A good IT consulting business plan does more than list services like security assessments, cloud migrations, and ongoing IT support. Lenders also want to see the numbers behind them: how many paid hours your team can deliver, and how much of that work comes back every month.
This sample shows how to present those numbers. It follows Clearpath IT Advisors, a fictional IT consulting firm in Rivermont, North Carolina, that is seeking a $120,000 SBA 7(a) loan. You’ll see how the firm prices its projects and monthly vCIO retainers, how each consultant’s billable hours set its revenue limit, and which clients and projects it turns down. Its three-year financial statements all tie back to the hourly rate.
Feel free to borrow its structure and figures as you build your own plan.
Executive Summary
Most Raleigh–Durham businesses with 10 to 150 employees have no one whose job is to plan their technology. They are too small for a full-time IT director, but they still need a trusted partner to keep their systems safe and their IT costs steady.
This need is growing. North Carolina organizations reported a record 2,349 data breaches to the state Department of Justice in 2025, and more owners now want a clear security plan before something goes wrong.
Clearpath IT Advisors is a new IT consulting firm that will open in March 2027 at Falls Bridge Professional Center, 4410 Falls Bridge Road, Suite 205, Rivermont, NC 27614. The company will serve professional services firms, medical and dental practices, and light manufacturers.
Founder Kevin Foster owns 100% of the business. He has worked in IT for 17 years, most recently as IT director for a large physician group in Durham.
Our promise to clients is simple. Each client works with the same senior consultant from the first meeting to the final handoff, and every project has a fixed price before work begins.
Clearpath will make money by billing for its consultants’ time at an average rate of $140 an hour. Most of this comes from fixed-price projects. Monthly vCIO (virtual chief information officer) retainers—where the company acts as a client’s part-time IT director—will grow to 40% of revenue by Year 3. This helps keep income steady and reliable.
We expect a small profit in our first year, with $21,001 in pre-tax net income on $560,000 in revenue.
By Year 3, revenue will reach $875,000, and pre-tax net income will grow to $96,259.

We’re asking for a $120,000 SBA 7(a) loan from Piedmont Community Bank, and Kevin will add $40,000 of his own savings. Clearpath will use the $160,000 for:
- Working capital: $105,000 to pay salaries and bills while we sign new clients and wait for invoices to be paid
- Equipment and furniture: $25,000 for laptops, a small test lab, and office furniture
- Insurance and rent: $15,000 for one year of liability insurance and three months of office rent
- Launch costs: $15,000 for business registration, contracts, branding, and our website
Company Overview
Throughout his career, Kevin Foster watched small firms pay a vendor to fix their computers while nobody helped them plan, budget, or prepare for a cyberattack. Clearpath is built to fill this gap for the businesses he knows best.
Founder
Kevin began as a systems engineer at a Raleigh civil engineering firm, where he supported 120 staff and their design software for six years. He then spent five years as IT manager for a Johnston County maker of HVAC components and led its move to a new ERP (enterprise resource planning) system.
For the last six years, Kevin has managed IT for a 14-clinic physician group in Durham. He moved the group to Microsoft 365, ran its yearly HIPAA security review, and managed its outside vendors. He also holds the CISSP security and PMP project management certifications.
This experience covers all three of Clearpath’s target industries. Three Raleigh firms from Kevin’s network have already agreed to book assessments in our first month.
Business Structure
Clearpath IT Advisors will be registered as a single-member limited liability company (LLC) in North Carolina in December 2026. Kevin will own 100% of the company, and a registered-agent service will handle legal notices.
The LLC will elect S corporation tax treatment. This lets the company pay Kevin a salary through payroll, while profits pass through to his personal tax return. This is also why Clearpath’s statements show income before tax.
The LLC protects Kevin’s personal assets, although the SBA loan will still need his personal guarantee.
Mission & Vision
Our mission is to give growing Raleigh–Durham businesses senior IT advice they can understand, plan for, and afford.
Our vision is to become the IT advisor that local CPA firms, medical practices, and manufacturers recommend first, with five consultants working from our Rivermont office by the end of 2029.
Goals
We have set clear goals to keep the business on track:
- Open the Rivermont office in March 2027, with both senior consultants starting in the first week
- Sign nine vCIO retainer clients by the end of Year 1, 12 by the end of Year 2, and 16 by the end of Year 3
- Earn at least 35% of revenue from retainers in Year 2
- Keep the consultants’ combined billable utilization at 70% or higher, reviewed every Monday
- Hire the first associate consultant in July 2028 and the second in September 2029
- Keep any single client below 15% of yearly revenue
- Host four free cybersecurity workshops a year with the Rivermont Chamber of Commerce
Office
Clearpath will lease a 1,100-square-foot office in Falls Bridge Professional Center. The space has four offices, a small conference room, and a test lab where the team can safely try firewall and cloud settings before they reach a client’s network.
The lease lets Clearpath add space next door as the team grows, with plans to expand in Year 2 and again in Year 3.
Clearpath will serve Wake, Durham, Orange, and Johnston counties. Most work happens remotely, but every client is within a 45-minute drive for on-site visits.
Market Analysis
Small businesses depend on their computers, cloud accounts, and data every day, but few can afford a full-time IT leader. This keeps demand for outside IT advice strong and steady.
Industry Overview
The U.S. IT consulting industry is worth $821.2 billion in 2026, according to IBISWorld, and it is expected to grow 3.9% this year.
With 502,000 businesses in the industry, owners have plenty of choices. This is why Clearpath will focus on a few industries it knows well.
Raleigh–Durham Market
Raleigh–Durham has a large small business community. In 2025, Wake County had 48,763 private business locations, and Durham County had 11,138.
Of these, 6,481 are in the three industries Clearpath serves: professional services (law, accounting, and engineering firms), medical and dental practices, and manufacturing.
As mentioned earlier, North Carolina organizations reported a record 2,349 data breaches in 2025. Law firms, clinics, and engineering offices all hold client or patient data, so this risk affects them directly.

Clearpath only needs 16 retainer clients by Year 3—fewer than 1 in 400 of these businesses.
Market Trends
Several trends are bringing more small businesses to IT advisors like Clearpath:
- Part-time IT leadership: Growing firms want the planning of an IT director without the cost of a full-time hire.
- Security as a business issue: Cyber insurers and larger clients now ask small firms to show they use reliable backups and multi-factor authentication.
- Cloud-first offices: More firms are moving email, files, and business software from an old office server to Microsoft 365 or Azure.
- AI tools at work: Staff already use AI assistants, and owners need simple rules to keep company data safe.
- Clear, fixed prices: Owners want to know the full cost before a project starts, which makes budgeting easier.
These trends match how Clearpath works, from vCIO retainers and security assessments to fixed-price projects.
Target Clients
Clearpath’s best clients have 10 to 150 employees and earn $2 million to $50 million a year. They come from three segments, each with its own IT needs:
| Segment | Who They Are | What They Need | How Clearpath Helps |
| Professional services firms | Law, accounting, and engineering offices | Secure file sharing, reliable backups, and answers for cyber insurance forms | Security assessments, Microsoft 365 setup, and vCIO planning |
| Medical and dental practices | Physician groups and dental offices | HIPAA-ready systems and an IT partner who will sign a business associate agreement | HIPAA risk analyses, security fixes, and signed agreements |
| Light manufacturers | Parts makers and light assembly plants | Stable networks, ERP support, and upgrades that don’t stop production | Network upgrades, ERP rollout management, and planned maintenance windows |
In most of these businesses, an owner, office manager, or practice administrator handles IT on top of other duties. They often face the same problems:
- No one is in charge of IT planning, so upgrades only happen when something breaks
- Their repair vendor fixes problems but never explains the risks
- Cyber insurance forms ask about security steps they aren’t sure they have
- IT costs change from month to month without warning
Most clients will call us after a clear event, such as an insurance renewal, a phishing scare, an office move, or an old server failing. They usually ask their accountant or attorney for a trusted name, and they want to see our work before signing a long contract.
We will pass on offices with fewer than 10 employees and on owners who only want the lowest hourly rate. This kind of work rarely turns into a long-term retainer.
Competitive Analysis
Owners in Raleigh–Durham have many IT options, from large managed IT providers to one-person repair shops. Clearpath will stand out with senior advice at a price small businesses can afford, fixed-price projects, and no hardware or software to sell.
Direct Competitors
Owners in the area usually compare Clearpath with four types of providers. The first two are stronger than Clearpath in some important ways:
| Provider | Pricing | Strengths | Weaknesses |
| Crestline Managed IT (regional managed IT provider, 85 staff) | $150–$225 per user per month, 36-month contracts | 24/7 help desk, a large engineering team, and a strong brand | Advice favors the products it resells, and reviews are run by sales-driven account managers |
| Whitcomb & Ames CPAs (technology advisory practice) | $225–$275 per hour | Deep trust with owners, strong compliance skills, and referrals from its tax clients | Focuses on clients above $50 million in revenue, with much of the work done by junior staff |
| Bramblewood PC & Network (break-fix shop) | $95–$125 per hour | Fast on-site response, low prices, and loyal small-office clients | Reactive only, with no planning or HIPAA experience |
| Independent IT consultants | $100–$175 per hour | Senior skills and flexible terms | Limited hours and no backup for larger projects |
Indirect Competitors
Some owners also consider options that aren’t IT firms at all:
- Hiring an IT manager: a full-time salary and benefits for a role a 40-person firm may only need for a few hours a week
- Software vendors’ own services: EHR, ERP, and accounting vendors offer setup help for their own product only
- Doing it themselves: a staff member who “knows computers” often handles IT on top of a full-time job
Competitive Advantage
Crestline Managed IT offers round-the-clock support, and Whitcomb & Ames is better known among business owners. Our strength is different. A 40-person firm gets an experienced consultant who has run IT in its own industry, at a fixed price agreed before work begins.
We don’t run a help desk or sell hardware, so our advice stays neutral. Many clients will keep their current support company while we handle planning and projects. This also helps us build trusted referral relationships with managed IT providers and repair shops.
Services & Pricing
Clearpath keeps its services simple: a short list of fixed-price packages, each priced from the hours it takes at an average rate of $140 an hour. Every package uses the same checklists and report templates. This keeps the work simple, consistent, and easy to check as the team grows.
Project Services
Most of Clearpath’s revenue comes from five project services:
| Service | What the Client Gets | Typical Length | Price |
| Technology & Security Assessment | A review of the network, devices, cloud accounts, backups, security, and AI use, with a 12-month roadmap | 2–3 weeks | $4,200 fixed |
| Cloud Migration | Email, files, and business applications moved to Microsoft 365 or Azure | 4–10 weeks | $14,000–$35,000 |
| Security Remediation | Multi-factor authentication, backups, patching, policies, and HIPAA risk analyses | 3–8 weeks | $8,400–$21,000 |
| Network & Infrastructure Upgrade | Firewalls, Wi-Fi, switches, and servers, with hardware bought directly by the client | 4–8 weeks | $11,200–$28,000 |
| Project Management | Management of an EHR, ERP, or accounting software rollout | 2–6 months | $5,600 per month |
The assessment is the first step with almost every new client. Its findings set the scope for later projects, which helps Clearpath price each project fairly and avoid surprises for the client.
vCIO Retainers
Clearpath’s vCIO retainers give clients a trusted, part-time IT director who plans budgets, manages vendors, and keeps security on track. Each tier includes a set number of consultant hours each month:

Retainers start with a 12-month term, and the average client uses 15 hours per month, the same as the Core tier.
We book retainer hours first in each week’s schedule, which gives our consultants steady work. Retainer clients also bring us most of our follow-on projects, as we are usually the first to see their next IT need.
Marketing & Sales Strategy
Clearpath’s clients are careful buyers who usually ask someone they trust before they call. This is why our marketing focuses on referral partners and local business groups, with a paid assessment as an easy first step.
Marketing Strategy
Clearpath will spend $18,000 on marketing in Year 1, rising to $30,000 by Year 3. This is on top of the $8,000 for the website and branding before launch. The Year 1 budget covers five channels:
- Referral partners ($4,500): lunch-and-learn sessions on cyber insurance and breach reporting for accountants, attorneys, and practice-management consultants, with the goal of 12 active partners in Year 1
- Local business groups ($3,500): memberships in the Rivermont Chamber of Commerce and local practice manager groups
- Website and local search ($3,600): an assessment request page and a Google Business Profile with regular updates and client reviews
- Cybersecurity workshops ($3,400): four free public workshops a year with the Rivermont Chamber
- LinkedIn ($3,000): Kevin’s weekly posts on IT planning and targeted ads to owners and office managers
Sales Strategy
Most new clients will follow the same four simple steps:
- Discovery call: a free 30-minute call with Kevin to understand what prompted the call and confirm the business fits Clearpath’s client profile.
- Paid assessment: a $4,200 assessment that shows the client how Clearpath works and gives the team the facts to scope real work.
- Proposal: within five business days, a fixed-price project proposal, a retainer recommendation, or both.
- Signed agreement: a statement of work with milestones, after which the coordinator schedules the kickoff.
Clearpath plans for 24 paid assessments in Year 1, or two each month. We expect about half to lead to a project and about one in three to lead to a retainer.
Project Screening
The wrong project uses senior hours that are better spent elsewhere, and this can hurt a whole quarter. Before Clearpath accepts any project, Kevin checks five questions:
- Does the scope fit one of the five services?
- Does the price work out to at least $140 per consultant hour?
- Can the team start within 30 days without moving any retainer work?
- Is there a decision-maker who will approve changes within a week?
- Can the work lead to a retainer or a second project?
We accept a project when the first three answers are yes and at least one of the last two is yes.
Customer Retention
Every Core and Plus client gets a quarterly business review with a simple one-page scorecard covering security, open risks, and next quarter’s budget. This helps clients see the value of their retainer and builds long-term trust. Our goal is to keep at least 85% of retainer clients each year.
Operations Plan
Clearpath’s operations focus on one thing: making sure each person’s billable hours are planned, protected, and used well. The company’s hours, weekly schedule, and hiring dates all follow from this.
Hours & Support Coverage
Our office hours and support coverage are:
- Office hours: Monday – Friday, 8:00 AM – 6:00 PM
- Client replies: within four business hours
- Critical incidents for Core and Plus clients: a consultant on call 6:00 PM – 10:00 PM on weekdays and 9:00 AM – 5:00 PM on weekends, with a callback within two hours, or one hour for Plus clients
Kevin and the two senior consultants will share the on-call phone on a weekly rotation, which makes sure an experienced person always answers. A critical incident means a ransomware alert, a breach, or a full outage. Routine requests wait for office hours.
Billable Utilization
Billable utilization is the share of a person’s available hours that we bill to clients:
Billable utilization = billable hours ÷ available hours
Clearpath counts 2,080 paid hours per year as available and sets its consultant target at 70%, or 1,456 billable hours. This target is stricter than it looks, because paid hours include holidays and vacation. After 10 holidays and 15 days off, a consultant works about 1,880 hours—so 1,456 billable hours is really 77% of their working time.
Kevin bills less, as he also handles sales, finance, and partner relationships. Here’s how our team’s billable hours add up each year:
| Team Member | Year 1 | Year 2 | Year 3 |
| Kevin Foster | 1,088 | 1,049 | 1,000 |
| Senior consultant, cloud and infrastructure | 1,456 | 1,490 | 1,520 |
| Senior consultant, security and compliance | 1,456 | 1,490 | 1,520 |
| Associate consultant (from July 2028) | – | 971 | 1,482 |
| Associate consultant (from September 2029) | – | – | 728 |
| Total billable hours | 4,000 | 5,000 | 6,250 |
| Consultant utilization (excluding Kevin) | 70.0% | 71.2% | 72.1% |
| Kevin’s utilization | 52.3% | 50.4% | 48.1% |
Consultant utilization rises a little each year as the growing retainer base fills more of each week in advance. Including Kevin, Clearpath’s firm-wide utilization is 64.1% in Year 1, 65.6% in Year 2, and 66.8% in Year 3.
Small changes in utilization make a big difference. Salaries stay the same when billable hours fall, but revenue drops right away.
If both senior consultants billed 60% of their hours in Year 1 instead of 70%, we would lose 416 billable hours and $58,240 in revenue. Year 1’s $21,001 profit would turn into a pre-tax loss of $33,162.
This is why we will track utilization every week from the first month. A weekly report helps us spot a slow week early—while there is still time to move Kevin onto sales calls or start a project sooner.
Weekly Schedule
Kevin and our coordinator plan the next two weeks every Friday afternoon. Retainer hours are booked first, two assessment slots are held each month, and project work is scheduled in half-day blocks. This keeps each consultant focused on one client at a time and helps the work run smoothly.
A typical day follows a simple routine:
- 8:30 AM: a 15-minute team standup to review the day’s client work and any open incidents
- 8:45 AM – 12:15 PM: focused client work, with no internal meetings
- 12:15 PM – 1:00 PM: lunch
- 1:00 PM – 4:30 PM: a second block of client work, including client calls
- 4:30 PM – 5:30 PM: documentation, time entry, sales follow-up, and training
The senior consultants work on client projects Monday through Friday morning and keep two Friday afternoons each month for certifications and lab testing. Kevin works on client projects on Mondays, Wednesdays, Thursdays, and Friday mornings, and he keeps Tuesdays and Friday afternoons for sales, partners, and finance. Our operations coordinator works 8:00 AM to 5:00 PM.
Engagement Workflow
Once a client signs, every engagement follows the same simple steps:
- Kickoff: a one-hour meeting to confirm scope, milestones, and system access
- Delivery: work in scheduled blocks, with a written status update every Friday
- Quality check: a second consultant reviews every change and its rollback plan before it goes live
- Handoff: updated documentation, passwords stored in the client’s own vault, and client sign-off
- 30-day review: a check of results and a retainer recommendation
Clearpath will use HaloPSA for scheduling, time tracking, and invoicing, IT Glue for client documentation, and HubSpot for sales. These simple tools help the team stay organized and make sure no client request gets lost.
Insurance & Compliance
Our compliance checklist helps protect both our clients and the business:
- Registration: the North Carolina LLC filing, the annual report, and the S corporation election
- Insurance: professional (errors and omissions), cyber, and general liability coverage, budgeted at $9,000 in Year 1
- Healthcare clients: a signed business associate agreement before the team touches any system with patient data
- Client access: a named account and multi-factor authentication for each consultant, removed the day a contract ends
- Staff screening: background checks before any employee receives client access
Not sure how to describe the daily operations of your own firm? Try the free AI Business Plan Generator to turn your hours, team, and workflow into a first draft of your IT consulting business plan.
Management & Staffing
Clearpath’s revenue grows only as billable hours grow, and its hiring plan follows the capacity table above. The company will start with four people and grow to six by Year 3:
| Role | Start Date | Year 1 Pay | Year 2 Pay | Year 3 Pay |
| Kevin Foster, founder and principal consultant | March 2027 | $90,000 | $110,000 | $130,000 |
| Senior consultant, cloud and infrastructure | March 2027 | $106,400 | $110,000 | $112,500 |
| Senior consultant, security and compliance | March 2027 | $106,400 | $110,000 | $112,500 |
| Operations coordinator | March 2027 | $42,000 | $46,000 | $50,000 |
| Associate consultant | July 2028 | – | $46,000 | $72,500 |
| Associate consultant | September 2029 | – | – | $35,000 |
| Total | $344,800 | $422,000 | $512,500 |
Partial-year amounts reflect each associate’s start date. The first associate will join at a $69,000 salary, and the second at $70,000.
Each person has a clear role:
- Kevin leads sales and partner relationships, advises Plus clients, and approves every statement of work.
- The cloud and infrastructure consultant handles migrations, network upgrades, and Microsoft 365 work.
- The security and compliance consultant leads remediation, HIPAA risk analyses, and incident response.
- Associate consultants complete standard assessment steps and project tasks under a senior’s review.
- The operations coordinator manages the schedule, invoicing, collections, and onboarding.

The training budget pays for one new certification per consultant each year. This helps the team stay current, reliable, and ready for new client needs. We will confirm each associate hire only when booked work for the next 90 days is more than the team can handle.
A fractional CPA will review the books each month and handle payroll filings, and a business attorney prepared the company’s client agreement and statement-of-work templates.
Risk Analysis
Most of Clearpath’s risks come from the same place as its revenue: a small team’s time. We have planned for each of the main ones:
- Lower utilization: Salaries stay the same when billable hours fall. We will track hours every week, plan two weeks ahead, and hire associates only after work is booked.
- Dependence on Kevin: Kevin leads sales and most client relationships. The senior consultants will join every quarterly review, and Clearpath’s playbooks will be written down from the start.
- Hiring senior consultants: Experienced IT staff are in high demand across the region. A yearly certification budget and candidates lined up before launch will help us hire and keep good people.
- Slow-paying clients: Unpaid invoices reach $46,027 by the end of Year 1. Retainers will use automatic bank payments, and work pauses when an invoice is 45 days overdue.
- Client concentration: One large migration can become a big share of revenue. We will keep each client below 15% of yearly revenue and split large projects into phases.
- A mistake on a client system: An outage or breach after our change may lead to a claim. Every change gets a peer review and a rollback plan, which helps keep client systems safe, and our liability insurance covers the rest.
Financial Plan
Clearpath needs $160,000 to launch, funded by a $120,000 SBA 7(a) loan from Piedmont Community Bank and $40,000 of Kevin’s savings. Revenue will grow steadily from $560,000 in Year 1 to $875,000 in Year 3. Clearpath’s earnings before interest, taxes, depreciation, and amortization (EBITDA) will cover the loan payments 1.55 times in Year 1, 2.98 times in Year 2, and 4.53 times in Year 3.
Startup Costs
| Category | Amount |
| Computers, servers, and test lab equipment | $18,000 |
| Office furniture and fixtures | $7,000 |
| Prepaid insurance (professional, cyber, and general liability) | $9,000 |
| Prepaid rent (first three months) | $6,000 |
| Business registration and licenses | $2,000 |
| Legal, contracts, and branding setup | $5,000 |
| Launch marketing (website, branding, and photography) | $8,000 |
| Working capital reserve | $105,000 |
| Total Startup Costs | $160,000 |

Sources of Funds
| Category | Amount |
| SBA 7(a) term loan (Piedmont Community Bank) | $120,000 |
| Owner equity (Kevin Foster) | $40,000 |
| Total Sources of Funds | $160,000 |
Key Assumptions
| Assumption | Year 1 | Year 2 | Year 3 |
| Blended billing rate per hour | $140 | $140 | $140 |
| Total billable hours | 4,000 | 5,000 | 6,250 |
| Consultant utilization (excluding Kevin) | 70.0% | 71.2% | 72.1% |
| Average active retainer clients | 6 | 10 | 14 |
| Retainer hours per client per month | 15 | 15 | 15 |
| Direct labor (% of revenue) | 38% | 38% | 38% |
| Subcontractors and delivery tools (% of revenue) | 7% | 7% | 7% |
| Payroll taxes on direct labor (% of direct labor) | 10% | 10% | 10% |
| Payroll taxes on owner and coordinator pay | 7.65% | 7.65% | 7.65% |
Revenue Forecast
| Category | Year 1 | Year 2 | Year 3 |
| Billable Hours | |||
| Retainer hours | 1,080 | 1,800 | 2,520 |
| Project hours | 2,920 | 3,200 | 3,730 |
| Total billable hours | 4,000 | 5,000 | 6,250 |
| Revenue | |||
| Retainer revenue | $151,200 | $252,000 | $352,800 |
| Project revenue | $408,800 | $448,000 | $522,200 |
| Total Revenue | $560,000 | $700,000 | $875,000 |
| Retainer share of revenue | 27.0% | 36.0% | 40.3% |
Projected Income Statement
| Category | Year 1 | Year 2 | Year 3 |
| Revenue | |||
| Retainer revenue | $151,200 | $252,000 | $352,800 |
| Project revenue | $408,800 | $448,000 | $522,200 |
| Total Revenue | $560,000 | $700,000 | $875,000 |
| Cost of Services | |||
| Direct labor (consultants) | $212,800 | $266,000 | $332,500 |
| Subcontractors and delivery tools | $39,200 | $49,000 | $61,250 |
| Payroll taxes on direct labor | $21,280 | $26,600 | $33,250 |
| Total Cost of Services | $273,280 | $341,600 | $427,000 |
| Gross Profit | $286,720 | $358,400 | $448,000 |
| Gross Margin | 51.2% | 51.2% | 51.2% |
| Operating Expenses | |||
| Owner salary | $90,000 | $110,000 | $130,000 |
| Operations coordinator salary | $42,000 | $46,000 | $50,000 |
| Payroll taxes on owner and coordinator | $10,098 | $11,934 | $13,770 |
| Office rent | $24,000 | $30,000 | $36,000 |
| Insurance | $9,000 | $10,000 | $11,000 |
| Accounting, legal, and professional fees | $7,200 | $8,000 | $9,000 |
| Phone, internet, and utilities | $4,800 | $5,400 | $6,000 |
| Marketing and business development | $18,000 | $24,000 | $30,000 |
| Software and subscriptions | $12,000 | $16,000 | $20,000 |
| Training and certifications | $8,000 | $12,000 | $16,000 |
| Travel and client meetings | $6,000 | $9,000 | $12,000 |
| Office supplies and miscellaneous | $3,000 | $3,600 | $4,200 |
| Launch marketing (one-time) | $8,000 | $0 | $0 |
| Registration and licenses (one-time) | $2,000 | $0 | $0 |
| Legal and branding setup (one-time) | $5,000 | $0 | $0 |
| Total Operating Expenses | $249,098 | $285,934 | $337,970 |
| EBITDA | $37,622 | $72,466 | $110,030 |
| Depreciation | $4,600 | $4,600 | $4,600 |
| EBIT | $33,022 | $67,866 | $105,430 |
| Interest expense | $12,021 | $10,670 | $9,171 |
| Net Income (Pre-Tax) | $21,001 | $57,196 | $96,259 |

Projected Cash Flow
| Category | Year 1 | Year 2 | Year 3 |
| Beginning Cash | $120,000 | $124,777 | $167,073 |
| Operating Activities | |||
| Net income (pre-tax) | $21,001 | $57,196 | $96,259 |
| Depreciation | $4,600 | $4,600 | $4,600 |
| Change in accounts receivable | ($46,027) | ($11,507) | ($14,384) |
| Change in payables and accrued payroll | $22,461 | $5,616 | $7,019 |
| Change in prepaid expenses | $15,000 | $0 | $0 |
| Net Cash from Operations | $17,035 | $55,905 | $93,494 |
| Financing Activities | |||
| Loan principal repayment | ($12,258) | ($13,609) | ($15,109) |
| Net Cash from Financing | ($12,258) | ($13,609) | ($15,109) |
| Net Change in Cash | $4,777 | $42,296 | $78,385 |
| Ending Cash | $124,777 | $167,073 | $245,458 |

Balance Sheet at Launch
| Category | Amount |
| Assets | |
| Cash | $120,000 |
| Prepaid insurance and rent | $15,000 |
| Equipment and furniture | $25,000 |
| Total Assets | $160,000 |
| Liabilities & Equity | |
| SBA 7(a) term loan | $120,000 |
| Owner’s paid-in capital | $40,000 |
| Total Liabilities & Equity | $160,000 |
Projected Balance Sheet
| Category | Year 1 | Year 2 | Year 3 |
| Assets | |||
| Cash | $124,777 | $167,073 | $245,458 |
| Accounts receivable | $46,027 | $57,534 | $71,918 |
| Equipment and furniture, net | $20,400 | $15,800 | $11,200 |
| Total Assets | $191,204 | $240,407 | $328,576 |
| Liabilities | |||
| Payables and accrued payroll | $22,461 | $28,077 | $35,096 |
| SBA 7(a) term loan | $107,742 | $94,133 | $79,024 |
| Total Liabilities | $130,203 | $122,210 | $114,120 |
| Equity | |||
| Paid-in capital | $40,000 | $40,000 | $40,000 |
| Retained earnings | $21,001 | $78,197 | $174,456 |
| Total Equity | $61,001 | $118,197 | $214,456 |
| Total Liabilities & Equity | $191,204 | $240,407 | $328,576 |

Break-Even Analysis
| Metric | Year 1 | Year 2 | Year 3 |
| Fixed costs (operating expenses, depreciation, and interest) | $265,719 | $301,204 | $351,741 |
| Monthly fixed costs | $22,143 | $25,100 | $29,312 |
| Contribution margin per billable hour | $71.68 | $71.68 | $71.68 |
| Contribution margin | 51.2% | 51.2% | 51.2% |
| Break-even revenue | $518,982 | $588,289 | $686,994 |
| Break-even billable hours | 3,707 | 4,202 | 4,907 |
| Break-even billable hours per month | 309 | 350 | 409 |
| Projected revenue above break-even | 7.3% | 16.0% | 21.5% |

The Quickest Way to turn a Business Idea into a Business Plan
Fill-in-the-blanks and automatic financials make it easy.
Upmetrics
Upmetrics is the #1 business planning software that helps entrepreneurs and business owners create investment-ready business plans using AI. We regularly share business planning insights on our blog. Check out the Upmetrics blog for such interesting reads. Read more
