SlideShare a Scribd company logo
1 of 81
Oanh Ngo
Parth Sheth
Evolution of Cleaning Services

Before: Display of Wealth
  Rich Households
  Butler/Maid as a Status Symbol
Now: Necessity
  Multiple Expected Roles
  High Opportunity Cost of Cleaning
Typical College Student


Has Multiple “Things” to Do
Procrastinator
Price Sensitive
Spend 40% on Discretionary Items
Demand for Cleaning Services

50%
                                                            42%
40%                     36%

30%
          22%
20%

10%

 0%
          Yes         Maybe                                  No

                  Source: Primary Survey Conducted at Bradley University with 683 Responses
Reserve Prices
                                           Apartment Cleaning
                                           House Cleaning

 $5 - $20

$21 - $35

$36 - $50

$51 - $65

   $65+

            0%   10%   20%                30%                40%               50%

                       Source: Primary Survey Conducted at Bradley University with 683 Responses
Established Ideas




A Need for Cleaning Services
Low Reserve Prices to fulfill those needs
Cleaning Companies in the
           Region
3 Established Firms:
   Molly Maid
   Cottage Care
   Merry Maid
Prices
   In a range of $80 - $120 and beyond
Soft-Cleaners
                       Source: Prices based on Quotes given by Respective Company Officials
Cleaning Companies in the
           Region
3 Established Firms:
   Molly Maid
   Cottage Care
   Merry Maid
Prices
   In a range of $80 - $120 and beyond
Soft-Cleaners
                       Source: Prices based on Quotes given by Respective Company Officials
The Problem


Disconnect between Supply and
Demand due to Low Reserve Prices of
College Students
Students are thus deprived of a Clean
Living Environment
“Unclean” Living
 Impact on College Students


Roommate Conflicts
  Stress
Impact on Health
Embarrassment
“Unclean” Living
 Impact on College Students


Roommate Conflicts
  Stress
Impact on Health
Embarrassment
“Unclean” Living
 Impact on College Students


Roommate Conflicts
  Stress
Impact on Health
Embarrassment
“Unclean” Living
 Impact on College Students


Roommate Conflicts
  Stress
Impact on Health
Embarrassment
“Unclean” Living
 Impact on College Students


Roommate Conflicts
  Stress
Impact on Health
Embarrassment
“There has to be a way to give students an
  opportunity to live in a clean living
               environment”
“Actual” Cleaning Needs


80%       69%
                               60%                               59%
60%

40%

20%

 0%
      Bathroom Cleaning   Kitchen Cleaning              Vacuuming/Mopping

                           Source: Primary Survey Conducted at Bradley University with 683 Responses
“There has to be a way to give students an
  opportunity to live in a clean living
               environment”
And now we have one!
s Provi der for
                eaning Service
     rdable C l               lege St udents
Affo
              ive & B usy Col
 Price Sensit
Begin Operations as a Limited Liability Company
in August 2011 at Bradley University in Peoria, IL
Expand to different college campuses after the first
year of operations
Serve Students Living on or within a 2-Mile Radius
from a College Campus
A part of the $5.5 billion Janitorial Contract Services
Industry
Service Packages

     Silver!              Gold!

•  Basics!         •  Silver Plus!
   •  Bathroom!       •  Bedroom!
   •  Kitchen!        •  Furnishings!
   •  Vacuuming/      •  Detailed
      Mopping!           Kitchen!
Pricing

Apartment                                       House
Cleaning"   Silver                             Cleaning"           Silver
            Package:                                               Package:
                    !                                                      !
            $39.99"                                                $59.99"

            Gold Package:                                          Gold Package:
                   !                                                       !
            $54.99"                                                $84.99"



                These are average prices. Prices may vary based on property size and level of cleaning required.
Marketing Strategy
Marketing Strategy


Channels!

 Print Media!

   Social
  Networks!

  Campus
  Events!
Marketing Strategy


Channels!

 Print Media!

   Social
  Networks!

  Campus
  Events!
Marketing Strategy


Channels!       Highlights!
                  Affordable
 Print Media!
                   Services!

   Social        “Free-Time”
  Networks!       Generator!

  Campus          Security
  Events!          Deposit!
Marketing Strategy


Channels!       Highlights!     Tactics!
                  Affordable     Bill Your
 Print Media!
                   Services!      Parents!

   Social        “Free-Time”    After-Party
  Networks!       Generator!     Cleanups!

  Campus          Security     End of Season
  Events!          Deposit!      Cleanups!
Key Partnerships

Cambridge Property Management
  Jason Kesler, Manager
  300 Units
Ideal Rentals
  Joshua Hafliger, Operations Manager
  94 Units
Demand from Property Owners

Extremely positive about the Business Idea
   “There is certainly a need”
   “Will help us reduce stress”
   “Help us maintain our property”
Will promote our services to every new tenant
   “Would definitely give it a shot”
Rental Property Owner’s
           Dilemma
End of the Year Turnaround
   5 Days - Ideal Rental
   3 Weeks - Cambridge Property Management
   “Everyone from Owner to Employees Clean”
   Cannot hire the “Soft Cleaners”
   Students are charged about $35/ hour for the
   Cleaning Costs
Crew Members

Energetic, Motivated, Reliable, Efficient
Some Industry Experience
Passed Background Checks
Insured (Non-Health) & Bonded
$11 Per Hour, Plus Bonuses for
Additional Services Sales (Plus Tips)
Management & Personnel
Management & Personnel
Oanh Ngo!
•  B. Sc. Business Management &
   Administration!
•  Human Resources!
•  Operations!



Parth Sheth!
•    B. Sc. Finance & Economics!
•    Marketing!
•    Finance!
•    Business Development!
Management & Personnel
                Oanh Ngo!
                              •  B. Sc. Business Management &
Oanh Ngo!                        Administration!
                              •  Human Resources!
•  B. Sc. Business Management & Operations!
                              • 
   Administration!
•  Human Resources!
•  Operations!                     Parth Sheth!
                                   •    B. Sc. Finance & Economics!
Parth Sheth!                       •    Marketing!
                                   •    Finance!
                                   •    Business Development!
•    B. Sc. Finance & Economics!
•    Marketing!
•    Finance!
•    Business Development!
Management & Personnel
              Oanh Ngo!
                              •  B. Sc. Business Management &
Oanh Ngo!                        Administration!
                              •  Human Resources!
•  B. Sc. Business Management & Operations!
                              • 
   Administration!
•  Human Resources!
•  Operations!                 Parth Sheth!
                              •    B. Sc. Finance & Economics!
Parth Sheth!                  •    Marketing!
                              •    Finance!
                              •    Business Development!
•    B. Sc. Finance & Economics!
•    Marketing!
        Our Synergy will help us successfully Launch,
•    Finance!
•    Business Development! and Expand Chores No More
                Manage
Operations
Operations
    Follow Up!                                Place Order!
•  Customer Satisfaction                        •  Website!
         Evaluation!                              •  Phone!
     •  Next Service
        Appointment!




                                                     Preferences!
                                                    •  Inspection Times!
Cleaning!                                              •  Service Times!
                                                  •  Packages and Add-
                                                           On Services!
                                                    •  Payment Method!
                              Site
                           Inspection!
                           •  Service Form!
                              •  Payment
                                 Received!
Operations
    Follow Up!                                Place Order!
•  Customer Satisfaction                        •  Website!
         Evaluation!                              •  Phone!
     •  Next Service
        Appointment!




                                                     Preferences!
                                                    •  Inspection Times!
Cleaning!                                              •  Service Times!
                                                  •  Packages and Add-
                                                           On Services!
                                                    •  Payment Method!
                              Site
                           Inspection!
                           •  Service Form!
                              •  Payment
                                 Received!
Operations
    Follow Up!                                Place Order!
•  Customer Satisfaction                        •  Website!
         Evaluation!                              •  Phone!
     •  Next Service
        Appointment!




                                                     Preferences!
                                                    •  Inspection Times!
Cleaning!                                              •  Service Times!
                                                  •  Packages and Add-
                                                           On Services!
                                                    •  Payment Method!
                              Site
                           Inspection!
                           •  Service Form!
                              •  Payment
                                 Received!
Operations
    Follow Up!                                Place Order!
•  Customer Satisfaction                        •  Website!
         Evaluation!                              •  Phone!
     •  Next Service
        Appointment!




                                                     Preferences!
                                                    •  Inspection Times!
Cleaning!                                              •  Service Times!
                                                  •  Packages and Add-
                                                           On Services!
                                                    •  Payment Method!
                              Site
                           Inspection!
                           •  Service Form!
                              •  Payment
                                 Received!
Operations
    Follow Up!                                Place Order!
•  Customer Satisfaction                        •  Website!
         Evaluation!                              •  Phone!
     •  Next Service
        Appointment!




                                                     Preferences!
                                                    •  Inspection Times!
Cleaning!                                              •  Service Times!
                                                  •  Packages and Add-
                                                           On Services!
                                                    •  Payment Method!
                              Site
                           Inspection!
                           •  Service Form!
                              •  Payment
                                 Received!
Our Model



Achieve 2 Things:
  Efficiency
  Replicability
Goals & Milestones

Pilot Phase (August 2011 – May 2012) !
•  Goal: Build a Replicable & Distinct Business Model!


     Expansion Phase (August 2012 – July 2014) !
     •  Goal: Expand to 2 – 4 New College Campuses!


           Expansion Phase II (August 2014 – Beyond) !
           •  Goal: Franchise Based National Expansion!


                 Exit Phase (May 2016 – August 2016)!
                 •  Goal: Sell the Business to a Competitor!
Star Factors


Logistical Benefit
“Chores” Focused
Reliable Workforce
Understands College Student Needs
Funds Needed


                                                      Funds
Owners!                  Investors!                   Needed!
$5,000!                   $9,470!
                                                     $14,470!




  * For a 3% Equity Stake. Company Value based on the total
     assets at the end of 3rd year of operations ($271, 500)
Startup Expenses

                                  $2700       $2500
Workmen’s Comp
Machinery, Supplies & Tools
Professional Housekeeper                          $1500
Website & Marketing
                              $2850
Cash Reserve                                      $950
Other

                                          $4000
Demand Forecast
                                  Student Population Served
20%


15%


10%


5%


0%
  Aug   Sep   Oct   Nov   Dec   Jan   Feb     Mar         Apr         May

                                            As a percentage of total student population
Demand for Cleaning Services

50%
                                                            42%
40%                     36%

30%
          22%
20%

10%

 0%
          Yes         Maybe                                  No

                  Source: Primary Survey Conducted at Bradley University with 683 Responses
Demand for Cleaning Services
                58%
50%
                                                                42%
40%                         36%

30%
          22%
20%

10%

 0%
          Yes             Maybe                                  No

                      Source: Primary Survey Conducted at Bradley University with 683 Responses
Monthly Projections
Monthly Projections
                                                  Total Revenue
                                                  After Tax Net Income
                                                  Cash Flows
 $50,000

 $37,500

 $25,000

 $12,500

      $0

($12,500)
            Aug   Sep   Oct   Nov   Dec   Jan   Feb   Mar   Apr   May
Key Ratios
              Chores No More      Industry Average
             2011   2012   2013   2007   2008   2009

After Tax
Return on    10%    325%   761%   106%   101%   98%
 Equity


  Gross
  Profit     31%    32%    33%    63%    64%    66%
 Margin


After Tax
Net Profit   1%     6%      7%    6%     7%     7%
 Margin
Income & Expenses
Income & Expenses




                                                               $1,692,234
                                   $846,117
                                                                                  Revenue
       $211,529



                                                                                  Cost of Sales
                                                                                  Operational Expenses
                                                                                  After Tax Net Income
100%


75%               69%                         68%                           67%

50%
                        30%                         26%                           24%
25%
                                                          6%                             7%
                              1%
 0%
                   2011                        2012                          2013
n k
  a
 h u
T o
  Y




          Oanh Ngo
         Parth Sheth
n k
  a
 h u
T o
  Y




                                                  Oanh Ngo
P.S. We hope that you choose to invest with us   Parth Sheth
Service Times

            Get in, Get out Fast

                  Silver           Gold

               1 - 1.5 Hours    1.5 - 2 Hours
Apartment
              1 Crew Member    1 Crew Member
               1.5 - 2 Hours    2.5 - 3 Hours
  House
              2 Crew Members   2 Crew Members
Crew Members
                                           Crew Members

15


10


5


 0
     Aug   Sep   Oct   Nov   Dec   Jan   Feb   Mar   Apr   May
Crew Members (Cont.)



Reliable Transportation
  Valid Drivers’ License
Sign a Non-Compete Contract
Supplier

Kendall Janitorial Supplies
   Rod Kendall
   In the Industry for 15+ Years
   Reliable, Trustworthy & Well-Known in the
   Local Janitorial Industry
   Free Delivery of Supplies
   Excited about the Business Idea
Business Assumptions


Quality Services
Private Deals with Crew Members
Newer Entrant with same Strategy
Ability to meet Demand
Why Bradley University?


Mid-Sized College Campus
First- Hand Knowledge & Experience
Primary Survey
Established Partnerships
Possible Campuses to Expand
          in Midwest
Drake University       Ashland University

   Des Moines, IA         Ashland, OH

Creighton University   Benedictine University

   Omaha, NE              Lisle, IL

Xavier University      Bethel University

   Cincinnati, OH         St. Paul, MN
Off Season Months


Strategize & Reevaluate Operations
Expand to Other Campuses
Serve Residential Clients
Serve Students Enrolled in Summer/
Winter Classes
Appendix J




                                                                                       Service Form
1015 W. Sain James St.                                                                 DATE:                  4/15/11
Peoria, IL 61606                                                                       Invoice Number           96
Phone: 309.329.5199                                                                    Customer ID             D112
Email: choresnomorebu@gmail.com                                                        Date of Service:       4/17/11
Prepared by: Oanh Ngo

Client
John Smith
15 W Bradley Ave
Peoria, IL
61606
309.111.2222

                                     DESCRIPTION                                                              AMOUNT
                                        Apartment
Silver Package                                                                                                      39.99
Gold Package                                                                                      X                 49.99

                                          House
Silver Package                                                                                                      59.99
Gold Package                                                                                                        69.99

                                     Premium Services
After Party Clean-ups
End of the Semester Clean-ups

Service Notes:




                                                                               [42]    Subtotal           $        49.99
TERMS AND CONDITIONS
1. Client will be billed after indicating acceptance of this quote                     Tax Rate                   6.750%
2. Payment will be due prior to delivery of service                                    Tax Due            $          3.37
                                                                                                  TOTAL $           53.36
Customer Acceptance (sign below):

x ___________________________________________
Print Name:


                                    If you have any questions about this price quote, please email
                                                 us at choresnomorebu@gmail.com

                                                  Thank You For Your Business!
Detailed Service Packages

     Silver Package!             Gold Package!

•  Empty Trash !            •  Make Bed(s) !
•  Dust Cobwebs !           •  Clean Stove!
•  Dust and Wipe            •  Wash Dishes !
   Furniture !              •  Wipe Down and Clean
•  Vacuum and Mop Floor !      Appliances !
•  Clean and Disinfect      •  Wipe Cabinets and
   Bathroom !                  Shelves !
•  Clean Counter Tops in    •  Organize Study Desk!
   the Kitchen!
Preferred Method of Placing
               an Order
                                Internet   Email
                                Phone      Office

70%




35%      69%




                15%                 14%
 0%                                        3%
                      Respondents
Interest in Working as Crew
                 Member
                          Responses

70%
                    62%



35%

                                  25%

        13%
 0%
        Yes         No           Maybe
Demand Frequency
                                           Responses

30%
                  28%
                              26%
20%                                                    21%
       17%

10%
                                           9%


0%
      Weekly    Bi-Weekly   Monthly   Every Semester   Never
Appendix K

                                Sample Monthly Demand
December, 2011
Demand Percentage                    10%
Target Population (5813)              581

     Service Schedule       No. of Jobs* Apartments         Houses
More than once a week            12           4               2
Once a week                      87          31              18
About every two weeks           163          59              33
Once a month                    151          54              31
Once a semester                  52          19               11


                            Week 1          Week 2        Week 3        Week 4     Labor Hours/Week
Apartments                            80             80            80          80               159
Houses                                45             45            45          45               135
                                                                             Total              300


                              No. of    Labor
                             Units/Day Hours/Day
Apartments                           16     31.85
Houses                                9     13.46
Required Labor Hours                        45.31

No. Of Employees                                      8
Available Labor Hours/Day                            56


*Includes Dorms
Balance Sheet: Chores No More
                                                              Aug-11            2011         2012         2013
                          Assets
Current Assets
                                    Cash & Equivalent         14,470.09        11,566.55    62,386.95   249,548.07
                                    Supplies                        -                -            -            -
                                    Total Current Assets      14,470.09        11,566.55    62,386.95   249,548.07

Fixed Assets
                                    Machinery & Tools               -           4,000.00    13,000.00    22,000.00

                                    Total Fixed Assets              -           4,000.00    13,000.00    22,000.00
                     Total Assets                             14,470.09        15,566.55    75,386.95   271,548.07

             Liabilities and Owners Equity
Current Liability
                                Accounts Payable                    -                -            -            -
                                Income Taxes Payable                -           1,813.74     6,409.65    42,987.65
                                Total Current Liabilities           -           1,813.74     6,409.65    42,987.65

Long-Term Liabilities                                               -                -            -            -
               Total Liabilities                                    -           1,813.74     6,409.65    42,987.65

Owners Equity
                                    Investment Capital        14,470.09        14,470.09    14,470.09    14,470.09
                                    Retained Earnings               -            (717.27)   54,507.21   214,090.33

Total Liability/Equity                                        14,470.09        15,566.55    75,386.95   271,548.07
Appendix Q
           Statement of Start-up Expenses
              Expenses                    Cost
Business Registration and other Fees         800.00
Insurance                                    750.00
Workmen's' Comp (Aug-Dec 2011)             2,670.09
Website                                      450.00
Logo                                         100.00
Marketing                                    400.00
Letter Head                                  100.00
Professional Housekeeper                   1,500.00
Stationery                                   100.00
Recruitment Expenses                         100.00
Other Expenses                             1,000.00
Supplies                                     500.00
Machinery                                  1,500.00
Tools                                        500.00

Cash Reserve                              4,000.00
                              Total      14,470.09

                     Funds Required      14,470.09
Owners' Investment                        5,000.00

Required Investment                       9,470.09
Income Statement: Yearly and Quarterly
                                                  Yearly
                           2011      (%)       2012      (%)             2013        (%)
Revenue (Sales)
Apartment Cleaning        114,617.38    54% 458,469.50       54%        916,939.01   54%
House Cleaning             96,911.86    46% 387,647.44       46%        775,294.87   46%
Other                            -       0%        -          0%               -      0%

Total Revenue             211,529.24 100% 846,116.94 100% 1,692,233.88               100%

Cost of Sales
Labor Wages               124,960.00    59% 487,520.00       58%        962,720.00   57%
Supplies                   21,152.92    10% 84,611.69        10%        169,223.39   10%

Total Cost of Sales       146,112.92    69% 572,131.69       68% 1,131,943.39        67%

Gross Profit               65,416.31    31% 273,985.25       32%        560,290.49   33%

Expenses
FICA, SST, UNEMP           11,035.20     5%     48,206.40     6%        100,478.40    6%
Advertising & Marketing     1,225.16     1%      3,350.32     0%          5,150.32    0%
Office Supplies               360.00     0%      1,080.00     0%          1,800.00    0%
Rent                        6,600.00     3%     18,150.00     2%         28,050.00    2%
Insurance/Bonding           2,077.78     1%      7,655.56     1%         14,655.56    1%
Workmen's Compensation      6,408.21     3%     21,277.58     3%         38,199.92    2%
Internet/Phone                600.00     0%      1,650.00     0%          2,550.00    0%
Other Fees*                 4,230.58     2%     16,922.34     2%         33,844.68    2%
Gas                           800.00     0%      2,500.00     0%          4,300.00    0%
Member's Salary            14,000.00     7%     46,000.00     5%         82,000.00    5%
Other Expenses             16,314.69     8%     53,782.31     6%         96,088.16    6%

Total Expenses             63,451.62    30% 220,174.51       26%        406,717.03   24%

Net Income                  1,764.69     1%     53,410.75     6%        153,173.47    9%

Taxes                         264.70    15%      6,409.65    12%         42,987.65   28%

Profit After Tax            1,499.99     1%     47,001.09     6%        110,185.82    7%

                          *Credit Card Fees, License Fees, Misc. Fees
Income Statement

                          Mature 1 Month                  Mature 1 Year

Revenue (Sales)
Apartment Cleaning             25,470.53    54%               229,234.75   54%
House Cleaning                 21,535.97    46%               193,823.72   46%
Other Revenue                        -       0%                      -      0%

Total Revenue                  47,006.50   100%               423,058.47 100%

Cost of Sales
Labor Wages                    26,400.00    56%               237,600.00   56%
Supplies                        4,700.65    10%                42,305.85   10%

Total Cost of Sales            31,100.65    66%               279,905.85   66%

Gross Profit                   15,905.85    34%               143,152.62   34%

Expenses
FICA, SST, UNEMP                2,904.00     6%                26,136.00   6%
Advertising & Marketing           100.00     0%                   900.00   0%
Office Supplies                    40.00     0%                   360.00   0%
Rent                              550.00     1%                 4,950.00   1%
Insurance/Bonding                 388.89     1%                 3,500.00   1%
Workmen's Compensation            940.13     2%                 8,461.17   2%
Internet/Phone                     50.00     0%                   450.00   0%
Other Fees*                       940.13     2%                 8,461.17   2%
Gas                               100.00     0%                   900.00   0%
Member's Salary                 2,000.00     4%                18,000.00   4%
Other Expenses                  2,350.32     5%                21,152.92   5%

Total Expenses                 10,363.47   100%                93,271.26 100%

Net Income                      5,542.37    12%                49,881.36   12%

Taxes                             831.36    15%                 7,482.20   15%

Profit After Tax                4,711.02    10%                42,399.16   10%
Appendix N
                                                                                                         Cash Flow Statements: Chores No More (Monthly)
                                                                                                                               2011
                                                             Aug-11        Sep-11       Oct-11      Nov-11     Dec-11       Jan-12      Feb-12      Mar-12     Apr-12     May-12        Jun-12        Jul-12
            Net Income                                    (2,877.19)   (1,048.99)   (1,198.61)   (1,350.04)    472.74    (1,284.02)   1,667.67    1,899.06   3,911.49    4,140.63    (1,284.02)   (1,284.02)
            Changes in Income Tax Payable                       -            -            -            -        70.91          -        250.15      284.86     586.72      621.09          -            -

                   Cash flows from Operating Activities   (2,877.19)   (1,048.99)   (1,198.61)   (1,350.04)    543.66    (1,284.02)   1,917.82    2,183.91   4,498.21    4,761.72    (1,284.02)   (1,284.02)

ctivities
            Cash from Owners                               9,420.09         -            -            -           -            -          -           -          -            -            -           2.00
            Capital Expenditure                           (2,000.00)    (250.00)     (250.00)     (250.00)    (250.00)         -      (250.00)    (250.00)   (250.00)     (250.00)     (250.00)     (250.00)
            Cash from Debt Security                             -           -            -            -           -            -          -           -          -            -            -           2.00
             Cash Flow Provided by Financing Activities    7,420.09     (250.00)     (250.00)     (250.00)    (250.00)         -      (250.00)    (250.00)   (250.00)     (250.00)     (250.00)     (246.00)


            Cash Balance at Beginning of the Period               0    4,542.89     3,243.90     1,795.28      195.25      488.90      (795.11)     872.70   2,806.62    7,054.83    11,566.55    10,032.53
            Cash Balance at End of the Period             4,542.89     3,243.90     1,795.28       195.25      488.90     (795.11)      872.70    2,806.62   7,054.83   11,566.55    10,032.53     8,502.52

                                Net Increase (Decrease)   4,542.89     (1,298.99)   (1,448.61)   (1,600.04)    293.66    (1,284.02)   1,667.82    1,933.91   4,248.21    4,511.72    (1,534.02)   (1,530.02)

More Related Content

Viewers also liked (9)

урок обобщение и систематизация знаний
урок обобщение и систематизация знанийурок обобщение и систематизация знаний
урок обобщение и систематизация знаний
 
Friends forever
Friends foreverFriends forever
Friends forever
 
World Congress Melbourne 2018
World Congress Melbourne 2018World Congress Melbourne 2018
World Congress Melbourne 2018
 
Technological Convergence
Technological ConvergenceTechnological Convergence
Technological Convergence
 
1601 programm
1601 programm1601 programm
1601 programm
 
La glottodidattica
La glottodidatticaLa glottodidattica
La glottodidattica
 
Informacja 1502
Informacja 1502Informacja 1502
Informacja 1502
 
Anti dadah
Anti dadahAnti dadah
Anti dadah
 
NOTA PANDUAN MENCAMBAH TAUGEH
NOTA PANDUAN MENCAMBAH TAUGEHNOTA PANDUAN MENCAMBAH TAUGEH
NOTA PANDUAN MENCAMBAH TAUGEH
 

Similar to Chores No More: Business Plan

Applications of Lean Leadership Methods in Home-Based Care
Applications of Lean Leadership Methods in Home-Based CareApplications of Lean Leadership Methods in Home-Based Care
Applications of Lean Leadership Methods in Home-Based CareValue Capture
 
Mass affluent lead gen and web based marketing for financial professionals
Mass affluent lead gen and web based marketing for financial professionalsMass affluent lead gen and web based marketing for financial professionals
Mass affluent lead gen and web based marketing for financial professionalsLoic Jeanjean
 
ReSource Pro - June IAC - Gamification
ReSource Pro - June IAC - GamificationReSource Pro - June IAC - Gamification
ReSource Pro - June IAC - GamificationReSource Pro
 
Net Natives Show & Tell September 2014
Net Natives Show & Tell September 2014Net Natives Show & Tell September 2014
Net Natives Show & Tell September 2014Natives
 
PeopleMatter: 4 Secrets to More Efficient, More Effective Restaurant Training
PeopleMatter: 4 Secrets to More Efficient, More Effective Restaurant TrainingPeopleMatter: 4 Secrets to More Efficient, More Effective Restaurant Training
PeopleMatter: 4 Secrets to More Efficient, More Effective Restaurant TrainingSnag
 
PeopleMatter: 4 Secets to Training Webinar
PeopleMatter: 4 Secets to Training WebinarPeopleMatter: 4 Secets to Training Webinar
PeopleMatter: 4 Secets to Training WebinarSnag
 
Donor voice donor experiences deck
Donor voice donor experiences deckDonor voice donor experiences deck
Donor voice donor experiences deckDonorVoice
 
Enticing Top Talent for Your Senior Living Leadership Team
Enticing Top Talent for Your Senior Living Leadership TeamEnticing Top Talent for Your Senior Living Leadership Team
Enticing Top Talent for Your Senior Living Leadership TeamAureon
 
120703 commissioning for value
120703 commissioning for value120703 commissioning for value
120703 commissioning for valueCliff Ashcroft
 
a11yTO-Enterprise-Accessibility-Round-Table-Discussion-17NOV2012
a11yTO-Enterprise-Accessibility-Round-Table-Discussion-17NOV2012a11yTO-Enterprise-Accessibility-Round-Table-Discussion-17NOV2012
a11yTO-Enterprise-Accessibility-Round-Table-Discussion-17NOV2012Elle Waters
 
402 the importance of developing top notch customer service
402 the importance of developing top notch customer service402 the importance of developing top notch customer service
402 the importance of developing top notch customer serviceThomas Petry
 
Reshaping Services at a Local Level - Understanding What Really Matters
Reshaping Services at a Local Level - Understanding What Really MattersReshaping Services at a Local Level - Understanding What Really Matters
Reshaping Services at a Local Level - Understanding What Really Matterswalescva
 
Improving service quality workshop
Improving service quality workshopImproving service quality workshop
Improving service quality workshopSeta Wicaksana
 
Results-Based Management, The Key to Making Flexible / Mobile Work Work
Results-Based Management, The Key to Making Flexible / Mobile Work WorkResults-Based Management, The Key to Making Flexible / Mobile Work Work
Results-Based Management, The Key to Making Flexible / Mobile Work WorkGlobal Workplace Analytics
 
Spotify @ Creative Summit Winter 2012
Spotify @ Creative Summit Winter 2012Spotify @ Creative Summit Winter 2012
Spotify @ Creative Summit Winter 2012Noa Resare
 

Similar to Chores No More: Business Plan (20)

Star bucks service marketing
Star bucks service marketingStar bucks service marketing
Star bucks service marketing
 
Applications of Lean Leadership Methods in Home-Based Care
Applications of Lean Leadership Methods in Home-Based CareApplications of Lean Leadership Methods in Home-Based Care
Applications of Lean Leadership Methods in Home-Based Care
 
Mass affluent lead gen and web based marketing for financial professionals
Mass affluent lead gen and web based marketing for financial professionalsMass affluent lead gen and web based marketing for financial professionals
Mass affluent lead gen and web based marketing for financial professionals
 
ReSource Pro - June IAC - Gamification
ReSource Pro - June IAC - GamificationReSource Pro - June IAC - Gamification
ReSource Pro - June IAC - Gamification
 
Net Natives Show & Tell September 2014
Net Natives Show & Tell September 2014Net Natives Show & Tell September 2014
Net Natives Show & Tell September 2014
 
HR Lessons I Learned The Hard Way
HR Lessons I Learned The Hard WayHR Lessons I Learned The Hard Way
HR Lessons I Learned The Hard Way
 
PeopleMatter: 4 Secrets to More Efficient, More Effective Restaurant Training
PeopleMatter: 4 Secrets to More Efficient, More Effective Restaurant TrainingPeopleMatter: 4 Secrets to More Efficient, More Effective Restaurant Training
PeopleMatter: 4 Secrets to More Efficient, More Effective Restaurant Training
 
PeopleMatter: 4 Secets to Training Webinar
PeopleMatter: 4 Secets to Training WebinarPeopleMatter: 4 Secets to Training Webinar
PeopleMatter: 4 Secets to Training Webinar
 
Donor voice donor experiences deck
Donor voice donor experiences deckDonor voice donor experiences deck
Donor voice donor experiences deck
 
Enticing Top Talent for Your Senior Living Leadership Team
Enticing Top Talent for Your Senior Living Leadership TeamEnticing Top Talent for Your Senior Living Leadership Team
Enticing Top Talent for Your Senior Living Leadership Team
 
120703 commissioning for value
120703 commissioning for value120703 commissioning for value
120703 commissioning for value
 
Commissioning for Value
Commissioning for ValueCommissioning for Value
Commissioning for Value
 
Angel list
Angel listAngel list
Angel list
 
a11yTO-Enterprise-Accessibility-Round-Table-Discussion-17NOV2012
a11yTO-Enterprise-Accessibility-Round-Table-Discussion-17NOV2012a11yTO-Enterprise-Accessibility-Round-Table-Discussion-17NOV2012
a11yTO-Enterprise-Accessibility-Round-Table-Discussion-17NOV2012
 
402 the importance of developing top notch customer service
402 the importance of developing top notch customer service402 the importance of developing top notch customer service
402 the importance of developing top notch customer service
 
Reshaping Services at a Local Level - Understanding What Really Matters
Reshaping Services at a Local Level - Understanding What Really MattersReshaping Services at a Local Level - Understanding What Really Matters
Reshaping Services at a Local Level - Understanding What Really Matters
 
One minute customer sean snyman
One minute customer sean snymanOne minute customer sean snyman
One minute customer sean snyman
 
Improving service quality workshop
Improving service quality workshopImproving service quality workshop
Improving service quality workshop
 
Results-Based Management, The Key to Making Flexible / Mobile Work Work
Results-Based Management, The Key to Making Flexible / Mobile Work WorkResults-Based Management, The Key to Making Flexible / Mobile Work Work
Results-Based Management, The Key to Making Flexible / Mobile Work Work
 
Spotify @ Creative Summit Winter 2012
Spotify @ Creative Summit Winter 2012Spotify @ Creative Summit Winter 2012
Spotify @ Creative Summit Winter 2012
 

Chores No More: Business Plan

  • 2. Evolution of Cleaning Services Before: Display of Wealth Rich Households Butler/Maid as a Status Symbol Now: Necessity Multiple Expected Roles High Opportunity Cost of Cleaning
  • 3. Typical College Student Has Multiple “Things” to Do Procrastinator Price Sensitive Spend 40% on Discretionary Items
  • 4. Demand for Cleaning Services 50% 42% 40% 36% 30% 22% 20% 10% 0% Yes Maybe No Source: Primary Survey Conducted at Bradley University with 683 Responses
  • 5. Reserve Prices Apartment Cleaning House Cleaning $5 - $20 $21 - $35 $36 - $50 $51 - $65 $65+ 0% 10% 20% 30% 40% 50% Source: Primary Survey Conducted at Bradley University with 683 Responses
  • 6. Established Ideas A Need for Cleaning Services Low Reserve Prices to fulfill those needs
  • 7. Cleaning Companies in the Region 3 Established Firms: Molly Maid Cottage Care Merry Maid Prices In a range of $80 - $120 and beyond Soft-Cleaners Source: Prices based on Quotes given by Respective Company Officials
  • 8. Cleaning Companies in the Region 3 Established Firms: Molly Maid Cottage Care Merry Maid Prices In a range of $80 - $120 and beyond Soft-Cleaners Source: Prices based on Quotes given by Respective Company Officials
  • 9. The Problem Disconnect between Supply and Demand due to Low Reserve Prices of College Students Students are thus deprived of a Clean Living Environment
  • 10. “Unclean” Living Impact on College Students Roommate Conflicts Stress Impact on Health Embarrassment
  • 11. “Unclean” Living Impact on College Students Roommate Conflicts Stress Impact on Health Embarrassment
  • 12. “Unclean” Living Impact on College Students Roommate Conflicts Stress Impact on Health Embarrassment
  • 13. “Unclean” Living Impact on College Students Roommate Conflicts Stress Impact on Health Embarrassment
  • 14. “Unclean” Living Impact on College Students Roommate Conflicts Stress Impact on Health Embarrassment
  • 15. “There has to be a way to give students an opportunity to live in a clean living environment”
  • 16. “Actual” Cleaning Needs 80% 69% 60% 59% 60% 40% 20% 0% Bathroom Cleaning Kitchen Cleaning Vacuuming/Mopping Source: Primary Survey Conducted at Bradley University with 683 Responses
  • 17.
  • 18. “There has to be a way to give students an opportunity to live in a clean living environment”
  • 19. And now we have one!
  • 20.
  • 21. s Provi der for eaning Service rdable C l lege St udents Affo ive & B usy Col Price Sensit
  • 22. Begin Operations as a Limited Liability Company in August 2011 at Bradley University in Peoria, IL Expand to different college campuses after the first year of operations Serve Students Living on or within a 2-Mile Radius from a College Campus A part of the $5.5 billion Janitorial Contract Services Industry
  • 23. Service Packages Silver! Gold! •  Basics! •  Silver Plus! •  Bathroom! •  Bedroom! •  Kitchen! •  Furnishings! •  Vacuuming/ •  Detailed Mopping! Kitchen!
  • 24. Pricing Apartment House Cleaning" Silver Cleaning" Silver Package: Package: ! ! $39.99" $59.99" Gold Package: Gold Package: ! ! $54.99" $84.99" These are average prices. Prices may vary based on property size and level of cleaning required.
  • 26. Marketing Strategy Channels! Print Media! Social Networks! Campus Events!
  • 27.
  • 28.
  • 29.
  • 30. Marketing Strategy Channels! Print Media! Social Networks! Campus Events!
  • 31. Marketing Strategy Channels! Highlights! Affordable Print Media! Services! Social “Free-Time” Networks! Generator! Campus Security Events! Deposit!
  • 32. Marketing Strategy Channels! Highlights! Tactics! Affordable Bill Your Print Media! Services! Parents! Social “Free-Time” After-Party Networks! Generator! Cleanups! Campus Security End of Season Events! Deposit! Cleanups!
  • 33. Key Partnerships Cambridge Property Management Jason Kesler, Manager 300 Units Ideal Rentals Joshua Hafliger, Operations Manager 94 Units
  • 34. Demand from Property Owners Extremely positive about the Business Idea “There is certainly a need” “Will help us reduce stress” “Help us maintain our property” Will promote our services to every new tenant “Would definitely give it a shot”
  • 35. Rental Property Owner’s Dilemma End of the Year Turnaround 5 Days - Ideal Rental 3 Weeks - Cambridge Property Management “Everyone from Owner to Employees Clean” Cannot hire the “Soft Cleaners” Students are charged about $35/ hour for the Cleaning Costs
  • 36. Crew Members Energetic, Motivated, Reliable, Efficient Some Industry Experience Passed Background Checks Insured (Non-Health) & Bonded $11 Per Hour, Plus Bonuses for Additional Services Sales (Plus Tips)
  • 38. Management & Personnel Oanh Ngo! •  B. Sc. Business Management & Administration! •  Human Resources! •  Operations! Parth Sheth! •  B. Sc. Finance & Economics! •  Marketing! •  Finance! •  Business Development!
  • 39. Management & Personnel Oanh Ngo! •  B. Sc. Business Management & Oanh Ngo! Administration! •  Human Resources! •  B. Sc. Business Management & Operations! •  Administration! •  Human Resources! •  Operations! Parth Sheth! •  B. Sc. Finance & Economics! Parth Sheth! •  Marketing! •  Finance! •  Business Development! •  B. Sc. Finance & Economics! •  Marketing! •  Finance! •  Business Development!
  • 40. Management & Personnel Oanh Ngo! •  B. Sc. Business Management & Oanh Ngo! Administration! •  Human Resources! •  B. Sc. Business Management & Operations! •  Administration! •  Human Resources! •  Operations! Parth Sheth! •  B. Sc. Finance & Economics! Parth Sheth! •  Marketing! •  Finance! •  Business Development! •  B. Sc. Finance & Economics! •  Marketing! Our Synergy will help us successfully Launch, •  Finance! •  Business Development! and Expand Chores No More Manage
  • 42. Operations Follow Up! Place Order! •  Customer Satisfaction •  Website! Evaluation! •  Phone! •  Next Service Appointment! Preferences! •  Inspection Times! Cleaning! •  Service Times! •  Packages and Add- On Services! •  Payment Method! Site Inspection! •  Service Form! •  Payment Received!
  • 43. Operations Follow Up! Place Order! •  Customer Satisfaction •  Website! Evaluation! •  Phone! •  Next Service Appointment! Preferences! •  Inspection Times! Cleaning! •  Service Times! •  Packages and Add- On Services! •  Payment Method! Site Inspection! •  Service Form! •  Payment Received!
  • 44. Operations Follow Up! Place Order! •  Customer Satisfaction •  Website! Evaluation! •  Phone! •  Next Service Appointment! Preferences! •  Inspection Times! Cleaning! •  Service Times! •  Packages and Add- On Services! •  Payment Method! Site Inspection! •  Service Form! •  Payment Received!
  • 45. Operations Follow Up! Place Order! •  Customer Satisfaction •  Website! Evaluation! •  Phone! •  Next Service Appointment! Preferences! •  Inspection Times! Cleaning! •  Service Times! •  Packages and Add- On Services! •  Payment Method! Site Inspection! •  Service Form! •  Payment Received!
  • 46. Operations Follow Up! Place Order! •  Customer Satisfaction •  Website! Evaluation! •  Phone! •  Next Service Appointment! Preferences! •  Inspection Times! Cleaning! •  Service Times! •  Packages and Add- On Services! •  Payment Method! Site Inspection! •  Service Form! •  Payment Received!
  • 47. Our Model Achieve 2 Things: Efficiency Replicability
  • 48. Goals & Milestones Pilot Phase (August 2011 – May 2012) ! •  Goal: Build a Replicable & Distinct Business Model! Expansion Phase (August 2012 – July 2014) ! •  Goal: Expand to 2 – 4 New College Campuses! Expansion Phase II (August 2014 – Beyond) ! •  Goal: Franchise Based National Expansion! Exit Phase (May 2016 – August 2016)! •  Goal: Sell the Business to a Competitor!
  • 49. Star Factors Logistical Benefit “Chores” Focused Reliable Workforce Understands College Student Needs
  • 50. Funds Needed Funds Owners! Investors! Needed! $5,000! $9,470! $14,470! * For a 3% Equity Stake. Company Value based on the total assets at the end of 3rd year of operations ($271, 500)
  • 51. Startup Expenses $2700 $2500 Workmen’s Comp Machinery, Supplies & Tools Professional Housekeeper $1500 Website & Marketing $2850 Cash Reserve $950 Other $4000
  • 52. Demand Forecast Student Population Served 20% 15% 10% 5% 0% Aug Sep Oct Nov Dec Jan Feb Mar Apr May As a percentage of total student population
  • 53. Demand for Cleaning Services 50% 42% 40% 36% 30% 22% 20% 10% 0% Yes Maybe No Source: Primary Survey Conducted at Bradley University with 683 Responses
  • 54. Demand for Cleaning Services 58% 50% 42% 40% 36% 30% 22% 20% 10% 0% Yes Maybe No Source: Primary Survey Conducted at Bradley University with 683 Responses
  • 56. Monthly Projections Total Revenue After Tax Net Income Cash Flows $50,000 $37,500 $25,000 $12,500 $0 ($12,500) Aug Sep Oct Nov Dec Jan Feb Mar Apr May
  • 57. Key Ratios Chores No More Industry Average 2011 2012 2013 2007 2008 2009 After Tax Return on 10% 325% 761% 106% 101% 98% Equity Gross Profit 31% 32% 33% 63% 64% 66% Margin After Tax Net Profit 1% 6% 7% 6% 7% 7% Margin
  • 59. Income & Expenses $1,692,234 $846,117 Revenue $211,529 Cost of Sales Operational Expenses After Tax Net Income 100% 75% 69% 68% 67% 50% 30% 26% 24% 25% 6% 7% 1% 0% 2011 2012 2013
  • 60. n k a h u T o Y Oanh Ngo Parth Sheth
  • 61. n k a h u T o Y Oanh Ngo P.S. We hope that you choose to invest with us Parth Sheth
  • 62. Service Times Get in, Get out Fast Silver Gold 1 - 1.5 Hours 1.5 - 2 Hours Apartment 1 Crew Member 1 Crew Member 1.5 - 2 Hours 2.5 - 3 Hours House 2 Crew Members 2 Crew Members
  • 63. Crew Members Crew Members 15 10 5 0 Aug Sep Oct Nov Dec Jan Feb Mar Apr May
  • 64. Crew Members (Cont.) Reliable Transportation Valid Drivers’ License Sign a Non-Compete Contract
  • 65. Supplier Kendall Janitorial Supplies Rod Kendall In the Industry for 15+ Years Reliable, Trustworthy & Well-Known in the Local Janitorial Industry Free Delivery of Supplies Excited about the Business Idea
  • 66. Business Assumptions Quality Services Private Deals with Crew Members Newer Entrant with same Strategy Ability to meet Demand
  • 67. Why Bradley University? Mid-Sized College Campus First- Hand Knowledge & Experience Primary Survey Established Partnerships
  • 68. Possible Campuses to Expand in Midwest Drake University Ashland University Des Moines, IA Ashland, OH Creighton University Benedictine University Omaha, NE Lisle, IL Xavier University Bethel University Cincinnati, OH St. Paul, MN
  • 69. Off Season Months Strategize & Reevaluate Operations Expand to Other Campuses Serve Residential Clients Serve Students Enrolled in Summer/ Winter Classes
  • 70. Appendix J Service Form 1015 W. Sain James St. DATE: 4/15/11 Peoria, IL 61606 Invoice Number 96 Phone: 309.329.5199 Customer ID D112 Email: choresnomorebu@gmail.com Date of Service: 4/17/11 Prepared by: Oanh Ngo Client John Smith 15 W Bradley Ave Peoria, IL 61606 309.111.2222 DESCRIPTION AMOUNT Apartment Silver Package 39.99 Gold Package X 49.99 House Silver Package 59.99 Gold Package 69.99 Premium Services After Party Clean-ups End of the Semester Clean-ups Service Notes: [42] Subtotal $ 49.99 TERMS AND CONDITIONS 1. Client will be billed after indicating acceptance of this quote Tax Rate 6.750% 2. Payment will be due prior to delivery of service Tax Due $ 3.37 TOTAL $ 53.36 Customer Acceptance (sign below): x ___________________________________________ Print Name: If you have any questions about this price quote, please email us at choresnomorebu@gmail.com Thank You For Your Business!
  • 71. Detailed Service Packages Silver Package! Gold Package! •  Empty Trash ! •  Make Bed(s) ! •  Dust Cobwebs ! •  Clean Stove! •  Dust and Wipe •  Wash Dishes ! Furniture ! •  Wipe Down and Clean •  Vacuum and Mop Floor ! Appliances ! •  Clean and Disinfect •  Wipe Cabinets and Bathroom ! Shelves ! •  Clean Counter Tops in •  Organize Study Desk! the Kitchen!
  • 72.
  • 73. Preferred Method of Placing an Order Internet Email Phone Office 70% 35% 69% 15% 14% 0% 3% Respondents
  • 74. Interest in Working as Crew Member Responses 70% 62% 35% 25% 13% 0% Yes No Maybe
  • 75. Demand Frequency Responses 30% 28% 26% 20% 21% 17% 10% 9% 0% Weekly Bi-Weekly Monthly Every Semester Never
  • 76. Appendix K Sample Monthly Demand December, 2011 Demand Percentage 10% Target Population (5813) 581 Service Schedule No. of Jobs* Apartments Houses More than once a week 12 4 2 Once a week 87 31 18 About every two weeks 163 59 33 Once a month 151 54 31 Once a semester 52 19 11 Week 1 Week 2 Week 3 Week 4 Labor Hours/Week Apartments 80 80 80 80 159 Houses 45 45 45 45 135 Total 300 No. of Labor Units/Day Hours/Day Apartments 16 31.85 Houses 9 13.46 Required Labor Hours 45.31 No. Of Employees 8 Available Labor Hours/Day 56 *Includes Dorms
  • 77. Balance Sheet: Chores No More Aug-11 2011 2012 2013 Assets Current Assets Cash & Equivalent 14,470.09 11,566.55 62,386.95 249,548.07 Supplies - - - - Total Current Assets 14,470.09 11,566.55 62,386.95 249,548.07 Fixed Assets Machinery & Tools - 4,000.00 13,000.00 22,000.00 Total Fixed Assets - 4,000.00 13,000.00 22,000.00 Total Assets 14,470.09 15,566.55 75,386.95 271,548.07 Liabilities and Owners Equity Current Liability Accounts Payable - - - - Income Taxes Payable - 1,813.74 6,409.65 42,987.65 Total Current Liabilities - 1,813.74 6,409.65 42,987.65 Long-Term Liabilities - - - - Total Liabilities - 1,813.74 6,409.65 42,987.65 Owners Equity Investment Capital 14,470.09 14,470.09 14,470.09 14,470.09 Retained Earnings - (717.27) 54,507.21 214,090.33 Total Liability/Equity 14,470.09 15,566.55 75,386.95 271,548.07
  • 78. Appendix Q Statement of Start-up Expenses Expenses Cost Business Registration and other Fees 800.00 Insurance 750.00 Workmen's' Comp (Aug-Dec 2011) 2,670.09 Website 450.00 Logo 100.00 Marketing 400.00 Letter Head 100.00 Professional Housekeeper 1,500.00 Stationery 100.00 Recruitment Expenses 100.00 Other Expenses 1,000.00 Supplies 500.00 Machinery 1,500.00 Tools 500.00 Cash Reserve 4,000.00 Total 14,470.09 Funds Required 14,470.09 Owners' Investment 5,000.00 Required Investment 9,470.09
  • 79. Income Statement: Yearly and Quarterly Yearly 2011 (%) 2012 (%) 2013 (%) Revenue (Sales) Apartment Cleaning 114,617.38 54% 458,469.50 54% 916,939.01 54% House Cleaning 96,911.86 46% 387,647.44 46% 775,294.87 46% Other - 0% - 0% - 0% Total Revenue 211,529.24 100% 846,116.94 100% 1,692,233.88 100% Cost of Sales Labor Wages 124,960.00 59% 487,520.00 58% 962,720.00 57% Supplies 21,152.92 10% 84,611.69 10% 169,223.39 10% Total Cost of Sales 146,112.92 69% 572,131.69 68% 1,131,943.39 67% Gross Profit 65,416.31 31% 273,985.25 32% 560,290.49 33% Expenses FICA, SST, UNEMP 11,035.20 5% 48,206.40 6% 100,478.40 6% Advertising & Marketing 1,225.16 1% 3,350.32 0% 5,150.32 0% Office Supplies 360.00 0% 1,080.00 0% 1,800.00 0% Rent 6,600.00 3% 18,150.00 2% 28,050.00 2% Insurance/Bonding 2,077.78 1% 7,655.56 1% 14,655.56 1% Workmen's Compensation 6,408.21 3% 21,277.58 3% 38,199.92 2% Internet/Phone 600.00 0% 1,650.00 0% 2,550.00 0% Other Fees* 4,230.58 2% 16,922.34 2% 33,844.68 2% Gas 800.00 0% 2,500.00 0% 4,300.00 0% Member's Salary 14,000.00 7% 46,000.00 5% 82,000.00 5% Other Expenses 16,314.69 8% 53,782.31 6% 96,088.16 6% Total Expenses 63,451.62 30% 220,174.51 26% 406,717.03 24% Net Income 1,764.69 1% 53,410.75 6% 153,173.47 9% Taxes 264.70 15% 6,409.65 12% 42,987.65 28% Profit After Tax 1,499.99 1% 47,001.09 6% 110,185.82 7% *Credit Card Fees, License Fees, Misc. Fees
  • 80. Income Statement Mature 1 Month Mature 1 Year Revenue (Sales) Apartment Cleaning 25,470.53 54% 229,234.75 54% House Cleaning 21,535.97 46% 193,823.72 46% Other Revenue - 0% - 0% Total Revenue 47,006.50 100% 423,058.47 100% Cost of Sales Labor Wages 26,400.00 56% 237,600.00 56% Supplies 4,700.65 10% 42,305.85 10% Total Cost of Sales 31,100.65 66% 279,905.85 66% Gross Profit 15,905.85 34% 143,152.62 34% Expenses FICA, SST, UNEMP 2,904.00 6% 26,136.00 6% Advertising & Marketing 100.00 0% 900.00 0% Office Supplies 40.00 0% 360.00 0% Rent 550.00 1% 4,950.00 1% Insurance/Bonding 388.89 1% 3,500.00 1% Workmen's Compensation 940.13 2% 8,461.17 2% Internet/Phone 50.00 0% 450.00 0% Other Fees* 940.13 2% 8,461.17 2% Gas 100.00 0% 900.00 0% Member's Salary 2,000.00 4% 18,000.00 4% Other Expenses 2,350.32 5% 21,152.92 5% Total Expenses 10,363.47 100% 93,271.26 100% Net Income 5,542.37 12% 49,881.36 12% Taxes 831.36 15% 7,482.20 15% Profit After Tax 4,711.02 10% 42,399.16 10%
  • 81. Appendix N Cash Flow Statements: Chores No More (Monthly) 2011 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 Net Income (2,877.19) (1,048.99) (1,198.61) (1,350.04) 472.74 (1,284.02) 1,667.67 1,899.06 3,911.49 4,140.63 (1,284.02) (1,284.02) Changes in Income Tax Payable - - - - 70.91 - 250.15 284.86 586.72 621.09 - - Cash flows from Operating Activities (2,877.19) (1,048.99) (1,198.61) (1,350.04) 543.66 (1,284.02) 1,917.82 2,183.91 4,498.21 4,761.72 (1,284.02) (1,284.02) ctivities Cash from Owners 9,420.09 - - - - - - - - - - 2.00 Capital Expenditure (2,000.00) (250.00) (250.00) (250.00) (250.00) - (250.00) (250.00) (250.00) (250.00) (250.00) (250.00) Cash from Debt Security - - - - - - - - - - - 2.00 Cash Flow Provided by Financing Activities 7,420.09 (250.00) (250.00) (250.00) (250.00) - (250.00) (250.00) (250.00) (250.00) (250.00) (246.00) Cash Balance at Beginning of the Period 0 4,542.89 3,243.90 1,795.28 195.25 488.90 (795.11) 872.70 2,806.62 7,054.83 11,566.55 10,032.53 Cash Balance at End of the Period 4,542.89 3,243.90 1,795.28 195.25 488.90 (795.11) 872.70 2,806.62 7,054.83 11,566.55 10,032.53 8,502.52 Net Increase (Decrease) 4,542.89 (1,298.99) (1,448.61) (1,600.04) 293.66 (1,284.02) 1,667.82 1,933.91 4,248.21 4,511.72 (1,534.02) (1,530.02)

Editor's Notes

  1. \n
  2. \n
  3. \n
  4. Due to the profile of a college student, we felt that we should test if there would be a demand for cleaning services at a college campus\nWe sent out a survey to Student Body at Bradley University. The survey focused on questions about demand for a cleaning service, reserve prices and demand frequency\nWe received about 683 responses \nWe found that about 22% would use a cleaning service if it was made available, \n36% would “maybe” use it\nThat’s over 58% of the target population \nThat’s a lot of demand. And We wondered why has no one served them yet? \nI mean there are cleaning companies all around the nation \nInfact there are about 60 establishments here in Peoria \n\nSo we went a step back, \n\n\n
  5. \n
  6. \n
  7. go up to like 200\n
  8. go up to like 200\n
  9. \n
  10. This issue impacts College students a lot: \n\nRoommate Quarrels can happen, Can Increase Stress, Impact on Grades, Vanish the Security Deposit, You can’t Invite Friends over\nI mean just imagine, your parents are coming over on a short notice\nOr you are about to call over some prospective gf. Bf over, the last thing you want is a dirty room to turn them off? \n\nAnd those Security Deposit. We spoke to a parent of a student here: \nShe was like, my son had to pay more than the security Deposits as a cleaning up cost! \n\n\n
  11. This issue impacts College students a lot: \n\nRoommate Quarrels can happen, Can Increase Stress, Impact on Grades, Vanish the Security Deposit, You can’t Invite Friends over\nI mean just imagine, your parents are coming over on a short notice\nOr you are about to call over some prospective gf. Bf over, the last thing you want is a dirty room to turn them off? \n\nAnd those Security Deposit. We spoke to a parent of a student here: \nShe was like, my son had to pay more than the security Deposits as a cleaning up cost! \n\n\n
  12. This issue impacts College students a lot: \n\nRoommate Quarrels can happen, Can Increase Stress, Impact on Grades, Vanish the Security Deposit, You can’t Invite Friends over\nI mean just imagine, your parents are coming over on a short notice\nOr you are about to call over some prospective gf. Bf over, the last thing you want is a dirty room to turn them off? \n\nAnd those Security Deposit. We spoke to a parent of a student here: \nShe was like, my son had to pay more than the security Deposits as a cleaning up cost! \n\n\n
  13. This issue impacts College students a lot: \n\nRoommate Quarrels can happen, Can Increase Stress, Impact on Grades, Vanish the Security Deposit, You can’t Invite Friends over\nI mean just imagine, your parents are coming over on a short notice\nOr you are about to call over some prospective gf. Bf over, the last thing you want is a dirty room to turn them off? \n\nAnd those Security Deposit. We spoke to a parent of a student here: \nShe was like, my son had to pay more than the security Deposits as a cleaning up cost! \n\n\n
  14. \n
  15. \n
  16. \n
  17. \n
  18. \n
  19. They are satisfied with basic bathroom and kitchen cleaning and vacuuming \nThey don’t care if you clean their furnishings, or even make their beds.. ( I mean not all) \nIf you can provide them with the basics, they’ll be happy and will pay for it! \n\nAnd, that brings me to introduce to you Chores No More\n\n
  20. They are satisfied with basic bathroom and kitchen cleaning and vacuuming \nThey don’t care if you clean their furnishings, or even make their beds.. ( I mean not all) \nIf you can provide them with the basics, they’ll be happy and will pay for it! \n\nAnd, that brings me to introduce to you Chores No More\n\n
  21. \n
  22. Basics, mainly for during the semester\nGold, mainly for end of the season, after parties, and other intense moments\n\n
  23. And we’ll price it right there\n\n
  24. change, make it bigger and easier to read \n
  25. \n
  26. \n
  27. change, make it bigger and easier to read \n
  28. change, make it bigger and easier to read \n
  29. \n
  30. \n
  31. They were telling me about their turnaround time\nhave limited time \n
  32. \n
  33. recruit, select, and train \n
  34. recruit, select, and train \n
  35. recruit, select, and train \n
  36. \n
  37. \n
  38. \n
  39. \n
  40. \n
  41. \n
  42. and to do this, we have developed a marketing strategy\n
  43. Could this be concluding about the company? \n\n
  44. \n
  45. \n
  46. \n
  47. \n
  48. \n
  49. \n
  50. \n
  51. \n
  52. \n
  53. \n
  54. \n
  55. \n
  56. \n
  57. \n
  58. \n
  59. \n
  60. \n
  61. \n
  62. \n
  63. \n
  64. \n
  65. \n
  66. \n
  67. \n
  68. \n
  69. \n
  70. \n
  71. \n
  72. \n
  73. \n
  74. \n
  75. \n
  76. \n
  77. \n
  78. \n
  79. \n
  80. \n
  81. \n
  82. \n
  83. \n
  84. \n
  85. \n
  86. \n
  87. \n