You may have a SaaS idea or even a working product. But turning it into a business plan means figuring out how many customers will actually pay, what it costs to acquire them, and when subscription revenue can cover your expenses.
To show how this works, I’ve created a sample plan for Probelane Software, a fictional SaaS company in Nashville, Tennessee. Its founders plan to raise $400,000 to launch food-safety software for independent restaurants.
You can use this example to see how customer acquisition, monthly subscriptions, retention, and cash flow shape a realistic SaaS business plan. Then apply the same thinking to your own business.
Executive Summary
We’re building Probelane Software to help independent restaurants replace paper food-safety records with a simpler digital system.
Our company is based in Nashville, Tennessee, and operates from Hagan Yard Commons, 1415 Hagan Street, Suite 210, Nashville, TN 37203. Danielle Okafor, who spent 11 years running Nashville restaurant kitchens, leads the business alongside Marcus Reyes, a software engineer with nine years of experience.
Our goal is to make Probelane a food-safety system that independent restaurants across the Southeast can rely on every shift.
Our Product
Most independent kitchens still rely on paper records for food-safety checks. Our software puts those records on the tablet a restaurant already uses, so staff can complete their checks without searching for logbooks or filling out forms by hand.
Cooks can record temperatures by voice, photo, or connected probe. If a reading falls outside the required range, Probelane alerts the manager. The software also keeps completed logs and checklists together, making it easier to prepare records when an inspector asks for them.
Beta Results
Our early restaurant trials have given us a starting customer base and support from owners who have used the product.
- 31 restaurant locations used Probelane for free from May to December 2026.
- 22 of those locations signed up for paid plans starting January 4, 2027.
- Four of the beta restaurant owners invested $160,000 in the company.
Customers and Pricing
We’ll sell Probelane to independent restaurants with one to five locations, starting in Davidson County, Tennessee.
Our initial market includes restaurant owners who need consistent food-safety records but don’t have the budget or staff for complicated enterprise systems.
According to the 2025 Nashville–Davidson County Community Data Profile, the county has 2,727 restaurants. We’ll begin locally, where Danielle already knows restaurant operators, before expanding into nearby markets.
Each location will pay a monthly subscription, with no hardware to buy and no long-term contract. Based on our expected mix of plans, we forecast average monthly revenue of $118.95 per paying location.
Results Through 2029
Our growth forecast starts with the beta restaurants that move to paid plans in January 2027. From there, we’ll add locations through direct outreach, referrals, and partnerships with restaurant owners.

We expect to operate at a loss during our first two years as we invest in product development, customer support, and sales before subscription revenue can cover those costs.
| Year | Revenue | Pre-Tax Profit / Loss |
|---|---|---|
| 2027 | $113,835 | ($166,944) |
| 2028 | $387,182 | ($135,776) |
| 2029 | $720,599 | ($5,048) |
By 2029, we expect revenue to reach $720,599 and EBITDA to turn positive at $10,395. We’ll still report a small pre-tax loss of $5,048 that year, but our projections show the business moving toward profitability as more restaurants subscribe.
Funding Request
We’re raising $400,000 to cover product development, payroll, sales, and operating expenses while our monthly subscription revenue grows.
The funding will come from $90,000 of our own savings, $160,000 committed by four restaurant-owner angel investors, and a proposed $150,000 seven-year term loan from Stonelark Community Capital at 9.75% interest.
Our monthly cash-flow forecast shows that this funding will support the business until cash flow turns positive in July 2029. We expect our lowest cash balance to be $62,005 in June 2029, just before that turning point.
Business Overview
Probelane’s mission is to help independent kitchens keep food-safety records they can trust, in less time than paper takes.
Danielle and Marcus formed the company in April 2026 as a Tennessee multi-member limited liability company (LLC). Because the product already works in real kitchens, we’ll use the new funding mainly to hire staff, attract customers, and improve the software rather than build it from scratch.
Company History
Probelane grew out of Danielle’s own kitchens. She sketched the first checklists on a legal pad in 2024, while she ran operations for a six-unit Nashville restaurant group. Marcus built the app during 2025, on nights and weekends.
The founders funded the early development themselves and continued to bootstrap the business through the 2026 beta, without taking a salary.
The beta showed that kitchens will use the app every day. They completed 87% of their scheduled checks in it. When Tennessee’s new food rules arrived in June 2026, Marcus added templates for them within a month.
Owners and Investors
Two founders and four restaurant owners share Probelane’s ownership:
- Danielle Okafor owns 46%, and Marcus Reyes owns 38%.
- Four Nashville restaurant owners who used Probelane during the beta own 4% each. They paid $160,000 for 16% of the company in October 2026.
- The founders make day-to-day decisions, and the angel members meet with them each quarter. If cash falls below $40,000, the founders can ask the angels for one more contribution of up to $60,000.
- Both founders will personally guarantee the Stonelark loan, and Probelane owns its code and the trademark application for its name.
Milestones Through 2029
| Date | Milestone |
|---|---|
| January 4, 2027 | Paid plans launch with 22 locations, and the onboarding and support lead joins |
| Spring 2027 | Launch Spanish-language voice logging and app interface |
| January 2028 | Hire an account executive to expand sales into Knoxville, Chattanooga, and Memphis |
| July 2028 | Hire a second software engineer to support product development |
| January 2029 | Hire a support specialist to provide evening and Saturday coverage |
| July 2029 | Reach positive monthly cash flow |
| December 2029 | Probelane serves 611 paying locations with a team of six |
Industry Analysis
We’ll start in Nashville, where Danielle already knows restaurant owners and can visit their kitchens to demonstrate Probelane.
As mentioned earlier, Davidson County had 2,727 restaurant locations in early 2026. Not all are independent or fit our target of one to five locations, so we’ll focus on the smaller operators we can reach directly.
In 2028, we’ll expand sales into Knoxville, Chattanooga, and Memphis through video demonstrations. From there, we’ll look at other Southeast markets as our customer base and sales team grow.
Food-Safety Records Today
The need for Probelane starts with a common kitchen problem. Keeping food at the right temperature is one of the issues inspectors find most often.
In the most recent FDA study of full-service restaurants, 80% had foods that need refrigeration held at the wrong temperature, and 69% did not cool food properly.
The FDA collected this data in 2017 and 2018 and hasn’t published a newer round. This is why temperature and cooling logs are part of every Probelane plan.
Most kitchens still keep these records manually, whether on paper or in spreadsheets. A May 2026 report found that 20% of restaurants record fridge and freezer temperatures on paper logs, and another 46% type them into spreadsheets. Most of the 31 beta kitchens also used paper logs before they switched to Probelane.
Recent Trends
Restaurants already pay for software to run other parts of the business. Worldwide, they will spend $7.6 billion on restaurant management software in 2026, and North America makes up the largest share.

This software covers ordering, inventory, accounting, and payroll, and Probelane adds the food-safety records these tools leave out.
Smaller operators are also starting to try AI. In a 2026 survey of U.S. operators with 16 or fewer locations, 42% were experimenting with AI through their technology vendors but not on their own.
Many owners will try AI when it comes inside a tool they already use. This is why Probelane builds AI into the checks cooks already do, and a cook or manager signs off on every record.
Restaurant crews also change fast. In August 2026 alone, 3.5% of hotel and restaurant workers quit their jobs, almost twice the rate for all U.S. jobs.
This is why Probelane prices per location, not per user, and why a new cook can log a reading by voice on their first shift.
New state rules also give kitchens more to record. Tennessee’s Food Service Establishment Rules, in effect since June 14, 2026, add sesame as a major allergen and require written allergen notices for unpackaged food. Probelane ships a template for each rule, and its 2027 sales pitch opens with them.
Together, these trends support our focus on software that is easy to learn, works during a busy shift, and keeps food-safety records in one place.
Target Market & Competitive Analysis
We’ll focus on independent restaurants that need a simpler way to manage food-safety records. These owners already have several options, from paper logs to dedicated software, so we’ll need to show them why Probelane is worth paying for.
Customer Needs
We’ll focus on independent full-service and fast-casual restaurants with one to five locations. The owner or general manager usually decides whether to buy Probelane, but the kitchen staff will use it every day.
Each has a different concern:
| Who’s Involved | What Matters to Them |
|---|---|
| Owner or general manager | Knowing checks are completed and having records ready for inspections |
| Kitchen manager | Keeping daily food-safety checks on track without chasing paperwork |
| Cooks and kitchen staff | Logging temperatures and completing checklists quickly during busy shifts |
We’ll need to show owners that Probelane gives them better control over food-safety records without making extra work for their staff. That’s why we’ll demonstrate the app on the restaurant’s own tablet and aim to complete setup within 30 minutes.
With no hardware to buy or long-term contract, owners can start using Probelane without a large upfront commitment.
Competitive Landscape
Since most kitchens still keep their logs by hand, paper is the option Probelane competes with most often.
Its direct competitors are other food-safety and checklist software. Its indirect competitors are paper logs, general AI chat tools, and the task lists built into software restaurants already use.
Direct Competitors
Enterprise food-safety platforms are the strongest direct competitors. They monitor coolers automatically with wireless sensors and report across a whole chain, often with AI reports built in.
These platforms quote by location and usually require an annual contract and a sensor install. For an owner with one to five locations, the price, setup time, and contract length are often too much.
General checklist and inspection apps are cheap to start and flexible, and many now include AI checklist builders. They charge per user, though, so the bill grows with every new cook. They also have no food-code templates or cooling-log steps.
Indirect Competitors
Paper logs are free and need no training, but they send no alerts and make no report for the inspector.
Some managers ask a general AI chat assistant to draft a checklist or answer a food-safety question, which takes seconds. These tools keep no records, timestamps, or alerts to show an inspector.
Point-of-sale and scheduling software often includes a simple task list, so the kitchen needs only one login. These lists have no temperature logs or corrective actions.
Competitive Advantage
Larger platforms offer automatic sensors, and checklist apps cost less to start. Still, independent owners who want a food-safety system that works from day one will choose Probelane for five reasons:
- Food-code templates, including Tennessee’s 2026 rules
- Voice and photo logging that saves cooks time on a busy line
- Setup in about 30 minutes, with an on-site visit in Davidson County
- Per-location pricing with no contract
- A founder who has run restaurant kitchens and speaks the kitchen manager’s language
Probelane also has clear limits: no sensor link until late 2028, a team of three in 2027, and few customers outside Nashville. Its beta results, owner referrals, and Tennessee rule templates will help it compete while it grows.
Product & Pricing
Probelane is a food-safety app for independent restaurant kitchens. It runs on the tablet or phone the kitchen already has and replaces paper temperature logs and checklists. At the start of each shift, staff can see which checks are due and record them as they work.
How the App Works
The app handles four main tasks:
(1) Temperature and cooling logs
Cooks record cooler, freezer, hot-holding, and cooking temperatures by voice, photo, typing, or a Bluetooth probe.
AI turns spoken readings and thermometer photos into draft entries for staff to confirm. The app also tracks both cooling stages and flags readings outside the set limits.
(2) Opening and closing checklists
Staff complete sanitizer, handwashing sink, date-label, and pest checks, with a name and time attached to each entry. Managers can use AI to turn a photo of an existing paper checklist into a draft digital version.
(3) Inspection reports
Managers can pull up the past 30 days of food-safety logs, using templates aligned with Tennessee’s 2026 food-service rules.
(4) Offline mode
Staff can continue recording checks in walk-in coolers or other areas with poor Wi-Fi. The app syncs their entries when the connection returns.
Staff confirm AI-generated entries before they’re saved, and managers approve new checklists. This keeps people responsible for the records rather than relying on AI to make food-safety decisions.
Here is what a cook sees on the kitchen tablet during a shift:

Plans & Pricing
We’ll charge a monthly subscription per restaurant location. Customers can choose from three plans based on how much reporting and oversight they need.
All plans include the daily food-safety tools described above. The differences are:

On Pro and Group, an out-of-range reading opens a corrective-action task so staff can record what they did to address it. Managers receive alerts for missed checks, while weekly AI summaries help them spot recurring issues, such as a cooler that repeatedly runs warm.
The Group plan requires at least three locations, allowing us to offer a lower price per location than Pro.
Every plan starts with a 14-day free trial. Customers pay monthly by card and can cancel at any time. Restaurants that pay annually receive 12 months of service for the price of 10.
Technology & Roadmap
Probelane is a cloud-hosted web app with tablet and phone apps for iOS and Android. Marcus builds and maintains it until a second engineer joins in July 2028.
How We Run the App
A major U.S. cloud provider hosts the app, and Marcus backs up all data every day. A commercial AI service handles voice, photo, and text features, and the contract doesn’t allow it to train its models on customer data.
Hosting, AI processing, text alerts, and card fees together cost 9.5% of revenue.
Each restaurant owns its logs and can export them at any time. Managers sign in with two-factor authentication, and an outside firm will test the app’s security in 2028. Updates go out every other Tuesday at 3 PM, between lunch and dinner service.
Roadmap Through 2029
We’ll prioritize new features based on beta-kitchen feedback and the needs of restaurants using Probelane.
- Spring 2027: Spanish voice logging and a Spanish kitchen view, requested by 11 of the 31 beta kitchens
- Late 2027: An allergen chart built from each restaurant’s menu, to help kitchens meet the new written-notice rule
- Late 2028: A link to wireless cooler sensors, which customers buy themselves
- Spring 2029: A link to scheduling apps that send checklists to whoever is on shift
Sales & Marketing Strategy
Restaurant owners like to see a product in person and hear about it from people they trust. This is why Probelane will sell mostly through demos and referrals, starting in Nashville. The goal is to add 149 locations in 2027, 300 in 2028, and 360 in 2029.
Sales Channels
Danielle will lead sales in 2027 and visit about four kitchens each weekday afternoon. Referrals from owners and food distributors will set up many of these visits.
A referring owner gets one free month for each referred location that pays for 60 days, with $5,000 set aside for these credits in 2027. Food distributor sales reps also refer to their restaurant accounts for $40 per paying location, with a $4,000 budget.
Danielle will also meet owners where they learn about food safety. Probelane will spend $9,000 on booths at state and Nashville restaurant events, where she demos the app on a kitchen tablet.
Another $2,500 sponsors food protection manager classes, and attendees get a 30-day trial. Online, Marcus runs $8,000 of paid search ads on Tennessee searches such as “digital temperature log,” and $1,500 goes to rule-change guides and a monthly newsletter.
Here is how the $30,000 marketing budget for 2027 splits across these channels:

The marketing budget rises to $48,000 in 2028 and $60,000 in 2029. In 2027, Probelane also spends $8,000 on a launch event and sales kits, plus $4,800 on local sales travel.
Sales Process
A sale starts with a 20-minute demo at the restaurant between 2 and 5 PM, or by video from 2028. The restaurant then starts a 14-day free trial, and Alicia sets up its first checklists on site.
Probelane charges the card on day 15. During the beta, 71% of trial kitchens became paying customers.
From January 2028, the account executive runs video demos for Knoxville, Chattanooga, Memphis, and nearby Southeast cities, while Danielle keeps the Nashville accounts. New locations rise from 18 in December 2027 to 25 a month in 2028 and 30 a month in 2029.
Customer Retention
Keeping locations matters as much as winning them, because every lost location has to be replaced before the count can grow. Most lost locations will be restaurants that close, not kitchens that go back to paper. To keep the rest, Probelane will offer:
- A weekly email to each owner with their kitchens’ completion rate
- A call from Alicia when a location’s completion rate falls below 80% for two weeks
- Annual plans at 10 months’ price
- A free account transfer when a restaurant changes owners
We plan for 3.0% of locations to leave each month in 2027, 2.5% in 2028, and 2.0% in 2029, as more owners choose annual plans.
Operations Plan
Kitchens start their opening checks before 7 AM and finish closing checks after 10 PM. We’ll offer support beyond regular office hours so restaurants can get help when they have trouble using the app during a shift.
Restaurant managers will remain responsible for handling food-safety problems, including unsafe temperatures.
Support and Onboarding
Here is how the team will cover the kitchen day:
- Weekday mornings (6 to 9 AM): A founder is on call by text, and the two founders take alternate weeks.
- Weekdays (9 AM to 5 PM): Alicia answers phone, chat, and email.
- Evenings and weekends: The founders take turns in 2027 and 2028. From 2029, a support specialist covers Tuesday to Saturday, 2 to 10 PM.
The goal is to answer texts within 15 minutes during on-call hours. Overnight cooler alerts go straight to the restaurant’s own manager.
Restaurants book onboarding online in 60-minute slots, weekdays from 2 to 5 PM, and Alicia can take up to three visits a day. From 2028, most onboarding moves to 45-minute video sessions. At 25 to 30 new locations a month, this means one or two sessions each working day.
Licenses, Taxes & Insurance
Because Tennessee taxes software that customers use online, Probelane adds sales tax to every Tennessee invoice. Its CPA reviews out-of-state sales each quarter as the company grows across the Southeast.
The founders registered the LLC with the Tennessee Secretary of State in April 2026. Before launch, the company will register with the Department of Revenue for sales, franchise and excise, and business tax obligations.
Probelane will open an unemployment insurance account before the first payroll, as required. Its technology errors and omissions, cyber, and general liability policies cost $4,800 for 2027.
Risk Mitigation Strategy
Like any young software company, Probelane faces a few risks, and it has a plan for each one.
More restaurants close
If churn runs half a point higher each month, Probelane ends 2029 with 576 locations instead of 611.
The lowest cash would then fall to $34,607 in July 2029, below the $40,000 minimum in the loan agreement. Probelane would respond with annual plans, account transfers, completion-rate calls, and the cost changes below.
Sales come in slower
If new sales run 20% below plan in 2028 and 2029 and nothing changes, cash falls below zero by December 2029.
To prevent this, the founders have set a trigger. If new locations stay below 22 a month for any three months in early 2028, they will move the engineer hire to January 2029 and hold founder pay at $45,000. With those two changes, cash never falls below $104,355.
Dependence on one engineer
Marcus handles development and maintenance until July 2028. He’ll document the code, run automated tests, and maintain a recovery guide so essential operations can continue if he’s unavailable.
An AI error
Voice logging could mishear a number, or a suggested step could miss a kitchen’s own rule. The cook’s confirmation and the manager’s sign-off catch these, and Marcus reviews every flagged mistake each month.
Management & Team
Probelane is led by its two co-founders, Danielle Okafor and Marcus Reyes, who bring restaurant operations and software development experience to the business.

Both founders take below-market pay: $45,000 each in 2027, $60,000 in 2028, and $72,000 in 2029.
Hiring Plan
Alicia Turner will join the founders in January 2027, bringing the team to three people at launch. The team will grow only as customers do. The hiring dates below are planned, with later positions tied to customer growth and workload.
Onboarding and support lead, January 2027
Alicia Turner used Probelane in her own kitchen during the beta. She spent seven years in restaurant kitchens, the last three as a kitchen manager. She earns $48,000 in 2027, rising to $52,000 by 2029.
Account executive, January 2028
A $55,000 base salary plus $120 for each new location. This hire happens only if new locations average at least 15 a month in the last quarter of 2027.
Software engineer, July 2028
$110,000 per year, planned for when the customer base passes 280 locations and development of the sensor integration begins.
Customer support specialist, January 2029
$42,000, planned for when the business has more than 350 paying locations and needs dedicated evening and Saturday coverage.
Every employee receives a $300 monthly health insurance stipend. An outside CPA keeps the books, and outside counsel handles contracts.
SaaS Metrics & Unit Economics
Probelane’s revenue depends on one number: how many restaurant locations pay each month.
Each month, Probelane starts with the previous month’s paying locations, adds new ones, and subtracts the ones that cancelled or closed. Monthly recurring revenue (MRR) is that count times $118.95.
Paying Locations & MRR
Here is how many locations pay each year:
| Category | Year 1 (2027) | Year 2 (2028) | Year 3 (2029) |
|---|---|---|---|
| Paying locations at the start | 22 | 145 | 368 |
| New locations | 149 | 300 | 360 |
| Locations that left | (26) | (77) | (117) |
| Paying locations at year-end | 145 | 368 | 611 |
| Average paying locations | 80 | 271 | 505 |
| Location-months billed | 957 | 3,255 | 6,058 |
| MRR in December | $17,248 | $43,774 | $72,678 |
| Yearly run rate (December MRR × 12) | $206,973 | $525,283 | $872,141 |
| Revenue | $113,835 | $387,182 | $720,599 |
The number of locations that leave grows with the customer base, from 26 in 2027 to 117 in 2029. By 2029, about one in three new sales only replaces a lost location, which is why the retention steps above matter so much.
Unit Economics
Here is what each new location costs to win and what it earns back:
| Category | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Sales and marketing spending (including sales pay) | $67,325 | $185,050 | $214,170 |
| New locations | 149 | 300 | 360 |
| Customer acquisition cost (CAC) | $452 | $617 | $595 |
| Gross margin | 44.5% | 76.4% | 76.3% |
| Gross profit per location each month | $52.98 | $90.91 | $90.74 |
| CAC payback (months) | 8.5 | 6.8 | 6.6 |
| Monthly churn | 3.0% | 2.5% | 2.0% |
| Average customer life (months) | 33 | 40 | 50 |
| Lifetime value (LTV) | $1,766 | $3,636 | $4,537 |
| LTV to CAC | 3.9 to 1 | 5.9 to 1 | 7.6 to 1 |
The acquisition cost includes half of Danielle’s pay, plus the account executive’s full pay and commissions. Each new location pays back its cost in 6.6 to 8.5 months.
The 2027 gross margin is low because the company pays Alicia’s full salary while it still has few customers. It rises to about 76% in 2028.
Financial Plan
Probelane needs $400,000 to reach positive monthly cash flow: $90,000 from the founders, $160,000 from four angel members, and a $150,000 term loan from Stonelark Community Capital.
The founders planned the company’s cash runway month by month and set the raise so cash never runs out before subscriptions cover the costs.
Startup Costs
| Category | Amount |
|---|---|
| Laptops and monitors for the launch team | $6,600 |
| Loaner tablets and probe thermometer kits (10) | $3,000 |
| Prepaid insurance (2027) | $4,800 |
| Brand identity and marketing website | $6,000 |
| Legal setup, operating agreement, and trademark | $7,500 |
| Launch marketing | $8,000 |
| Licenses and registrations | $500 |
| Recruiting | $3,000 |
| Working capital reserve | $360,600 |
| Total Startup Costs | $400,000 |

Source of Funds
| Source | Shares | Amount |
|---|---|---|
| Founder equity (Danielle Okafor $50,000 + Marcus Reyes $40,000) | 22.5% | $90,000 |
| Angel members (4 Nashville restaurant owners, $40,000 each, 16% of units) | 40.0% | $160,000 |
| Term loan — Stonelark Community Capital (fictional CDFI) | 37.5% | $150,000 |
| Total Startup Capital | – | $400,000 |
Key Assumptions
| Assumption | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| New paying locations | 149 | 300 | 360 |
| Monthly churn | 3.0% | 2.5% | 2.0% |
| Location-months billed | 957 | 3,255 | 6,058 |
| Locations on Essentials ($89) | 40% | 40% | 40% |
| Locations on Pro ($149) | 45% | 45% | 45% |
| Locations on Group ($129) | 15% | 15% | 15% |
| Locations paying annually | 15% | 15% | 15% |
| Average revenue per location per month | $118.95 | $118.95 | $118.95 |
| Hosting, AI processing, alerts, and card fees (share of revenue) | 9.5% | 9.5% | 9.5% |
| Onboarding and support pay | $48,000 | $50,000 | $94,000 |
| Salary per founder | $45,000 | $60,000 | $72,000 |
| Account executive base salary | $0 | $55,000 | $57,000 |
| Commission per new location | $0 | $120 | $120 |
| Software engineer pay (from July 2028) | $0 | $55,000 | $113,300 |
| Payroll tax rate | 9% | 9% | 9% |
| Health stipend per employee per month | $300 | $300 | $300 |
| Headcount at year-end | 3 | 5 | 6 |
| Coworking desks | $7,200 | $19,200 | $24,000 |
| Ongoing marketing | $30,000 | $48,000 | $60,000 |
| Loan interest rate | 9.75% | 9.75% | 9.75% |
| Loan payments | $14,625 | $33,120 | $33,120 |
| Depreciation | $2,320 | $3,200 | $3,640 |

Projected Profit & Loss
| Category | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Revenue | |||
| Total Revenue | $113,835 | $387,182 | $720,599 |
| Cost of Goods Sold | |||
| Hosting, AI processing, alerts, and card fees | $10,814 | $36,782 | $68,457 |
| Onboarding and support pay | $48,000 | $50,000 | $94,000 |
| Payroll tax on support pay | $4,320 | $4,500 | $8,460 |
| Total Cost of Goods Sold | $63,134 | $91,282 | $170,917 |
| Gross Profit | $50,701 | $295,900 | $549,682 |
| Gross Margin | 44.5% | 76.4% | 76.3% |
| Operating Expenses | |||
| Founder salaries | $90,000 | $120,000 | $144,000 |
| Payroll tax on founder salaries | $8,100 | $10,800 | $12,960 |
| Engineering and sales salaries | $0 | $110,000 | $170,300 |
| Payroll tax on engineering and sales salaries | $0 | $9,900 | $15,327 |
| Sales commissions | $0 | $36,000 | $43,200 |
| Health insurance stipends | $10,800 | $16,200 | $21,600 |
| Coworking desks | $7,200 | $19,200 | $24,000 |
| Insurance | $4,800 | $5,400 | $6,000 |
| Accounting, legal, and professional fees | $8,000 | $14,000 | $11,000 |
| Phone and internet | $1,800 | $2,400 | $2,400 |
| Marketing | $30,000 | $48,000 | $60,000 |
| Local sales travel | $4,800 | $8,400 | $9,600 |
| Supplies and printed kitchen materials | $1,200 | $1,800 | $2,400 |
| Device repairs and loaner replacements | $600 | $600 | $900 |
| Software subscriptions | $8,400 | $12,000 | $15,600 |
| One-time launch costs | $25,000 | $0 | $0 |
| Total Operating Expenses | $200,700 | $414,700 | $539,287 |
| EBITDA | ($149,999) | ($118,800) | $10,395 |
| Depreciation | $2,320 | $3,200 | $3,640 |
| EBIT | ($152,319) | ($122,000) | $6,755 |
| Interest Expense | $14,625 | $13,776 | $11,803 |
| Net Income (Pre-Tax) | ($166,944) | ($135,776) | ($5,048) |

Projected Balance Sheet
| Category | At Launch | Year 1 | Year 2 | Year 3 |
|---|---|---|---|---|
| Assets | ||||
| Cash | $385,600 | $238,864 | $102,518 | $99,302 |
| Accounts receivable | $0 | $624 | $2,122 | $3,948 |
| Prepaid insurance | $4,800 | $0 | $0 | $0 |
| Equipment (net) | $9,600 | $7,280 | $8,480 | $7,040 |
| Total Assets | $400,000 | $246,768 | $113,120 | $110,290 |
| Liabilities | ||||
| Accounts payable | $0 | $444 | $1,512 | $2,813 |
| Deferred revenue (annual prepayments) | $0 | $13,268 | $33,672 | $55,906 |
| Stonelark term loan | $150,000 | $150,000 | $130,656 | $109,339 |
| Total Liabilities | $150,000 | $163,712 | $165,840 | $168,058 |
| Equity | ||||
| Members’ paid-in capital | $250,000 | $250,000 | $250,000 | $250,000 |
| Retained earnings | $0 | ($166,944) | ($302,720) | ($307,768) |
| Total Equity | $250,000 | $83,056 | ($52,720) | ($57,768) |
| Total Liabilities & Equity | $400,000 | $246,768 | $113,120 | $110,290 |

Projected Cash Flow
| Category | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Beginning Cash | $385,600 | $238,864 | $102,518 |
| Operating Activities | |||
| Net income (pre-tax) | ($166,944) | ($135,776) | ($5,048) |
| Depreciation | $2,320 | $3,200 | $3,640 |
| Change in accounts receivable | ($624) | ($1,498) | ($1,826) |
| Change in accounts payable | $444 | $1,068 | $1,301 |
| Change in deferred revenue | $13,268 | $20,404 | $22,234 |
| Change in prepaid insurance | $4,800 | $0 | $0 |
| Net Cash from Operations | ($146,736) | ($112,602) | $20,301 |
| Investing Activities | |||
| Laptops for new hires | $0 | ($4,400) | ($2,200) |
| Net Cash from Investing | $0 | ($4,400) | ($2,200) |
| Financing Activities | |||
| Loan principal repayment | $0 | ($19,344) | ($21,317) |
| Net Cash from Financing | $0 | ($19,344) | ($21,317) |
| Net Change in Cash | ($146,736) | ($136,346) | ($3,216) |
| Ending Cash | $238,864 | $102,518 | $99,302 |

Break-Even Analysis
| Metric | Value |
|---|---|
| Average revenue per location per month | $118.95 |
| Hosting, AI processing, alerts, and card fees per location-month | $11.30 |
| Support pay and payroll tax per location-month (Year 2) | $16.74 |
| Total variable cost per location-month (Year 2) | $28.04 |
| Contribution per location-month (Year 2) | $90.91 |
| Contribution margin (Year 2) | 76.4% |
| Fixed operating costs (Year 2, before depreciation and interest) | $414,700 |
| Break-even location-months (Year 2) | 4,562 |
| Break-even average paying locations (Year 2) | 380 |
| Break-even revenue (Year 2) | $542,650 |
| Average paying locations (Year 2 forecast) | 271 |
| Break-even paying locations on Year 3 costs | 495 |
| Month paying locations pass 495 | June 2029 |

Loan Repayment
The reserve covers loan payments in 2027 and 2028: interest-only payments of $1,218.75 per month in 2027, then $2,760.00 per month.
By December 2029, monthly operating cash flow before loan payments reaches about $12,295, or 4.5 times the payment.
Stonelark based the loan on Probelane’s recurring revenue and cash balance, and the loan terms set a minimum for each. Book equity turns negative in 2028, which is why these two measures matter more to the lender than equity.
The Quickest Way to turn a Business Idea into a Business Plan
Fill-in-the-blanks and automatic financials make it easy.

Vinay Kevadia
Vinay Kevadiya is the founder and CEO of Upmetrics, the #1 business planning software. His ultimate goal with Upmetrics is to revolutionize how entrepreneurs create, manage, and execute their business plans. He enjoys sharing his insights on business planning and other relevant topics through his articles and blog posts. Read more
