Start-up | |
Requirements | |
Start-up Expenses | |
Attorney | $3,000 |
Accountant | $4,000 |
Brochures | $500 |
Insurance | $150 |
Rent | $750 |
Total Start-up Expenses | $8,400 |
Start-up Assets | |
Cash Required | $66,600 |
Start-up Inventory | $0 |
Other Current Assets | $0 |
Long-term Assets | $60,000 |
Total Assets | $126,600 |
Total Requirements | $135,000 |
Borrow My Tools is an S Corp owned primarily by Josh Taylor.
Borrow My Tools offers the San Mateo community a wide range of tools that can be rented or leased depending on the length of time needed. Borrow My Tools will offer a bright, cheerful showroom. Customers will be greeted when they walk in and offered assistance. While Borrow My Tools rents tools, the real service is the attention that the customer receives. This takes the form of assistance in determining what tools are needed. The customer is then shown exactly how to use the tool and given plenty of tips to make them as proficient as possible.
The tools are available for rent if the borrowing period is less than one month and are available for lease for periods beyond one month. Tools that will be leased/rented are grouped into three broad categories:
Exterior products
Borrow My Tools provides each customer with an instruction manual for each tool which includes how best to use it, maintenance instructions, and ideal applications for the tool. While customers are likely to find this printed information useful, the knowledge communicated by the sales staff will be even more helpful.
For leasing customers, Borrow My Tools has developed a strategic relationship with a premier local leasing company that will assist with the financials aspect of leasing. Borrow My Tools is also able to work with another leasing company if their preferred vendor is not able to assist the customer. Several leases are available, some that that provide a $1 buyout for the customer at the end of the term. Others leases keep the buy out price higher, effectively reducing the money payments. Leasing equipment for many different people is a very useful option. Leasing provides the following benefits:
Borrow My Tools has identified two distinct customer segments that will be the most attractive. The first segment is individuals who will be performing home improvement work themselves. The second is the handyman who will be performing a job in a client’s house and need to use tools which he/she does not own. The Market Segmentation section provides additional detail about the market segment including useful demographic data. This section is also supported by a table with additional detail about the two markets.
Borrow My Tools has identified two segments of the market that are most attractive to the tool rental/lease business model: individuals and handymen.
Individuals : This market segment is homeowners who are interested in undertaking a home improvement project but do not have the equipment to compete the project. They may already possess the skills to complete the job or have the aptitude to learn with a Borrow My Tools’ sales assistant’s help.
Handymen : This is the market segment of service providers who perform a wide range of home improvement services for customers. The average handyman does not have all the tools needed to complete a job. There are so many different tools out there and the industrial quality ones cost so much that is often not cost effective for a handyman to own all of the tools that he may need. Borrow My Tools will serve the handyman market well with high quality, good condition industrial offerings.
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Individuals | 5% | 54,050 | 56,753 | 59,591 | 62,571 | 65,700 | 5.00% |
Handyman | 4% | 1,200 | 1,248 | 1,298 | 1,350 | 1,404 | 4.00% |
Total | 4.98% | 55,250 | 58,001 | 60,889 | 63,921 | 67,104 | 4.98% |
Borrow My Tools has selected these two customer segments because they will provide the most revenue to Borrow My Tools relative to other customer groups. Individuals will be a significant revenue driver since they are all home owners who are looking to make improvements in their home. The unexpected costs of home ownership create a great incentive to pursue improvement projects themselves as a means of saving money. As long as the individual has the time (often what weekends are for) and a sense of adventure, they can go to Borrow My Tools, rent or lease tools, receive instructions on how to use them and complete the home improvement project on their own, saving significant amounts of money.
Knowledgeable friends and neighbors are often at the disposal of our individuals segment and this is great for Borrow My Tools’ business because it creates incentives for individuals to undertake projects a bit out of their skill range, feeling the comfort that they will have the help of a neighbor/friend to guide them through the project. Often the neighbor will tell then to go and rent a specific tool and that they will show them how to use it.
Handymen are also a great target segment because they are more likely to undertake the leasing option relative to the individuals. While many handymen have a significant collection of tools, it is difficult for them to have every tool since there are just so many. From a capital expenditure standpoint it makes sense not to buy every conceivable tool, but to rent or lease tools on an as needed basis. The handymen typically already have the skills to operate the tools, they just are being conservative with their limited capital resources. They will rent or lease the tool when they have a job that requires it. Having a leasing option significantly decreases overhead.
The tool/equipment rental/leasing industry is a large, disperse industry. Some companies only lease high-end expensive equipment, such as equipment that is in excess of $100K. For lower priced equipment you see leasing as well as rentals as an option. Most companies in this industry compete on selection. Their philosophy is the greater the selection, the more competitive they are. This tends to serve a specific type of customer, someone who knows exactly what they want or need. When a customer enters the retail space of one of these companies they are shown a long list of available equipment and are asked to make a choice.
Borrow My Tools has decided to compete on different terms. Selection is not of primarily importance, but customer service and support are. Through a careful selection of the most important or used tools, Borrow My Tools has chosen a good selection of popular tools that are supported with a knowledgeable staff.
The following Competition and Buying Patterns section details the specific competitors that Borrow My Tools faces in the San Mateo market and provides the pro and cons of the different competitors.
A-Z Rentals A large, comprehensive rental company. Selection, not service is key here.
The Tool Shed A tool leasing company that leases a wide range of tools. The primary customers are contractors.
Competitive edge.
Borrow My Tools will focus on two key elements which comprise the competitive edge, an advantage that will assist in fast growth in the market:
Borrow My Tools will use a targeted marketing campaign as a way of developing visibility for the company. The marketing campaign will concentrate on the following consumer benefits:
Several different marketing methods will be used:
Newspaper Advertisements Borrow My Tools will place newspaper advertisements in the local newspaper to raise awareness about the various services that it offers.
Yellow Pages Borrow My Tools will also have a half page advertisement in the Yellow Pages. It expects a significant amount of business from the Yellow Pages. This is based on the philosophy that when a person is interested in a service they are not familiar with they will consult the Yellow Pages.
Borrow My Tools’ sales strategy is concerned with the need to convert one-time users into frequent customers. This is especially important because any person that has a home and an improvement project has many different projects. This also applies to the handymen whose full-time job is the completion of projects that require specific tools. If Borrow My Tools is able to impress the handymen then they will make Borrow My Tools their preferred vendor.
The assurance of increased sales, driven on repeat business is quite simple, ensure that customers always have their expectations exceeded. Additionally, a customer who is happy with a service provider is will tell friends about their positive experiences. A referral from a personal friend based on experience are often the strongest recommendations that can be offered.
The sales forecast will be tracked by the different tool categories that Borrow My Tools offers. The cost of goods sold will be based on the time it takes for the service department to review each pice of leased/rented equipment and bring it back to like new specifications for the next customer.
The sales forecast is a conservative prediction of sales. It is broken down by month for year one and tracks yearly totals for years two and three. Preceding the following table are graphical representations of the forecast by month as well as year.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Wood | $26,550 | $81,080 | $94,400 |
Assorted | $23,099 | $70,540 | $82,128 |
Exterior | $20,178 | $61,621 | $71,744 |
Total Sales | $69,827 | $213,240 | $248,272 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Wood | $2,655 | $8,108 | $9,440 |
Assorted | $3,927 | $11,992 | $13,962 |
Exterior | $3,834 | $11,708 | $13,631 |
Subtotal Direct Cost of Sales | $10,416 | $31,808 | $37,033 |
Borrow My Tools has identified several milestones that will assist the organization in reaching pre-identified goals. Milestones were chosen to be realistic, achievable, yet lofty. The following table details the specific milestones, what department is responsible and the time frame for accomplishment.
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Business Plan Completion | 1/1/2004 | 2/1/2004 | $0 | Josh | Business Develpment |
Retail Space Secured | 2/1/2004 | 3/1/2004 | $0 | Josh | Business Develpment |
Lease Vendor Relationships Secured | 3/1/2004 | 3/15/2004 | $0 | Josh | Business Develpment |
Open For Business | 3/15/2004 | 4/1/2004 | $0 | Josh | Operations |
Totals | $0 |
A website will be developed to allow customers to view a lease/rental catalog at their convenience. The site will offer descriptions of the different tools as well as tips on proper use. When the tool selection changes the site will be updated.
Borrow My Tools has informally discussed the production of the website with a local teacher who does website programming as a side job.
Josh Taylor received his undergraduate degree in small business management from the University of California. Following his schooling, Josh worked for seven years for a contractor. Then he worked at a local tool rental facility and within two years he advanced to the manager’s position.
The following people/positions will be needed for Borrow My Tools:
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Josh | $20,000 | $24,000 | $30,000 |
Sales | $14,400 | $19,200 | $19,200 |
Sales | $11,200 | $19,200 | $19,200 |
Bookkeeper | $9,000 | $12,000 | $12,000 |
Service | $16,200 | $21,600 | $21,600 |
Service | $14,400 | $21,600 | $21,600 |
Total People | 6 | 6 | 6 |
Total Payroll | $85,200 | $117,600 | $123,600 |
The following sections will outline important financial information.
The following table details important financial 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 | 30.00% | 30.00% | 30.00% |
Other | 0 | 0 | 0 |
The Break-even Analysis table and chart indicate what is needed in monthly revenue to reach the break even point.
Break-even Analysis | |
Monthly Revenue Break-even | $11,869 |
Assumptions: | |
Average Percent Variable Cost | 15% |
Estimated Monthly Fixed Cost | $10,098 |
The following table and charts will indicate projected profit and loss.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $69,827 | $213,240 | $248,272 |
Direct Cost of Sales | $10,416 | $31,808 | $37,033 |
Other Costs of Sales | $0 | $0 | $0 |
Total Cost of Sales | $10,416 | $31,808 | $37,033 |
Gross Margin | $59,411 | $181,433 | $211,239 |
Gross Margin % | 85.08% | 85.08% | 85.08% |
Expenses | |||
Payroll | $85,200 | $117,600 | $123,600 |
Sales and Marketing and Other Expenses | $0 | $0 | $0 |
Depreciation | $12,000 | $12,000 | $16,000 |
Rent | $7,500 | $9,000 | $9,000 |
Utilities | $2,200 | $2,640 | $2,640 |
Insurance | $1,500 | $1,800 | $1,800 |
Payroll Taxes | $12,780 | $17,640 | $18,540 |
Total Operating Expenses | $121,180 | $160,680 | $171,580 |
Profit Before Interest and Taxes | ($61,769) | $20,753 | $39,659 |
EBITDA | ($49,769) | $32,753 | $55,659 |
Interest Expense | $6,394 | $5,317 | $4,219 |
Taxes Incurred | $0 | $4,631 | $10,632 |
Net Profit | ($68,163) | $10,805 | $24,808 |
Net Profit/Sales | -97.62% | 5.07% | 9.99% |
The following table and chart will indicate projected cash flow.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $69,827 | $213,240 | $248,272 |
Subtotal Cash from Operations | $69,827 | $213,240 | $248,272 |
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 | $69,827 | $213,240 | $248,272 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $85,200 | $117,600 | $123,600 |
Bill Payments | $38,101 | $79,195 | $78,378 |
Subtotal Spent on Operations | $123,301 | $196,795 | $201,978 |
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 | $11,359 | $10,938 | $11,029 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $20,000 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $134,660 | $207,733 | $233,007 |
Net Cash Flow | ($64,833) | $5,507 | $15,265 |
Cash Balance | $1,767 | $7,274 | $22,539 |
The following table will indicate the projected balance sheet.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $1,767 | $7,274 | $22,539 |
Inventory | $1,683 | $10,372 | $4,604 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $3,450 | $17,646 | $27,143 |
Long-term Assets | |||
Long-term Assets | $60,000 | $60,000 | $80,000 |
Accumulated Depreciation | $12,000 | $24,000 | $40,000 |
Total Long-term Assets | $48,000 | $36,000 | $40,000 |
Total Assets | $51,450 | $53,646 | $67,143 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $4,372 | $6,701 | $6,419 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $4,372 | $6,701 | $6,419 |
Long-term Liabilities | $58,641 | $47,703 | $36,674 |
Total Liabilities | $63,013 | $54,404 | $43,093 |
Paid-in Capital | $65,000 | $65,000 | $65,000 |
Retained Earnings | ($8,400) | ($76,563) | ($65,758) |
Earnings | ($68,163) | $10,805 | $24,808 |
Total Capital | ($11,563) | ($758) | $24,050 |
Total Liabilities and Capital | $51,450 | $53,646 | $67,143 |
Net Worth | ($11,563) | ($758) | $24,050 |
The following table represents ratios specific to Borrow My Tools as well as industry average ratios.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | n.a. | 205.39% | 16.43% | 7.07% |
Percent of Total Assets | ||||
Inventory | 3.27% | 19.33% | 6.86% | 3.96% |
Other Current Assets | 0.00% | 0.00% | 0.00% | 44.65% |
Total Current Assets | 6.70% | 32.89% | 40.43% | 76.22% |
Long-term Assets | 93.30% | 67.11% | 59.57% | 23.78% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 8.50% | 12.49% | 9.56% | 33.47% |
Long-term Liabilities | 113.98% | 88.92% | 54.62% | 16.23% |
Total Liabilities | 122.47% | 101.41% | 64.18% | 49.70% |
Net Worth | -22.47% | -1.41% | 35.82% | 50.30% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 85.08% | 85.08% | 85.08% | 100.00% |
Selling, General & Administrative Expenses | 182.70% | 80.02% | 75.09% | 84.88% |
Advertising Expenses | 0.00% | 0.00% | 0.00% | 1.01% |
Profit Before Interest and Taxes | -88.46% | 9.73% | 15.97% | 1.94% |
Main Ratios | ||||
Current | 0.79 | 2.63 | 4.23 | 1.73 |
Quick | 0.40 | 1.09 | 3.51 | 1.33 |
Total Debt to Total Assets | 122.47% | 101.41% | 64.18% | 3.77% |
Pre-tax Return on Net Worth | 589.49% | -2035.50% | 147.36% | 57.72% |
Pre-tax Return on Assets | -132.49% | 28.77% | 52.78% | 8.92% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | -97.62% | 5.07% | 9.99% | n.a |
Return on Equity | 0.00% | 0.00% | 103.15% | n.a |
Activity Ratios | ||||
Inventory Turnover | 9.37 | 5.28 | 4.95 | n.a |
Accounts Payable Turnover | 9.72 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 25 | 31 | n.a |
Total Asset Turnover | 1.36 | 3.97 | 3.70 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.00 | 0.00 | 1.79 | n.a |
Current Liab. to Liab. | 0.07 | 0.12 | 0.15 | n.a |
Liquidity Ratios | ||||
Net Working Capital | ($922) | $10,945 | $20,724 | n.a |
Interest Coverage | -9.66 | 3.90 | 9.40 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.74 | 0.25 | 0.27 | n.a |
Current Debt/Total Assets | 8% | 12% | 10% | n.a |
Acid Test | 0.40 | 1.09 | 3.51 | n.a |
Sales/Net Worth | 0.00 | 0.00 | 10.32 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
Wood | 0% | $0 | $0 | $350 | $800 | $1,350 | $1,800 | $3,100 | $3,500 | $3,750 | $3,900 | $4,100 | $3,900 |
Assorted | 0% | $0 | $0 | $305 | $696 | $1,175 | $1,566 | $2,697 | $3,045 | $3,263 | $3,393 | $3,567 | $3,393 |
Exterior | 0% | $0 | $0 | $266 | $608 | $1,026 | $1,368 | $2,356 | $2,660 | $2,850 | $2,964 | $3,116 | $2,964 |
Total Sales | $0 | $0 | $921 | $2,104 | $3,551 | $4,734 | $8,153 | $9,205 | $9,863 | $10,257 | $10,783 | $10,257 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Wood | $0 | $0 | $35 | $80 | $135 | $180 | $310 | $350 | $375 | $390 | $410 | $390 | |
Assorted | $0 | $0 | $52 | $118 | $200 | $266 | $458 | $518 | $555 | $577 | $606 | $577 | |
Exterior | $0 | $0 | $51 | $116 | $195 | $260 | $448 | $505 | $542 | $563 | $592 | $563 | |
Subtotal Direct Cost of Sales | $0 | $0 | $137 | $314 | $530 | $706 | $1,216 | $1,373 | $1,471 | $1,530 | $1,608 | $1,530 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Josh | 0% | $0 | $0 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Sales | 0% | $0 | $0 | $0 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 |
Sales | 0% | $0 | $0 | $0 | $0 | $0 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 |
Bookkeeper | 0% | $0 | $0 | $0 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 |
Service | 0% | $0 | $0 | $0 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 |
Service | 0% | $0 | $0 | $0 | $0 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 | $1,800 |
Total People | 0 | 0 | 1 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | |
Total Payroll | $0 | $0 | $2,000 | $6,400 | $8,200 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $0 | $0 | $921 | $2,104 | $3,551 | $4,734 | $8,153 | $9,205 | $9,863 | $10,257 | $10,783 | $10,257 | |
Direct Cost of Sales | $0 | $0 | $137 | $314 | $530 | $706 | $1,216 | $1,373 | $1,471 | $1,530 | $1,608 | $1,530 | |
Other Costs of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $0 | $0 | $137 | $314 | $530 | $706 | $1,216 | $1,373 | $1,471 | $1,530 | $1,608 | $1,530 | |
Gross Margin | $0 | $0 | $783 | $1,790 | $3,021 | $4,028 | $6,937 | $7,832 | $8,391 | $8,727 | $9,175 | $8,727 | |
Gross Margin % | 0.00% | 0.00% | 85.08% | 85.08% | 85.08% | 85.08% | 85.08% | 85.08% | 85.08% | 85.08% | 85.08% | 85.08% | |
Expenses | |||||||||||||
Payroll | $0 | $0 | $2,000 | $6,400 | $8,200 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | |
Sales and Marketing and Other Expenses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Depreciation | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | |
Rent | $0 | $0 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | $750 | |
Utilities | $0 | $0 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | $220 | |
Insurance | 15% | $0 | $0 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 |
Payroll Taxes | 15% | $0 | $0 | $300 | $960 | $1,230 | $1,470 | $1,470 | $1,470 | $1,470 | $1,470 | $1,470 | $1,470 |
Total Operating Expenses | $1,000 | $1,000 | $4,420 | $9,480 | $11,550 | $13,390 | $13,390 | $13,390 | $13,390 | $13,390 | $13,390 | $13,390 | |
Profit Before Interest and Taxes | ($1,000) | ($1,000) | ($3,637) | ($7,690) | ($8,529) | ($9,362) | ($6,453) | ($5,558) | ($4,999) | ($4,663) | ($4,215) | ($4,663) | |
EBITDA | $0 | $0 | ($2,637) | ($6,690) | ($7,529) | ($8,362) | ($5,453) | ($4,558) | ($3,999) | ($3,663) | ($3,215) | ($3,663) | |
Interest Expense | $576 | $568 | $561 | $553 | $545 | $537 | $529 | $521 | $513 | $505 | $497 | $489 | |
Taxes Incurred | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Net Profit | ($1,576) | ($1,568) | ($4,197) | ($8,243) | ($9,074) | ($9,899) | ($6,982) | ($6,079) | ($5,512) | ($5,168) | ($4,712) | ($5,152) | |
Net Profit/Sales | 0.00% | 0.00% | -455.99% | -391.76% | -255.57% | -209.11% | -85.64% | -66.04% | -55.89% | -50.39% | -43.70% | -50.23% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $0 | $0 | $921 | $2,104 | $3,551 | $4,734 | $8,153 | $9,205 | $9,863 | $10,257 | $10,783 | $10,257 | |
Subtotal Cash from Operations | $0 | $0 | $921 | $2,104 | $3,551 | $4,734 | $8,153 | $9,205 | $9,863 | $10,257 | $10,783 | $10,257 | |
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 | $0 | |
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 | |
Subtotal Cash Received | $0 | $0 | $921 | $2,104 | $3,551 | $4,734 | $8,153 | $9,205 | $9,863 | $10,257 | $10,783 | $10,257 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $0 | $0 | $2,000 | $6,400 | $8,200 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | $9,800 | |
Bill Payments | $19 | $576 | $649 | $2,969 | $2,675 | $3,903 | $4,135 | $4,370 | $4,658 | $4,682 | $4,693 | $4,773 | |
Subtotal Spent on Operations | $19 | $576 | $2,649 | $9,369 | $10,875 | $13,703 | $13,935 | $14,170 | $14,458 | $14,482 | $14,493 | $14,573 | |
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 | $904 | $911 | $919 | $927 | $934 | $942 | $950 | $958 | $966 | $974 | $982 | $990 | |
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 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $923 | $1,487 | $3,568 | $10,296 | $11,809 | $14,645 | $14,885 | $15,128 | $15,424 | $15,457 | $15,475 | $15,563 | |
Net Cash Flow | ($923) | ($1,487) | ($2,647) | ($8,192) | ($8,259) | ($9,911) | ($6,732) | ($5,923) | ($5,561) | ($5,200) | ($4,692) | ($5,306) | |
Cash Balance | $65,677 | $64,190 | $61,543 | $53,351 | $45,092 | $35,181 | $28,449 | $22,526 | $16,965 | $11,765 | $7,073 | $1,767 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $66,600 | $65,677 | $64,190 | $61,543 | $53,351 | $45,092 | $35,181 | $28,449 | $22,526 | $16,965 | $11,765 | $7,073 | $1,767 |
Inventory | $0 | $0 | $0 | $863 | $549 | $1,019 | $1,313 | $1,338 | $1,510 | $1,618 | $1,683 | $1,769 | $1,683 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $66,600 | $65,677 | $64,190 | $62,405 | $53,900 | $46,111 | $36,494 | $29,787 | $24,036 | $18,583 | $13,448 | $8,842 | $3,450 |
Long-term Assets | |||||||||||||
Long-term Assets | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 |
Accumulated Depreciation | $0 | $1,000 | $2,000 | $3,000 | $4,000 | $5,000 | $6,000 | $7,000 | $8,000 | $9,000 | $10,000 | $11,000 | $12,000 |
Total Long-term Assets | $60,000 | $59,000 | $58,000 | $57,000 | $56,000 | $55,000 | $54,000 | $53,000 | $52,000 | $51,000 | $50,000 | $49,000 | $48,000 |
Total Assets | $126,600 | $124,677 | $122,190 | $119,405 | $109,900 | $101,111 | $90,494 | $82,787 | $76,036 | $69,583 | $63,448 | $57,842 | $51,450 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $557 | $549 | $2,881 | $2,545 | $3,765 | $3,990 | $4,215 | $4,502 | $4,526 | $4,533 | $4,622 | $4,372 |
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 | $557 | $549 | $2,881 | $2,545 | $3,765 | $3,990 | $4,215 | $4,502 | $4,526 | $4,533 | $4,622 | $4,372 |
Long-term Liabilities | $70,000 | $69,096 | $68,185 | $67,265 | $66,339 | $65,404 | $64,462 | $63,512 | $62,554 | $61,588 | $60,614 | $59,632 | $58,641 |
Total Liabilities | $70,000 | $69,653 | $68,734 | $70,147 | $68,884 | $69,169 | $68,452 | $67,727 | $67,056 | $66,114 | $65,147 | $64,254 | $63,013 |
Paid-in Capital | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 |
Retained Earnings | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) | ($8,400) |
Earnings | $0 | ($1,576) | ($3,144) | ($7,341) | ($15,584) | ($24,658) | ($34,557) | ($41,540) | ($47,619) | ($53,131) | ($58,299) | ($63,012) | ($68,163) |
Total Capital | $56,600 | $55,024 | $53,456 | $49,259 | $41,016 | $31,942 | $22,043 | $15,060 | $8,981 | $3,469 | ($1,699) | ($6,412) | ($11,563) |
Total Liabilities and Capital | $126,600 | $124,677 | $122,190 | $119,405 | $109,900 | $101,111 | $90,494 | $82,787 | $76,036 | $69,583 | $63,448 | $57,842 | $51,450 |
Net Worth | $56,600 | $55,024 | $53,456 | $49,259 | $41,016 | $31,942 | $22,043 | $15,060 | $8,981 | $3,469 | ($1,699) | ($6,412) | ($11,563) |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
By Joe Weller | April 2, 2020
Link copied
In this article, we’ve compiled a variety of simple business plan templates, all of which are free to download in PDF, Word, and Excel formats.
On this page, you’ll find a one-page business plan template , a simple business plan for startups , a small-business plan template , a business plan outline , and more. We also include a business plan sample and the main components of a business plan to help get you started.
Download Simple Business Plan Template
This simple business plan template lays out each element of a traditional business plan to assist you as you build your own, and it provides space to add financing information for startups seeking funding. You can use and customize this simple business plan template to fit the needs for organizations of any size.
Download One-Page Business Plan Template
Excel | Word | PDF | Smartsheet
Use this one-page business plan to document your key ideas in an organized manner. The template can help you create a high-level view of your business plan, and it provides easy scannability for stakeholders. You can use this one-page plan as a reference to build a more detailed blueprint for your business.
For additional single page plans, take a look at " One-Page Business Plan Templates with a Quick How-To Guide ."
Download Simple Fill-in-the-Blank Business Plan Template
Use this fill-in-the-blank business plan template to guide you as you build your business plan. Each section comes pre-filled with sample content, with space to add customized verbiage relevant to your product or service.
For additional free, downloadable resources, visit " Free Fill-In-the-Blank Business Plan Templates ."
Download Startup Business Plan Template — Word
This business plan template is designed with a startup business in mind and contains the essential elements needed to convey key product or service details to investors and stakeholders. Keep all your information organized with this template, which provides space to include an executive summary, a company overview, competitive analysis, a marketing strategy, financial data, and more. For additional resources, visit " Free Startup Business Plan Templates and Examples ."
Download Simple Small-Business Plan Template
This template walks you through each component of a small-business plan, including the company background, the introduction of the management team, market analysis, product or service offerings, a financial plan, and more. This template also comes with a built-in table of contents to keep your plan in order, and it can be customized to fit your requirements.
Download Lean Business Plan Template
This lean business plan template is a stripped-down version of a traditional business plan that provides only the most essential aspects. Briefly outline your company and industry overview, along with the problem you are solving, as well as your unique value proposition, target market, and key performance metrics. There is also room to list out a timeline of key activities.
Download Simple Business Plan Outline Template
Word | PDF
Use this simple business plan outline as a basis to create your own business plan. This template contains 11 sections, including a title page and a table of contents, which details what each section should cover in a traditional business plan. Simplify or expand this outline to create the foundation for a business plan that fits your business needs.
Download Simple Business Planning Template with Timeline
Excel | Smartsheet
This template doubles as a project plan and timeline to track progress as you develop your business plan. This business planning template enables you to break down your work into phases and provides room to add key tasks and dates for each activity. Easily fill in the cells according to the start and end dates to create a visual timeline, as well as to ensure your plan stays on track.
Download Simple Business Plan Rubric
Excel | Word | PDF | Smartsheet
Once you complete your business plan, use this business plan rubric template to assess and score each component of your plan. This rubric helps you identify elements of your plan that meet or exceed requirements and pinpoint areas where you need to improve or further elaborate. This template is an invaluable tool to ensure your business plan clearly defines your goals, objectives, and plan of action in order to gain buy-in from potential investors, stakeholders, and partners.
Download Basic Business Plan Sample
This business plan sample serves as an example of a basic business plan that contains all the traditional components. The sample provides a model of what a business plan might look like for a fictional food truck business. Reference this sample as you develop your own business plan.
For additional resources to help support your business planning efforts, check out “ Free Strategic Planning Templates .”
The elements you include in your business plan will depend on your product or service offerings, as well as the size and needs of your business.
Below are the components of a standard business plan and details you should include in each section:
It’s easy to feel overwhelmed at the thought of putting together a business plan. Below, you’ll find top tips to help simplify the process as you develop your own plan.
To identify which type of business plan you should write, and for more helpful tips, take a look at our guide to writing a simple business plan .
Creating a business plan can be very time-consuming, especially if you aren’t sure where to begin. Finding the right template for your business needs can be beneficial for a variety of reasons.
Using a business plan template — instead of creating your plan from scratch — can benefit you in the following ways:
A business plan template can be convenient, but it has its drawbacks — especially if you use a template that doesn’t fit the specific needs of your business.
Below are some limitations of using a business plan template:
Empower your people to go above and beyond with a flexible platform designed to match the needs of your team — and adapt as those needs change.
The Smartsheet platform makes it easy to plan, capture, manage, and report on work from anywhere, helping your team be more effective and get more done. Report on key metrics and get real-time visibility into work as it happens with roll-up reports, dashboards, and automated workflows built to keep your team connected and informed.
When teams have clarity into the work getting done, there’s no telling how much more they can accomplish in the same amount of time. Try Smartsheet for free, today.
You might be using an unsupported or outdated browser. To get the best possible experience please use the latest version of Chrome, Firefox, Safari, or Microsoft Edge to view this website. |
Updated: Apr 17, 2024, 11:59am
Brainstorm an executive summary, create a company description, brainstorm your business goals, describe your services or products, conduct market research, create financial plans, bottom line, frequently asked questions.
Every business starts with a vision, which is distilled and communicated through a business plan. In addition to your high-level hopes and dreams, a strong business plan outlines short-term and long-term goals, budget and whatever else you might need to get started. In this guide, we’ll walk you through how to write a business plan that you can stick to and help guide your operations as you get started.
Featured Partners
ZenBusiness
$0 + State Fees
Varies By State & Package
On ZenBusiness' Website
On LegalZoom's Website
Northwest Registered Agent
$39 + State Fees
On Northwest Registered Agent's Website
$0 + State Fee
On Formations' Website
An executive summary is an extremely important first step in your business. You have to be able to put the basic facts of your business in an elevator pitch-style sentence to grab investors’ attention and keep their interest. This should communicate your business’s name, what the products or services you’re selling are and what marketplace you’re entering.
When drafting the executive summary, you should have a few different options. Enlist a few thought partners to review your executive summary possibilities to determine which one is best.
After you have the executive summary in place, you can work on the company description, which contains more specific information. In the description, you’ll need to include your business’s registered name , your business address and any key employees involved in the business.
The business description should also include the structure of your business, such as sole proprietorship , limited liability company (LLC) , partnership or corporation. This is the time to specify how much of an ownership stake everyone has in the company. Finally, include a section that outlines the history of the company and how it has evolved over time.
Wherever you are on the business journey, you return to your goals and assess where you are in meeting your in-progress targets and setting new goals to work toward.
Goals can cover a variety of sections of your business. Financial and profit goals are a given for when you’re establishing your business, but there are other goals to take into account as well with regard to brand awareness and growth. For example, you might want to hit a certain number of followers across social channels or raise your engagement rates.
Another goal could be to attract new investors or find grants if you’re a nonprofit business. If you’re looking to grow, you’ll want to set revenue targets to make that happen as well.
Goals unrelated to traceable numbers are important as well. These can include seeing your business’s advertisement reach the general public or receiving a terrific client review. These goals are important for the direction you take your business and the direction you want it to go in the future.
The business plan should have a section that explains the services or products that you’re offering. This is the part where you can also describe how they fit in the current market or are providing something necessary or entirely new. If you have any patents or trademarks, this is where you can include those too.
If you have any visual aids, they should be included here as well. This would also be a good place to include pricing strategy and explain your materials.
This is the part of the business plan where you can explain your expertise and different approach in greater depth. Show how what you’re offering is vital to the market and fills an important gap.
You can also situate your business in your industry and compare it to other ones and how you have a competitive advantage in the marketplace.
Other than financial goals, you want to have a budget and set your planned weekly, monthly and annual spending. There are several different costs to consider, such as operational costs.
Rent for your business is the first big cost to factor into your budget. If your business is remote, the cost that replaces rent will be the software that maintains your virtual operations.
Marketing and sales costs should be next on your list. Devoting money to making sure people know about your business is as important as making sure it functions.
Although you can’t anticipate disasters, there are likely to be unanticipated costs that come up at some point in your business’s existence. It’s important to factor these possible costs into your financial plans so you’re not caught totally unaware.
Business plans are important for businesses of all sizes so that you can define where your business is and where you want it to go. Growing your business requires a vision, and giving yourself a roadmap in the form of a business plan will set you up for success.
When you’re working on a business plan, make sure you have as much information as possible so that you can simplify it to the most relevant information. A simple business plan still needs all of the parts included in this article, but you can be very clear and direct.
The most common mistakes in a business plan are common writing issues like grammar errors or misspellings. It’s important to be clear in your sentence structure and proofread your business plan before sending it to any investors or partners.
When writing out a business plan, you want to make sure that you cover everything related to your concept for the business, an analysis of the industry―including potential customers and an overview of the market for your goods or services―how you plan to execute your vision for the business, how you plan to grow the business if it becomes successful and all financial data around the business, including current cash on hand, potential investors and budget plans for the next few years.
Julia is a writer in New York and started covering tech and business during the pandemic. She also covers books and the publishing industry.
IMAGES
COMMENTS
A Sample Plant and Tool Hire Business Plan Template. 1. Industry Overview. Plant and tool hire business which is part of the tool and equipment industry comprises companies that primarily rent tools and small to medium size pieces of equipment, including contractors' and builders' tools, equipment and home maintenance tools.
Creating a comprehensive business plan is crucial for launching and running a successful equipment rental business. This plan serves as your roadmap, detailing your vision, operational strategies, and financial plan. It helps establish your equipment rental business's identity, navigate the competitive market, and secure funding for growth.
A good business plan guides you through each stage of starting and managing your business. You'll use your business plan as a roadmap for how to structure, run, and grow your new business. It's a way to think through the key elements of your business. Business plans can help you get funding or bring on new business partners.
Okay, so we have considered all the requirements for starting a construction equipment rental business. We also took it further by analyzing and drafting a sample construction equipment rental marketing plan template backed up by actionable guerrilla marketing ideas for heavy equipment rental businesses. So let's proceed to the business planning section.
Starting a plant rental and leasing business is your ticket to owning a good, stable business but it's important to plan out the business in detail before you start. Here is a friendly, comprehensive guide on the startup process.
How to start up a tool hire business If you want to start your own tool hire business, you'll need plenty of capital to buy the range of professional quality tools and other equipment that a tool hire venture needs. Our guide covers the key issues for starting and running your own tool hire business.
A: The Plant Tool Hire business plan template is designed for anyone looking to start or expand a plant tool hire business. This includes entrepreneurs, business owners, and investors.
plant hire business plan pdf. Rating: 4.3 / 5 (4537 votes) Downloads: 14147 = = = = = CLICK HERE TO DOWNLOAD = = = = = The Go Together medium-term management plan is a growth strategy based around the three axes of products, Missing: plant hire Here is a friendly, comprehensive guide on the startup process.
Here are a few must-haves to incorporate into your equipment rental business plan in order to rise to success. 1. Revenue sources. Identifying revenue sources is one of the most important parts of building your business plan-it's what's going to make or break it. In what ways are you going to generate income for your heavy equipment rental ...
The absence of an effective business plan inevitably results in impulsive leadership, limiting your plant rental and leasing business's ability to succeed long-term.The first step in creating a business plan is to develop a mission statement for your organization.
Running a profitable earthmoving plant hire business requires careful planning, effective management, and a thorough understanding of the industry. In this comprehensive guide, we will discuss key strategies and important factors to consider when starting and operating a successful earthmoving plant hire business.
Basic management policies. Meet the ever-increasing needs and challenges of the customers by providing world-class technologies, lifecycle services, and equipment with superior-quality workmanship Accelerate integration synergies and secure position of the world leader in metallurgical plant solutions.
Here are some of the most relevant, funniest and otherwise worrisome issues our customers have told us plague the early years of building their plant hire business - the hard lessons learnt from life's school of hard knocks.
The Real Truth of How Plant Hire Works You are maybe new to the construction industry and therefore have no clue how the plant hire works. If that's the case, this resource will help you identify the real truths behind choosing a plant hire service to aid your newly started business. Starting a new venture can be a daunting and stressful time, therefore being able to simplify your decisions ...
BUSINESS PLAN TEMPLATE. International Best Practice Models powered by PROPPR0247.COM. Index Summary and User Notes INPUT ONLY Plant and Equipment Hire - Business Model USER NOTES contact us [email protected] AUTOMATED FORMULAE Only enter the BLUE Cells There is a Business Plan template included, which automatically imports some usefull ...
Learn how to start a plant shop that can grow into an exciting business with this guide on everything from funding, setting up, to marketing.
Explore a real-world tools rental business plan example and download a free template with this information to start writing your own business plan.
Choose from a variety of free business plan templates in PDF, Word, and Excel formats, as well as a business plan sample and outline to get started.
Read our simple guide to learn how to write a business plan quickly and easily. A solid business plan is essential for any new business.
Upwork is the leading online workplace, home to thousands of top-rated Business Plan Writers. It's simple to post your job and get personalized bids, or browse Upwork for amazing talent ready to work on your business-writing project today.
Affordable Freelance Business Plan Writers for Hire Online. Get your Startup business plan written for you and delivered remotely online