Transitional Housing of Pittsburgh emergency shelters business plan appendix. Transitional Housing of Pittsburgh, a start-up nonproift service organization, will offer emergency housing, counseling, and life skills training to female victim/survivors of domestic abuse.

Transitional Housing of Pittsburgh

Start your own business plan »

Emergency Shelters Business Plan

Appendix

Funding 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
Funding
United Way 0% $0 $0 $0 $60,000 $0 $0 $0 $0 $55,000 $0 $0 $0
Federal Government 0% $0 $0 $10,000 $10,000 $5,000 $25,000 $0 $0 $0 $0 $20,000 $0
Local Government 0% $0 $0 $12,000 $0 $20,000 $0 $1,500 $5,000 $0 $0 $0 $0
Corporations/Individuals 0% $0 $0 $5,000 $2,500 $7,000 $6,000 $15,000 $9,000 $12,000 $0 $2,000 $1,500
Organizational Activities 0% $0 $0 $0 $0 $8,000 $0 $0 $500 $0 $12,000 $0 $0
Total Funding $0 $0 $27,000 $72,500 $40,000 $31,000 $16,500 $14,500 $67,000 $12,000 $22,000 $1,500
Direct Cost of Funding Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenses for Organizational Activities $0 $0 $0 $0 $960 $0 $0 $60 $0 $1,440 $0 $0
Administrative Expenses $0 $0 $3,645 $9,788 $5,400 $4,185 $2,228 $1,958 $9,045 $1,620 $2,970 $203
Subtotal Cost of Funding $0 $0 $3,645 $9,788 $6,360 $4,185 $2,228 $2,018 $9,045 $3,060 $2,970 $203
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
Executive Director 0% $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Associate Director 0% $0 $0 $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Chemical Dependency Counselor 0% $0 $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
AIDS Counselor 0% $0 $0 $0 $0 $0 $0 $800 $800 $800 $800 $800 $800
Family Reunification Counselor 0% $0 $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Admin Staff 0% $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Admin Staff 0% $0 $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Total People 0 0 1 1 1 3 7 7 7 7 7 7
Total Payroll $0 $0 $2,000 $2,000 $2,000 $6,000 $11,800 $11,800 $11,800 $11,800 $11,800 $11,800
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 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Surplus and Deficit
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Funding $0 $0 $27,000 $72,500 $40,000 $31,000 $16,500 $14,500 $67,000 $12,000 $22,000 $1,500
Direct Cost $0 $0 $3,645 $9,788 $6,360 $4,185 $2,228 $2,018 $9,045 $3,060 $2,970 $203
Other Costs of Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Direct Cost $0 $0 $3,645 $9,788 $6,360 $4,185 $2,228 $2,018 $9,045 $3,060 $2,970 $203
Gross Surplus $0 $0 $23,355 $62,713 $33,640 $26,815 $14,273 $12,483 $57,955 $8,940 $19,030 $1,298
Gross Surplus % 0.00% 0.00% 86.50% 86.50% 84.10% 86.50% 86.50% 86.09% 86.50% 74.50% 86.50% 86.50%
Expenses
Payroll $0 $0 $2,000 $2,000 $2,000 $6,000 $11,800 $11,800 $11,800 $11,800 $11,800 $11,800
Account Name $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $383 $383 $383 $383 $383 $383 $383 $383 $383 $383 $383 $383
Leased Building $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Utilities $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Insurance $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Payroll Taxes 15% $0 $0 $300 $300 $300 $900 $1,770 $1,770 $1,770 $1,770 $1,770 $1,770
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $7,183 $7,183 $9,483 $9,483 $9,483 $14,083 $20,753 $20,753 $20,753 $20,753 $20,753 $20,753
Surplus Before Interest and Taxes ($7,183) ($7,183) $13,872 $53,230 $24,157 $12,732 ($6,481) ($8,271) $37,202 ($11,813) ($1,723) ($19,456)
EBITDA ($6,800) ($6,800) $14,255 $53,613 $24,540 $13,115 ($6,098) ($7,888) $37,585 ($11,430) ($1,340) ($19,073)
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Surplus ($7,183) ($7,183) $13,872 $53,230 $24,157 $12,732 ($6,481) ($8,271) $37,202 ($11,813) ($1,723) ($19,456)
Net Surplus/Funding 0.00% 0.00% 51.38% 73.42% 60.39% 41.07% -39.28% -57.04% 55.53% -98.44% -7.83% -1297.03%
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 Funding $0 $0 $27,000 $72,500 $40,000 $31,000 $16,500 $14,500 $67,000 $12,000 $22,000 $1,500
Subtotal Cash from Operations $0 $0 $27,000 $72,500 $40,000 $31,000 $16,500 $14,500 $67,000 $12,000 $22,000 $1,500
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 $0 $0 $27,000 $72,500 $40,000 $31,000 $16,500 $14,500 $67,000 $12,000 $22,000 $1,500
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 $0 $0 $2,000 $2,000 $2,000 $6,000 $11,800 $11,800 $11,800 $11,800 $11,800 $11,800
Bill Payments $227 $6,800 $6,932 $10,950 $16,773 $13,408 $11,849 $10,791 $10,822 $17,416 $11,627 $11,448
Subtotal Spent on Operations $227 $6,800 $8,932 $12,950 $18,773 $19,408 $23,649 $22,591 $22,622 $29,216 $23,427 $23,248
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $227 $6,800 $8,932 $12,950 $18,773 $19,408 $23,649 $22,591 $22,622 $29,216 $23,427 $23,248
Net Cash Flow ($227) ($6,800) $18,069 $59,550 $21,227 $11,593 ($7,149) ($8,091) $44,378 ($17,216) ($1,427) ($21,748)
Cash Balance $17,773 $10,973 $29,042 $88,592 $109,819 $121,411 $114,263 $106,172 $150,550 $133,335 $131,908 $110,160
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 $18,000 $17,773 $10,973 $29,042 $88,592 $109,819 $121,411 $114,263 $106,172 $150,550 $133,335 $131,908 $110,160
Other Current Assets $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000
Total Current Assets $41,000 $40,773 $33,973 $52,042 $111,592 $132,819 $144,411 $137,263 $129,172 $173,550 $156,335 $154,908 $133,160
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $383 $766 $1,149 $1,532 $1,915 $2,298 $2,681 $3,064 $3,447 $3,830 $4,213 $4,596
Total Long-term Assets $0 ($383) ($766) ($1,149) ($1,532) ($1,915) ($2,298) ($2,681) ($3,064) ($3,447) ($3,830) ($4,213) ($4,596)
Total Assets $41,000 $40,390 $33,207 $50,893 $110,060 $130,904 $142,113 $134,582 $126,108 $170,103 $152,505 $150,695 $128,564
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 $6,573 $6,573 $10,387 $16,325 $13,011 $11,489 $10,438 $10,235 $17,028 $11,242 $11,155 $8,480
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 $6,573 $6,573 $10,387 $16,325 $13,011 $11,489 $10,438 $10,235 $17,028 $11,242 $11,155 $8,480
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $6,573 $6,573 $10,387 $16,325 $13,011 $11,489 $10,438 $10,235 $17,028 $11,242 $11,155 $8,480
Paid-in Capital $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000
Accumulated Surplus/Deficit ($4,000) ($4,000) ($4,000) ($4,000) ($4,000) ($4,000) ($4,000) ($4,000) ($4,000) ($4,000) ($4,000) ($4,000) ($4,000)
Surplus/Deficit $0 ($7,183) ($14,366) ($494) $52,736 $76,893 $89,625 $83,144 $74,874 $112,076 $100,263 $98,540 $79,084
Total Capital $41,000 $33,817 $26,634 $40,506 $93,736 $117,893 $130,625 $124,144 $115,874 $153,076 $141,263 $139,540 $120,084
Total Liabilities and Capital $41,000 $40,390 $33,207 $50,893 $110,060 $130,904 $142,113 $134,582 $126,108 $170,103 $152,505 $150,695 $128,564
Net Worth $41,000 $33,817 $26,634 $40,506 $93,736 $117,892 $130,624 $124,144 $115,873 $153,076 $141,263 $139,540 $120,084

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Transitional Housing of Pittsburgh emergency shelters business plan appendix. Transitional Housing of Pittsburgh, a start-up nonproift service organization, will offer emergency housing, counseling, and life skills training to female victim/survivors of domestic abuse.
\n