Starting a pressure washing business means making decisions early: which services to offer, how jobs get scheduled, how crews are managed, and how Environmental Protection Agency (EPA) wastewater compliance gets handled on every site. Those decisions shape everything that follows.Â
The financial side compounds them. Equipment, a service vehicle, insurance, and working capital all come due before revenue starts. Volume builds gradually through the first season, so the plan has to show how pricing covers costs and when the business crosses break-even.
Getting a lender to fund that gap is where most plans fall short. The market questions matter just as much: who the target customers are, what they currently use, and where those options fall short.
This pressure washing business plan lays out how BrightBlast Pressure Washing makes that case for a $135,000 SBA 7(a) loan in Raleigh, North Carolina. The financials, compliance documentation, and crew model are all covered. Use it as your reference and build there.
Executive Summary
BrightBlast Pressure Washing is a Raleigh, North Carolina-based exterior cleaning company serving residential and light commercial customers across Central North Carolina.
Founder Marcus Bennett is the sole owner and operator, holding active certifications from the Power Washers of North America (PWNA). Daily field work is handled by Marcus and a small crew using one van-mounted unit.
The company aims to provide reliable, environmentally compliant pressure washing for homeowners, HOAs, and small-scale commercial properties. Our operational core is simple: punctuality, strict adherence to EPA standards on every site, and fair pricing for professional-grade results.
The BrightBlast service menu includes:
- House siding soft washing
- Driveway and concrete cleaning
- Deck and fence restoration
- Roof soft washing
- Commercial exterior soft washing
- Annual HOA (Homeowners Association) common-area maintenance contracts
BrightBlast requires $170,000 in total startup capital to launch operations. Of that, Marcus Bennett contributes $35,000 from personal savings, and the remaining $135,000 comes from an SBA 7(a) loan with Triangle Community Bank, N.A., at an 11.25% fixed APR over 10 years.
Loan proceeds will fund the service vehicle, van-mounted pressure washing equipment, wastewater reclaim system, launch marketing, insurance, and working capital reserve for the first operating season.
Break-even is 491 jobs per year (41 per month), calculated on Year 2 steady-state pricing and operating costs.
| Year 1 ($) | Year 2 ($) | Year 3 ($) | |
| Annual Jobs | 625 | 800 | 1,000 |
| Total Revenue | $215,000 | $288,000 | $377,000 |
| Gross Profit | $146,243 | $195,898 | $256,435 |
| Net Income (Pre-Tax) | ($2,958) | $50,605 | $98,838 |
| Ending Cash | $98,321 | $151,583 | $252,018 |

Company Overview
BrightBlast Pressure Washing is a single-member limited liability company in North Carolina. That will elect S-corporation tax treatment before payroll begins. Marcus will receive W-2 owner-operator compensation.
BrightBlast operates from a commercial storage bay at 3842 Industrial Drive, Raleigh, NC 27609. Service covers residential neighborhoods and small commercial properties within a 25-mile radius of Raleigh. That range keeps routing tight across Wake, Durham, and Orange counties without stretching the crew thin.
Business Model
Revenue is generated through three specific streams:
- Residential: Flat-rate cleaning.
- Commercial: Per-square-foot soft washing.
- HOA: Recurring annual maintenance contracts.
The company is strictly a service provider; we do not retail equipment or chemicals.
Owner’s Background
Marcus Bennett spent 14 years in exterior cleaning, the last 8 in pressure washing. He came up through field work, starting on residential soft wash and concrete jobs, then moving into HOA and commercial contracts as a lead technician.
By the time he launched BrightBlast, he was running three service vehicles and managing EPA wastewater compliance across all field operations for a regional facilities maintenance company.
Business Goals
BrightBlast has clear targets for the first three years. The focus is on building a stable client base, hitting break-even, and growing the crew at a pace the business can actually support.
- Sustain the break-even volume of 41 jobs per month through Year 1.
- Complete 625 jobs in Year 1 and grow to 1,000 jobs by Year 3.
- Sign four HOA recurring contracts by the end of Year 2, shifting the revenue mix from one-off residential to predictable quarterly income.
- Achieve $288,000 in Year 2 revenue and $377,000 by Year 3 at a 26.2% net margin.
- Add a third full-time technician in Year 2 alongside a second van-mounted unit.
- Maintain a Google Business Profile rating of 4.8 or above with at least 75 verified customer reviews by the end of Year 1.
Market Analysis
Industry Overview
Globally, the pressure washing market is valued at $2.9 billion in 2026 and is projected to reach $4.5 billion by 2032, reflecting sustained investment across the industry at every level.
The U.S. pressure washing services industry generates approximately $1.2 billion in annual revenue across 32,193 businesses in 2026, growing at a 5.8% CAGR from 2019 to 2024. The market is highly fragmented, with most operators running solo or two-van operations with no formal compliance posture.
North Carolina’s humid subtropical climate drives year-round demand for exterior cleaning, with mold, algae, and pollen buildup requiring professional treatment on most homes annually.
Because not every housing unit is owner-occupied or suitable for individual exterior cleaning, BrightBlast will focus on owner-occupied homes, HOA-managed communities, townhome developments, and small commercial properties within its service radius.
The City of Raleigh reports approximately 234,750 housing units, of which over 93% are occupied households, creating a sizable base of potential residential pressure‑washing customers for BrightBlast.

Raleigh’s median household income sits at $85,060, placing the majority of local homeowners within BrightBlast’s primary target customer range.
Target Customer Profile
BrightBlast’s primary customer is a middle- to upper-income homeowner, typically age 35–65, with visible exterior cleaning needs such as algae-stained siding, dirty driveways, roof streaking, HOA maintenance notices, or pre-sale curb appeal work.
The secondary segment includes property managers and HOA boards in townhouse and condo developments. Small retail centers, restaurants with outdoor seating, and dental and medical offices also fall within this segment.
Competitive Insights
The Raleigh metro has a dense concentration of pressure washing operators across residential, commercial, and industrial segments. The sections below cover direct competitors, indirect alternatives, and where this business sits relative to both.
Direct Competitors
BrightBlast operates in a market with established local operators. Three competitors are most relevant based on service area overlap, customer segment, and years in operation.
Pine State Pro Wash
Pine State Pro Wash has operated in Raleigh for over 10 years, built 300+ five-star reviews, and uses custom-built in-house equipment with high-quality detergents. Their strength is brand authority and residential reputation.
Their gap is commercial and HOA contract focus. They are not actively pursuing recurring quarterly contracts in the mid-market HOA segment.
Homestead Pressure Washing LLC
Homestead Pressure Washing has been in business since 2005, carries a 4.9 rating across 71 reviews, offers commercial services, and maintains a 98% homeowner recommendation rate. Their strength is longevity and customer trust.
Their gap is response time. A one-day response window during peak season means residential leads go elsewhere.
Spiffy Brothers Pressure Washing
Spiffy Brothers operates across Raleigh, Durham, and Wake Forest, uses soft washing, and has built strong repeat customer loyalty through owner-operated personal service. Their strength is owner attention and scheduling reliability.
Their gap is capacity. A single-operator model hits a volume ceiling during peak season and cannot service HOA contracts that require quarterly guaranteed visits.
Indirect Competition: DIY Homeowners
A portion of the residential market owns consumer-grade pressure washers and self-cleans annually. Their strength is cost and convenience: no service fee, no scheduling, and full control over timing.
Their weakness is equipment output. Consumer units run at 1,500 to 2,000 PSI, which falls short on mildew removal, concrete cleaning, and roof treatment. Most cause surface damage within one to two seasons and convert to professional service from there.
BrightBlast’s Competitive Position
BrightBlast fills the gap between franchise operators who are too large to focus on mid-market residential and HOA work, and solo operators who lack the capacity and compliance infrastructure to service it reliably. PWNA-certified crew, an EPA-compliant reclaim system on every job, and a four-hour response window are the three things most Raleigh metro-area operators cannot offer simultaneously.
Service Catalog & Pricing
BrightBlast offers six exterior cleaning services across three pricing models. Each service targets a specific surface type and customer segment. In Year 1, all work is delivered through a single van-mounted unit with EPA-compliant wastewater reclaim on every job.

How We Price
BrightBlast operates across three pricing tiers, each structured to match the customer type and job volume.
Flat-Rate Residential: Priced per job based on surface type and square footage. Covers house siding, driveways, decks, fences, and roofs. Most residential jobs fall between $150 and $650.
Per-Square-Foot Commercial: Billed at $0.08 to $0.15 per square foot, depending on building size and soiling level. Covers retail storefronts, restaurants, and small office buildings.
Annual Recurring Contracts: HOA and commercial accounts are priced on annual contracts with quarterly service visits. Rates sit 12 to 15% below per-job pricing in exchange for guaranteed volume. The average HOA contract runs $4,200 per year.
The blended average revenue per job starts at $344 in Year 1 and reaches $377 by Year 3 as the service mix shifts toward larger commercial accounts.
Marketing & Sales Strategy
BrightBlast acquires Year 1 customers through three primary channels: local SEO and Google Business Profile, Google Local Service Ads, and targeted direct mail. A separate one-time launch budget supports the website, vehicle branding, and initial campaign setup.
Acquisition Channels
BrightBlast runs three paid and organic channels in Year 1, each with a defined budget and a specific customer acquisition target.
Local SEO & Google Business Profile
BrightBlast maintains a fully optimized Google Business Profile with service area pages targeting Wake, Durham, and Orange County ZIP codes. Every completed job generates a review request through Jobber automation, feeding the profile consistently.
Google Local Service Ads
Google Local Service Ads are expected to be the strongest paid lead source in Year 1 because they capture customers already searching for pressure washing services.
Direct Mail
Targeted mailers go to HOA boards and high-density residential ZIP codes in Wake County quarterly. Each mailer includes a before-and-after photo, a QR code linking to the booking page, and a seasonal offer.
Launch Spend
The $8,000 one-time launch spend is deployed before the first job is booked. Each item has a direct sales purpose.
Website Design & Development builds the booking and quote request destination for every inbound channel. Without it, Google Local Services Ads (LSA) and direct mail have nowhere to convert.
Vehicle Wrap & Van Branding turns the service vehicle into a moving billboard across Wake County neighborhoods. Every job site is a passive impression on neighbors within a two-block radius.
Sales Process
Every job moves through the same workflow, from first contact to final invoice.
A customer reaches out via web form, phone, or Google Local Services Ads. Jobber creates the lead automatically, logs the source, and sends Marcus an instant notification. No lead goes uncontacted for more than 4 business hours on operating days.
Marcus reviews the request, confirms the property type and service needed, and sends a detailed quote through Jobber. The quote covers the scope of work, itemized pricing, estimated job duration, and the assigned crew. Customers get it by email and text with a one-click acceptance option.
Once accepted, the job lands in the scheduling calendar. The customer gets a confirmation with the crew name, arrival window, and a day-of checklist. A reminder goes out automatically 24 hours before service.
On the day of the job, the crew works through a documented checklist covering setup, execution, quality check, and site cleanup. The checklist gets completed in Jobber before the job is marked done.
On completion, Jobber sends the invoice immediately with payment options and a direct link to leave a Google review. Payment is due on receipt for residential jobs and Net 15 for commercial accounts. Jobs with outstanding invoices past due receive an automated follow-up at day 3 and day 7.
Customer Retention
BrightBlast retains customers through three repeat-service incentives managed through Jobber.
- Annual contract customers receive priority scheduling and a 10% repeat-service discount.
- After a five-star review, the customer receives a shareable neighborhood referral link. When a neighbor books through that link, the original customer receives a $25 service credit.
Operations Plan
BrightBlast runs a single-crew operation out of a commercial storage bay in Raleigh. Each job follows a documented sequence: route prep, site inspection, containment setup, cleaning, quality check, customer signoff, invoicing, equipment cleanup, wastewater disposal, and compliance logging.
Service Area & Hours
BrightBlast takes on work within a 25-mile radius of Raleigh, covering Wake, Durham, and Orange counties. Two scheduling windows run through the year.
March through November is the primary revenue window. The crew works Tuesday through Saturday, 7:30 AM to 5:30 PM, taking on residential, commercial, and HOA jobs across the full service area.
Come December, the schedule pulls back to Tuesday through Friday, 8:30 AM to 4:00 PM, running through February. Winter bookings shift toward commercial accounts and HOA pre-spring walkthroughs rather than residential volume. Sundays and Mondays stay closed all year. No after-hours emergency calls in Year 1.
Typical Operating Day Walkthrough
Every peak-season day follows the same basic pattern: storage bay in the morning, disposal facility at the end.
Marcus is at the bay by 7:00 to look over the van before anyone else arrives. The technicians roll in at 7:30, go over the safety points, check the route, and the whole crew is moving by 7:45.
The first stop is a residential house wash. They’re on site by 8:15, and the job runs about three hours. Marcus closes it out in Jobber, sends the invoice, and gets the photos onto Google Business Profile before they leave. Usually done before noon.
After lunch, the crew picks up Job 2 at 12:30, driveway and concrete, two hours of work. Then straight into Job 3 at 3:00, deck restoration, wrapping up around 5:00.
Back at the bay, the equipment gets rinsed, reclaimed water goes to disposal, and the logs are signed off. Everyone is clocked out by 5:30.
On-Site Operational Sequence
The crew walks the property with the customer first, locks in the scope, and sets up containment before any water or chemical touches a surface. The reclaim system runs throughout every job, capturing all runoff before it reaches the ground.
Soft wash surfaces get sodium hypochlorite and surfactant at low pressure with an 8 to 12 minute dwell time. Concrete runs at 4,000 PSI (pounds per square inch) with overlapping passes. Siding, wood, and shingles stay under 500 PSI.
Marcus walks the finished surfaces with the customer after every job. Jobber sends the invoice from the van before the crew leaves the driveway.
Equipment & Vehicle Setup
The Year 1 unit is a 2024 Ford E-Transit cargo van loaded with:
- 4 GPM / 4,000 PSI hot-water pressure washer, Honda engine
- Soft-wash system with 12% sodium hypochlorite tank and a downstream injector
- 5,000 PSI surface cleaner for concrete
- Hose reels with 200 feet of mil-spec hose
- EPA-compliant wastewater reclaim system with a 50-gallon holding tank
The holding tank drains daily at NC-licensed disposal sites. Maintenance runs weekly inspections, monthly chemical-system flushes, and one full professional service annually.

Technology & Software
BrightBlast runs three core software tools to manage daily operations.
Jobber handles job scheduling, customer communication, quoting, invoicing, and automated review requests.
QuickBooks manages payroll, expense tracking, and monthly financial reporting.
Route planning software optimizes daily job sequencing across Wake, Durham, and Orange counties, reducing drive time between jobs and keeping fuel costs within the 8% COGS assumption. All three tools are active from day one. Combined subscription cost runs $2,400 per year.
Compliance & Environmental Standards
Compliance is built into BrightBlast operations from the first day, not deferred. Every permit, certification, and wastewater control is in place before the first job is scheduled.
Federal Requirements
Federal law under the Clean Water Act prohibits discharging pressure washing wastewater into storm drains or surface waters without an NPDES permit. Penalties run up to $68,445 per day per violation.
BrightBlast’s van-mounted reclaim system captures all runoff at every job site, with collected wastewater transported to a licensed disposal facility after each operating day.
State & Local Requirements
BrightBlast holds an active North Carolina business license, NC contractor registration, professional bond, and EIN registration before launch. Chemical disposal follows NC Department of Environmental Quality guidelines for sodium hypochlorite and surfactant handling.
Every disposal run is logged through Jobber as a timestamped compliance record, and the business is registered under Wake County’s stormwater ordinance.
Insurance Coverage
BrightBlast carries four active policies covering all field operations from day one.
- General Liability: $5 million coverage for property damage and bodily injury on every job site
- Commercial Auto: Full coverage on the service vehicle for on-road and job-site use
- Workers’ Compensation: Covers all field crew, including the seasonal helper
- Commercial Umbrella: $1 million additional liability layer above the General Liability (GL) policy
Industry Certifications
Marcus holds active PWNA certifications in Environmental Power Washing and Job and Chemical Safety. These certifications are part of every HOA and commercial bid package. Property managers require proof of compliant wastewater handling before signing contracts, and we have it.
Management & Organization
Owner-operator Marcus Bennett oversees all daily operations, makes all purchasing decisions, and directly manages the field crew.
Marcus Bennett — Owner-Operator
Marcus handles quotes, scheduling, and customer follow-up directly. He runs quality checks on every completed job and signs off on EPA compliance documentation. HOA contract development and vendor relationships stay with him through Year 3.
- Salary: $52,000 Year 1
Full-Time Pressure Washing Technicians (2 in Year 1, 3 in Year 2)
Technicians run the van-mounted pressure washing and soft-wash equipment on site. Chemical application, surface cleaning, rinsing, and reclaim system operation are all field crew responsibilities.
Year 1 total field labor budget is $47,300, split across two full-time technicians and one seasonal helper. Each full-time technician runs approximately 2,000 hours per year.
Seasonal Helper (April Through October)
The seasonal helper works on site setup, hose reel deployment, equipment loading, and reclaim system positioning at the start and end of each job. Disposal log entries through peak season fall to this role as well.
Part-Time Office Assistant (Year 3 only)
The office assistant takes scheduling, customer follow-up, and bookkeeping off Marcus’s plate. That opens time for commercial contract development and second-crew oversight as volume justifies it.
External Advisors
BrightBlast operates with three external advisors at no equity cost. The Small Business Development Center (SBDC) Business Advisor provides no-fee support through the North Carolina Small Business Center Network, covering financial planning and SBA application preparation. Triangle Tax Group handles tax filing, payroll setup, and quarterly financial review on an annual engagement.
The third advisor is a PWNA mentorship contact through the Power Washers of North America member network. This relationship provides operational guidance on commercial contract structuring and equipment scaling as BrightBlast moves toward a second crew in Year 2.
Financial Plan
BrightBlast requires $170,000 in total startup capital to launch operations. These funds cover equipment and vehicle purchase, storage bay setup, one-time launch costs, and a working capital reserve to carry the business through its first peak season.
Financial Assumptions
| Item | Assumption |
| Average revenue per job | Year 1: $344; Year 2: $360; Year 3: $377 |
| Annual jobs | Year 1: 625; Year 2: 800; Year 3: 1,000 |
| Revenue growth (Y1→Y2) | +33.95% (volume +28.0%, blended price +4.65%) |
| Revenue growth (Y2→Y3) | +30.90% (volume +25.0%, blended price +4.72%) |
| Direct materials cost (chemicals, water, fuel for wash) | 8.0% of revenue |
| Direct labor cost (field technicians) | 22.0% of revenue |
| Payroll tax rate (FICA + FUTA + SUTA + workers’ comp blended) | 9.0% applied independently to direct labor and to owner salary |
| Owner annual salary | Year 1: $52,000; Year 2: $54,600; Year 3: $58,000 |
| AR collection (DSO) | 0 days — payment due on completion of job (cash, card, ACH); no AR carried |
| AP payment (DPO) | 0 days — chemicals and fuel paid net-on-receipt |
| Inventory days on hand | 30 days — held flat at $2,500 (reorder cycle is monthly) |
| Lender | Triangle Community Bank, N.A. (SBA 7(a) preferred lender) |
| Loan principal | $135,000 |
| Loan term | 10 years (120 months) |
| Annual interest rate | 11.25% APR fixed |
| Monthly loan payment | $1,878.50 |
| Annual loan payment (P+I) | $22,542 |
| Year 1: Interest / Principal | $14,800 / $7,742 |
| Year 2: Interest / Principal | $13,878 / $8,664 |
| Year 3: Interest / Principal | $12,818 / $9,724 |
| Ending loan balance (Year 3) | $108,870 |
Startup Costs
| Expense | Amount |
| Hot-water pressure washer (4 GPM @ 4,000 PSI), van-mounted | $14,500 |
| Soft-wash system + chemical injector + downstream injector | $3,800 |
| Surface cleaner (5,000 PSI), wands, lances, nozzles, hose reels | $5,700 |
| Wastewater reclaim system (vacuum + holding tank, EPA-compliant) | $4,500 |
| 2024 Ford E-Transit cargo van (used) + utility rack + tank install | $34,000 |
| Storage bay leasehold improvements (shelving, electrical, water hookup) | $4,500 |
| Opening chemical inventory (degreasers, sodium hypochlorite, surfactants) | $2,500 |
| Lease & utility security deposits | $2,800 |
| Marketing launch (website, vehicle wraps, branding, mailers, AdWords kickoff) | $8,000 |
| Licenses & permits (NC business license, EPA NPDES general permit, professional bonds) | $1,500 |
| Professional setup (LLC formation, legal review, accounting setup) | $2,000 |
| Initial software setup (Jobber CRM, QuickBooks, route planning) | $1,500 |
| Working capital reserve (3 months ongoing OpEx + COGS buffer) | $84,700 |
| Total Startup Costs | $170,000 |

Source Of Funds
| Source | Amount |
| SBA 7(a) loan (10-year term, 11.25% APR fixed) — Triangle Community Bank, N.A. | $135,000 |
| Owner equity contribution (Marcus Bennett) | $35,000 |
| Total Startup Capital | $170,000 |
Depreciation Schedule
| Asset | Cost | Useful Life | Annual Dep. | Acc. Dep. Y1 | Net PP&E Y1 | Acc. Dep. Y2 | Net PP&E Y2 | Acc. Dep. Y3 | Net PP&E Y3 |
| Pressure washing equipment (washer, soft-wash, surface cleaner, reclaim, accessories) | $28,500 | 7 years | $4,071 | $4,071 | $24,429 | $8,143 | $20,357 | $12,214 | $16,286 |
| Vehicle (2024 Ford E-Transit + tank/rack install) | $34,000 | 5 years | $6,800 | $6,800 | $27,200 | $13,600 | $20,400 | $20,400 | $13,600 |
| Leasehold improvements (storage bay buildout) | $4,500 | 10 years | $450 | $450 | $4,050 | $900 | $3,600 | $1,350 | $3,150 |
| TOTAL | $67,000 | — | $11,321 | $11,321 | $55,679 | $22,643 | $44,357 | $33,964 | $33,036 |
Income Statement (Profit & Loss)
| Year 1 ($) | Year 2 ($) | Year 3 ($) | |
| Annual jobs | 625 | 800 | 1,000 |
| Average revenue per job | $344 | $360 | $377 |
| Total Revenue | $215,000 | $288,000 | $377,000 |
| COGS: | |||
| Direct materials (chemicals, water, fuel — 8.0%) | $17,200 | $23,040 | $30,160 |
| Direct labor (field technicians — 22.0%) | $47,300 | $63,360 | $82,940 |
| Payroll taxes on direct labor (9.0%) | $4,257 | $5,702 | $7,465 |
| Total COGS | $68,757 | $92,102 | $120,565 |
| Gross Profit | $146,243 | $195,898 | $256,435 |
| Gross Margin | 68.0% | 68.0% | 68.0% |
| Operating Expenses: | |||
| Owner salary | $52,000 | $54,600 | $58,000 |
| Owner payroll taxes (9.0%) | $4,680 | $4,914 | $5,220 |
| Storage bay rent | $14,400 | $14,400 | $14,400 |
| Insurance (GL, commercial auto, workers’ comp, umbrella) | $7,800 | $8,580 | $9,438 |
| Accounting & legal | $3,600 | $4,200 | $4,800 |
| Phone & utilities | $3,000 | $3,300 | $3,600 |
| Ongoing marketing | $9,000 | $11,500 | $14,800 |
| Fuel and vehicle expenses | $7,200 | $9,000 | $11,800 |
| Supplies and consumables | $2,400 | $3,000 | $3,800 |
| Equipment repairs & maintenance | $3,600 | $4,200 | $5,200 |
| Technology subscriptions (Jobber, QuickBooks, routing) | $2,400 | $2,400 | $2,400 |
| Marketing launch (one-time) | $8,000 | — | — |
| Licenses & permits (one-time) | $1,500 | — | — |
| Professional services setup (one-time) | $2,000 | — | — |
| Initial software setup (one-time) | $1,500 | — | — |
| Total Operating Expenses | $123,080 | $120,094 | $133,458 |
| EBITDA | $23,163 | $75,804 | $122,977 |
| Depreciation | $11,321 | $11,321 | $11,321 |
| EBIT | $11,842 | $64,483 | $111,656 |
| Interest expense | $14,800 | $13,878 | $12,818 |
| Net Income (Pre-Tax) | ($2,958) | $50,605 | $98,838 |
| Net Margin | (1.4%) | 17.6% | 26.2% |
Cash Flow Statement
| Year 1 ($) | Year 2 ($) | Year 3 ($) | |
| Beginning Cash | $97,700 | $98,321 | $151,583 |
| Operating Activities: | |||
| Net income (pre-tax) | ($2,958) | $50,605 | $98,838 |
| Depreciation (non-cash) | $11,321 | $11,321 | $11,321 |
| Change in Accounts Receivable (DSO = 0) | $0 | $0 | $0 |
| Change in Inventory (held flat) | $0 | $0 | $0 |
| Change in Accounts Payable (DPO = 0) | $0 | $0 | $0 |
| Change in Prepaid (deposits held) | $0 | $0 | $0 |
| Net Cash from Operations | $8,363 | $61,926 | $110,159 |
| Investing Activities: | |||
| Capital expenditures | $0 | $0 | $0 |
| Net Cash from Investing | $0 | $0 | $0 |
| Financing Activities: | |||
| SBA loan principal repayment | ($7,742) | ($8,664) | ($9,724) |
| Net Cash from Financing | ($7,742) | ($8,664) | ($9,724) |
| Net Change in Cash | $621 | $53,262 | $100,435 |
| Ending Cash | $98,321 | $151,583 | $252,018 |
Opening Balance Sheet (At Launch)
| Line Item | Amount ($) |
| Assets | |
| Cash (working capital reserve + Year 1 expensed-item float) | $97,700 |
| Inventory (opening chemical stock) | $2,500 |
| Prepaid expenses (lease + utility security deposits) | $2,800 |
| Gross PP&E (equipment, vehicle, leasehold improvements) | $67,000 |
| Total Assets | $170,000 |
| Liabilities & Equity | |
| SBA 7(a) term loan | $135,000 |
| Paid-in capital (Marcus Bennett) | $35,000 |
| Retained earnings | $0 |
| Total Liabilities + Equity | $170,000 |
Balance Sheet (Years 1-3)
| Year 1 ($) | Year 2 ($) | Year 3 ($) | |
| Assets | |||
| Cash | $98,321 | $151,583 | $252,018 |
| Accounts receivable (DSO = 0) | $0 | $0 | $0 |
| Inventory (held flat) | $2,500 | $2,500 | $2,500 |
| Prepaid expenses (deposits) | $2,800 | $2,800 | $2,800 |
| Net PP&E | $55,679 | $44,357 | $33,036 |
| Total Assets | $159,300 | $201,240 | $290,354 |
| Liabilities | |||
| Accounts payable (DPO = 0) | $0 | $0 | $0 |
| SBA term loan | $127,258 | $118,594 | $108,870 |
| Total Liabilities | $127,258 | $118,594 | $108,870 |
| Equity | |||
| Paid-in capital | $35,000 | $35,000 | $35,000 |
| Retained earnings | ($2,958) | $47,647 | $146,485 |
| Total Equity | $32,042 | $82,647 | $181,485 |

Break-Even Analysis
| Item | Value |
| Average revenue per job (Year 2 steady-state) | $360 |
| Direct materials per job (8.0%) | $28.80 |
| Direct labor per job (22.0%) | $79.20 |
| Payroll tax on direct labor per job (9.0% of direct labor) | $7.13 |
| Total variable cost per job | $115.13 |
| Contribution margin per job | $244.87 |
| Contribution margin % | 68.0% |
| Annual fixed operating costs (Year 2 ongoing OpEx, excl. depreciation) | $120,094 |
| Break-even jobs per year | 491 jobs |
| Break-even jobs per month | 41 jobs |
| Break-even revenue (annual) | $176,760 |

The Quickest Way to turn a Business Idea into a Business Plan
Fill-in-the-blanks and automatic financials make it easy.
