1.
Cover Page
Please Visit: www.Enterslicellp.com
Free Download
Requests for Investor Ready Business plan with deck and projections
in excel , Business valuation , SEED / Series A funding. Please email
your questions / request to the Startup support department of
Enterslice Value advisors LLP at info@enterslicellp.com. For more
information please visit our Website: www.enterslicellp.com
Copyright © Enterslice, LLP., 2013-2016 All rights reserved Legal Page

2.
Legal Page
Confidentiality Agreement
The undersigned reader acknowledges that the information provided by _______________ in this
business plan is confidential; therefore, reader agrees not to disclose it without the express written
permission of _______________.
It is acknowledged by reader that information to be furnished in this business plan is in all respects
confidential in nature, other than information which is in the public domain through other means
and that any disclosure or use of same by reader, may cause serious harm or damage to
_______________.
Upon request, this document is to be immediately returned to _______________.
___________________
Signature
___________________
Name (typed or printed)
___________________
Date
This is a business plan. It does not imply an offering of securities.

3.
Table of Contents
Page 1
1.0 Executive Summary........................................................................................................................... 1
Chart: Highlights.............................................................................................................................. 2
1.1 Objectives ........................................................................................................................................ 2
1.2 Mission............................................................................................................................................. 2
1.3 Keys to Success............................................................................................................................... 2
2.0 Company Summary........................................................................................................................... 3
2.1 Company Ownership .................................................................................................................... 3
2.2 Startup Summary........................................................................................................................... 3
Table: Startup.................................................................................................................................... 3
Chart: Startup ................................................................................................................................... 4
3.0 Products and Services........................................................................................................................ 4
4.0 Market Analysis Summary............................................................................................................... 5
4.1 Market Segmentation .................................................................................................................... 5
Table: Market Analysis.................................................................................................................... 6
Chart: Market Analysis (Pie) .......................................................................................................... 7
4.2 Target Market Segment Strategy ................................................................................................. 7
4.3 Service Business Analysis ............................................................................................................. 7
4.3.1 Competition and Buying Patterns ........................................................................................ 8
5.0 Web Plan Summary........................................................................................................................... 8
5.1 Website Marketing Strategy ......................................................................................................... 8
5.2 Development Requirements......................................................................................................... 8
6.0 Strategy and Implementation Summary ........................................................................................ 9
6.1 SWOT Analysis .............................................................................................................................. 9
6.1.1 Strengths................................................................................................................................... 9
6.1.2 Weaknesses .............................................................................................................................. 9
6.1.3 Opportunities........................................................................................................................... 9
6.1.4 Threats ...................................................................................................................................... 9
6.2 Competitive Edge........................................................................................................................... 9
6.3 Marketing Strategy ...................................................................................................................... 10
6.4 Sales Strategy................................................................................................................................ 10
6.4.1 Sales Forecast......................................................................................................................... 10

4.
Table of Contents
Page 2
Table: Sales Forecast .................................................................................................................. 11
Chart: Sales Monthly ................................................................................................................. 12
Chart: Sales by Year................................................................................................................... 12
6.5 Milestones ..................................................................................................................................... 12
Table: Milestones............................................................................................................................ 13
Chart: Milestones ........................................................................................................................... 13
7.0 Management Summary................................................................................................................... 14
7.1 Personnel Plan.............................................................................................................................. 14
Table: Personnel ............................................................................................................................. 15
8.0 Financial Plan ................................................................................................................................... 16
8.1 Startup Funding ........................................................................................................................... 16
Table: Startup Funding.................................................................................................................. 16
8.2 Important Assumptions.............................................................................................................. 17
8.3 Break-even Analysis .................................................................................................................... 18
Table: Break-even Analysis .......................................................................................................... 18
Chart: Break-even Analysis .......................................................................................................... 18
8.4 Projected Profit and Loss ............................................................................................................ 19
Table: Profit and Loss.................................................................................................................... 19
Chart: Profit Monthly .................................................................................................................... 20
Chart: Profit Yearly........................................................................................................................ 21
Chart: Gross Margin Monthly...................................................................................................... 21
Chart: Gross Margin Yearly.......................................................................................................... 22
8.5 Projected Cash Flow .................................................................................................................... 23
Table: Cash Flow............................................................................................................................ 23
Chart: Cash...................................................................................................................................... 24
8.6 Projected Balance Sheet............................................................................................................... 25
Table: Balance Sheet....................................................................................................................... 25
8.7 Business Ratios ............................................................................................................................. 27
Table: Ratios.................................................................................................................................... 27
Table: Sales Forecast ................................................................................................................................ 1
Table: Personnel ....................................................................................................................................... 2

5.
Table of Contents
Page 3
Table: Profit and Loss.............................................................................................................................. 3
Table: Cash Flow...................................................................................................................................... 6
Table: Balance Sheet................................................................................................................................. 9

6.
Table of Contents
Page 1

7.
My Business Plan
Page 1
1.0 Executive Summary
Enterslice LLP plans to become a leading provider of construction and renovation services in the
local area. The company's overall strategy will be based on a continuing improvement process
of setting objectives, measuring results, and providing feedback to facilitate further growth and
progress.
TBC is a company, with principal offices located in the local area. The company's management
is highly experienced and qualified: the Enterslice LLP who will lead the management
team have each accumulated over twenty five years of experience in the construction industry.
Products/Services
Through their years of experience, Enterslice LLP owners have developed sophisticated bidding,
scheduling and materials solutions for some of the most complex construction projects being
done today. The company will use versatile and completely adaptable methods for a variety of
building configurations.
Owners, developers, construction managers, general contractors, and sub-contractors are
expected to realize substantial savings in labor and material costs by using the
company's construction methods and systems. Applications include commercial and residential
structures.
The Market
The housing industry has been growing at a fast pace for several years. An all-time record was
set in 1998, when 886,000 new-site single family homes were sold. That represented a 10%
gain from the robust total of 804,000 homes sold in 1997. Although there was a slight drop in
the number from 2003, this makes for an excellent opportunity for future expansion of the
industry.
Twin Enterslice LLP Construction plans to rapidly develop marketing alliances with industry
leaders and pursue new sales of its services to residential and commercial builders. The
marketing strategy will focus on securing city, county, and state and federal government
contracts.
TBC plans to use a direct sales force, relationship selling, and sub-contractors to reach its
target markets. These channels are most appropriate because of time to market, reduced
capital requirements, and fast access to established distribution channels.
Financial Considerations
We expect to pass the break-even point in the second half of the first year. Despite initial large
outlays in cash to promote sales, the company's cash account is expected to remain healthy.
The company expects approximately $772,000 in sales revenue and reasonable net profits by
Year 3.

8.
My Business Plan
Page 2
Chart: Highlights
1.1 Objectives
1. To have up to three construction projects established within the first year.
2. To have two building renovation projects in progress by the end of the first year.
3. To locate and purchase our first rental building by the end of the first year.
4. To achieve at least 7% profit by the second year.
1.2 Mission
Our mission is to be the best partner for our customers, suppliers and employees. To realize
our vision, we will strive for profitable growth, operational excellence, customer satisfaction and
strong brand positioning.
1.3 Keys to Success
We believe our keys to success will be:
 Using the most updated materials and equipment to assure quality construction projects for
ourselves and our customers.
 Educating the customers and providing valuable advice during the construction planning
stages.
 Helping to confirm customer's research about targeting markets and specific sectors.
 Overseeing the logistics associated with a project, which can include arranging local
transportation, booking meetings etc.
 Assigning the actual work to an experienced and qualified third-party contractors and sub-
contractors.

9.
My Business Plan
Page 3
2.0 Company Summary
The Enterslice LLP will invest a total of $90,000 combined ($55,000 and $35,000) in the start-
up of the company. Initial cash requirements will total $50,000. Start-up assets total $55,000.
2.1 Company Ownership
The company ownership will be shared by the Chairman and Chief Executive Officer in the
following percentage amounts:
Chairman = 60%
Chief Executive Officer = 40%
Both owners are veterans in the building industry, each with over 25 years experience.
2.2 Startup Summary
The following table describes our start-up requirements. One of our biggest start-up expenses
involves the creation of a website. Ongoing maintenance expenses for the website are included
in our Profit and Loss expenses section.
Table: Startup
Startup
Requirements
Startup Expenses
Legal $2,000
Stationery etc. $100
Brochures $500
Consultants $2,000
Insurance $10,000
Rent (Deposit and 1st Month) $3,000
Work Equipment $6,000
Website Development $10,000
Other $1,400
Total Startup Expenses $35,000
Startup Assets
Cash Required $50,000
Other Current Assets $5,000
Long-term Assets $0
Total Assets $55,000
Total Requirements $90,000

10.
My Business Plan
Page 4
Chart: Startup
3.0 Products and Services
TBC will sell its services to clients in the area of commercial construction and renovation. The
company's staff will design specialized construction drawings that outline the schedule, work
sequence and the materials needed for building and renovation construction projects. Owners,
developers and general contractors will realize substantial savings in labor and material costs
by using Enterslice LLP customized performance methods. Enterslice LLP methods will
offer complete adaptability at cost-effective prices. The drawings that the company will furnish
to the contractor will specify the order of assembly and erection, including the location of the
strongbacks and joists, the location and actual loading of the ties, location of accessories and
advise clients of the maximum allowable rate of concrete placement.
A longer-term service will be commercial building rental management. This will include the
purchase of commercial building sites or existing buildings that need renovation, coordinating
the construction/renovation, then managing the rental of the property. The company will also
be looking for existing property owners whose properties need renovation to update and
increase its income potential, with TBC eventually taking over the management of these
properties on behalf of the owner.
To enter the market with minimum overhead costs, TBC plans to utilize in the first year of
operation mainly sub-contractors and independent experts for its building and renovation
projects.
Accident prevention will be the cornerstone of Enterslice LLP safety commitment. The company
will strive to eliminate foreseeable hazards which could result in personal injury or illness; at
TBC, health and safety will not be compromised.

11.
My Business Plan
Page 5
4.0 Market Analysis Summary
There were about 792,000 construction companies in the United States in 2002: 237,000 were
building construction contractors; 60,000 were heavy and civil engineering construction or
highway contractors; and 496,000 were specialty trade contractors. Most of these
establishments tend to be small, the majority employing fewer than 10 workers. About 4 out of
5 workers are employed by small contractors.
Construction offers more opportunities than most other industries for individuals who want to
own and run their own business. The 1.6 million self-employed and unpaid family workers in
2002 performed work directly for property owners or acted as contractors on small jobs, such
as additions, remodeling, and maintenance projects. The rate of self-employment varies greatly
by individual occupation in the construction trades.
The local area is booming at this time, with many development projects running both by public
and by private sources. Overall business growth over the past seven years has averaged
approximately 9.5% and is expected to continue for at least the next several years. This
constitutes an attractive market for TBC. The company will be concentrating on office building
construction. This is the fastest growing segment of all the commercial clients requiring our
services. The other categories to serve will include building renovation along with a segment it
calls the general category, to serve other potential commercial clients.
One longer-term field of operation for the company will be the selling of building material and
components to contractors. By slowly establishing itself as a first-rate material provider, the
company expects to broaden and strengthen its stance in the local building industry. Initially it
will focus on purchasing supplies for its own construction and renovation projects, then use
those completed projects as marketing examples to showcase the quality of materials used and
the customized approach used to design and construct them.
The company plans to develop marketing alliances with industry leaders and pursue new sales
of its services to commercial builders. The market strategy is to capitalize on the company's
future alliances by securing city, county, and state government contracts.
TBC also plans to use a direct sales force, relationship selling, and sub-contractors to reach its
markets. These channels are most appropriate because of time to market, reduced capital
requirements, and fast access to established distribution channels.
4.1 Market Segmentation
The overall Construction Industry was segmented in 2002 as follows (employment in
thousands):
Industry Employment Percent
Total, all industries 6,731.7 100.0
Construction of Buildings 1,583.8 23.5
Residential building 807.4 12.0
Nonresidential building construction 776.4 11.5

12.
My Business Plan
Page 6
Special trade contractors 4,217.9 62.7
Building equipment contractors 1,842.5 27.4
Foundation, structure, & building exterior contractors 915.4 13.6
Building finishing contractors 879.5 13.1
Other specialty trade contractors 580.5 8.6
Highway, street, and bridge construction 344.4 5.1
Land subdivision 86.1 1.3
Other heavy and civil engineering construction 119.0 1.8
Special trade contractors 4,217.9 62.7
Building equipment contractors 1,842.5 27.4
Foundation, structure, & building exterior contractors 915.4 13.6
Building finishing contractors 879.5 13.1
Other specialty trade contractors 580.5 8.6
Source: U.S. Department of Labor, Bureau of Labor Statistics (March 9, 2004)
For the purpose of this paper we shall segment our initial targeted market as follows:
 Office Building Construction
 Building Facilities Renovation
 General Construction
Table: Market Analysis
Market Analysis
2016 2017 2018 2019 2020
Potential Customers Growth CAGR
Office building
construction
6% 2,517 4,027 4,268 4,524 4,795 17.48%
Building facilities
renovation
3% 2,750 2,833 2,917 3,005 3,095 3.00%
General construction 3% 3,264 3,362 3,462 3,567 3,674 3.00%

13.
My Business Plan
Page 7
Total 7.90% 8,531 10,222 10,647 11,096 11,564 7.90%
Chart: Market Analysis (Pie)
4.2 Target Market Segment Strategy
4.3 Service Business Analysis
The construction industry is divided into three major segments. Construction of buildings
contractors, or general contractors, who build residential, industrial, commercial, and other
buildings. Heavy and civil engineering construction contractors who build sewers, roads,
highways, bridges, tunnels, and other projects. Specialty trade contractors who are engaged in
specialized activities such as carpentry, painting, plumbing, and electrical work.
Construction usually is done or coordinated by general contractors, who specialize in one type
of construction, such as residential or commercial building. They take full responsibility for the
complete job, except for specified portions of the work that may be omitted from the general
contract. Although general contractors may do a portion of the work with their own crews, they
often sub-contract most of the work to heavy construction or specialty trade contractors.
Specialty trade contractors usually do the work of only one trade, such as painting, carpentry,
or electrical work, or of two or more closely-related trades, such as plumbing and heating.
Beyond fitting their work to that of the other trades, specialty trade contractors have no
responsibility for the structure as a whole. They obtain orders for their work from general
contractors, architects, or property owners. Repair work is almost always done on direct order
from owners, occupants, architects, or rental agents.

14.
My Business Plan
Page 8
Twin Enterslice LLP Construction will concentrate its activity in the following areas:
 Commercial Building Construction
 Commercial Building Renovation
 Buildings Management and Rental
 Building Materials Supplies
4.3.1 Competition and Buying Patterns
5.0 Web Plan Summary
Although TBC plans to use traditional advertising methods to reach potential customers, the
owners feel that the Internet has become a valuable resource for customers to find out about
the company and for the company to promote its services to prospective customers. The
construction industry was slower to join the Internet bandwagon compared to other types of
businesses. But now, many local contractors and building suppliers have websites.
The cost to create a website has been included in start-up costs, with website maintenance
costs included in our ongoing expenses. The initial website will have basic contact information
and background about the company owners. Later, it will show information about current
projects as well as completed projects as examples of what the company can do. Once the
building materials portion of the business is well established, the website will expand to include
an online store. At this point in the business plan, there are no estimates for the cost of this
expansion and it will need to be researched and planned for more thoroughly at a later point.
It will take time before the initial cost outlay for the website will pay for itself in potential
customers, but once established, it will provide a cost-effective way to communicate to new and
existing customers.
We will mention our website address as part of our other advertising media.
5.1 Website Marketing Strategy
We hope to be able to secure links to our website from the local city and chamber of commerce
websites as well as local construction-related websites that we can affiliate with.
5.2 Development Requirements
We will contract with a Website developer to initially design the look and information provided
on the website. Our initial cost for this design also includes the first six months of website
maintenance by the website developer. In October, we plan to hire a technician with experience
in website maintenance to troubleshoot and maintain the Website internally.
Once the business has progressed, we will either increase this person's hours from temporary
to a full-time position, or we will hire a second temporary technical position to assist in the re-
design and expansion of the website. Our long-term goal is to have an online store for the sale
of building materials and components.

15.
My Business Plan
Page 9
6.0 Strategy and Implementation Summary
TBC plans to use a direct sales force, relationship selling, and sub-contractors to reach its
target markets. These channels are most appropriate because of time to market, reduced
capital requirements, and fast access to established distribution channels. The owners of TBC
want to emphasize to their potential customers that they are more than general contractors,
they are complete construction coordinators.
TBC plans to advertise in magazines, newspapers, and radio. Initially a website with information
on the company owners, their construction background, and contact information will be
available online. References to the website will be mentioned in all other forms of advertising.
Channels used to reach market segments include: sales associates, the Internet and direct
mail.
In addition, The table and chart below outline the company's sales forecast for FY2005-2007. In
our sales forecasts, the cost of sales includes only direct labor costs.
6.1 SWOT Analysis
6.1.1 Strengths
6.1.2 Weaknesses
6.1.3 Opportunities
6.1.4 Threats
6.2 Competitive Edge
The company plans to become a leading provider of construction services in the local area. To
achieve this, TBC will invest in many ways that will pay off in competitive advantages for its
customers, for example:
 Pre-job conferencing upon request
 Assist in technical or conceptual design
 Assist in supervision when other contractors are employed
 Organize project supervision facilities and staff
 Organize delivery of purchased materials

16.
My Business Plan
Page 10
 Furnishing after-market products
6.3 Marketing Strategy
Our marketing strategy is the key to our success:
1. Emphasize our name and unique services through advertising, including a Web page of
contact information. An amount of $10,000 for the design of the website has been included
in the Start-up expenses with ongoing maintenance costs estimated monthly.
2. Focus on commercial building and renovation projects as our initial and primary target
markets.
3. Use completed projects to showcase our customized construction project management to
prospective clients.
6.4 Sales Strategy
Sales success requires planning. The company will formulate its sales strategy and tactics to
achieve sales success by following these steps:
Step 1 - Analyzing The Company's Potential: Step through a structured process to help us
develop a sales strategy.
Step 2 - Strategize Around Strengths: The description of sales activity will be analyzed to
produce a report on factors impacting sales potential and ways to strengthen this potential.
Step 3 - Develop Tactics: Receive guidance to develop a comprehensive tactical plan to achieve
success.
Step 4 - Measure Our Past Success: Develop key measurements that mark the progress of
financial estimates that guide our growth.
Final Step - Employ An Action Plan for Success: Provide sales force with a tactical plan that is
aligned with management's strategic objectives.
6.4.1 Sales Forecast
The company will start its operation in the first year by focusing on two areas:
1. Direct construction work
2. Renovation of existing buildings
Starting later in the second year and continuing into the third year the following areas of
operation will be added:
 Renting of Industrial Spaces
 Sale of components and other building materials and components
The following table details the forecasts.

17.
My Business Plan
Page 11
Table: Sales Forecast
Sales Forecast
FY 2017 FY 2018 FY 2019
Sales
Direct Construction Projects $135,000 $175,000 $218,750
Building Renovations $123,000 $153,750 $192,188
Building Rentals $0 $75,000 $200,000
Sale of Components and Goods $0 $75,000 $150,000
Other $9,000 $10,000 $12,000
Total Sales $267,000 $488,750 $772,938
Direct Cost of Sales FY 2017 FY 2018 FY 2019
All construction work $54,000 $70,000 $87,500
Renovations $49,200 $61,500 $76,875
Rentals $0 $15,000 $40,000
Sale of Components and Goods $0 $30,000 $60,000
Other $9,000 $1,000 $1,200
Subtotal Direct Cost of Sales $112,200 $177,500 $265,575

18.
My Business Plan
Page 12
Chart: Sales Monthly
Chart: Sales by Year
6.5 Milestones
The milestones table describes the steps required for the beginning of operations. Steps might
take longer than estimated, however the owners and the staff will do their utmost to adhere to
this timetable.

19.
My Business Plan
Page 13
Table: Milestones
Milestones
Milestone Start Date End Date Budget Manager Department
Establishing Permits 01-01-2005 15-01-2005 $500 Chairman Department
Establishing office 15-01-2005 20-01-2005 $500 CEO Department
Preparing Web Site 15-01-2005 15-02-2005 $1,000 Consultant Department
Purchasing work
equipment
15-01-2005 25-02-2005 $6,000 CEO Department
Hiring staff 01-02-2005 01-03-2005 $0 Chairman@CEO Department
Purcase Initial Inventory 15-02-2005 25-03-2005 $20,000 Chairman&CEO Department
Receive Stock 01-03-2005 01-04-2005 $500 Staff Department
Start Operation 01-04-2005 30-04-2005 $0 Everybody Department
Totals $28,500
Chart: Milestones

20.
My Business Plan
Page 14
7.0 Management Summary
The company's management philosophy will be based on responsibility and mutual
respect. Twin Enterslice LLP Construction will maintain an environment and structure that will
encourage productivity and respect for customers and fellow employees.
TBC will be responsible to its employees and sub-contractors, the men and women who will
work with the company throughout the state. At TBC everyone will be considered as an
individual and the company will respect their dignity and recognize their merit. Employees will
be encouraged to have a sense of security and pride in their jobs. Additionally, employees will
be free to make suggestions and complaints. The company will afford equal opportunity for
employment, development, and advancement for those qualified.
TBC employees will be committed to:
 Providing a safe work environment to protect employees, the employees of customers and
sub-contractors, and the public.
 Supplying safe products for customers.
 Continuously improving the company's safety program to reduce the risk of accidents and
occupational illness in a changing work environment.
 Encouraging employees to participate in accident prevention programs and take personal
responsibility for their own and their co-workers' health and safety.
 Regulatory compliance and contribution to high safety standards for our industry.
 Monitoring workplaces, enforcing safe work practices, and communicating the company's
safety performance to employees and other stakeholders.
 Making safety a value-added service that the company provides to its customers.
The company is planning to expand its personnel to add more job superintendents as soon as
the number of projects increases. These superintendents will have the following duties:
Direct supervision of all work at the job sites:
 Quality Control
 Scheduling sub-contractors and material deliveries
 Verifying and insuring that all work is done in accordance with plans
 Insuring that all work is performed in accordance with all OSHA guidelines
7.1 Personnel Plan
The personnel plan is based on the two owners to guide and oversee the operations that will be
managed by themselves. Having been in business for over 25 years, they have agreed to draw
very low salaries for the first two years to offset some of the initial expenses in starting the
business.
For the first year, the company will hire temporary and part-time employees and sub-contract
with consultants and construction professionals to perform the variety of tasks needed. Also,
our contracted construction personnel expenses are reflected in our Sales Forecast as cost of
sales, not part of our personnel table, since they will not be regular employees of the business.

21.
My Business Plan
Page 15
Table: Personnel
Personnel Plan
FY 2017 FY 2018 FY 2019
Chairman (Principal Owner) $18,000 $25,000 $60,000
CEO (Secondary Owner) $18,000 $25,000 $60,000
Office Clerk (Temporary Hire) $17,250 $32,000 $32,000
Foreman (Temporary Hire) $21,600 $42,000 $42,000
Technical Employee (Part-time) $9,000 $25,000 $25,000
Total People 5 7 8
Total Payroll $83,850 $149,000 $219,000

22.
My Business Plan
Page 16
8.0 Financial Plan
The Enterslice LLP have long-term experience in the local construction industry. They are willing
to invest heavily in this new company and their accumulated experience will insure success for
the new venture. It will be important to watch closely the salaries and regular expenses to
assure that the company will not suffer from lack of sufficient cash to fund its operations.
1. We assume a conservative entrance and steady growth in the market.
2. We assume a slow financial progress based on initially conservative sales against highest
expenses.
3. We assume there will not be an economic crash that would greatly hinder our target
market's access to their personal luxury finds.
The following sections describe the financials for TBC:
8.1 Startup Funding
Table: Startup Funding
Startup Funding
Startup Expenses to Fund $35,000
Startup Assets to Fund $55,000
Total Funding Required $90,000
Assets
Non-cash Assets from Startup $5,000
Cash Requirements from Startup $50,000
Additional Cash Raised $0
Cash Balance on Starting Date $50,000
Total Assets $55,000
Liabilities and Capital

23.
My Business Plan
Page 17
Liabilities
Current Borrowing $0
Long-term Liabilities $0
Accounts Payable (Outstanding Bills) $0
Other Current Liabilities (interest-free) $0
Total Liabilities $0
Capital
Planned Investment
Owner 1 $55,000
Owner 2 $35,000
Other $0
Additional Investment Requirement $0
Total Planned Investment $90,000
Loss at Startup (Startup Expenses) ($35,000)
Total Capital $55,000
Total Capital and Liabilities $55,000
Total Funding $90,000
8.2 Important Assumptions

24.
My Business Plan
Page 18
8.3 Break-even Analysis
During the first year of operations, the break-even monthly sales volume is estimated as shown
below. Our average percent variable reflects our cost of sales which covers contracted
construction payroll costs.
Table: Break-even Analysis
Break-even Analysis
Monthly Revenue Break-even $20,446
Assumptions:
Average Percent Variable Cost 42%
Estimated Monthly Fixed Cost $11,854
Chart: Break-even Analysis

25.
My Business Plan
Page 19
8.4 Projected Profit and Loss
Twin Enterslice LLP Construction is in the early stage of development, thus initial projections
have only been made based on the sales projections and efficient cost control measures in
place. Our first year monthly net profits will become positive by October, but we will still close
the year with negative profit. This is primarily because of personnel expenses, which include
salaries and the cost of sales for sub-contractors.
Table: Profit and Loss
Pro Forma Profit and Loss
FY 2017 FY 2018 FY 2019
Sales $267,000 $488,750 $772,938
Direct Cost of Sales $112,200 $177,500 $265,575
Other $0 $0 $0
Total Cost of Sales $112,200 $177,500 $265,575
Gross Margin $154,800 $311,250 $507,363
Gross Margin % 57.98% 63.68% 65.64%
Expenses
Payroll $83,850 $149,000 $219,000
Sales and Marketing and Other Expenses $7,500 $10,000 $0
Depreciation $0 $0 $0
Gasoline and oil $3,600 $3,750 $4,800
Telephone $1,500 $2,400 $3,500
Utilities $4,800 $11,250 $10,282
Insurance $9,000 $8,226 $24,000
Rent $7,478 $20,000 $25,000
Payroll Taxes $6,522 $0 $0
Website Maintenance & Support $4,200 $6,000 $9,375

26.
My Business Plan
Page 20
Consultants $6,000 $7,500 $9,000
Advertising $6,000 $1,980 $3,500
Misc. Other Expenses $1,800 $2,500 $267,127
Total Operating Expenses $142,250 $222,606 $575,584
Profit Before Interest and Taxes $12,550 $88,644 ($68,222)
EBITDA $12,550 $88,644 ($68,222)
Interest Expense $625 $7,500 $11,250
Taxes Incurred $3,578 $24,343 $0
Net Profit $8,348 $56,801 ($79,472)
Net Profit/Sales 3.13% 11.62% -10.28%
Chart: Profit Monthly

27.
My Business Plan
Page 21
Chart: Profit Yearly
Chart: Gross Margin Monthly

28.
My Business Plan
Page 22
Chart: Gross Margin Yearly

29.
My Business Plan
Page 23
8.5 Projected Cash Flow
We have set our initial Cash at $50,000 so that we have flexibility in handling any unexpected
changes in cash flow in the early months to cover expenses. The following table outlines are
cash flow estimates.
Table: Cash Flow
Pro Forma Cash Flow
FY 2017 FY 2018 FY 2019
Cash Received
Cash from Operations
Cash Sales $267,000 $488,750 $772,938
Subtotal Cash from Operations $267,000 $488,750 $772,938
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 $75,000 $0 $75,000
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 $342,000 $488,750 $847,938
Expenditures FY 2017 FY 2018 FY 2019
Expenditures from Operations
Cash Spending $83,850 $149,000 $219,000

30.
My Business Plan
Page 24
Bill Payments $152,974 $281,521 $604,604
Subtotal Spent on Operations $236,824 $430,521 $823,604
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $0
Purchase Other Current Assets $0 $0 $0
Purchase Long-term Assets $100,000 $0 $100,000
Dividends $0 $0 $0
Subtotal Cash Spent $336,824 $430,521 $923,604
Net Cash Flow $5,176 $58,229 ($75,667)
Cash Balance $55,176 $113,405 $37,738
Chart: Cash

31.
My Business Plan
Page 25
8.6 Projected Balance Sheet
The following table outlines our Balance Sheet.
Table: Balance Sheet
Pro Forma Balance Sheet
FY 2017 FY 2018 FY 2019
Assets
Current Assets
Cash $55,176 $113,405 $37,738
Other Current Assets $5,000 $5,000 $5,000
Total Current Assets $60,176 $118,405 $42,738
Long-term Assets
Long-term Assets $100,000 $100,000 $200,000
Accumulated Depreciation $0 $0 $0
Total Long-term Assets $100,000 $100,000 $200,000
Total Assets $160,176 $218,405 $242,738
Liabilities and Capital FY 2017 FY 2018 FY 2019
Current Liabilities
Accounts Payable $21,828 $23,256 $52,061
Current Borrowing $0 $0 $0
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $21,828 $23,256 $52,061

32.
My Business Plan
Page 26
Long-term Liabilities $75,000 $75,000 $150,000
Total Liabilities $96,828 $98,256 $202,061
Paid-in Capital $90,000 $90,000 $90,000
Retained Earnings ($35,000) ($26,652) $30,149
Earnings $8,348 $56,801 ($79,472)
Total Capital $63,348 $120,149 $40,677
Total Liabilities and Capital $160,176 $218,405 $242,738
Net Worth $63,348 $120,149 $40,677

33.
My Business Plan
Page 27
8.7 Business Ratios
The following Ratios table includes industry profile comparison ratios for Commercial and Office
Building Contractors (Standard Industry Code #1542).
Table: Ratios
Ratio Analysis
FY 2017 FY 2018 FY 2019 Industry Profile
Sales Growth n.a. 83.05% 58.15% -3.57%
Percent of Total Assets
Other Current Assets 3.12% 2.29% 2.06% 39.87%
Total Current Assets 37.57% 54.21% 17.61% 91.45%
Long-term Assets 62.43% 45.79% 82.39% 8.55%
Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 13.63% 10.65% 21.45% 34.87%
Long-term Liabilities 46.82% 34.34% 61.79% 15.42%
Total Liabilities 60.45% 44.99% 83.24% 50.29%
Net Worth 39.55% 55.01% 16.76% 49.71%
Percent of Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 57.98% 63.68% 65.64% 17.83%
Selling, General & Administrative
Expenses
50.39% 31.80% 27.73% 7.07%
Advertising Expenses 4.95% 6.32% 5.54% 0.25%
Profit Before Interest and Taxes 4.70% 18.14% -8.83% 1.85%

34.
My Business Plan
Page 28
Main Ratios
Current 2.76 5.09 0.82 2.34
Quick 2.76 5.09 0.82 1.12
Total Debt to Total Assets 60.45% 44.99% 83.24% 57.63%
Pre-tax Return on Net Worth 18.83% 67.54% -195.37% 4.01%
Pre-tax Return on Assets 7.45% 37.15% -32.74% 9.46%
Additional Ratios FY 2017 FY 2018 FY 2019
Net Profit Margin 3.13% 11.62% -10.28% n.a
Return on Equity 13.18% 47.28% -195.37% n.a
Activity Ratios
Accounts Payable Turnover 8.01 12.17 12.17 n.a
Payment Days 27 29 22 n.a
Total Asset Turnover 1.67 2.24 3.18 n.a
Debt Ratios
Debt to Net Worth 1.53 0.82 4.97 n.a
Current Liab. to Liab. 0.23 0.24 0.26 n.a
Liquidity Ratios
Net Working Capital $38,348 $95,149 ($9,323) n.a
Interest Coverage 20.08 11.82 -6.06 n.a
Additional Ratios
Assets to Sales 0.60 0.45 0.31 n.a
Current Debt/Total Assets 14% 11% 21% n.a
Acid Test 2.76 5.09 0.82 n.a

35.
My Business Plan
Page 29
Sales/Net Worth 4.21 4.07 19.00 n.a
Dividend Payout 0.00 0.00 0.00 n.a

36.
Appendix
Page 1
Table: Sales Forecast
Sales Forecast
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May
Sales
Direct Construction Projects 0% $0 $0 $0 $10,000 $10,000 $10,000 $15,000 $15,000 $15,000 $20,000 $20,000 $20,000
Building Renovations 0% $7,500 $7,500 $8,000 $8,000 $9,000 $9,000 $10,000 $10,000 $12,000 $12,000 $15,000 $15,000
Building Rentals 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sale of Components and Goods 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other 0% $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Total Sales $7,500 $7,500 $8,000 $19,000 $20,000 $20,000 $26,000 $26,000 $28,000 $33,000 $36,000 $36,000
Direct Cost of Sales Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May
All construction work 40% $0 $0 $0 $4,000 $4,000 $4,000 $6,000 $6,000 $6,000 $8,000 $8,000 $8,000
Renovations 40% $3,000 $3,000 $3,200 $3,200 $3,600 $3,600 $4,000 $4,000 $4,800 $4,800 $6,000 $6,000
Rentals 20% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sale of Components and Goods 20% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other 10% $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Subtotal Direct Cost of Sales $3,000 $3,000 $3,200 $8,200 $8,600 $8,600 $11,000 $11,000 $11,800 $13,800 $15,000 $15,000

37.
Appendix
Page 2
Table: Personnel
Personnel Plan
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May
Chairman (Principal Owner) 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
CEO (Secondary Owner) 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
Office Clerk (Temporary Hire) 0% $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,500 $1,500 $1,500 $1,750 $1,750 $1,750
Foreman (Temporary Hire) 0% $0 $0 $0 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
Technical Employee (Part-time) 0% $0 $0 $0 $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Total People 3 3 3 4 4 4 5 5 5 5 5 5
Total Payroll $4,250 $4,250 $4,250 $6,650 $6,650 $6,650 $8,400 $8,400 $8,400 $8,650 $8,650 $8,650

38.
Appendix
Page 3
Table: Profit and Loss
Pro Forma Profit and
Loss
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May
Sales $7,500 $7,500 $8,000 $19,000 $20,000 $20,000 $26,000 $26,000 $28,000 $33,000 $36,000 $36,000
Direct Cost of Sales $3,000 $3,000 $3,200 $8,200 $8,600 $8,600 $11,000 $11,000 $11,800 $13,800 $15,000 $15,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $3,000 $3,000 $3,200 $8,200 $8,600 $8,600 $11,000 $11,000 $11,800 $13,800 $15,000 $15,000
Gross Margin $4,500 $4,500 $4,800 $10,800 $11,400 $11,400 $15,000 $15,000 $16,200 $19,200 $21,000 $21,000
Gross Margin % 60.00% 60.00% 60.00% 56.84% 57.00% 57.00% 57.69% 57.69% 57.86% 58.18% 58.33% 58.33%
Expenses
Payroll $4,250 $4,250 $4,250 $6,650 $6,650 $6,650 $8,400 $8,400 $8,400 $8,650 $8,650 $8,650
Sales and Marketing and
Other Expenses
$500 $500 $500 $500 $500 $500 $750 $750 $750 $750 $750 $750
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gasoline and oil $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300

39.
Appendix
Page 4
Telephone $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Utilities $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Insurance $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Rent $1,500 $543 $543 $543 $543 $543 $543 $543 $543 $543 $543 $543
Payroll Taxes 15% $543 $543 $543 $543 $543 $543 $543 $543 $543 $543 $543 $544
Website Maintenance &
Support
$350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Consultants $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Advertising 15% $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Misc. Other Expenses $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Total Operating
Expenses
$9,868 $8,912 $8,912 $11,312 $11,312 $11,312 $13,312 $13,312 $13,312 $13,562 $13,562 $13,562
Profit Before Interest
and Taxes
($5,368) ($4,412) ($4,112) ($512) $88 $88 $1,688 $1,688 $2,888 $5,638 $7,438 $7,438
EBITDA ($5,368) ($4,412) ($4,112) ($512) $88 $88 $1,688 $1,688 $2,888 $5,638 $7,438 $7,438
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $625
Taxes Incurred ($1,611) ($1,324) ($1,234) ($154) $26 $26 $506 $506 $866 $1,691 $2,231 $2,044
Net Profit ($3,758) ($3,088) ($2,878) ($358) $62 $62 $1,182 $1,182 $2,022 $3,947 $5,207 $4,769

40.
Appendix
Page 5
Net Profit/Sales -50.11% -41.18% -35.98% -1.89% 0.31% 0.31% 4.54% 4.54% 7.22% 11.96% 14.46% 13.25%

41.
Appendix
Page 6
Table: Cash Flow
Pro Forma Cash Flow
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May
Cash Received
Cash from Operations
Cash Sales $7,500 $7,500 $8,000 $19,000 $20,000 $20,000 $26,000 $26,000 $28,000 $33,000 $36,000 $36,000
Subtotal Cash from Operations $7,500 $7,500 $8,000 $19,000 $20,000 $20,000 $26,000 $26,000 $28,000 $33,000 $36,000 $36,000
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 $75,000
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

42.
Appendix
Page 7
Subtotal Cash Received $7,500 $7,500 $8,000 $19,000 $20,000 $20,000 $26,000 $26,000 $28,000 $33,000 $36,000 $111,000
Expenditures Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May
Expenditures from Operations
Cash Spending $4,250 $4,250 $4,250 $6,650 $6,650 $6,650 $8,400 $8,400 $8,400 $8,650 $8,650 $8,650
Bill Payments $234 $6,986 $6,348 $6,831 $12,728 $13,288 $13,393 $16,418 $16,457 $17,672 $20,461 $22,158
Subtotal Spent on Operations $4,484 $11,236 $10,598 $13,481 $19,378 $19,938 $21,793 $24,818 $24,857 $26,322 $29,111 $30,808
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 $100,000
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $4,484 $11,236 $10,598 $13,481 $19,378 $19,938 $21,793 $24,818 $24,857 $26,322 $29,111 $130,808

43.
Appendix
Page 8
Net Cash Flow $3,016 ($3,736) ($2,598) $5,519 $622 $62 $4,207 $1,182 $3,143 $6,678 $6,889 ($19,808)
Cash Balance $53,016 $49,281 $46,683 $52,202 $52,824 $52,886 $57,093 $58,275 $61,418 $68,095 $74,984 $55,176

44.
Appendix
Page 9
Table: Balance Sheet
Pro Forma Balance Sheet
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May
Assets
Starting
Balances
Current Assets
Cash $50,000 $53,016 $49,281 $46,683 $52,202 $52,824 $52,886 $57,093 $58,275 $61,418 $68,095 $74,984 $55,176
Other Current Assets $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total Current Assets $55,000 $58,016 $54,281 $51,683 $57,202 $57,824 $57,886 $62,093 $63,275 $66,418 $73,095 $79,984 $60,176
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $100,000
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 $100,000
Total Assets $55,000 $58,016 $54,281 $51,683 $57,202 $57,824 $57,886 $62,093 $63,275 $66,418 $73,095 $79,984 $160,176
Liabilities and Capital Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May
Current Liabilities

45.
Appendix
Page 10
Accounts Payable $0 $6,774 $6,127 $6,407 $12,285 $12,845 $12,845 $15,871 $15,871 $16,992 $19,723 $21,405 $21,828
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 $6,774 $6,127 $6,407 $12,285 $12,845 $12,845 $15,871 $15,871 $16,992 $19,723 $21,405 $21,828
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $75,000
Total Liabilities $0 $6,774 $6,127 $6,407 $12,285 $12,845 $12,845 $15,871 $15,871 $16,992 $19,723 $21,405 $96,828
Paid-in Capital $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000
Retained Earnings ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000)
Earnings $0 ($3,758) ($6,846) ($9,725) ($10,083) ($10,021) ($9,960) ($8,778) ($7,596) ($5,575) ($1,628) $3,579 $8,348
Total Capital $55,000 $51,242 $48,154 $45,275 $44,917 $44,979 $45,040 $46,222 $47,404 $49,425 $53,372 $58,579 $63,348
Total Liabilities and
Capital
$55,000 $58,016 $54,281 $51,683 $57,202 $57,824 $57,886 $62,093 $63,275 $66,418 $73,095 $79,984 $160,176
Net Worth $55,000 $51,242 $48,154 $45,275 $44,917 $44,979 $45,040 $46,222 $47,404 $49,425 $53,372 $58,579 $63,348