Looking for a voice recognition software business plan? You're in the right place.
A speech-recognition company has to answer questions that a bank or an angel investor will put to it straight away. How much does it cost to process an hour of audio? How many customers leave each year, and how many support staff does each thousand seats need? What happens to the cash if sales come in a fifth short? A product demo cannot answer those, and a blank template does not show what a workable answer looks like.
In this article we'll walk through a complete sample plan for a speech-recognition and transcription company in Atlanta, Georgia, section by section, ending with the full financials. We'll cover the executive summary, the SWOT analysis, the staffing plan and five years of profit and loss, cash flow and balance sheet.
Here's what you'll take away:
- The executive summary: see how to describe a software product, its buyers and its funding in one page, so a reader knows what is being asked for
- The SWOT analysis: learn how to state product risks, such as accuracy on difficult audio, without weakening the case
- The pricing and unit costs: see how seat fees, per-audio-hour charges and setup fees combine, and what each hour of audio costs to process
- The staffing plan: work out how many support and accuracy-tuning staff each block of customers needs, and when to hire them
- The raise and the first year: find out how much cash a software company with no customers needs before it can pay its way, and where the lowest point falls
- The five-year statements and downside case: have an answer ready for "what if sales are 20% short?", along with the steps the founders take in response
If you're planning a software company that sells by the seat, read this before you write your own. The company is fictional, so take what fits your product and change the rest.
In this plan
Looking for a voice recognition software business plan template? The Toolkit builds yours with your own numbers.
Summary of the Offer
Eastgate Digital is an Atlanta software company that sells speech recognition and transcription by the seat to three kinds of office: medical and dental clinics, law offices, and field-service teams such as electrical, HVAC and plumbing contractors. A clinician dictates a note, a lawyer dictates a memo, a technician speaks a job report into a phone, and the text arrives in the customer's own template with the customer's own terminology already loaded. The company starts on 1 January 2027 with a working beta and no signed customers.
The raise is $1,500,000: $150,000 from the two founders and $1,350,000 from angel investors, who receive shares. There is no bank debt. Of the total, $1,406,500 is held as a cash reserve, because the company spends on engineers for two years before seat fees cover them. Equipment, legal work, licenses and the launch campaign take the remaining $93,500.
| Year 1 | Year 2 | Year 3 | |
|---|---|---|---|
| Revenue | $382,431 | $1,644,500 | $3,074,000 |
| Net income after start-up costs | ($874,170) | ($270,124) | $229,745 |
| Closing cash | $582,235 | $268,317 | $447,378 |
Paid seats grow from zero to 760 by December 2027, then to 1,850, 3,100, 4,150 and 5,050 at the end of Years 2 to 5. Churn is modeled explicitly, at 1.1% of seats a month in Year 1 and 13% to 16% of the opening count a year after that. Revenue per seat is only part of the picture: the company also charges per audio hour for batch processing of recorded calls, a one-time fee for building each account's custom vocabulary, and a monthly retainer for accuracy tuning.
Year 1 loses money in every month, and the monthly loss narrows from about $94,000 in January to about $16,000 in December. Year 2 is a loss as well, because the support, tuning and sales staff hired in Year 1 are paid for a full year. The first full-year profit arrives in Year 3.
A second run of the model takes 20% off every revenue line. With later hiring, no second senior speech engineer, a smaller marketing budget, a 20% pay cut for the chief executive and no larger office, cash stays positive in all five years and the lowest year-end balance falls in Year 2.
Eastgate does not quote an accuracy percentage. Recognition quality depends on microphones, accents, background noise and vocabulary, so every account starts with an evaluation on its own audio, and the contract describes the evaluation, not a promised result.
About Eastgate Digital
Legal name: Eastgate Digital, Inc., a Georgia corporation. Owners: two founders and a group of angel investors; the ownership split is left open until terms are negotiated. Premises: a leased office in Atlanta of about 1,800 square feet, with a hybrid working pattern. Start date: 1 January 2027. Stage: beta product working in internal tests; no customer contracts signed; the plan starts from zero paid seats.
What the company is for
Turn speech into usable text inside the tools a clinic, a law office or a service crew already works in, priced per seat so a manager can budget it.
Targets
- 760 paid seats by December 2027 and 1,850 by December 2028.
- A profit after tax in 2029, the third year, with the first full-year loss behind the company.
- Keep annual seat churn at or below 16% of the opening count in Year 2 and falling after that.
- No more than about 1,300 seats for each support engineer, and a linguist on accuracy tuning from month 10.
Four ways the company earns
| Revenue line | How it is priced | Year 1 share of revenue |
|---|---|---|
| Seat subscriptions | About $69 a seat a month, blended across three tiers | 48% |
| Batch audio processing | $3.50 an audio hour | 5% |
| Custom vocabulary setup | $1,900 per new account | 43% |
| Accuracy-tuning retainers | $420 a month per enrolled account | 4% |
Setup fees are a large share of Year 1 because 87 new accounts arrive and the seat base is still small. By Year 5 seat fees are 72% of revenue.
Rules that touch the product
Three areas of law and contract affect a company that handles clinical and legal audio. Medical and dental practices that bill insurers electronically are generally covered entities under HIPAA, and a software vendor that handles their patient audio is generally a business associate, which usually means signing a business associate agreement. How that applies to a given customer is a question for counsel, and Eastgate would confirm it with counsel before it signs any clinical account. The same review would cover any opt-in use of clinical audio to tune models. Laws on recording calls differ by state and by who is on the call. Eastgate's batch service processes recordings the customer made, so the customer's own consent practice stays the customer's responsibility under contract, again subject to counsel's review. Privilege and confidentiality duties of law offices are left to each firm and its bar rules. The plan puts $26,000 into legal work at the start and $40,000 into security review and compliance readiness in Year 1.
The Market for Speech Software
Where speech recognition is already used
Speech recognition is built into phones and operating systems, bundled into some electronic health record systems, and sold as standalone dictation for clinicians. Human transcription services still handle recordings where accuracy matters most or the audio is poor. The plan uses no market-size figure. The revenue line depends on the count of seats the company can sell and keep.
What sets one product apart for a small office
The fit for a small office usually turns on three things: whether the product knows the customer's terminology, whether text lands in the right system without retyping, and whether someone answers when a term keeps coming out wrong. Eastgate builds its offer around the third. A new account gets a custom vocabulary of drug names, statute and case references, or parts and model numbers, and a named person reviews error samples every quarter.
Where else a buyer could go
| Alternative | What it offers | Why a buyer picks it | How Eastgate differs by design |
|---|---|---|---|
| Dictation built into the operating system or phone | Free general dictation | No cost, nothing to install | Customer vocabulary, templates and a person to call |
| Dictation inside an electronic health record or case system | One screen for everything | One vendor, one login | Works across more than one system and is priced per seat |
| Large established clinical dictation vendors | Mature products with long contracts | Familiar to hospitals and big groups | Aimed at offices of 3 to 25 users, with a short evaluation |
| Human transcription services | A person types the recording | Reliable on hard audio | Faster turnaround on clean audio; cost depends on the vendor, so none is quoted |
| Self-hosted open-source speech models | Low software cost | Control for a technical buyer | Tuning, support and integrations come with the seat |
Each row describes an offer and where Eastgate sits against it. It is not a ranking. Vendors revise plans and prices often, so none are quoted and none are named; each publishes its own.
SWOT
| Strengths | Weaknesses |
|---|---|
| Founders who have built and shipped speech software | Quality on noisy or accented audio varies and cannot be promised |
| Vocabulary setup and tuning staff that larger vendors may not offer small offices | No brand yet; no reference customer at launch |
| Per-seat pricing with a clear unit cost per audio hour | Two years of losses before the first profit |
| Opportunities | Threats |
|---|---|
| Clinics and small law offices still typing notes by hand | Operating-system and EHR vendors improving built-in dictation |
| Field crews that already record calls and job notes | Falling compute prices for competitors and open-source models |
| Partners such as practice consultants and IT resellers | A privacy incident, or a change in the rules on health or recorded audio |
Who Buys Seats
The small clinic
Examples are a dental group, an orthopedic or physical-therapy practice, or a behavioral-health office. The buyer is a practice manager or physician-owner, and the cost of note-writing shows up as late charts and after-hours typing. The trigger is usually a new hire who will not type, a move to a new records system, or a physician who has quit paying for human transcription.
The law office
A small or mid-size firm with 5 to 40 users. Lawyers dictate memos and file notes, and assistants clean them up. The buyer cares first about confidentiality and where audio is stored, and second about price.
The field-service team
A contractor with 10 to 60 technicians who talk through a job at the end of a visit. The owner wants a written job note, a customer message and a parts list, without technicians typing on a phone. Call recordings feed the batch service.
What an account looks like
An average account has 9 seats in Year 1 and 12 by Year 4, as larger groups buy. Clinics and law offices tend to buy in small blocks; field-service teams buy for the whole crew.
What buyers ask before they sign
Where does the audio go and how long is it kept? Will it work with our system? How does it handle our terms? What happens when it gets one wrong? Eastgate answers each in the evaluation, in writing.
Selling Seats
From first demo to signed account
Each prospect sees a 30-minute demo, then runs a 30-day evaluation on their own recorded samples, with a written report on which terms were missed. A setup quote follows. The chief executive handles every demo through month 9; the first account executive starts in month 10.
The Year 1 pipeline
About 87 new accounts, or 784 gross new seats at 9 seats an account, from about 435 demos at a 20% close rate.
| Lead source | New accounts | Share |
|---|---|---|
| Practice consultants, IT resellers and records-system partners | 20 | 23% |
| Medical, dental and legal association events | 24 | 28% |
| Search and directory advertising | 22 | 25% |
| Outbound email and calls | 12 | 14% |
| Guides and webinars | 9 | 10% |
How fees are set
Dictation costs $45 a seat a month and covers general dictation with a custom vocabulary. Clinical costs $89 and adds templates and a connector into the customer's records system. Field and legal costs $69 and adds the phone app and job or matter note formats. A tier mix of about 30% Dictation, 35% Clinical and 35% Field and legal averages $69 in Year 1 and rises to $77 by Year 5 as the mix moves up and prices edge up about 3% a year. Competitor prices are not quoted here; the fees are the plan's own. Batch audio is $3.50 an audio hour in Year 1, set to cover compute and review tooling and to include the customer's vocabulary and retention controls; a buyer that wants only a raw transcript may find cheaper options. Setup is $1,900 per new account, and the tuning retainer is $420 a month.
Churn and growth
Seats are lost to office closures, staff turnover and customers who switch. The plan sets churn at 1.1% a month in Year 1 and at 16%, 15%, 14% and 13% of the opening seat count in Years 2 to 5. The yearly percentages apply to the opening count; seats added and lost within the same year are netted out of gross additions.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|
| Paid seats at year end | 760 | 1,850 | 3,100 | 4,150 | 5,050 |
| Seats lost in the year | 24 | 122 | 278 | 434 | 540 |
| Gross new seats | 784 | 1,212 | 1,528 | 1,484 | 1,440 |
Gross new seats stay between about 1,440 and 1,530 a year from Year 3, so growth slows as churn takes a larger share of the opening base.
No customers yet
No customer has signed. The beta runs on internal recordings and on sample audio donated by people the founders know, and none of it is presented as a customer result.
Marketing Plan
What the budget pays for
Year 1 marketing is $120,000: $30,000 of launch costs charged to start-up capital and $90,000 of running spend. The running spend is 24% of Year 1 revenue; as referrals and partners carry more of the load, it falls to 8% in Year 2, 5% in Year 3 and 3% by Year 5. Spread over 87 new accounts, Year 1 marketing is about $1,380 an account, which a new account's first-year fees cover several times over.
| Channel | Year 1 spend | What it is expected to do |
|---|---|---|
| Website and demo environment (launch) | $14,000 | A site with a sandbox where a visitor can dictate a sample and see the text |
| Event materials (launch) | $9,000 | Printed material and a booth at regional clinic and legal association events |
| Sample-audio evaluation kit (launch) | $7,000 | A standard way to run the 30-day evaluation on a prospect's own recordings |
| Search and directory advertising | $22,000 | Searches such as "dictation software for dental practices"; about 22 accounts |
| Association events and sponsorships | $20,000 | Booths and talks at medical, dental and bar association meetings; about 24 accounts |
| Partner program | $18,000 | Training and referral fees for practice consultants and IT resellers, none signed yet; about 20 accounts |
| Outbound email and list data | $10,000 | Sequences to practice managers and office administrators; about 12 accounts |
| Guides and webinars | $12,000 | Practical material on setting up vocabulary and templates; about 9 accounts |
| Webinar hosting and demo days | $8,000 | Live sessions where prospects try the product |
Marketing milestones
- January and February 2027: beta tested on internal audio; demo environment live; first paid seats in March.
- April 2027: 45 seats, the first partner referral signed.
- September 2027: 375 seats and the first accuracy-tuning retainer accounts.
- December 2027: 760 seats across about 84 accounts.
Running the Platform
The Atlanta office
Eastgate leases about 1,800 square feet in Atlanta for $52,000 in Year 1, about $29 a square foot, a planning figure that varies by submarket. It moves to about 2,500 square feet by Year 3 and about 3,000 in Year 4, when rent reaches $88,000. The working pattern is hybrid, so desks are fewer than staff. Test microphones, a GPU workstation and a quiet recording room are on the equipment list.
How audio moves through the system
Speech from a seat is streamed to hosted recognition models and returned as text in seconds. Recorded calls go to a batch queue. Customer audio is deleted after processing unless the customer opts in to retention for model tuning, and the choice is written into the contract. Each customer's vocabulary sits in its own profile, kept apart from other accounts.
Compute and hosting cost per audio hour
Direct costs are 17% of seat revenue: about $11.70 a seat a month in Year 1, covering inference compute, storage, monitoring and card fees. At about 10 audio hours a seat a month, that is close to $1.17 an audio hour. Batch processing carries 30% of its price: $1.05 an audio hour at $3.50, because it also holds long recordings, runs speaker separation and keeps review tooling. These are planning figures; the company would replace them with metered costs once the platform has a quarter of live traffic. Reserved GPU capacity and model-training runs are a separate fixed line, $48,000 in Year 1 and $144,000 by Year 5.
Support and accuracy-tuning staffing
Support engineers join in months 9, 18, 32, 46 and 52. On an even seat path that puts each engineer between about 650 and 1,300 seats, with the onboarding specialist and the customer success managers sharing the load. A vocabulary and onboarding specialist from month 6 builds each new account's vocabulary, at about 12 hours an account. Accuracy-tuning linguists join in months 10 and 40, so the first retainer accounts, which start in September 2027, have a linguist from the month before. They review error samples, update vocabularies and maintain the evaluation sets, and they deliver the retainer work.
Software and security
Developer tools, a support desk, a customer-relationship system and cloud development environments cost $30,000 in Year 1 and $96,000 by Year 5. Security review, penetration testing and readiness work for customer security questionnaires, or for an attestation such as SOC 2 if customers ask for one, cost $40,000 in Year 1 and rise to $72,000; the scope would be confirmed with an auditor. A security and compliance lead starts in month 36.
Insurance
Technology errors and omissions, cyber liability, general liability and workers' compensation cost $14,000 in Year 1 and $42,000 by Year 5.
The Team
The founders
The chief executive spent nine years selling clinical software to specialty practices and has run implementations for groups of 5 to 30 clinicians. The chief technology officer led a speech-recognition team at a mid-size software company and has trained and deployed acoustic and language models in production. Each draws a salary of $110,000 and $130,000 and contributes savings; together they put in $150,000.
Where the team is thin
There is no in-house clinician or lawyer, no experience of selling to law offices, no security specialist until month 36, and one senior speech engineer until the machine learning engineer starts in month 28. The chief technology officer covers that gap, and the training pipeline and evaluation sets are documented from the start. The plan answers each in turn: an advisory clinician reviews clinical templates each quarter, a legal-technology consultant advises on the law-office launch, and an outside firm tests security until the compliance lead starts.
Hiring order
The first hires go to the product and to customers, in that order: a senior speech engineer at launch, an integrations engineer in month 4, a vocabulary specialist in month 6, then in months 9 and 10 a support engineer, the first account executive and the first linguist. Sales and accuracy staff follow seats, and a finance and operations manager starts in month 30.
Advisers
Angel investors with software and healthcare backgrounds sit on an advisory group. A Georgia attorney with health-data experience reviews customer terms.
Ownership
Eastgate Digital, Inc. is held by the founders and the angels. The angels receive shares in exchange for $1,350,000; the split and any preferred terms are left open.
Seats, Compute and Payroll in Numbers
The model starts from a count of paid seats. Seats times a blended monthly fee give subscription revenue; audio hours times a price per hour give batch revenue; new accounts times a setup fee, and an enrollment share times a retainer, give the other two lines. Churn comes off the seat count before anything else, and compute, support and payroll are sized against the same count. Year 1 is shown by month and the four years after it by year.
The $1.5 million raise
| Use of funds | Amount |
|---|---|
| Laptops, a GPU workstation, test microphones, office fit-out | $36,000 |
| Georgia registration and business licenses | $1,500 |
| Legal: entity, customer terms, privacy and data-processing templates, IP assignment | $26,000 |
| Launch: website, demo environment, clinic and law-office events | $30,000 |
| Cash reserve for the build-out years | $1,406,500 |
| Total uses | $1,500,000 |
| Source of funds | Amount |
|---|---|
| Founders’ savings (two founders) | $150,000 |
| Angel investors (equity) | $1,350,000 |
| Total sources | $1,500,000 |
The raise is $1,500,000: $150,000 from the two founders (10%) and $1,350,000 from angel investors, who receive shares in exchange. The ownership split is left to negotiation. There is no bank debt, so the cash tables carry no interest or repayments. The reserve is $1,406,500, or 94% of the total, because the company pays engineers for two years before seat fees cover them and no customer has signed. Operations use $881,765 in Year 1 and $313,918 in Year 2, and the Year 2 closing balance of $268,317 is the lowest of the five, roughly one month of Year 3 operating costs.
Pricing, churn, compute and support load
- Seats bill monthly by card or bank debit on three tiers. Dictation is $45 a seat for general dictation with a custom vocabulary. Clinical is $89 and adds templates and a connector into the customer's records system. Field and legal is $69 and adds the phone app and job or matter note formats. A mix of about 30%, 35% and 35% averages $69 a seat in Year 1; the blended fee reaches $77 by Year 5 as the mix moves toward the upper tiers and list prices rise about 3% a year. No competitor price is used.
- The first paid seats arrive in March 2027, after the beta has run on internal recordings and a first evaluation has finished. Seats reach 760 by December 2027 and 1,850, 3,100, 4,150 and 5,050 at the end of Years 2 to 5. No customer is signed at the start of the plan. Year 1 revenue is billed on the average of each month's opening and closing seats.
- Churn is explicit. In Year 1, 1.1% of the prior month's seats leave each month, 24 seats in all. From Year 2 a share of the opening count leaves each year: 16%, 15%, 14% and 13% in Years 2 to 5, or 122, 278, 434 and 540 seats. Seats added and lost within the same year are netted out of gross additions. Gross new seats are therefore 784 in Year 1, 1,212 in Year 2, 1,528 in Year 3, 1,484 in Year 4 and 1,440 in Year 5.
- Batch audio is charged by the audio hour at $3.50 in Year 1, rising to $3.85 by Year 5. Recorded-call volume per average seat is 2.0 hours a month in Year 1 and 3.2 hours by Year 5, which gives about 5,300 audio hours in Year 1 and about 176,600 in Year 5. The price includes the customer's vocabulary and retention controls, and a buyer that wants only a raw transcript may find cheaper options.
- Each new account pays a one-time setup fee of $1,900 in Year 1, rising to $2,140, for building its custom vocabulary and templates. An account has 9 seats on average in Year 1 and 12 by Year 4, so 784 gross new seats are about 87 accounts. The work takes about 12 hours of specialist time per account, and the 12% direct-cost rate on setup covers contractors and tooling.
- The accuracy-tuning retainer is $420 a month, rising to $460, and starts in September 2027, the month before the first linguist. The share of live accounts enrolled climbs from 18% in Year 1 to 32% in Year 5. Linguists review error samples, update vocabularies and keep the evaluation sets current. The plan quotes no accuracy figure, and the retainer promises a review schedule, not a result.
- Direct costs are 17% of seat revenue, 30% of batch revenue, 12% of setup revenue and 4% of retainer revenue. The seat rate is about $11.70 a seat a month in Year 1, which at an estimated 10 audio hours a seat comes to about $1.17 per audio hour. The batch rate is $1.05 per audio hour at the Year 1 price. Both are planning figures for hosting, inference compute, storage and card fees, and would be replaced with metered costs after a quarter of live traffic. Reserved GPU capacity and model-training runs are a separate line, $48,000 in Year 1 and $144,000 by Year 5.
- The 85% gross margin in the profit and loss counts direct costs only. If the support engineers, the onboarding specialist, the linguists, the customer success managers and the reserved GPU line are also treated as costs of delivery, margin is roughly 46% in Year 1, 61% in Year 2 and 65% to 66% in Years 3 to 5. These are approximate figures worked out from the payroll and expense tables, not engine outputs.
- Support is staffed by seat count. Support engineers start in months 9, 18, 32, 46 and 52, which on an even seat path puts each between about 650 and 1,300 seats, with the onboarding specialist and customer success managers sharing the load. The specialist starts in month 6, linguists in months 10 and 40, and customer success managers in months 28 and 46. All of this sits in payroll.
- Account executives earn the base pay shown plus commission of roughly 3% to 5% of the first-year subscription value of new accounts. The line is $4,000 in Year 1, when the founders do the selling, and $36,000, $58,000, $62,000 and $64,000 in Years 2 to 5. Recruiting fees cover agency charges of about 20% of first-year pay on roughly one hire in three; the rest come through referrals.
- Security review, penetration testing and readiness work cost $40,000 in Year 1 and $72,000 by Year 5, with the scope to be confirmed with an auditor. Rent is about $29 a square foot in Year 1, a planning figure, on 1,800 square feet, moving to about 2,500 square feet in Year 3 and 3,000 in Year 4.
- Each salary carries a 27% load for employer payroll taxes, health coverage, Georgia unemployment insurance, workers' compensation and a retirement match. Raises of 3% a year begin in Year 2 and appear on their own line. Every role is full time, no wage is trimmed in the base case, and the founders draw $110,000 and $130,000. Employee stock options are not costed in cash and are left for the term sheet.
- Receivables average 18 days, because most seats are paid by card or bank debit at the start of the month and larger accounts pay invoices in 30 days. Payables average 20 days, mostly cloud, GPU and software invoices.
- The model taxes the company as a C corporation at 21% federal and a 5.39% Georgia planning rate; the state rate may change, so confirm the current figure. Losses in Years 1 and 2 are carried forward and bring Year 4 tax to zero in the model; federal rules limit how much of a year's taxable income earlier losses can offset, so confirm the treatment with a tax adviser. No distributions are paid in any year.
Revenue by line
| Revenue stream | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| Seat subscriptions (Dictation, Clinical, Field and legal) | $181,819 | $1,111,900 | $2,168,100 | $3,262,500 | $4,250,400 |
| Batch audio processing (per audio hour) | $18,449 | $133,400 | $292,700 | $489,400 | $680,100 |
| Custom vocabulary setup and onboarding | $165,510 | $237,600 | $280,600 | $257,200 | $256,800 |
| Accuracy-tuning retainers | $16,653 | $161,600 | $332,600 | $489,400 | $677,100 |
| Total revenue | $382,431 | $1,644,500 | $3,074,000 | $4,498,500 | $5,864,400 |
| Growth on prior year | – | 330% | 87% | 46% | 30% |
Seat subscriptions carry the company, rising from 48% of revenue in Year 1 to 72% in Year 5. Setup fees are the second line in Year 1 at 43% because 87 new accounts arrive on a small seat base, and shrink to 4% by Year 5 as the base grows. Batch audio and retainers each reach 12% of revenue by Year 5. The 330% jump in Year 2 is the first full year of the seats added in Year 1, since Year 1 revenue starts in March and builds from a small base, and growth then slows to 87%, 46% and 30% as gross new seats level off.
Month by month in 2027
| Month | Seat subscriptions (Dictation, Clinical, Field and legal) | Batch audio processing (per audio hour) | Custom vocabulary setup and onboarding | Accuracy-tuning retainers | Total revenue | EBITDA |
|---|---|---|---|---|---|---|
| Jan 2027 | $0 | $0 | $0 | $0 | $0 | ($94,499) |
| Feb 2027 | $0 | $0 | $0 | $0 | $0 | ($94,499) |
| Mar 2027 | $690 | $70 | $4,222 | $0 | $4,982 | ($90,259) |
| Apr 2027 | $2,243 | $228 | $5,278 | $0 | $7,749 | ($87,904) |
| May 2027 | $4,658 | $473 | $9,500 | $0 | $14,631 | ($82,047) |
| Jun 2027 | $8,108 | $823 | $11,822 | $0 | $20,753 | ($76,837) |
| Jul 2027 | $12,248 | $1,243 | $14,144 | $0 | $27,635 | ($70,981) |
| Aug 2027 | $17,078 | $1,733 | $16,256 | $0 | $35,067 | ($64,656) |
| Sep 2027 | $22,770 | $2,310 | $19,633 | $2,772 | $47,485 | ($54,088) |
| Oct 2027 | $29,498 | $2,993 | $23,011 | $3,591 | $59,093 | ($44,209) |
| Nov 2027 | $37,433 | $3,798 | $27,444 | $4,557 | $73,232 | ($32,176) |
| Dec 2027 | $47,093 | $4,778 | $34,200 | $5,733 | $91,804 | ($16,371) |
No month in Year 1 makes an operating profit. Revenue starts in March, and the monthly operating loss before interest, depreciation and tax (EBITDA) narrows from $94,499 in January to $16,371 in December as seats and setup fees build. On the monthly view, cash is lowest in Dec 2027, at about $543,000 once the 18-day collection lag is counted; the annual cash flow table reports the year-end bank balance of $582,235. Later years are shown as annual totals only.
Hiring order and pay
| Role | Annual wage | Starts | Year 1 end | Year 2 end | Year 3 end | Year 4 end | Year 5 end |
|---|---|---|---|---|---|---|---|
| Co-founder and chief executive | $110,000 | Month 1 | 1 | 1 | 1 | 1 | 1 |
| Co-founder and chief technology officer | $130,000 | Month 1 | 1 | 1 | 1 | 1 | 1 |
| Senior speech engineer | $175,000 | Month 1 | 1 | 1 | 1 | 1 | 1 |
| Integrations engineer | $140,000 | Month 4 | 1 | 1 | 1 | 1 | 1 |
| Vocabulary and onboarding specialist | $68,000 | Month 6 | 1 | 1 | 1 | 1 | 1 |
| Support engineer | $66,000 | Month 9 | 1 | 1 | 1 | 1 | 1 |
| Account executive | $86,000 | Month 10 | 1 | 1 | 1 | 1 | 1 |
| Accuracy-tuning linguist | $78,000 | Month 10 | 1 | 1 | 1 | 1 | 1 |
| Support engineer (second) | $68,000 | Month 18 | – | 1 | 1 | 1 | 1 |
| Account executive (second) | $88,000 | Month 26 | – | – | 1 | 1 | 1 |
| Machine learning engineer | $170,000 | Month 28 | – | – | 1 | 1 | 1 |
| Customer success manager | $80,000 | Month 28 | – | – | 1 | 1 | 1 |
| Finance and operations manager | $92,000 | Month 30 | – | – | 1 | 1 | 1 |
| Support engineer (third) | $70,000 | Month 32 | – | – | 1 | 1 | 1 |
| Security and compliance lead | $135,000 | Month 36 | – | – | 1 | 1 | 1 |
| Product designer and front-end engineer | $130,000 | Month 36 | – | – | 1 | 1 | 1 |
| Accuracy-tuning linguist (second) | $80,000 | Month 40 | – | – | – | 1 | 1 |
| Marketing manager | $88,000 | Month 40 | – | – | – | 1 | 1 |
| Account executive (third) | $90,000 | Month 40 | – | – | – | 1 | 1 |
| Support engineer (fourth) | $72,000 | Month 46 | – | – | – | 1 | 1 |
| Customer success manager (second) | $82,000 | Month 46 | – | – | – | 1 | 1 |
| Second senior speech engineer | $180,000 | Month 50 | – | – | – | – | 1 |
| Support engineer (fifth) | $72,000 | Month 52 | – | – | – | – | 1 |
| Total payroll incl. on-costs | $790,787 | $1,133,687 | $1,643,486 | $2,435,860 | $2,942,590 |
Three people start in January: the chief executive, the chief technology officer and a senior speech engineer. An integrations engineer follows in month 4, a vocabulary specialist in month 6, a support engineer in month 9 and, in month 10, the first account executive and the first linguist, which brings Year 1 to eight. Year 2 adds a second support engineer, for nine. Year 3 adds seven, among them the second account executive, the machine learning engineer, a customer success manager, the finance manager, a third support engineer, the designer and the security lead, for sixteen. Year 4 adds five, for twenty-one, and Year 5 two, for twenty-three. The hires are timed to seat counts, and the founders' own pay sits inside the costs, so profit in the tables is what remains after they have been paid.
Earnings by year
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|
| Revenue | $382,431 | $1,644,500 | $3,074,000 | $4,498,500 | $5,864,400 |
| Direct costs (inference compute, hosting, storage, card fees, setup contractors) | ($56,971) | ($244,983) | ($457,938) | ($670,147) | ($873,627) |
| Gross profit | $325,460 | $1,399,517 | $2,616,062 | $3,828,353 | $4,990,773 |
| Payroll incl. on-costs | ($790,787) | ($1,133,687) | ($1,643,486) | ($2,435,860) | ($2,942,590) |
| Rent | ($52,000) | ($60,000) | ($72,000) | ($88,000) | ($96,000) |
| Utilities | ($4,200) | ($4,800) | ($5,600) | ($6,600) | ($7,200) |
| Marketing | ($90,000) | ($130,000) | ($150,000) | ($165,000) | ($175,000) |
| Insurance | ($14,000) | ($20,000) | ($28,000) | ($36,000) | ($42,000) |
| Professional fees | ($30,000) | ($30,000) | ($34,000) | ($38,000) | ($42,000) |
| Software subscriptions | ($30,000) | ($45,000) | ($62,000) | ($80,000) | ($96,000) |
| Reserved GPU capacity and model-training runs | ($48,000) | ($70,000) | ($96,000) | ($120,000) | ($144,000) |
| Security review, penetration testing and compliance tooling | ($40,000) | ($48,000) | ($56,000) | ($64,000) | ($72,000) |
| Sales commissions on new seats | ($4,000) | ($36,000) | ($58,000) | ($62,000) | ($64,000) |
| Recruiting fees (agency fees on about one hire in three) | ($22,000) | ($25,000) | ($37,000) | ($22,000) | ($15,000) |
| Trade shows, travel and customer events | ($8,000) | ($14,000) | ($20,000) | ($24,000) | ($26,000) |
| Equipment replacement and new-hire kit | $0 | ($8,000) | ($10,000) | ($12,000) | ($14,000) |
| Bad debt allowance | ($1,000) | ($3,000) | ($6,000) | ($8,000) | ($10,000) |
| Annual pay raises (3% a year) | $0 | ($34,011) | ($100,088) | ($225,870) | ($369,321) |
| EBITDA | ($808,527) | ($261,981) | $237,888 | $441,023 | $875,662 |
| Depreciation | ($8,143) | ($8,143) | ($8,143) | ($8,143) | ($1,143) |
| Interest | $0 | $0 | $0 | $0 | $0 |
| Income tax | $0 | $0 | $0 | $0 | ($113,750) |
| Net income before start-up costs | ($816,670) | ($270,124) | $229,745 | $432,880 | $760,769 |
| Start-up costs expensed at opening (legal, licensing, launch marketing) | ($57,500) | $0 | $0 | $0 | $0 |
| Net income after start-up costs | ($874,170) | ($270,124) | $229,745 | $432,880 | $760,769 |
Before start-up costs Year 1 loses $816,670; after the $57,500 of legal, licensing and launch costs the loss is $874,170. Year 2 loses $270,124. Year 3 is the first profit, $229,745 or 7.5% of revenue, and Year 4 reaches $432,880 or 9.6%. Year 5 earns $760,769 after $113,750 of income tax, a net margin of 13.0%. Earlier losses carried forward leave Year 4 with no income tax in the model. The tables show no wage trimmed and no full-time role converted to part-time, so the Year 5 margin comes from seat growth and from compute and support that scale more slowly than revenue.
Cash in and out
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|
| Cash from operations | ($881,765) | ($313,918) | $179,061 | $382,401 | $705,702 |
| Laptops, GPU workstation and office fit-out | ($36,000) | $0 | $0 | $0 | $0 |
| Funding received | $1,500,000 | $0 | $0 | $0 | $0 |
| Loan principal repaid | $0 | $0 | $0 | $0 | $0 |
| Owner distributions | $0 | $0 | $0 | $0 | $0 |
| Net change in cash | $582,235 | ($313,918) | $179,061 | $382,401 | $705,702 |
| Closing cash | $582,235 | $268,317 | $447,378 | $829,780 | $1,535,481 |
Cash ends every year above zero. Operations use $881,765 in Year 1 and $313,918 in Year 2, and the lowest year-end balance, $268,317, falls in December 2028. Year 3 operations add $179,061, and cash then builds to $1,535,481 by Year 5. The company never draws on the funding after January 2027. A 10% revenue shortfall with no management response would still leave cash positive, but only just: a Year 3 loss of $31,861 and a year-end balance of about $26,000.
Balance sheet
| At year end | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| Cash | $582,235 | $268,317 | $447,378 | $829,780 | $1,535,481 |
| Accounts receivable | $18,860 | $81,099 | $151,595 | $221,844 | $289,203 |
| Laptops, GPU workstation and office fit-out (net) | $27,857 | $19,714 | $11,571 | $3,429 | $2,286 |
| Total assets | $628,952 | $369,130 | $610,544 | $1,055,052 | $1,826,970 |
| Accounts payable (cloud, GPU and software invoices) | $3,122 | $13,424 | $25,092 | $36,720 | $47,870 |
| Bank loan | $0 | $0 | $0 | $0 | $0 |
| Paid-in capital | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 | $1,500,000 |
| Retained earnings | ($874,170) | ($1,144,294) | ($914,548) | ($481,668) | $279,100 |
| Total liabilities and equity | $628,952 | $369,130 | $610,544 | $1,055,052 | $1,826,970 |
Margins, break-even and revenue per head
| Measure | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| EBITDA margin | -211.4% | -15.9% | 7.7% | 9.8% | 14.9% |
| Net margin (before start-up costs) | -213.5% | -16.4% | 7.5% | 9.6% | 13.0% |
| Payroll incl. pay raises as share of revenue | 207% | 71% | 57% | 59% | 56% |
| Revenue per full-time equivalent at year end | $47,804 | $182,722 | $192,125 | $214,214 | $254,974 |
| Average monthly revenue | $31,869 | $137,042 | $256,167 | $374,875 | $488,700 |
| Monthly revenue needed to cover operating costs | $111,041 | $162,695 | $232,872 | $331,690 | $402,955 |
| Debt service cover (EBITDA / interest + principal) | – | – | – | – | – |
The last two rows of the ratios table compare average monthly revenue with the level needed to cover all operating costs. Year 1 averages $31,869 a month against $111,041 needed, and Year 2 averages $137,042 against $162,695. Year 3 clears the line, $256,167 against $232,872. Revenue per full-time equivalent rises from $47,804 at the end of Year 1, when eight people share a small seat base, to $254,974 in Year 5. Debt service cover is blank because the company has no debt.
Every revenue line 20% short
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|
| Revenue | $305,945 | $1,315,600 | $2,459,200 | $3,598,800 | $4,691,520 |
| Net income before start-up costs | ($835,822) | ($450,773) | $124,905 | $138,358 | $304,766 |
| Net income after start-up costs | ($893,322) | ($450,773) | $124,905 | $138,358 | $304,766 |
| Closing cash | $566,231 | $82,051 | $168,037 | $267,640 | $528,581 |
In this case every revenue line comes in 20% below the base case in all five years. The founders respond in five ways: hires from month 13 onward start six months late, the second senior speech engineer is never hired, marketing falls 20%, the chief executive takes a 20% pay cut, from $110,000 to $88,000, and the company stays in its Year 3 office through Years 4 and 5, with rent growing 3% a year from there. Commissions, GPU spend and bad debt are held at base levels, which is cautious. Net income is worse than the base case in every year. Year 3 is the first profit, at $124,905, and cash falls to $82,051 at the end of Year 2, a thin cushion. Equity at the end of Year 1 is $606,678. Without those responses the same shortfall would take closing cash to about negative $63,000 at the end of Year 2 and about negative $935,000 by Year 5, so the founders would act early and tell the angels before the second year opens.
Sources
- U.S. Department of Health and Human Services, HIPAA Security Rule summary. The page could not be opened when this plan was written, so no rule is quoted; whether HIPAA applies to a customer is left to counsel.
- Georgia Department of Revenue, corporate income tax. The page could not be opened, so the 5.39% state rate in the model is a planning figure that may change; confirm the current rate.
- Reporters Committee for Freedom of the Press, Reporter's Recording Guide, on how state laws on recording differ. The page could not be opened; nothing is quoted from it, and consent rules are left to counsel.
- Pricing, compute costs, churn, seat counts and conversion rates are the plan's own figures for a fictional company and are not market statistics.
Create a plan as complete as this one
Pick the amount of help you want.
Do it yourself
$197 Toolkit, 12 months
Build your plan with the AI Wizard and every tool you need, at your own pace.
Start my plan →Done with you
$497 Toolkit Plus, 12 months
Our AI builds the plan with you, section by section, from your answers.
Want a person too? Upgrade to a consultation with an MBA graduate.
See Toolkit Plus →Done for you
From $1,997 written for you
We research and write the whole plan, and you review the finished draft.
See the writing service →Need your own voice recognition software business plan? Click here for the voice recognition software business plan template.