Start-up Funding | |
Start-up Expenses to Fund | $24,642 |
Start-up Assets to Fund | $103,777 |
Total Funding Required | $128,419 |
Assets | |
Non-cash Assets from Start-up | $14,478 |
Cash Requirements from Start-up | $89,299 |
Additional Cash Raised | $0 |
Cash Balance on Starting Date | $89,299 |
Total Assets | $103,777 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $40,000 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $40,000 |
Capital | |
Planned Investment | |
Martin Kribs | $75,265 |
Brent Palmer | $13,154 |
Other | $0 |
Additional Investment Requirement | $0 |
Total Planned Investment | $88,419 |
Loss at Start-up (Start-up Expenses) | ($24,642) |
Total Capital | $63,777 |
Total Capital and Liabilities | $103,777 |
Total Funding | $128,419 |
Our product is essentially made with two main components.
Trestle Creek Cabinets will be focusing on architects, owners, and contractors in the regional area who are involved in high-end residential, resort, and commercial development segments.
In 2000, a total of 219 new residential homes worth $168 million were constructed in the Teton County, WY. If we take an average of $40,000 per kitchen, (probably conservative), and multiply that by the 219 homes, that gives us a total of $8,760,000 in kitchens installed for the year. We plan to acquire 4-5% of the market share of this residential segment in our first year. We do not think this is unreachable, especially in a still growing market.
Teton County, Idaho has great potential as three new resort developments, Teton Springs Golf & Fishing Club, Grand Targhee Resort Expansion, and Teton Country Club, come on line.
The following table outlines to total market potential of the three major customer segments in the Teton County.
Trestle Creek Cabinets will be focusing on contacting contractors and architects that deal with the luxury home market. Making ourselves known to these entities will generate some strong leads, along with getting personal recommendations to the home owners.
There are plans to upgrade office space to a showroom in a high visibility location. This will give us exposure to new home builders that are looking for our product.
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
High-end residential | 3% | 5,260 | 5,418 | 5,581 | 5,748 | 5,920 | 3.00% |
Mid-range residential | 5% | 3,500 | 3,675 | 3,859 | 4,052 | 4,255 | 5.00% |
Commercial development | 7% | 10,000 | 10,700 | 11,449 | 12,250 | 13,108 | 7.00% |
Total | 5.55% | 18,760 | 19,793 | 20,889 | 22,050 | 23,283 | 5.55% |
There are two main types of cabinet suppliers in the industry.
Trestle Creek Cabinets can provide high volume work, superior project management, and excellent quality while maintaining a low overhead.
The high-end cabinet market understands the concept of service and support, and is more likely to pay for it when the offering is clearly stated.
There are many competitors in the local market. Although each of them deliver a quality product, we feel they fail to deliver a full turnkey package. There are four factors that govern the cost of all kitchen projects: Scope, Product, Design, and Services. Most people mistakenly think that the size of the project and the choice of brand name products will make for the best results. But it is the design and a company’s services that will have the greatest impact on the quality and value of the customers investment.
Teton County, Wyoming and Idaho are experiencing steady growth in the high-end residential markets and there is a general consensus of continued growth in the area. Taking part in this growth, while providing attention to the design development, ordering process, project management, and installation will put us on the road to success.
Our competitive edge is our ability to provide high volumes and flexibility in style, while maintaining a quality product backed by excellent service.
Our sales strategy is to make ourselves known through mailings, print advertising, and personal contact to architects and contractors who are primarily involved with the design/construction of commercial development and luxury homes.
Having a showroom will be a sales tool in itself. A showroom will give us exposure to the general public, new arrivals to the area, and construction professionals.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Cabinets | $442,000 | $1,000,000 | $1,500,000 |
Other | $0 | $0 | $0 |
Total Sales | $442,000 | $1,000,000 | $1,500,000 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Cabinets | $301,600 | $725,000 | $1,087,500 |
Other | $0 | $0 | $0 |
Subtotal Direct Cost of Sales | $301,600 | $725,000 | $1,087,500 |
The accompanying table lists important program milestones, with dates and managers in charge, and budgets for each. The milestone schedule indicates our emphasis on planning for implementation.
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Business Plan | 1/15/2001 | 1/31/2001 | $2,000 | Brent & Marty | Marketing |
Online Research | 1/15/2001 | 1/19/2001 | $350 | Brent | Marketing |
Open Accounts with Suppliers | 1/15/2001 | 1/26/2001 | $350 | Brent | Web |
Door Research | 1/15/2001 | 1/26/2001 | $500 | Brent & Marty | Web |
Design Doors | 1/15/2001 | 1/26/2001 | $450 | Marty | Department |
Order Sample Doors | 1/22/2001 | 2/1/2001 | $1,000 | Marty | Department |
Design Sales Literature | 1/22/2001 | 1/31/2001 | $1,000 | Brent & Marty | Department |
Print Sales Literature | 2/1/2001 | 2/7/2001 | $300 | Brent | Department |
Make Industry Contacts | 1/15/2001 | 2/28/2001 | $1,000 | Marty & Brent | Department |
Showroom Feasability Study | 1/25/2001 | 1/31/2001 | $1,000 | Marty & Brent | Department |
Totals | $7,950 |
Martin Kribs, President, has 20 years of construction experience, from general contracting, construction management, and having his own cabinet business.
Brent Palmer, V. President, has three years of construction experience and spent the last six years in management within the hospitality industry.
As the company grows, we will take on an administration/showroom assistant.
This table shows salaries for the whole company. Salary increases are kept to a minimum to help the growth of the company. An administrative assistant will be hired later in the year.
Monthly details for this year can be found in the appendix.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Martin Kribs | $24,000 | $38,000 | $45,000 |
Brent Palmer | $24,000 | $35,000 | $40,000 |
Carpenters | $18,000 | $60,000 | $85,000 |
Administration Assistant | $12,000 | $24,000 | $25,000 |
Total People | 4 | 6 | 7 |
Total Payroll | $78,000 | $157,000 | $195,000 |
Below are the initial financial goals for the company:
The financial plan for Trestle Creek Cabinets is outlined in the following sections.
The financial plan depends on important assumptions, most of which are shown in the following table as annual 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 | 16.25% | 15.00% | 16.25% |
Other | 0 | 0 | 0 |
As the business settles in and start-up/showroom costs are met, average monthly operating costs will increase and then stabilize. The average per unit price is for a 24″ base unit. This table shows we need to sell 16 units or 32 lineal feet of cabinets a month to break even.
Break-even Analysis | |
Monthly Revenue Break-even | $38,806 |
Assumptions: | |
Average Percent Variable Cost | 68% |
Estimated Monthly Fixed Cost | $12,327 |
Our projected profit and loss is shown in the following table.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $442,000 | $1,000,000 | $1,500,000 |
Direct Cost of Sales | $301,600 | $725,000 | $1,087,500 |
Other | $0 | $0 | $0 |
Total Cost of Sales | $301,600 | $725,000 | $1,087,500 |
Gross Margin | $140,400 | $275,000 | $412,500 |
Gross Margin % | 31.76% | 27.50% | 27.50% |
Expenses | |||
Payroll | $78,000 | $157,000 | $195,000 |
Sales and Marketing and Other Expenses | $45,680 | $44,600 | $61,000 |
Depreciation | $0 | $0 | $0 |
Utilities | $3,000 | $4,000 | $5,000 |
Insurance | $1,140 | $1,300 | $1,500 |
Rent | $8,400 | $9,000 | $12,000 |
Payroll Taxes | $11,700 | $23,550 | $29,250 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $147,920 | $239,450 | $303,750 |
Profit Before Interest and Taxes | ($7,520) | $35,550 | $108,750 |
EBITDA | ($7,520) | $35,550 | $108,750 |
Interest Expense | $4,000 | $3,336 | $1,937 |
Taxes Incurred | $0 | $4,832 | $17,357 |
Net Profit | ($11,520) | $27,382 | $89,456 |
Net Profit/Sales | -2.61% | 2.74% | 5.96% |
We do not expect to have major problems with cash flow as most of our contracts will require a 50% deposit upon signing.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $110,500 | $250,000 | $375,000 |
Cash from Receivables | $281,813 | $687,272 | $1,068,792 |
Subtotal Cash from Operations | $392,313 | $937,272 | $1,443,792 |
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 | $0 | $0 | $0 |
Subtotal Cash Received | $392,313 | $937,272 | $1,443,792 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $78,000 | $157,000 | $195,000 |
Bill Payments | $349,852 | $774,249 | $1,182,673 |
Subtotal Spent on Operations | $427,852 | $931,249 | $1,377,673 |
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 | $13,289 | $14,681 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $427,852 | $944,538 | $1,392,354 |
Net Cash Flow | ($35,539) | ($7,266) | $51,438 |
Cash Balance | $53,759 | $46,494 | $97,932 |
The balance sheet shows a healthy growth of net worth and a strong financial position.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $53,759 | $46,494 | $97,932 |
Accounts Receivable | $49,688 | $112,415 | $168,623 |
Other Current Assets | $14,478 | $14,478 | $14,478 |
Total Current Assets | $117,925 | $173,387 | $281,033 |
Long-term Assets | |||
Long-term Assets | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 |
Total Assets | $117,925 | $173,387 | $281,033 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $25,668 | $67,037 | $99,908 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $25,668 | $67,037 | $99,908 |
Long-term Liabilities | $40,000 | $26,711 | $12,030 |
Total Liabilities | $65,668 | $93,748 | $111,938 |
Paid-in Capital | $88,419 | $88,419 | $88,419 |
Retained Earnings | ($24,642) | ($36,162) | ($8,780) |
Earnings | ($11,520) | $27,382 | $89,456 |
Total Capital | $52,257 | $79,639 | $169,095 |
Total Liabilities and Capital | $117,925 | $173,387 | $281,033 |
Net Worth | $52,257 | $79,639 | $169,095 |
The following table contains important ratios for the woodworking industry, as determined by the Standard Industry Classification (SIC) Code, #1751, .
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 126.24% | 50.00% | 7.90% |
Percent of Total Assets | ||||
Accounts Receivable | 42.13% | 64.83% | 60.00% | 35.00% |
Other Current Assets | 12.28% | 8.35% | 5.15% | 30.30% |
Total Current Assets | 100.00% | 100.00% | 100.00% | 71.50% |
Long-term Assets | 0.00% | 0.00% | 0.00% | 28.50% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 21.77% | 38.66% | 35.55% | 42.70% |
Long-term Liabilities | 33.92% | 15.41% | 4.28% | 14.30% |
Total Liabilities | 55.69% | 54.07% | 39.83% | 57.00% |
Net Worth | 44.31% | 45.93% | 60.17% | 43.00% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 31.76% | 27.50% | 27.50% | 31.60% |
Selling, General & Administrative Expenses | 34.37% | 24.76% | 21.45% | 16.70% |
Advertising Expenses | 1.27% | 0.80% | 1.00% | 0.50% |
Profit Before Interest and Taxes | -1.70% | 3.56% | 7.25% | 3.40% |
Main Ratios | ||||
Current | 4.59 | 2.59 | 2.81 | 1.64 |
Quick | 4.59 | 2.59 | 2.81 | 1.28 |
Total Debt to Total Assets | 55.69% | 54.07% | 39.83% | 57.00% |
Pre-tax Return on Net Worth | -22.04% | 40.45% | 63.17% | 7.50% |
Pre-tax Return on Assets | -9.77% | 18.58% | 38.01% | 17.40% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | -2.61% | 2.74% | 5.96% | n.a |
Return on Equity | -22.04% | 34.38% | 52.90% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 6.67 | 6.67 | 6.67 | n.a |
Collection Days | 58 | 39 | 46 | n.a |
Accounts Payable Turnover | 14.63 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 21 | 25 | n.a |
Total Asset Turnover | 3.75 | 5.77 | 5.34 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 1.26 | 1.18 | 0.66 | n.a |
Current Liab. to Liab. | 0.39 | 0.72 | 0.89 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $92,257 | $106,350 | $181,125 | n.a |
Interest Coverage | -1.88 | 10.66 | 56.14 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.27 | 0.17 | 0.19 | n.a |
Current Debt/Total Assets | 22% | 39% | 36% | n.a |
Acid Test | 2.66 | 0.91 | 1.13 | n.a |
Sales/Net Worth | 8.46 | 12.56 | 8.87 | 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 | |||||||||||||
Cabinets | 0% | $0 | $0 | $42,000 | $12,500 | $80,000 | $30,000 | $50,000 | $55,000 | $60,000 | $45,000 | $37,500 | $30,000 |
Other | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Sales | $0 | $0 | $42,000 | $12,500 | $80,000 | $30,000 | $50,000 | $55,000 | $60,000 | $45,000 | $37,500 | $30,000 | |
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 | |
Cabinets | $0 | $0 | $0 | $9,000 | $57,600 | $21,000 | $36,000 | $41,500 | $48,000 | $36,000 | $30,000 | $22,500 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Direct Cost of Sales | $0 | $0 | $0 | $9,000 | $57,600 | $21,000 | $36,000 | $41,500 | $48,000 | $36,000 | $30,000 | $22,500 |
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 | ||
Martin Kribs | 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 |
Brent Palmer | 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 |
Carpenters | 0% | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 |
Administration Assistant | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Total People | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | |
Total Payroll | $5,500 | $5,500 | $5,500 | $5,500 | $5,500 | $5,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 |
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% | 15.00% | 15.00% | 15.00% | 15.00% | 15.00% | 15.00% | 15.00% | 15.00% | 15.00% | 15.00% | 15.00% | |
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 | $0 | $0 | $42,000 | $12,500 | $80,000 | $30,000 | $50,000 | $55,000 | $60,000 | $45,000 | $37,500 | $30,000 | |
Direct Cost of Sales | $0 | $0 | $0 | $9,000 | $57,600 | $21,000 | $36,000 | $41,500 | $48,000 | $36,000 | $30,000 | $22,500 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $0 | $0 | $0 | $9,000 | $57,600 | $21,000 | $36,000 | $41,500 | $48,000 | $36,000 | $30,000 | $22,500 | |
Gross Margin | $0 | $0 | $42,000 | $3,500 | $22,400 | $9,000 | $14,000 | $13,500 | $12,000 | $9,000 | $7,500 | $7,500 | |
Gross Margin % | 0.00% | 0.00% | 100.00% | 28.00% | 28.00% | 30.00% | 28.00% | 24.55% | 20.00% | 20.00% | 20.00% | 25.00% | |
Expenses | |||||||||||||
Payroll | $5,500 | $5,500 | $5,500 | $5,500 | $5,500 | $5,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | |
Sales and Marketing and Other Expenses | $1,150 | $1,150 | $21,646 | $1,800 | $5,184 | $1,550 | $5,150 | $2,150 | $1,550 | $1,400 | $1,400 | $1,550 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Utilities | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | |
Insurance | $95 | $95 | $95 | $95 | $95 | $95 | $95 | $95 | $95 | $95 | $95 | $95 | |
Rent | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | |
Payroll Taxes | 15% | $825 | $825 | $825 | $825 | $825 | $825 | $1,125 | $1,125 | $1,125 | $1,125 | $1,125 | $1,125 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $8,520 | $8,520 | $29,016 | $9,170 | $12,554 | $8,920 | $14,820 | $11,820 | $11,220 | $11,070 | $11,070 | $11,220 | |
Profit Before Interest and Taxes | ($8,520) | ($8,520) | $12,984 | ($5,670) | $9,846 | $80 | ($820) | $1,680 | $780 | ($2,070) | ($3,570) | ($3,720) | |
EBITDA | ($8,520) | ($8,520) | $12,984 | ($5,670) | $9,846 | $80 | ($820) | $1,680 | $780 | ($2,070) | ($3,570) | ($3,720) | |
Interest Expense | $333 | $333 | $333 | $333 | $333 | $333 | $333 | $333 | $333 | $333 | $333 | $333 | |
Taxes Incurred | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Net Profit | ($8,853) | ($8,853) | $12,651 | ($6,003) | $9,513 | ($253) | ($1,153) | $1,347 | $447 | ($2,403) | ($3,903) | ($4,053) | |
Net Profit/Sales | 0.00% | 0.00% | 30.12% | -48.03% | 11.89% | -0.84% | -2.31% | 2.45% | 0.74% | -5.34% | -10.41% | -13.51% |
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 | $0 | $0 | $10,500 | $3,125 | $20,000 | $7,500 | $12,500 | $13,750 | $15,000 | $11,250 | $9,375 | $7,500 | |
Cash from Receivables | $0 | $0 | $0 | $1,050 | $30,763 | $11,063 | $58,750 | $23,000 | $37,625 | $41,375 | $44,625 | $33,563 | |
Subtotal Cash from Operations | $0 | $0 | $10,500 | $4,175 | $50,763 | $18,563 | $71,250 | $36,750 | $52,625 | $52,625 | $54,000 | $41,063 | |
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 | $10,500 | $4,175 | $50,763 | $18,563 | $71,250 | $36,750 | $52,625 | $52,625 | $54,000 | $41,063 | |
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 | $5,500 | $5,500 | $5,500 | $5,500 | $5,500 | $5,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | |
Bill Payments | $112 | $3,353 | $4,037 | $23,488 | $14,736 | $63,646 | $25,383 | $43,737 | $46,350 | $51,648 | $39,703 | $33,658 | |
Subtotal Spent on Operations | $5,612 | $8,853 | $9,537 | $28,988 | $20,236 | $69,146 | $32,883 | $51,237 | $53,850 | $59,148 | $47,203 | $41,158 | |
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 | $5,612 | $8,853 | $9,537 | $28,988 | $20,236 | $69,146 | $32,883 | $51,237 | $53,850 | $59,148 | $47,203 | $41,158 | |
Net Cash Flow | ($5,612) | ($8,853) | $963 | ($24,813) | $30,526 | ($50,584) | $38,367 | ($14,487) | ($1,225) | ($6,523) | $6,797 | ($96) | |
Cash Balance | $83,687 | $74,834 | $75,797 | $50,984 | $81,511 | $30,927 | $69,294 | $54,807 | $53,582 | $47,059 | $53,855 | $53,759 |
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 | $89,299 | $83,687 | $74,834 | $75,797 | $50,984 | $81,511 | $30,927 | $69,294 | $54,807 | $53,582 | $47,059 | $53,855 | $53,759 |
Accounts Receivable | $0 | $0 | $0 | $31,500 | $39,825 | $69,063 | $80,500 | $59,250 | $77,500 | $84,875 | $77,250 | $60,750 | $49,688 |
Other Current Assets | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 | $14,478 |
Total Current Assets | $103,777 | $98,165 | $89,312 | $121,775 | $105,287 | $165,051 | $125,905 | $143,022 | $146,785 | $152,935 | $138,787 | $129,083 | $117,925 |
Long-term Assets | |||||||||||||
Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Assets | $103,777 | $98,165 | $89,312 | $121,775 | $105,287 | $165,051 | $125,905 | $143,022 | $146,785 | $152,935 | $138,787 | $129,083 | $117,925 |
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 | $3,242 | $3,242 | $23,054 | $12,570 | $62,821 | $23,928 | $42,198 | $44,615 | $50,318 | $38,573 | $32,773 | $25,668 |
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 | $3,242 | $3,242 | $23,054 | $12,570 | $62,821 | $23,928 | $42,198 | $44,615 | $50,318 | $38,573 | $32,773 | $25,668 |
Long-term Liabilities | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 |
Total Liabilities | $40,000 | $43,242 | $43,242 | $63,054 | $52,570 | $102,821 | $63,928 | $82,198 | $84,615 | $90,318 | $78,573 | $72,773 | $65,668 |
Paid-in Capital | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 | $88,419 |
Retained Earnings | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) | ($24,642) |
Earnings | $0 | ($8,853) | ($17,707) | ($5,056) | ($11,059) | ($1,547) | ($1,800) | ($2,953) | ($1,607) | ($1,160) | ($3,563) | ($7,467) | ($11,520) |
Total Capital | $63,777 | $54,923 | $46,070 | $58,721 | $52,717 | $62,230 | $61,977 | $60,823 | $62,170 | $62,617 | $60,213 | $56,310 | $52,257 |
Total Liabilities and Capital | $103,777 | $98,165 | $89,312 | $121,775 | $105,287 | $165,051 | $125,905 | $143,022 | $146,785 | $152,935 | $138,787 | $129,083 | $117,925 |
Net Worth | $63,777 | $54,923 | $46,070 | $58,721 | $52,717 | $62,230 | $61,977 | $60,823 | $62,170 | $62,617 | $60,213 | $56,310 | $52,257 |
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
Here is a free business plan sample for a furniture making enterprise.
If the scent of sawdust and the sound of a saw are what excite you, then launching your own furniture making business might be your calling.
In the following paragraphs, we will present to you a comprehensive sample business plan tailored for a furniture maker.
As any seasoned craftsman knows, a detailed business plan is a cornerstone of a thriving enterprise, providing you with a clear blueprint of your creative vision, objectives, and the tactics you'll employ to carve out your market niche.
To construct a robust plan with precision and ease, you can utilize our furniture maker business plan template. Our specialists are also on hand to review and refine it at no extra cost.
A good business plan for a furniture maker must reflect the unique aspects of this type of business.
To start, it is crucial to provide a comprehensive overview of the furniture market. This includes offering up-to-date statistics and pinpointing emerging trends in the industry, similar to what we have accomplished in our furniture maker business plan template .
Then, you must articulate your business concept effectively. This encompasses your vision, identifying your target market (for instance, homeowners, interior designers, commercial clients), and the distinctive positioning of your furniture making business (custom designs, sustainable materials, local craftsmanship, etc.).
The subsequent section should delve into market analysis. This requires a thorough understanding of the competitive landscape, market tendencies, and consumer preferences.
For a furniture maker, particular emphasis should be placed on the products you intend to create. Detail your product lines - chairs, tables, cabinets, bespoke pieces - and describe how they cater to the needs and tastes of your target customers.
The operational plan is equally vital. It should outline the location of your workshop, the layout of the manufacturing and showroom areas, suppliers of materials, and the production process.
For a furniture making business, it is important to highlight the quality of materials, craftsmanship, and adherence to safety and environmental standards.
Next, tackle your marketing and sales strategy. How will you draw in and keep customers? Consider promotional tactics, customer loyalty programs, and additional services (for example, custom design consultations or delivery and installation services).
Implementing digital strategies, such as a website or social media engagement, is also crucial in the modern marketplace.
The financial framework is another critical component. This includes the initial investment, sales projections, operational expenses, and the point at which the business will break even.
In the furniture making industry, margins can vary widely depending on the materials and labor involved, so precise planning and a solid grasp of your financials are imperative. For this, you might utilize our financial forecast for a furniture maker .
Compared to other business plans, a furniture maker's plan must pay special attention to aspects such as the sourcing of quality materials, the longevity and durability of products, and the potential for custom orders.
A thoroughly crafted business plan will assist the entrepreneur in not only defining their vision and strategies but also in attracting investors or securing loans.
Lenders and investors are on the lookout for robust market analysis, realistic financial planning, and a clear grasp of the day-to-day operations of a furniture making business.
By presenting a detailed and substantiated plan, you showcase your credibility and dedication to the success of your enterprise.
To achieve these goals while saving time, you can simply fill out our furniture maker business plan template .
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. As it stands, this business plan is not sufficiently developed to support a profitability strategy or convince a bank to provide financing.
To be effective, the business plan should be significantly more detailed, including up-to-date market data, more persuasive arguments, a thorough market study, a three-year action plan, as well as detailed financial tables such as a projected income statement, projected balance sheet, cash flow budget, and break-even analysis.
All these elements have been thoroughly included by our experts in the business plan template they have designed for a furniture maker .
Here, we will follow the same structure as in our business plan template.
Market data and figures.
The furniture market is a robust and evolving industry with significant economic impact.
As of recent estimates, the global furniture market is valued at over 500 billion dollars, with projections indicating continued growth driven by factors such as urbanization, changes in consumer preferences, and the rise of e-commerce.
In the United States alone, there are over 20,000 furniture manufacturing businesses, contributing to an annual revenue of approximately 60 billion dollars for the industry.
These statistics underscore the integral role furniture making plays in the economy and the daily lives of consumers, highlighting the industry's potential for new entrants.
The furniture industry is witnessing several key trends that are shaping its future.
There is a growing demand for sustainable and eco-friendly furniture as consumers become more environmentally conscious. This includes the use of recycled materials and sustainable wood sources.
Customization is another significant trend, with customers seeking unique, personalized pieces that reflect their style and meet specific needs.
Smart furniture, incorporating technology for added functionality and convenience, is also gaining traction, reflecting the increasing integration of technology into home and office environments.
Online retail and direct-to-consumer sales models are expanding, as customers appreciate the convenience of shopping from home and the ability to compare a wide range of products.
Lastly, the trend towards minimalism and multifunctional furniture is prominent, especially in urban areas where living spaces are often smaller.
These trends highlight the dynamic nature of the furniture industry and the opportunities for businesses to innovate and cater to evolving consumer preferences.
Several factors contribute to the success of a furniture making business.
Quality craftsmanship is paramount. Furniture makers who produce durable, well-designed pieces can establish a strong reputation and customer loyalty.
Innovation in design and the ability to offer custom solutions can set a furniture maker apart in a crowded market.
Strategic location, both for production facilities and showrooms, can influence operational efficiency and customer accessibility.
Exceptional customer service, including delivery and after-sales support, is essential for customer satisfaction and repeat business.
Lastly, effective cost control, a commitment to sustainability, and the agility to adapt to industry trends, such as the integration of smart technology into furniture, are crucial for long-term viability and success.
Project presentation.
Our bespoke furniture making project is designed to cater to the increasing demand for high-quality, custom-made furniture. Situated in an area known for its appreciation of craftsmanship and design, our workshop will offer a variety of furniture pieces, from tables and chairs to bookcases and wardrobes, all crafted with superior materials and personalized to the client's specifications.
The emphasis will be on the durability, functionality, and aesthetics of the furniture to deliver an exceptional design experience.
This furniture making venture aims to become a distinguished provider of custom furniture solutions, thereby enhancing the living spaces of our clients with unique and tailored pieces.
The value proposition of our custom furniture making project is centered on delivering handcrafted, durable, and aesthetically pleasing furniture that caters to the individual tastes and needs of our clients.
Our dedication to craftsmanship, attention to detail, and the ability to create unique pieces offers a personalized home or office environment, while also ensuring the longevity and sustainability of our products.
We are committed to fostering a collaborative process where clients are involved in the design of their furniture, and we aim to educate our customers about the benefits of choosing custom-made over mass-produced items.
Our furniture making business strives to be a cornerstone in the community, providing furniture that is not only functional but also a form of art, enhancing the quality of life and the aesthetic appeal of our customers' spaces.
The project owner is a skilled artisan with a passion for furniture design and a deep understanding of woodcraft.
With years of experience in furniture making and a background in design, he is determined to establish a furniture workshop that stands out for its dedication to quality, bespoke services, and innovative design solutions.
With a commitment to sustainability and a vision for creating pieces that are both beautiful and functional, he is poised to offer furniture that complements the lifestyles and preferences of a discerning clientele.
His commitment to the craft and his zeal for creating spaces that inspire make him the driving force behind this project, aiming to deliver furniture that enriches the lives of those looking for one-of-a-kind, sustainable, and well-designed pieces.
Market segments.
The market segments for this bespoke furniture maker are divided into several categories.
First, there are homeowners looking for unique, high-quality furniture pieces that reflect their personal style and enhance their living spaces.
Next, there are interior designers and architects seeking custom furniture solutions for their clients' projects, requiring a collaborative partner in furniture creation.
The market also includes businesses, such as hotels, restaurants, and offices, looking for durable and aesthetically pleasing furniture that aligns with their brand image.
Finally, niche markets such as eco-conscious consumers who prefer sustainably sourced and crafted furniture can be a significant segment.
A SWOT analysis of this bespoke furniture maker project reveals several aspects.
Strengths include craftsmanship expertise, the ability to offer personalized design services, and a commitment to using high-quality materials.
Weaknesses could include the higher costs associated with custom furniture making and the time-intensive nature of handcrafted production.
Opportunities lie in the growing trend towards personalization in home decor and the potential to collaborate with designers and architects on exclusive projects.
Finally, threats could include the fluctuating costs of raw materials and the competitive pressure from mass-produced furniture manufacturers.
Competitor analysis in the custom furniture sector reveals a mix of competition.
Among direct competitors are other bespoke furniture makers, as well as high-end furniture brands that offer limited customization options.
These players compete on craftsmanship, design originality, and the luxury market segment.
Potential competitive advantages include the uniqueness of design, the quality of materials and construction, brand reputation, and the ability to cater to specific client needs.
A thorough understanding of competitors' strengths and weaknesses is crucial for carving out a unique market position and fostering customer loyalty.
Our commitment to the art of furniture making and the personalization of each piece is at the core of our competitive edge.
We offer a bespoke service that allows clients to be involved in the design process, ensuring that the final product truly reflects their vision and requirements.
Furthermore, our dedication to sustainability and ethical sourcing of materials appeals to environmentally conscious consumers.
We take pride in our craftsmanship, attention to detail, and the longevity of our furniture, which fosters a sense of investment and value among our customers.
You can also read our articles about: - how to start a furniture making enterprise: a complete guide - the customer segments of a furniture making enterprise - the competition study for a furniture making enterprise
Development plan.
Our three-year development plan for the custom furniture making business is designed to establish a strong market presence.
In the first year, we will concentrate on building a robust portfolio of custom furniture designs and establishing a reputation for craftsmanship and design excellence.
The second year will focus on expanding our reach by participating in trade shows, forming partnerships with interior designers, and exploring online marketplaces to showcase our unique furniture pieces.
In the third year, we aim to diversify our product line to include eco-friendly and sustainable furniture options, and we will look into custom corporate furniture solutions to broaden our client base.
Throughout this period, we will be committed to using high-quality materials, providing exceptional customer service, and staying ahead of design trends to ensure the satisfaction and loyalty of our customers.
The Business Model Canvas for our custom furniture making business targets individuals and businesses looking for unique, high-quality furniture pieces.
Our value proposition is centered on delivering bespoke furniture that meets the specific design preferences and functional needs of our customers.
We sell our products through direct commissions, our workshop showroom, and our online platform, utilizing key resources such as skilled craftsmen, woodworking tools, and design software.
Key activities include design consultation, furniture crafting, and customer relationship management.
Our revenue streams are generated from the sales of custom furniture pieces, while our costs are mainly associated with materials, labor, and marketing efforts.
Access a complete and editable real Business Model Canvas in our business plan template .
Our marketing strategy is centered on showcasing the quality and uniqueness of our custom furniture.
We plan to engage our target audience through compelling storytelling that highlights the craftsmanship and custom nature of our work. Our approach includes leveraging social media platforms, creating a strong online portfolio, and networking with industry professionals.
We will also collaborate with interior designers and architects to introduce our products to their clients.
Additionally, we will attend and exhibit at furniture and design trade shows to increase brand visibility and attract new customers.
The risk policy for our custom furniture making business focuses on mitigating risks associated with custom production, supply chain management, and customer satisfaction.
We will implement rigorous quality control processes to ensure that each piece of furniture meets our high standards. We will also maintain strong relationships with suppliers to ensure the timely and consistent delivery of materials.
Cost management strategies will be in place to prevent financial overextension, and we will secure comprehensive insurance to cover potential liabilities related to product quality and customer safety.
Our priority is to deliver exceptional custom furniture that exceeds our customers' expectations while managing the inherent risks of the business.
We are confident in the viability of our custom furniture making business due to the increasing demand for personalized and high-quality home and office furnishings.
With our dedication to craftsmanship, customer service, and sustainable practices, we believe we can carve out a significant niche in the furniture market.
We are enthusiastic about the opportunity to enhance the living and working spaces of our clients while building a successful and reputable business.
We remain adaptable to market trends and customer feedback, and we are excited about the future prospects of our custom furniture making venture.
You can also read our articles about: - the Business Model Canvas of a furniture making enterprise - the marketing strategy for a furniture making enterprise
Of course, the text presented below is far from sufficient to serve as a solid and credible financial analysis for a bank or potential investor. They expect specific numbers, financial statements, and charts demonstrating the profitability of your project.
All these elements are available in our business plan template for a furniture maker and our financial plan for a furniture maker .
Initial expenses for our furniture making business include acquiring woodworking machinery and tools, leasing or purchasing a workshop space, procuring high-quality sustainable wood and other materials, hiring skilled carpenters and designers, as well as costs related to brand development and implementing targeted marketing strategies to reach our potential customers.
Our revenue assumptions are based on a thorough market analysis of the demand for custom and handcrafted furniture, taking into account the increasing trend for personalized home decor and sustainable living.
We expect a gradual increase in sales, starting conservatively and expanding as recognition of our bespoke furniture brand grows.
The projected income statement outlines expected revenues from our furniture sales, production costs (materials, labor, energy), and operating expenses (workshop rent, marketing, salaries, etc.).
This leads to a forecasted net profit that is essential for assessing the long-term profitability of our furniture making venture.
The projected balance sheet presents assets unique to our business, such as woodworking equipment, material inventories, and liabilities including loans and projected expenses.
It illustrates the overall financial condition of our furniture making business at the conclusion of each fiscal period.
Our projected cash flow statement details the inflows and outflows of cash, enabling us to predict our financial requirements at any point. This will assist us in managing our finances prudently and preventing cash flow issues.
The projected financing plan identifies the specific sources of funding we intend to utilize to cover our initial costs.
The working capital requirement for our furniture making business will be meticulously tracked to ensure we maintain sufficient liquidity to support our day-to-day operations, such as material purchases, inventory control, and payroll.
The break-even point for our venture is the volume of sales necessary to cover all our costs, including startup expenses, and to begin generating a profit.
It will signal when our business is expected to become profitable.
Performance indicators we will monitor include the profit margin on our furniture pieces, the current ratio to evaluate our ability to meet short-term financial commitments, and the return on investment to gauge the efficiency of the capital we have invested in the business.
These metrics will aid us in assessing the financial robustness and overall success of our furniture making enterprise.
If you want to know more about the financial analysis of this type of activity, please read our article about the financial plan for a furniture making enterprise .
IMAGES
VIDEO
COMMENTS
Download a sample furniture manufacturing business plan. Need help writing your business plan from scratch? Here you go; download our free furniture manufacturing business plan pdf to start. It’s a modern business plan template specifically designed for your furniture manufacturing business.
The real version of Growthink’s Ultimate Furniture Business Plan Template is much more than a fill-in-the-blanks template. That template professionally guides you step-by-step so you can quickly, easily and expertly complete your business plan. Perhaps most importantly, it includes complete financial projections.
Download this free furniture manufacturer business plan template, with pre-filled examples, to create your own plan. Download Now Or plan with professional support in LivePlan.
Before you think about how to start furniture manufacturing services, you must create a detailed furniture manufacturing business plan. It will not only guide you in the initial phases of your startup but will also help you later on. To unlock help try Upmetrics!
Explore a real-world furniture manufacturer business plan example and download a free template with this information to start writing your own business plan.
Unlock the potential of your furniture making business with our free enterprise business plan template! Craft a solid foundation for success with expert guidance and customizable strategies. Start building your dream today!