Skip to main content
KnowYourNut. Know your nut. Run your business.
SAMPLE PACKET

This is sample data for demonstration purposes only

This sample contains 14 sections. A typical Conventional Bank package runs 45-65 pages. KnowYourNut builds it for you step by step.

KYN
Sample

Conventional Bank Loan Application Package

Pacific Tech Consulting

Loan Amount: $250,000

Business expansion + hiring

David Park

President / CEO

(503) 555-0227

david@pacifictechconsulting.com

Prepared: January 2026

Prepared with KnowYourNut

SAMPLE PACKET - Not real application data

01

Executive Summary

Pacific Tech Consulting Inc. is an 8-year-old IT consulting and managed services firm headquartered in Portland, Oregon. The company provides network infrastructure design, cybersecurity services, cloud migration, and ongoing managed IT support to mid-market businesses across the Pacific Northwest. With 15 employees, an 780 credit score, and $1.44 million in annual revenue, Pacific Tech has established itself as a trusted technology partner for companies with 50-500 employees.

Pacific Tech is requesting a $250,000 conventional bank term loan to fund office expansion and strategic hiring. The funds will be allocated to office build-out on a newly leased second floor ($95,000), technology infrastructure upgrades ($45,000), first 6 months of salary for 3 senior consultants ($80,000), and marketing/business development ($30,000). The expansion increases the firm's delivery capacity by 40%, enabling it to pursue a pipeline of $600,000 in identified opportunities that current staffing cannot support.

The company's financial position is exceptional for a conventional loan: $312,000 net operating income, DSCR of 3.77x (nearly 3 times the typical 1.25x threshold), 21.7% net margin, and 8 consecutive years of profitability. Revenue has grown at 15% CAGR since 2020, driven by increasing demand for cybersecurity and cloud services. The borrower offers $412,000 in business asset collateral plus a personal guarantee, resulting in a conservative 60.7% loan-to-value ratio.

02

Business Information

Legal NamePacific Tech Consulting Inc.
Entity TypeS-Corporation (Oregon)
EINXX-XXXXXXX
NAICS Code541512 - Computer Systems Design Services
IndustryProfessional Services - IT Consulting
Date EstablishedApril 2018
Employees15 (all full-time, W-2)
Annual Revenue$1,440,000
Credit Score780 (Excellent)
Address2200 NW Westover Road, Suite 300, Portland, OR 97210
OwnerDavid Park, 100% shareholder

Pacific Tech Consulting was founded by David Park after 12 years as a senior systems architect at Intel. The company began as a one-person consulting practice focused on network design and has grown into a full-service IT consulting firm with three practice areas: infrastructure, security, and cloud services. Pacific Tech holds a GSA Schedule contract and is a Microsoft Gold Partner, Cisco Premier Partner, and AWS Advanced Consulting Partner.

03

Financial Summary - 3-Year P&L

Industry benchmark for IT consulting net margin: 15-25%. Pacific Tech operates solidly within the upper range, reflecting efficient labor utilization (target 75% billable rate, currently achieving 78%) and a growing managed services revenue stream with 90%+ gross margins. The shift toward recurring managed services revenue (now 30% of total) reduces revenue volatility and improves predictability.

Profit & Loss (Annual)

Line Item202320242025
Revenue$1,080,000$1,260,000$1,440,000
Consulting & Professional Services$648,000$756,000$864,000
Managed Services (recurring)$324,000$378,000$432,000
Product Resale (hardware/software)$108,000$126,000$144,000
COGS$324,000$365,000$403,000
Direct Labor (consultant salaries)$252,000$284,000$312,000
Software Licenses & Tools$43,000$48,000$54,000
Hardware Cost of Goods$29,000$33,000$37,000
Gross Profit$756,000$895,000$1,037,000
Gross Margin70.0%71.0%72.0%
Operating Expenses
Payroll (non-billable staff)$180,000$198,000$216,000
Rent$72,000$78,000$84,000
Technology & Software (internal)$36,000$40,000$45,000
Insurance (E&O, cyber, GL)$24,000$28,000$32,000
Marketing & Business Dev$48,000$55,000$62,000
Professional Development & Certs$18,000$22,000$26,000
Travel & Client Meetings$24,000$28,000$32,000
Other (legal, accounting, office)$138,000$181,000$228,000
Total Operating Expenses$540,000$630,000$725,000
Net Operating Income$216,000$265,000$312,000
Net Margin20.0%21.0%21.7%
04

Cash Position & Working Capital

Cash on Hand$185,000
Monthly Operating Expenses$60,400
Cash Runway3.1 months
Accounts Receivable$210,000
Average Collection PeriodNet 30 (actual avg: 38 days)
Working Capital$320,000
Monthly Recurring Revenue (MRR)$36,000
MRR % of Total Revenue30%
05

Loan Request - Use of Funds

Loan Amount$250,000
Loan TypeConventional term loan
Requested Term7 years (84 months)
Estimated RatePrime + 1.5% (est. 6.75%)
Estimated Monthly Payment$3,900
CollateralBusiness assets + personal guarantee

Each new consultant is expected to generate $180,000-$220,000 in annual billable revenue at a 78% utilization rate. The 3 hires represent $540,000-$660,000 in additional annual capacity. At current margins, this translates to $108,000-$132,000 in incremental net operating income, creating a payback period of approximately 24 months on the total loan amount.

Itemized Use of Proceeds

CategoryDescriptionAmountTimeline
Office Build-OutSecond floor expansion (4 offices, conference room, lab)$95,000Month 1-3
TechnologyLab environment, demo equipment, network upgrades$45,000Month 1-2
Hiring3 senior consultants (first 6 months salary + benefits)$80,000Month 2-4
MarketingWebsite redesign, trade shows, content marketing$30,000Month 1-6
Total$250,000
06

DSCR Analysis

DSCR of 3.77x is well above the typical bank threshold of 1.25x. Even under a stress scenario with 30% revenue decline, DSCR would remain at 1.85x. The strong ratio reflects Pacific Tech's high margins, low fixed costs, and conservative capital structure. Owner compensation of $180,000/year is included in operating expenses; DSCR is calculated after owner pay.

Debt Service Coverage Ratio

MetricMonthlyAnnual
Net Operating Income$26,000$312,000
Add: Depreciation$1,500$18,000
Add: Non-Cash Expenses$500$6,000
Adjusted Cash Flow$28,000$336,000
Existing Debt Service (equipment line)$3,000$36,000
Proposed Term Loan Payment$3,900$46,800
Total Debt Service$6,900$82,800
DSCR3.77x
07

Collateral Schedule

The 60.7% LTV ratio provides significant equity cushion for the lender. Accounts receivable are diversified across 35+ active clients with no single client exceeding 12% of revenue, reducing concentration risk. Technology equipment values are based on current fair market value, not replacement cost.

Assets Offered as Collateral

Asset CategoryDescriptionAppraised ValueLiensNet Equity
Accounts ReceivableOutstanding client invoices$185,000$0$185,000
Technology EquipmentServers, networking, lab gear$120,000$15,000$105,000
Office FF&EFurniture, fixtures, equipment$45,000$0$45,000
Vehicles2 company vehicles$62,000$18,000$44,000
Personal GuaranteeDavid Park, 100% shareholder---
Total Collateral$412,000$33,000$379,000
Loan-to-Value Ratio60.7%
08

Revenue Concentration & Client Analysis

No single client represents more than 12% of revenue, and the top 5 clients account for 45% of total revenue. This diversification reduces revenue risk and strengthens the credit profile. Average client tenure is 3.8 years, with 89% annual client retention rate. Managed services contracts typically run 24-36 months with auto-renewal, providing revenue visibility.

Top 10 Clients by Revenue

ClientIndustryRevenue% of TotalTenure
NW Manufacturing CorpManufacturing$172,80012.0%5 years
Cascade Health SystemsHealthcare$158,40011.0%4 years
Portland Metro CUFinancial Services$129,6009.0%6 years
Timber Ridge HomesReal Estate$100,8007.0%3 years
Pacific Legal GroupLegal$86,4006.0%4 years
5 additional clientsVarious$273,60019.0%2-7 years
Remaining 25+ clientsVarious$518,40036.0%Various
Total$1,440,000100%
09

Management / Owner Bio

David Park, President and CEO, brings 20 years of technology leadership experience. Before founding Pacific Tech in 2018, he spent 12 years at Intel Corporation in Hillsboro, OR, rising from systems engineer to Senior Systems Architect managing a $4M annual infrastructure budget. He holds a BS in Computer Science from Oregon State University (2004), an MBA from Portland State University (2012), and maintains CISSP, AWS Solutions Architect Professional, and Microsoft Azure Expert certifications.

The leadership team includes Sarah Kim, VP of Client Services (8 years at Accenture, specializing in mid-market IT transformation), and Marcus Thompson, Director of Security Practice (former SOC analyst at CrowdStrike, OSCP and CEH certified). The company maintains a technical advisory board that includes a former CIO of PGE and a cybersecurity professor from PSU.

Current team of 15: 8 senior consultants (avg. 10 years experience), 3 junior consultants, 2 project managers, 1 office manager, and 1 business development manager. Average employee tenure is 3.2 years with 92% annual retention rate. The expansion will add 3 senior consultants specializing in cloud architecture, security operations, and AI/ML infrastructure.

10

3-Year Projections (Post-Expansion)

Growth projections assume each new consultant reaches 75% utilization within 6 months and 85% by Month 12. Managed services revenue grows 25% annually as the expanded team cross-sells to existing accounts. Expense growth includes 5% annual payroll increases and the new office lease cost ($4,200/month). Conservative scenario (10% growth instead of 19%) still yields DSCR of 2.8x.

Revenue Projections

Revenue StreamYear 1Year 2Year 3
Consulting & Professional Services$1,035,000$1,242,000$1,490,000
Managed Services (recurring)$540,000$648,000$778,000
Product Resale$150,000$162,000$175,000
Total Revenue$1,725,000$2,052,000$2,443,000
YoY Growth19.8%19.0%19.1%

Projected P&L Summary

Line ItemYear 1Year 2Year 3
Revenue$1,725,000$2,052,000$2,443,000
COGS$518,000$616,000$733,000
Gross Profit$1,207,000$1,436,000$1,710,000
Operating Expenses$845,000$975,000$1,125,000
Net Operating Income$362,000$461,000$585,000
Total Debt Service$82,800$82,800$82,800
DSCR4.37x5.57x7.07x
Net Margin21.0%22.5%23.9%
11

Personal Financial Statement Summary

Personal net worth of $1.33M provides substantial financial backing for the loan guarantee. Liquid assets of $320,000 alone exceed the loan amount, demonstrating the borrower's ability to support the business through any temporary downturn. The personal financial position is consistent with 8 years of successful business ownership and prior career at Intel.

David Park - Personal Financial Statement

CategoryAmount
Total Personal Assets$1,850,000
Cash & Liquid Investments$320,000
Retirement Accounts (401k, IRA)$480,000
Primary Residence$750,000
Investment Property$225,000
Other Assets$75,000
Total Personal Liabilities$520,000
Primary Mortgage$385,000
Investment Property Mortgage$115,000
Auto Loan$18,000
Other$2,000
Personal Net Worth$1,330,000
Annual Personal Income$180,000
Spouse Income$95,000
12

Risk Analysis

Risk CategoryDescriptionImpactMitigation
Client ConcentrationTop client at 12% of revenueModerateNo client over 12%; active pipeline of 15+ prospects
Key PersonDavid Park drives 40% of salesHighHiring BD manager; building partner referral channel
Talent RetentionCompetitive market for IT consultantsModerateAbove-market comp, certification budget, equity plan in development
Technology ShiftRapid change in IT landscapeLowMulti-vendor partnerships; continuous cert requirements
Economic DownturnClients cut IT budgetsModerate30% recurring MRR contracts; essential security services
13

Required Documents Checklist

DocumentStatusNotes
Tax Returns - Personal (3 years)Complete2023, 2024, 2025
Tax Returns - Business (3 years)CompleteS-Corp returns
Bank Statements (6 months)CompleteBusiness checking + savings
Profit & Loss Statement (3 years)CompleteCPA-prepared, audited
Balance Sheet (current)CompleteAs of Dec 2025
Cash Flow Projections (3 years)CompleteMonthly detail Year 1, quarterly Years 2-3
Credit Reports (Personal & Business)Complete780 personal, Dun & Bradstreet on file
Collateral Schedule & ValuationsCompleteEquipment appraisal current
Business Licenses & PermitsCompleteOR business license, GSA Schedule
Insurance CertificatesCompleteE&O, cyber, GL, workers comp
Articles of IncorporationCompleteOregon Secretary of State
Client Contracts (top 5)CompleteRedacted copies available
Personal Financial StatementCompleteCurrent as of Jan 2026
Business PlanCompleteGenerated with KnowYourNut

Readiness Assessment

88%

Loan Ready

PillarScore%
Financial Health24/2596%
Loan Readiness22/2588%
Package Completeness21/2584%
Profile Depth21/2584%

Document Checklist

DocumentStatus
Tax Returns (Personal, 3 years)Complete
Tax Returns (Business, 3 years)Complete
Bank Statements (6 months)Complete
Profit & Loss Statement (3 years)Complete
Balance SheetComplete
Cash Flow Projections (3 years)Complete
Credit Reports (Personal & Business)Complete
Collateral ScheduleComplete
Business LicensesComplete
Insurance CertificatesComplete
Personal Financial StatementComplete
Client ContractsComplete
Business PlanComplete
Bank Application TemplateComplete

Ready to build yours? Start your Conventional Bank package