business development, and certification training programs to health care providers
\n