Printed by: [email protected] Printing is for personal, private use only. No part of this book
may be reproduced or transmitted without publisher’s prior permission. Violators will be prosecuted.
Printed by: [email protected] Printing is for personal, private use only. No part of this book
may be reproduced or transmitted without publisher’s prior permission. Violators will be prosecuted.
Printed by: [email protected] Printing is for personal, private use only. No part of this book
may be reproduced or transmitted without publisher’s prior permission. Violators will be prosecuted.
Printed by: [email protected] Printing is for personal, private use only. No part of this book
may be reproduced or transmitted without publisher’s prior permission. Violators will be prosecuted.
Printed by: [email protected] Printing is for personal, private use only. No part of this book
may be reproduced or transmitted without publisher’s prior permission. Violators will be prosecuted.
Printed by: [email protected] Printing is for personal, private use only. No part of this book
may be reproduced or transmitted without publisher’s prior permission. Violators will be prosecuted.
Printed by: [email protected] Printing is for personal, private use only. No part of this book
may be reproduced or transmitted without publisher’s prior permission. Violators will be prosecuted.
Skeleton
| PHILLY LANDSCAPING | ||||||||||||
| CONSTANTS | 2017 | |||||||||||
| Prices | ||||||||||||
| Rough Yard Work per Square Foot | $ 0.003 | |||||||||||
| Gutter Cleaning per Linear Foot | $ 0.075 | |||||||||||
| Power Washing per Square Foot | $ 0.050 | |||||||||||
| Lawn Mowing and Edging per Square Foot | $ 0.001 | |||||||||||
| Driveway Seal Coating per Square Foot | $ 0.100 | |||||||||||
| Fall Leaf Clearing per Square Foot | $ 0.003 | |||||||||||
| Snow Removal per Square Foot | $ 0.025 | |||||||||||
| Costs | ||||||||||||
| Average Cost of Labor and Materials | $ 0.30 | |||||||||||
| Customer Base | ||||||||||||
| Customers | 850 | |||||||||||
| Average Lawn Surface (Sq Ft) | 43,560 | |||||||||||
| Average Power Washing Surface (Sq Ft) | 5,000 | |||||||||||
| Average Gutter Length (Linear Ft) | 150 | |||||||||||
| Average Snow Removal Surface (Sq Ft) | 2,500 | |||||||||||
| Average Driveway Seal Coating Surface (Sq Ft) | 2,500 | |||||||||||
| Average Fall Leaf Clearing Surface (Sq Ft) | 43,560 | |||||||||||
| Economic and Environmental Factors | ||||||||||||
| Tax Rate | 25% | |||||||||||
| INPUTS | ||||||||||||
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | |
| Customer Base Change % | NA | |||||||||||
| Annual Payments For Loan | NA | |||||||||||
| Annual Income Required For Retirement | NA | |||||||||||
| SUMMARY OF KEY RESULTS | ||||||||||||
| Year | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Total |
| Annual Income | ||||||||||||
| Enough Income to Hire Manager? | NA | |||||||||||
| Income Over Expected Annuity Earnings? | NA | |||||||||||
| CALCULATIONS | ||||||||||||
| Expected Business | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | |
| Rough Yard Work | ||||||||||||
| Lawn Mowing and Edging | ||||||||||||
| Power Washing | ||||||||||||
| Gutter Cleaning | ||||||||||||
| Snow Removal | ||||||||||||
| Driveway Seal Coating | ||||||||||||
| Fall Leaf Clearing | ||||||||||||
| Expected Revenue | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | |
| Rough Yard Work | ||||||||||||
| Lawn Mowing and Edging</td |
