20% Discount on Business Plan Pro Premier Edition
Click here to buy now or call 0845 351 9924
 

Nonprofit Trade Association Business Plan

CMBA - Connecticut Motorsports Business Association

This sample business plan can be edited directly in Business Plan Pro software.

previous
next

Appendix

Funding Forecast
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Funding
Dues 0% £5,000 £5,000 £2,500 £0 £0 £0 £0 £0 £0 £0 £0 £0
Monthly Meetings 0% £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500
Motorcycle Show 0% £0 £0 £0 £0 £0 £0 £0 £10,000 £11,000 £0 £0 £0
SuperRide 0% £0 £0 £5,800 £1,800 £5,600 £9,400 £3,200 £8,000 £13,000 £24,000 £29,000 £7,500
Awards Banquet 0% £0 £0 £3,500 £3,500 £10,000 £0 £0 £0 £0 £0 £0 £0
Conference 0% £0 £0 £0 £0 £6,000 £6,000 £6,000 £12,000 £0 £0 £0 £0
Newsletter 0% £100 £100 £100 £100 £100 £100 £100 £100 £100 £100 £100 £100
Total Funding £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
Direct Cost of Funding Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Dues £150 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Monthly Meetings £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400
Motorcycle Show £0 £0 £0 £0 £0 £0 £10,000 £9,000 £0 £0 £0 £0
SuperRide £500 £500 £2,300 £1,800 £3,000 £4,000 £10,000 £14,000 £4,000 £16,000 £18,000 £600
Awards Banquet £0 £0 £1,000 £0 £12,500 £0 £0 £0 £0 £0 £0 £0
Conference £0 £0 £6,000 £500 £500 £0 £500 £8,000 £0 £0 £0 £0
Newsletter £75 £75 £75 £75 £75 £75 £75 £75 £75 £75 £75 £75
Subtotal Cost of Funding £1,125 £975 £9,775 £2,775 £16,475 £4,475 £20,975 £31,475 £4,475 £16,475 £18,475 £1,075
Personnel Plan
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Executive Director 0% £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250
Other 0% £350 £350 £350 £350 £350 £350 £350 £350 £350 £350 £350 £350
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600
Surplus and Deficit
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Funding £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
Direct Cost £1,125 £975 £9,775 £2,775 £16,475 £4,475 £20,975 £31,475 £4,475 £16,475 £18,475 £1,075
Other Costs of Funding £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Direct Cost £1,125 £975 £9,775 £2,775 £16,475 £4,475 £20,975 £31,475 £4,475 £16,475 £18,475 £1,075
Gross Surplus £4,475 £4,625 £2,625 £3,125 £5,725 £11,525 (£11,175) (£875) £20,125 £8,125 £11,125 £7,025
Gross Surplus % 79.91% 82.59% 21.17% 52.97% 25.79% 72.03% -114.03% -2.86% 81.81% 33.03% 37.58% 86.73%
Expenses
Payroll £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600
Marketing/Promotion £115 £115 £115 £115 £115 £115 £115 £115 £115 £115 £115 £115
Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Rent £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500
Telephone Service £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 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Operating Expenses £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315
Surplus Before Interest and Taxes £160 £310 (£1,690) (£1,190) £1,410 £7,210 (£15,490) (£5,190) £15,810 £3,810 £6,810 £2,710
EBITDA £160 £310 (£1,690) (£1,190) £1,410 £7,210 (£15,490) (£5,190) £15,810 £3,810 £6,810 £2,710
Interest Expense £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Taxes Incurred £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Net Surplus £160 £310 (£1,690) (£1,190) £1,410 £7,210 (£15,490) (£5,190) £15,810 £3,810 £6,810 £2,710
Net Surplus/Funding 2.86% 5.54% -13.63% -20.17% 6.35% 45.06% -158.06% -16.96% 64.27% 15.49% 23.01% 33.46%
Pro Forma Cash Flow
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Cash Received
Cash from Operations
Cash Funding £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
Subtotal Cash from Operations £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
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 £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
Expenditures Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Expenditures from Operations
Cash Spending £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600
Bill Payments £61 £1,835 £1,983 £10,257 £3,947 £16,790 £5,740 £22,040 £31,290 £5,590 £17,257 £18,610
Subtotal Spent on Operations £3,661 £5,435 £5,583 £13,857 £7,547 £20,390 £9,340 £25,640 £34,890 £9,190 £20,857 £22,210
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 £3,661 £5,435 £5,583 £13,857 £7,547 £20,390 £9,340 £25,640 £34,890 £9,190 £20,857 £22,210
Net Cash Flow £1,939 £165 £6,817 (£7,957) £14,653 (£4,390) £460 £4,960 (£10,290) £15,410 £8,743 (£14,110)
Cash Balance £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
Pro Forma Balance Sheet
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Assets Starting Balances
Current Assets
Cash £12,000 £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Current Assets £12,000 £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
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 £12,000 £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
Liabilities and Capital Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Current Liabilities
Accounts Payable £0 £1,779 £1,634 £10,140 £3,374 £16,617 £5,017 £20,967 £31,117 £5,017 £16,617 £18,550 £1,730
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 £1,779 £1,634 £10,140 £3,374 £16,617 £5,017 £20,967 £31,117 £5,017 £16,617 £18,550 £1,730
Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Liabilities £0 £1,779 £1,634 £10,140 £3,374 £16,617 £5,017 £20,967 £31,117 £5,017 £16,617 £18,550 £1,730
Paid-in Capital £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Accumulated Surplus/Deficit £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000
Surplus/Deficit £0 £160 £470 (£1,220) (£2,410) (£1,000) £6,210 (£9,280) (£14,470) £1,340 £5,150 £11,960 £14,670
Total Capital £12,000 £12,160 £12,470 £10,780 £9,590 £11,000 £18,210 £2,720 (£2,470) £13,340 £17,150 £23,960 £26,670
Total Liabilities and Capital £12,000 £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
Net Worth £12,000 £12,160 £12,470 £10,780 £9,590 £11,000 £18,210 £2,720 (£2,470) £13,340 £17,150 £23,960 £26,670
previous
next
Funding Forecast
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Funding
Dues 0% £5,000 £5,000 £2,500 £0 £0 £0 £0 £0 £0 £0 £0 £0
Monthly Meetings 0% £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500
Motorcycle Show 0% £0 £0 £0 £0 £0 £0 £0 £10,000 £11,000 £0 £0 £0
SuperRide 0% £0 £0 £5,800 £1,800 £5,600 £9,400 £3,200 £8,000 £13,000 £24,000 £29,000 £7,500
Awards Banquet 0% £0 £0 £3,500 £3,500 £10,000 £0 £0 £0 £0 £0 £0 £0
Conference 0% £0 £0 £0 £0 £6,000 £6,000 £6,000 £12,000 £0 £0 £0 £0
Newsletter 0% £100 £100 £100 £100 £100 £100 £100 £100 £100 £100 £100 £100
Total Funding £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
Direct Cost of Funding Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Dues £150 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Monthly Meetings £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400
Motorcycle Show £0 £0 £0 £0 £0 £0 £10,000 £9,000 £0 £0 £0 £0
SuperRide £500 £500 £2,300 £1,800 £3,000 £4,000 £10,000 £14,000 £4,000 £16,000 £18,000 £600
Awards Banquet £0 £0 £1,000 £0 £12,500 £0 £0 £0 £0 £0 £0 £0
Conference £0 £0 £6,000 £500 £500 £0 £500 £8,000 £0 £0 £0 £0
Newsletter £75 £75 £75 £75 £75 £75 £75 £75 £75 £75 £75 £75
Subtotal Cost of Funding £1,125 £975 £9,775 £2,775 £16,475 £4,475 £20,975 £31,475 £4,475 £16,475 £18,475 £1,075
Personnel Plan
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Executive Director 0% £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250 £3,250
Other 0% £350 £350 £350 £350 £350 £350 £350 £350 £350 £350 £350 £350
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600
Surplus and Deficit
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Funding £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
Direct Cost £1,125 £975 £9,775 £2,775 £16,475 £4,475 £20,975 £31,475 £4,475 £16,475 £18,475 £1,075
Other Costs of Funding £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Direct Cost £1,125 £975 £9,775 £2,775 £16,475 £4,475 £20,975 £31,475 £4,475 £16,475 £18,475 £1,075
Gross Surplus £4,475 £4,625 £2,625 £3,125 £5,725 £11,525 (£11,175) (£875) £20,125 £8,125 £11,125 £7,025
Gross Surplus % 79.91% 82.59% 21.17% 52.97% 25.79% 72.03% -114.03% -2.86% 81.81% 33.03% 37.58% 86.73%
Expenses
Payroll £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600
Marketing/Promotion £115 £115 £115 £115 £115 £115 £115 £115 £115 £115 £115 £115
Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Rent £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500 £500
Telephone Service £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 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Operating Expenses £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315 £4,315
Surplus Before Interest and Taxes £160 £310 (£1,690) (£1,190) £1,410 £7,210 (£15,490) (£5,190) £15,810 £3,810 £6,810 £2,710
EBITDA £160 £310 (£1,690) (£1,190) £1,410 £7,210 (£15,490) (£5,190) £15,810 £3,810 £6,810 £2,710
Interest Expense £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Taxes Incurred £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Net Surplus £160 £310 (£1,690) (£1,190) £1,410 £7,210 (£15,490) (£5,190) £15,810 £3,810 £6,810 £2,710
Net Surplus/Funding 2.86% 5.54% -13.63% -20.17% 6.35% 45.06% -158.06% -16.96% 64.27% 15.49% 23.01% 33.46%
Pro Forma Cash Flow
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Cash Received
Cash from Operations
Cash Funding £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
Subtotal Cash from Operations £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
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 £5,600 £5,600 £12,400 £5,900 £22,200 £16,000 £9,800 £30,600 £24,600 £24,600 £29,600 £8,100
Expenditures Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Expenditures from Operations
Cash Spending £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600 £3,600
Bill Payments £61 £1,835 £1,983 £10,257 £3,947 £16,790 £5,740 £22,040 £31,290 £5,590 £17,257 £18,610
Subtotal Spent on Operations £3,661 £5,435 £5,583 £13,857 £7,547 £20,390 £9,340 £25,640 £34,890 £9,190 £20,857 £22,210
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 £3,661 £5,435 £5,583 £13,857 £7,547 £20,390 £9,340 £25,640 £34,890 £9,190 £20,857 £22,210
Net Cash Flow £1,939 £165 £6,817 (£7,957) £14,653 (£4,390) £460 £4,960 (£10,290) £15,410 £8,743 (£14,110)
Cash Balance £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
Pro Forma Balance Sheet
Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Assets Starting Balances
Current Assets
Cash £12,000 £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Current Assets £12,000 £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
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 £12,000 £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
Liabilities and Capital Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
Current Liabilities
Accounts Payable £0 £1,779 £1,634 £10,140 £3,374 £16,617 £5,017 £20,967 £31,117 £5,017 £16,617 £18,550 £1,730
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 £1,779 £1,634 £10,140 £3,374 £16,617 £5,017 £20,967 £31,117 £5,017 £16,617 £18,550 £1,730
Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Liabilities £0 £1,779 £1,634 £10,140 £3,374 £16,617 £5,017 £20,967 £31,117 £5,017 £16,617 £18,550 £1,730
Paid-in Capital £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Accumulated Surplus/Deficit £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000 £12,000
Surplus/Deficit £0 £160 £470 (£1,220) (£2,410) (£1,000) £6,210 (£9,280) (£14,470) £1,340 £5,150 £11,960 £14,670
Total Capital £12,000 £12,160 £12,470 £10,780 £9,590 £11,000 £18,210 £2,720 (£2,470) £13,340 £17,150 £23,960 £26,670
Total Liabilities and Capital £12,000 £13,939 £14,104 £20,920 £12,964 £27,617 £23,227 £23,687 £28,647 £18,357 £33,767 £42,510 £28,400
Net Worth £12,000 £12,160 £12,470 £10,780 £9,590 £11,000 £18,210 £2,720 (£2,470) £13,340 £17,150 £23,960 £26,670