Personal Development Services LLC Business Plan Template
The information in this template is fictitious and is only to be used to provide user information
about what type of data and other information should be included in an individual business plan. Not every component of this template will be applicable to all business organizations. Users of this template are to insert their specific business data/information into template sections that apply to their business, create new sections as needed, and delete sections that do not apply to their business. Users should first save the document as an editable file by either importing or copying and pasting contents of this document into a word processing application or other .pdf file editor.
In building your business plan, apply rational decisions about how tasks will be completed but don’t forget to be creative. Don’t expect to complete the entire plan in one sitting. Returning to your business plan after you have taken a break from it will enable you to examine your business plan decisions in a different perspective. It is up to you about how often your business plan is updated. Most businesses update their business plan every three to five years. Because start‐up and younger organizations generally change significantly quicker than older, larger, more stable organizations, some business plans may require more frequent updating in order to remain current. The most important aspect is maintaining an up to date business plan. Many businesses initially develop excellent business plans, but fail to refer to them often or update its content. The problem with this is that business practices often stray from the original business plan goals and the business plan becomes something to quickly update when a bank or potential inventor asks to review it. Effective business practices means making organizational decisions based upon an accurate, updated, written plan. If you require assistance completing this business plan template, please contact us at any of the contacts located on the bottom of this page.
__________________________________________________________________________________________________________
Phone: 304.424.0131 Fax: 304.485.1836 E‐mail: pdsconsulting@email.com Web: www.pdsconsultingonline.com
Company Name Here
City, State
Business Plan Month, Year
Insert your business graphic symbol here. If you do not have an image, delete the current image and continue completing the business plan.
The content of this report is confidential and is the sole property of Company Name Here. Its use is strictly limited to those readers authorized by The Company. Any reproduction or divulgence of the contents of this report without written consent of the company is strictly prohibited.
__________________________________________________________________________________________________________
Phone: 304.424.0131 Fax: 304.485.1836 E‐mail: pdsconsulting@email.com Web: www.pdsconsultingonline.com
Table of Contents
Executive Summary Company Summary Success Factors Company Objectives Company Mission Financial Projections and Start-Up Requirements Company Description Company Summary Company Ownership Company Facility Start-Up Summary Long-Term Assets Needed Products and Services Sold Product and Service Descriptions Merchandise Selection and Sourcing Channels of Distribution Payment Methods Consignment Process Consignment Software Hours of Operation and Return Policies Sales Forecast 1–2 1 1 2 2 2 3–5 3 3 3 4 5 6 – 10 6 7 7 7 8 9 9 10
_____________________________________________________________________________________________________
i
Phone: 304.424.0131 Fax: 304.485.1836 E‐mail: pdsconsulting@email.com Web: www.pdsconsultingonline.com
Table of Contents
Market Analysis Market Analysis Summary Competitive Factors Main Competitors and Competitive Edge Strategy and Implementation Strategy and Implementation Summary Advertising and Marketing Strategy Sales Strategy Strengths of the Company Important Milestones Management Management Team Advisory Board Advisory Board Members Personnel Plan Financial Plan Financial Plan Break-Even Analysis Projected Profit and Loss Projected Cash Flow Projected Balance Sheet
xx – xx xx xx xx xx – xx xx xx xx xx xxx xx – xx xx xx xx xx xx – xx xx xx xx – xx xx xx
_____________________________________________________________________________________________________
ii
Phone: 304.424.0131 Fax: 304.485.1836 E‐mail: pdsconsulting@email.com Web: www.pdsconsultingonline.com
Table of Contents
Appendix Projected Start-Up Summary Projected Sales Forecast FY200X-FY200X Projected Personnel Plan FY200X-FY200X Projected Profit and Loss FY200X-FY200X Projected Cash Flow FY200X-FY200X Projected Balance Sheet FY200X-FY200X Company Owner’s Resume Consignment Agreement Pictures of Inventory Certificate of Organization A–Z A Bx – Bx Cx – Cx Dx – Dx Ex – Ex Fx – Fx x x x x
_____________________________________________________________________________________________________
iii
Phone: 304.424.0131 Fax: 304.485.1836 E‐mail: pdsconsulting@email.com Web: www.pdsconsultingonline.com
Company Name Here
Business Plan
Executive Summary
COMPANY SUMMARY Company Name Here is an upscale resale business location located in City Here, State which will sell new and like-new children’s clothing and furnishings, maternity items, and formal wear as well as rent children’s furnishings. The owner of the Company, Company Owner, has spent the last year preparing the Company for operations by acquiring inventory, purchasing racks, shelves, consignment software, etc., and pinpointing the most viable locations for the business location. The Company is now in the position to secure the best facility, prepare this facility for operations, and open this facility for business in January of 200X. SUCCESS FACTORS Based on the following success factors, Company Name Here is projected to become a premier provider of high-quality children’s clothing and furnishings in the City Here, STATE area: • Quality and Pricing – Lovely, high-quality clothing and furnishings at a substantial discount over retail store prices. • Convenient Location – Consumers must presently travel to locations here, to shop at consignment stores. In addition, these stores do not carry the high quality items that Company Name Here will carry. • Growing Location - County is currently one of the fastest growing counties in the nation. Most of the growth is in residential building thus bringing new families with children into the area. It is an ideal
Page 1
Company Name Here
Business Plan
location for young families, and with this tremendous building explosion, it is projected that the high growth rates will continue. • Unfilled Need – There are no rental services in the area for children’s furnishings nor does the area contain a shop with good quality formal wear and designer dresses. The Company will gain exposure and build its customer base through the following methods: 1. Word-of-Mouth and Networking: Owner has established. 2. Advertising: Local papers, flyers, outdoor signage, etc. 3. Excellent Customer Service and the Highest Quality Merchandise 4. Superior Pricing and Money-Making Opportunity: Customers will be drawn to the fact that they can purchase quality clothing and furnishings at a fraction of the retail cost as well as make some money by consigning their items to the business location. COMPANY OBJECTIVES The Company’s overall objective is become the retailer of choice for children’s clothing and furnishings within the County area. objectives over the next several years include the following: • • Reach sales levels of approximately $xxxxxxx in the first year of operation and approximately $xxxxxx in the third year of operation. Maintain a gross margin of at least XX% Specific There is already an overwhelming
interest in the concept through the numerous contacts that Company
Page 2
Company Name Here
Business Plan
• • •
Maintain a net profit (after taxes and interest) of at least XX% on a yearly basis. Grow the concept to multiple facilities within the next several years of operation. Utilize the internet to increase sales and profit margins.
COMPANY MISSION The mission of Company Name Here is to provide the opportunity for families to be able to conveniently purchase the finest quality children’s clothing and furnishings at a fraction of the retail cost and to provide families with a means to make extra money by selling their outgrown and unused items.
POSITION IN THE MARKET PLACE
FINANCIAL REQUIREMENTS AND PROJECTIONS Over the last year, Company Owner has spent $xxx00 of his personal funds on this venture, including $xxx000 in inventory and $xxx00 on racks, shelving, fixtures, software, equipment, training, professional fees, etc. The Company is now in the process of securing an additional $xxxx,000 in funding – preferably through an SBA loan or line of credit – to secure the business location, prepare the location for operations, hire the necessary personnel, pay professional fees and permits, purchase the remaining equipment, and advertise to the public. financial projects of the Company: The chart below illustrates the
Page 3
Company Name Here
Business Plan
FY200X Sales Direct Cost of Sales Gross Margin Total Operating Expenses Net Profit COMPANY SUMMARY
FY200X
FY200X
Company Name Here is an upscale resale business location located in City Here, State which will sell new and like-new children’s clothing and furnishings, maternity items, and formal wear as well as rent children’s furnishings, such as car seats, high chairs, and portable cribs, to the general public. The owner of the Company, Company Owner , has spent the last year preparing the Company for operations by acquiring $xxx000 in inventory, purchasing racks, shelves, consignment software, etc. which will be used in the day-to-day operations of the business, and pinpointing the most viable locations for the business location. The Company is now in the position to secure the best facility, prepare this facility for operations, and open this facility for business in January of 200X. COMPANY OWNERSHIP The Company has been formed as an INC. in the state of State with Company Owner maintaining XX% ownership of the Company. To date, Company Owner has spent $xxxx00 of his personal funds on this venture, including $xxx000 in inventory and $xxxx00 on racks, shelving, fixtures, software, equipment, training, professional fees, etc. The Company is now in the process of securing an additional $xxx00 in funding – preferably through an SBA loan or line of credit – to secure the business location, prepare the location for operations, hire the necessary personnel, pay
Page 4
Company Name Here
Business Plan
professional fees and permits, purchase the remaining equipment, and advertise to the public. These start-up costs are illustrated in greater detail on Page 4 of this document. COMPANY FACILITY With the aid of a commercial real estate agent, the Company has located a prime, 2,100 square foot facility in the City Here a of County Name Here. This facility is located at the heart of where the target market lives and shops and is in close proximity to offices that compliment the business, such as a pediatrician’s office, dance studio, day care center, learning academy, etc. In addition, this location has adequate space for startup and growth and is positioned in an optimum location for maximum exposure and traffic. The cost for this facility is $xxxxx0 per month with a projected build-out cost of $xx per square foot. START-UP SUMMARY The chart below illustrates the start-up costs for Company Name Here. The majority of these costs include long-term assets (described on Page x) as well as rent, utilities, deposits, and payroll expenditures – needed while the Company is preparing the facility for operations.
Start-up Requirements Expenses Professional Fees Licenses, Permits, Incorporation 2 Months Rent and Deposit 2 Months Utilities and Insurance plus deposit 2 Months Payroll Expenditures Merchant Account Setup and Equipment Grand Opening Advertising Operating and Office Supplies
Costs
Page 5
Company Name Here
Business Plan
Miscellaneous Total Start-up Expenses Start-up Assets Needed Cash Balance on Starting Date Start-up Inventory Total Current Assets Long-term Assets Total Assets Total Requirements Funding Investment Owner Investment Total Investment Current Liabilities Long-Term Liabilities Long-Term Liabilities Total Liabilities Loss at Start-up Total Capital Total Capital and Liabilities
LONG-TERM ASSETS NEEDED
The chart below details the long-term assets needed to start the operations. Of these assets needed, Company Owner has already purchased $xxxx0 worth of these assets.
Page 6
Company Name Here
Business Plan
Requirements Long-Term Assets Needed Facility Build-Out ($30 per square foot) Fixtures, Racks, Shelving, etc. Installation of Fixtures, Lighting, etc. Decorating Facility Computer Software (Business and QuickBooks) Scanner Sewing Machine Ticket Printers (2) HP Check Printer Cash Drawer Phones Fax/Copier Office Deck Filing Cabinet Check-Out Stand Total Start-up Expenses
PRODUCT AND SERVICE DESCRIPTIONS
Company Name Here will offer the following products and services: 1. Provide a brief description, one or two sentences, of products and services. 2. Provide a brief description, one or two sentences, of products and services. 3. Provide a brief description, one or two sentences, of products and services. In addition, since the Company is a resale shop, consumers will have the opportunity to make some money by consigning or selling outright their gently used designer clothing to the business location. (Research has shown
Page 7
Company Name Here
Business Plan
that most of these consumers then purchase additional items from that consignment shop with the profits they made from consigning.) The benefits of offering these products and services are State here, including: • • • Families can purchase high-quality, designer clothing and furnishings at a fraction of the retail price. Consumers can make additional money by consigning or selling their items. People with out-of-town guests can accommodate their visitors by renting children’s furnishings at a much lower price than purchasing at a retail store. Overall, consumers will be able to maximize their retail dollar by purchasing new and like-new clothing and furnishings at a fraction of the cost and by selling their outgrown or seldom worn/used items for cash back. They will also benefit by having the option to rent furnishings that will only be utilized for a short period of time rather than purchasing for retail price. These benefits are amplified by the fact that most of the items sold in the business location (such as young children’s clothing, formal wear, maternity clothing, cribs, etc.) are only worn/used for a short period of time…well before the time they are no longer considered useful and desirable. Future products and services may include xxxxxxxxxxxxxxxxxxxxxxxx. These future products and services will be added when the Company expands into a larger facility or more than one facility – projected for several years into the business.
Page 8
Company Name Here
Business Plan
MERCHANDISE SELECTION AND SOURCING The current inventory includes over X,000 items as well as a large selection of furnishings. These items were purchased at garage sales, discount Future inventory will be stores, other consignment shops, auctions, etc. purchase from customers.
supplied through consignment from customers as well as through the direct Company Owner will also continue searching for high-quality items at garage sales, discount stores, etc. for inclusion in the business location’s inventory. Given the lack of another consignment shop within XX miles of the Company and the overwhelming excitement that the target market has shown to the concept, Company Name Here should have no trouble obtaining highquality brand name/designer clothing. In fact, word has quickly spread between Company Owner’s family, friends, neighbors, and even strangers about the concept – they all want to know when they will be able to purchase as well as sell these premium items. Therefore, the main obstacle with selecting merchandise will be to only accept the highest quality, most sought after items. Company Owner will be responsible for personally reviewing and selecting every item that is sold in the store as well as pricing these items at an affordable rate. CHANNELS OF DISTRIBUTION The merchandise will be sold through the retail location and may eventually be sold through multiple retail locations and possibly the internet. PAYMENT METHODS Company Name Here will accept cash, check, and credit cards for payment of goods purchased or rented within the store. When selling an item
Page 9
Company Name Here
Business Plan
outright to the Company, the client will be paid with cash or a store credit at the time of purchase. When consigning an item to the Company, the client will be paid on a monthly basis by check. Description of Products, Services and General Operations Describe Services or Products Here HOURS OF OPERATION AND RETURN POLICIES Company Name Here will be open seven days a week: • • • 8:00 AM to 5:00 PM – Monday through Friday 9:00 AM to 1:00 PM – Saturday 12:00 PM to 3:00 PM – Sunday
These operating hours will allow the customers maximum convenience and will provide the Company with additional revenues. typical business hours of others in the industry? In addition, most consignment shops as well as outlet and discount stores maintain a “no return” policy. However, these policies are inconvenient for the consumer and somewhat hindering for the business. Therefore, Company Name Here will maintain a “7-day money back guarantee” on items purchased in the store, given that they are in the same condition. SALES FORECAST The sales forecast is based on the following assumptions: State if these are
Page 10
Company Name Here
Business Plan
Year One:
The average price per item is estimated at $xxxx00 with an YY items per month in
average of 30 days per month. Based on these factors, the number of items sold each month is projected to be the following: January and February, YY items per month in March, April, May, June, and July, YY items per month in August, September, and October, and 70 items per month in November and December. seasonality of a retail business. Year Two: The average price per item is estimated at $xx.00 with an YY items per month in These projections take into consideration the ramp-up period of starting a new business and the
average of YY days per month. Based on these factors, the number of items sold each month is projected to be the following: January and February, YY items per month in March, April, May, June, and July, YY items per month in August, September, and October, and YY items per month in November and December. Overall, this is an increase of XX% versus 200x (taking into consideration that business will be slightly depressed in the first year). Year Three: The average price per item is estimated at $xxx0 with an YY items per month in
average of YY days per month. Based on these factors, the number of items sold each month is projected to be the following: January and February, YY items per month in March, April, May, June, and July, YY items per month in August, September, and October, and YY items per month in November and December. Overall, this is an increase of x.x% versus 200x; the average price per item was raised by $xxx to take into consideration the selling of higher priced items as the business grows and is more well-known.
Page 11
Company Name Here
Business Plan
Cost of Goods is assumed at xx% of sales, slightly higher than the industry average. Rental Sales are assumed at $xxx0 per month in 200x ($xx per day), $xxx0 per month in 200x ($x0 per day), and $x,xx0 per month in 200x with 100% margins. Sales Forecast Sales Retail Sales Rental Sales Total Sales Direct Costs Direct Costs Total Direct Costs Gross Margin
FY200X
FY200X
FY200X
MARKET ANALYSIS SUMMARY
This section only summarizes the business market and is not to be intended as a complete strategic market development plan. Compete strategic market development plans are usually updated more often than a business plan and contains (or should contain) more current information. It is best to start the following section by informing readers that the following is simply a market analysis summary and interested parties should refer to the separate strategic market development plan for a full market analysis along with goals market plan goals and objectives. The following provides a market analysis summary which is more concise than the complete strategic market development plan. To learn about the complete market analysis and strategic marketing plan for Name of
Page 12
Company Name Here
Business Plan
Company Here, please refer to the complete strategic market development plan which is separate from this business plan. The industry and practices have certainly changed since its first inception. The original industry was tailored to the poor and carried items that were used and worn down and represented necessities that were truly needed. However, today the resale business is one of the fastest growing segments in the retail industry and now has over XX,000 locations across the country that focus on the xxxxx industry. a hot commodity. INDUSTRY OVERVIEW The consignment, resale, and secondhand business really began to grow in the early 200Xs as the stigma of buying "used" goods began to wear off. Consignment shops became more upscale, and consumers adopted a new attitude. According to the National Association of XXXXX, the xxxxxx is now a XX billion-dollar-a-year business and it’s growing steadily. Success of most start-up businesses in the industry is higher than average. Overall, the main advantage to opening a consignment store is that the inventory is furnished to the shop for free. The owner has no money tied up in merchandise that may or may not sell, and the overall financial risk is zero when it comes to stocking the consignment store. The owner can be selective and can just about always have the right merchandise at the right time during all seasons. The business of consignment is very appealing to new business owners. COMPETITIVE FACTORS Today’s business locations are savvy, cost-conscience, and care about recycling – thus making the resale industry
Page 13
Company Name Here
Business Plan
Company Name Here will compete with department stores, mass merchandisers, discount stores, thrift stores, and other consignment shops. The Company will also compete with xxxxxxxxxxxxxxx, and internet sellers such as ebay.com. Name Here over these The major benefits of shopping at Company competitors include: high-quality, brand
name/designer items at a fraction of the retail cost; convenient, close location to where the target market lives and shops; personal attention to customer service, quality, and atmosphere; convenient hours of operation; and the ability to make money by selling or consigning items to the business location. MAIN COMPETITORS AND COMPETITIVE EDGE Below is a list of the main competitors and the competitive edge that Company Name Here possesses over this competition: 1. Name competitor Organizations/Companies Here 2. Name competitor Organizations/Companies Here 3. Name competitor Organizations/Companies Here STRENGTHS OF THE COMPANY Strengths of the Company and advantages over the alternatives include: • • • List organizational advantages here List organizational advantages here List organizational advantages here
Other benefits over the existing retail stores in the area include:
Page 14
Company Name Here
Business Plan
• • •
Quality – explain here Selection – explain here Price – explain here
Overall, the alternatives are higher priced, have less YYYYYYYY, are located too far away, have no return policies, don’t offer brand name clothing, have inconvenient hours, and have poor customer service.
MANAGEMENT TEAM
Company Owner will serve as the owner and manager of Company Name Here. His background includes over xx years of experience in management, accounting, retail, and real estate. Specifically, his present and past work experience includes the following: Company Owner currently works in a construction office as the Office Manager. His responsibilities include accounts payable and accounts He has receivable, billing, administrative duties, and customer service.
worked for this company for four and a half years. Prior to this experience, Company Owner worked as the Office Manager at Names Here. During his eight year stay with the company, His experience includes xxxxxxxxxxxxxxxx. He specializes in xxxxxxxxxxxx. In addition,
Company Owner has xxxxxxxxx. Company Owner is currently enrolled in xxxxxxxxxxxxx program (a XXweek comprehensive course taught by successful business owners and small business professionals) and has already taken several classes offered by the XXXXX County Small Business Development Center. He has also been trained on the business software, which will be used in the day-to-day
Page 15
Company Name Here
Business Plan
operations of the business and QuickBooks which will be utilized for the financial functions of the business. Given Company Owner’s strong background in management, accounting, retail, and real estate as well as his strong desire to work in the children’s resale industry, Company Name Here should have no problem becoming the profitable, well-run, customer-driven business that Company Owner has been envisioning and working towards over the past year. ADVISORY BOARD In addition to Company Owner’s extensive experience, the Company will utilize the assistance of an advisory board – comprised of three individuals who have direct experience in running a consignment shop and/or their own profitable business. asset to the Company. ADVISORY BOARD MEMBERS Describe Advisory Board Members and their brief history applicable to qualifications to serve on the board. PERSONNEL PLAN Company Owner will be working in the store at all times. Therefore, his salary is set at a reasonable level with yearly increases – if sales performance levels are reached – in order to maximize the overall profits of the Company. Based on the hours of operation and the sales levels projected, the personnel needs of the Company are as follows: These individuals have already provided Company Owner with a wealth of valuable information and are projected to be a real
Page 16
Company Name Here
Business Plan
•
First Year of Operation: One full-time person (xx hours per week) at $xxx0 per hour; two part-time people (xx hours per week each) at $xxx0 per hour.
•
Second Year of Operation: One full-time person (40 hours per week) at $xxx0 per hour (assumes a x% raise versus Year One); two parttime people (xx hours per week each) at $xxx0 per hour (assumes a xx.x% raise versus Year One); one part-time person (xx hours per week) at $xxxx per hour.
•
Third Year of Operation: One full-time person (xx hours per week) at $xxx0 per hour (assumes a x.x% raise versus Year Two); two parttime people (xx hours per week each) at $xxx per hour (assumes a x.x% raise versus Year Two); one part-time person (xx hours per week) at $xxx per hour (assumes a xx.x% raise versus Year Two).
In addition, if times are slow and sales are below projections, the Company will scale back the hours worked by the personnel (so long as it doesn’t hurt the customer service levels) as well as scale back Company Owner’s salary if necessary to preserve profits. Raises for all employees and starting pay for new employees will also be scaled back if performance is not as high as projected.
Personnel Company Owner Hourly Employees Total
FY200X FY200X FY200X
Page 17
Company Name Here
Business Plan
FINANCIAL PLAN The financial projections throughout this business plan are based on the following assumptions: • The first month of operation is projected to be January, 200x – with December, 200x being the last month of FY200x. • The owner has already contributed $xxx0 into this venture and is looking to secure an additional $xxxx00 in either an SBA loan or line of credit. • The loan/line of credit terms are set at $xxx0 with x% interest over seven years. • • The cash balance on the starting date is assumed at $xxx. The Company will start operations with an inventory worth $xxx00 and will maintain a minimum inventory of $xxx00 at any given time. • The equipment/long-term assets needed total $xxx0 – $xxxx0 is allocated to leasehold improvements. • Cost of goods is assumed at XX% of sales – although this margin may be healthier as the Company grows and focuses on the items with the greatest profit margins. • In addition to Company Owner, the Company is projecting to employ one full-time and two part-time employees in 200x and one full-time
Page 18
Company Name Here
Business Plan
and three part-time employees in 200x and 200x (with the hours for the part-time employees increasing in Year Three). • • • • Payroll burden is set at x.x% of income for payroll taxes. The Company will lease its facility for $xxxx0 per month with an increase in the lease price of xx% each year. Depreciation is set at three years for equipment and five years for the leasehold improvements (using the straight-line depreciation method). The tax rate is set at XX%.
BREAK-EVEN ANALYSIS During Fiscal Year 200x (the first full year of operations), the Company’s operating expenses will average $xxx per month (including interest payments and excluding depreciation). Therefore, the Company will need to generate approximately xxx% of its sales projections in Year One in order to cover these operating expenses. PROJECTED PROFIT AND LOSS The chart below illustrates the Company’s projected Profit and Loss Table for the first three years of operation. The greatest expenses include the cost of goods, payroll expenditures, and building lease. The interest expense is For credit figured at $xxx0 borrowed over seven years at xxx% interest.
card processing, this plan assumes that XX% of purchases will be made using a credit card – on that XX% of sales, a 2% fee was figured for the credit card processing fee. The cost of goods is set at XX% of sales – although this margin may be healthier as the Company grows and focuses on the items with the greatest profit margins. The payroll burden is set at XX% of payroll to cover payroll taxes – benefits for employees are not figured into the plan.
Page 19
Company Name Here
Business Plan
Overall, net profits are projected to be XX% in 200x, XX% in 200x, and XX% in 200x – net profits which are in line with the industry averages. Keep in mind that certain months will have net profits much greater than the yearly average while January and February are typically slower months in the retail industry and, therefore, will have lower than average net profits.
PROFIT AND LOSS TABLE
Profit and Loss Sales Direct Cost of Sales Total Cost of Sales Gross Margin Gross Margin % Expenses: Payroll Payroll Burden Building Lease Utilities & Insurance Security Advertising Professional Fees Operating Supplies Maintenance Credit Card Processing Miscellaneous Depreciation Total Operating Expenses Profit Before Interest and Taxes Interest Expense Taxes Incurred Net Profit Net Profit/Sales
FY200X
FY200X
FY200X
------------
------------ ------------
Page 20
Company Name Here
Business Plan
Graphs and charts can convey information much better than a table of numbers. Insert bar chart graphs here depicting important highlights of the above data.
PROJECTED CASH FLOW The chart below illustrates the projected Cash Flow for the first three years of operation. The long-term liabilities principal repayment is based on borrowing $xxx0 for seven years at an interest rate of X%. By the end of Year Three, the cash balance is projected to be approximately $xxx0. CASH FLOW TABLE Cash Flow Cash Received Cash from Operations: Cash Sales Subtotal Cash from Operations Additional Cash Received Non Operating (Other) Income Sales Tax, STATET, HST/GST Received New Current Borrowing New Other Liabilities New Long-Term Liabilities Sales of Other Current Assets Sales of Long-term Assets New Investment Received Subtotal Cash Received Cash Flow Expenditures from Operations: Cash Spending Payment of Accounts Payable Subtotal Spent on Operations FY200X FY200X FY200X
Page 21
Company Name Here
Business Plan
Additional Cash Spent Non Operating (Other) Expense Sales Tax, STATET, HST/GST Paid Principal Repayment of Current Borrowing Other Liabilities Principal Repayment Long-term Liabilities Principal Repayment Purchase Other Current Assets Purchase Long-term Assets Shareholder Distribution Subtotal Cash Spent Net Cash Flow Cash Balance PROJECTED BALANCE SHEET The chart below illustrates the projected balance sheet for the first three years of operation for Company Name Here. At the end of Year Three, the long-term liabilities are projected to be $xxxx and the net worth is projected to be $xxxxx. Depreciation of the long-term assets is based on a three-year depreciation period for the equipment and a five-year depreciation period for the leasehold improvements, using the straight line depreciation method. BALANCE SHEET Balance Sheet Assets Current Assets Cash Inventory Other Current Assets Total Current Assets Long-term Assets Starting Balances FY200X FY200X FY200X
Page 22
Company Name Here
Business Plan
Long-term Assets Accumulated Depreciation Total Long-term Assets Total Assets Liabilities and Capital Accounts Payable Current Borrowing Other Current Liabilities Subtotal Current Liabilities Long-term Liabilities Total Liabilities Paid-in Capital Retained Earnings Earnings Total Capital Total Liabilities and Capital Net Worth
*Remember: Make sure the table of contents at the beginning of this organizational plan matches the appropriate template topics and page numbers. It is recommended that you print this file, review it for accuracy, then use the printed pages to easily complete the table of contents regarding headings and page numbers.
Page 23