THE COMPLETE BUSINESS PLAN
A specific operating decision.
Can productive bay-day revenue support the fixed skilled roster, premises and materials without billing parked vehicles or duplicated paint?
Fictional editorial scenario. Prices, workload, wages, costs and financing are illustrative planning inputs, not current quotes, measured local averages or actual company results.
The forecast shows a net loss in Year 1, Year 2, Year 3. Positive funded cash assumes the full proposed equity is received; it does not establish commercial viability.
01 / THE PLAN
Executive summary
Juniper Bodyworks proposes a six-bay collision and paint repair shop in Columbus suburbs, Ohio, USA. A proposed independent collision and paint shop selling productive repair bay-days from six physical positions. The central launch decision is: Can productive bay-day revenue support the fixed skilled roster, premises and materials without billing parked vehicles or duplicated paint?
Business overview
Vehicle owners and authorized commercial or insurer contacts with an approved repair scope and identified payer. Six repair positions and a working-day calendar form one bay-day pool. Four production workers share those positions; five exclusive repair categories allocate productive occupation once. Owner estimating and support do not create technician hours. The business will accept assignments within this service boundary and quote separately or refer work that falls outside it.
Key priorities
Test approved paid repairs and record productive versus waiting bay days, worker effort, parts, outside services, rework, acceptance and collection. An estimate or insurer discussion is not an authorized repair. Several vehicles may occupy positions while only some are productive. The utilization target and mix need practical production evidence before the shop calendar is treated as reliable. The proposed first operating month is January 2027. The owner should confirm service readiness, paid staffing and available cash before opening the calendar.
Financial highlights
The proposal requires $510,000.00 in equity. Launch spending is $252,200.00, leaving $257,800.00 in opening cash. Year 1 revenue is $760,666.50 and net income is -$143,897.07. The first-year operating shortfall means sales do not yet cover the paid team and overhead. Funding provides time to establish demand; it does not remove that shortfall. The initial project outlay is not recovered within three operating years.
02 / THE PLAN
Company & management
Juniper Bodyworks will operate as an independent service business. The working owner will control scope, staffing, commercial terms and weekly cash decisions; legal formation and the ownership agreement must be completed before trading.
Company background
Juniper Bodyworks is a fictional Columbus-suburban shop using a leased collision/paint facility. Six physical repair positions define the selected bay-day format, not six production employees. The premises size and installed equipment are planning assumptions. No operating shop, inspected spray installation, trade authorization or insurer repair-program approval is supplied.
Ownership & management
The proposed owner contribution is $350,000.00; the remaining $160,000.00 is sought from external equity investors. The owner is also paid for an operating role. Investment valuation, ownership percentages, voting rights and distribution terms remain to be agreed.
Team & responsibilities
Two body technicians, one refinishing technician and one preparation/finishing technician are paid production roles. A full-time owner-manager/estimator and half-time customer administration are separately compensated. The owner is counted once and is not an extra productive technician. Bay occupation must be checked against the actual workers, skills and repair sequence rather than converted automatically into employee hours. Body technicians: 2 × $5,416.67 monthly, plus a 15% employer-cost allowance; Refinishing tech: 1 × $5,416.67 monthly, plus a 15% employer-cost allowance; Preparation tech: 1 × $3,750.00 monthly, plus a 15% employer-cost allowance; Owner estimator: 1 × $6,250.00 monthly, plus a 15% employer-cost allowance; Customer support: 1 × $1,666.67 monthly, plus a 15% employer-cost allowance. A weekly roster must cover delivery, preparation, travel, administration, leave and absence. The owner’s salary appears once in payroll; contributed time is not an additional cash contribution.
03 / THE PLAN
Products & business model
The offer is limited to work the team can define, price and deliver consistently. Each agreement should identify the buyer, included tasks, access requirements, deliverables, acceptance and payment terms.
Products & services
The five categories are cosmetic dents, bumpers, panels, collision/structural work and standalone refinishing. Prices are realized amounts per productive bay-day, not whole-repair quotations. Paint already included in an allocated collision or panel job is not billed again as standalone paint. Standard parts/paint and outside repair support are direct purchases; specialized work needs verified capability and scope.
Pricing & revenue streams
132 available productive bay-day units per month × 55% utilization = 72.6 sold units before ramp and seasonality. This shared capacity pool allocates completed work. 5 mutually exclusive service shares allocate that pool once. Each price is per productive bay-day. The 3-month ramp, 6% annual requested-volume growth, normalized monthly seasonality and 2% annual price growth are illustrative. Fractional units are expected monthly averages, not partial completed customer assignments. Actual scheduling, completed work and collections still need validation. Dent repair: 15% of the shared capacity at $600.00 per productive bay-day. Bumpers: 20% of the shared capacity at $800.00 per productive bay-day. Panels: 25% of the shared capacity at $1,050.00 per productive bay-day. Collision work: 25% of the shared capacity at $1,250.00 per productive bay-day. Paint only: 15% of the shared capacity at $850.00 per productive bay-day. Fees exclude customer sales tax. Confirm scope and any exceptional materials before accepting a fixed price.
Customer value
The proposed value is a documented repair boundary, visible progress and accepted handover. The forecast cannot establish structural competence, vehicle safety or successful repair. Actual repair methods, equipment suitability, inspection and any specialist work require qualified assessment. A vehicle waiting for parts or authorization does not automatically earn a productive bay-day.
04 / THE PLAN
Market & competition
The initial market is the specific buyer and buying occasion described below. The launch should be justified by paid work in a practical service area, rather than by applying a market-share percentage to a broad industry estimate.
Target customers
Vehicle owners and authorized commercial or insurer contacts with an approved repair scope and identified payer. Confirm who commissions the work, who supplies access or records and who authorizes payment. Keep the initial territory small enough to support the promised response and delivery time.
Demand & validation
Test approved paid repairs and record productive versus waiting bay days, worker effort, parts, outside services, rework, acceptance and collection. An estimate or insurer discussion is not an authorized repair. Several vehicles may occupy positions while only some are productive. The utilization target and mix need practical production evidence before the shop calendar is treated as reliable.
Competition & positioning
Customers may use another independent shop, a dealer repairer or an approved provider under their own arrangements. Compare the same repair scope, parts, paint, outside services, warranty and payment responsibility. No network membership, insurer reimbursement certainty or local quality ranking is claimed. A lower whole-repair quote may use a different technical or commercial boundary.
05 / THE PLAN
Marketing & sales
The acquisition process should bring in work that fits the team and produces collected contribution after delivery costs. Track qualified opportunities, accepted quotes, completed work and cash received as separate steps.
Customer acquisition
The owner would build suitable vehicle-owner and commercial relationships and describe the shop’s verified capabilities accurately. Fixed local marketing is separate from opening website/promotion. Track accepted and collected repair work, not only estimates. Do not invent insurer referrals, manufacturer certification, completed before/after results or a claims-processing guarantee.
Sales process
Confirm vehicle authority and payer, assess the requested repair appropriately, agree parts and scope and obtain approval before changes. Record completed work and acceptance before invoicing under the blended collection assumption. An expected insurer payment is not guaranteed cash. No vehicle sale, storage-charge stream or duplicate paint/material retail revenue is included.
Retention & measurement
Retain agreed scope, parts and work records, inspection/acceptance evidence and any actual warranty terms. Rework within the original obligation is not a new paid repair automatically. Monitor callback cause and consumed materials separately. Obtain permission before using vehicle images or claims information in a public portfolio.
06 / THE PLAN
Operations & milestones
Delivery must fit the paid team’s hours, equipment and service window. Work should enter the calendar only after scope, competence, access and required resources are confirmed.
Facilities & resources
Launch assets include the booth/ventilation, frame measurement, joining equipment, compressor, body/preparation tools, dust extraction, mixing/storage equipment and shop improvements. Only parts and paint are eligible stock; outside repair services are not inventory. Lease and utility deposits are excluded pending real terms. Actual installed scope, facility readiness, waste arrangements and equipment condition need specialist checks and quotes. The launch asset budget is Installed spray booth and ventilation: $60,000.00; Frame rack and measurement system: $40,000.00; Welding and joining equipment: $20,000.00; Compressor and air distribution: $12,000.00; Body tools and durable shop equipment: $15,000.00; Preparation and dust extraction: $15,000.00; Paint mixing and storage equipment: $10,000.00; Durable shop improvements: $40,000.00; Office and security hardware: $5,000.00.
Service delivery
Confirm authority and the approved estimate, assess readiness and required capability, order suitable parts, schedule productive work, review changes and document acceptance. This commercial outline is not a technical repair, paint or environmental procedure. Waiting, sequencing and rework consume finite premises and people. The bay-day ceiling does not certify that every mix can be delivered by the fixed production roster.
Launch & development milestones
Verify facility and operating suitability, qualified coverage, insurer scope, equipment installation and material/waste terms. Complete controlled paid repairs with separate productive/waiting and worker-effort logs. Review collected contribution before expanding commitments. No fit-out completion, certification, insurer approval or paid repair trial is represented as achieved.
07 / THE PLAN
Funding request & use of funds
All proposed equity must be available before launch payments. The funding plan separates equipment and setup spending from the cash reserve needed to support operations.
Use of funds
Launch spending totals $252,200.00: $217,000.00 for assets, $23,200.00 for expensed setup and $12,000.00 for opening inventory. Setup covers an allowance for formation, professional preparation, training and launch work. Refundable premises deposits and additional site work are excluded until scoped quotes are available.
Sources of funding
Total proposed equity is $510,000.00, comprising $350,000.00 from the owner and $160,000.00 from external investors. Neither contribution is committed. No borrowing is included, and financing receipts are separate from earned revenue.
Owner contribution
The owner must confirm the availability and transfer date of the $350,000.00 contribution. Salary pays for the owner’s continuing operating work. The company still needs cash for payroll, equipment and supplier invoices, even when the owner contributes additional time.
Funding request
The external equity request is $160,000.00. Receiving all proposed equity leaves $257,800.00 of opening cash and a forecast funding gap of $0.00. The gap measures a cash shortfall after assumed funding; it is not a substitute for the investment request. Agree investor rights and reporting before accepting funds.
08 / THE PLAN
Financial plan
The forecast covers January 2027–December 2029 in USD, with launch spending reported separately. Its usefulness depends on the service mix, fee, staffing cost and collection terms below.
Forecast assumptions
132 available productive bay-day units per month × 55% utilization = 72.6 sold units before ramp and seasonality. This shared capacity pool allocates completed work. 5 mutually exclusive service shares allocate that pool once. Each price is per productive bay-day. The 3-month ramp, 6% annual requested-volume growth, normalized monthly seasonality and 2% annual price growth are illustrative. Fractional units are expected monthly averages, not partial completed customer assignments. Actual scheduling, completed work and collections still need validation. Direct costs are 42% of net fees. Only purchased materials enter inventory; outside services are not stocked. Salaries are operating expenses, outside the direct-cost ratio. Salaries and fixed overhead grow 3% annually. Collections take 21 days, supplier payments 16 days and inventory coverage 9 days. The 21% flat income-tax provision and 15% employer-cost allowance are simplified planning inputs.
Financial outlook
Year 1: revenue $760,666.50, EBITDA -$107,080.39, net income -$143,897.07 and closing cash $121,920.23. Year 2: revenue $897,199.32, EBITDA -$47,182.32, net income -$83,998.97 and closing cash $71,424.98. Year 3: revenue $970,051.80, EBITDA -$23,103.00, net income -$59,919.68 and closing cash $44,740.07. The first-year operating shortfall means sales do not yet cover the paid team and overhead. Funding provides time to establish demand; it does not remove that shortfall. EBITDA excludes depreciation, interest and income tax; net income includes depreciation and the tax provision.
Cash needs & financial resilience
The lowest forecast cash balance is $44,740.07, and the funding gap is $0.00. Positive monthly operating EBITDA is not reached within the three years. The initial project outlay is not recovered within three operating years. Cash differs from profit because of equipment spending, depreciation, collection delays and financing. Review the monthly low point before committing the reserve.
Debt & repayment
No debt or investor distributions are included. Any borrowing option needs an amount, draw date, interest rate and repayment schedule before its affordability can be assessed. Pre-tax project payback measures recovery of the operating investment; it is not a promised dividend, investor return or financing approval.
09 / THE PLAN
Risks & contingencies
The main exposure is committing paid resources before collected sales justify them. The owner should use the service-specific risks below to decide when to narrow the offer, defer spending or stop.
Key risks
The retained forecast has losses throughout the horizon and no recovery of startup uses. Parts delays, rework, low productive occupation, outside services and slower payments can worsen the result while skilled payroll and rent continue. Installed equipment allowances may omit real site requirements. Proposed external equity is uncommitted and does not prove a viable repair shop.
Contingency actions
Test fewer productive bay-days, higher materials, more outside services and slower collection without removing the paid roster. Validate practical scheduling against actual repair sequences and qualified capacity. Revise scope and funding when quotes or evidence change. Do not bill parked vehicles or duplicate included paint to improve weak economics.
10 / THE PLAN
Supporting documents
The launch decision needs commercial evidence as well as a forecast. Maintain an organized working file so that costs, commitments and delivery capacity can be reviewed before money is spent.
Available supporting information
The operating proposal defines the customer, service boundary, paid roles, launch assets and collection terms. The accompanying annual financial statements set out earnings, cash flow and the balance sheet for the three-year period. All funding remains a proposal; the business is at the prelaunch stage.
Documents to obtain
Verified professional/operating eligibility, suitable facility and installation approvals, qualified repair arrangements, insurer/lease/deposit terms, installed equipment and material quotes, waste/vendor arrangements, paid repair/effort/collection records and committed equity remain outstanding. No roadworthiness result, certified process or secured funding is supplied. Record the actual fee, total delivery effort and date of payment for each trial assignment. Update the forecast and funding decision when quotes, commitments or measured results change a material assumption.
02 / THE FINANCIAL MODEL
How this business earns and uses cash.
132 available productive bay-day units per month × 55% utilization = 72.6 sold units before ramp and seasonality. This shared capacity pool allocates completed work. 5 mutually exclusive service shares allocate that pool once. Each price is per productive bay-day. The 3-month ramp, 6% annual requested-volume growth, normalized monthly seasonality and 2% annual price growth are illustrative. Fractional units are expected monthly averages, not partial completed customer assignments. Actual scheduling, completed work and collections still need validation.
The forecast covers three operating years, with prelaunch spending shown separately. Fees, workload, staffing and collection terms determine whether the business can cover its commitments and preserve cash.
| Service | Pool allocation | Base price | Billing unit |
|---|---|---|---|
| Dent repair | 15% | $600.00 | One productive bay-day |
| Bumpers | 20% | $800.00 | One productive bay-day |
| Panels | 25% | $1,050.00 | One productive bay-day |
| Collision work | 25% | $1,250.00 | One productive bay-day |
| Paint only | 15% | $850.00 | One productive bay-day |
| Cost or paid role | Base input | Treatment |
|---|---|---|
| Body technicians | $10,833.34/month before employer costs | Paid role; 15% employer allowance |
| Refinishing tech | $5,416.67/month before employer costs | Paid role; 15% employer allowance |
| Preparation tech | $3,750.00/month before employer costs | Paid role; 15% employer allowance |
| Owner estimator | $6,250.00/month before employer costs | Paid role; 15% employer allowance |
| Customer support | $1,666.67/month before employer costs | Paid role; 15% employer allowance |
| Shop occupancy | $6,000.00/month before employer costs | Operating expense |
| Utilities and communications | $1,500.00/month before employer costs | Operating expense |
| Garage and property cover | $850.00/month before employer costs | Operating expense |
| Estimating and shop software | $500.00/month before employer costs | Operating expense |
| Local marketing | $1,000.00/month before employer costs | Operating expense |
| Equipment maintenance | $600.00/month before employer costs | Operating expense |
| Accounting and professional | $400.00/month before employer costs | Operating expense |
| Waste and compliance allowance | $400.00/month before employer costs | Operating expense |
| Training and renewals | $300.00/month before employer costs | Operating expense |
| Cleaning and security | $450.00/month before employer costs | Operating expense |
| Payment processing | 1% of net fees | Operating expense |
| Warranty and rework materials | 1% of net fees | Operating expense |
| Job transport and delivery | 0.5% of net fees | Operating expense |
| Input | Case value |
|---|---|
| Collection delay | 21 days |
| Inventory / supplier payment | 9 days / 16 days |
| Direct costs | 42% of net fees |
| Price / requested-demand growth | 2% / 6% annually |
| Salary and fixed-cost growth | 3% annually |
| Income-tax provision | 21% simplified provision |
| Proposed owner equity | $350,000.00 |
| Proposed external equity | $160,000.00 |
| Prelaunch setup | $23,200.00 |
Direct costs cover 42% of fees and exclude the paid roles already shown in operating expenses. The material share uses the purchased-stock ledger; outside services remain direct expenses. All-in customer prices are not duplicated as extra parts or product revenue.
What the forecast shows
The forecast shows a net loss in Year 1, Year 2, Year 3. Net income includes depreciation and the monthly tax provision. EBITDA excludes depreciation, interest and tax; cash also reflects assets, working capital and financing.
| Measure | Year 1 · 2027 | Year 2 · 2028 | Year 3 · 2029 |
|---|---|---|---|
| Revenue | $760,666.50 | $897,199.32 | $970,051.80 |
| Cost of sales | $319,479.93 | $376,823.76 | $407,421.72 |
| Gross profit | $441,186.57 | $520,375.56 | $562,630.08 |
| Operating expenses | $548,266.96 | $567,557.88 | $585,733.08 |
| EBITDA | -$107,080.39 | -$47,182.32 | -$23,103.00 |
| Depreciation | $36,816.68 | $36,816.65 | $36,816.68 |
| Interest | $0.00 | $0.00 | $0.00 |
| Tax provision | $0.00 | $0.00 | $0.00 |
| Net income | -$143,897.07 | -$83,998.97 | -$59,919.68 |
| Measure | Year 1 · 2027 | Year 2 · 2028 | Year 3 · 2029 |
|---|---|---|---|
| Opening cash | $257,800.00 | $121,920.23 | $71,424.98 |
| Customer collections | $712,260.45 | $893,268.74 | $965,802.07 |
| Supplier payments | $299,873.26 | $376,206.11 | $406,753.90 |
| Operating expenses paid | $548,266.96 | $567,557.88 | $585,733.08 |
| Interest paid | $0.00 | $0.00 | $0.00 |
| Tax provision paid | $0.00 | $0.00 | $0.00 |
| Operating cash flow | -$135,879.77 | -$50,495.25 | -$26,684.91 |
| Investing cash flow | $0.00 | $0.00 | $0.00 |
| Financing cash flow | $0.00 | $0.00 | $0.00 |
| Net change | -$135,879.77 | -$50,495.25 | -$26,684.91 |
| Closing cash | $121,920.23 | $71,424.98 | $44,740.07 |
| Measure | Year 1 · 2027 | Year 2 · 2028 | Year 3 · 2029 |
|---|---|---|---|
| Cash | $121,920.23 | $71,424.98 | $44,740.07 |
| Receivables | $48,406.05 | $52,336.63 | $56,586.36 |
| Inventory | $7,883.27 | $8,523.40 | $9,215.49 |
| Net fixed assets | $180,183.32 | $143,366.67 | $106,549.99 |
| Assets | $358,392.87 | $275,651.68 | $217,091.91 |
| Payables | $15,489.94 | $16,747.72 | $18,107.63 |
| Loan balance | $0.00 | $0.00 | $0.00 |
| Liabilities | $15,489.94 | $16,747.72 | $18,107.63 |
| Equity and retained earnings | $342,902.93 | $258,903.96 | $198,984.28 |
| Reconciliation difference | $0.00 | $0.00 | $0.00 |
Launch spending is $252,200.00; opening cash is $257,800.00 after all proposed equity. The unfunded gap is $0.00. Pre-tax project payback is not reached within 36 months. Project recovery is not an investor distribution.
Inspect the actual report
Planning limits and qualifications
Planning model, not audited accounts or tax advice. Revenue is invoiced as earned; monthly subscriptions only. Annual prepayments, refundable deposits, milestone invoices, unbilled contract assets, customer taxes, seller settlements, capitalized interest and tax-loss carryforwards are not modeled.
Collection and supplier terms use 30-day monthly interpolation. Inventory purchases and non-stock direct costs use supplier terms; operating costs, setup costs, taxes and opening stock are paid immediately. Stock coverage applies only to linked goods costs. Production stock is tracked separately at unit cost.
Fictional editorial scenario. Prices, workload, wages, costs and financing are illustrative planning inputs, not current quotes, measured local averages or actual company results.
Source first-year six-bay format retained for 36 months: 132 available bay-days, 55% utilization, four production workers, paid owner estimator and half-time admin fixed. Original five shares/fees remain; standalone paint is exclusive. Three-month ramp and 6% requested growth replace utilization steps. Nine physical goods days replace eight effective days; 16-day blended payment retained. Lease and utility deposits excluded; setup paid once. Fees grow 2%, salary/fixed costs 3%; 21% tax and 15% employee allowance are simplified.
A 15% illustrative employer allowance is added to paid salaries. The flat 21% native tax provision is a simplified planning input, not an entity or personal tax opinion. Customer sales-tax receipts/remittances and owner distributions are outside this scenario.
All equity is proposed, uncommitted month-0 cash. No debt is modeled. Opening cash is a reserve, not an extra startup expense. Asset/setup/insurance/premises allowances need scoped quotes; refundable premises deposits and site-specific additional works are excluded.
Fictional editorial scenario. Prices, workload, wages, costs and financing are illustrative planning inputs, not current quotes, measured local averages or actual company results.
Source first-year six-bay format retained for 36 months: 132 available bay-days, 55% utilization, four production workers, paid owner estimator and half-time admin fixed. Original five shares/fees remain; standalone paint is exclusive. Three-month ramp and 6% requested growth replace utilization steps. Nine physical goods days replace eight effective days; 16-day blended payment retained. Lease and utility deposits excluded; setup paid once. Fees grow 2%, salary/fixed costs 3%; 21% tax and 15% employee allowance are simplified.
A 15% illustrative employer allowance is added to paid salaries. The flat 21% native tax provision is a simplified planning input, not an entity or personal tax opinion. Customer sales-tax receipts/remittances and owner distributions are outside this scenario.
All equity is proposed, uncommitted month-0 cash. No debt is modeled. Opening cash is a reserve, not an extra startup expense. Asset/setup/insurance/premises allowances need scoped quotes; refundable premises deposits and site-specific additional works are excluded.
03 / ACTUAL TEN-SLIDE PITCH
A focused funding conversation.
All ten pages of the delivered PDF. Buyer demand, team roles and funding remain proposed.
Juniper Bodyworks
Every slide is available in the complete ten-slide PDF. The full slide text follows.
Read the complete slide outline
1. Juniper Bodyworks
Productive repairs, visible scope.
Fictional prelaunch
2. Waiting cars do not earn.
Available units → completed work → fees
Demand and completion are assumptions.
Paid work will test time and margin.
3. A clear scope. A controlled delivery process.
Agree
Schedule
Deliver
Collect
One agreed scope. Documented acceptance.
4. Start with a reachable buying occasion.
Vehicle owners
An approved repair
Authorized payers
A defined vehicle claim
Schematic; buyers and area to validate.
5. Defined billing units. One shared service mix.
Mix
Dent repair 15%
600
Bumpers 20%
800
Panels 25%
1,050
Collision work 25%
1,250
Paint only 15%
850
USD / productive bay-day.
6. Compete on the job and the commercial terms.
Possible alternatives
Check before booking
Another body shop
Scope and authorization
Dealer repairer
Productive occupation
Approved repair vendor
Parts and collection
Compare equivalent work and written terms.
7. Fund the launch. Keep a reserve.
510,000.00
Proposed equity
252,200.00
Launch uses
257,800.00
Opening cash
Year 1 net loss: USD -143,897.07
Minimum cash: USD 44,740.07
8. Proposed team. Clear delivery responsibilities.
Monthly base pay
Body technicians
10,833.34
Refinishing tech
5,416.67
Preparation tech
3,750.00
Owner estimator
6,250.00
Customer support
1,666.67
Production workers share the same repair bays.
9. Prove the job economics before adding capacity.
Paid repairs
Bay effort
Cash margin
Prelaunch. These are the next tests.
10. Proposed external equity.
USD 160,000.00
Owner contribution: USD 350,000.00
Terms and funding remain uncommitted.
Project payback: not reached within 36 months
KEEP THE COMPLETE EXAMPLE
Three matching documents.
Free fictional sample PDFs. Actual page counts and byte sizes are shown below.
Business plan
12 pages · A4 portrait
97,380 bytes · PDF
Financial report
7 pages · A4 landscape
62,946 bytes · PDF
Pitch deck
10 pages · 16:9 landscape
47,997 bytes · PDF
Build around your own decisions.
Use your own service boundary, actual quotes, paid staffing and payment terms. Review every assumption before preparing your own package.
Create a plan like this ↗