Start-up Funding | |
Start-up Expenses to Fund | $3,450 |
Start-up Assets to Fund | $18,550 |
Total Funding Required | $22,000 |
Assets | |
Non-cash Assets from Start-up | $2,200 |
Cash Requirements from Start-up | $16,350 |
Additional Cash Raised | $0 |
Cash Balance on Starting Date | $16,350 |
Total Assets | $18,550 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $0 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $0 |
Capital | |
Planned Investment | |
Investor 1 | $20,000 |
Investor 2 | $2,000 |
Other | $0 |
Additional Investment Requirement | $0 |
Total Planned Investment | $22,000 |
Loss at Start-up (Start-up Expenses) | ($3,450) |
Total Capital | $18,550 |
Total Capital and Liabilities | $18,550 |
Total Funding | $22,000 |
Silicon Freight Brokers is a niche freight broker for the silicon chip industry. SFB will provide a brokerage service to link manufacturers of silicon computer chips and the users of the chips such as Intel, Texas Instruments and Motorola with freight companies. Freight brokers are basically the “middle man” between a shipper and trucking company, also referred to as “third party transportation providers.” SFB will work with companies to find a safe, economical way of transporting silicon chips.
SFB will have two types of customers:
Silicon Freight Brokers will be concentrating on the freight brokerage of silicon chips. This is a small, specialized, niche of the general freight brokerage industry. SFB is concentrating on this space for several reasons:
Silicon Freight Brokers will be focusing solely on the freight brokerage of silicon chips. There are two distinct customers in this niche market, manufacturers of the chips, and the buyers of the chips who are processor manufacturers.
Although, in general, silicon chip production has shifted overseas, there are a collection of chip manufacturers still located in the States. The difference between the two types is not very significant, SFB arranges for the carrier to pick up the chips either off the boat or from the manufacturing facility.
Whether SFB deals with the manufacturer or the seller is a function of the contractual terms that the buyer and seller agree to. Sometimes it is the manufacturer’s obligation to ship, other times it is the buyer’s obligation to arrange pick up of the chips.
The chip buyers are manufacturers that use the chips in their processors. The largest processor manufacturers, Intel, Texas Instruments and Motorola, are located in the U.S.
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Buyers | 7% | 340 | 364 | 389 | 416 | 445 | 6.96% |
Sellers | 6% | 220 | 233 | 247 | 262 | 278 | 6.02% |
Other | 0% | 700 | 700 | 700 | 700 | 700 | 0.00% |
Total | 3.09% | 1,260 | 1,297 | 1,336 | 1,378 | 1,423 | 3.09% |
Silicon Freight Brokers is concentrating on the silicon chips niche as it is a very specialized, thriving market. By focusing in this market space, SFB will be able to offer superior service. Shipping of silicon chips requires special types of trucks that are humidity and temperature controlled. SFB will form intimate relationships with the unique carriers because this relationship will provide SFB with special insight, which will allow SFB to meet any need a customer might have. Shipping silicon chips has special requirements and SFB will be more familiar with these requirements because it will not be distracted by offering other services. Specialization also allows SFB to develop close relationships to the limited number of carriers that are equiped to transport chips. Lastly, the growth of processor manufacturing, which requires silicon chips, has far outpaced most other industries in this country. This growth rate makes this niche especially attractive.
In the freight broker market, there are general brokers that offer a wide range of services. There are a few companies that specialize, but no one is as niche focused as SFB. Because most all of the silicon chips are transported through the U.S. via trucks, there is considerable growth in the specialty freight brokerage business.
SFB will be marketing our business through several different outlets. The first is the Internet. A lot of the industry has moved to the Web as means for communication regarding freight quotes. SFB will be developing a website where a customer can go to find out an estimate for freight rates. The website would key for finding the requisite information like weight, pick up and destination, and SFB would work with our carriers to find them the most safe and economical solution. Because SFB is only working with silicon chips, the complexity of the number and type of trucks to be used (non-temperature controlled, etc.) is reduced.
SFB will also be running advertisements in silicon chip trade journals. The ads in the silicon chip journals will provide visibility for SFB to the manufacturers and buyers of the chips.
There are many different freight brokerage services. This market is broken up into generalists, handling all types of freight brokerage, and specialists, handling materials ranging from heavy equipment, oversized loads, perishable commodities, or hazardous materials.
The chip buyers and sellers make the shipping decision based on service (defined by many variables including customer service, speed, safety of the product) and price. Most business is repeat business, 70-80% according to industry statistics. Once a customer finds someone who they are happy with, they typically stay with them.
Silicon Freight Brokers will be going after the silicon chip market. This is a reasonable target, due to SFB’s industry knowledge. SFB will be bringing customers aboard through the use of a website, advertisements in industry journals, and networking from a combined 17 years of industry experience. SFB will turn these leads into customers through our specialized knowledge which translates to superior service offerings.
SFB’s sustainable competitive advantage is our thorough knowledge of the silicon chip industry and freight brokerage business. Steve has spent the last 10 years in the freight brokerage business and has significant insight for creating business in this industry. Steve’s wife, Wendy, has spent the last seven years consulting for Intel and Texas Instruments regarding the usage of silicon chips for processors. She intimately understands the logistics of the processor manufacturer’s needs of silicon chips and their supply chain for this product. Having inside knowledge about freight brokerage and the niche of supply chain logistics for the silicon chips is rare. Generally, a specialty freight brokerage will concentrate on a niche for whatever reason, but rarely because they have inside knowledge regarding the niche industry product, usually the specialized knowledge is just in the freight brokerage business.
This specialized knowledge, coupled with an unsatiated need to exceed customer’s expectations will give SFB the competitive advantage to succeed in this industry. SFB has made it their mission to provide the finest customer service possible. This makes good business sense, particularly in this industry where so much of the business is repeat business.
The sales strategy will be a two-prong approach, the first prong deals with establishing strategic relationships with the carriers to have a basic portfolio of carriers who excel at moving silicon chips. The second prong deals with closing deals with chip buyers and sellers to utilize our brokerage service.
SFB will be developing strategic relationships with carriers by first assembling a comprehensive report of all the carriers that are silicon chip carriers. SFB will then attempt to enter into mutually beneficial relationships with them. SFB will also have a large portfolio of possible customers that have been developed through marketing and networking activities. The carriers will have a desire to work with SFB if they see that SFB is indeed a company of integrity, as well as a good source of future business.
Once these relationships are established, SFB will be able to offer our future customers a wide range of options. SFB will continue with its marketing efforts to qualify these leads. SFB will also be using our network of friends in the industry to drum up additional business. Customers are looking for a headache-free solution, and this is what SFB will appear like to them. Additionally, SFB industry expertise (freight brokerage and silicon chips) is rare and refreshing and will certainly make the customer feel at ease.
As a service provider business we have labor costs and expenses, but no direct costs of sales. Labor costs are included in the Personnel table and expenses are listed in the Profit and Loss table.
During month two SFB will be interviewing and hiring for a receptionist/secretary.
During month three SFB will begin to get a few phone calls regarding inquiries for our service. From month three on, business activity will be steadily increasing. By month four SFB will be bringing on one additional person in the capacity of customer service/account representative.
By month five sales will be getting still stronger yet. This assumption is based on the fact that it takes a bit of time for the advertisements in the journals to start becoming effective. When they do they should be bringing in a decent amount of business. Another reason for the business starting to really ramp up by month five is that the networking, that SFB has been continuously working on, will finally begin taking hold and the new customers will be spreading the word about SFB.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Buyers | $55,172 | $64,587 | $69,854 |
Sellers | $18,560 | $22,587 | $24,854 |
Total Sales | $73,732 | $87,174 | $94,708 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Buyers | $0 | $0 | $0 |
Sellers | $0 | $0 | $0 |
Subtotal Direct Cost of Sales | $0 | $0 | $0 |
Silicon Freight Brokers will have several milestones early on:
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Business Plan Completion | 1/1/2001 | 1/1/2001 | $0 | Steve | Marketing |
Office Set-up | 3/1/1999 | 4/1/1999 | $0 | Steve | Department |
Website Creation | 3/1/1999 | 2/2/2002 | $0 | Steve | Department |
Hiring Third Employee | 3/1/1999 | 4/1/2002 | $0 | Steve | Department |
Totals | $0 |
Silicon Freight Brokers is a C Corporation with Steve Tookarefol owning 100% of the stock.
Steve, the founder and sole stockholder has a degree in mathematics from Notre Dame University. While in college, Steve worked in a travel agency, learning the nuances of a service-based organization that works on commission. After college, Steve joined Speedy Freight Lines beginning in the accounts department. Recognizing the talent that they had with Steve, Speedy began to move him through many different departments to familiarize him with the entire company. Steve rose to manager of broker accounts and held the position for two years. Steve spent a total of eight years at Speedy. During 2000, Speedy brought a new CEO on board and Steve felt that the company was now being guided in the wrong direction so he left to start his own company.
Steve will be assisted on a consulting basis by his wife, Wendy, who has spent the last seven years as a consultant for Intel and Texas Instruments (among others). Wendy’s areas of expertise include processor usage of silicon chips.
The combination of Steve’s knowledge of the shipping industry and Wendy’s knowledge of silicon chip usage has given SFB the power to succeed in this niche freight brokerage market.
The staff will consist of Steve working full time for SFB as the capacity of owner and licensed broker.
SFB will be hiring additional employees for a secretary/receptionist position and then a customer service/account representative. These positions will be paid an hourly wage and will generally be working full time. SFB will bring these two positions on at staggered times.
SFB will also be using Steve’s wife, Wendy, as an industry consultant who will be generally paid on a monthly invoice.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
President/Broker | $24,000 | $24,000 | $24,000 |
Secretary | $15,840 | $15,840 | $15,840 |
Customer Service/Account Representitve | $12,960 | $15,840 | $15,840 |
Other | $0 | $0 | $0 |
Total People | 3 | 3 | 3 |
Total Payroll | $52,800 | $55,680 | $55,680 |
The following subtopics will provide more financial information.
See following table for general assumptions.
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 25.42% | 25.00% | 25.42% |
Other | 0 | 0 | 0 |
This break-even analysis table and chart below project the necessary commission per month. As a service provider business we have labor costs and expenses, but no direct costs of sales. Salary costs are included in the Personnel table and expenses are listed in the Profit and Loss table.
Break-even Analysis | |
Monthly Revenue Break-even | $6,251 |
Assumptions: | |
Average Percent Variable Cost | 0% |
Estimated Monthly Fixed Cost | $6,251 |
The following table presents the projected profit and loss.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $73,732 | $87,174 | $94,708 |
Direct Cost of Sales | $0 | $0 | $0 |
Other | $0 | $0 | $0 |
Total Cost of Sales | $0 | $0 | $0 |
Gross Margin | $73,732 | $87,174 | $94,708 |
Gross Margin % | 100.00% | 100.00% | 100.00% |
Expenses | |||
Payroll | $52,800 | $55,680 | $55,680 |
Sales and Marketing and Other Expenses | $4,800 | $4,250 | $4,250 |
Depreciation | $672 | $672 | $672 |
Website Maintenance | $780 | $780 | $780 |
Utilities, DSL | $1,440 | $1,440 | $1,440 |
Insurance, Licenses | $1,200 | $1,200 | $1,200 |
Rent | $5,400 | $5,400 | $5,400 |
Payroll Taxes | $7,920 | $8,352 | $8,352 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $75,012 | $77,774 | $77,774 |
Profit Before Interest and Taxes | ($1,280) | $9,400 | $16,934 |
EBITDA | ($608) | $10,072 | $17,606 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $0 | $2,350 | $4,304 |
Net Profit | ($1,280) | $7,050 | $12,630 |
Net Profit/Sales | -1.74% | 8.09% | 13.34% |
The following table shows our projected cash flow.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $18,433 | $21,794 | $23,677 |
Cash from Receivables | $42,219 | $62,996 | $69,694 |
Subtotal Cash from Operations | $60,652 | $84,789 | $93,371 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $4,000 | $0 | $0 |
Subtotal Cash Received | $64,652 | $84,789 | $93,371 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $52,800 | $55,680 | $55,680 |
Bill Payments | $19,784 | $23,575 | $25,565 |
Subtotal Spent on Operations | $72,584 | $79,255 | $81,245 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $72,584 | $79,255 | $81,245 |
Net Cash Flow | ($7,932) | $5,535 | $12,126 |
Cash Balance | $8,418 | $13,953 | $26,079 |
The following table shows the projected balance sheet.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $8,418 | $13,953 | $26,079 |
Accounts Receivable | $13,080 | $15,465 | $16,801 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $21,498 | $29,418 | $42,880 |
Long-term Assets | |||
Long-term Assets | $2,200 | $2,200 | $2,200 |
Accumulated Depreciation | $672 | $1,344 | $2,016 |
Total Long-term Assets | $1,528 | $856 | $184 |
Total Assets | $23,026 | $30,274 | $43,064 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $1,756 | $1,954 | $2,114 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $1,756 | $1,954 | $2,114 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $1,756 | $1,954 | $2,114 |
Paid-in Capital | $26,000 | $26,000 | $26,000 |
Retained Earnings | ($3,450) | ($4,730) | $2,320 |
Earnings | ($1,280) | $7,050 | $12,630 |
Total Capital | $21,270 | $28,320 | $40,950 |
Total Liabilities and Capital | $23,026 | $30,274 | $43,064 |
Net Worth | $21,270 | $28,320 | $40,950 |
The following table contains important business ratios from the freight transportation arrangement industry, as determined by the Standard Industry Classification (SIC) Index code 4731.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 18.23% | 8.64% | 4.00% |
Percent of Total Assets | ||||
Accounts Receivable | 56.80% | 51.08% | 39.01% | 27.00% |
Other Current Assets | 0.00% | 0.00% | 0.00% | 37.60% |
Total Current Assets | 93.36% | 97.17% | 99.57% | 65.20% |
Long-term Assets | 6.64% | 2.83% | 0.43% | 34.80% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 7.63% | 6.45% | 4.91% | 36.10% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 16.30% |
Total Liabilities | 7.63% | 6.45% | 4.91% | 52.40% |
Net Worth | 92.37% | 93.55% | 95.09% | 47.60% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 100.00% | 100.00% | 100.00% | 33.90% |
Selling, General & Administrative Expenses | 101.74% | 91.91% | 86.59% | 24.00% |
Advertising Expenses | 1.63% | 0.75% | 0.69% | 0.50% |
Profit Before Interest and Taxes | -1.74% | 10.78% | 17.88% | 1.20% |
Main Ratios | ||||
Current | 12.24 | 15.06 | 20.28 | 1.59 |
Quick | 12.24 | 15.06 | 20.28 | 1.32 |
Total Debt to Total Assets | 7.63% | 6.45% | 4.91% | 52.40% |
Pre-tax Return on Net Worth | -6.02% | 33.19% | 41.35% | 2.90% |
Pre-tax Return on Assets | -5.56% | 31.05% | 39.32% | 6.10% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | -1.74% | 8.09% | 13.34% | n.a |
Return on Equity | -6.02% | 24.89% | 30.84% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 4.23 | 4.23 | 4.23 | n.a |
Collection Days | 56 | 80 | 83 | n.a |
Accounts Payable Turnover | 12.26 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 28 | 29 | n.a |
Total Asset Turnover | 3.20 | 2.88 | 2.20 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.08 | 0.07 | 0.05 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $19,742 | $27,464 | $40,766 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.31 | 0.35 | 0.45 | n.a |
Current Debt/Total Assets | 8% | 6% | 5% | n.a |
Acid Test | 4.79 | 7.14 | 12.33 | n.a |
Sales/Net Worth | 3.47 | 3.08 | 2.31 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
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 | |||||||||||||
Buyers | 0% | $750 | $1,400 | $2,100 | $3,500 | $4,100 | $5,400 | $5,874 | $6,212 | $6,321 | $6,400 | $6,457 | $6,658 |
Sellers | 0% | $250 | $600 | $1,100 | $1,500 | $900 | $1,800 | $1,897 | $1,999 | $1,800 | $2,100 | $2,214 | $2,400 |
Total Sales | $1,000 | $2,000 | $3,200 | $5,000 | $5,000 | $7,200 | $7,771 | $8,211 | $8,121 | $8,500 | $8,671 | $9,058 | |
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 | |
Buyers | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sellers | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Direct Cost of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
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 | ||
President/Broker | 0% | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Secretary | 0% | $0 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 |
Customer Service/Account Representitve | 0% | $0 | $0 | $0 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 | $1,440 |
Other | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | |
Total Payroll | $2,000 | $3,440 | $3,440 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 |
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% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | |
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 | $1,000 | $2,000 | $3,200 | $5,000 | $5,000 | $7,200 | $7,771 | $8,211 | $8,121 | $8,500 | $8,671 | $9,058 | |
Direct Cost of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Gross Margin | $1,000 | $2,000 | $3,200 | $5,000 | $5,000 | $7,200 | $7,771 | $8,211 | $8,121 | $8,500 | $8,671 | $9,058 | |
Gross Margin % | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | |
Expenses | |||||||||||||
Payroll | $2,000 | $3,440 | $3,440 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | |
Sales and Marketing and Other Expenses | $450 | $450 | $450 | $450 | $450 | $450 | $350 | $350 | $350 | $350 | $350 | $350 | |
Depreciation | $56 | $56 | $56 | $56 | $56 | $56 | $56 | $56 | $56 | $56 | $56 | $56 | |
Website Maintenance | $65 | $65 | $65 | $65 | $65 | $65 | $65 | $65 | $65 | $65 | $65 | $65 | |
Utilities, DSL | $120 | $120 | $120 | $120 | $120 | $120 | $120 | $120 | $120 | $120 | $120 | $120 | |
Insurance, Licenses | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | |
Rent | $450 | $450 | $450 | $450 | $450 | $450 | $450 | $450 | $450 | $450 | $450 | $450 | |
Payroll Taxes | 15% | $300 | $516 | $516 | $732 | $732 | $732 | $732 | $732 | $732 | $732 | $732 | $732 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $3,541 | $5,197 | $5,197 | $6,853 | $6,853 | $6,853 | $6,753 | $6,753 | $6,753 | $6,753 | $6,753 | $6,753 | |
Profit Before Interest and Taxes | ($2,541) | ($3,197) | ($1,997) | ($1,853) | ($1,853) | $347 | $1,018 | $1,458 | $1,368 | $1,747 | $1,918 | $2,305 | |
EBITDA | ($2,485) | ($3,141) | ($1,941) | ($1,797) | ($1,797) | $403 | $1,074 | $1,514 | $1,424 | $1,803 | $1,974 | $2,361 | |
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 Profit | ($2,541) | ($3,197) | ($1,997) | ($1,853) | ($1,853) | $347 | $1,018 | $1,458 | $1,368 | $1,747 | $1,918 | $2,305 | |
Net Profit/Sales | -254.10% | -159.85% | -62.41% | -37.06% | -37.06% | 4.82% | 13.10% | 17.76% | 16.85% | 20.55% | 22.12% | 25.45% |
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 | $250 | $500 | $800 | $1,250 | $1,250 | $1,800 | $1,943 | $2,053 | $2,030 | $2,125 | $2,168 | $2,265 | |
Cash from Receivables | $0 | $25 | $775 | $1,530 | $2,445 | $3,750 | $3,805 | $5,414 | $5,839 | $6,156 | $6,100 | $6,379 | |
Subtotal Cash from Operations | $250 | $525 | $1,575 | $2,780 | $3,695 | $5,550 | $5,748 | $7,467 | $7,870 | $8,281 | $8,268 | $8,644 | |
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 | $4,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $250 | $525 | $1,575 | $2,780 | $7,695 | $5,550 | $5,748 | $7,467 | $7,870 | $8,281 | $8,268 | $8,644 | |
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 | $2,000 | $3,440 | $3,440 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | $4,880 | |
Bill Payments | $50 | $1,492 | $1,701 | $1,708 | $1,917 | $1,917 | $1,914 | $1,817 | $1,817 | $1,817 | $1,817 | $1,817 | |
Subtotal Spent on Operations | $2,050 | $4,932 | $5,141 | $6,588 | $6,797 | $6,797 | $6,794 | $6,697 | $6,697 | $6,697 | $6,697 | $6,697 | |
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 | $2,050 | $4,932 | $5,141 | $6,588 | $6,797 | $6,797 | $6,794 | $6,697 | $6,697 | $6,697 | $6,697 | $6,697 | |
Net Cash Flow | ($1,800) | ($4,407) | ($3,566) | ($3,808) | $898 | ($1,247) | ($1,046) | $770 | $1,173 | $1,584 | $1,571 | $1,947 | |
Cash Balance | $14,551 | $10,143 | $6,577 | $2,769 | $3,667 | $2,420 | $1,374 | $2,144 | $3,317 | $4,901 | $6,472 | $8,418 |
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 | $16,350 | $14,551 | $10,143 | $6,577 | $2,769 | $3,667 | $2,420 | $1,374 | $2,144 | $3,317 | $4,901 | $6,472 | $8,418 |
Accounts Receivable | $0 | $750 | $2,225 | $3,850 | $6,070 | $7,375 | $9,025 | $11,048 | $11,792 | $12,044 | $12,263 | $12,666 | $13,080 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $16,350 | $15,301 | $12,368 | $10,427 | $8,839 | $11,042 | $11,445 | $12,422 | $13,936 | $15,360 | $17,163 | $19,137 | $21,498 |
Long-term Assets | |||||||||||||
Long-term Assets | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 |
Accumulated Depreciation | $0 | $56 | $112 | $168 | $224 | $280 | $336 | $392 | $448 | $504 | $560 | $616 | $672 |
Total Long-term Assets | $2,200 | $2,144 | $2,088 | $2,032 | $1,976 | $1,920 | $1,864 | $1,808 | $1,752 | $1,696 | $1,640 | $1,584 | $1,528 |
Total Assets | $18,550 | $17,445 | $14,456 | $12,459 | $10,815 | $12,962 | $13,309 | $14,230 | $15,688 | $17,056 | $18,803 | $20,721 | $23,026 |
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 | $1,436 | $1,644 | $1,644 | $1,853 | $1,853 | $1,853 | $1,756 | $1,756 | $1,756 | $1,756 | $1,756 | $1,756 |
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 | $1,436 | $1,644 | $1,644 | $1,853 | $1,853 | $1,853 | $1,756 | $1,756 | $1,756 | $1,756 | $1,756 | $1,756 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $1,436 | $1,644 | $1,644 | $1,853 | $1,853 | $1,853 | $1,756 | $1,756 | $1,756 | $1,756 | $1,756 | $1,756 |
Paid-in Capital | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 |
Retained Earnings | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) | ($3,450) |
Earnings | $0 | ($2,541) | ($5,738) | ($7,735) | ($9,588) | ($11,441) | ($11,094) | ($10,076) | ($8,618) | ($7,250) | ($5,503) | ($3,585) | ($1,280) |
Total Capital | $18,550 | $16,009 | $12,812 | $10,815 | $8,962 | $11,109 | $11,456 | $12,474 | $13,932 | $15,300 | $17,047 | $18,965 | $21,270 |
Total Liabilities and Capital | $18,550 | $17,445 | $14,456 | $12,459 | $10,815 | $12,962 | $13,309 | $14,230 | $15,688 | $17,056 | $18,803 | $20,721 | $23,026 |
Net Worth | $18,550 | $16,009 | $12,812 | $10,815 | $8,962 | $11,109 | $11,456 | $12,474 | $13,932 | $15,300 | $17,047 | $18,965 | $21,270 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
This is not just a map. It's a piece of the world captured in the image.
The flat physical map represents one of many map types available. Look at Novosibirsk, Novosibirsk Oblast, Western Siberia, Russia from different perspectives.
Get free map for your website. Discover the beauty hidden in the maps. Maphill is more than just a map gallery.
Maps of novosibirsk.
Maphill is a collection of map images. This physical map of Novosibirsk is one of them. Click on the Detailed button under the image to switch to a more detailed map.
Each map type has its advantages. No map style is the best. The best is that Maphill lets you look at each place from many different angles.
Sure, this physical map is nice. But there is good chance you will like other map styles even more. Select another style in the above table. See Novosibirsk and Western Siberia from a different view.
If you like this Novosibirsk, Novosibirsk Oblast, Western Siberia, Russia map, please don't keep it to yourself. Give your friends a chance to see how the world converted to images looks like.
Use the buttons for Facebook, Twitter or Google+ to share a link to this physical map of Novosibirsk. Maphill is the largest map gallery on the web. The number of maps is, however, not the only reason to visit Maphill.
You can embed, print or download the map just like any other image. All Novosibirsk and Western Siberia maps are available in a common image format. Free images are available under Free map link located above the map.
Sure, there is. It has been said that Maphill maps are worth a thousand words. No doubt about that. But you can experience much more when you visit Novosibirsk.
Western Siberia has a lot to offer. Each place is different. Each place is worth a visit. It will never be possible to capture all the beauty in the map.
If any of Maphill's maps inspire you to come to Novosibirsk, we would like to offer you access to wide selection of nearby hotels at low prices and with great customer service.
Thanks to our partnership with Booking.com you can take advantage of up to 50% discounts for hotels in many locations in the area of Western Siberia. Book hotels online and save money.
See the full list of hotels in or close to Novosibirsk , the list of destinations in Novosibirsk , browse destinations in Novosibirsk Oblast , Western Siberia , Russia , Asia or choose from the below listed cities.
Each map type offers different information and each map style is designed for a different purpose. Read about the styles and map projection used in the above map (Physical Map of Novosibirsk).
Physical map illustrates the mountains, lowlands, oceans, lakes and rivers and other physical landscape features of Novosibirsk. Differences in land elevations relative to the sea level are represented by color.
Green color represents lower elevations, orange or brown indicate higher elevations, shades of grey are used for the highest mountain ranges in the world. Underwater topography is represented by blues. Darker blues are used for the deepest water, lighter shades of blue represent shallower water such as the continental shelf.
A map projection is a way how to transform points on a Earth to points on a map. This map of Novosibirsk uses Plate Carree projection. The Plate Carree projection is a simple cylindrical projection originated in the ancient times. It has straight and equally spaced meridians and parallels that meet at right angles.
All projections from a sphere to a plane are distorted. The drawback of the Plate Carree projection is that it doesn't make an attempt to compensate for these distortions. For the general view of Novosibirsk, this is not a significant problem. The detailed maps use the Mercator projection which preserves the shape of small areas better.
Destinations close to Novosibirsk sorted by distance.
A list of the most popular locations in Russia as searched by our visitors.
List of the locations in Russia that our users recently searched for.
It's neither this physical map nor any other of the many millions of maps. The value of a map gallery is not determined by the number of pictures, but by the possibility to see the world from many different perspectives.
We unlock the value hidden in the geographic data. Thanks to automating the complex process of turning data into map graphics, we are able to create maps in higher quality, faster and cheaper than was possible before.
We created Maphill to make the web a more beautiful place. Without you having to pay for it. Maphill maps are and will always be available for free.
Do you think the maps are too beautiful not to be painted? No, this is not art. All 2D maps of Novosibirsk are created based on real Earth data. This is how the world looks like.
This map is available in a common image format. You can copy, print or embed the map very easily. Just like any other image.
The value of Maphill lies in the possibility to look at the same area from several perspectives. Maphill presents the map of Novosibirsk in a wide variety of map types and styles.
We build each map individually with regard to the characteristics of the map area and the chosen graphic style. Maps are assembled and kept in a high resolution vector format throughout the entire process of their creation.
Maphill maps will never be as detailed as Google maps or as precise as designed by professional cartographers. Our goal is different. We want to redefine the experience of discovering the world through the maps.
Maps are served from a large number of servers spread all over the world. Globally distributed map delivery network ensures low latency and fast loading times, no matter where on Earth you happen to be.
Embed the above physical map of Novosibirsk into your website. Enrich your blog with quality map graphics. Make the web a more beautiful place.
Get a free map for your website. Explore the world. Discover the beauty hidden in the maps.
IMAGES
COMMENTS
Explore a real-world real estate brokerage business plan example and download a free template with this information to start writing your own business plan. ... Broker Sales - 100% To Company: $10,837 : $40,500 : $40,500 : Photo Service - 100% To Company: $440 : $440 : $440 : Referrals - 25% Agent/25% Company: $330 : $400 :
Real Estate Brokerage Business Plan. RJ Wagner and Associates is a real estate brokerage company. Before you start writing a business plan, take a look at a few sample business plans for real estate related businesses to get guidance and inspiration. Build a Better Business Plan. ©2024 Palo Alto Software.
A free example of business plan for a mortgage brokerage firm. Here, we will provide a concise and illustrative example of a business plan for a specific project. This example aims to provide an overview of the essential components of a business plan. It is important to note that this version is only a summary.
Real Estate Broker Business Plan PDF Example. Edward. June 17, 2024. Business Plan. Creating a comprehensive business plan is crucial for launching and running a successful real estate broker. This plan serves as your roadmap, detailing your vision, operational strategies, and financial plan. It helps establish your real estate broker's ...
Mortgage Broker Business Plan Template. Over the past 20+ years, we have helped thousands of mortgage brokers start and grow their businesses. On this page, we will first give you some background information with regards to the importance of business planning. We will then go through a mortgage brokerage company business plan step-by-step so ...
PlanBuildr's Mortgage Broker business plan template will help you to quickly and easily complete your Mortgage Broker business plan. ... located in Tucson, Arizona, is a new mortgage brokerage specializing in residential mortgages. The company will operate in a professional setting, conveniently located next to several banks in the center of ...
When starting a brokerage firm, writing a comprehensive business plan is imperative to guide your actions and ensure long-term success. A well-crafted business plan serves as a roadmap, outlining your objectives, strategies, and financial projections. It provides a clear direction for your business and helps attract investors and stakeholders.
To ensure the success of your brokerage business, it is essential to develop a comprehensive real estate business plan. This plan will serve as a roadmap to guide your business towards its goals and objectives. Two key components of a real estate business plan are the SWOT analysis and setting specific goals.
Explore a real-world mortgage broker business plan example and download a free template with this information to start writing your own business plan. ... 2.1 Company Ownership. The owners and brokers of Claremont Funding are Joan Billings and Maureen Shoe. 2.2 Start-up Summary.
A Brokerage Firm Business Plan must pinpoint target markets and detail robust revenue strategies. Essential components include market analysis, regulatory compliance outlines, and a clear operational model. Crafting a standout Business Plan for a brokerage firm is a strategic process that requires an intricate understanding of the financial ...
For example, reach out to 15 contacts, add two contacts to your Book of Business, knock on 30 doors, make 75 telemarketing calls, send out 30 emails, and mail out 20 flyers. Hold open houses on Saturdays and Sundays. The 8-Step Guide to Starting a Real Estate Brokerage ( Fit Small Business, Mar. 1, 2024) If you are a leader (a person who guides ...
Best of all — you can get started today! Just download our free real estate business plan template and add your own goals, projections, expenses and data. Don't forget to update it regularly to accurately track your progress, evolve with the market and stay current with your target client's needs. Download. All agent tools.
Aspect Explanation; Brokerage Business Model: A Brokerage Business Model is a type of business model where a company or individual acts as an intermediary or broker between buyers and sellers of goods, services, or assets. Brokers facilitate transactions and earn a fee, commission, or spread for their services. This model is prevalent in various industries, including real estate, finance, e ...
Brokerage Company: A brokerage company's main duty is to be a middleman that connects buyers and sellers to facilitate a transaction. Brokerage companies receive compensation by means of ...
Brokerage Business Plan - Free download as Word Doc (.doc / .docx), PDF File (.pdf), Text File (.txt) or read online for free. This business plan is for a broker dealer seeking $100,000 in financing. It will provide brokering of stocks and financial instruments as well as financial advice. The broker dealer's main revenue will come from fees on trades and advisory fees based on assets under ...
Writing a business plan begins by defining your business's mission and vision statement. Though creating such a statement may seem like fluff, it is an important exercise. The mission and vision statement sets the foundation upon which to launch your business. It is difficult to move forward successfully without first defining your business ...
Creating a Plan. To start a brokerage firm, you'll need to create a plan and stick with it. This guide will help you come up with a plan, but there are several things you need to consider before starting one. One of the most important things is that you'll need to save money beforehand so that you have enough to invest.
8. Re: Need help about visa registration. The embassy is generally not interested in your ticket, in fact they advise not buying the ticket before applying for the visa. They do though ask what cities you will be visiting & this should match your invitations. Your visa has no restrictions once issued.
Novosibirsk is the third most populated city in Russia after Moscow and St. Petersburg. It is home to exotic animals such as the liger, and in winter people practice the interesting sport of snow ...
Silicon Freight Brokers (SFB) is a specialized freight broker service located in Hood River, OR. The company has been set up as an Oregon C Corporation by the owner, Steve Tookarefol. SFB's objective is to become the premier silicon chip freight broker, increasing their client base by 20% a year. Freight Brokers and Silicon Chips.
Novosibirsk Oblast. Novosibirsk Oblast is a region in Western Siberia, which borders Kazakhstan to the southwest, Omsk Oblast to the west, Tomsk Oblast to the north, Kemerovo Oblast to the east, and Altai Krai to the south. Photo: A.Savin, FAL. Photo: Wikimedia, CC BY 3.0. Ukraine is facing shortages in its brave fight to survive.
83° 0' 0" E. Minimal elevation. 64 m. Maximal elevation. 216 m. Land/Water. mainland. It's neither this physical map nor any other of the many millions of maps. The value of a map gallery is not determined by the number of pictures, but by the possibility to see the world from many different perspectives.