Start-up Funding | |
Start-up Expenses to Fund | $33,000 |
Start-up Assets to Fund | $182,000 |
Total Funding Required | $215,000 |
Assets | |
Non-cash Assets from Start-up | $50,000 |
Cash Requirements from Start-up | $132,000 |
Additional Cash Raised | $0 |
Cash Balance on Starting Date | $132,000 |
Total Assets | $182,000 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $0 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $0 |
Capital | |
Planned Investment | |
Barry Newman | $15,000 |
Investor | $200,000 |
Additional Investment Requirement | $0 |
Total Planned Investment | $215,000 |
Loss at Start-up (Start-up Expenses) | ($33,000) |
Total Capital | $182,000 |
Total Capital and Liabilities | $182,000 |
Total Funding | $215,000 |
Concrete Installation will be committed to conducting business in a manner that protects the health and safety of all employees, customers, and persons living in the community where it operates. To accomplish this, Concrete Installation will ensure that it complies with current Health Administration and Occupational Health and Safety laws and will maintain its operations, procedures, technologies, and policies accordingly. Each employee will have the responsibility to fully comply with established safety rules and to perform work in such a manner to prevent injuries to themselves and others. Concrete Installation is very concerned about job-site safety and plans to set up a comprehensive safety program.
Concrete Installation’s formworks will offer major advances, complete adaptability, and high strength-to-weight ratio, and all at cost effective prices. Assembly will be quick and easy. During form use, maintenance will be minimal. Concrete Installation will recommend, as a safety precaution, occasional inspection for bolts and nuts that may have loosened from handling.
The required formwork drawings that Concrete Installation will furnish to the contractor eliminate all guesswork. The company will specify the order of assembly and erection including the location of the strongbacks and joists, the location and actual loading of the form ties, location of all accessories and advise clients of the maximum allowable rate of concrete placement.
Accident prevention is the cornerstone of Concrete Installation’s safety commitment. The company will strive to eliminate foreseeable hazards which could result in personal injury or illness; at Concrete Installation, health and safety will not be compromised. Concrete Installation will sell its services clients in the area of commercial construction.
The following applications are uses for Concrete Installation’s services.
Industry Statistics – Concrete Work
Special trade contractors primarily engaged in concrete work, including portland cement and asphalt.
Estimated number of U.S. establishments | 30,214 |
Number of people employed in this industry | 230,338 |
Total annual sales in this industry | $21 million |
Average employees per establishment | 8 |
Average sales per establishment | $.7 million |
Establishments primarily engaged in manufacturing portland cement concrete manufactured and delivered to a purchaser in a plastic and unhardened steel.
Estimated number of U.S. establishments | 5,798 |
Number of people employed in this industry | 89,662 |
Total annual sales in this industry | $19 million |
Average number of employees per establishment | 17 |
Average sales per establishment | $6.5 million |
The housing industry has proceeded at a red-hot pace for several years running. An all-time record was set in 1998, when 886,000 new-site single family homes were sold. That represented a 10% gain from the robust total of 804,000 homes sold in 1997, and an 8.1% rise from the prior record of 819,000 units in 1977. Single-family housing construction accounted for $48 million of the total $125 million generated in the industry.
The record setting string of home sales since the second half of 1997 has forced builders to pick up the pace of their construction activity. During 1998, total starts increased by 9.7% to 1.62 million units. Starts for single family units moved up 12 % for the year, and those of multifamily units were ahead by 1.5%. As an indication of building activity at year-end 1999, housing starts in November 1999 came in at a seasonally-adjusted annual rate of 1.6 million units.
The table below outlines the total market potential of the three targeted market segments in the served markets (in US$ thousands).
(Information provided by Standard & Poor’s)
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Single-family housing construction | 8% | 125,000 | 135,000 | 145,800 | 157,464 | 170,061 | 8.00% |
Residential construction | 5% | 25,000 | 26,250 | 27,563 | 28,941 | 30,388 | 5.00% |
Heavy construction | 5% | 50,000 | 52,500 | 55,125 | 57,881 | 60,775 | 5.00% |
Total | 6.90% | 200,000 | 213,750 | 228,488 | 244,286 | 261,224 | 6.90% |
Concrete Installation will be committed to ensuring that the products used on its’ customers job sites, everything from access scaffolding to concrete shoring frames and forming equipment, is safe and OSHA approved. Along with clients, the company believes in a health and safety initiative that is all pervasive, managing any potential loss in the work environment.
Concrete Installation will develop sophisticated formwork solutions for some of the most complex construction projects being done today. The company’s standard form systems will be versatile and completely adaptable to a variety of configurations such as Y-walls, shafts, and circular walls.
With that in mind, Concrete Installation will adopt a corporate strategy that is dedicated to improving the performance of activities on the critical path of its customers’ projects. The company will do this by building on its core strengths: innovative equipment, design engineering expertise, and project and site management, within an environment of safety excellence.
At Concrete Installation, customer service is a pro-active partnership, a relationship that ensures a professional, efficiently run, safe workplace. The company’s customer service philosophy starts at the top, is ingrained into the fabric of the company, and is closely aligned to Concrete Installation’s goal of contributing to its’ customers critical success factors.
Customer service can be divided into two interrelated areas: equipment and people. On the job site, with the help of a newly integrated technology system and a well-trained staff, Concrete Installation will be able to maintain excellent control over such key areas as inventory, shipments/deliveries, damage loss, and invoicing. Troubleshooting, which customer service representatives often do right on the job site, will be handled quickly and efficiently. On the people side, Concrete Installation will provide a highly qualified and well-prepared labor force, ensuring that schedules and deadlines are met and worker safety remains a top consideration.
The following table and charts show our projected Sales Forecast.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
All construction work | $700,000 | $1,050,000 | $1,575,000 |
Other | $0 | $0 | $0 |
Total Sales | $700,000 | $1,050,000 | $1,575,000 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
All construction work | $448,000 | $558,750 | $698,437 |
Other | $0 | $0 | $0 |
Subtotal Direct Cost of Sales | $448,000 | $558,750 | $698,437 |
Concrete Installation plans to use a direct sales force, relationship selling, and subcontractors to reach its markets. These channels are most appropriate because of time to market, reduced capital requirements, and fast access to established distribution channels. The overall marketing plan for Concrete Installation’s service is based on the following fundamentals:
In addition, Concrete Installation plans to advertise in magazines, newspapers, and radio.
The table and chart below outline the company’s sales forecast for FY2000-2002. In our sales forecasts, the cost of sales includes only direct labor costs (administrative labor costs are discussed below).
Promotional Campaign
Concrete Installation is committed to an extensive promotional campaign. This will be done aggressively and on a broad scale. To accomplish initial sales goals, the company will require an effective promotional campaign to accomplish two primary objectives:
In addition to standard advertisement practices, Concrete Installation will gain considerable recognition through these additional promotional mediums:
Marketing Programs
For the first six months of operation, advertising and promotion is budgeted at approximately $11,000. A fixed amount of sales revenues will go toward the state Concrete Installation advertisement campaign. On an ongoing basis, Concrete Installation feels that it can budget advertising expenses at less than 10% of revenues.
Incentives. As an extra incentive for customers to remember Concrete Installation’s name, the company plans to distribute coffee mugs, T-shirts, pens, and other advertising specialties with its logo.
Brochures. The objective of brochures is to portray Concrete Installations’ goals and products as an attractive functionality. It is also to show customers how to use the latest in technology as it relates to construction and building services. Concrete Installation will develop three brochures: one to be used to promote sales, one to use to announce the product in a new market, and the other to recruit sales associates.
The company’s management philosophy will be based on responsibility and mutual respect. Concrete Installation will maintain an environment and structure that will encourage productivity and respect for customers and fellow employees.
Concrete Installation will be responsible to its employees, the men and women who work with the company throughout the state. At Concrete Installation, everyone will be considered as an individual and the company will respect their dignity and recognize their merit. Employees will be encouraged to have a sense of security and pride in their jobs. Additionally, employees will be free to make suggestions and complaints. The company will afford equal opportunity for employment, development, and advancement for those qualified.
Concrete Installation employees will be committed to:
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Administration | $43,478 | $43,478 | $52,174 |
Other | $0 | $0 | $0 |
Total People | 3 | 3 | 3 |
Total Payroll | $43,478 | $43,478 | $52,174 |
The following sections describe the financials for Concrete Installation.
Projected cash flow statements for FY2000-2002 are provided below.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $175,000 | $262,500 | $393,750 |
Cash from Receivables | $436,500 | $743,250 | $1,114,875 |
Subtotal Cash from Operations | $611,500 | $1,005,750 | $1,508,625 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $611,500 | $1,005,750 | $1,508,625 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $43,478 | $43,478 | $52,174 |
Bill Payments | $575,604 | $783,028 | $1,046,580 |
Subtotal Spent on Operations | $619,082 | $826,506 | $1,098,754 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $105,000 | $100,000 | $100,000 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $724,082 | $926,506 | $1,198,754 |
Net Cash Flow | ($112,582) | $79,244 | $309,871 |
Cash Balance | $19,418 | $98,662 | $408,533 |
During the first year of operations, the break-even sales volume is estimated as shown below.
Break-even Analysis | |
Monthly Revenue Break-even | $24,706 |
Assumptions: | |
Average Percent Variable Cost | 64% |
Estimated Monthly Fixed Cost | $8,894 |
Concrete Installation is in the early stage of development, thus initial projections have only been made on accounts that are believed to most drive the income statement.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $700,000 | $1,050,000 | $1,575,000 |
Direct Cost of Sales | $448,000 | $558,750 | $698,437 |
Other | $50,000 | $50,000 | $50,000 |
Total Cost of Sales | $498,000 | $608,750 | $748,437 |
Gross Margin | $202,000 | $441,250 | $826,563 |
Gross Margin % | 28.86% | 42.02% | 52.48% |
Expenses | |||
Payroll | $43,478 | $43,478 | $52,174 |
Sales and Marketing and Other Expenses | $28,600 | $77,000 | $112,000 |
Depreciation | $3,600 | $5,000 | $6,000 |
Gasoline and oil | $2,030 | $4,000 | $5,000 |
Telephone | $1,500 | $2,400 | $2,400 |
Utilities | $6,000 | $6,000 | $6,500 |
Insurance | $9,000 | $9,000 | $9,000 |
Rent | $6,000 | $6,500 | $7,000 |
Payroll Taxes | $6,522 | $6,522 | $7,826 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $106,730 | $159,900 | $207,900 |
Profit Before Interest and Taxes | $95,270 | $281,350 | $618,663 |
EBITDA | $98,870 | $286,350 | $624,663 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $23,621 | $70,338 | $157,243 |
Net Profit | $71,650 | $211,013 | $461,419 |
Net Profit/Sales | 10.24% | 20.10% | 29.30% |
The table below provides Concrete Installation’s projected balance sheets for 2000-2002.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $19,418 | $98,662 | $408,533 |
Accounts Receivable | $88,500 | $132,750 | $199,125 |
Inventory | $42,240 | $52,682 | $65,853 |
Other Current Assets | $30,000 | $30,000 | $30,000 |
Total Current Assets | $180,158 | $314,094 | $703,510 |
Long-term Assets | |||
Long-term Assets | $125,000 | $225,000 | $325,000 |
Accumulated Depreciation | $3,600 | $8,600 | $14,600 |
Total Long-term Assets | $121,400 | $216,400 | $310,400 |
Total Assets | $301,558 | $530,494 | $1,013,910 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $47,908 | $65,832 | $87,828 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $47,908 | $65,832 | $87,828 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $47,908 | $65,832 | $87,828 |
Paid-in Capital | $215,000 | $215,000 | $215,000 |
Retained Earnings | ($33,000) | $38,650 | $249,663 |
Earnings | $71,650 | $211,013 | $461,419 |
Total Capital | $253,650 | $464,663 | $926,082 |
Total Liabilities and Capital | $301,558 | $530,494 | $1,013,910 |
Net Worth | $253,650 | $464,663 | $926,082 |
The following table presents important ratios from the concrete work industry, as determined by the Standard Industry Classification (SIC) Index code 1771.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 50.00% | 50.00% | 7.50% |
Percent of Total Assets | ||||
Accounts Receivable | 29.35% | 25.02% | 19.64% | 30.90% |
Inventory | 14.01% | 9.93% | 6.49% | 6.30% |
Other Current Assets | 9.95% | 5.66% | 2.96% | 29.80% |
Total Current Assets | 59.74% | 59.21% | 69.39% | 67.00% |
Long-term Assets | 40.26% | 40.79% | 30.61% | 33.00% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 15.89% | 12.41% | 8.66% | 43.50% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 14.10% |
Total Liabilities | 15.89% | 12.41% | 8.66% | 57.60% |
Net Worth | 84.11% | 87.59% | 91.34% | 42.40% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 28.86% | 42.02% | 52.48% | 29.40% |
Selling, General & Administrative Expenses | 18.65% | 21.93% | 23.02% | 15.50% |
Advertising Expenses | 3.29% | 6.67% | 6.35% | 0.30% |
Profit Before Interest and Taxes | 13.61% | 26.80% | 39.28% | 2.40% |
Main Ratios | ||||
Current | 3.76 | 4.77 | 8.01 | 1.55 |
Quick | 2.88 | 3.97 | 7.26 | 1.17 |
Total Debt to Total Assets | 15.89% | 12.41% | 8.66% | 57.60% |
Pre-tax Return on Net Worth | 37.56% | 60.55% | 66.80% | 6.50% |
Pre-tax Return on Assets | 31.59% | 53.04% | 61.02% | 15.40% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 10.24% | 20.10% | 29.30% | n.a |
Return on Equity | 28.25% | 45.41% | 49.82% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 5.93 | 5.93 | 5.93 | n.a |
Collection Days | 57 | 51 | 51 | n.a |
Inventory Turnover | 10.91 | 11.77 | 11.78 | n.a |
Accounts Payable Turnover | 13.01 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 26 | 26 | n.a |
Total Asset Turnover | 2.32 | 1.98 | 1.55 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.19 | 0.14 | 0.09 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $132,250 | $248,263 | $615,682 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.43 | 0.51 | 0.64 | n.a |
Current Debt/Total Assets | 16% | 12% | 9% | n.a |
Acid Test | 1.03 | 1.95 | 4.99 | n.a |
Sales/Net Worth | 2.76 | 2.26 | 1.70 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
All construction work | 0% | $30,000 | $30,000 | $50,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $60,000 | $60,000 | $60,000 | $60,000 |
Other | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Sales | $30,000 | $30,000 | $50,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $60,000 | $60,000 | $60,000 | $60,000 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
All construction work | $19,200 | $19,200 | $32,000 | $44,800 | $44,800 | $44,800 | $44,800 | $44,800 | $38,400 | $38,400 | $38,400 | $38,400 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Direct Cost of Sales | $19,200 | $19,200 | $32,000 | $44,800 | $44,800 | $44,800 | $44,800 | $44,800 | $38,400 | $38,400 | $38,400 | $38,400 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Administration | 0% | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,625 |
Other | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
Total Payroll | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,625 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $30,000 | $30,000 | $50,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $60,000 | $60,000 | $60,000 | $60,000 | |
Direct Cost of Sales | $19,200 | $19,200 | $32,000 | $44,800 | $44,800 | $44,800 | $44,800 | $44,800 | $38,400 | $38,400 | $38,400 | $38,400 | |
Other | $6,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | |
Total Cost of Sales | $25,200 | $23,200 | $36,000 | $48,800 | $48,800 | $48,800 | $48,800 | $48,800 | $42,400 | $42,400 | $42,400 | $42,400 | |
Gross Margin | $4,800 | $6,800 | $14,000 | $21,200 | $21,200 | $21,200 | $21,200 | $21,200 | $17,600 | $17,600 | $17,600 | $17,600 | |
Gross Margin % | 16.00% | 22.67% | 28.00% | 30.29% | 30.29% | 30.29% | 30.29% | 30.29% | 29.33% | 29.33% | 29.33% | 29.33% | |
Expenses | |||||||||||||
Payroll | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,625 | |
Sales and Marketing and Other Expenses | $2,300 | $2,300 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | |
Depreciation | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | |
Gasoline and oil | $100 | $100 | $150 | $200 | $200 | $200 | $200 | $200 | $170 | $170 | $170 | $170 | |
Telephone | $125 | $125 | $125 | $125 | $125 | $125 | $125 | $125 | $125 | $125 | $125 | $125 | |
Utilities | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | |
Insurance | $750 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | |
Rent | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | |
Payroll Taxes | 15% | $543 | $543 | $543 | $543 | $543 | $543 | $543 | $543 | $543 | $543 | $543 | $544 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $8,741 | $8,741 | $8,891 | $8,941 | $8,941 | $8,941 | $8,941 | $8,941 | $8,911 | $8,911 | $8,911 | $8,914 | |
Profit Before Interest and Taxes | ($3,941) | ($1,941) | $5,109 | $12,259 | $12,259 | $12,259 | $12,259 | $12,259 | $8,689 | $8,689 | $8,689 | $8,686 | |
EBITDA | ($3,641) | ($1,641) | $5,409 | $12,559 | $12,559 | $12,559 | $12,559 | $12,559 | $8,989 | $8,989 | $8,989 | $8,986 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | ($1,182) | ($485) | $1,277 | $3,065 | $3,065 | $3,065 | $3,065 | $3,065 | $2,172 | $2,172 | $2,172 | $2,172 | |
Net Profit | ($2,759) | ($1,456) | $3,831 | $9,194 | $9,194 | $9,194 | $9,194 | $9,194 | $6,516 | $6,516 | $6,516 | $6,515 | |
Net Profit/Sales | -9.20% | -4.85% | 7.66% | 13.13% | 13.13% | 13.13% | 13.13% | 13.13% | 10.86% | 10.86% | 10.86% | 10.86% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $7,500 | $7,500 | $12,500 | $17,500 | $17,500 | $17,500 | $17,500 | $17,500 | $15,000 | $15,000 | $15,000 | $15,000 | |
Cash from Receivables | $0 | $750 | $22,500 | $23,000 | $38,000 | $52,500 | $52,500 | $52,500 | $52,500 | $52,250 | $45,000 | $45,000 | |
Subtotal Cash from Operations | $7,500 | $8,250 | $35,000 | $40,500 | $55,500 | $70,000 | $70,000 | $70,000 | $67,500 | $67,250 | $60,000 | $60,000 | |
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 | $7,500 | $8,250 | $35,000 | $40,500 | $55,500 | $70,000 | $70,000 | $70,000 | $67,500 | $67,250 | $60,000 | $60,000 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,623 | $3,625 | |
Bill Payments | $1,665 | $49,209 | $28,493 | $56,814 | $70,494 | $56,883 | $56,883 | $56,883 | $56,404 | $42,755 | $49,561 | $49,561 | |
Subtotal Spent on Operations | $5,288 | $52,832 | $32,116 | $60,437 | $74,117 | $60,506 | $60,506 | $60,506 | $60,027 | $46,378 | $53,184 | $53,186 | |
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 | $5,000 | $5,000 | $5,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $10,288 | $57,832 | $37,116 | $70,437 | $84,117 | $70,506 | $70,506 | $70,506 | $70,027 | $56,378 | $63,184 | $63,186 | |
Net Cash Flow | ($2,788) | ($49,582) | ($2,116) | ($29,937) | ($28,617) | ($506) | ($506) | ($506) | ($2,527) | $10,872 | ($3,184) | ($3,186) | |
Cash Balance | $129,212 | $79,630 | $77,514 | $47,578 | $18,961 | $18,455 | $17,949 | $17,443 | $14,916 | $25,787 | $22,604 | $19,418 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $132,000 | $129,212 | $79,630 | $77,514 | $47,578 | $18,961 | $18,455 | $17,949 | $17,443 | $14,916 | $25,787 | $22,604 | $19,418 |
Accounts Receivable | $0 | $22,500 | $44,250 | $59,250 | $88,750 | $103,250 | $103,250 | $103,250 | $103,250 | $95,750 | $88,500 | $88,500 | $88,500 |
Inventory | $0 | $21,120 | $21,120 | $35,200 | $49,280 | $49,280 | $49,280 | $49,280 | $49,280 | $42,240 | $42,240 | $42,240 | $42,240 |
Other Current Assets | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 |
Total Current Assets | $162,000 | $202,832 | $175,000 | $201,964 | $215,608 | $201,491 | $200,985 | $200,479 | $199,973 | $182,906 | $186,527 | $183,344 | $180,158 |
Long-term Assets | |||||||||||||
Long-term Assets | $20,000 | $25,000 | $30,000 | $35,000 | $45,000 | $55,000 | $65,000 | $75,000 | $85,000 | $95,000 | $105,000 | $115,000 | $125,000 |
Accumulated Depreciation | $0 | $300 | $600 | $900 | $1,200 | $1,500 | $1,800 | $2,100 | $2,400 | $2,700 | $3,000 | $3,300 | $3,600 |
Total Long-term Assets | $20,000 | $24,700 | $29,400 | $34,100 | $43,800 | $53,500 | $63,200 | $72,900 | $82,600 | $92,300 | $102,000 | $111,700 | $121,400 |
Total Assets | $182,000 | $227,532 | $204,400 | $236,064 | $259,408 | $254,991 | $264,185 | $273,379 | $282,573 | $275,206 | $288,527 | $295,044 | $301,558 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $48,291 | $26,615 | $54,448 | $68,598 | $54,987 | $54,987 | $54,987 | $54,987 | $41,103 | $47,909 | $47,909 | $47,908 |
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 | $48,291 | $26,615 | $54,448 | $68,598 | $54,987 | $54,987 | $54,987 | $54,987 | $41,103 | $47,909 | $47,909 | $47,908 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $48,291 | $26,615 | $54,448 | $68,598 | $54,987 | $54,987 | $54,987 | $54,987 | $41,103 | $47,909 | $47,909 | $47,908 |
Paid-in Capital | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 | $215,000 |
Retained Earnings | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) | ($33,000) |
Earnings | $0 | ($2,759) | ($4,215) | ($384) | $8,810 | $18,004 | $27,198 | $36,392 | $45,586 | $52,102 | $58,619 | $65,135 | $71,650 |
Total Capital | $182,000 | $179,241 | $177,785 | $181,616 | $190,810 | $200,004 | $209,198 | $218,392 | $227,586 | $234,102 | $240,619 | $247,135 | $253,650 |
Total Liabilities and Capital | $182,000 | $227,532 | $204,400 | $236,064 | $259,408 | $254,991 | $264,185 | $273,379 | $282,573 | $275,206 | $288,527 | $295,044 | $301,558 |
Net Worth | $182,000 | $179,241 | $177,785 | $181,616 | $190,810 | $200,004 | $209,198 | $218,392 | $227,586 | $234,102 | $240,619 | $247,135 | $253,650 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
A comprehensive construction project plan is the backbone of a successful project. It’s a roadmap that guides every phase of the project, from conception to completion. A well-crafted plan helps manage resources, mitigate risks, and ensure the project is delivered on time and within budget. This guide will walk you through the process of creating a comprehensive construction project plan, providing explanations and examples for each step.
Before we delve into the details of creating a plan, let’s understand why it’s crucial. A construction project plan:
A comprehensive construction project plan typically includes the following components:
1. Project Overview:
2. Project Organization:
3. Project Schedule:
4. Project Budget:
5. Project Quality:
6. Project Safety:
7. Project Risk Management:
8. Project Closeout:
Share this:.
COMMENTS
Business Overview. VB Residential Construction Company is a startup construction company located in Milwaukee, Wisconsin. The company is founded by two cousins, Victor Martinez and Ben Schmidt. Together they have over 20 years of experience in constructing homes from design concept, remodeling and renovating homes.
Construction Company Business Plan Template. If you want to start a construction business or expand your current one, you need a business plan. Over the past 20+ years, we have helped over 10,000 entrepreneurs and business owners create business plans to start and grow all types of construction businesses, including commercial construction, building construction and residential construction.
Fosse is a Limited Liability Company registered in the state of Texas. Fosse Commercial Contractors, LLC is exclusively owned by Mr. Robert Fosse (50%) and his partner, Michael West (50%). The company is expecting to alter to a Class C corporation chartered in Texas. This will create greater investment opportunities through the acquisition of ...
The Plan. Our construction contractor business plan is meticulously structured to include all essential aspects necessary for a robust strategy. It outlines the company's operations, marketing strategy, market environment, competitors, management team, and financial projections. Executive Summary: Presents an overview of your construction ...
FINANCIAL PLAN. This should include estimates of your expected revenue, expenses, and profits for the first few years of operation. [Sender.Company] will generate revenue through the sale of construction services to residential, commercial, and industrial clients. The company will also generate revenue through the sale of construction materials ...
Crafting a thorough construction business plan is crucial for establishing a clear path and securing the success of your venture. Here are the six key components of a construction business plan: Executive summary. Business name and domain name. Market analysis and research. Operations plan.
Here are six key components of a successful construction business plan. 1. Executive summary. An executive summary is an overview of your construction business plan. Think of it as the CliffsNotes version of your business plan—it gives readers the basics of your business's goals, financial projections, strategies, and more.
A construction company business plan is a formal written document describing your company's business strategy and feasibility. It documents the reasons you will succeed, your areas of competitive advantage, and it includes information about your team members. Your business plan is a key document that will convince investors and lenders (if ...
Luckily you can spend more time designing and building and less time planning, by starting with one of our construction business sample plans. Download and start building your business today. Explore our library of Construction Business Plan Templates and find inspiration for your own business.
Follow these tips to quickly develop a working business plan from this sample. 1. Don't worry about finding an exact match. We have over 550 sample business plan templates. So, make sure the plan is a close match, but don't get hung up on the details. Your business is unique and will differ from any example or template you come across.
Plans starting from $7/month. 2. Prepare a company overview section. This section of a business plan will focus entirely on the details of your construction company. From the type of construction company to the construction company's goals- everything in this section is about your company description.
Here is a free business plan sample for a construction company. January 29, 2024. If you're poised to lay the foundation of your own construction company but feel uncertain about the initial steps, this is your blueprint for success. In the content that follows, we will present to you a comprehensive sample business plan tailored for a ...
The construction business plan sample below will give you an idea of what one should look like. It is not as comprehensive and successful in raising capital for your construction company as Growthink's Ultimate Construction Company Business Plan Template, but it can help you write an construction company business plan of your own.
5 Pillars of a Contractor Business Plan. 1. Develop a System to get a Ton of Potential Projects and Client Leads. 2. Develop an Estimating Team That Can Bid Jobs Fast. 3. Develop a Follow-Up System to Negotiate and Close Sales. 4.
5. The strategy section. When you write the strategy section of your construction company business plan, remember to cover key elements such as your competitive edge, pricing strategy, sales & marketing plan, milestones, and risks and mitigants.
The business would handle supplying all painting equipment and materials for each project. Key elements are keeping crews highly trained in specialty techniques like faux finishing along with responsiveness to be available as clients' schedules allow. How much you can make: $50,000-$200,000+ year. How much does it cost to start: $10,000-$50,000.
Tradify is the best construction business management software that runs all your jobs from start to finish. Bring together all your enquiries, estimates, quotes, jobs, staff, invoices, and more — all in one place, across every device. Save time and eliminate stress with Tradify! Try Free for 14 Days! Every construction business, new or ...
That is where a solid, thorough business plan will be to your advantage. Here are some of the areas you'll want to cover in your construction company business plan. Executive Summary: an overview of who you are, what you will do, and where you will do it, including: Introduction: describes the organization's goals and focus.
Let's take a look at eight construction business ideas to inspire your small business: 1. Trade-based business. The construction business is all about putting buildings together, but the trade industry is what keeps those buildings working day in and day out. So, if you're skilled in a particular trade, starting your own trade-based business ...
Best Construction Business Ideas. Cement Block Manufacturing. Ceramic Tile Retailing & Installation. Real Estate Broker. Electrical and Light Fitting. Landscaping Services. Plumbing Sales Services. Water Proofing Services. House Repair Services.
A Sample Construction Company Business Plan Template. 1. Industry Overview. The construction industry can comfortably boast to be responsible for the infrastructural development of the world. As such, the development of any country or city can be said to be the handiwork of construction companies and other stakeholders.
1. Create an Introduction to your Business. Everything that is important has to have a proper introduction. To get started with your business plan you need to write an introduction about your construction business first. Similar to a proposal you need to make a formal and a good impression with your readers when presenting the plan to them.
Applications include commercial and residential structures, bridges, educational projects, recreational projects, civil projects, tunnels, utility projects, environmental projects, and virtually every other type of concrete construction. The Market. The housing industry has proceeded at a red-hot pace for several years running.
A comprehensive construction project plan is the backbone of a successful project. It's a roadmap that guides every phase of the project, from conception to completion. A well-crafted plan helps manage resources, mitigate risks, and ensure the project is delivered on time and within budget. This guide will walk you through the process of creating a comprehensive construction project plan ...
B.C. NDP Leader David Eby smiles while delivering a campaign sign to a supporter of local candidate Kelli Paddon, in Chilliwack, B.C., on Thursday, Sept. 26, 2024.