Date post: | 08-Apr-2018 |
Category: |
Documents |
Upload: | stevehead57 |
View: | 215 times |
Download: | 0 times |
of 21
8/7/2019 The Eco-Marathon
1/21
The Eco-MarathonCharles Bailey
8/7/2019 The Eco-Marathon
2/21
Confidentiality Agreement
The undersigned reader acknowledges that the information provided by _______________ in this business plan isconfidential; therefore, reader agrees not to disclose it without the express written permission of _______________.
It is acknowledged by reader that information to be furnished in this business plan is in all respects confidential in nature,other than information which is in the public domain through other means and that any disclosure or use of same by reader,may cause serious harm or damage to _______________.
Upon request, this document is to be immediately returned to _______________.
___________________ Signature
___________________ Name (typed or printed)
___________________ Date
This is a business plan. It does not imply an offering of securities.
8/7/2019 The Eco-Marathon
3/21
1.0 Executive Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.1 Objectives . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.2 Mission . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11.3 Keys to Success . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
2.0 Organization Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.1 Legal Entity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22.2 Start-up Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
3.0 Products and Services . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
4.0 Market Analysis Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34.1 Market Segmentation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34.2 Target Market Segment Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34.3 Service Providers Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
4.3.1 Alternatives and Usage Patterns . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
5.0 Web Plan Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45.1 Website Marketing Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45.2 Development Requirements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
6.0 Strategy and Implementation Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46.1 SWOT Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
6.1.1 Strengths . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46.1.2 Weaknesses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46.1.3 Opportunities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46.1.4 Threats . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
6.2 Competitive Edge . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Table of Contents
8/7/2019 The Eco-Marathon
4/21
1.0 Executive Summary
1.1 Objectives
The Eco-Marathon
8/7/2019 The Eco-Marathon
5/21
1.3 Keys to Success
2.0 Organization Summary
2.1 Legal Entity
2.2 Start-up Summary
Table: Start-up
Start-up
Requirements
Start-up ExpensesLegal $0Stationery etc. $0Insurance $0Rent $0Computer $0Other $0Total Start-up Expenses $0
The Eco-Marathon
8/7/2019 The Eco-Marathon
6/21
3.0 Products and Services
4.0 Market Analysis Summary
4.1 Market Segmentation
Table: Market Analysis
Market Analysis2011 2012 2013 2014 2015
Potential Customers Growth CAGRSegment Name 0% 0 0 0 0 0 0.00%Segment Name 0% 0 0 0 0 0 0.00%Other 0% 0 0 0 0 0 0.00%Total 0.00% 0 0 0 0 0 0.00%
The Eco-Marathon
8/7/2019 The Eco-Marathon
7/21
4.3.1 Alternatives and Usage Patterns
5.0 Web Plan Summary
5.1 Website Marketing Strategy
5.2 Development Requirements
6.0 Strategy and Implementation Summary
6.1 SWOT Analysis
6.1.1 Strengths
The Eco-Marathon
8/7/2019 The Eco-Marathon
8/21
6.4 Fundraising Strategy
6.4.1 Funding Forecast
Table: Funding Forecast
Funding Forecast
FY 2012 FY 2013 FY 2014UnitsRow 1 0 0 0Row 2 0 0 0Row 3 0 0 0Total Units 0 0 0
Unit Prices FY 2012 FY 2013 FY 2014Row 1 $0.00 $0.00 $0.00Row 2 $0.00 $0.00 $0.00Row 3 $0.00 $0.00 $0.00
FundingRow 1 $0 $0 $0Row 2 $0 $0 $0Row 3 $0 $0 $0Total Funding $0 $0 $0
Direct Unit Costs FY 2012 FY 2013 FY 2014Row 1 $0.00 $0.00 $0.00Row 2 $0.00 $0.00 $0.00Row 3 $0.00 $0.00 $0.00
The Eco-Marathon
8/7/2019 The Eco-Marathon
9/21
6.5 Milestones
Table: Milestones
The Eco-Marathon
8/7/2019 The Eco-Marathon
10/21
7.0 Management Summary
7.1 Personnel Plan
Table: Personnel
Personnel Plan
FY 2012 FY 2013 FY 2014Name or Title or Group $0 $0 $0Name or Title or Group $0 $0 $0Name or Title or Group $0 $0 $0Total People 0 0 0
Total Payroll $0 $0 $0
8.0 Financial Plan
8.1 Start-up Funding
Table: Start-up Funding
Start-up Funding
The Eco-Marathon
8/7/2019 The Eco-Marathon
11/21
8.2 Important Assumptions
8.3 Break-even Analysis
Table: Break-even Analysis
Break-even Analysis
Monthly Units Break-even 0Monthly Revenue Break-even $0
Assumptions:Average Per-Unit Revenue $0.00Average Per-Unit Variable Cost $0.00Estimated Monthly Fixed Cost $0
The Eco-Marathon
8/7/2019 The Eco-Marathon
12/21
Table: Surplus and Deficit
Surplus and DeficitFY 2012 FY 2013 FY 2014
Funding $0 $0 $0Direct Cost $0 $0 $0Other Costs of Goods $0 $0 $0
------------ ------------ ------------Total Direct Cost $0 $0 $0
Gross Surplus $0 $0 $0Gross Surplus % 0.00% 0.00% 0.00%
ExpensesPayroll $0 $0 $0Marketing/Promotion $0 $0 $0Depreciation $0 $0 $0Rent $0 $0 $0Utilities $0 $0 $0Insurance $0 $0 $0Payroll Taxes $0 $0 $0Other $0 $0 $0
------------ ------------ ------------Total Operating Expenses $0 $0 $0
Surplus Before Interest andTaxes $0 $0 $0
EBITDA $0 $0 $0Interest Expense $0 $0 $0Taxes Incurred $0 $0 $0
Net Surplus $0 $0 $0Net Surplus/Funding 0.00% 0.00% 0.00%
The Eco-Marathon
8/7/2019 The Eco-Marathon
13/21
The Eco-Marathon
8/7/2019 The Eco-Marathon
14/21
8.5 Projected Cash Flow
Table: Cash Flow
The Eco-Marathon
8/7/2019 The Eco-Marathon
15/21
Net Cash Flow $0 $0 $0Cash Balance $0 $0 $0
8.6 Projected Balance Sheet
The Eco-Marathon
8/7/2019 The Eco-Marathon
16/21
8.7 Standard Ratios
Table: Ratios
Ratio AnalysisFY 2012 FY 2013 FY 2014 Industry Profile
Funding Growth 0.00% 0.00% 0.00% 0.00%
Percent of Total AssetsAccounts Receivable 0.00% 0.00% 0.00% 0.00%Inventory 0.00% 0.00% 0.00% 0.00%Other Current Assets 0.00% 0.00% 0.00% 100.00%Total Current Assets 0.00% 0.00% 0.00% 100.00%Long-term Assets 0.00% 0.00% 0.00% 0.00%Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 0.00% 0.00% 0.00% 0.00%Long-term Liabilities 0.00% 0.00% 0.00% 0.00%Total Liabilities 0.00% 0.00% 0.00% 0.00%Net Worth 100.00% 100.00% 100.00% 100.00%
Percent of FundingFunding 100.00% 100.00% 100.00% 100.00%Gross Surplus 0.00% 0.00% 0.00% 0.00%Selling, General & AdministrativeExpenses 0.00% 0.00% 0.00% 0.00%
Advertising Expenses 0.00% 0.00% 0.00% 0.00%Surplus Before Interest and Taxes 0.00% 0.00% 0.00% 0.00%
Main RatiosCurrent 0.00 0.00 0.00 0.00Quick 0.00 0.00 0.00 0.00Total Debt to Total Assets 0.00% 0.00% 0.00% 0.00%
The Eco-Marathon
8/7/2019 The Eco-Marathon
17/21
Academic Version
Table: Funding Forecast
Funding ForecastFeb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12
UnitsRow 1 0% 0 0 0 0 0 0 0 0 0 0 0 0Row 2 0% 0 0 0 0 0 0 0 0 0 0 0 0
Row 3 0% 0 0 0 0 0 0 0 0 0 0 0 0Total Units 0 0 0 0 0 0 0 0 0 0 0 0
Unit Prices Feb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12Row 1 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00Row 2 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00Row 3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
FundingRow 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Row 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Row 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Direct Unit Costs Feb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12Row 1 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00Row 2 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00Row 3 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
Direct Cost of FundingRow 1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Row 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Row 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Subtotal Direct Cost of Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Appendix
Page 14
8/7/2019 The Eco-Marathon
18/21
Academic Version
Table: Personnel
Personnel PlanFeb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12
Name or Title or Group 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Name or Title or Group 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Name or Title or Group 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Appendix
Page 15
8/7/2019 The Eco-Marathon
19/21
Academic Version
Table: Surplus and Deficit
Surplus and DeficitFeb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12
Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Direct Cost $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
- --- -- -- -- -- - -- -- -- -- -- - -- -- -- -- -- -- - -- --- -- -- -- - -- -- -- -- -- - -- -- -- -- -- -- - -- --- -- -- -- - -- --- -- --- - -- -- -- -- -- -- - -- --- -- -- -- - -- --- -- -- -- - --- -- -- -- --Total Direct Cost $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gross Surplus $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Gross Surplus % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ExpensesPayroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Marketing/Promotion $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Utilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
- --- -- -- -- -- - -- -- -- -- -- - -- -- -- -- -- -- - -- --- -- -- -- - -- -- -- -- -- - -- -- -- -- -- -- - -- --- -- -- -- - -- --- -- --- - -- -- -- -- -- -- - -- --- -- -- -- - -- --- -- -- -- - --- -- -- -- --Total Operating Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Surplus Before Interest and Taxes $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
EBITDA $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Surplus $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Net Surplus/Funding 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Appendix
Page 16
8/7/2019 The Eco-Marathon
20/21
Academic Version
Table: Cash Flow
Pro Forma Cash FlowFeb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12
Cash Received
Cash from OperationsCash Funding $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Cash from Receivables $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Subtotal Cash from Operations $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Additional Cash ReceivedSales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Subtotal Cash Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Expenditures Feb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12
Expenditures from OperationsCash Spending $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Bill Payments $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Subtotal Spent on Operations $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Additional Cash SpentSales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Long-term Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Subtotal Cash Spent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Cash Flow $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Cash Balance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Appendix
Page 17
8/7/2019 The Eco-Marathon
21/21
Academic Version
Table: Balance Sheet
Pro Forma Balance SheetFeb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12
Assets Starting Balances
Current AssetsCash $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Accounts Receivable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Inventory $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term AssetsLong-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Liabilities and Capital Feb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12
Current Liabilities Accounts Payable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Subtotal Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Accumulated Surplus/Deficit $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Surplus/Deficit $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0Total Liabilities and Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Worth $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Appendix
Page 18