Tools Rental Business Plan

Start your plan
Start my business plan

Start your own tools rental business plan

Borrow My Tools

Appendix

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)

Download link edge graphic Download this plan

Start your own tools rental business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.