Start-up Funding | |
Start-up Expenses to Fund | $3,300 |
Start-up Assets to Fund | $8,700 |
Total Funding Required | $12,000 |
Assets | |
Non-cash Assets from Start-up | $2,000 |
Cash Requirements from Start-up | $6,700 |
Additional Cash Raised | $0 |
Cash Balance on Starting Date | $6,700 |
Total Assets | $8,700 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $0 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $0 |
Capital | |
Planned Investment | |
Investor 1 | $7,000 |
Investor 2 | $5,000 |
Other | $0 |
Additional Investment Requirement | $0 |
Total Planned Investment | $12,000 |
Loss at Start-up (Start-up Expenses) | ($3,300) |
Total Capital | $8,700 |
Total Capital and Liabilities | $8,700 |
Total Funding | $12,000 |
Bev Johnson is the sole owner and consultant of Office Space Solutions. Office Space Solutions is a home-based business. All business meetings will occur at the client’s business or at a location close to the client’s business.
Office Space Solutions will be focusing on a very specific part of the business market:
The city has several support service businesses but none as visible as Office Space Solutions and none with the success record Bev Johnson has.
Office Space Solutions is focusing on new and growing companies that are often located in small offices. The targeted start-up business will have four or more staff in its office in addition to a owner. This is a perfect atmosphere for a support service because the services Office Space Solutions provides are out of the business’s field of expertise but so critical to their success.
Another reason for focusing on a growing businesses is that it is easier to be competitive with the smaller businesses. Presently, this segment of businesses is not being marketed by the Office Space Solutions’s competitors.
For these reasons, Office Space Solutions will concentrate on the new and growing companies to be able to quickly grab market share.
The competition consists of a few support service firms that offer a wide range of service offerings to city’s large companies. Though these firms replicate the offerings of Office Space Solutions, they are not targeting the vital area of new and growing businesses. Office Space Solutions will focus only on these companies. There is an advantage to hiring a service that is focused on your problems and is knowledgeable regarding your specific needs.
In addition, the target clients are prone to want a long-term relationship with critical services. If they are happy they will generally stay with the same service provider. It is more cost effective then jumping through the hoops each time it needs a space management, or work flow assessment.
The market for office space and work flow organizers can be broken down into two important segments:
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Start-Up | 15% | 535 | 615 | 707 | 813 | 935 | 14.98% |
Growing Business | 10% | 634 | 697 | 767 | 844 | 928 | 9.99% |
Other | 0% | 0 | 0 | 0 | 0 | 0 | 0.00% |
Total | 12.36% | 1,169 | 1,312 | 1,474 | 1,657 | 1,863 | 12.36% |
Office Space Solutions will sustain its competitive advantages to steadily gain market share. The first advantage is based on extensive knowledge of office space management and work flow efficiency. The second advantage is an already established network of contacts among numerous start-ups and growing companies.
Bev has been giving many presentations on space and process management for professional women’s groups and the city’s Chamber of Commerce.
Bev also has the unique track record of being pivotal in the success of three start-ups over the past ten years. In each of these cases, she was hired away from her previous employer because of her success in transforming the office environment from a chaotic shamble into a productive oasis.
Office Space Solutions’ sales strategy will be based on systematic person to person contacts with new and growing businesses. Bev has already compiled a list of referrals that will serve as the launching pad.
The following table and chart give a run-down on forecasted sales. As a consulting firm there are negligible cost of sales, and Bev’s salary is included in the Personnel table.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Start-Ups | $19,606 | $30,000 | $40,000 |
Growing Businesses | $38,164 | $50,000 | $60,000 |
Total Sales | $57,770 | $80,000 | $100,000 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Start-Ups | $0 | $0 | $0 |
Growing Businesses | $0 | $0 | $0 |
Subtotal Direct Cost of Sales | $0 | $0 | $0 |
Office Space Solutions will have several milestones early on:
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Office Set up | 11/1/2001 | 1/1/2002 | $0 | BJ | Owner |
Hire Assistant | 9/1/2002 | 9/30/2002 | $0 | BJ | Owner |
Exceed $50,000 in Sales | 1/1/2002 | 12/30/2002 | $0 | BJ | Owner |
Totals | $0 |
Bev Johnson, founder and owner, received her Bachelor Degree in business management from Willamette University. During her undergraduate studies, Bev created her own support staff company, including typing students term papers. This was quite lucrative because there were a lot of students at Willamette that were unwilling to do their own typing and they were much more content paying someone else.
After college, Bev worked in a number of office settings developing her skill in cutting waste and inefficiency in the office. She received her first office manager position with Renco, a high-tech start-up that grew from 15 people to over 59 employees in three years. Her next position was with office coordinator for Carter Technology. During her time there, the staff grew from 30 people to 89 employee in three years. Her last position before starting Office Space Solutions was with Steward Consulting. This company grew from 45 employee to over 258 staff members in four years.
Toward the end of her tenure with Steward Consulting she was getting a bit restless. She was looking for a new challenge, something she could do all on her own. One day the idea dawned on her that she could leverage her knowledge of office efficiency into a new business.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Owner | $32,000 | $40,000 | $47,000 |
Part-time assistant | $3,000 | $16,000 | $18,000 |
Other | $0 | $0 | $0 |
Total People | 0 | 0 | 0 |
Total Payroll | $35,000 | $56,000 | $65,000 |
The following sections will outline the important financial assumptions, key financial indicators, break-even analysis, profit and loss, cash flow, and the balance sheet.
The following table highlights some of the important financial assumptions for Office Space Solutions.
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 30.00% | 30.00% | 30.00% |
Other | 0 | 0 | 0 |
The Break-even Analysis table and chart below indicate the monthly revenue needed to break even.
Break-even Analysis | |
Monthly Revenue Break-even | $3,576 |
Assumptions: | |
Average Percent Variable Cost | 0% |
Estimated Monthly Fixed Cost | $3,576 |
The following table will indicate projected profit and loss.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $57,770 | $80,000 | $100,000 |
Direct Cost of Sales | $0 | $0 | $0 |
Other Production Expenses | $0 | $0 | $0 |
Total Cost of Sales | $0 | $0 | $0 |
Gross Margin | $57,770 | $80,000 | $100,000 |
Gross Margin % | 100.00% | 100.00% | 100.00% |
Expenses | |||
Payroll | $35,000 | $56,000 | $65,000 |
Sales and Marketing and Other Expenses | $2,660 | $3,200 | $4,150 |
Depreciation | $0 | $0 | $0 |
Leased Equipment | $0 | $0 | $0 |
Utilities | $0 | $0 | $0 |
Insurance | $0 | $0 | $0 |
Rent | $0 | $0 | $0 |
Payroll Taxes | $5,250 | $8,400 | $9,750 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $42,910 | $67,600 | $78,900 |
Profit Before Interest and Taxes | $14,860 | $12,400 | $21,100 |
EBITDA | $14,860 | $12,400 | $21,100 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $4,458 | $3,720 | $6,330 |
Net Profit | $10,402 | $8,680 | $14,770 |
Net Profit/Sales | 18.01% | 10.85% | 14.77% |
The following chart and table indicates projected cash flow.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $31,774 | $44,000 | $55,000 |
Cash from Receivables | $18,069 | $32,950 | $42,256 |
Subtotal Cash from Operations | $49,843 | $76,950 | $97,256 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $49,843 | $76,950 | $97,256 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $35,000 | $56,000 | $65,000 |
Bill Payments | $10,257 | $16,172 | $19,826 |
Subtotal Spent on Operations | $45,257 | $72,172 | $84,826 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $45,257 | $72,172 | $84,826 |
Net Cash Flow | $4,586 | $4,778 | $12,429 |
Cash Balance | $11,286 | $16,064 | $28,493 |
The following table indicates the projected balance sheet.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $11,286 | $16,064 | $28,493 |
Accounts Receivable | $7,927 | $10,977 | $13,722 |
Other Current Assets | $2,000 | $2,000 | $2,000 |
Total Current Assets | $21,213 | $29,041 | $44,215 |
Long-term Assets | |||
Long-term Assets | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 |
Total Assets | $21,213 | $29,041 | $44,215 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $2,111 | $1,259 | $1,663 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $2,111 | $1,259 | $1,663 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $2,111 | $1,259 | $1,663 |
Paid-in Capital | $12,000 | $12,000 | $12,000 |
Retained Earnings | ($3,300) | $7,102 | $15,782 |
Earnings | $10,402 | $8,680 | $14,770 |
Total Capital | $19,102 | $27,782 | $42,552 |
Total Liabilities and Capital | $21,213 | $29,041 | $44,215 |
Net Worth | $19,102 | $27,782 | $42,552 |
The following table outlines some of the more important ratios from the Management Consulting Services industry. The final column, Industry Profile, details specific ratios based on the industry as it is classified by the NAICS code, 541618.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 38.48% | 25.00% | 12.40% |
Percent of Total Assets | ||||
Accounts Receivable | 37.37% | 37.80% | 31.03% | 26.10% |
Other Current Assets | 9.43% | 6.89% | 4.52% | 44.70% |
Total Current Assets | 100.00% | 100.00% | 100.00% | 74.50% |
Long-term Assets | 0.00% | 0.00% | 0.00% | 25.50% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 9.95% | 4.34% | 3.76% | 44.30% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 16.00% |
Total Liabilities | 9.95% | 4.34% | 3.76% | 60.30% |
Net Worth | 90.05% | 95.66% | 96.24% | 39.70% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 100.00% | 100.00% | 100.00% | 0.00% |
Selling, General & Administrative Expenses | 81.99% | 89.15% | 85.23% | 80.80% |
Advertising Expenses | 2.42% | 1.88% | 2.00% | 1.30% |
Profit Before Interest and Taxes | 25.72% | 15.50% | 21.10% | 2.20% |
Main Ratios | ||||
Current | 10.05 | 23.06 | 26.59 | 1.75 |
Quick | 10.05 | 23.06 | 26.59 | 1.38 |
Total Debt to Total Assets | 9.95% | 4.34% | 3.76% | 60.30% |
Pre-tax Return on Net Worth | 77.79% | 44.63% | 49.59% | 3.80% |
Pre-tax Return on Assets | 70.05% | 42.70% | 47.72% | 9.70% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 18.01% | 10.85% | 14.77% | n.a |
Return on Equity | 54.46% | 31.24% | 34.71% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 3.28 | 3.28 | 3.28 | n.a |
Collection Days | 55 | 96 | 100 | n.a |
Accounts Payable Turnover | 5.86 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 40 | 26 | n.a |
Total Asset Turnover | 2.72 | 2.75 | 2.26 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.11 | 0.05 | 0.04 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $19,102 | $27,782 | $42,552 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.37 | 0.36 | 0.44 | n.a |
Current Debt/Total Assets | 10% | 4% | 4% | n.a |
Acid Test | 6.29 | 14.35 | 18.34 | n.a |
Sales/Net Worth | 3.02 | 2.88 | 2.35 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
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 | |||||||||||||
Start-Ups | 0% | $600 | $1,002 | $1,150 | $1,288 | $1,322 | $1,534 | $1,544 | $1,722 | $1,900 | $2,245 | $2,599 | $2,700 |
Growing Businesses | 0% | $1,002 | $1,200 | $1,345 | $1,688 | $1,992 | $2,512 | $3,002 | $3,600 | $4,200 | $5,023 | $5,900 | $6,700 |
Total Sales | $1,602 | $2,202 | $2,495 | $2,976 | $3,314 | $4,046 | $4,546 | $5,322 | $6,100 | $7,268 | $8,499 | $9,400 | |
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 | |
Start-Ups | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Growing Businesses | $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 | ||
Owner | 0% | $2,000 | $2,000 | $2,000 | $2,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 |
Part-time assistant | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1,000 | $1,000 | $1,000 |
Other | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Payroll | $2,000 | $2,000 | $2,000 | $2,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $4,000 | $4,000 | $4,000 |
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 | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
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 | $1,602 | $2,202 | $2,495 | $2,976 | $3,314 | $4,046 | $4,546 | $5,322 | $6,100 | $7,268 | $8,499 | $9,400 | |
Direct Cost of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Production Expenses | $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 | $1,602 | $2,202 | $2,495 | $2,976 | $3,314 | $4,046 | $4,546 | $5,322 | $6,100 | $7,268 | $8,499 | $9,400 | |
Gross Margin % | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | |
Expenses | |||||||||||||
Payroll | $2,000 | $2,000 | $2,000 | $2,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $4,000 | $4,000 | $4,000 | |
Sales and Marketing and Other Expenses | $305 | $305 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | $205 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Leased Equipment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Utilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Insurance | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Rent | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Payroll Taxes | 15% | $300 | $300 | $300 | $300 | $450 | $450 | $450 | $450 | $450 | $600 | $600 | $600 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $2,605 | $2,605 | $2,505 | $2,505 | $3,655 | $3,655 | $3,655 | $3,655 | $3,655 | $4,805 | $4,805 | $4,805 | |
Profit Before Interest and Taxes | ($1,003) | ($403) | ($10) | $471 | ($341) | $391 | $891 | $1,667 | $2,445 | $2,463 | $3,694 | $4,595 | |
EBITDA | ($1,003) | ($403) | ($10) | $471 | ($341) | $391 | $891 | $1,667 | $2,445 | $2,463 | $3,694 | $4,595 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | ($301) | ($121) | ($3) | $141 | ($102) | $117 | $267 | $500 | $734 | $739 | $1,108 | $1,379 | |
Net Profit | ($702) | ($282) | ($7) | $330 | ($239) | $274 | $624 | $1,167 | $1,712 | $1,724 | $2,586 | $3,217 | |
Net Profit/Sales | -43.83% | -12.81% | -0.28% | 11.08% | -7.20% | 6.76% | 13.72% | 21.93% | 28.06% | 23.72% | 30.42% | 34.22% |
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 | $881 | $1,211 | $1,372 | $1,637 | $1,823 | $2,225 | $2,500 | $2,927 | $3,355 | $3,997 | $4,674 | $5,170 | |
Cash from Receivables | $0 | $24 | $730 | $995 | $1,130 | $1,344 | $1,502 | $1,828 | $2,057 | $2,407 | $2,763 | $3,289 | |
Subtotal Cash from Operations | $881 | $1,235 | $2,102 | $2,632 | $2,953 | $3,570 | $4,003 | $4,755 | $5,412 | $6,404 | $7,437 | $8,459 | |
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 | $881 | $1,235 | $2,102 | $2,632 | $2,953 | $3,570 | $4,003 | $4,755 | $5,412 | $6,404 | $7,437 | $8,459 | |
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 | $2,000 | $2,000 | $2,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $4,000 | $4,000 | $4,000 | |
Bill Payments | $10 | $310 | $485 | $507 | $643 | $560 | $777 | $930 | $1,163 | $1,394 | $1,556 | $1,922 | |
Subtotal Spent on Operations | $2,010 | $2,310 | $2,485 | $2,507 | $3,643 | $3,560 | $3,777 | $3,930 | $4,163 | $5,394 | $5,556 | $5,922 | |
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 | $2,010 | $2,310 | $2,485 | $2,507 | $3,643 | $3,560 | $3,777 | $3,930 | $4,163 | $5,394 | $5,556 | $5,922 | |
Net Cash Flow | ($1,129) | ($1,075) | ($383) | $125 | ($691) | $10 | $225 | $825 | $1,249 | $1,010 | $1,881 | $2,537 | |
Cash Balance | $5,571 | $4,496 | $4,113 | $4,239 | $3,548 | $3,558 | $3,783 | $4,608 | $5,858 | $6,868 | $8,749 | $11,286 |
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 | $6,700 | $5,571 | $4,496 | $4,113 | $4,239 | $3,548 | $3,558 | $3,783 | $4,608 | $5,858 | $6,868 | $8,749 | $11,286 |
Accounts Receivable | $0 | $721 | $1,688 | $2,081 | $2,425 | $2,786 | $3,262 | $3,806 | $4,372 | $5,060 | $5,924 | $6,986 | $7,927 |
Other Current Assets | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Total Current Assets | $8,700 | $8,292 | $8,184 | $8,194 | $8,663 | $8,334 | $8,820 | $9,589 | $10,981 | $12,918 | $14,792 | $17,735 | $21,213 |
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 | $8,700 | $8,292 | $8,184 | $8,194 | $8,663 | $8,334 | $8,820 | $9,589 | $10,981 | $12,918 | $14,792 | $17,735 | $21,213 |
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 | $294 | $468 | $485 | $625 | $534 | $747 | $892 | $1,117 | $1,342 | $1,492 | $1,849 | $2,111 |
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 | $294 | $468 | $485 | $625 | $534 | $747 | $892 | $1,117 | $1,342 | $1,492 | $1,849 | $2,111 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $294 | $468 | $485 | $625 | $534 | $747 | $892 | $1,117 | $1,342 | $1,492 | $1,849 | $2,111 |
Paid-in Capital | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 | $12,000 |
Retained Earnings | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) | ($3,300) |
Earnings | $0 | ($702) | ($984) | ($991) | ($662) | ($900) | ($627) | ($3) | $1,164 | $2,876 | $4,600 | $7,186 | $10,402 |
Total Capital | $8,700 | $7,998 | $7,716 | $7,709 | $8,039 | $7,800 | $8,074 | $8,697 | $9,864 | $11,576 | $13,300 | $15,886 | $19,102 |
Total Liabilities and Capital | $8,700 | $8,292 | $8,184 | $8,194 | $8,663 | $8,334 | $8,820 | $9,589 | $10,981 | $12,918 | $14,792 | $17,735 | $21,213 |
Net Worth | $8,700 | $7,998 | $7,716 | $7,709 | $8,039 | $7,800 | $8,074 | $8,697 | $9,864 | $11,576 | $13,300 | $15,886 | $19,102 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
IMAGES
VIDEO
COMMENTS
For this consultant business plan example, I've included the following prompts to focus on what a management consultant would focus on. Tweak these as needed for your line of consulting. Types of consulting services : Describe the different types of management consulting services you offer, such as strategy consulting, organizational design ...
Hiring plan. Mention the number of project managers, analysts, BD, administrative, and support workers needed for your business. Briefly describe the qualifications, skill sets, and experience for these roles and lay your hiring plan to hire employees. Refer to this example of a hiring plan for a consultancy by Upmetrics.
However, in general, you can expect to spend between $10,000 and $50,000 to start a consulting business. Here is a breakdown of some of the typical start-up costs for a consulting business: Business formation: $100 to $1,000. Website and domain name: $100 to $2,500. Marketing and advertising: $500 to $5,000.
The objectives for Coaching Company over the next three years are: Achieve sales revenues of approximately $81,000 by end of year one. Achieve sales revenues of approximately $150,000 by year three. Achieve a client mix of 60% small business/30% entrepreneurial/10% individual per year. Move into small office space by the end of the first year.
2. Register Your Consulting Business. Before you start doing official business, you'll need to register with your state's Secretary of State as a sole proprietorship or as an LLC. You should ...
Explore a real-world business consulting business plan example and download a free template with this information to start writing your own business plan. ... (SIC) code 8742, Business Management Consultants, are shown for comparison. Ratio Analysis: Year 1: Year 2: Year 3: Industry Profile: Sales Growth: 0.00% : 45.96% : 49.68% : 6.98% ...
Step-by-step guide on writing a lean business plan with templates. Step 3. Set your rates and service packages. Following the actual industry norms to appoint your consulting fees. However, the price that you use should mirror both your expenses as well as the premium value that your expertise brings to your clients.
Starting a consulting business can be an exciting endeavor. Having a clear roadmap of the steps to start a business will help you stay focused on your goals and get started faster.. 1. Develop A Consulting Business Plan - The first step in starting a business is to create a detailed consulting business plan that outlines all aspects of the venture. This should include potential market size and ...
Get the most out of your business plan example. Follow these tips to quickly develop a working business plan from this sample. 1. Don't worry about finding an exact match. We have over 550 sample business plan templates. So, make sure the plan is a close match, but don't get hung up on the details. Your business is unique and will differ from ...
One popular business model for management consulting firms is the project-based model, where clients seek specialized expertise for specific assignments. In this blog post, we will discuss how to write a business plan for a management consulting firm using a 9-step checklist, ensuring you have a clear roadmap to success.
Step 4: Integrate your ideal schedule into the one-page consulting business plan. With step number 3, you've mapped out what you want to include in your business plan in terms of client type and nature of consulting work. In step number 4, we will build your ideal schedule into the business plan for the next 12 months.
Start with a one-line description of your consulting firm. Provide a short summary of the key points of each section of your business plan. Organize your thoughts in a logical sequence that is easy for the reader to follow. Include information about your company's management team, industry analysis, competitive analysis, and financial forecast.
Picking a niche and defining your ideal client is the foundation on which you'll build your business — and get clients. You shouldn't move on with your consulting business plan until you've defined your ideal client. Once you've done that, you can move on to the next part: Magnetic Messaging. 3. Magnetic Messaging.
The Consulting Firm industry in the United States, currently valued at over $250 billion, exhibits a robust demand across various sectors, including healthcare, technology, and finance. With an expected annual growth rate of 3-4%, the industry is on a trajectory of steady expansion. A notable trend is the emergence of specialized niche ...
A management consulting business plan is a roadmap that outlines the goals, strategies, and operational details of your consulting venture. It serves as a comprehensive document that guides your ...
Marketing Plan. Traditionally, a marketing plan includes the four P's: Product, Price, Place, and Promotion. For a consultant business plan, your marketing plan should include the following: Product: in the product section you should reiterate the type of consulting business that you documented in your Company Analysis.
According to Statista, the information technology consulting industry in the U.S. grew by over 30% between 2011 and 2019, amounting to more than $600 billion in 2022. Similarly, the management consulting sector is projected to hit $343.4 billion by 2025 from an estimated $330 billion in 2023. And these are just two pieces of the enormous ...
A Sample Project Management Consulting Business Plan Template 1. Industry Overview. Project management consulting is a niche idea in the Management Consulting industry and management consultants advise businesses, nonprofits and public-sector agencies in the following areas: organizational design, human resources, corporate strategy, information technology strategy, marketing and sales ...
So what does a management consultant do? 9+ Project Management Plan Template Examples; 6+ Financial Consulting Business Plan Examples; To understand more, let us dissect each of the major words accordingly: management, consultation, business plan.Management is the process of dealing, handling, and or controlling things or people.
Management Consulting Business Plan. Coaching Company is a new start-up of a national management consulting franchise. The owner/operator will run seminars and one-on-one coaching for small business leaders with help from the national or. Office Consulting Business Plan.
This business plan outlines the strategy and operations of a new company providing consulting services. The company's vision is to become a leading provider of its core service offerings. It will target clients in specific industries and compete based on quality and expertise. The plan describes the company's services, governance structure, marketing and sales strategies, costs, and revenue ...
Project plan example. Let's say you work at a marketing agency completing a website redesign for a client. A very basic project plan might look like: Scope: Scope includes: New website layout, new homepage, 10 subpages; new templates for feature pages, blog posts, the blog homepage, and product pages
Explore a real-world office consulting business plan example and download a free template with this information to start writing your own business plan. ... The following table outlines some of the more important ratios from the Management Consulting Services industry. The final column, Industry Profile, details specific ratios based on the ...