Ian Johnston and Matt Marchetti 11 th grade 16 years old.
-
Upload
anastasia-stevenson -
Category
Documents
-
view
215 -
download
0
description
Transcript of Ian Johnston and Matt Marchetti 11 th grade 16 years old.
![Page 1: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/1.jpg)
![Page 2: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/2.jpg)
Ian Johnston and Matt Marchetti 11th grade
16 years old
![Page 3: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/3.jpg)
Mission StatementLikeable Landscaping offers inexpensive landscaping services for seniors and vacation home owners in Middlesex County.
Opportunity More than 67,000 seniors and part-time home owners live
in Middlesex County Market is overcharged due to small amount of yard work
necessary Other areas in CT are available for future expansion
![Page 4: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/4.jpg)
Type of BusinessService
Lawn management, gardening, snow removal, and special requests
Legal StructureLimited Liability Company
Easy to administer Protects the business owners
![Page 5: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/5.jpg)
We’re qualified to run this business because:
4 years combined experience in landscaping services
Ian scored a 5 on the math portion of the CAPT and has maintained A’s in each high school Math class
We will have completed a Marketing/Entrepreneurship course
![Page 6: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/6.jpg)
Market AnalysisMarket AnalysisIndustry Name Landscaping
Industry Size $50 billion
Total Population Middlesex County, Connecticut
Target Market Male/female, ages 50+ Male/female, seasonal home owners
Potential Market Likeable Landscaping, LLC survey results:
48% said they did not shovel their driveway or walkway during the Winter
20% own a vacation/second home
165,676
20,220
67,400
Total Population
Target Market
Potential Market
![Page 7: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/7.jpg)
DemographicsMales/females, ages 50+, live by
themselves, retiredMales/females, ages 25+, own a
second home in Middlesex County, married, middle/upper class
GeographicsMiddlesex County, Connecticut
Psychographics In need of basic services like
mowing, raking, shovelingPrefer a year long contract
Buying Patterns Interested in saving money
![Page 8: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/8.jpg)
Likeable Landscaping,
LLC
Stonebridge Craftsmen,
LLC
Running Brook Farms
Factors
Fair
Quality of Product/Service
Price
Location
Reputation/Brands
Unique Factors/Knowledge
Fair Inexpensive
Very good Good Very good
Garden center and nursery
Garden structure
remodeling
Year round service
Killingworth, CT
Glastonbury, CT
Middlesex County, CT
Varied Good Excellent
![Page 9: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/9.jpg)
Seniors and second home owners
Website, business cards, and word of
mouth
Middlesex County, CT
Lawn care, gardening, and snow removal
services
More affordable than regional competitors
![Page 10: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/10.jpg)
Advertising Internet, Logo on trucks, Business cards $30.13
Publicity Facebook, Twitter, Tumblr, Website $0.00
Personal Selling Word of mouth $0.00
Sales Promotion Coupons $8.50
Total Monthly Promotional Expense $38.63
Promotional Expense MonthlyAmount
![Page 11: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/11.jpg)
MaterialsMaterial Description Cost/Total Quantity Cost per Unit
T-Shirt $383.10/30 $12.77
Total Material Cost per Unit $12.77
LaborLabor Cost per Hour Time (in Hours) to
Make One UnitLabor Cost per Unit
$8.25 50 hours $412.50
Total Labor Cost per Unit $412.50
COGS (per Unit) $425.27
Description of One Unit of Sale:
One yearly contract consisting of 25 lawn care, gardening, raking, or shoveling appointments, depending upon the season.
![Page 12: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/12.jpg)
Selling Price (per Unit) $900.00
COGS (per Unit) $425.27
Other Variable Expenses (Gas) $250.00
Total Variable Expenses (per Unit) $675.27
Contribution Margin (per Unit) $224.73
Description of One Unit of Sale:
One yearly contract consisting of 25 lawn care, gardening, raking, or shoveling appointments, depending upon the season.
![Page 13: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/13.jpg)
Fixed Expense Average Monthly Expense
Insurance $150.00
Salary $50.00
Advertising $40.00
Depreciation (Truck, cell phone, laptop, lawn mower, weed whacker, chainsaw, rakes, shovels, tarp)
$100.00
Utilities (Gas, electric, telephone, internet) $60.00
Rent (From home) $20.00
Total Average Monthly Fixed Expenses $420.00
![Page 14: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/14.jpg)
Total Hours in a Week = 168
![Page 15: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/15.jpg)
02468
Jan Feb Mar Apr MayJune July Aug Sept Oct Nov Dec
Uni
ts S
old
Total Units Sold
41
![Page 16: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/16.jpg)
In an average month, the company will begin to make a profit after selling 2 units.
Monthly Fixed Expenses ($420.00)
Contribution Margin per Unit ($224.73)= Monthly Break-Even Units (2)
![Page 17: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/17.jpg)
Selling Price per Unit $900.00
Number of Units Sold 41
Total Sales $36,900.00
Variable Expenses $26,650.00
Contribution Margin $10,250.00
Fixed Operating Expenses $5,040
Pre-Tax Profit $5,210.00
Taxes @ 15% $781.50
Net Profit $4,428.00
![Page 18: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/18.jpg)
Start-Up InvestmentStart-Up InvestmentStart-Up Expenditures
Item Where Will I Buy This? Cost
Computer and cell-phone Best Buy (Already own)
Doing Business As, LLC Middletown town hall, Secretary of the state of Connecticut
$330
Business cards, Truck logo Vista print, Print globe $50
Partnership agreement Local attorney $150
Pickup truck CarMax $10,000
Mower, weed-whacker, chainsaw, loppers, gloves, rakes, shovels
Home Depot (Already own)
Total Start-Up Expenditures $10,530
Cash ReservesEmergency Fund $5,265
Reserve for Fixed Expenses $1,260
$17,055Total Start-Up Investment
![Page 19: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/19.jpg)
$4,428.00$36,900.00 X 100 = 12%
$4,428.00$17,055.00 X 100 = 26%
$00.12
$00.26
![Page 20: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/20.jpg)
Source Amount Debt Equity Gift
Personal Savings $10,000 X
Relatives/Friends $7,055 X X
Totals $17,055
$17,055Total Start-Up Investment
![Page 21: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/21.jpg)
Philanthropy Likeable Landscaping will donate 5% of its yearly net profits to
Aaron Manor Nursing and Rehabilitation Center in Chester, CT. We will also volunteer at the Middlesex Hospital Homecare
Center once a week during the winter.
Responsibility Customers will be aware of this through the Aaron Manor and
Middlesex Hospital logo on our t-shirts, business cards, and trucks.
![Page 22: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/22.jpg)
Pinpoint a neighborhood and begin signing up customers
Hire 6 more employees
(I) To graduate from SMSA and attend a 4 year college while working a part time job
(M) Graduate from SMSA and go to college
Business Personal
Find customers from other areas and neighborhoods on the shoreline.
Buy more advanced machinery for bigger projects and hire more employees.
Shor
t-T
erm
Lon
g-T
erm
(I) To graduate from college and move up the ladder at my previous part time job
(M) Graduate from college and find a full time job
![Page 23: Ian Johnston and Matt Marchetti 11 th grade 16 years old.](https://reader036.fdocuments.in/reader036/viewer/2022062601/5a4d1c117f8b9ab0599f7057/html5/thumbnails/23.jpg)
Thank you for your consideration.
Likeable Landscaping, LLC
Visit us at: www. Likeablelandscaping.webs.com