Limited Time Offer:

Save Up to 25% on LivePlan today

Yoga Center Business Plan

Google IconWord IconPDF Icon

Garden Way Yoga Center

Executive Summary

Hatha Yoga is an ancient discipline that explores, develops, and integrates the body, mind, and spirit. Yoga systematically stretches and strengthens muscles throughout the body, increases circulation to internal organs and glands, quiets the nervous system, and improves concentration. This ancient system of self-care brings vitality, health, deep relaxation, and peace of mind.

The style of Hatha Yoga taught is the Anusara method. Anusara Yoga is a new style of yoga that is heart-oriented, spiritually inspiring, yet grounded in a deep knowledge of optimal body alignment in the poses. Instructors encourage students to listen to their body, respect its wisdom, and to progress at their own pace.

Deep relaxation is taught in each class after completion of the postures. The intention of the instructors at Garden Way Yoga Center (GWYC) is to assist students in the development of physical, mental, and spiritual well-being: a truly priceless health advantage.

The Garden Way Yoga Center offers 8 eight-week sessions of classes per year. Courses offered include Anusara-style Hatha Yoga plus workshops in related topics. The Yoga Center features well-trained, professional instructors, progressive teaching methods, a non-competitive and encouraging atmosphere, and a beautiful light-filled facility.

The Garden Way Yoga Center also has a boutique that will sell workshop clothing and yoga training aides.

Jill Gordon, Ph.D., founder of The Garden Way Yoga Center, is one of Anusara Yoga’s leading teachers. She conducts workshops and teacher trainings nationally and internationally, and has previously established yoga training centers in Santa Barbara, CA; Denver, CO; and Charlottesville, VA. She co-founded and co-developed the Four Winds Yoga Center in Portland, OR, which offered instruction to nearly 1,000 students per week. She has been a yoga practitioner since 1985 and a meditator since 1989. Jill is a certified Anusara instructor and one of the few Designated Teacher Trainers in the Anusara style of Hatha Yoga. She is registered with the national Yoga Alliance at the highest 500-hour level.

Mission

The mission of Garden Way Yoga Center is to give the student, whether a beginner or advanced a place to practice Anusara. It is our intention to keep the teaching of Anusara as close to the way we have been taught as possible. It is incumbent for the teacher to always act responsibly and with the student’s interest in mind. No matter what we learn or from whom we learn the real and only teacher is within.

Objectives

The objectives of Garden Way Yoga Center are the following:

  • Acquire 300 customers by the end of the first year of operation.
  • Achieve sales in excess of $60,000 from the boutique.
  • Increase customer base by 25% by the end of the second year of operation.
  • Increase sales by 15% by the end of the second year of operation.

Opportunity

Problem Worth Solving

Downtown Bellevue's dense cluster of tech and corporate campuses — Microsoft, Amazon, Meta, T-Mobile, Concur/SAP, and dozens of smaller software companies — puts tens of thousands of employees within a few blocks of each other, most working long, high-pressure hours with a narrow lunch window. Most yoga studios on the Eastside sit in strip malls or residential neighborhoods well outside the downtown core, and their class schedules are built around evenings and weekends rather than the workday.

GWYC's target customers need a convenient escape from workplace stress — instruction that fits inside a lunch hour, is walkable from their office tower, and delivers relief they can feel the moment they're back at their desk. The problem isn't a lack of interest in yoga; it's the lack of a downtown sanctuary built around a professional's actual schedule.

Our Solution

The Garden Way Yoga Center’s services and products are as follows:

Services

  • Yoga 1/Beginner is an introductory class for students who are new to Yoga. This class focuses on poses to stretch and strengthen the legs, back, and shoulders. Emphasis is given to the basic alignment of the standing poses.
  • Fundamentals of Vinyasa Yoga will prepare students for a vigorous flow style of yoga (Vinyasa) that synchronizes breath with movement. It will offer a balance of strength, flexibility, and endurance to challenge the fitness enthusiast. The course will begin with instruction on the alignment of the poses and move toward linking all the poses together in a continuous flow by the end of the session.
  • Gentle Yoga is designed for those who prefer a class less vigorous than Yoga 1. It includes gentle stretches and breathing as well as simple movements designed to systematically increase the range of motion of every major joint and increase energy. This class is ideal for students with chronic symptoms such as muscle/joint pain, stiffness, weakness, or fatigue.
  • Yoga 1-2/Continuing Beginner is a continuation class for Yoga 1. The emphasis of this course is on refining and building endurance in Yoga 1 and Yoga 2 standing poses. It does not include the shoulder stand. The basic Anusara Yoga principles of alignment are presented. This class is suitable for students who have practiced other styles of yoga, but it is not suitable for those who have never studied yoga before.
  • Yoga 2/Intermediate focuses on refining the standing poses and learning basic sitting postures, simple back bending poses, and the shoulder stand using the Anusara Yoga principles of alignment. It is recommended that students complete both Yoga 1 and Yoga 1-2 before taking Yoga 2.
  • Yoga 3/Advanced continues with refinements to poses studied in Yoga 2 and introduces full arm balance (handstand), headstand, and forearm balance. Additional back bend poses are also included. Regular yoga practice outside of class is strongly encouraged. Permission of the instructor is required.

Products

  • Workshop Clothing: Shirts, shorts, athletic bras and pants.
  • Workshop Equipment: Balancing balls, belts, weights, and mats.
  • Yoga training aides: Video tapes, instructional manuals, inspirational books.

Market Overview

Downtown Bellevue has become one of the most concentrated tech employment hubs in the Pacific Northwest, anchored by major Microsoft and Amazon campuses along with T-Mobile, Meta, Concur/SAP, and a growing cluster of startups and satellite offices. Tens of thousands of professionals now work within walking distance of the downtown core, most with limited time and few wellness options built specifically around a workday schedule.

We believe a yoga center can be highly attractive to this audience if the program is designed around the constraints of a corporate job rather than a typical studio's evening class grid. Our location is within easy walking distance of most downtown office buildings, and we plan to offer members a program built around lunch-hour and break-time availability.

Jill Gordon will be a strong draw for students who already have yoga experience and want serious instruction. The key to GWYC's success will be converting first-time visitors — people who've never tried yoga but are curious — into regular students.

Target Market Segment Strategy

Everything GWYC does must be tailored to work within the time constraints of the target customer. Yoga classes can be no longer than 45 minutes and must be scheduled to fit the break and rolling lunch schedules that exist in the downtown businesses. The focus of the instruction will also have to be tailored to a clientele that will be seeking maximum relief from the pressure of work and then returning to the workplace. If GWYC can create a noticeable difference in the customers’ sense of well-being, then the customer will come to depend on instruction as a escape during the day. These kinds of experiences will create a tremendous word of mouth and bring in more first time students.

Competition and Buying Patterns

Yoga has moved firmly into the mainstream of corporate wellness. Employers increasingly subsidize fitness and mindfulness benefits, and many downtown professionals now treat a midday movement break as a standard part of managing a demanding job rather than an indulgence.

The key to competition in the yoga business is the quality of the instructor. A number of well-respected teachers work around the Eastside, and Garden Way Yoga will work to attract them to its facility. Location, quality, and ambiance are GWYC's real competitive advantage: because we operate the most attractive, most conveniently located facility for downtown Bellevue's workforce, both teachers and clients will be drawn here.

Other studios in the area can often match the quality of instruction, but they're typically located in strip malls, gyms, or community centers on the Eastside's outskirts — a drive rather than a walk from downtown — and lack the calm, dedicated ambiance that makes a midday practice feel like a real reset.

Service Business Analysis

Yoga studios typically locate away from dense commercial districts, in residential neighborhoods or strip-mall retail space where rent is lower and clientele comes from the surrounding community. Garden Way Yoga Center takes the opposite approach: a downtown, walk-to location built specifically around the schedules of office workers.

Most yoga businesses also compete primarily on price and class variety, working to fill as many beginner seats as possible. GWYC is less focused on volume beginner intake and more focused on building a base of long-term, repeat students who value Jill Gordon's reputation and the Anusara method specifically. Students are drawn less by a discount and more by the caliber of instruction and the promise of a consistent, dependable midday practice they can build into their work routine.

Market Segmentation

The Garden Way Yoga Center will focus on two customer groups:

Middle Income Urban Professionals: This group is the core segment of potential students of GWYC. Their demographic characteristics are the following:

  • Ages: 26-40.
  • Sex: 30% male, 70% female.
  • Family Income: $85,000-$130,000.
  • Health/Lifestyle Issues: Active individuals that are focused on healthy food and dieting. Over 70% of this group are members of gyms. Approximately, 40% of potential customers have taken yoga classes before.
  • Social Pattern: Will more likely attend as part of group.
  • Center's selling point: Close to work. The session lowers stress. Can be attended with coworkers as a group activity.

Upper Income: The upper income customer is a secondary target group. Their demographic characteristics are the following:

  • Ages: 40-60.
  • Sex: 30% male, 70% female.
  • Family Income: $180,000+.
  • Health/Lifestyle Issues: Active individuals that are focused on healthy food and dieting. Over 90% of this group are members of gyms.
  • Social Pattern: Will more likely attend alone.
  • Center's selling point: Close to work. The session lowers stress.

Market Analysis










Year 1

Year 2

Year 3

Year 4

Year 5


Potential Customers

Growth






CAGR

Middle-Income

15%

15,000

17,250

19,838

22,814

26,236

15.00%

High-Income

9%

1,500

1,635

1,782

1,942

2,117

9.00%

Total

14.49%

16,500

18,885

21,620

24,756

28,353

14.49%

Competitors

Competition for GWYC's target customer falls into three groups. National boutique studio chains (CorePower Yoga, YogaSix) operate several Eastside locations offering heated vinyasa and power formats, but their schedules are built around commuters' before- and after-work hours, not a true lunch-hour session. Big-box gyms and corporate fitness centers offer yoga as one class among many, with less consistent instruction and lower ambiance. Digital options — Peloton, Alo Moves, and similar on-demand platforms — let employees practice at their desks or in a building's fitness room, but can't replicate a dedicated studio space or in-person instruction.

Garden Way Yoga Center's advantage against all three is the same: a downtown, walk-to location purpose-built around the actual rhythm of a corporate workday, taught by instructors recruited specifically for their depth of experience rather than shift availability.

Execution

Market Plan Overview

Garden Way Yoga Center will market primarily through partnerships with downtown Bellevue fitness clubs, salons, and boutiques that already serve the same professional clientele, along with direct outreach to corporate wellness coordinators at nearby employers. GWYC will offer a free open workshop for beginners as a low-friction way to get first-time students in the door, and a referral program giving members a 25% session discount for successfully bringing in new members — turning word-of-mouth among coworkers into GWYC's lowest-cost acquisition channel.

Examples of Buyer Personas
David Nguyen

The Mindful High-Achiever

David Nguyen

A Senior Software Engineer at a major tech firm who experiences chronic back pain and high cortisol levels from 50-hour work weeks. He is looking for a professional, instruction-led escape that fits strictly within his 60-minute lunch window to maintain his peak performance.

Age

38

Location

Downtown Bellevue, WA (Office near Amazon Campus)

Family Status

Married, 1 child (age 4)

Education

Master of Science in Software Engineering

Profession

Senior Engineering Lead at a Tier-1 Tech Company

Opportunities

  • Develop 45-minute 'Express Alignment' classes specifically designed for tech workers to decompress and return to their desks without feeling over-exhausted.
  • Stock the boutique with high-end yoga blocks and straps that David can use for 'desk-yoga' between meetings to manage his posture.

Pain Points

  • Chronic lower back and neck tension from prolonged sitting
  • Mental burnout and difficulty switching off from high-pressure projects
  • Standard studio schedules (5 PM/6 PM) conflict with his late-day deployments and family commitments

Needs

  • A studio within a 5-10 minute walk of his office tower
  • Scientific, alignment-based instruction that prevents injury
  • Efficient check-in and shower facilities to allow for a quick return to work

“I don't need a 'workout' as much as I need to reset my nervous system so I don't snap at my team by 3 PM.”

Priya Kapoor

The Urban Wellness Resident

Priya Kapoor

A young professional living in a luxury high-rise who is new to the area and looking for a healthy social outlet. She is curious about yoga but intimidated by competitive environments, making GWYC's non-competitive atmosphere a major draw.

Age

27

Location

Elements Apartments, Downtown Bellevue

Family Status

Single

Education

Bachelor of Science in Data Analytics

Profession

Data Analyst at a Fintech Startup

Opportunities

  • Marketing an 8-week 'New to Anusara' program that focuses on building confidence and community for newcomers.
  • Partner with nearby luxury apartments to offer 'Intro to Yoga' nights that encourage residents to walk over together.

Pain Points

  • Difficulty meeting people in a new city while working a hybrid schedule
  • Feeling 'not flexible enough' or 'not athletic enough' for standard power yoga classes
  • High stress levels from the fast-paced startup culture in Bellevue

Needs

  • A welcoming, non-judgmental environment for beginners
  • Clear, step-by-step instruction on how to use props and perform poses safely
  • A 'third space' close to home that supports her mental well-being

“I want to try yoga for my anxiety, but I'm afraid I'll be the only person in the room who doesn't know what they're doing.”

Sarah Whitmore

The Alignment Specialist

Sarah Whitmore

A dedicated yoga practitioner for over 15 years who is tired of the 'fitness-first' approach of large franchises. She seeks the deep expertise of a master teacher like Jill Gordon to refine her practice and explore the spiritual dimensions of Anusara.

Age

52

Location

West Bellevue, WA

Family Status

Married, empty nester

Education

Bachelor of Arts in Art History

Profession

Independent Interior Designer

Opportunities

  • Offer weekend intensives focused on the 'Universal Principles of Alignment' to appeal to her desire for deep, technical knowledge.
  • Curate exclusive, ethically sourced yoga clothing brands in the boutique that reflect her high-end aesthetic preferences.

Pain Points

  • Frustration with inexperienced instructors at 'hot yoga' chains who prioritize sweat over safety
  • A sense of isolation in large, impersonal classes where the teacher doesn't know her name
  • Lack of spiritual and philosophical depth in local fitness-oriented studios

Needs

  • Access to a 500-hour E-RYT certified instructor like Jill Gordon
  • A beautiful, light-filled environment that feels like a 'sanctuary' rather than a gym
  • A community of like-minded, mature practitioners who value the heart-oriented aspects of yoga

“I've moved past the phase of wanting a hard workout; I want a teacher who understands the architecture of the body and the spirit.”

Marketing Strategy

The core of the marketing strategy is converting downtown lunch-hour foot traffic into GWYC students. GWYC will offer free introductory sessions with light refreshments for first-time visitors, each capped at 45 minutes and built around poses proven to release physical tension quickly.

Beyond in-person outreach, GWYC will run a location-tagged social presence (Instagram, local Eastside community groups) targeting downtown workers, list on ClassPass to capture browsers who haven't committed to a studio yet, and pursue direct partnerships with HR and wellness teams at nearby employers to get GWYC listed as a recommended or subsidized wellness benefit.

Competitive Edge

The competitive advantage of Garden Way Yoga Center is location and the quality and ambiance of the facility. Based in the heart of downtown Bellevue, we offer our members excellent instruction that fits into their busy day, providing them a sanctuary from daily pressure. Our facility is a perfect complement to our brand image.

To develop good business strategies, perform a SWOT analysis of your business. It's easy with our free guide and template.Learn how to perform a SWOT analysis

Sales Plan

Garden Way Yoga Center will sell instruction through private lessons, eight-week courses, and drop-in sessions. Sales will be slow in the first two months of operation as we build awareness downtown; after that, sales should increase as membership grows and word-of-mouth spreads among office workers.

The boutique adds a secondary revenue stream selling workshop clothing, yoga training aides, mats, and healthy pre-packaged snacks and drinks. See the Financial Plan chapter for year-by-year revenue targets for both instruction and boutique sales.

Locations and Facilities

The Garden Way Yoga Center is located in downtown Bellevue, Washington, in the renovated Millman Center. The facility is quickly accessible to the tens of thousands of tech and corporate professionals working within walking distance who GWYC considers potential members.

With five large workshop rooms, men's and women's dressing rooms, and a boutique, GWYC offers plenty of floor space for multiple classes running simultaneously. Parking is not a problem — GWYC is within easy walking distance of any building in the downtown core. For those who do drive, the Millman Center has parking for up to 2,000 vehicles.

Technology

GWYC will run class scheduling, member registration, and boutique point-of-sale on Mindbody, the industry-standard studio management platform, letting members book 45-minute lunch-hour sessions online or via the front desk. The boutique will use a Square POS integrated with inventory tracking for workshop clothing, mats, and yoga training aides.

Equipment and Tools

Start-up equipment includes workshop setup and yoga training equipment for five large workshop rooms:

  • Yoga mats, blocks, straps, and bolsters for each studio
  • Balancing balls, belts, and weights for advanced classes
  • Sound systems and lighting for each workshop room
  • Boutique fixtures and retail display equipment
  • Dressing room lockers and amenities

All studio and boutique equipment is capitalized as long-term assets: $70,000 for studio build-out and fixtures (flooring, lighting, sound systems, dressing rooms, boutique fixtures) and $25,000 for yoga and studio equipment (mats, blocks, straps, bolsters, balance balls, and per-room sound/lighting), for a combined $95,000 in long-term assets depreciated over their useful life.

Milestones

Brochures
Design and print marketing brochures for downtown Bellevue launch. Budget: $8,000.
Jill Gordon Aug 31, 2026
Center Setup
Complete workshop setup and equipment installation for five studio rooms. Budget: $20,000.
Jill Gordon Sept 30, 2026
Marketing Campaign
Launch downtown Bellevue marketing campaign through fitness clubs, salons, and boutiques. Budget: $5,000.
Jill Gordon Nov 15, 2026

Key Metrics for Success

Key metrics Garden Way Yoga Center will track:

  • Customer acquisition: new members signed per month, tracked against a Year 1 target and a defined Year 2 growth rate (see Financial Plan)
  • Boutique revenue: monthly and annual boutique sales versus target
  • Profitability: net profit margin trend across Years 1-3 (see Financial Plan)
  • Break-even revenue: monthly revenue required to cover fixed and variable costs (see Financial Plan)
  • Gross margin: consistency of gross margin across the forecast period
  • Cash on hand: cash position at the end of each forecast year (see Financial Plan)

Company

Ownership and Structure

Garden Way Yoga Center operates as a sole proprietorship owned by Jill Gordon, Ph.D.

Jill Gordon is the sole owner and director, responsible for overall business strategy, instructor recruitment, and Anusara Yoga curriculum standards. The center employs five half-time yoga teachers and one boutique staff member.

Start-up Summary

Start-up costs for the Garden Way Yoga Center are driven primarily by downtown Bellevue's premium commercial rent and build-out costs, workshop and boutique equipment, and a working capital cushion to carry the business through its first two years of ramp-up. Jill will invest $120,000. In addition, GWYC will secure a $150,000 long-term loan.

Start-up Requirements

Amount

Start-up Expenses


Legal

$2,000

Business Licensing

$500

Brochures/Marketing

$10,000

Insurance (initial)

$2,000

Rent Deposit

$18,000

Total Start-up Expenses

$32,500

Start-up Assets


Working Capital Reserve

$127,500

Start-up Inventory

$15,000

Long-term Assets (build-out & equipment)

$95,000

Total Assets

$237,500

Total Requirements

$270,000

Start-up Funding

Amount

Start-up Expenses to Fund

$32,500

Start-up Assets to Fund

$237,500

Total Funding Required

$270,000

Jill Gordon (owner investment)

$120,000

Long-term Loan

$150,000

Company Locations and Facilities

The Garden Way Yoga Center is located in downtown Bellevue, Washington, in the renovated Millman Center. The facility is quickly accessible to the tens of thousands of tech and corporate professionals working within walking distance who GWYC considers potential members.

With five large workshop rooms, men's and women's dressing rooms, and a boutique, GWYC offers plenty of floor space for multiple classes being conducted simultaneously. GWYC is within easy walking distance from any building in the downtown area, with parking for up to 2,000 vehicles at the Millman Center.

Company Ownership

The Garden Way Yoga Center is owned by Jill Gordon. GWYC will operate as a sole proprietorship.

Management Team

Jill Gordon, Ph.D., founder of The Garden Way Yoga Center, is one of Anusara Yoga's leading teachers. She conducts workshops and teacher trainings nationally and internationally, and has previously established yoga training centers in Santa Barbara, CA; Denver, CO; and Charlottesville, VA. She co-founded and co-developed the Four Winds Yoga Center in Portland, OR, which offered instruction to nearly 1,000 students per week.

Jill has been a yoga practitioner since 1985 and a meditator since 1989. She is a certified Anusara instructor and one of the few Designated Teacher Trainers in the Anusara style of Hatha Yoga, registered with the national Yoga Alliance at the highest 500-hour level.

Jill was the business manager of Four Winds Yoga Center. GWYC started with four employees and 20 students; within three years it had a staff of 25 and over 1,000 students. She was an effective manager of the growth of Four Winds Yoga Center. After years teaching and training instructors across the West Coast, Jill is opening Garden Way Yoga Center in downtown Bellevue to bring that same caliber of instruction to Puget Sound's tech workforce.

Personnel plan:
  • Jill Gordon, director
  • Teachers (5 half-time)
  • Boutique Staff (1)

Financial Plan

Revenue

Revenue by Year

Need real financials? Explore a spreadsheet-free path to generating financial data for your business.Create your own business plan

Expenses & Costs

Expenses by Year

Need real milestones? Establish a clear path for your business with real-world examples.Create your own business plan

Profitability

Net Profit (or Loss) by Year

Need impressive charts? Discover the simplest way to create detailed graphs for your business plan.Create your own business plan

Use of Funds

Start-up funding of $270,000 will be allocated as follows:

  • Start-up expenses: legal fees, business licensing, initial marketing/brochures, initial insurance, and rent deposit
  • Working capital: cash reserve to cover operating losses during the first two years of ramp-up, before the business turns cash-flow positive and profitable, in a high-rent downtown Bellevue location
  • Start-up inventory: boutique clothing, mats, and yoga training aides
  • Long-term assets ($95,000): studio build-out and fixtures ($70,000) and yoga/studio equipment ($25,000) for five workshop rooms, a boutique, and dressing rooms

Sources of Funds

Garden Way Yoga Center is funded through owner investment and a long-term business loan:

Source

Amount

Terms

Jill Gordon (Owner Investment)

$120,000

One-time equity contribution at start-up

Long-term Loan

$150,000

8% annual interest, 10-year amortization

Total Funding

$270,000


The larger funding round versus a typical small studio reflects downtown Bellevue's premium commercial rent and build-out costs, plus a working capital cushion sized to keep cash on hand positive through the two-year ramp to profitability. Year 1 loan payments (forecast) run approximately $10,693 in interest and $9,327 in principal; interest expense declines as the balance amortizes, dropping to roughly $9,945 in interest and $11,895 in principal by Year 3.

Projected Statements

Projected Profit & Loss

FY2027
FY2028
FY2029
Revenue
$230,020
$446,966
$519,360
Direct Costs
$13,671
$26,555
$30,240
Gross Profit
$216,349
$420,412
$489,120
Gross Margin
94%
94%
94%
Operating Expenses
Salaries & Wages
$148,524
$164,016
$181,500
Employee Taxes & Benefits
$17,201
$18,799
$20,800
Sales and Marketing
$30,000
$33,600
$38,000
Utilities
$3,600
$3,900
$4,300
Insurance
$4,200
$4,500
$4,900
Rent - Millman Center
$108,000
$111,240
$114,600
Studio Software (Mindbody/Square)
$1,800
$1,800
$1,800
Total Operating Expenses
$313,325
$337,855
$365,900
Operating Income
($96,976)
$82,556
$123,220
Interest Expense
$10,693
$10,857
$9,945
Depreciation and Amortization
$12,000
$12,000
$12,000
Gain or Loss from Sale of Assets
$0
$0
$0
Income Taxes
$0
$0
$0
Total Expenses
$349,689
$387,267
$418,085
Net Profit
($119,669)
$59,699
$101,275
Net Profit Margin
(52%)
13%
19%

Projected Cash Flow Statement

FY2027
FY2028
FY2029
Net Cash Flow from Operations
Net Profit
($119,669)
$59,699
$101,275
Depreciation & Amortization
$12,000
$12,000
$12,000
Change in Accounts Receivable
$0
$0
$0
Change in Inventory
($1,953)
($567)
$0
Change in Accounts Payable
$0
$0
$0
Change in Income Tax Payable
$0
$0
$0
Change in Sales Tax Payable
$1,591
$441
$149
Net Cash Flow from Operations
($108,031)
$71,573
$113,424
Investing & Financing
Assets Purchased or Sold
($95,000)
$0
$0
Net Cash from Investing
($95,000)
$0
$0
Investments Received
$120,000
$0
$0
Change in Short-Term Debt
$10,983
$912
$987
Change in Long-Term Debt
$129,690
($11,895)
($12,882)
Net Cash from Financing
$260,673
($10,983)
($11,895)
Cash at Beginning of Period
$0
$57,642
$118,232
Net Change in Cash
$57,642
$60,590
$101,529
Cash at End of Period
$57,642
$118,232
$219,761

Projected Balance Sheet

FY2027
FY2028
FY2029
Cash
$57,642
$118,232
$219,761
Accounts Receivable
$0
$0
$0
Inventory
$1,953
$2,520
$2,520
Total Current Assets
$59,595
$120,752
$222,281
Long-Term Assets
$95,000
$95,000
$95,000
Accumulated Depreciation
($12,000)
($24,000)
($36,000)
Total Long-Term Assets
$83,000
$71,000
$59,000
Total Assets
$142,595
$191,752
$281,281
Accounts Payable
$0
$0
$0
Income Taxes Payable
$0
$0
$0
Sales Taxes Payable
$1,591
$2,032
$2,181
Short-Term Debt
$10,983
$11,895
$12,882
Total Current Liabilities
$12,574
$13,927
$15,063
Long-Term Debt
$129,690
$117,796
$104,914
Long-Term Liabilities
$129,690
$117,796
$104,914
Total Liabilities
$142,264
$131,722
$119,977
Paid-In Capital
$120,000
$120,000
$120,000
Retained Earnings
$0
($119,669)
($59,970)
Earnings
($119,669)
$59,699
$101,275
Total Owner's Equity
$331
$60,030
$161,305
Total Liabilities & Equity
$142,595
$191,752
$281,281

Key Assumptions

General Assumptions

Value

Long-term Interest Rate

8.00%

Income Tax

Pass-through (sole proprietorship) — reported on Jill Gordon's personal return, not at the business level

Sales Tax

10.1% (WA state + King County), applied to boutique retail sales only; yoga instruction is treated as a non-taxable service

Average Percent Variable Cost

~35% of boutique revenue (boutique COGS); yoga instruction has $0 direct cost

Owner Investment

$120,000 one-time

Long-term Loan

$150,000 at 8% over 10 years

Forecast-specific assumptions (LivePlan):
  • Revenue ramps slowly in months 1-2, then grows with downtown Bellevue membership
  • Boutique COGS modeled as 35% of boutique sales; yoga instruction has $0 direct cost
  • Payroll includes Jill Gordon, Director ($54K-$68K, growing as the business stabilizes), five half-time teachers engaged as contractors ($62.5K-$77.5K combined), and boutique staff ($32K-$36K), with employer payroll burden applied to on-staff roles only
  • Year 1 interest expense (forecast): ~$10,693; Year 3: ~$9,945 as principal amortizes

Create a plan as polished & professional as this sample plan

Start Your Own Business Plan