ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
New Tunnel Car Wash Financial Feasibility
2
3
Startup CostsInstruction.
4
ItemCostChange cells in this color.
5
Vacant Lot$175,000If a cost does not apply, leave as 0.
6
Site Work$100,000
7
Soft Costs$50,000
8
Sewer / Water Tapins$40,000
9
Building Construction$200,000
10
Car Wash Equipment$300,000
*Disclaimer: Note these costs can vary by location. Do your own
11
Signage$20,000
research to come up with figures for your specific
12
Security System$10,000
situation.
13
Working Capital / Reserve$50,000
14
Total Cost$945,000
15
16
Start Date of Project1/1/2022
First day of the year operations will begin (1/1/yyyy)
17
Lead Time (months)3
18
Start Mont of OperationsMay-22
19
20
Funding Sources
21
Total Equity Required for Project$854,157
22
23
Total Debt Funding (from a bank)$100,000
24
25
Investment Funding$450,000
26
% Share for Investors55%
27
Implied Valuation$818,182
28
29
Remaining Owner Funding Required$404,157
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100