Management Accounting Tool
Budget vs Actual Tracker
Enter actuals, track performance fees, view variance reports and 3-year projections
Fixed Term Services Deed
Fixed Term CFO Services Deed
Queensland • Corporations Act 2001 • Executed 15 June 2026
Principal
Sinbau Pty Ltd t/a YBMT
ACN 074 076 531 765
Gerry McGuire, CEO
and
Contractor
Cosai Construction Pty Ltd
ACN 699 078 852
Carla Oliver CPA, CIMA, Director & CEO
Commences 1 July 2026 • Term: 3 years to 30 June 2029 • Offer lapses 30 June 2026
Fixed Term CFO Services Deed - Review Before Signing
Executed 15 June 2026Execution Details - Deed Particulars
Verify and confirm before signingBudget Targets - Financial Baselines & Growth Plan
Gerry McGuire, YBMT3-Year Revenue Growth Plan - $4.2M to $10M
FY2026–27 Baselines (Year 1 of 3)
Reverse-Engineered P&L Budget - 34% Blended GPM • NP Targets: $500K → $750K → $1M
| P&L Line | Year 1 - FY2026-27 | Year 2 - FY2027-28 | Year 3 - FY2028-29 |
|---|---|---|---|
| Revenue | $5,200,000 | $7,000,000 | $10,000,000 |
| Less: COGS / Direct Costs (66%) | ($3,432,000) | ($4,620,000) | ($6,600,000) |
| Gross Profit (34% GPM) | $1,768,000 | $2,380,000 | $3,400,000 |
| Less: Overheads & Fixed Costs | ($1,268,000) | ($1,630,000) | ($2,400,000) |
| Net Profit (before CFO fees) | $500,000 | $750,000 | $1,000,000 |
| Net Profit Margin % | 9.6% | 10.7% | 10.0% |
| Overhead Ratio (% of Revenue) | 24.4% | 23.3% | 24.0% |
| Blended GPM Gateway | 34.0% | 34.0% | 34.0% |
All figures ex GST. COGS calculated as 66% of revenue (34% GPM). Overheads = Gross Profit minus Net Profit target. Full P&L detail (COGS breakdown, overhead categories) entered in the Fee Tracker → Budget Setup tab.
KPI Fee Structure (Fixed)
Revenue Tranche (max $100K)
Net Profit Tranche (max $150K)
Maximum annual fee = $250,000 (ex GST) | Zero floor - no base retainer payable by YBMT
Party 1 - Principal Signature
Sinbau Pty Ltd t/a YBMTGerry McGuire
Chief Executive Officer
Sinbau Pty Ltd t/a Your Building & Maintenance Team (YBMT)
Draw your signature below using mouse, stylus, or finger.
Party 2 — Contractor Signature
Cosai Construction Pty LtdCarla Oliver
Director & Chief Executive Officer
Cosai Construction Pty Ltd ACN 699 078 852 — Queensland
Carla Oliver's signature will be applied to this deed
Deed Fully Executed
The Fixed Term CFO Services Deed has been executed by both parties.
Party 1 — YBMT (Principal)
Sinbau Pty Ltd t/a YBMT
Party 2 — Cosai Construction (Contractor)
Cosai Construction Pty Ltd ACN 699 078 852