|
|
|
| Sales Forecast |
| Residential cleaning |
0% |
$176,780 |
$165,440 |
$151,085 |
$60,155 |
$42,435 |
$11,800 |
$2,385 |
$2,955 |
$19,100 |
$65,900 |
$177,000 |
$205,285 |
| Commercial cleaning |
0% |
$14,600 |
$16,500 |
$14,200 |
$10,500 |
$1,900 |
$300 |
$160 |
$300 |
$3,885 |
$10,600 |
$15,400 |
$32,000 |
| Product Sales |
0% |
$4,600 |
$4,000 |
$1,900 |
$1,200 |
$600 |
$100 |
$100 |
$125 |
$3,300 |
$4,200 |
$4,600 |
$5,000 |
| Franchise Fees |
0% |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
| Total Sales |
|
$195,980 |
$185,940 |
$167,185 |
$71,855 |
$44,935 |
$12,200 |
$2,645 |
$3,380 |
$26,285 |
$80,700 |
$197,000 |
$242,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Labor |
|
$95,690 |
$90,970 |
$82,643 |
$35,328 |
$22,168 |
$6,050 |
$1,273 |
$1,628 |
$11,493 |
$38,250 |
$96,200 |
$118,643 |
| Product used in cleaning |
|
$3,828 |
$3,639 |
$3,306 |
$1,413 |
$887 |
$242 |
$51 |
$65 |
$460 |
$1,530 |
$3,848 |
$4,746 |
| Direct costs for Product Sales |
|
$2,208 |
$1,920 |
$912 |
$576 |
$288 |
$48 |
$48 |
$60 |
$1,584 |
$2,016 |
$2,208 |
$2,400 |
| Subtotal Direct Cost of Sales |
|
$101,726 |
$96,529 |
$86,861 |
$37,317 |
$23,343 |
$6,340 |
$1,372 |
$1,753 |
$13,537 |
$41,796 |
$102,256 |
$125,789 |
| Marketing Expense Budget |
| Advertising |
|
$2,700 |
$2,700 |
$2,700 |
$2,700 |
$2,700 |
$2,700 |
$2,700 |
$2,700 |
$2,700 |
$2,700 |
$2,700 |
$2,700 |
| Sales |
|
$3,500 |
$3,500 |
$3,500 |
$3,500 |
$3,500 |
$3,500 |
$3,500 |
$3,500 |
$3,500 |
$3,500 |
$3,500 |
$3,500 |
| Fixed |
|
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
| Percent of Sales |
|
3.93% |
4.14% |
4.61% |
10.72% |
17.14% |
63.11% |
291.12% |
227.81% |
29.29% |
9.54% |
3.91% |
3.18% |
| Key Marketing Metrics |
| Leads |
|
125 |
125 |
125 |
125 |
125 |
125 |
125 |
125 |
125 |
125 |
125 |
125 |
| Leads Converted |
|
30.00% |
30.00% |
30.00% |
30.00% |
30.00% |
30.00% |
30.00% |
30.00% |
30.00% |
30.00% |
30.00% |
30.00% |
| Avg. Transactions/Customer |
|
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
| Avg. $/Customer |
|
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
| Referrals |
|
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
| PR Mentions |
|
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
| Testimonials |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Other |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Gap Dashboard |
| Personal 1 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Personal 2 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Personal 3 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Increase |
|
$195,980 |
$185,940 |
$167,185 |
$71,855 |
$44,935 |
$12,200 |
$2,645 |
$3,380 |
$26,285 |
$80,700 |
$197,000 |
$242,285 |
| Cleaning Crew Truck Purchases |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1 |
0 |
0 |
1 |
| Business 3 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| New Admin Staff hours/week |
|
10 |
10 |
10 |
10 |
10 |
10 |
10 |
15 |
25 |
25 |
40 |
40 |
| Tactical 2 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Tactical 3 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Franchises Launched |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Strategic 2 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Strategic 3 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|