Start-up | |
Requirements | |
Start-up Expenses | |
Legal | $250 |
Domain Name | $75 |
Computer Equipment | $1,000 |
Total Start-up Expenses | $1,325 |
Start-up Assets | |
Cash Required | $1,675 |
Other Current Assets | $0 |
Long-term Assets | $0 |
Total Assets | $1,675 |
Total Requirements | $3,000 |
One Week At A Time is a sole-proprietorship, founded, owned and operated by Frank Williams of Lexington, Kentucky.
One Week At A Time does not actually produce any products or services. We recommend Earth-friendly products from various retailers who pay us a commission based on the amount of the sale. These are usually referred to as “affiliate relationships” and “affiliate commissions” in the Web world.
The advantage to this setup is that we don’t have any cost of goods, we don’t have to worry about production, inventory levels, fulfillment, or customer service. The negative aspect is that we obviously only receive a percentage of the sale instead of the full amount of the sale.
We will be recommending Earth-friendly products of the following types:
One Week At A Time targets all people in general, but the content will be slanted towards what we call “busy people.” These are people who most likely have busy lives such as being a full-time student, working, having a family, etc. These people often feel that they’re too busy to help the Earth, and often think it takes a ton of work to lessen their environmental impact. They tend to be in the 18-55 age range, moderate to high income level, and they live in all geographical locations. Obviously, our market must have access to the Internet in order to view our site.
These markets really encompass everyone, but we expect our primary market to account for a majority of our visitors and sales.
We segment our market by their “state in life.” By “state in life” we mean what age and point in life the people in the market are in. Usually their “state of life” has a bearing on what their interests are, how much free time they have, and how much income they have. Our market is segmented in the following way:
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Adults | 10% | 10,000,000 | 11,000,000 | 12,100,000 | 13,310,000 | 14,641,000 | 10.00% |
Students | 5% | 2,000,000 | 2,100,000 | 2,205,000 | 2,315,250 | 2,431,013 | 5.00% |
Retirees | 10% | 5,000,000 | 5,500,000 | 6,050,000 | 6,655,000 | 7,320,500 | 10.00% |
Total | 9.45% | 17,000,000 | 18,600,000 | 20,355,000 | 22,280,250 | 24,392,513 | 9.45% |
One Week At A Time’s main goal is to help people live in a more Earth-friendly manner, so that’s the main reason why we are targeting any market in general, but there are specific reasons we’ll tailor content to our different market segments.
One Week At A Time actually falls in two different industries.
The content on the One Week At A Time website will generally be aimed at people who are not experts on living an Earth-friendly life. People who are already experts most likely will not need our site to get information on how they can help the environment, or need our site to point them to Earth-friendly products. Therefore, most of the time we’ll be introducing people to ways they can help their environment, and introducing them to products they might not know even exist.
Our customers will choose us over competing environmental websites because we won’t overwhelm them with information. We will provide a fun writing style with weekly tasks that actually have our visitors accomplish something that helps the Earth or lessens their impact. These changes will be noticeable to them, and we believe we will make people happy and feel empowered from using our site, while also forming a personal relationship with our site. We feel this will cause them to recommend our site to friends, and to listen to our product recommendations and buy directly from the links on our site and in our emails.
We will make the product-finding process simple, because it can often be overwhelming. If someone tells you that you should buy a chlorine-free cleaner, how do you know where to find that or which one to choose out of the many options? Users of One Week At A Time will trust us and we will simplify the process by giving them one or two choices and retailers to choose from to buy that chlorine-free cleaner.
The strategy of One Week At A Time is to perform the following tasks to achieve our goals:
The competitive edge of One Week At A Time is that we’re providing our content in a fun format that allows people to accomplish tasks on a weekly basis that will show them progress towards making the world a better place. This kind of empowerment is very powerful. Other environmental education sites simply give out information and provide some tips in a list format, but very few sites give people actual tasks, and we haven’t seen any sites that do what we will do with sending out a weekly email each week for a year with a task. This keeps our site within the visitor’s thought process for a year. Which means they’ll also be looking at the products we recommend for a year.
Another competitive edge we have is affiliate and online marketing experience from other websites Mr. Williams has been a part of. Other sites are usually just run by environmental organizations and are not using the Web to it’s fullest potential.
The key to our marketing strategy is search engine and directory placement. We plan on getting users in this manner because we know they’re actively looking for information and tips in this area. Mr. Williams is an expert in this arena, and we’ve done extensive research on keywords that people use when looking for information and tips on environmental topics. We are building our site with these keywords built into the titles and site copy to get good placement in the search engines.
We will also use pay-per-click search engines to bid on terms for the types of products that we recommend to bring users looking for those products directly to our site first.
Our last and potentially most important strategy is word-of-mouth or viral marketing. We hope that our content is so compelling and fun for people that they’ll enjoy sharing our email tips with their friends, family, class, classmates, co-workers, and anyone else who might be interested. In fact, one of our weekly tips in our 52-weeks of tips is to share our site with others!
The key to sales at One Week At A Time is to develop a level of trust with our visitors through our content. We must convince them we are knowledgeable, have their best interests in mind, and that we recommend products that will make their life better by helping the Earth.
After that is accomplished, we must “pre-sell” the product. Pre-selling is the key technique to successful affiliate sales on the Web. We can’t simply place a link to a product and say “Buy This.” We must pre-sell the product to the user by explaining to them why they need such a product, why that product is the right one, and why the retailer we’re recommending is the right one to buy it from. Using things like our own personal experience with the product, examples of why it’s good, and testimonials from other users will be keys to pre-selling our recommended products.
Another aspect of trust and the products is that we must recommend high-quality products that satisfy the buyer. If we recommend bad products, they will lose trust in us and the products we recommend. We must avoid this at all costs.
Our sales forecast is very conservative because affiliate sales are usually worse than people initially expect.
We feel that we’re experts in how to sell affiliate products, but we still want to keep things conservative.
Our only costs of sales are under $100/month spending on pay-per-click advertising.
Our initial sales levels are what we feel we can make on just a few sales of each type of product in the first month.
Since affiliate commissions range from 5-15%, we looked at the average price of the products in each category and came up with what our commission would be on just a few sales in that product category.
We then set our growth rates in the 10-20% rate based on how popular the category is and how fast we feel we can bring new visitors to the site.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Reusable/Paper Products | $1,355 | $1,491 | $1,640 |
Appliances | $2,710 | $2,981 | $3,280 |
Food | $435 | $479 | $526 |
Clothes/Diapers | $2,710 | $2,981 | $3,280 |
Books/Music | $990 | $1,088 | $1,197 |
Kitchen/Cleaners | $5,421 | $5,963 | $6,559 |
Total Sales | $13,621 | $14,983 | $16,482 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Online Marketing | $796 | $0 | $0 |
Other | $0 | $0 | $0 |
Subtotal Direct Cost of Sales | $796 | $0 | $0 |
The Milestones table for One Week At A Time is very simple, but so is this business. Our development consists of a few major milestones:
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Business Plan | 10/1/2002 | 10/10/2002 | $0 | Frank Williams | Management |
Web Site | 10/10/2002 | 12/1/2002 | $0 | Frank Williams | Web |
Search Engine/Directory Submissions | 12/1/2002 | 12/10/2002 | $500 | Frank Williams | Marketing |
Link Campaign | 12/1/2002 | 1/1/2003 | $0 | Frank Williams | Web |
Totals | $500 |
The One Week At A Time website is the focus of our entire operation as it’s the only part of our company that interfaces with the customer.
The website will have a very simple design. The graphics will be minimal and we will keep unnecessary text out of the site as much as possible.
The website will simply explain a brief description and mission statement on the front page, have links to some environmental news, and then push the user towards doing one of the three following tasks:
The back end of the website will be pretty simple as we’ll have a database storing the tips and subscriptions to the weekly tips newsletter. It will be a simple design to make it easy to maintain and to be fast and efficient so the majority of Mr. Williams time isn’t spent dealing with technical website issues.
The One Week At A Time website has four basic website marketing strategies:
The development requirements for our website fall into three distinct phases:
We have no immediate plans to hire any additional personnel, and would only do so in the case that the business really took off and new revenue opportunities were created. At this point with our current forecast we don’t see that happening in the next two years.
Frank Williams is the only planned employee for One Week At A Time. He will not be taking a salary until revenues have grown to a level that make that possible. We project that will happen in September of 2003. At that time he will begin taking a modest $500/month salary since this job is not full-time.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Frank Williams | $1,000 | $2,000 | $4,000 |
Other | $0 | $0 | $0 |
Total People | 1 | 1 | 1 |
Total Payroll | $1,000 | $2,000 | $4,000 |
One Week At A Time is a business that is very financially simple. Our only expenses consist of marketing, website hosting, and one salary starting in late 2003. Our marketing expenses and salary could even be cut if necessary, since generating lots of income isn’t the primary goal for this business.
Even though generating tons of cash and a huge salary isn’t the goal, we do want to remain profitable and keep a positive cash flow and cash balance to keep the business running strong and keep it healthy. As long as we keep our expenses low, even minor amounts of sales should achieve that goal, as shown in the following financial plan.
The Financial Plan for One Week At A Time makes the following assumptions:
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 30.00% | 30.00% | 30.00% |
Other | 0 | 0 | 0 |
Our Break-even Analysis is quite simple. We earn revenue by receiving commissions on products we recommend in our weekly tips. This means we don’t produce any products so we don’t have a variable unit cost. We estimate that we’ll receive around $2 per sale made since most of the companies will pay 5-15% in commission on products ranging from $5-$20.
Our fixed costs are cheap. This accounts for our website hosting, miscellaneous bills and expenses, and some search engine marketing.
Break-even Analysis | |
Monthly Revenue Break-even | $314 |
Assumptions: | |
Average Percent Variable Cost | 6% |
Estimated Monthly Fixed Cost | $296 |
One Week At A Time expects to have a tremendous net profit due to our lack of expenses, cost of goods, and only having one employee. Conversely, we don’t expect to generate a huge amount of sales, or really end up earning that much in net income.
We expect to reach net profit for 2003 and 2004 which we plan on contributing to various environmental causes we support.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $13,621 | $14,983 | $16,482 |
Direct Cost of Sales | $796 | $0 | $0 |
Other Costs of Goods | $0 | $0 | $0 |
Total Cost of Sales | $796 | $0 | $0 |
Gross Margin | $12,825 | $14,983 | $16,482 |
Gross Margin % | 94.16% | 100.00% | 100.00% |
Expenses | |||
Payroll | $1,000 | $2,000 | $4,000 |
Sales and Marketing and Other Expenses | $1,200 | $2,300 | $4,500 |
Depreciation | $0 | $0 | $0 |
Web Site Hosting | $1,200 | $1,200 | $1,200 |
Payroll Taxes | $150 | $300 | $600 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $3,550 | $5,800 | $10,300 |
Profit Before Interest and Taxes | $9,275 | $9,183 | $6,182 |
EBITDA | $9,275 | $9,183 | $6,182 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $2,783 | $2,755 | $1,855 |
Net Profit | $6,493 | $6,428 | $4,327 |
Net Profit/Sales | 47.67% | 42.90% | 26.25% |
The ratios in our table should point to One Week At A Time being a simple business with a chance and level of profitability.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 10.00% | 10.00% | 0.00% |
Percent of Total Assets | ||||
Other Current Assets | 0.00% | 0.00% | 0.00% | 100.00% |
Total Current Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Long-term Assets | 0.00% | 0.00% | 0.00% | 0.00% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 10.25% | 3.56% | 3.42% | 0.00% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 0.00% |
Total Liabilities | 10.25% | 3.56% | 3.42% | 0.00% |
Net Worth | 89.75% | 96.44% | 96.58% | 100.00% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 94.16% | 100.00% | 100.00% | 0.00% |
Selling, General & Administrative Expenses | 46.49% | 57.10% | 73.75% | 0.00% |
Advertising Expenses | 0.00% | 0.00% | 0.00% | 0.00% |
Profit Before Interest and Taxes | 68.10% | 61.29% | 37.51% | 0.00% |
Main Ratios | ||||
Current | 9.76 | 28.09 | 29.23 | 0.00 |
Quick | 9.76 | 28.09 | 29.23 | 0.00 |
Total Debt to Total Assets | 10.25% | 3.56% | 3.42% | 0.00% |
Pre-tax Return on Net Worth | 113.56% | 62.92% | 32.67% | 0.00% |
Pre-tax Return on Assets | 101.92% | 60.68% | 31.55% | 0.00% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 47.67% | 42.90% | 26.25% | n.a |
Return on Equity | 79.49% | 44.04% | 22.87% | n.a |
Activity Ratios | ||||
Accounts Payable Turnover | 6.57 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 41 | 27 | n.a |
Total Asset Turnover | 1.50 | 0.99 | 0.84 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.11 | 0.04 | 0.04 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $8,168 | $14,596 | $18,923 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.67 | 1.01 | 1.19 | n.a |
Current Debt/Total Assets | 10% | 4% | 3% | n.a |
Acid Test | 9.76 | 28.09 | 29.23 | n.a |
Sales/Net Worth | 1.67 | 1.03 | 0.87 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Starting with our initial investment, One Week At A Time plans on always having a positive cash balance and cash flow. Even though some companies suffer from negative cash flow on occasion, we foresee no reason that we should ever be spending more in expenses than we’re bringing in from sales.
Our low overhead and initial investment keep us from needing to ever borrow cash or sell off assets to contribute to our cash balance. Our only true fixed expense is website hosting. Any marketing expenses can be trimmed so that we keep our goal of maintaining a positive cash flow and cash balance.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $13,621 | $14,983 | $16,482 |
Subtotal Cash from Operations | $13,621 | $14,983 | $16,482 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $13,621 | $14,983 | $16,482 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $1,000 | $2,000 | $4,000 |
Bill Payments | $5,196 | $6,949 | $8,023 |
Subtotal Spent on Operations | $6,196 | $8,949 | $12,023 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $6,196 | $8,949 | $12,023 |
Net Cash Flow | $7,425 | $6,034 | $4,459 |
Cash Balance | $9,100 | $15,135 | $19,594 |
Due to our keeping expenses low and slowly growing our site traffic and sales, the company’s net worth will gradually increase over time. We aren’t in a race, and have no motivation to try and rush anything and/or spend money frivolously to reach any of our goals.
Our liabilities are very slim, and our sales forecast is conservative so we are more likely to beat these projections than to fail at reaching them.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $9,100 | $15,135 | $19,594 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $9,100 | $15,135 | $19,594 |
Long-term Assets | |||
Long-term Assets | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 |
Total Assets | $9,100 | $15,135 | $19,594 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $933 | $539 | $670 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $933 | $539 | $670 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $933 | $539 | $670 |
Paid-in Capital | $3,000 | $3,000 | $3,000 |
Retained Earnings | ($1,325) | $5,168 | $11,596 |
Earnings | $6,493 | $6,428 | $4,327 |
Total Capital | $8,168 | $14,596 | $18,923 |
Total Liabilities and Capital | $9,100 | $15,135 | $19,594 |
Net Worth | $8,168 | $14,596 | $18,923 |
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
Reusable/Paper Products | 0% | $25 | $31 | $39 | $49 | $61 | $76 | $95 | $119 | $149 | $186 | $233 | $291 |
Appliances | 0% | $50 | $63 | $78 | $98 | $122 | $153 | $191 | $238 | $298 | $373 | $466 | $582 |
Food | 0% | $15 | $17 | $20 | $23 | $26 | $30 | $35 | $40 | $46 | $53 | $61 | $70 |
Clothes/Diapers | 0% | $50 | $63 | $78 | $98 | $122 | $153 | $191 | $238 | $298 | $373 | $466 | $582 |
Books/Music | 0% | $25 | $30 | $36 | $43 | $52 | $62 | $75 | $90 | $107 | $129 | $155 | $186 |
Kitchen/Cleaners | 0% | $100 | $125 | $156 | $195 | $244 | $305 | $381 | $477 | $596 | $745 | $931 | $1,164 |
Total Sales | $265 | $329 | $407 | $505 | $627 | $779 | $968 | $1,202 | $1,494 | $1,858 | $2,311 | $2,875 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Online Marketing | $50 | $53 | $55 | $58 | $61 | $64 | $67 | $70 | $74 | $78 | $81 | $86 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Direct Cost of Sales | $50 | $53 | $55 | $58 | $61 | $64 | $67 | $70 | $74 | $78 | $81 | $86 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Frank Williams | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $500 | $500 |
Other | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Total Payroll | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $500 | $500 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $265 | $329 | $407 | $505 | $627 | $779 | $968 | $1,202 | $1,494 | $1,858 | $2,311 | $2,875 | |
Direct Cost of Sales | $50 | $53 | $55 | $58 | $61 | $64 | $67 | $70 | $74 | $78 | $81 | $86 | |
Other Costs of Goods | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $50 | $53 | $55 | $58 | $61 | $64 | $67 | $70 | $74 | $78 | $81 | $86 | |
Gross Margin | $215 | $276 | $352 | $448 | $567 | $715 | $901 | $1,132 | $1,421 | $1,781 | $2,230 | $2,789 | |
Gross Margin % | 81.13% | 84.02% | 86.47% | 88.55% | 90.31% | 91.81% | 93.08% | 94.15% | 95.06% | 95.83% | 96.48% | 97.03% | |
Expenses | |||||||||||||
Payroll | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $500 | $500 | |
Sales and Marketing and Other Expenses | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Web Site Hosting | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | |
Payroll Taxes | 15% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $75 | $75 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $775 | $775 | |
Profit Before Interest and Taxes | $15 | $76 | $152 | $248 | $367 | $515 | $701 | $932 | $1,221 | $1,581 | $1,455 | $2,014 | |
EBITDA | $15 | $76 | $152 | $248 | $367 | $515 | $701 | $932 | $1,221 | $1,581 | $1,455 | $2,014 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | $5 | $23 | $46 | $74 | $110 | $155 | $210 | $280 | $366 | $474 | $436 | $604 | |
Net Profit | $11 | $53 | $107 | $173 | $257 | $361 | $490 | $652 | $854 | $1,106 | $1,018 | $1,410 | |
Net Profit/Sales | 3.96% | 16.19% | 26.16% | 34.29% | 40.90% | 46.29% | 50.68% | 54.26% | 57.17% | 59.54% | 44.06% | 49.05% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $265 | $329 | $407 | $505 | $627 | $779 | $968 | $1,202 | $1,494 | $1,858 | $2,311 | $2,875 | |
Subtotal Cash from Operations | $265 | $329 | $407 | $505 | $627 | $779 | $968 | $1,202 | $1,494 | $1,858 | $2,311 | $2,875 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $265 | $329 | $407 | $505 | $627 | $779 | $968 | $1,202 | $1,494 | $1,858 | $2,311 | $2,875 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $500 | $500 | |
Bill Payments | $8 | $255 | $276 | $302 | $333 | $372 | $420 | $480 | $553 | $644 | $753 | $799 | |
Subtotal Spent on Operations | $8 | $255 | $276 | $302 | $333 | $372 | $420 | $480 | $553 | $644 | $1,253 | $1,299 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $8 | $255 | $276 | $302 | $333 | $372 | $420 | $480 | $553 | $644 | $1,253 | $1,299 | |
Net Cash Flow | $257 | $73 | $131 | $204 | $294 | $407 | $547 | $723 | $942 | $1,214 | $1,058 | $1,576 | |
Cash Balance | $1,932 | $2,005 | $2,136 | $2,340 | $2,634 | $3,040 | $3,588 | $4,310 | $5,252 | $6,466 | $7,524 | $9,100 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $1,675 | $1,932 | $2,005 | $2,136 | $2,340 | $2,634 | $3,040 | $3,588 | $4,310 | $5,252 | $6,466 | $7,524 | $9,100 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $1,675 | $1,932 | $2,005 | $2,136 | $2,340 | $2,634 | $3,040 | $3,588 | $4,310 | $5,252 | $6,466 | $7,524 | $9,100 |
Long-term Assets | |||||||||||||
Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Assets | $1,675 | $1,932 | $2,005 | $2,136 | $2,340 | $2,634 | $3,040 | $3,588 | $4,310 | $5,252 | $6,466 | $7,524 | $9,100 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $246 | $266 | $291 | $321 | $358 | $404 | $461 | $532 | $619 | $727 | $766 | $933 |
Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $0 | $246 | $266 | $291 | $321 | $358 | $404 | $461 | $532 | $619 | $727 | $766 | $933 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $246 | $266 | $291 | $321 | $358 | $404 | $461 | $532 | $619 | $727 | $766 | $933 |
Paid-in Capital | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 |
Retained Earnings | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) | ($1,325) |
Earnings | $0 | $11 | $64 | $170 | $344 | $600 | $961 | $1,451 | $2,104 | $2,958 | $4,065 | $5,083 | $6,493 |
Total Capital | $1,675 | $1,686 | $1,739 | $1,845 | $2,019 | $2,275 | $2,636 | $3,126 | $3,779 | $4,633 | $5,740 | $6,758 | $8,168 |
Total Liabilities and Capital | $1,675 | $1,932 | $2,005 | $2,136 | $2,340 | $2,634 | $3,040 | $3,588 | $4,310 | $5,252 | $6,466 | $7,524 | $9,100 |
Net Worth | $1,675 | $1,686 | $1,739 | $1,845 | $2,019 | $2,275 | $2,636 | $3,126 | $3,779 | $4,633 | $5,740 | $6,758 | $8,168 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
Home · bpo learning center · Educational Excellence: Enhancing Online Education Through BPO
Get our weekly newsletter
How-to guides, tips and actionable advice on how to manage your BPO team like a pro.
In a time of rapid technological advancements and changing educational paradigms, learning institutions utilize innovative solutions to stay competitive and thrive.
One strategy that is gaining popularity is business process outsourcing (BPO). This approach delegates non-core functions to specialized external partners to streamline operations and save on costs.
This article examines the increasing adoption of BPO in education, focusing on its many benefits and potential challenges. It also explores the practice’s transformative impact in enhancing online education .
Keep reading to learn more!
BPO is the practice of contracting specific business tasks or processes to a third-party service provider. The global BPO market was achieved a value of $280.64 billion in 2023 and is set to grow at a compound annual growth rate (CAGR) of 9.6%. Its popularity stems from various industries actively using this approach to ensure long-term success.
BPO is a valuable strategy for simplifying business processes, minimizing operational expenses, and enhancing customer support services . Learning organizations can outsource various non-core functions to external specialists to achieve such advantages.
Below are common BPO services for educational institutions :
The worldwide e-learning industry can expand at a CAGR exceeding 9% by 2030 , indicating an increase in workload. This surge in demand, coupled with routine tasks such as admin support, lead generation , or enrollment, can divert attention from the primary goal of delivering exceptional education to students.
With that in mind, what is the role of BPO in enhancing online education ?
BPO solutions for education offer many benefits, including multichannel communication management. By outsourcing interactions across email, chat, and phone, educational institutions can effectively engage with students, parents, and stakeholders, enhancing their overall experience.
Moreover, BPO services tailored for the online learning solutions sector emphasize quality assurance across various processes. Third-party service providers improve data entry accuracy, ensure compliance with academic regulations, and maintain educational standards with robust quality control.
Recognizing the fluctuating demands of academic cycles, BPO vendors also provide customized and adaptive scaling capabilities. They ensure efficient handling of peak periods, such as admissions or examination seasons, by swiftly adjusting resources to meet heightened workloads.
Finally, education-focused BPO providers are crucial in helping academic institutions meet industry standards and regulations. They diligently stay updated on changes in accreditation criteria, privacy laws, and other mandates, assuring the audience that the organization follows industry standards.
BPO has helped catalyze technological innovations that have significantly transformed learning and academic administration. Here are some critical advancements facilitated by BPO that help enhance online education :
Learning institutions must be aware of unique considerations that come with implementing BPO services to enhance online education . These BPO challenges include securing data, maintaining quality standards, preserving institutional identity and culture, and addressing resistance from staff members who fear job displacement.
Below is a closer look at these challenges and their respective solutions:
Educational institutions and e-learning platforms need to find the right service provider for successful BPO integration. They must carefully consider essential factors to guarantee compatibility, reliability, and alignment with their goals and values. Here are critical steps to guide the selection process:
BPO for education encompasses a range of offerings tailored to support various aspects of learning delivery and academic administration. These BPO services enable institutions and learning platforms to streamline operations, enhance online education , uphold industry standards, embrace innovations, and, ultimately, improve the learning experience for students.
However, implementing BPO in the online education sector also presents risks. By proactively addressing these challenges, institutions can harness the power of BPO and maintain a competitive edge in a fast-evolving industry.
Let’s connect if you are you an e-learning platform looking to adopt BPO to enhance your online education initiatives .
You may also like.
Remote work complicates employment management & compliance. Many businesses use Employer of Record services to handle HR tasks like payroll, taxes, and benefits. This article explores EOR roles, compares them to in-house operations, and shares success stories to help you decide.
EOR services provide cost-efficient HR support for global expansion, but ROI isn’t always guaranteed. Maximize ROI by focusing on key components, optimizing strategies, and using metrics to measure success. This approach helps ensure EOR partnerships deliver the best results.
With flexible work on the rise, short-term hires are common, but managing them is tough. Companies use Employer of Record (EOR) services to handle HR challenges like compliance and payroll. Learn how EOR helps manage temporary workers and navigate potential partnership challenges.
Sign up for our Newsletter
© 2024 Unity Communications. All Rights Reserved.
IMAGES
COMMENTS
Pitch, Plan, & Track Your Business Plan From Start To Finish. Start Today! Create A Strong Business Plan for Any Industry Without the Wait, For Less Cost.
Ensure that your topic has high demand in the market. Ensure that the learning outcomes are stellar. Gather material for your online course content. Create a lesson plan (aka course outline) and choose your lesson types (audio, video, text, etc.) Identify the best ways to deliver each of your course modules.
You can embrace online education by developing and selling your own digital courses through these platforms or to businesses looking to grow their content. To successfully launch your new venture you're going to need a business plan. If you need some inspiration to write your own, check out our library of online education sample plans to get ...
As an online course creator, venturing into the world of digital education demands more than just subject matter expertise; it necessitates a comprehensive, strategic approach. Crafting a robust business plan is akin to charting a course through the ever-evolving terrain of online learning. Defining Your Online Course Topic
Below is a sample online educational website business plan template that will help you successfully write yours with little or no stress; A Sample Online Educational Website Business Plan Template 1. Industry Overview. Operators in the Online Educational industry comprises of institutions that basically deliver online education to students.
In the next section, we're going to look at how you can start your own eLearning business, starting with choosing the right business plan. The 3 Types Of eLearning Business Plans. There are 3 different types of eLearning business plan you can use: The "night school" model; The "academy" model ; The "combined" model; Let's take a ...
Once you have calculated the approximate costs associated with setting up and running an online teaching business, you can then determine your pricing policy. Your pricing will depend on multiple factors, including: The subject you teach. The level of teaching (e.g. beginner vs higher level). The age of your students.
Thus, now is an excellent time to start your own e-learning or training business, given the worldwide demand for online and distance learning. However, implementing an e-learning business plan is no easy feat. The key to achieving success is to try things no one else has. Consider Cathy More and her ilk as an example. Cathy is a well-known ...
5. Launch your course. First, we need to bust a popular myth in the training business industry. That you create your course, write a few sales emails, and then you sit back and watch the "passive income" roll in. At a certain point, that is what can happen. In my business, that's how we make most of our income.
The first step in the process is to make up your mind to start an online training and education business. Once you decide to move forward, you can begin the setup process. 1. Choose your niche: The first thing to do is to consider your expertise. Because of the interest and demand in online education and training, many topic areas have brisk sales.
Kickstart your online education biz and get it legally protected! Building an online education business seems so exciting right now, with so many people trying to pick up new skills from home. And with your skills, you could absolutely help aspiring learners around the world. But I shouldn't overhype it or make big claims about guaranteed ...
ONLINE COURSE/MODULE PROJECT PLANNING Business Plan Development for Online Learning. ONLINE COURSE/MODULE PROJECT PLANNINGBusiness Plan Development for Online Learning. his is a project planning guide for teams developing online learning environments. All of the components relate to each other and are organized in a way that encourage. teams to ...
Step1: Planning. The first step towards successfully launching this online school business plan is business model for e learning is planning. The managemental hierarchy of the business will be developed and online education e learning sample business plan implementation strategy will be finalized. This is not as simple as a martial arts business.
With ClickUp's business plan template, you can create a roadmap for success and attract potential stakeholders to support your educational venture. This template includes everything you need to: Define your educational goals and mission. Develop strategies for growth and sustainability. Create financial projections and budgets.
Schools Business Plans. Art School Gallery Business Plan. Art School Museum Business Plan. Dog Obedience School Business Plan. Driving School Business Plan. Martial Arts School Business Plan. The more you learn, the more you grow! Get prepared with our sample business plans for education, preparation, vocational, and other training-related ...
A business plan is a written document that defines your business goals and the tactics to achieve those goals. A business plan typically explores the competitive landscape of an industry, analyzes a market and different customer segments within it, describes the products and services, lists business strategies for success, and outlines ...
Weight Loss Seminars Business Plan. Brushy Mountain Retreat offers a series of workshop programs teaching a practical, livable, healthy livestyle approach to weight management. Education is seeing a gradual transition and expansion to online services. That being said, there's still a place for innovative and fun educational experiences.
In summary, here are 10 of our most popular business plan courses. Create a business mind map with Coggle: Coursera Project Network. Launch Your Online Business: The State University of New York. Entrepreneurship: University of Pennsylvania. Business Foundations: University of Pennsylvania.
Experienced entrepreneur and consultant Mike Figliuolo walks through the process of defining your business, researching the market, and determining your product. Once you've figured out what your ...
Learning Center. Courses. Plan. Research, plan, and document your ideas. Launch. Turn your business plan into a reality. Manage. Master day-to-day operations to run your business. Market. Understand your competition and strategies to win customers. Grow. Expand by finding new funding, customers, and locations.
SBA Learning Platform. SBA offers online training programs, and development and growth opportunities designed to empower and educate small business owners. SBA-sponsored coaching and training programs can help at any stage of your online business journey, whether you are just beginning, looking to grow, or seeking professional development.
This free online course will familiarize you with the process of developing business plans. For new businesses, funding is a key factor and this course will help you decide what funding options will be best for your venture. Finally, you will learn about franchising, management models and how to effectively manage costs as a start-up.
Executive Summary. One Week At A Time is a website business based in Lexington, Kentucky that is owned and operated by Frank Williams. The website aims to educate people on how they can help the Earth and lessen their environmental impact by accomplishing one task each week for 52 weeks. The tasks are simple and will show people how easily they ...
In this course, learn how to create a simple and effective business plan you can take to investors, share with cofounders, or just start executing. Discover how to design every part of your ...
BPO is the practice of contracting specific business tasks or processes to a third-party service provider. The global BPO market was achieved a value of $280.64 billion in 2023 and is set to grow at a compound annual growth rate (CAGR) of 9.6%. Its popularity stems from various industries actively using this approach to ensure long-term success.. BPO is a valuable strategy for simplifying ...