|
|
|
| Sales Forecast |
| Home Remodels |
0% |
$140,000 |
$150,000 |
$175,000 |
$200,000 |
$200,000 |
$200,000 |
$200,000 |
$200,000 |
$175,000 |
$150,000 |
$150,000 |
$100,000 |
| Condo Remodels |
0% |
$125,000 |
$130,000 |
$175,000 |
$200,000 |
$200,000 |
$200,000 |
$200,000 |
$200,000 |
$200,000 |
$200,000 |
$200,000 |
$150,000 |
| Commercial to Residence Remodels |
0% |
$0 |
$0 |
$400,000 |
$0 |
$0 |
$0 |
$200,000 |
$0 |
$0 |
$200,000 |
$100,000 |
$0 |
| Total Sales |
|
$265,000 |
$280,000 |
$750,000 |
$400,000 |
$400,000 |
$400,000 |
$600,000 |
$400,000 |
$375,000 |
$550,000 |
$450,000 |
$250,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Home Remodels |
|
$70,000 |
$75,000 |
$87,500 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$87,500 |
$75,000 |
$75,000 |
$50,000 |
| Condo Remodels |
|
$62,500 |
$65,000 |
$87,500 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$75,000 |
| Commercial to Residence Remodels |
|
$0 |
$0 |
$200,000 |
$0 |
$0 |
$0 |
$100,000 |
$0 |
$0 |
$100,000 |
$50,000 |
$0 |
| Subtotal Direct Cost of Sales |
|
$132,500 |
$140,000 |
$375,000 |
$200,000 |
$200,000 |
$200,000 |
$300,000 |
$200,000 |
$187,500 |
$275,000 |
$225,000 |
$125,000 |

| Marketing Expense Budget |
| Website upgrades |
|
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
| Project Spotlight/Referral videos |
|
$2,000 |
$2,000 |
$2,000 |
$3,000 |
$3,000 |
$3,000 |
$4,000 |
$4,000 |
$4,000 |
$3,000 |
$3,000 |
$3,000 |
| Pardon Our Dust Mailings |
|
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
| Quarterly Direct Mailings |
|
$2,550 |
$0 |
$0 |
$2,550 |
$0 |
$0 |
$2,550 |
$0 |
$0 |
$2,550 |
$0 |
$0 |
| Monthly Print Advertising |
|
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
| Top Quality Color Print Brochures and Collaterals |
|
$7,000 |
$0 |
$0 |
$7,000 |
$0 |
$0 |
$7,000 |
$0 |
$7,000 |
$0 |
$0 |
$0 |
| Podcast Production |
|
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
| Design Workshops/ Cooking Classes |
|
$1,450 |
$1,450 |
$1,450 |
$1,450 |
$1,450 |
$1,450 |
$1,450 |
$1,450 |
$1,450 |
$1,450 |
$1,450 |
$1,450 |
| One Time Events/ Special Events/ |
|
$5,000 |
$12,000 |
$12,000 |
$5,000 |
$12,000 |
$12,000 |
$5,000 |
$12,000 |
$5,000 |
$12,000 |
$12,000 |
$12,000 |
| Other |
|
$7,000 |
$7,000 |
$7,000 |
$7,000 |
$7,000 |
$7,000 |
$7,000 |
$7,000 |
$7,000 |
$7,000 |
$7,000 |
$7,000 |
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
| Percent of Sales |
|
15.85% |
14.09% |
5.26% |
10.75% |
10.11% |
10.11% |
7.33% |
10.36% |
11.05% |
7.82% |
8.99% |
16.18% |
| Key Marketing Metrics |
| Leads |
|
30 |
35 |
40 |
40 |
40 |
45 |
50 |
40 |
35 |
35 |
30 |
20 |
| Leads Converted |
|
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
| Avg. Transactions/Customer |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Avg. $/Customer |
|
$90,000 |
$90,000 |
$230,000 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$100,000 |
$90,000 |
$100,000 |
$90,000 |
$120,000 |
| Referrals |
|
3 |
3 |
4 |
4 |
4 |
5 |
5 |
4 |
4 |
3 |
3 |
4 |
| PR Mentions |
|
2 |
5 |
1 |
2 |
4 |
1 |
2 |
1 |
1 |
2 |
5 |
4 |
| Testimonials |
|
3 |
4 |
4 |
5 |
3 |
4 |
6 |
8 |
3 |
4 |
2 |
5 |
| Other |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |

| Gap Dashboard |
| Income of $275,000 |
|
$22,917 |
$22,917 |
$22,917 |
$22,917 |
$22,917 |
$22,917 |
$22,917 |
$22,917 |
$22,917 |
$22,917 |
$22,917 |
$22,917 |
| 21 Days of vacation |
|
0 |
0 |
10 |
0 |
0 |
0 |
0 |
5 |
0 |
0 |
3 |
3 |
| National Ethics in Business Award |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Yes |
0 |
0 |
0 |
| Top 25 Remodeler |
|
0 |
0 |
0 |
0 |
0 |
0 |
Yes |
Yes |
Yes |
Yes |
Yes |
Yes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue of $5 million |
|
$265,000 |
$280,000 |
$750,000 |
$400,000 |
$400,000 |
$400,000 |
$600,000 |
$400,000 |
$375,000 |
$550,000 |
$450,000 |
$250,000 |
| 25 Design Projects |
|
2 |
2 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
| 100% Ratings of 9 or above |
|
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Redo/ update website |
|
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
| Top 10 for 5 Internet search terms |
|
0 |
0 |
0 |
0 |
0 |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
| Write column for the newpaper Home section |
|
0 |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
| Hire marketing coach |
|
yes |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Top 3 in market |
|
0 |
0 |
0 |
0 |
0 |
yes |
yes |
yes |
yes |
yes |
yes |
yes |
| 10 carpenters on staff |
|
seven |
seven |
eight |
ten |
ten |
ten |
ten |
ten |
ten |
ten |
ten |
ten |
| Buy a building for our business |
|
0 |
0 |
0 |
0 |
yes |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|