business plan template 3
TRANSCRIPT
-
7/31/2019 Business Plan Template 3
1/105
Business Plan Template 3.0 - 5 Year Financial Model
General Instructions:
1) When using this file with the Business Plan Template 3.0 Word file, be sure to have both it and this file open
when you save the files with new names. That way, the Financial Statements in the Word document, which are directly
linked to this file, will follow the link to the new file that you create by saving it with a new name.
2) The worksheets can each be accessed by clicking on the tabs at the bottom of the screen; each tab has the worksheet'sname on it. You can also move among the sheets by holding down the "Ctrl" key and pressing "Page Up" or "Page Down."
3) Except as noted in the worksheet instructions, entries should only be made in the yellow boxes; all other numbersare calculated automatically. No changes should be made directly to the "IncomeStmt" worksheet because the entire sheet
calculates automatically. Input box Note that the input box will change to a green boxonce you have inserted a number other than "0." Input box after number input
Worksheet Instructions:
The file includes 6 different worksheets - not counting this one - with the following titles:
IncomeStmt This is the Income Statement (P & L) that you will print out and/or copy and paste into your businessplan. All amounts are linked to the Monthly Income Statement (MIncStmt); the only input required isthe Company name; all other sheets are linked to the Company name cell of the Income Statement.To print, simply click the Printer icon.
MIncStmt Five years of Income Statements by month. Linked to the Income Statement, Sales Worksheet,
Cost of Goods Sold, Staffing, Depreciation, and LoanPay sections of the "Input" worksheet. Inputthe months corresponding to the company's fiscal year in year one; all other months throughout the filewill update automatically. Input numbers in the yellow cells.
Print buttons for automatic printing are located at the top of column AD.
BalSheet Five years of monthly Balance Sheets. Linked to the Balance Sheet section of the Input sheet.
Printing macro buttons are available to simplify printing.
CashFlow Five years of monthly cash flow statements with quarterly and annual summaries. All cells are linkedand/or calculated. Print buttons for automatic printing are located at the top of column AW.
Linked Sheets This spreadsheet contains the Five Year Projected Income Statement, Balance Sheet, and Statement
of Cash Flows. It is linked to the respective worksheets within the file. Its sole purpose is to providea preformatted link to the Business Plan Template 3.0 Word document. When updating the Worddocument, make sure that the Business Plan Template 3.0 Excel file is open as well. That way thenumbers in the Word document will be updated automatically.
2000 - 2002 Business Plan Success, All Rights reserved
Page 1 of 105
-
7/31/2019 Business Plan Template 3
2/105
Business Plan Template 3.0 - 5 Year Financial Model
Input Worksheet
Income Statement Inputs
What to do:Type in the annual expense - rounded to thousands - for each of the expense items listed below. If
the name of any of these expense categories, this is the place to do it. The name you change will c
all other Income Statement schedules in this file. For all items listed here, monthly expenses are cadividing the annual expense by 12.
Where the data go:
These inputs feed the Monthly Income Statement worksheet, which in turn, feeds the Annual Incom
Year 1 Year 2 Year 3 Year 4 Year 5
Insurance
Trade shows/AdvertisingMiscellaneousPostage/DeliveryPrintingProfessional FeesRent/UtilitiesSuppliesTelephone
Travel & EntResearch and DevelopmentOther
Other Income/Expense
Type in the tax rate and retained earnings rate for each year below. These will be used by the Minc
Year 1 Year 2 Year 3 Year 4 Year 5
Tax Rate 40.0% 40.0% 40.0% 40.0% 40.0%Retained Earnings Rate 100.0% 100.0% 100.0% 100.0% 100.0%
Balance Sheet
What to do:
Input the opening balances for the accounts listed below. All other balance sheet figures are calcul
Where the data go:
The balances listed below are picked up on the Balance Sheet Worksheet. They are treated as mo
to the first month of this plan .
-
7/31/2019 Business Plan Template 3
3/105
Cash and cash equivalentsAccounts receivableInventoriesPrepaid expensesFurniture and FixturesEquipment
Construction in progressLess accumulated depreciationShort-term debtAccounts payableOther accrued liabilitiesIncome taxes payableLong-term debtDeferred tax liabilitiesStockholders' equity:
Retained earnings
What to do:Input the average days to collect receivables, the average days to pay payables, and the stock to sa
Where the data go:
The balances listed below are picked up on the Balance Sheet Worksheet. They are used to calcul
Accounts Receivable 30 days avg. collectionInventory turn 1 stock-to-salesAccounts Payable 30 days avg. payout
Cash Flow
There are no inputs for the Statement of Cash Flow; all figures are calculated. Note that the openin
in the input section for the Balance Sheet.
Sales Worksheet
What to do:
Input the sales ($000s) for each product for each month of each year. You can add additional produ
additional rows will be needed in the Coast of Goods Sold schedule below as well.
Where the data go:
The Monthly Income Statement worksheet picks up the "Total Sales" figures for each month and ye
Year 1 Jan Feb Mar Apr May Jun
Product #1Product #2 - - - - - -
-
7/31/2019 Business Plan Template 3
4/105
Product #3 - - - - - -Product #4 - - - - - -Product #5 - - - - - -
Total Sales - - - - - -
Year 2
Product #1Product #2 - - - - - -Product #3 - - - - - -Product #4 - - - - - -Product #5 - - - - - -
Total Sales - - - - - -
Year 3
Product #1 - - - - - -Product #2 - - - - - -
Product #3Product #4 - - - - - -Product #5 - - - - - -
Total Sales - - - - - -
Year 4
Product #1 - - - - - -Product #2 - - - - - -
Product #3 - - - - - -Product #4 - - - - - -Product #5 - - - - - -
Total Sales - - - - - -
Year 5
Product #1 - - - - - -Product #2 - - - - - -Product #3 - - - - - -
Product #4 - - - - - -Product #5 - - - - - -
Total Sales - - - - - -
Cost of Goods Sold Worksheet
What to do:
Input the cost of production percentage, if applicable, for each product in Column B. Input other cos
in the cells provided for each month. Note that you can change the name of the costs by typing ove
Where the data go:
The Monthly Income Statement worksheet picks up the "Total Cost of Goods" figures for each mont
-
7/31/2019 Business Plan Template 3
5/105
Year 1 Jan Feb Mar Apr May
Product #1
Cost of Production 0.0% - - - - -Freight - - - - -
Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #1 - - - - -
Product #2
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -
Hosting - - - - -Content - - - - -
Cost of Goods Sold #2 - - - - -
Product #3
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #3 - - - - -
Product #4
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -
Hosting - - - - -Content - - - - -
Cost of Goods Sold #4 - - - - -
Product #5
Cost of Production 0.0% - - - - -
Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #5 - - - - -
Total Cost of Goods Sold Year 1 - - - - -
Year 2 Jan Feb Mar Apr May
Product #1
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -
-
7/31/2019 Business Plan Template 3
6/105
-
7/31/2019 Business Plan Template 3
7/105
Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #2 - - - - -
Product #3
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #3 - - - - -
Product #4
Cost of Production 0.0% - - - - -
Freight - - - - -Duty - - - - -Hosting - - - - -
Content - - - - -Cost of Goods Sold #4 - - - - -
Product #5
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #5 - - - - -
Total Cost of Goods Sold Year 3 - - - - -
Year 4 Jan Feb Mar Apr May
Product #1
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #1 - - - - -
Product #2
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #2 - - - - -
Product #3
Cost of Production 0.0% - - - - -
-
7/31/2019 Business Plan Template 3
8/105
Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #3 - - - - -
Product #4Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #4 - - - - -
Product #5
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -
Hosting - - - - -Content - - - - -Cost of Goods Sold #5 - - - - -
Total Cost of Goods Sold Year 4 - - - - -
Year 5 Jan Feb Mar Apr May
Product #1
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -
Hosting - - - - -Content - - - - -
Cost of Goods Sold #1 - - - - -
Product #2
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #2 - - - - -
Product #3Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #3 - - - - -
Product #4
-
7/31/2019 Business Plan Template 3
9/105
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #4 - - - - -
Product #5
Cost of Production 0.0% - - - - -Freight - - - - -Duty - - - - -Hosting - - - - -Content - - - - -
Cost of Goods Sold #5 - - - - -
Total Cost of Goods Sold Year 5 - - - - -
Staffing Worksheet
What to do:
For each employee, input the beginning month on staff, base salary, commission rate, bonus (as a
for commission sales people.
Where the data go:
The Monthly Income Statement worksheet picks up the "Total Officers" and "Total Staff" figures for
0% 0%Year 1 of sales of salary
Beginning
Month onStaff Sales Base Salary Commission Bonus Total Pay
Officer #1 - - - - -
Officer #2 - - - - -Officer #3 - - - - -Officer #4 - - - - -
Total Officers - - - - -
Staff #1 - - - - - -Staff #2 - - - - - -
Staff #3 - - - - - -Staff #4 - - - - - -
0 0Total Staff - - - - -
0% 0% 0%Year 2 Annual Incre of sales of salary
-
7/31/2019 Business Plan Template 3
10/105
BeginningMonth on
Staff Sales Base Salary Commission Bonus Total Pay
Officer #1 - - - - -
Officer #2 - - - - -Officer #3 - - - - -Officer #4 - - - - -
Total Officers - - - - -
Staff #1 - - - - - -Staff #2 - - - - - -Staff #3 - - - - - -
Staff #4 - - - - - -
Total Staff - - - - -
0% 0% 0%Year 3 Annual Incre of sales of salary
BeginningMonth on
Staff Sales Base Salary Commission Bonus Total Pay
Officer #1 - - - - -
Officer #2 - - - - -Officer #3 - - - - -Officer #4 - - - - -
Total Officers - - - - -
Staff #1 - - - - - -Staff #2 - - - - - -Staff #3 - - - - - -Staff #4 - - - - - -
Total Staff - - - - -
0% 0% 0%Year 4 Annual Incre of sales of salary
Beginning
Month onStaff Sales Base Salary Commission Bonus Total Pay
Officer #1 - - - - -Officer #2 - - - - -Officer #3 - - - - -Officer #4 - - - - -
-
7/31/2019 Business Plan Template 3
11/105
Total Officers - - - - -
Staff #1 - - - - - -Staff #2 - - - - - -Staff #3 - - - - - -Staff #4 - - - - - -
Total Staff - - - - -
0% 0% 0%Year 5 Annual Incre of sales of salary
BeginningMonth on
Staff Sales Base Salary Commission Bonus Total Pay
Officer #1 - - - - -Officer #2 - - - - -
Officer #3 - - - - -Officer #4 - - - - -
Total Officers - - - - -
Staff #1 - - - - - -Staff #2 - - - - - -Staff #3 - - - - - -Staff #4 - - - - - -
Total Staff - - - - -
Depreciation Worksheet
What to do:
For each asset, input the depreciation period, the cost of the asset, and the first month in service ofthe worksheet covers a five-year, 60-month plan.
Where the data go:
The Monthly Income Statement worksheet picks up the "Total Depreciation" figures for each month
Accumulated Depreciation line.
The Balance Sheet picks up the purchase of each Asset on either the Equipment or Furniture and F
The Statement of Cash Flow is affected indirectly by showing the cash affect of placing a new asset
Year 1
Jan
DepreciationPeriod
(Years)
Asset
Cost
Annual
Depreciation
Monthly
Depreciation
FirstMonth in
Service 1
Equipment
Asset #1 - - - - - -
-
7/31/2019 Business Plan Template 3
12/105
Asset #2 - - - - -Asset #3 - - - - -Asset #4 - - - - -Asset #5 - - - - -Asset #6 - - - - -
-
Furniture and FixturesAsset #7 - - - - - -Asset #8 - - - - -Asset #9 - - - - -Asset #10 - - - - -Asset #11 - - - - - -Asset #12 - - - - - -Asset #13 - - - - - -
-
Total Depreciation - - - -
Loan Payment Worksheet
What to do:
For each loan, input the amount of the loan in thousands, the term of the loan in years, and the ann
the month in which the loan begins.
Where the data go:
The Balance Sheet picks up the Loan Amount and adds it to the Short-term debt line.
The Cash Flow Statement picks up the Loan Amount as a cash inflow net of principal payments, an
The Monthly Income Statement picks up the "Total Interest" expense and records it in the appropria
Type a 1 in the blue cell above the month in which the loan begins.
Loan 1 Year 1Input fields 0 0 0 0
Jan Feb Mar Apr
Principal $0.00 $0.00 $0.00 $0.00Loan Amount -Term (years) - Interest $0.00 $0.00 $0.00 $0.00Interest Rate 0.0%
Loan 2 Year 1
Input fields 0 0 0 0Jan Feb Mar Apr
Principal $0.00 $0.00 $0.00 $0.00Loan Amount -Term (years) - Interest $0.00 $0.00 $0.00 $0.00Interest Rate 0.0%
Loan 3 Year 1
Input fields 0 0 0 0Jan Feb Mar Apr
-
7/31/2019 Business Plan Template 3
13/105
Principal $0.00 $0.00 $0.00 $0.00Loan Amount -Term (years) - Interest $0.00 $0.00 $0.00 $0.00Interest Rate 0.0%
Loan 4 Year 1Input fields 0 0 0 0
Jan Feb Mar Apr
Principal $0.00 $0.00 $0.00 $0.00Loan Amount -Term (years) - Interest $0.00 $0.00 $0.00 $0.00Interest Rate 0.0%
Total Loan Payback
Principal $0.00 $0.00 $0.00 $0.00
Total Interest $0.00 $0.00 $0.00 $0.00
Optional: ROI Calculation
Use this section to provide the Internal Rate of Return an investor can expect to earn by funding the
What to do:
Input the amount of the investment, the percent of shares obtained by the investment, and an assu
the month in which the loan begins.
Where the data go:
The Balance Sheet picks up the Loan Amount and adds it to the Short-term debt line.
year 1 year 2 year 3 year 4
Investment Div Div Div Div
0 - - - -% Of Co. 0%
10%IRR #NUM!
-
7/31/2019 Business Plan Template 3
14/105
ou want to change
ange in
culated by
Statement.
tmt worksheet.
ted automatically.
th-end balances for the month prior
-
7/31/2019 Business Plan Template 3
15/105
les ratio.
te Accounts Receivable, Inventory, and Accounts Payable.
cash balance is entered above
cts by inserting rows, but keep in mind that
r of the plan.
Jul Aug Sep Oct Nov Dec Total
-- - - - - - -
-
7/31/2019 Business Plan Template 3
16/105
- - - - - - -- - - - - - -- - - - - - -- - - - - - -
-- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -
- - - - - - -- - - - - - -
-- - - - - - -- - - - - - -- - - - - - -
- - - - - - -- - - - - - -
- - - - - - -- - - - - - -- - - - - - -- - - - - - -
- - - - - - -- - - - - - -- - - - - - -
- - - - - - -- - - - - - -- - - - - - -
ts (freight, duty, hosting, content)
the given name in the Year 1 section.
and year of the plan.
-
7/31/2019 Business Plan Template 3
17/105
Jun Jul Aug Sep Oct Nov Dec Total
- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
Jun Jul Aug Sep Oct Nov Dec Total
- - - - - - - -- - - - - - - -- - - - - - - -
-
7/31/2019 Business Plan Template 3
18/105
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
Jun Jul Aug Sep Oct Nov Dec Total
- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -
-
7/31/2019 Business Plan Template 3
19/105
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
- - - - - - - -
Jun Jul Aug Sep Oct Nov Dec Total
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
-
7/31/2019 Business Plan Template 3
20/105
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
Jun Jul Aug Sep Oct Nov Dec Total
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -
- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
-
7/31/2019 Business Plan Template 3
21/105
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -
of salary), benefits percentage, payroll tax percentage, and annual sales
ach month and year of the plan.
0% 0%of salary of total pay
Benefits PayrollTaxes Jan Feb Mar Apr May Jun Jul1 2 3 4 5 6 7
- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
- - - - - - - - -- - - - - - - - -
- - - - - - - - -- - - - - - - - -
- - - - - - - - -
0% 0%of salary of total pay
-
7/31/2019 Business Plan Template 3
22/105
Benefits
PayrollTaxes Jan Feb Mar Apr May Jun Jul
1 2 3 4 5 6 7
- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
0% 0%of salary of total pay
Benefits
PayrollTaxes Jan Feb Mar Apr May Jun Jul
1 2 3 4 5 6 7
- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
0% 0%of salary of total pay
BenefitsPayrollTaxes Jan Feb Mar Apr May Jun Jul
1 2 3 4 5 6 7
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
-
7/31/2019 Business Plan Template 3
23/105
- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
0% 0%of salary of total pay
Benefits
PayrollTaxes Jan Feb Mar Apr May Jun Jul
1 2 3 4 5 6 7
- - - - - - - - -- - - - - - - - -
- - - - - - - - -- - - - - - - - -
- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
the asset. Note that the month in service is a number from 1-60 because
f the plan; the Balance Sheet picks up the same figure on the
xtures line beginning with the month in which it is placed in service.
in service in the month in which it occurs.
Feb Mar Apr May Jun Jul Aug Sep Oct
2 3 4 5 6 7 8 9 10
- - - - - - - - -
-
7/31/2019 Business Plan Template 3
24/105
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
al interest rate. Type the number "1" in the blue cell above
records it on the "Increase (decrease) in short-term debt, net" line.
e month on the "Interest (Income) / Exp" line.
Year 20 0 0 0 0 0 0 0 0
May Jun Jul Aug Sep Oct Nov Dec Jan
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 2
0 0 0 0 0 0 0 0 0May Jun Jul Aug Sep Oct Nov Dec Jan
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 2
0 0 0 0 0 0 0 0 0May Jun Jul Aug Sep Oct Nov Dec Jan
-
7/31/2019 Business Plan Template 3
25/105
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 20 0 0 0 0 0 0 0 0
May Jun Jul Aug Sep Oct Nov Dec Jan
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
business.
ption for the earnings multiple at which the business will be valued.
year 5
Proceeds
from sale
Div
- -
- Value at 0 x earnings
-
7/31/2019 Business Plan Template 3
26/105
-
7/31/2019 Business Plan Template 3
27/105
-
7/31/2019 Business Plan Template 3
28/105
-
7/31/2019 Business Plan Template 3
29/105
-
7/31/2019 Business Plan Template 3
30/105
-
7/31/2019 Business Plan Template 3
31/105
-
7/31/2019 Business Plan Template 3
32/105
-
7/31/2019 Business Plan Template 3
33/105
Aug Sep Oct Nov Dec Total
8 9 10 11 12
- - - - - -
- - - - - -- - - - - -- - - - - -
- - - - - -
- - - - - -- - - - - -
- - - - - -- - - - - -
- - - - - -
-
7/31/2019 Business Plan Template 3
34/105
Aug Sep Oct Nov Dec Total
8 9 10 11 12
- - - - - -
- - - - - -- - - - - -- - - - - -
- - - - - -
- - - - - -- - - - - -- - - - - -
- - - - - -
- - - - - -
Aug Sep Oct Nov Dec Total
8 9 10 11 12
- - - - - -
- - - - - -- - - - - -- - - - - -
- - - - - -
- - - - - -- - - - - -- - - - - -- - - - - -
- - - - - -
Aug Sep Oct Nov Dec Total
8 9 10 11 12
- - - - - -- - - - - -- - - - - -- - - - - -
-
7/31/2019 Business Plan Template 3
35/105
- - - - - -
- - - - - -- - - - - -- - - - - -- - - - - -
- - - - - -
Aug Sep Oct Nov Dec Total
8 9 10 11 12
- - - - - -- - - - - -
- - - - - -- - - - - -
- - - - - -
- - - - - -- - - - - -- - - - - -- - - - - -
- - - - - -
Year 2
Nov Dec Jan Feb Mar Apr May Jun Jul
11 12 13 14 15 16 17 18 19
- - - - - - - - -
-
7/31/2019 Business Plan Template 3
36/105
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
0 0 0 0 0 0 0 0 0Feb Mar Apr May Jun Jul Aug Sep Oct
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0Feb Mar Apr May Jun Jul Aug Sep Oct
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0Feb Mar Apr May Jun Jul Aug Sep Oct
-
7/31/2019 Business Plan Template 3
37/105
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0Feb Mar Apr May Jun Jul Aug Sep Oct
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-
7/31/2019 Business Plan Template 3
38/105
-
7/31/2019 Business Plan Template 3
39/105
-
7/31/2019 Business Plan Template 3
40/105
-
7/31/2019 Business Plan Template 3
41/105
-
7/31/2019 Business Plan Template 3
42/105
-
7/31/2019 Business Plan Template 3
43/105
-
7/31/2019 Business Plan Template 3
44/105
-
7/31/2019 Business Plan Template 3
45/105
-
7/31/2019 Business Plan Template 3
46/105
-
7/31/2019 Business Plan Template 3
47/105
-
7/31/2019 Business Plan Template 3
48/105
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
Year 30 0 0 0 0 0 0 0 0
Nov Dec Jan Feb Mar Apr May Jun Jul
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 3
0 0 0 0 0 0 0 0 0Nov Dec Jan Feb Mar Apr May Jun Jul
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 3
0 0 0 0 0 0 0 0 0Nov Dec Jan Feb Mar Apr May Jun Jul
-
7/31/2019 Business Plan Template 3
49/105
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 30 0 0 0 0 0 0 0 0
Nov Dec Jan Feb Mar Apr May Jun Jul
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-
7/31/2019 Business Plan Template 3
50/105
-
7/31/2019 Business Plan Template 3
51/105
-
7/31/2019 Business Plan Template 3
52/105
-
7/31/2019 Business Plan Template 3
53/105
-
7/31/2019 Business Plan Template 3
54/105
-
7/31/2019 Business Plan Template 3
55/105
-
7/31/2019 Business Plan Template 3
56/105
-
7/31/2019 Business Plan Template 3
57/105
-
7/31/2019 Business Plan Template 3
58/105
-
7/31/2019 Business Plan Template 3
59/105
Year 4
May Jun Jul Aug Sep Oct Nov Dec Jan
29 30 31 32 33 34 35 36 37
- - - - - - - - -
-
7/31/2019 Business Plan Template 3
60/105
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
Year 40 0 0 0 0 0 0 0 0
Aug Sep Oct Nov Dec Jan Feb Mar Apr
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 4
0 0 0 0 0 0 0 0 0Aug Sep Oct Nov Dec Jan Feb Mar Apr
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 4
0 0 0 0 0 0 0 0 0Aug Sep Oct Nov Dec Jan Feb Mar Apr
-
7/31/2019 Business Plan Template 3
61/105
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 40 0 0 0 0 0 0 0 0
Aug Sep Oct Nov Dec Jan Feb Mar Apr
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-
7/31/2019 Business Plan Template 3
62/105
-
7/31/2019 Business Plan Template 3
63/105
-
7/31/2019 Business Plan Template 3
64/105
-
7/31/2019 Business Plan Template 3
65/105
-
7/31/2019 Business Plan Template 3
66/105
-
7/31/2019 Business Plan Template 3
67/105
-
7/31/2019 Business Plan Template 3
68/105
-
7/31/2019 Business Plan Template 3
69/105
-
7/31/2019 Business Plan Template 3
70/105
-
7/31/2019 Business Plan Template 3
71/105
Feb Mar Apr May Jun Jul Aug Sep Oct
38 39 40 41 42 43 44 45 46
- - - - - - - - -
-
7/31/2019 Business Plan Template 3
72/105
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -
- - - - - - - - -
Year 50 0 0 0 0 0 0 0 0
May Jun Jul Aug Sep Oct Nov Dec Jan
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 5
0 0 0 0 0 0 0 0 0May Jun Jul Aug Sep Oct Nov Dec Jan
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 5
0 0 0 0 0 0 0 0 0May Jun Jul Aug Sep Oct Nov Dec Jan
-
7/31/2019 Business Plan Template 3
73/105
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year 50 0 0 0 0 0 0 0 0
May Jun Jul Aug Sep Oct Nov Dec Jan
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-
7/31/2019 Business Plan Template 3
74/105
-
7/31/2019 Business Plan Template 3
75/105
-
7/31/2019 Business Plan Template 3
76/105
-
7/31/2019 Business Plan Template 3
77/105
-
7/31/2019 Business Plan Template 3
78/105
-
7/31/2019 Business Plan Template 3
79/105
-
7/31/2019 Business Plan Template 3
80/105
-
7/31/2019 Business Plan Template 3
81/105
-
7/31/2019 Business Plan Template 3
82/105
-
7/31/2019 Business Plan Template 3
83/105
Year 5
Nov Dec Jan Feb Mar Apr May Jun Jul
47 48 49 50 51 52 53 54 55
- - - - - - - - -
-
7/31/2019 Business Plan Template 3
84/105
-
7/31/2019 Business Plan Template 3
85/105
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
0 0 0 0 0 0 0 0 0Feb Mar Apr May Jun Jul Aug Sep Oct
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-
7/31/2019 Business Plan Template 3
86/105
-
7/31/2019 Business Plan Template 3
87/105
-
7/31/2019 Business Plan Template 3
88/105
-
7/31/2019 Business Plan Template 3
89/105
-
7/31/2019 Business Plan Template 3
90/105
-
7/31/2019 Business Plan Template 3
91/105
-
7/31/2019 Business Plan Template 3
92/105
-
7/31/2019 Business Plan Template 3
93/105
-
7/31/2019 Business Plan Template 3
94/105
-
7/31/2019 Business Plan Template 3
95/105
Aug Sep Oct Nov Dec
56 57 58 59 60 ck
- - - - - - OK
-
7/31/2019 Business Plan Template 3
96/105
- - - - - - OK- - - - - - OK- - - - - - OK- - - - - - OK- - - - - - OK
- - - - - - OK- - - - - - OK- - - - - - OK- - - - - - OK- - - - - - OK- - - - - - OK- - - - - - OK
- - - - - -
0 0Nov Dec
$0.00 $0.00
$0.00 $0.00
0 0Nov Dec 0
$0.00 $0.00
$0.00 $0.00
0 0Nov Dec 0
-
7/31/2019 Business Plan Template 3
97/105
$0.00 $0.00
$0.00 $0.00
0 0Nov Dec 0
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
-
7/31/2019 Business Plan Template 3
98/105
[Company]
Projected Income Statement
Year 1-5
(in thousands)
Year 1 % sales Year 2 % sales Year 3 % sales Year 4 % sales
Sales - - - -
Cost of Goods Sold - 0.0% - 0.0% - 0.0% - 0.0%
Gross Profit - 0.0% - 0.0% - 0.0% - 0.0%
Salaries/Officers - 0.0% - 0.0% - 0.0% - 0.0%
Salaries/Staff - 0.0% - 0.0% - 0.0% - 0.0%Benefits - 0.0% - 0.0% - 0.0% - 0.0%
Payroll Taxes - 0.0% - 0.0% - 0.0% - 0.0%Insurance - 0.0% - 0.0% - 0.0% - 0.0%
Trade shows/Advertising - 0.0% - 0.0% - 0.0% - 0.0%
Depreciation - 0.0% - 0.0% - 0.0% - 0.0%Miscellaneous - 0.0% - 0.0% - 0.0% - 0.0%
Postage/Delivery - 0.0% - 0.0% - 0.0% - 0.0%Printing - 0.0% - 0.0% - 0.0% - 0.0%
Professional Fees - 0.0% - 0.0% - 0.0% - 0.0%
Rent/Utilities - 0.0% - 0.0% - 0.0% - 0.0%Supplies - 0.0% - 0.0% - 0.0% - 0.0%
Telephone - 0.0% - 0.0% - 0.0% - 0.0%Travel & Ent - 0.0% - 0.0% - 0.0% - 0.0%
Research and Development - 0.0% - 0.0% - 0.0% - 0.0%Other - 0.0% - 0.0% - 0.0% - 0.0%
Total Operating Exp - 0.0% - 0.0% - 0.0% - 0.0%
Total Operating Profit (EBIT) - 0.0% - 0.0% - 0.0% - 0.0%
Other Income / (Exp) - 0.0% - 0.0% - 0.0% - 0.0%
Interest Income / (Exp) - 0.0% - 0.0% - 0.0% - 0.0%
Total Oth Inc/Exp - 0.0% - 0.0% - 0.0% - 0.0%
Net Income Before Tax (EBT) - 0.0% - 0.0% - 0.0% - 0.0%
Tax 40% - 0.0% - 0.0% - 0.0% - 0.0%
Net Income - 0.0% - 0.0% - 0.0% - 0.0%
Retained Earnings - 0.0% - 0.0% - 0.0% - 0.0%
Dividends - - - -
-
7/31/2019 Business Plan Template 3
99/105
[Company]
Projected Income Statement
Monthly
Year 5 Jan Feb Mar Apr May Jun
Sales - - - - - -
Cost of Goods - - - - - -Gross Margin - - - - - -
Salaries/Officers - - - - - -Salaries/Staff - - - - - -
Benefits 0% - - - - - -Payroll Taxes 0% - - - - - -
Insurance - - - - - - -Trade shows/Advertising - - - - - - -
Depreciation - - - - - -Miscellaneous - - - - - - -Postage/Delivery - - - - - - -
Printing - - - - - - -Professional Fees - - - - - - -
Rent/Utilities - - - - - - -Supplies - - - - - - -
Telephone - - - - - - -Travel & Ent - - - - - - -
Research and Development - - - - - - -Other - - - - - - -
Total Operating Exp - - - - - -
Total Operating Profit - - - - - -
Other (Income) / Exp - - - - - - -
Interest (Income) / Exp - - - - - -
Total Oth Inc/Exp - - - - - -
Net Income Before Tax (EBIT) - - - - - -
Tax 40% - - - - - -
Net Income - - - - - -
Retained Earnings #### - - - - - -
-
7/31/2019 Business Plan Template 3
100/105
[Company]
Monthly Balance Sheet
Year 5
Dec Jan Feb Mar Apr May JunAssets
Current assets:
Cash and cash equivalents - - - - - - -Accounts receivable - - - - - - -
Inventories - - - - - - -Prepaid expenses - - - - - - -
Total current assets - - - - - - -
Fixed Assets
Furniture and Fixtures - - - - - - -Equipment - - - - - - -
Construction in progress - - - - - - -- - - - - - -
Less accumulated depreciation - - - - - - -Furniture, Fixtures, Fleet, Net - - - - - - -
Other assets - - - - - - -Total assets - - - - - - -
Liabilities and stockholders' equity
Current liabilities:
Short-term debt - - - - - - -Accounts payable - - - - - - -
Other accrued liabilities - - - - - - -Income taxes payable - - - - - - -
Total current liabilities - - - - - - -
Long-term liabilities - - - - -
Long-term debt - - - - - - -Deferred tax liabilities - - - - - - -
Total Liabilities - - - - - - -
Stockholders' equity: - - - - - - -
Retained earnings - - - - - - -Total stockholders' equity - - - - - - -
Total liabilities and stockholders' equity - - - - - - -
-
7/31/2019 Business Plan Template 3
101/105
Company]
nnual Statement of Cash Flow
Years 1-5
n thousands)
Year 1 Year 2 Year 3 Year 4 Year 5
ash and cash equivalents, beginning of period - - - - -
ash flow from operations: - - -
Net income - - - - -dditions (sources of cash):
Depreciation - - - - -Increase in accounts payable - - - - -
Increase in accrued income taxes - - - - -ubtractions (uses of cash):
Increase in accounts receivable - - - - -Increase in inventory - - - - -Net cash flow from operations - - - - -
ash flow from investing activities
Leasehold improvements/F&F - - - - -
Equipment - - - - -et cash (used for) investing activities - - - - -
ash flows provided by (used for) financing activities:Increase (decrease) in short-term debt, net - - - - -
Capital infusion - - - - -Additions to long-term debt - - - - -
Retirement of long-term debt - - - - -et cash (used for) financing activities - - - - -
Cash Distributions to Shareholders - - - - -
et increase (decrease) in cash and cash equivalen - - - - -
ash and cash equivalents, end of period - - - - -
-
7/31/2019 Business Plan Template 3
102/105
[Company]
Projected Income Statement
Year 1-5
(in thousands)
Year 1 Year 2 Year 3 Year 4 Year 5
Sales - - - - -
Cost of Goods Sold - - - - -
Gross Profit - - - - -
Salaries/Officers - - - - -
Salaries/Staff - - - - -
Benefits - - - - -
Payroll Taxes - - - - -
Insurance - - - - -
Trade shows/Advertising - - - - -
Depreciation - - - - -Miscellaneous - - - - -
Postage/Delivery - - - - -
Printing - - - - -
Professional Fees - - - - -
Rent/Utilities - - - - -
Supplies - - - - -
Telephone - - - - -
Travel & Ent - - - - -
Research and Development - - - - -
Other - - - - -
Total Operating Exp - - - - -
Total Operating Profit (EBIT) - - - - -
Other Income / (Exp) - - - - -
Interest Income / (Exp) - - - - -
Total Oth Inc/Exp - - - - -
Net Income Before Tax (EBT) - - - - -
Tax - - - - -
Net Income - - - - -
Retained Earnings - - - - -
Dividends - - - - -
-
7/31/2019 Business Plan Template 3
103/105
[Company]
Annual Balance Sheet
Year 1 - 5
Year 1 Year 2 Year 3Assets
Current assets:
Cash and cash equivalents - - -
Accounts receivable - - -
Inventories - - -
Prepaid expenses - - -
Total current assets - - -
Fixed Assets
Furniture and Fixtures - - -
Leasehold Improvements - - -
Construction in progress - - -
- - -Less accumulated depreciation - - -
Furniture, Fixtures, Fleet, Net - - -
Other assets - - -
Total assets - - -
Liabilities and stockholders' equity
Current liabilities:
Short-term debt - - -
Accounts payable - - -
Other accrued liabilities - - -
Income taxes payable - - -
Total current liabilities - - -
Long-term liabilities
Long-term debt - - -
Deferred tax liabilities - - -
Total Liabilities - - -
Stockholders' equity: - - -
Retained earnings - - -
Total stockholders' equity - - -
Total liabilities and stockholders' equity - - -
-
7/31/2019 Business Plan Template 3
104/105
[Company]
Annual Statement of Cash Flow
Years 1-5
(in thousands)
Year 4 Year 5Cash and cash equivalents, beginning of period
Cash flow from operations:
- - Net income
- - Additions (sources of cash):
- - Depreciation
- - Increase in accounts payable
- - Increase in accrued income taxes
Subtractions (uses of cash):
- - Increase in accounts receivable
- - Increase in inventory
- - Net cash flow from operations
- - Cash flow from investing activities- - Leasehold improvements/F&F
- - Equipment
- - Net cash (used for) investing activities
- - Cash flows provided by (used for) financing activities:
Increase (decrease) in short-term debt, net
Capital infusion
- - Additions to long-term debt
- - Retirement of long-term debt
- - Net cash (used for) financing activities
- - Cash Distributions to Shareholders
- - Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents, end of period
- -
- -
- -
- -
- -
- -
- -
-
7/31/2019 Business Plan Template 3
105/105
Year 1 Year 2 Year 3 Year 4 Year 5
- - - - -
- - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -