William's Environmental septic tank contractor business plan appendix. William's Environmental is a building contractor specializing in the installation, replacement and removal of septic tanks.

William's Environmental

Start your own business plan »

Septic Tank Contractor Business Plan

Appendix

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
Septic Tank Replacement 0% $10,000 $14,000 $17,000 $36,000 $42,000 $35,000 $25,000 $20,000 $8,000 $5,000 $5,000 $20,000
Septic Tank Installation 0% $7,000 $8,000 $10,000 $15,000 $20,000 $20,000 $12,000 $15,000 $3,000 $3,000 $3,000 $14,000
Septic Tank Removal 0% $2,000 $3,000 $4,000 $6,000 $8,000 $8,000 $3,000 $4,000 $2,000 $2,000 $2,000 $5,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $19,000 $25,000 $31,000 $57,000 $70,000 $63,000 $40,000 $39,000 $13,000 $10,000 $10,000 $39,000
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
Septic Tank Replacement $5,000 $7,000 $8,500 $18,000 $21,000 $17,500 $12,500 $10,000 $4,000 $2,500 $2,500 $10,000
Septic Tank Installation $3,000 $3,500 $4,000 $6,500 $8,000 $8,000 $5,000 $6,500 $1,000 $1,000 $1,000 $5,000
Septic Tank Removal $500 $750 $1,000 $1,500 $2,000 $2,000 $750 $1,000 $500 $500 $500 $1,250
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $8,500 $11,250 $13,500 $26,000 $31,000 $27,500 $18,250 $17,500 $5,500 $4,000 $4,000 $16,250
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
Manager 0% $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Salesperson 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
3 Installation/Removal Staff 0% $8,400 $8,400 $8,400 $8,400 $8,400 $8,400 $8,400 $8,400 $8,400 $8,400 $8,400 $8,400
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 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900
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% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
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 $19,000 $25,000 $31,000 $57,000 $70,000 $63,000 $40,000 $39,000 $13,000 $10,000 $10,000 $39,000
Direct Cost of Sales $8,500 $11,250 $13,500 $26,000 $31,000 $27,500 $18,250 $17,500 $5,500 $4,000 $4,000 $16,250
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $8,500 $11,250 $13,500 $26,000 $31,000 $27,500 $18,250 $17,500 $5,500 $4,000 $4,000 $16,250
Gross Margin $10,500 $13,750 $17,500 $31,000 $39,000 $35,500 $21,750 $21,500 $7,500 $6,000 $6,000 $22,750
Gross Margin % 55.26% 55.00% 56.45% 54.39% 55.71% 56.35% 54.37% 55.13% 57.69% 60.00% 60.00% 58.33%
Expenses
Payroll $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900
Sales and Marketing and Other Expenses $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Depreciation $738 $738 $738 $738 $738 $738 $738 $738 $738 $738 $738 $738
Leased Equipment $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $0 $0 $0
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Rent $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Payroll Taxes 15% $2,235 $2,235 $2,235 $2,235 $2,235 $2,235 $2,235 $2,235 $2,235 $2,235 $2,235 $2,235
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $22,773 $22,773 $22,773 $22,773 $22,773 $22,773 $22,773 $22,773 $22,773 $22,573 $22,573 $22,573
Profit Before Interest and Taxes ($12,273) ($9,023) ($5,273) $8,227 $16,227 $12,727 ($1,023) ($1,273) ($15,273) ($16,573) ($16,573) $177
EBITDA ($11,535) ($8,285) ($4,535) $8,965 $16,965 $13,465 ($285) ($535) ($14,535) ($15,835) ($15,835) $915
Interest Expense $826 $819 $813 $806 $799 $792 $785 $778 $771 $764 $757 $750
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($13,099) ($9,842) ($6,086) $7,421 $15,428 $11,935 ($1,808) ($2,051) ($16,044) ($17,337) ($17,330) ($573)
Net Profit/Sales -68.94% -39.37% -19.63% 13.02% 22.04% 18.94% -4.52% -5.26% -123.41% -173.37% -173.30% -1.47%
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 $9,500 $12,500 $15,500 $28,500 $35,000 $31,500 $20,000 $19,500 $6,500 $5,000 $5,000 $19,500
Cash from Receivables $0 $317 $9,600 $12,600 $15,933 $28,717 $34,883 $31,117 $19,983 $19,067 $6,450 $5,000
Subtotal Cash from Operations $9,500 $12,817 $25,100 $41,100 $50,933 $60,217 $54,883 $50,617 $26,483 $24,067 $11,450 $24,500
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 $9,500 $12,817 $25,100 $41,100 $50,933 $60,217 $54,883 $50,617 $26,483 $24,067 $11,450 $24,500
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 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900 $14,900
Bill Payments $860 $25,692 $22,286 $24,715 $47,582 $44,005 $31,057 $16,281 $24,032 $7,899 $7,699 $8,638
Subtotal Spent on Operations $15,760 $40,592 $37,186 $39,615 $62,482 $58,905 $45,957 $31,181 $38,932 $22,799 $22,599 $23,538
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 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833
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 $16,593 $41,425 $38,019 $40,448 $63,315 $59,738 $46,790 $32,014 $39,765 $23,632 $23,432 $24,371
Net Cash Flow ($7,093) ($28,608) ($12,919) $652 ($12,382) $479 $8,093 $18,602 ($13,281) $435 ($11,982) $129
Cash Balance $73,707 $45,098 $32,179 $32,832 $20,450 $20,929 $29,022 $47,624 $34,343 $34,777 $22,796 $22,925
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 $80,800 $73,707 $45,098 $32,179 $32,832 $20,450 $20,929 $29,022 $47,624 $34,343 $34,777 $22,796 $22,925
Accounts Receivable $0 $9,500 $21,683 $27,583 $43,483 $62,550 $65,333 $50,450 $38,833 $25,350 $11,283 $9,833 $24,333
Inventory $0 $9,350 $12,375 $14,850 $28,600 $34,100 $30,250 $20,075 $19,250 $13,750 $9,750 $5,750 $17,875
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $80,800 $92,557 $79,157 $74,613 $104,915 $117,100 $116,512 $99,547 $105,707 $73,443 $55,811 $38,379 $65,133
Long-term Assets
Long-term 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
Accumulated Depreciation $0 $738 $1,476 $2,214 $2,952 $3,690 $4,428 $5,166 $5,904 $6,642 $7,380 $8,118 $8,856
Total Long-term Assets $30,000 $29,262 $28,524 $27,786 $27,048 $26,310 $25,572 $24,834 $24,096 $23,358 $22,620 $21,882 $21,144
Total Assets $110,800 $121,819 $107,681 $102,399 $131,963 $143,410 $142,084 $124,381 $129,803 $96,801 $78,431 $60,261 $86,277
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 $24,951 $21,488 $23,125 $46,101 $42,953 $30,524 $15,462 $23,768 $7,642 $7,442 $7,436 $34,858
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 $24,951 $21,488 $23,125 $46,101 $42,953 $30,524 $15,462 $23,768 $7,642 $7,442 $7,436 $34,858
Long-term Liabilities $100,000 $99,167 $98,334 $97,501 $96,668 $95,835 $95,002 $94,169 $93,336 $92,503 $91,670 $90,837 $90,004
Total Liabilities $100,000 $124,118 $119,822 $120,626 $142,769 $138,788 $125,526 $109,631 $117,104 $100,145 $99,112 $98,273 $124,862
Paid-in Capital $110,000 $110,000 $110,000 $110,000 $110,000 $110,000 $110,000 $110,000 $110,000 $110,000 $110,000 $110,000 $110,000
Retained Earnings ($99,200) ($99,200) ($99,200) ($99,200) ($99,200) ($99,200) ($99,200) ($99,200) ($99,200) ($99,200) ($99,200) ($99,200) ($99,200)
Earnings $0 ($13,099) ($22,942) ($29,027) ($21,606) ($6,178) $5,758 $3,950 $1,899 ($14,145) ($31,482) ($48,812) ($49,385)
Total Capital $10,800 ($2,299) ($12,142) ($18,227) ($10,806) $4,622 $16,558 $14,750 $12,699 ($3,345) ($20,682) ($38,012) ($38,585)
Total Liabilities and Capital $110,800 $121,819 $107,681 $102,399 $131,963 $143,410 $142,084 $124,381 $129,803 $96,801 $78,431 $60,261 $86,277
Net Worth $10,800 ($2,299) ($12,142) ($18,227) ($10,806) $4,622 $16,558 $14,750 $12,699 ($3,345) ($20,682) ($38,012) ($38,585)

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
William's Environmental septic tank contractor business plan appendix. William's Environmental is a building contractor specializing in the installation, replacement and removal of septic tanks.
\n