ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Enter your data here
Note> Model for illustrative purposes only
2
Start here with your numbersTOTALDivision 1Division 2Division 3Division 4Division 5
< Enter your division names (Maintenance, Snow, etc.)
3
4
#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
5
Revenue $ - $ - $ - $ - $ - $ -
< Enter your revenue budget by Division
6
7
Labor with Payroll Taxes $ - $ - $ - $ - $ - $ -
< Enter your costs for each area
8
Materials $ - $ - $ - $ - $ - $ -
9
Subs $ - $ - $ - $ - $ - $ -
10
Other $ - $ - $ - $ - $ - $ -
11
COGS $ - $ - $ - $ - $ - $ -
12
13
Gross Profit $ - $ - $ - $ - $ - $ -
14
#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
15
16
Overhead (See Chart of Accounts) $ - $ - $ - $ - $ - $ -
< Enter overhead figures (as best you can) for each division; the sum must equal your total overhead
17
*See 'Chart of Accounts' tab for overhead definitions
18
Net Profit $ - $ - $ - $ - $ - $ -
19
Net Margin#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
20
21
Labor Hours - Direct to Jobs - - - - - -
< Enter labor hours paid for each division here (from your payroll reports); if possible,
22
Labor Hours - Indirect Overhead - - - - - -
break out job hours versus indirect hours (non job-related) before entering
23
Total Labor Hours - - - - - -
< Make sure the subtotals for each division are accurate and sum to the total
24
25
Labor Leverage#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
(Realize Rate divided by Wage Rate)
26
Revenue per Labor Hour#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
27
Average Wage Rate#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
28
Indirect Hours (Burden)#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
29
Overhead Leverage#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
(Revenue divided by Overhead Expense)
30
31
Now it's time to build a new budget to increase your net margins. You will have to make assumptions about several inputs for your new budget and plan,
32
including sales growth by division. labor cost increase, overhead increase relative to sales growth (this must always amount to less than the total), and pricing
33
and margins by allocating overhead across divisions and applying an estimating bidding margin (this is a trial-and-error process). Follow the green cells to
34
enter your assumptions.
35
36
37
Calculate Your New Budget/Plan
38
39
DivisionsDivision 1Division 2Division 3Division 4Division 5
40
You will need to make several key assumptions in this section:
41
1. Sales growth >>>>>>>>>>>>>0%0%0%0%0%
< 1. Enter your desired sales growth percentage for each of your divisions
42
New Hours Required - - - - - -
43
44
2. Labor Cost Increase >>>>>>>>0%0%0%0%0%
< 2. Enter your assumed labor increase, on average, for each division (typically 0-4%)
45
Labor Hour Cost#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
46
47
3. Indirect Hours (% of total) >>>>0%0%0%0%0%
< 3. Enter your indirect hours as a percentage of the total paid hours for the crew for each division
48
Burdened Labor Rate#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
(typical range is 10-15%; however, enter your number)
49
50
4. Overhead Growth (%) >>>>>>0%
< Enter your total overhead increase here (must be at least 2% less than your total sales increase;
51
New Overhead $ -
this is typically obtained from a budget worksheet (see 'Chart of Accounts' tab)
52
53
5. Overhead Allocation (must be 100%) >>
0.0%0.0%0.0%0.0%0.0%0.0%
< Allocate your overhead across divisions (must total 100%); this will drive your pricing strategy
54
Overhead Allocated (Dollars) $ - $ - $ - $ - $ - $ -
55
56
Overhead Burden / Hour#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
57
58
Labor Breakeven per Hour#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
59
60
Material (as % of Labor Cost)#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
61
Subcontractors (as % of Labor Cost)#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
62
Other (as % of Labor Cost)#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
63
64
6. Bidding Margin >>>>>>0%0%0%0%0%
< Use these margins to calculate your final pricing strategy after allocating overhead
65
66
Realize Rate New#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
< Enter figures for overhead and margins, using trial and error, to arrive at a pricing model showing
67
Realize Rate Old#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
the absolute bid price increase required year over year (in relation to your current estimating model)
68
New Pricing (increase or Decrease from last year)
#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
< This is based on your labor cost and overhead allocation
69
70
Old Mix#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
71
New Mix #DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
< This is based on your desired sales growth
72
73
Old Margins#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
74
New Margins#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
75
76
Projected New Budget
77
TOTALDivision 1Division 2Division 3Division 4Division 5
78
Revenue#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
79
80
Labor with Payroll Taxes#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
81
Materials#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
82
Subs#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
83
Other#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
84
COGS#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
85
86
Gross Profit#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
87
#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
88
89
Overhead $ - #DIV/0!
90
91
Net Profit#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
92
#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
93
94
95
96
97
98
99
100