Double Decker Tours of Washington sightseeing bus tours business plan appendix. Double Decker Tours of Washington will offer tours of Washington DC monuments, government buildings, museums, etc. in London-style double-decker buses.

Double Decker Tours of Washington

Start your own business plan »

Sightseeing Bus Tours 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
Sightseeing 0% $1,512,000 $1,512,000 $2,268,000 $1,512,000 $1,008,000 $756,000 $756,000 $756,000 $756,000 $1,008,000 $1,008,000 $1,516,000
Photographs 0% $16,967 $33,933 $33,933 $33,933 $33,933 $16,967 $16,967 $16,967 $16,967 $33,933 $33,933 $33,933
Charters 0% $5,000 $5,000 $7,000 $7,000 $7,000 $4,000 $3,500 $3,500 $5,000 $7,500 $9,000 $12,000
Total Sales $1,533,967 $1,550,933 $2,308,933 $1,552,933 $1,048,933 $776,967 $776,467 $776,467 $777,967 $1,049,433 $1,050,933 $1,561,933
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
Photo processing & Internet connection $3,000 $4,500 $4,500 $4,500 $4,150 $3,800 $3,606 $3,574 $3,000 $3,500 $4,000 $4,500
Fuel $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Subtotal Direct Cost of Sales $11,000 $12,500 $12,500 $12,500 $12,150 $11,800 $11,606 $11,574 $11,000 $11,500 $12,000 $12,500
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
Member Manager $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Member Business Development $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167
Driver/Guides $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000
Marketing/Sales Associates $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333
Courtesy Captains $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Total People 22 22 22 22 22 22 22 22 22 22 22 22
Total Payroll $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500
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 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
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 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00% 24.00%
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 $1,533,967 $1,550,933 $2,308,933 $1,552,933 $1,048,933 $776,967 $776,467 $776,467 $777,967 $1,049,433 $1,050,933 $1,561,933
Direct Cost of Sales $11,000 $12,500 $12,500 $12,500 $12,150 $11,800 $11,606 $11,574 $11,000 $11,500 $12,000 $12,500
Other Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $11,000 $12,500 $12,500 $12,500 $12,150 $11,800 $11,606 $11,574 $11,000 $11,500 $12,000 $12,500
Gross Margin $1,522,967 $1,538,433 $2,296,433 $1,540,433 $1,036,783 $765,167 $764,861 $764,893 $766,967 $1,037,933 $1,038,933 $1,549,433
Gross Margin % 99.28% 99.19% 99.46% 99.20% 98.84% 98.48% 98.51% 98.51% 98.59% 98.90% 98.86% 99.20%
Expenses
Payroll $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500
Sales and Marketing and Other Expenses $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000
Depreciation $5,091 $5,091 $5,091 $5,091 $5,091 $5,091 $5,091 $5,091 $5,091 $5,091 $5,091 $5,091
Rent $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Utilities $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Insurance $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Local Taxes $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Bus Maintenance $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Bookkeeping/Payroll $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Professional Asst. $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Telephones and Nextels $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Office Supplies $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Brochures $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Licenses/Permits $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Website Maintenance $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Miscellaneous 15% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Uniforms $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Total Operating Expenses $110,741 $110,741 $110,741 $110,741 $110,741 $110,741 $110,741 $110,741 $110,741 $110,741 $110,741 $110,741
Profit Before Interest and Taxes $1,405,559 $1,342,574 $2,059,388 $1,344,660 $868,539 $611,815 $611,626 $611,757 $613,821 $870,132 $871,181 $1,353,982
EBITDA $1,410,650 $1,347,665 $2,064,479 $1,349,751 $873,630 $616,906 $616,717 $616,848 $618,911 $875,223 $876,272 $1,359,073
Interest Expense $6,581 $6,494 $6,406 $6,318 $6,229 $6,139 $6,049 $5,958 $5,866 $5,773 $5,679 $5,585
Taxes Incurred $335,755 $320,659 $492,716 $321,202 $206,954 $145,362 $145,339 $145,392 $145,909 $207,446 $207,720 $323,615
Other Income
Interest Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Income Account Name $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Expense
Interest Expense $6,667 $6,581 $6,494 $6,406 $6,318 $6,229 $6,139 $6,049 $5,958 $5,866 $5,773 $5,679
Profit tax $0 $82,181 $78,538 $119,810 $78,626 $51,185 $36,382 $36,355 $36,346 $36,448 $51,195 $51,238 $79,031
Total Other Expense $6,667 $85,118 $126,304 $85,032 $57,503 $42,611 $42,494 $42,395 $42,406 $57,060 $57,011 $84,710
Net Other Income ($6,667) ($85,118) ($126,304) ($85,032) ($57,503) ($42,611) ($42,494) ($42,395) ($42,406) ($57,060) ($57,011) ($84,710)
Net Profit $1,063,224 $1,015,421 $1,560,266 $1,017,140 $655,355 $460,314 $460,239 $460,408 $462,046 $656,913 $657,781 $1,024,782
Net Profit/Sales 69.31% 65.47% 67.58% 65.50% 62.48% 59.24% 59.27% 59.30% 59.39% 62.60% 62.59% 65.61%
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 $1,533,967 $1,550,933 $2,308,933 $1,552,933 $1,048,933 $776,967 $776,467 $776,467 $777,967 $1,049,433 $1,050,933 $1,561,933
Subtotal Cash from Operations $1,533,967 $1,550,933 $2,308,933 $1,552,933 $1,048,933 $776,967 $776,467 $776,467 $777,967 $1,049,433 $1,050,933 $1,561,933
Additional Cash Received
Non Operating (Other) Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $1,533,967 $1,550,933 $2,308,933 $1,552,933 $1,048,933 $776,967 $776,467 $776,467 $777,967 $1,049,433 $1,050,933 $1,561,933
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 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500 $62,500
Bill Payments $13,216 $396,029 $388,535 $549,052 $379,347 $266,416 $206,441 $206,141 $206,069 $207,990 $267,892 $272,426
Subtotal Spent on Operations $75,716 $458,529 $451,035 $611,552 $441,847 $328,916 $268,941 $268,641 $268,569 $270,490 $330,392 $334,926
Additional Cash Spent
Non Operating (Other) Expense $6,667 $85,118 $126,304 $85,032 $57,503 $42,611 $42,494 $42,395 $42,406 $57,060 $57,011 $84,710
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 $10,331 $10,417 $10,504 $10,591 $10,680 $10,769 $10,858 $10,949 $11,040 $11,132 $11,225 $11,318
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 $92,714 $554,065 $587,843 $707,175 $510,030 $382,295 $322,294 $321,985 $322,015 $338,682 $398,628 $430,955
Net Cash Flow $1,441,253 $996,868 $1,721,090 $845,758 $538,903 $394,672 $454,173 $454,482 $455,952 $710,751 $652,305 $1,130,978
Cash Balance $1,555,253 $2,552,122 $4,273,211 $5,118,969 $5,657,872 $6,052,544 $6,506,717 $6,961,199 $7,417,152 $8,127,903 $8,780,208 $9,911,187
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 $114,000 $1,555,253 $2,552,122 $4,273,211 $5,118,969 $5,657,872 $6,052,544 $6,506,717 $6,961,199 $7,417,152 $8,127,903 $8,780,208 $9,911,187
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $114,000 $1,555,253 $2,552,122 $4,273,211 $5,118,969 $5,657,872 $6,052,544 $6,506,717 $6,961,199 $7,417,152 $8,127,903 $8,780,208 $9,911,187
Long-term Assets
Long-term Assets $305,450 $305,450 $305,450 $305,450 $305,450 $305,450 $305,450 $305,450 $305,450 $305,450 $305,450 $305,450 $305,450
Accumulated Depreciation $0 $5,091 $10,182 $15,273 $20,363 $25,454 $30,545 $35,636 $40,727 $45,818 $50,908 $55,999 $61,090
Total Long-term Assets $305,450 $300,359 $295,268 $290,178 $285,087 $279,996 $274,905 $269,814 $264,723 $259,633 $254,542 $249,451 $244,360
Total Assets $419,450 $1,855,612 $2,847,390 $4,563,389 $5,404,056 $5,937,868 $6,327,449 $6,776,531 $7,225,923 $7,676,784 $8,382,445 $9,029,659 $10,155,547
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 $383,269 $370,043 $536,279 $370,398 $259,534 $199,570 $199,272 $199,205 $199,061 $258,940 $259,598 $372,022
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 $383,269 $370,043 $536,279 $370,398 $259,534 $199,570 $199,272 $199,205 $199,061 $258,940 $259,598 $372,022
Long-term Liabilities $800,000 $789,669 $779,252 $768,748 $758,157 $747,477 $736,708 $725,850 $714,901 $703,861 $692,729 $681,504 $670,186
Total Liabilities $800,000 $1,172,938 $1,149,295 $1,305,028 $1,128,554 $1,007,011 $936,278 $925,122 $914,106 $902,922 $951,669 $941,102 $1,042,207
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 ($420,550) ($420,550) ($420,550) ($420,550) ($420,550) ($420,550) ($420,550) ($420,550) ($420,550) ($420,550) ($420,550) ($420,550) ($420,550)
Earnings $0 $1,063,224 $2,078,645 $3,638,911 $4,656,051 $5,311,406 $5,771,720 $6,231,959 $6,692,367 $7,154,412 $7,811,325 $8,469,107 $9,493,889
Total Capital ($380,550) $682,674 $1,698,095 $3,258,361 $4,275,501 $4,930,856 $5,391,170 $5,851,409 $6,311,817 $6,773,862 $7,430,775 $8,088,557 $9,113,339
Total Liabilities and Capital $419,450 $1,855,612 $2,847,390 $4,563,389 $5,404,055 $5,937,867 $6,327,448 $6,776,531 $7,225,922 $7,676,784 $8,382,444 $9,029,659 $10,155,546
Net Worth ($380,550) $682,674 $1,698,095 $3,258,361 $4,275,501 $4,930,857 $5,391,170 $5,851,409 $6,311,817 $6,773,863 $7,430,776 $8,088,557 $9,113,339

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

Double Decker Tours of Washington sightseeing bus tours business plan appendix. Double Decker Tours of Washington will offer tours of Washington DC monuments, government buildings, museums, etc. in London-style double-decker buses.