Doggie Pause animal day care business plan appendix. Doggie Pause plans to collar the market for canine daycare giving well-heeled professionals a new leash on life.

Doggie Pause

Start your own business plan »

Animal Day Care Business Plan

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
Doggie care hours (all inclusive) 20% $5,125 $5,395 $6,835 $12,595 $9,265 $7,825 $8,095 $8,635 $11,245 $15,714 $20,395 $24,355
Other 20% $765 $585 $705 $1,215 $585 $705 $1,215 $1,095 $1,305 $1,785 $2,055 $2,235
Total Sales $5,890 $5,980 $7,540 $13,810 $9,850 $8,530 $9,310 $9,730 $12,550 $17,499 $22,450 $26,590
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
Doggie care hours (all inclusive) 10% $513 $540 $684 $1,260 $927 $783 $810 $864 $1,125 $1,571 $2,040 $2,436
Other 35% $268 $205 $247 $425 $205 $247 $425 $383 $457 $625 $719 $782
Subtotal Direct Cost of Sales $780 $744 $930 $1,685 $1,131 $1,029 $1,235 $1,247 $1,581 $2,196 $2,759 $3,218
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
Dog care assistants/groomers 0% $3,200 $3,200 $3,200 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $6,400 $6,400
Admin/etc. 0% $500 $500 $500 $500 $500 $500 $500 $500 $1,200 $1,200 $1,200 $1,200
Total People 3 3 3 4 4 4 4 4 5 5 6 6
Total Payroll $3,700 $3,700 $3,700 $5,300 $5,300 $5,300 $5,300 $5,300 $6,000 $6,000 $7,600 $7,600
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% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
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 $5,890 $5,980 $7,540 $13,810 $9,850 $8,530 $9,310 $9,730 $12,550 $17,499 $22,450 $26,590
Direct Cost of Sales $780 $744 $930 $1,685 $1,131 $1,029 $1,235 $1,247 $1,581 $2,196 $2,759 $3,218
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $780 $744 $930 $1,685 $1,131 $1,029 $1,235 $1,247 $1,581 $2,196 $2,759 $3,218
Gross Margin $5,110 $5,236 $6,610 $12,125 $8,719 $7,501 $8,075 $8,483 $10,969 $15,303 $19,691 $23,372
Gross Margin % 86.75% 87.55% 87.66% 87.80% 88.52% 87.93% 86.74% 87.19% 87.40% 87.45% 87.71% 87.90%
Expenses
Payroll $3,700 $3,700 $3,700 $5,300 $5,300 $5,300 $5,300 $5,300 $6,000 $6,000 $7,600 $7,600
Sales and Marketing and Other Expenses $3,000 $2,000 $2,000 $1,000 $1,000 $1,000 $1,000 $1,000 $750 $750 $750 $750
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $200 $200 $200 $225 $225 $225 $225 $225 $250 $250 $250 $250
Insurance $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Rent $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Payroll Taxes 15% $555 $555 $555 $795 $795 $795 $795 $795 $900 $900 $1,140 $1,140
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $10,455 $9,455 $9,455 $10,320 $10,320 $10,320 $10,320 $10,320 $10,900 $10,900 $12,740 $12,740
Profit Before Interest and Taxes ($5,345) ($4,219) ($2,845) $1,805 ($1,601) ($2,819) ($2,245) ($1,837) $69 $4,403 $6,951 $10,632
EBITDA ($5,345) ($4,219) ($2,845) $1,805 ($1,601) ($2,819) ($2,245) ($1,837) $69 $4,403 $6,951 $10,632
Interest Expense $325 $316 $308 $299 $291 $282 $273 $264 $255 $246 $237 $228
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($5,670) ($4,536) ($3,153) $1,506 ($1,892) ($3,101) ($2,518) ($2,101) ($186) $4,157 $6,714 $10,405
Net Profit/Sales -96.27% -75.85% -41.82% 10.90% -19.21% -36.36% -27.04% -21.59% -1.49% 23.75% 29.91% 39.13%
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 $5,890 $5,980 $7,540 $13,810 $9,850 $8,530 $9,310 $9,730 $12,550 $17,499 $22,450 $26,590
Subtotal Cash from Operations $5,890 $5,980 $7,540 $13,810 $9,850 $8,530 $9,310 $9,730 $12,550 $17,499 $22,450 $26,590
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 $10,000 $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 $5,890 $5,980 $7,540 $13,810 $9,850 $8,530 $19,310 $9,730 $12,550 $17,499 $22,450 $26,590
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 $3,700 $3,700 $3,700 $5,300 $5,300 $5,300 $5,300 $5,300 $6,000 $6,000 $7,600 $7,600
Bill Payments $262 $7,825 $6,822 $6,994 $6,985 $6,438 $6,338 $6,528 $6,538 $6,757 $7,369 $8,151
Subtotal Spent on Operations $3,962 $11,525 $10,522 $12,294 $12,285 $11,738 $11,638 $11,828 $12,538 $12,757 $14,969 $15,751
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 $1,009 $1,017 $1,025 $1,034 $1,043 $1,051 $1,060 $1,069 $1,078 $1,087 $1,096 $1,105
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,000
Long-term Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $4,971 $12,542 $11,547 $13,328 $13,328 $12,789 $12,698 $12,897 $13,616 $13,843 $16,065 $26,856
Net Cash Flow $919 ($6,562) ($4,007) $482 ($3,478) ($4,259) $6,612 ($3,167) ($1,066) $3,656 $6,385 ($266)
Cash Balance $20,919 $14,357 $10,350 $10,832 $7,355 $3,095 $9,707 $6,541 $5,475 $9,131 $15,516 $15,251
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 $20,000 $20,919 $14,357 $10,350 $10,832 $7,355 $3,095 $9,707 $6,541 $5,475 $9,131 $15,516 $15,251
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $20,000 $20,919 $14,357 $10,350 $10,832 $7,355 $3,095 $9,707 $6,541 $5,475 $9,131 $15,516 $15,251
Long-term Assets
Long-term Assets $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500
Total Assets $27,500 $28,419 $21,857 $17,850 $18,332 $14,855 $10,595 $17,207 $14,041 $12,975 $16,631 $23,016 $22,751
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 $7,598 $6,589 $6,760 $6,771 $6,227 $6,120 $6,310 $6,313 $6,512 $7,097 $7,864 $8,299
Current Borrowing $40,000 $38,991 $37,974 $36,949 $35,915 $34,872 $33,821 $32,761 $31,692 $30,614 $29,528 $28,432 $27,327
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $10,000 $10,000 $10,000 $10,000 $10,000 $0
Subtotal Current Liabilities $40,000 $46,590 $44,563 $43,709 $42,686 $41,100 $39,941 $49,071 $48,005 $47,126 $46,625 $46,296 $35,626
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $40,000 $46,590 $44,563 $43,709 $42,686 $41,100 $39,941 $49,071 $48,005 $47,126 $46,625 $46,296 $35,626
Paid-in Capital $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Retained Earnings ($32,500) ($32,500) ($32,500) ($32,500) ($32,500) ($32,500) ($32,500) ($32,500) ($32,500) ($32,500) ($32,500) ($32,500) ($32,500)
Earnings $0 ($5,670) ($10,206) ($13,359) ($11,853) ($13,745) ($16,846) ($19,364) ($21,465) ($21,651) ($17,494) ($10,780) ($375)
Total Capital ($12,500) ($18,170) ($22,706) ($25,859) ($24,353) ($26,245) ($29,346) ($31,864) ($33,965) ($34,151) ($29,994) ($23,280) ($12,875)
Total Liabilities and Capital $27,500 $28,419 $21,857 $17,850 $18,332 $14,855 $10,595 $17,207 $14,041 $12,975 $16,631 $23,016 $22,751
Net Worth ($12,500) ($18,170) ($22,706) ($25,859) ($24,353) ($26,245) ($29,346) ($31,864) ($33,965) ($34,151) ($29,994) ($23,280) ($12,875)

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Doggie Pause animal day care business plan appendix. Doggie Pause plans to collar the market for canine daycare giving well-heeled professionals a new leash on life.
\n