NATIONAL OPEN UNIVERSITY OF NIGERIA

BUMMY CHILD CARE BUSINESS PLAN

PREPARED BY

FULL NAME: ADELEKE OLUWABUNMI MARY

MATRIC NUMBER: NOU171059067

DEPARTMENT: BSC. BIOLOGY

FACULTY: SCIENCES

SEMESTER: 2019/2

LEVEL: 300

INCUBATION CENTRE: NORTH CENTRAL

STUDY CENTRE: ABUJA MODEL CENTRE

PRESENTED IN PARTIAL FULFILMENT FOR PASSING

GST 302 – BUSINESS CREATION AND GROWTH

Table of Contents
Executive Summary.......................................................................................................................1
Chart: Highlights.........................................................................................................................1
Objectives........................................................................................................................................2
Mission............................................................................................................................................2
Company Summary.......................................................................................................................3
Company Ownership.......................................................................................................................3
Start-up Summary............................................................................................................................3
Table: Start-up.............................................................................................................................4
Chart: Start-up.............................................................................................................................7
Services...........................................................................................................................................7
Market Analysis Summary..............................................................................................................8
Market Segmentation.......................................................................................................................8
Chart: Market Analysis (Pie).......................................................................................................8
Table: Market Analysis................................................................................................................9
Target Market Segment Strategy.....................................................................................................9
Service Business Analysis.............................................................................................................10
Competition and Buying Patterns..................................................................................................10
Competition................................................................................................................................10
Strategy and Implementation Summary...................................................................................10
Competitive Edge..........................................................................................................................11
Sales Strategy.................................................................................................................................11
Sales Forecast............................................................................................................................12
Milestones......................................................................................................................................13
Table: Milestones.......................................................................................................................14
Management Summary...............................................................................................................15
Personnel Plan...............................................................................................................................15
Table: Personnel........................................................................................................................15
Financial Plan...............................................................................................................................16
Important Assumptions..................................................................................................................16
Projected Cash Flow......................................................................................................................16
Table: Cash Flow......................................................................................................................17
Break-even Analysis......................................................................................................................18
Table: Break-even Analysis.......................................................................................................18
Chart: Break-even Analysis.......................................................................................................18
Projected Profit and Loss...............................................................................................................19
Table: Profit and Loss...............................................................................................................19
Chart: Gross Margin Yearly......................................................................................................20
Chart: Gross Margin Monthly...................................................................................................20
Chart: Profit Monthly................................................................................................................21
Chart: Profit Yearly...................................................................................................................22
Projected Balance Sheet................................................................................................................22
Table: Balance Sheet.............................................................................................................................22
Executive Summary
The Bummy’s Child Care is a full-service child care/development facility that cares for toddlers
from age three to five and their mothers. The Bummy’s Child Care will be concentrating on the
upper end of the market: double-income professional parents. These personally ambitious parents
are typically eager in terms of their children's development and will be willing to pay to have
their children attend the best facilities.

Through specialized training of the staff and innovative learning systems, The Bummy’s Child
Care is cutting edge in terms of child development. This curriculum, coupled with a custom
designed facility and a low teacher:student ratio ensures a top shelf service for the children and
the parents.

The Bummy’s Child Care expects to become profitable by month 11, and has projected a modest
net profit by year three. 

Chart: Highlights

Highlights
#360,000

#320,000

#280,000

#240,000

#200,000 Sales

#160,000 Gross Margin

#120,000 Net Profit

#80,000

#40,000

#0

(#40,000)
Year 1 Year 2 Year 3
Objectives
The objectives for the first three years of operation include:

 To create a service based operation whose primary goal is to exceed customer's

expectations.
 The utilization of The Bummy’s Child Care by at least 40 different families in the
first eight months.
 To increase the number of client's served by 20% each year.
 To develop a sustainable, profitable, start-up business.

Mission
The Bummy’s Child Care's mission is to provide top level child care. We exist to attract and
maintain customers. When we adhere to this maxim, everything else will fall into place. Our
services will exceed the expectations of our customers.

Company Summary
The Bummy’s Child Care, soon to be located in Abuja, will offer child care services for kids
between the ages of three and five. The Bummy’s Child Care will offer services from 6 a.m. to 7
p.m. The children will be exposed to a wide range of activities including arts and crafts,
socialization, large muscle group activities, and general learning. The Bummy’s Child Care will
be priced out of some people's budget, but will offer a low student to teacher ratio and well
trained staff. The Bummy’s Child Care will be located in a recently purchased and converted
home that now is solely a child care center.

Company Ownership
The Bummy’s Child Care will be an Oregon Corporation, founded and owned by Adeleke
Oluwabunmi Mary.

Start-up Summary
The Bummy’s Child Care's start-up costs include:

 The purchase of a four bedroom house and the appropriate renovations to bring it up to
code in reference to bathrooms and kitchen (depreciated using the straight line method)
 Stackable chairs (depreciated)
 Tables (depreciated)
  Office furniture (depreciated)
 TV and VCR (depreciated)
 Sleeping mats and pillows (depreciated)
 Outdoor playground set (depreciated)
 Storage bins (depreciated)
 Laundry facilities (depreciated)
 Computer system with printer, CD-RW, and Internet connection (depreciated)
 Copier and fax machine (depreciated)
 Art supplies
 Toys
 Medicine kits
 Kitchen supplies
 Brochures
 Cleaning supplies
 Legal fees
 Advertising costs

Table: Start-up

Start-up

Requirements

Start-up Expenses
Legal #1,000
Stationery etc. #100
Brochures #350
Art supplies #150
Kitchen supplies #200
Cleaning supplies #100
Medicine kits #100
Oluwabunmis and pillows #150
Other #0
Total Start-up Expenses #2,150

Start-up Assets
Cash Required #49,250
Other Current Assets #0
Long-term Assets #33,600
Total Assets #82,850

Total Requirements #85,000

Table: Start-up Funding

Start-up Funding
Start-up Expenses to Fund #2,150
Start-up Assets to Fund #82,850
Total Funding Required #85,000

Assets
Non-cash Assets from Start-up #33,600
Cash Requirements from Start-up #49,250
Additional Cash Raised #0
Cash Balance on Starting Date #49,250
Total Assets #82,850

Liabilities and Capital

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
Investor 1 #85,000
Investor 2 #0
Other #0
Additional Investment Requirement #0
Total Planned Investment #85,000

Loss at Start-up (Start-up Expenses) (#2,150)

Total Capital #82,850

Total Capital and Liabilities #82,850

Total Funding #85,000

Chart: Start-up
Start-up

#90,000

#80,000

#70,000

#60,000

#50,000

#40,000

#30,000

#20,000

#10,000

#0
Expenses Assets Investment Loans

Services
The Bummy’s Child Care offers an upper-end child care facility for toddlers age three to five.
The Bummy’s Child Care offers a low teacher to student ratio, custom facilities, and innovative
learning programs. The Bummy’s Child Care hours will be a bit wider rage than normal business
hours to accommodate the working parents, the target customer.

The two income families have children, yet both parents work. The Bummy’s Child Care is an
innovative solution that acts as virtual parents, broadening the children's skills during the day.
This is not a baby sitter facility. The children are engaged throughout the day, learning new skills
and reinforcing already acquired ones.

Market Analysis Summary

The Bummy’s Child Care will be offering child care/development for toddlers age three to five.
The Bummy’s Child Care will be targeting double income professional families who, because of
work obligations, do not have the time during the day to care for their child. The Bummy’s Child
Care will be targeting families that are interested in something more than simple baby-sitting
facilities, they would like the children to be enrolled in a program that offers development of
many different skills including: socialization skills, arts and crafts, large muscle group workouts,
reading, numbers, etc. Parents who are professionals, who are ambitious by nature themselves,
are typically eager for their children to move ahead and are willing to pay for the best
development care services for their children.

Market Segmentation
The Bummy’s Child Care is targeting one specific customer group, the middle to upper class,
two income professional family. This group of families have both parents working, not allowing
them time to raise their child during the day. This group has the money for child care, and are
willing to spend a little extra to get a higher level of care.

This customer segment has already begun teaching it's child advanced concepts like reading,
singing, socialization, etc. The Bummy’s Child Care will continue to develop the children's
skills.

This customer group is typically made up of two professional parents. This would explain why
the parents 1) have the money for more sophisticated child care, and 2) are ambitious in terms of
their children's learning and development.

Chart: Market Analysis (Pie)

Market Analysis (Pie)

Two income professional families

Other

Table: Market Analysis

Market Analysis
Year 1 Year 2 Year 3 Year 4 Year 5
Potential Growth CAGR
Customers
Two income 9% 12,000 12,000 13,080 14,257 15,540 6.68%
 professional
families
Other 0% 0 0 0 0 0 0.00%
Total 6.68% 12,000 12,000 13,080 14,257 15,540 6.68%

Target Market Segment Strategy

The Bummy’s Child Care intends to concentrate on the double income working professional
families because they are the segment that can most readily afford day care, are the ones who
need day care because of their work obligations, appreciate the advanced learning and
development The Bummy’s Child Care has to offer, and lastly are a growing segment of our
society.

With both parents working, this segment needs some sort of provisions for the care of their child.
While the Department of Labor indicates that over 50% of children are cared by relatives
compared to 29% for a commercial day care center, our targeted group prefers a more structured
learning environment. Relatives are great for nights out or weekends, but they do not compare to
a structured program when it comes to the learning and development that occurs at
The Bummy’s Child Care. Having both parents as professionals, they are ambitious with the
development of their child and are willing to pay to get the best program for their prodigy.

As America continues to be a society of people working long hours, there will always be the
need for child care. The trend of longer work weeks is increasing and this drives The Bummy’s
Child Care's business.

Service Business Analysis

The Bummy’s Child Care will be competing in the child care industry. This industry is fairly
broad and populated, there are companies at all levels, from the basic baby sitter services, to
competitors of The Bummy’s Child Care. There are service providers that offer standard
business hours as well as services that offer night and evening hours. There are scheduled
services and no reservation drop off services. Price, quality, and gut feeling drives a lot of
parental choices. The Bummy’s Child Care believes the secret to success is to 1) concentrate on
only a portion of the market, and 2) choose a portion of the market that is growing.
Competition and Buying Patterns
Competition

There are many different competitors in the child care space. The Bummy’s Child Care will only
detail the direct, or reasonably direct competitors, and will not detail the myriad of other service
providers that offer some sort of child care option. The direct competitors are:

1. Established, often franchised, child care centers. These are typically larger facilities that
offer care to a wide range of ages. The number of children serviced is usually quite large.
The child care is adequate, although somewhat impersonal by virtue of its large size.
2. Small, home based child care. These competitors are people that have a child care facility
based out of their house. The quality of these ranges considerably, some are great, some
are sub par.
3. Medium sized companies. These are typically independently owned facilities. Some of
theses will handle a wide range of ages, others will specialize with a specific age group.

Strategy and Implementation Summary

The Bummy’s Child Care is targeting a very specialize niche in child care space. With this in
mind, The Bummy’s Child Care must then carefully communicate it's services if the company is
to be patronized by this target segment. What will be communicated are The Bummy’s Child
Care's competitive advantages: specialized training of the staff and innovative learning programs.
If the targeted parent hears and understands these advantages, they will more likely be willing to
switch to The Bummy’s Child Care's service.

In addition, The Bummy’s Child Care will be using tours of the facilities to sell it's services.
Tours in the industry are pretty standard. Most parents want to see a facility before they will send
their kids there. The Bummy’s Child Care's facilities are so good that they speak for themselves.
Therefore, it will be a priority to get the parents to view the facilities and that will convince
them.

Competitive Edge
The Bummy’s Child Care's competitive edge is two-fold:

1. Specialized training- The facility can only be as good as the teachers and assistants.
With this in mind, The Bummy’s Child Care has a specialized training program that all
teachers and assistants are put through so they are proficient at teaching the specific
programs that The Bummy’s Child Care has developed for toddlers age three to five. The
employees are put through an intensive week long course and only after they pass the
intensive training will they be allowed to work with the children.
 2. Innovative learning programs- Typical learning programs for toddlers this age focus on
specific traits and only work on one trait/ skill at once. While this is successful in
reinforcing the skill, it is often very difficult for the child to appreciate the
interrelationships of the different skills. Consequently, the child can learn the skill, but
has difficulty applying the skill when faced with multiple stimuli. When the child is
unsure of what to do because of the multiple stimuli and these several skills that they
have learned independently, the child tends to shut down out of confusion. Oluwabunmi's
Master's thesis was based on Intertwined Learning Systems that teaches skills not in
isolation from each other, but taught together. Oluwabunmi's research strongly supports
the assertion that when the skills are taught together, just as you would expect to
encounter them in real life, the children are able to assimilate the new task into their skill
set much quicker.

Sales Strategy
The Bummy’s Child Care's sales strategy will be targeting double income working professional
families. These families have the money to spend on child care and these parents are much more
likely to appreciate the advanced learning systems taught at The Bummy’s Child Care based on
Oluwabunmi's thesis.

The sales strategy will be based on a communication effort to explain the virtues of the program
and how time at The Bummy’s Child Care can speed up the children's development
considerably. In addition to one on one explanations of the program and its merits, the
prospective parents will be given tours of the facilities. The tour of the facility will serve two
purposes:

1. The tour will be used as a way to impress the prospect of the facilities that The Bummy’s
Child Care has. These facilities were custom designed to achieve very specific
educational goals and The Bummy’s Child Care is immensely proud of the facilities.

2. The tours typically occur during the day and this becomes a perfect opportunity for
the potential customer to view the care as it is occurring. This will serve to build a trust
bond between The Bummy’s Child Care and the parent who naturally is cautious about
leaving the child with strangers to have the child cared for and taught the entire day.

In essence, The Bummy’s Child Care  is letting the facilities and teacher/student interactions
speak for themselves. Because of the high level of service, this is entirely possible.

Sales Forecast

The first two months will be spent renovating the house and bringing it up to specifications, both
for the state health and license codes, and Oluwabunmi's specifications. During this time,
Oluwabunmi will be finishing up the training program and manuals. Although Oluwabunmi had
designed an entire training program as part of his Master's in Education, she is re-working it so it
is custom designed for his new facility.
The first week of the third month will be used for training of the staff. By the middle of the third
month The Bummy’s Child Care will begin accepting children for care. It is anticipated that the
facility will be under-utilized until the eighth month. By then, word will have spread and the
classes will be filling up quite nicely.

From month seven on, there will be a steady, incremental increase in sales.

Chart: Sales Monthly

Sales Monthly
#24,000

#21,000

#18,000

#15,000
Two income professional families
#12,000
Other
#9,000

#6,000

#3,000

#0
Mont h 9

Mont h 10

Mont h 11
Mont h 1

Mont h 2

Mont h 3

Mont h 4

Mont h 5

Mont h 6

Mont h 7

Mont h 8

nto h 12
M
Chart: Sales by Year

Sales by Year

#360,000

#320,000

#280,000

#240,000
Two income professional families
#200,000
Other
#160,000

#120,000

#80,000

#40,000

#0
Year 1 Year 2 Year 3

Table: Sales Forecast

Sales Forecast
Year 1 Year 2 Year 3
Sales
Two income professional families #174,425 #335,458 #351,254
Other #0 #0 #0
Total Sales #174,425 #335,458 #351,254

Direct Cost of Sales Year 1 Year 2 Year 3

Two income professional families #3,489 #6,709 #7,025
Other #0 #0 #0
Subtotal Direct Cost of Sales #3,489 #6,709 #7,025

Milestones
The Bummy’s Child Care will have several milestones early on:

1. Business plan completion. This will be done as a road map for the organization. While
we do not need a business plan to raise capital, it will be an indispensable tool for the
ongoing performance and improvement of the company.
2. Finish renovating the facilities.
3. First group of teachers and assistants trained.
Table: Milestones

Milestones

Milestone Start Date End Date Budget Manager Department

Business plan 1/1/2020 1/2/2020 #0 Oluwabun Marketing
completion mi
Finish renovating 1/1/2020 1/3/2020 #0 Oluwabun Department
the facilities mi
First group of 1/3/2020 15/3/2020 #0 Oluwabun Department
teachers and mi
assistants trained
Totals #0

Chart: Milestones

Milestones

Business plan completion

Finish renovating the facilities

First group of teachers and assistants trained

Jan `01 Feb Mar

Management Summary
Oluwabunmi Mary, the founder and owner of The Bummy’s Child Care will be running the daily
operations. Oluwabunmi is running her undergraduate degree in Biology from the National Open
University of Nigeria. Upon completetion of her SSCE, Oluwabunmi was unsure of what she
wanted to do so she travelled to Abuja. For the first year, Oluwabunmi lived with a local family.
In exchange for room and board, Oluwabunmi cared for the family's two children. Although she
had never done any child care before, Oluwabunmi found this very satisfying.

Upon returning, Oluwabunmi was contemplating pursuing something with teaching. Her
experience in Abuja was quite positive, both the English classes and caring for the young
children. Ultimately, it was the experience with the young children that led Oluwabunmi to
consider owning a toddler development. Oluwabunmi has always been confident of her abilities
and decided that she would appreciate the autonomy of running her own business. She purchased
a house for the facility and has been working hard on this project ever since.

Personnel Plan
The staff will consist of Oluwabunmi working full-time, in a training and leadership role for the
organization. During month three, the following staff will be brought on board: two teachers, two
assistants, and a general help person who will help out with custodial, cooking, and laundry
tasks. By month seven, two more assistants will be hired.

Table: Personnel

Personnel Plan
Year 1 Year 2 Year 3
Oluwabunmi #24,000 #30,000 #36,000
Teacher #30,000 #36,000 #36,000
Teacher #30,000 #36,000 #36,000
Teaching assistant #20,000 #24,000 #24,000
Teaching assistant #20,000 #24,000 #24,000
General help person #15,000 #18,000 #18,000
Teaching assistant #12,000 #24,000 #24,000
Teaching assistant #12,000 #24,000 #24,000
Total People 8 8 8

Total Payroll #163,000 #216,000 #222,000

Financial Plan
The following sections will outline the important financial details.

Important Assumptions

General Assumptions
 Year 1 Year 2 Year 3
Plan Month 1 2 3
Current Interest Rate 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00%
Tax Rate 25.42% 25.00% 25.42%
Other 0 0 0

Projected Cash Flow

The following chart and table will indicate projected cash flow.Chart: Cash

Cash
#50,000

#40,000

#30,000

Net Cash Flow

#20,000
Cash Balance

#10,000

#0

Month 1 Month 3 Month 5 Month 7 Month 9 Month 11

Month 2 Month 4 Month 6 Month 8 Month 10 Month 12

Table: Cash Flow

Pro Forma Cash Flow

Year 1 Year 2 Year 3
Cash Received

Cash from Operations

Cash Sales #174,425 #335,458 #351,254
Subtotal Cash from Operations #174,425 #335,458 #351,254

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 #0 #0 #0
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 #174,425 #335,458 #351,254

Expenditures Year 1 Year 2 Year 3

Expenditures from Operations

Cash Spending #163,000 #216,000 #222,000
Bill Payments #54,442 #80,784 #85,230
Subtotal Spent on Operations #217,442 #296,784 #307,230

Additional Cash Spent

Sales Tax, VAT, HST/GST Paid Out #0 #0 #0
Principal Repayment of Current #0 #0 #0
Borrowing
Other Liabilities Principal Repayment #0 #0 #0
Long-term Liabilities Principal #0 #0 #0
Repayment
Purchase Other Current Assets #0 #0 #0
Purchase Long-term Assets #0 #0 #0
Dividends #0 #0 #0
Subtotal Cash Spent #217,442 #296,784 #307,230

Net Cash Flow (#43,017) #38,674 #44,024

Cash Balance #6,233 #44,906 #88,930

Break-even Analysis
The Break-even Analysis indicates what is needed in monthly revenue to break even.

Table: Break-even Analysis

Break-even Analysis

Monthly Revenue Break-even #18,669

Assumptions:
Average Percent Variable Cost 2%
Estimated Monthly Fixed Cost #18,296
Chart: Break-even Analysis
Break-even Analysis

#12,000

#8,000

#4,000

$0

(#4,000)

(#8,000)

(#12,000)

#16,000)

#0 #6,000 #12,000 #18,000 #24,000 #30,000

#3,000 #9,000 #15,000 #21,000 #27,000 #33,000

Projected Profit and Loss

The following table and chats will indicate projected profit and loss.

Table: Profit and Loss

Pro Forma Profit and Loss

Year 1 Year 2 Year 3
Sales #174,425 #335,458 #351,254
Direct Cost of Sales #3,489 #6,709 #7,025
Other #0 #0 #0
Total Cost of Sales #3,489 #6,709 #7,025

Gross Margin #170,937 #328,749 #344,229

Gross Margin % 98.00% 98.00% 98.00%

Expenses
Payroll #163,000 #216,000 #222,000
Sales and Marketing and Other #1,800 #0 #0
Expenses
Depreciation #0 #0 #0
 Licenses #1,200 #1,200 #1,200
Utilities #2,100 #2,100 #2,100
Mortgage #24,000 #24,000 #24,000
Insurance #3,000 #3,000 #3,000
Payroll Taxes #24,450 #32,400 #33,300
Other #0 #0 #0

Total Operating Expenses #219,550 #278,700 #285,600

Profit Before Interest and Taxes (#48,614) #50,049 #58,629

EBITDA (#48,614) #50,049 #58,629
Interest Expense #0 #0 #0
Taxes Incurred #0 #12,512 #14,902

Net Profit (#48,614) #37,537 #43,727

Net Profit/Sales -27.87% 11.19% 12.45%

Chart: Gross Margin Yearly

Gross Margin Yearly

#320,000

#280,000

#240,000

#200,000

#160,000

#120,000

#80,000

#40,000

#0
Year 1 Year 2 Year 3
Chart: Gross Margin Monthly
Gross Margin Monthly
#24,000

#21,000

#18,000

#15,000

#12,000

#9,000

#6,000

#3,000

#0
Month 1 Month 3 Month 5 Month 7 Month 9 Month 11
Month 2 Month 4 Month 6 Month 8 Month 10 Month 12

Chart: Profit Monthly

Profit Monthly
#2,000

#0

#2,000

#4,000

#6,000

#8,000

#10,000

Month 1 Month 3 Month 5 Month 7 Month 9 Month 11

Month 2 Month 4 Month 6 Month 8 Month 10 Month 12

Chart: Profit Yearly

 Profit Yearly

#50,000
#40,000
#30,000
#20,000
#10,000
#0
#10,000
#20,000
#30,000
#40,000

Year 1 Year 2 Year 3

Projected Balance Sheet

The following table will indicate the projected balance sheet.

Table: Balance Sheet

Pro Forma Balance Sheet

Year 1 Year 2 Year 3
Assets

Current Assets
Cash #6,233 #44,906 #88,930
Other Current Assets #0 #0 #0
Total Current Assets #6,233 #44,906 #88,930

Long-term Assets
Long-term Assets #33,600 #33,600 #33,600
Accumulated Depreciation #0 #0 #0
Total Long-term Assets #33,600 #33,600 #33,600
Total Assets #39,833 #78,506 #122,530

Liabilities and Capital Year 1 Year 2 Year 3

Current Liabilities
Accounts Payable #5,596 #6,733 #7,030
Current Borrowing #0 #0 #0
Other Current Liabilities #0 #0 #0
Subtotal Current Liabilities #5,596 #6,733 #7,030

Long-term Liabilities #0 #0 #0
Total Liabilities #5,596 #6,733 #7,030

Paid-in Capital #85,000 #85,000 #85,000

Retained Earnings (#2,150) (#50,764) (#13,227)
Earnings (#48,614) #37,537 #43,727
Total Capital #34,237 #71,773 #115,501
Total Liabilities and Capital #39,833 #78,506 #122,530

Net Worth #34,237 #71,773 #115,501