business plan drywall company
TRANSCRIPT
-
8/18/2019 Business Plan Drywall Company
1/38
COMPANY NAME
Business Plan
INSERT IMAGE/LOGO
OWNER’S NAMEADDRESS/CONTACT INFO
-
8/18/2019 Business Plan Drywall Company
2/38
Confidentiality Agreement
The underigned reader a!"no#ledge that the information $ro%ided &y COMPANY NAME in thi&uine $lan i !onfidential' therefore( reader agree not to di!loe it #ithout the e)$re #ritten$ermiion of COMPANY NAME*
It i a!"no#ledged &y reader that information to &e furnihed in thi &uine $lan i in all re$e!t!onfidential in nature( other than information #hi!h i in the $u&li! domain through other mean and
that any di!loure or ue of ame &y reader may !aue eriou harm or damage to COMPANY NAME*
+$on re,uet( thi do!ument i to &e immediately returned to COMPANY NAME*
-------------------
Signature
-------------------Name .ty$ed or $rinted
-------------------
0ate
This is a business plan. It does not imply an offering of securities.
-
8/18/2019 Business Plan Drywall Company
3/38
Table of Contents
1*2 E)e!uti%e Summary*******************************************************************************1
Chart3 4ighlight***********************************************************************************5
1*1 O&6e!ti%e******************************************************************************************7
1*5 Miion**********************************************************************************************7
1*7 8ey to Su!!e**********************************************************************************7
5*2 Com$any Summary********************************************************************************7
5*1 Com$any O#nerhi$****************************************************************************9
5*5 Com$any 4itory*********************************************************************************9
Ta&le3 Pat Performan!e**************************************************************************:
Chart3 Pat Performan!e*************************************************************************;
7*2 Ser%i!e***********************************************************************************************;
9*2 Mar"et Analyi Summary***********************************************************************<
9*1 Mar"et Segmentation***************************************************************************<
Ta&le3 Mar"et Analyi****************************************************************************=
Chart3 Mar"et Analyi .Pie********************************************************************=
9*5 Target Mar"et Segment Strategy***********************************************************>
9*7 Ser%i!e ?uine Analyi*********************************************************************>
9*7*1 Com$etition and ?uying Pattern****************************************************12
:*2 Strategy and Im$lementation Summary**************************************************12
:*1 S@OT Analyi**********************************************************************************12
: 1 1 Strength 11
-
8/18/2019 Business Plan Drywall Company
4/38
Table of Contents
Chart3 Miletone*********************************************************************************1;
;*2 Management Summary*************************************************************************1;
;*1 Peronnel Plan**********************************************************************************1<
Ta&le3 Peronnel**********************************************************************************1<
-
8/18/2019 Business Plan Drywall Company
5/38
COMPANY NAME 2012
1*2 E)e!uti%e Summary
COMPANY NAMEO@NERS NAME
A00RESS/CONTACT INO
Introu!tion
The Com$any $ro%ide the intallation and finihing of dry#all for reidential &uilder and
!utomer a #ell a a truted Su&BContra!tor* O%er the lat 52 year they ha%e &uilt a loyal
!utomer &ae through trut( integrity( and ,uality #or"* COMPANY NAME i !onidered one of the oldet and mot truted name in the area*
"o!ation
The Com$any #a formed in 1>>2 in DCO+NTY County( DCITY( GA* The Com$any i an SB
Cor$oration for ta) $ur$oe* The Com$any i o#ned 122F &y O@NERS NAME*
Our Ser#i!es
The Com$any $ro%ide the intallation and finihing of dry#all for reidential &uilder and!utomer #ithin a i)ty mile radiu of the DCITY DSTATE Metro$olitan area* The Com$any alo
doe teel tud framing( inulation( dry#all( a!outi!al !eiling( door and hard#are
intallation for !ommer!ial !utomer* The Com$any #or" dire!tly #ith homeo#ner and!ommer!ial $ro$erty o#ner &eide #or"ing a a u&!ontra!tor on Contru!tion 6o&*
T$e Mar%et
-
8/18/2019 Business Plan Drywall Company
6/38
COMPANY NAME 2012
T$e Ma'or Fo!us (or )rant Funin* is as (ollo+s,
1* E)$anding the &uine for in!reaed $rofita&ility in the follo#ing three ne# er%i!e3
0e!orati%e 0ry#all B @ith the $ur!hae of a Maga!on 7222 .$orta&le !utting &oard the!om$any #ill &e a&le to $ro%ide $e!ialty ar!hite!tural !om$onent for their !lient a #ell a
other 0ry#all !om$anie
Contru!tion @ate Re!y!ling B @ith the $ur!hae of a Pa!"er 7222 .Grinder( dum$ tru!"(
and a "id teer the !om$any #ill &e a&le to do !leanBu$ on !ontru!tion ite( that #ouldin!lude e$aration of &uilding $rodu!t J $ro!eing them to &e re!y!led o that a high
$er!entage of the #ate !an &e ued on the ite for dri%e #ay &ae( land!a$ing media( J oiladditi%e' greatly redu!ing landfill %olume*
Stonema"er Con!rete 4ard!a$e B Con!rete !ontra!tor ma"e retaining #all( #aterfall(#al"#ay( $atio( and mu!h more uing olid !on!rete' an inno%ati%e alternati%e to real ro!"
and &lo!" !ontru!tion*
5* ReBlo!ating the Com$any to an area in need of re%italiHation uing Green te!hnologie(
a$$lian!e( and material for the ne# &uilding
7* uture ho$e for Community $ro6e!t to#ard re%italiHation of area neigh&orhood
Chart3 4ighlight
INCL+0EPICT+RE oo)@ord3//#ord/media/image1*emf K MERGEORMATINET
-
8/18/2019 Business Plan Drywall Company
7/38
COMPANY NAME 2012
1*1 O&6e!ti%e
COMPANY NAME ha the follo#ing o&6e!ti%e3
1* To &e!ome de&t free
5* To e)$and and gro# the &uine
7* 0i%erify our er%i!e
9* Add and train em$loyee
:* Relo!ate the &uine to an area needing re%italiHation
;* Ser%ing our !ommunity in re%italiHation effort
1*5 Miion
Our miion i to &ring honor to our em$loyee and ao!iate &y $artnering #ith them in er%ing
the !ommunity #ith a er%i!e #ith %alue* Gro#ing num&er of em$loyee and u$$lier and$ro%iding a u$erior $rodu!t to the end uer*
1*7 8ey to Su!!e
COMPANY NAME keys to success3
1* 4igh tandard of ,uality of er%i!e
5* Cutomer Satifa!tion
7* Safe #or" $la!e
-
8/18/2019 Business Plan Drywall Company
8/38
COMPANY NAME 2012
!raftmanhi$ and year of e)$erien!e* Along #ith hi 0ry#all &uine he alo( ha had amonetary interet in t#o different automoti%e and me!hani!al garage*
5*5 Com$any 4itory
COMPANY NAME #a in!or$orated in the State of DSTATE in 1>>2* The Com$any i o#ned 122F
&y O@NERS NAME* 4e i the o#ner and manager of the Com$any #ith o%er 72 year of !ontru!tion and remodeling e)$erien!e*
The Com$any $ro%ide the intallation and finihing of dry#all for reidential &uilder and
!utomer #ithin a i)ty mile radiu of the DCITY DSTATE Metro$olitan area* The Com$any alo
doe teel tud framing( inulation( dry#all( a!outi!al !eiling( door and hard#areintallation for !ommer!ial !utomer* O%er the lat 52 year they ha%e &uilt a loyal !utomer&ae through trut( integrity( and ,uality #or"*
The Com$any had a de!reae in ale during the 522= and 522> $eriod due to the e!onomi!
do#nturn tarting in Se$tem&er 522=* COMPANY NAME ha maintained it !utomer &ae duringthe e!onomi! re!eion* The Com$any #ill ue the Grant unding to e)$and their er%i!e and
aggrei%ely atta!" the mar"et ho$ing to in!reae ale &y 5:F B 92F $er year for the ne)t fe#year*
-
8/18/2019 Business Plan Drywall Company
9/38
COMPANY NAME 2012
Ta&le3 Pat Performan!e
Past Performance
522= 522> 2010
Sales 5(52;(7;= 1(15:(;>2 -.000
)ross Mar*in ;59(>5: 5>=(=15 -21000
)ross Mar*in 3 5=*75F 5;*:9F 22423
O5eratin* E65enses 99 2010
Current Assets
Cas$ 2 5=: -00
A!!ounts Re!ei#a;le :9(922 9;(729 -(2>2 51:(927 -210000
Total Current Assets 52 5;1(>>5 -2000
"on*=ter> Assets
"on*=ter> Assets 917(;9= 91=(9:= -7< 52(529 -1000
Current Borro+in* 92 =7 7:; -000
-
8/18/2019 Business Plan Drywall Company
10/38
COMPANY NAME 2012
Chart3 Pat Performan!e
INCL+0EPICT+RE oo)@ord3//#ord/media/image5*emf K MERGEORMATINET
7*2 Ser%i!e
COMPANY NAME i !onidered one of the oldet and mot truted name in the area* TheCom$any $ro%ide the intallation and finihing of dry#all for reidential &uilder and !utomer#ithin a i)ty mile radiu of the DCITY DSTATE Metro$olitan area* The Com$any alo doe teel
tud framing( inulation( dry#all( a!outi!al !eiling( door and hard#are intallation for
-
8/18/2019 Business Plan Drywall Company
11/38
COMPANY NAME 2012
9*2 Mar"et Analyi Summary
COMPANY NAME $rimary !lient &ae i #ithin a ;2 mile radiu of the !ity of DCITY( in DCO+NTYCounty( DSTATE #hi!h in!lude !itie and to#n in DSTATE and DSTATE* Thi area in!lude &ut
not limited to the follo#ing !ountie3
DCO+NTY County( DSTATE B A of the !enu of 5222( there #ere 55(597 $eo$le( 79
houehold( and =(=95 houing unit DCO+NTY County( DSTATE B A of the !enu of 5222( there #ere =>(5== $eo$le( 71(152
houehold( and 77(751 houing unit
DCO+NTY County( DSTATE B A of the !enu of 5222( there #ere 1 houehold( and >(1:
houehold( and 9(:;= houing unit
DCO+NTY County( DSTATE B A of the !enu of 5222( there #ere 57(9(251
houehold( and 12(1>1 houing unit
-
8/18/2019 Business Plan Drywall Company
12/38
COMPANY NAME 2012
9*1 Mar"et Segmentation
COMPANY NAME mar"et egmentation !heme i fairly traightfor#ard( and fo!ue on thetarget mar"et( reidential and !ommer!ial !utomer #ithin the area of DCO+NTYCounty DSTATE and the urrounding Countie in!luding DSTATE* Thee !utomer $refer !ertain
,uality of #or" and it the Com$anie duty to deli%er on their e)$e!tation* The !om$any #illue grant funding to gro# and e)$and internal o$eration and effi!ien!ie*
Reidential mar"eting trend ha%e &een affe!ted &y the &urting &u&&le of the real etate mar"et(
it i !reating a need for more remodeling( addition and u$grade to e)iting home* A gro#ingrealiHation of the falling real etate $ri!e i a need for more effi!ient home' home that are
!hea$er to maintain* The Com$any #ill &e $ro%iding a ,uality $rodu!t( #ithin &udget and!om$leted on a timely &ai*
The information !ontained in our mar"et analyi ta&le( di$lay COMPANY NAME main mar"et(#hi!h are Reidential 4ome and !ommer!ial &uilding &oth dire!t and a a u&!ontra!tor for
Contru!tion Com$anie #ithin a ;2 mile radiu of DCO+NTY County( DSTATE* The Com$any ha
a olid loyal !utomer &ae to &uild gro#th in future year* S"illful ue of ad%ertiing and trong!ommuni!ation #ill &ring the &uine the Com$any deire*
Ta&le3 Mar"et Analyi
Market Analysis
5211 5215 5217 5219 521:
Potential Custo>ers Gro#th CA)R
@CO&NT Count9 )A 1F 79 =(217 =(2>7 =(1; 14003
@CO&NT Count9 )A 1F 9 14003
@CO&NT Count9 )A 1F 52 (525 >(5>9 >(7=< 14003
-
8/18/2019 Business Plan Drywall Company
13/38
COMPANY NAME 2012
9*5 Target Mar"et Segment Strategy
COMPANY NAME er%i!e Reidential 4ome and Commer!ial Pro$ertie* The Com$any #or"dire!tly #ith Reidential and Commer!ial !utomer &eide #or"ing a a u&!ontra!tor forContru!tion Com$anie on Reidential and Commer!ial $ro6e!t*
A the e!onomy re!o%er the demand of !ontru!tion #ill !ontinue to in!reae* COMPANY
NAME $ro6e!t ale in!reae o%er the ne)t fe# year #ith the laun!h of their ne# er%i!e0e!orati%e 0ry#all( Contru!tion @ate Re!y!ling( and &e!oming a Stonema"er Con!rete
Contra!tor* @ith the e)$anion of thee ne# er%i!e the Com$any #ill de%elo$ a ne# #e&ite#ith o!ial media tieBin( an aggrei%e ad%ertiing / mar"eting !am$aign #hi!h #ill in!lude the
follo#ing3
• Internet Ad%ertiing
• Ad%ertie in Indutry ournal
• ?ill&oard
• Trade ho#
• Radio
• 0ire!t !onta!t #ith General Contra!tor and &uilder in the area
Thee ne# er%i!e #ill allo# the Com$any to in!reae mar"et hare in the DCO+NTY County(DSTATE area #hile e)$anding into all of the urrounding !ountie in DSTATE and DSTATE* The
Com$any ha the er%i!e and e)$erien!e ne!eary to flourih #ithin thee mar"et* ?ydeli%ering u$erior !utomer er%i!e and maintaining an untarnihed re$utation( COMPANY
NAME $otential i e)!ellent*
9*7 Ser%i!e ?uine Analyi
0ry#all( alo "no#n a $later&oard or gy$um &oard( i a $anel made of gy$um $later$reed &et#een t#o thi!" heet of $a$er* It i ued to ma"e interior #all and !eiling* A
dry#all me!hani! i a !ar$enter #ho $e!ialiHe in the intallation of dry#all*
-
8/18/2019 Business Plan Drywall Company
14/38
COMPANY NAME 2012
In the +nited State( mot remodeling #or" for reidential home i !ontra!ted on a lo!al &ai*
The Com$any ditinguihe itelf from the !om$etition &y offering the highet ,uality #or" #ithin&udget and !om$leted in a timely fahion* The o#ner ha o%er 72 year of e)$erien!e #ith a
trong #or" ethi! and e)$erien!e in all a$e!t of the indutry*
9*7*1 Com$etition and ?uying Pattern
COMPANY NAME i one of the oldet and re$uta&le &uine name in the area* Their e)$erien!eand loyal !utomer &ae gi%e them an ad%antage o%er the !om$etition* They alo #or" #ith lo!al
Contru!tion Com$anie a a u&!ontra!tor a a truted and honet &uine $artner on $ro6e!t*
Although other &uinee offer the ame er%i!e( they !annot !om$ete #ith the Com$any#or" ethi! and im$e!!a&le !utomer er%i!e "ill* They ha%e litigated inuran!e $oli!ie
$rote!ting their em$loyee* The Com$any i adamant a&out hiring only ,ualified( do!umented(legal !raftman* COMPANY NAME #ill !om$ete dire!tly #ith thee other !om$anie &y effe!ti%ely
meeting their !utomer need* Their goal i to fulfill the !lient demand &e!aue it #ill aid ingenerating future &uine* @ord of mouth i %ery im$ortant for the Com$any ty$e of &uine
and atified !utomer are a "ey ingredient to the Com$any u!!e* They ha%e an imma!ulatere$utation for &eing the $remiere !om$any for ,uality and $e!ialty a$$li!ation in the reidential
mar"et*
Craftmanhi$ and re$utation #ill hel$ et the Com$any a$art from it !om$etition*
:*2 Strategy and Im$lementation Summary
COMPANY NAME ha !learly defined the target mar"et and ha differentiated itelf &y offering a
olid olution to fulfilling it !utomer need* Reaona&le ale target ha%e &een eta&lihed
#ith an im$lementation $lan deigned to enure the goal et forth &elo# are a!hie%ed*
:*1 S@OT Analyi
-
8/18/2019 Business Plan Drywall Company
15/38
COMPANY NAME 2012
:*1*1 Strength
COMPANY NAME trength in!lude3
1* Com$leting $ro6e!t on time and #ithin &udget*
5* uality B The Com$any guarantee all of their #or"( uing the highet ,uality $rodu!t
a%aila&le and the mot e)$erien!ed taff a%aila&le*
7* Cutomer Care The Com$any ta"e e)tra time to ma"e ure the !utomer i atified #iththe er%i!e $ro%ided*
9* E)$erien!e B O%er 72 year in the &uine( DNAME i a talented 0ry#all Me!hani!(e)$erien!ed !raftman( #ith a trong #or" ethi!*
;* ?ae of loyal atified !utomer &uilt o%er the lat 52 year*
:*1*5 @ea"nee
COMPANY NAME #ea"nee !ome from the la!" of funding to gro# the &uine* Grant money#ill &e ued to aggrei%ely ad%ertie to their mar"et egment* Additionally grant money #ill &eued to hire an additional !raftman and laun!h three ne# er%i!e 0e!orati%e 0ry#all(
Contru!tion @ate Re!y!ling( and Con!rete 4ard!a$e deign*
:*1*7 O$$ortunitie
O$$ortunitie for COMPANY NAME in!lude3
• Gro#ing mar"et #ith a ignifi!ant $er!entage of our target mar"et till not "no#ing #e e)it*
• Strategi! allian!e offering our!e for referral and 6oint mar"eting a!ti%itie to e)tend our
rea!h
-
8/18/2019 Business Plan Drywall Company
16/38
COMPANY NAME 2012
:*5 Com$etiti%e Edge
COMPANY NAME !om$etiti%e edge i the "ill and heer talent of it o#ner and taff* Their #or"and talent are #ell "no#n in the indutry and the Com$any ha an amaHing re$utation in the!ommunity* The Com$any #ill !ontinue to maintain and hire talented and ,ualified taff to ait
and #or" #ith COMPANY NAME !utomer*
Mot of the other 0ry#all &uinee in the area o$erate #ith a net#or" of unli!ened #or"er(inade,uately inured( and/or undo!umented $eo$le* All em$loyee hired at COMPANY NAME are
do!umented( legitimate( legal $eron* The Com$any i dri%en to train their em$loyee thatthey may ,ualify to earn a higher #age*
The Com$any ha an aggrei%e agenda to e)$and into three related field of !ontru!tion* Thi#ill fortify their re$utation a one of the oldet and truted Contra!tor / Su&!ontra!tor among
&uilder and u$$lie in the area*
:*7 Mar"eting Strategy
COMPANY NAME mar"eting trategy i to !ontinue to e)$and er%i!e in the DCITY DSTATE
Metro$olitan area &y utiliHing an aggrei%e ad%ertiing !am$aign( #e&ite o!ial media
ad%ertiing and hiring a ,ualified Craftman*
The Com$any #ill target Reiden!e #ith 0ire!t Mailer and through o!ial #e&ite* O@NERS
NAME $lan on !onta!ting/introdu!ing/e)$anding it u&!ontra!ting er%i!e to Contru!tionCom$anie and General Contra!tor* A $eronal tou!h #ill &e needed for thi effort a a trut #ill
ha%e to &e formed to e!ure #or" from other !ontru!tion Com$anie and General Contra!tor*
:*9 Sale Strategy
O@NERS NAME ha e)!ellent !utomer relation "ill and #or" ethi!' thee "ill #ill &e ueful in
ma"ing !utomer !omforta&le in truting the Com$any to $ro%ide their !ontru!tion and
-
8/18/2019 Business Plan Drywall Company
17/38
COMPANY NAME 2012
:*9*1 Sale ore!at
The ale fore!at ho# a !onitent in!reae in ale o%er the ne)t three year $eriod due to thefollo#ing3
1* In!reaed e!onomi! gro#th in the mar"et*
5* Aggrei%e Ad%ertiing / Mar"eting !am$aign tarting in the e!ond ,uarter of 5211*
7* E)$anding into three ne# er%i!e .0e!orati%e 0ry#all B Contru!tion @ate Re!y!ling BStonema"er 0ealer*
The ale for 5211( 5215 and 5217 are 1(5;:(222( 1(;=2(222 and 1(
-
8/18/2019 Business Plan Drywall Company
18/38
COMPANY NAME 2012
Chart3 Sale Monthly
INCL+0EPICT+RE oo)@ord3//#ord/media/image9*emf K MERGEORMATINET
Chart3 Sale &y Year
INCL+0EPICT+RE oo)@ord3//#ord/media/image:*emf K MERGEORMATINET
-
8/18/2019 Business Plan Drywall Company
19/38
COMPANY NAME 2012
:*: Miletone
In order to a!hie%e the gro#th and mar"eting goal that ha%e &een outlined in thi &uine $lan(the Com$any ha the follo#ing deadline to meet and idea to im$lement* Some of thee are
outlined &elo#3
1* O&tain Grant unding
5* Pur!hae e,ui$ment for 0e!orati%e 0ry#all e)$anion* Maga!on 7222B $orta&le &oard !utting
ta&le* On the $ot mo&ility* Time a%ing J Cot effi!ient* The $orta&le !utting !an &e
diaem&led and tran$orted eaily* @ill &e ued for S$e!ialty Ar!hite!tural !om$onent &yCOMPANY NAME and other dry#all !om$anie*
7* Pur!hae Land to reBLo!ate the &uine to an area in need of re%italiHation*
9* Com$lete ?uilding Contru!tion uing Green te!hnologie and material for energy effi!ien!yand future !ot redu!tion
:* Pur!hae Offi!e urniture and E,ui$ment
;* ?e!ome a Stonema"er 0ealer B A !on!rete !ontra!tor #hoe er%i!e in!lude &ut not limited
to retaining #all( #aterfall( #al"#ay( $atio( and mu!h more uing olid !on!rete* Aninno%ati%e alternati%e to real ro!" and &lo!" !ontru!tion*
-
8/18/2019 Business Plan Drywall Company
20/38
COMPANY NAME 2012
Ta&le3 Miletone
Milestones
Milestone Start 0ate End 0ate ?udget Manager De5art>ent
Ma*a!on 000=De!orati#e Dr9+all
:/1/5211 :/71/5211 7;(222 O5erations
"an :/1/5211 :/71/5211 ;2(222 O5erations
Builin* / Fi6tures =)reen
:/1/5211 ;/72/5211 552(222 O5erations
O((i!e Furniture /Eui5>ent
:/1/5211 ;/72/5211 >(222 O5erations
Stone>a%ers =Con!rete ars!a5es
:/1/5211 ;/72/5211 5:(222 O5erations
Constru!tion WasteRe!9!lin*
:/1/5211 ;/72/5211 1=2(222 O5erations
1 aitional E>5lo9ee ;/1/5211 :/72/5215 7:(222 O5erations
A#ertisin* / Mar%etin* ;/1/5211 :/72/5215 1:(222 O5erations
We;site :/1/5211 ;/72/5211 :(222 O5erationsWor%in* Ca5ital ;/1/5211 :/72/5215 1:(222 O5erations
Totals -?00000
Chart3 Miletone
INCL+0EPICT+RE oo)@ord3//#ord/media/image;*emf K MERGEORMATINET
-
8/18/2019 Business Plan Drywall Company
21/38
COMPANY NAME 2012
;*2 Management Summary
O@NERS NAME i Preident and o#ner of COMPANY NAME The Com$any i an S Cor$oration forta) $ur$oe* O@NERS NAME i re$oni&le for all adminitrati%e and o$erational a$e!t of the&uine* O@NERS NAME relie on hi 72Q year of e)$erien!e and hi e)$erien!ed !ontru!tion
and adminitrati%e taff*
;*1 Peronnel Plan
The ta&le &elo# !ontain the detail of our $eronnel $lan* O@NERS NAME( o#ner and Preident
of COMPANY NAME i re$oni&le for all adminitrati%e and o$eration a$e!t of the &uine*O@NERS NAME !om$enation #ill &e ==(922 for 5211 and he #ill alo ta"e ditri&ution from
the !om$any ho#n a di%idend on the !ah flo# !hedule* Currently( the Com$any ha i)em$loyee( one Offi!e Aitant and fi%e Craftmen* On!e Grant funding i re!ei%ed( the
Com$any #ill hire an additional Craftman for 7:(222 $er year* All e)$ene for Craftmen iho#n a la&or !ot of ale*
Ta&le3 Peronnel
Personnel Plan5211 5215 201
@NAME O+ner ==(922 >2(1;= -.1.71
O((i!e = A>inistrati#e 7:(222 7:(
-
8/18/2019 Business Plan Drywall Company
22/38
COMPANY NAME 2012
-
8/18/2019 Business Plan Drywall Company
23/38
COMPANY NAME 2012
Ta&le3 ?rea"Be%en Analyi
Break-een Analysis
Mont$l9 Re#enue Brea%=e#en -115tions,
A#era*e Per!ent Garia;le Cost 7?3
Esti>ate Mont$l9 Fi6e Cost -27
-
8/18/2019 Business Plan Drywall Company
24/38
COMPANY NAME 2012
Ta&le3 Profit and Lo
Pro Forma Profit and !oss
5211 5215 201
Sales 1(5;:(222 1(;=2(222 -170;1(922 1(5;1(922 1(5
-
8/18/2019 Business Plan Drywall Company
25/38
COMPANY NAME 2012
Chart3 Profit Monthly
INCL+0EPICT+RE oo)@ord3//#ord/media/image=*emf K MERGEORMATINET
Chart3 Profit Yearly
INCL+0EPICT+RE oo)@ord3//#ord/media/image>*emf K MERGEORMATINET
-
8/18/2019 Business Plan Drywall Company
26/38
COMPANY NAME 2012
Chart3 Gro Margin Monthly
INCL+0EPICT+RE oo)@ord3//#ord/media/image12*emf K MERGEORMATINET
Chart3 Gro Margin Yearly
INCL+0EPICT+RE oo)@ord3//#ord/media/image11*emf K MERGEORMATINET
-
8/18/2019 Business Plan Drywall Company
27/38
COMPANY NAME 2012
-
8/18/2019 Business Plan Drywall Company
28/38
COMPANY NAME 2012
Chart3 Cah
INCL+0EPICT+RE oo)@ord3//#ord/media/image15*emf K MERGEORMATINET
-
8/18/2019 Business Plan Drywall Company
29/38
COMPANY NAME 2012
Ta&le3 ?alan!e Sheet
Pro Forma Balance Sheet
5211 5215 201
Assets
Current Assets
Cas$ 5=(1=> 5>(=7< -2?< -10 Assets >;=(9:= >;=(9:= -.?ulate De5re!iation 979(55= 9;:( - "ia;ilities 5;(;;= 17(77; -0
Total "ia;ilities 51=(;9; 575(
-
8/18/2019 Business Plan Drywall Company
30/38
COMPANY NAME 2012
Ta&le3 Ratio
$atio Analysis
5211 5215 5217 Inustr9Pro(ile
Sales )ro+t$ 75*2:F 75*=1F 7*22F =174?3
Per!ent o( Total Assets
A!!ounts Re!ei#a;le ;*:2F =*:F 5=*:9F
-
8/18/2019 Business Plan Drywall Company
31/38
COMPANY NAME 2012
Current De;t/Total Assets 57F 5F n4a
A!i Test 1*59 1*2> 1*2; n4a
Sales/Net Wort$ 5*2= 5*=> 7*12 n4a
Di#ien Pa9out 0400 147 14?1 n4a
-
8/18/2019 Business Plan Drywall Company
32/38
Appendix
Ta&le3 Sale ore!at
SalesForecast
an e& Mar A$r May un ul Aug Se$ O!t No% De!
SalesSales = ;2(222 ;2(222 ;2(222 ;2(222 ;2(222 ;:(:
-
8/18/2019 Business Plan Drywall Company
33/38
Appendix
Ta&le3 Peronnel
Personnel Plan
an e& Mar A$r May un ul Aug Se$ O!t No% De!
@NAME O+ner 1< 5(>1< -2.17
Cra(ts>en =Part o( COS
2 2 2 2 2 2 2 2 2 2 2 -0
Total Peo5le ; ; ; ; ; < < < < < < 7
Total Pa9roll -102 -102 -102 -102 -102 -102 -102 -102 -102 -102 -102 -102
Page 2
A di
-
8/18/2019 Business Plan Drywall Company
34/38
Appendix
Ta&le3 Profit and Lo
Pro Forma Profit and!oss
an e& Mar A$r May un ul Aug Se$ O!t No% De!
Sales 122(222 122(222 122(222 122(222 122(222 12>(5=; 12>(5=; 12>(5=; 12>(5=; 12>(5=; 12>(5=; -10.2?
Dire!t Cost o( Sales
-
8/18/2019 Business Plan Drywall Company
35/38
Appendix
Ta&le3 Cah lo#
Pro Forma"ash Flo#
an e& Mar A$r May un ul Aug Se$ O!t No% De!
Cas$Re!ei#e
Cas$ (ro>O5erations
Cas$ Sales ;9 =1(>;9 -1.?<
Cas$ (ro>Re!ei#a;les
52(222 52(=77 5:(222 5:(222 5:(222 5:(222 5:(2(5=; 12>(5=; 12>(5=; -10.2?
AitionalCas$Re!ei#e
Sales Ta6
GAT
ST/)ST
2*22F 2 2 2 2 2 2 2 2 2 2 2 -0
Ne+ CurrentBorro+in*
2 2 2 2 2 2 2 2 2 2 2 -0
Ne+ Ot$er"ia;ilities8interest=(ree:
2 2 2 2 2 2 2 2 2 2 2 -0
Ne+ "on*=ter>"ia;ilities
2 2 2 2 2 2 2 2 2 2 2 -0
Sales o(Ot$erCurrent
Assets
2 2 2 2 2 2 2 2 2 2 2 -0
Sales o("on*=ter>Assets
2 2 2 2 2 2 2 2 2 2 2 -0
Ne+In#est>ent
Re!ei#e
2 2 2 2 ;22(222 2 2 2 2 2 2 -0
Su;totalCas$Re!ei#e
>:(222 >:(=77 122(222 122(222 ;9 12(5=; 12>(5=; 12>(5=; 12>(5=; -10.2?
Page 4
A di
-
8/18/2019 Business Plan Drywall Company
36/38
Appendix
E65enitures an e& Mar A$r May un ul Aug Se$ O!t No% De!
E65enitures
(ro>O5erations
Cas$S5enin*
12(5=7 12(5=7 12(5=7 12(5=7 12(5=7 12(5=7 12(5=7 12(5=7 12(5=7 12(5=7 12(5=7 -102
BillPa9>ents
1=(2:> >1(1(1(1(=71 >9(:19 125(7;1 122(27: >>(>=(5=(5;: -.2.
Su;totalS5ent onO5erations
5=(795 125(2:2 125(297 125(27< 125(119 129(= 115(;9: 112(71= 112(5:7 12=(::: 12=(:9> -10ent
o( CurrentBorro+in*
2 2 2 2 2 2 2 2 2 2 2 -0
Ot$er
"ia;ilitiesPrin!i5alRe5a9>ent
2 2 2 2 2 2 2 2 2 2 2 -0
"on*=ter>"ia;ilities
Prin!i5alRe5a9>ent
1(111 1(111 1(111 1(111 1(111 1(111 1(111 1(111 1(111 1(111 1(111 -1111
Pur!$aseOt$erCurrentAssets
2 2 2 2 2 2 2 2 2 2 2 -0
Pur!$ase"on*=ter>Assets
2 2 2 2 722(222 5:2(222 2 2 2 2 2 -0
Di#iens :(222 :(222 :(222 :(222 :(222 :(222 :(222 :(222 :(222 :(222 :(222 -000
Su;totalCas$ S5ent
79(9:7 12=(1;1 12=(1:9 12=(19= 92=(55: 7;2(>2> 11=( 11;(7;9 119(;;; 119(;;2 -111(
-
8/18/2019 Business Plan Drywall Company
37/38
Appendix
Ta&le3 ?alan!e Sheet
Pro FormaBalanceSheet
an e& Mar A$r May un ul Aug Se$ O!t No% De!
Assets Starting
?alan!e
CurrentAssets
Cas$ :22 ;1(29< 9=( 92(:;: 75(91< 759(1>5 2 99(711 7=(>71 77(::; -21.
A!!ountsRe!ei#a;le
92(222 9:(222 9>(1;< 9>(1;< 9>(1;< 9>(1;< :1(9== :7(Assets
91=(9:= 91=(9:= 91=(9:= 91=(9:= 91=(9:= ;=(9:= >;=(9:= >;=(9:= >;=(9:= >;=(9:= >;=(9:= -.?ulateDe5re!iation
917(952 917(=92 919(5;2 919(;=2 91:(122 91:(:52 91:(>92 91=(>== 955(27; 95:(2=9 95=(175 971(1=2 -
-
8/18/2019 Business Plan Drywall Company
38/38