MillenniumMart convenience store business plan appendix. MillenniumMart will be the first fully automated, 24-hour convenience store that is more like an enormous dispensing machine than a traditional store.

MillenniumMart

Start your own business plan »

Convenience Store 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
Drinks 0% $28,000 $33,040 $38,987 $46,005 $54,286 $64,057 $75,588 $89,193 $105,248 $124,193 $146,547 $172,926
Snacks 0% $25,000 $29,500 $34,810 $41,076 $48,469 $57,194 $67,489 $79,637 $93,971 $110,886 $130,846 $154,398
Magazines/newspapers 0% $6,000 $7,080 $8,354 $9,858 $11,633 $13,727 $16,197 $19,113 $22,553 $26,613 $31,403 $37,056
General grocery items 0% $8,000 $9,440 $11,139 $13,144 $15,510 $18,302 $21,596 $25,484 $30,071 $35,484 $41,871 $49,407
Other 0% $4,000 $4,720 $5,570 $6,572 $7,755 $9,151 $10,798 $12,742 $15,035 $17,742 $20,935 $24,704
Total Sales $71,000 $83,780 $98,860 $116,655 $137,653 $162,431 $191,668 $226,169 $266,879 $314,917 $371,602 $438,491
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
Drinks $21,560 $25,441 $30,020 $35,424 $41,800 $49,324 $58,202 $68,679 $81,041 $95,628 $112,841 $133,153
Snacks $19,250 $22,715 $26,804 $31,628 $37,321 $44,039 $51,966 $61,320 $72,358 $85,382 $100,751 $118,887
Magazines/newspapers $4,620 $5,452 $6,433 $7,591 $8,957 $10,569 $12,472 $14,717 $17,366 $20,492 $24,180 $28,533
General grocery items $6,160 $7,269 $8,577 $10,121 $11,943 $14,093 $16,629 $19,623 $23,155 $27,322 $32,240 $38,044
Other $3,080 $3,634 $4,289 $5,061 $5,971 $7,046 $8,315 $9,811 $11,577 $13,661 $16,120 $19,022
Subtotal Direct Cost of Sales $54,670 $64,511 $76,123 $89,825 $105,993 $125,072 $147,585 $174,150 $205,497 $242,486 $286,134 $337,638
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
Mr. Bean 0% $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Mrs. Tuck 0% $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Mr. Takeda 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Office manager 0% $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700 $1,700
Technicians 0% $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $3,000 $3,000 $4,500 $4,500 $4,500 $4,500
Total People 5 5 5 5 5 5 6 6 7 7 7 7
Total Payroll $12,700 $12,700 $12,700 $12,700 $12,700 $12,700 $14,200 $14,200 $15,700 $15,700 $15,700 $15,700
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 $71,000 $83,780 $98,860 $116,655 $137,653 $162,431 $191,668 $226,169 $266,879 $314,917 $371,602 $438,491
Direct Cost of Sales $54,670 $64,511 $76,123 $89,825 $105,993 $125,072 $147,585 $174,150 $205,497 $242,486 $286,134 $337,638
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $54,670 $64,511 $76,123 $89,825 $105,993 $125,072 $147,585 $174,150 $205,497 $242,486 $286,134 $337,638
Gross Margin $16,330 $19,269 $22,738 $26,831 $31,660 $37,359 $44,084 $52,019 $61,382 $72,431 $85,469 $100,853
Gross Margin % 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00% 23.00%
Expenses
Payroll $12,700 $12,700 $12,700 $12,700 $12,700 $12,700 $14,200 $14,200 $15,700 $15,700 $15,700 $15,700
Sales and Marketing and Other Expenses $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Depreciation $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Leased equipment $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $6,000
Rent $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Utilities $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
Accounting/bookeeping $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $750 $750
Insurance $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $3,000 $4,000 $5,000 $10,000
Total Operating Expenses $35,400 $35,400 $35,400 $35,400 $35,400 $35,400 $36,900 $36,900 $39,400 $40,400 $41,650 $48,650
Profit Before Interest and Taxes ($19,070) ($16,131) ($12,662) ($8,569) ($3,740) $1,959 $7,184 $15,119 $21,982 $32,031 $43,819 $52,203
EBITDA ($18,470) ($15,531) ($12,062) ($7,969) ($3,140) $2,559 $7,784 $15,719 $22,582 $32,631 $44,419 $52,803
Interest Expense $958 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $1,375 $1,417 $1,417 $1,417 $1,417
Taxes Incurred ($6,008) ($5,252) ($4,211) ($2,983) ($1,534) $175 $1,743 $4,123 $6,170 $9,184 $12,721 $15,236
Net Profit ($14,020) ($12,254) ($9,826) ($6,961) ($3,580) $409 $4,066 $9,621 $14,396 $21,430 $29,681 $35,550
Net Profit/Sales -19.75% -14.63% -9.94% -5.97% -2.60% 0.25% 2.12% 4.25% 5.39% 6.80% 7.99% 8.11%
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 $71,000 $83,780 $98,860 $116,655 $137,653 $162,431 $191,668 $226,169 $266,879 $314,917 $371,602 $438,491
Subtotal Cash from Operations $71,000 $83,780 $98,860 $116,655 $137,653 $162,431 $191,668 $226,169 $266,879 $314,917 $371,602 $438,491
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 $5,000 $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 $50,000 $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 $50,000 $0 $0 $0 $0 $0 $0 $4,000
Subtotal Cash Received $71,000 $133,780 $98,860 $116,655 $187,653 $162,431 $191,668 $226,169 $271,879 $314,917 $371,602 $442,491
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 $12,700 $12,700 $12,700 $12,700 $12,700 $12,700 $14,200 $14,200 $15,700 $15,700 $15,700 $15,700
Bill Payments $12,062 $120,914 $94,045 $108,734 $126,066 $146,518 $170,637 $198,680 $232,293 $272,239 $319,734 $375,955
Subtotal Spent on Operations $24,762 $133,614 $106,745 $121,434 $138,766 $159,218 $184,837 $212,880 $247,993 $287,939 $335,434 $391,655
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 $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 $24,762 $133,614 $106,745 $121,434 $138,766 $159,218 $184,837 $212,880 $247,993 $287,939 $335,434 $391,655
Net Cash Flow $46,238 $166 ($7,885) ($4,779) $48,887 $3,212 $6,831 $13,289 $23,886 $26,979 $36,168 $50,835
Cash Balance $160,058 $160,225 $152,340 $147,561 $196,448 $199,661 $206,492 $219,780 $243,667 $270,645 $306,813 $357,649
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 $113,820 $160,058 $160,225 $152,340 $147,561 $196,448 $199,661 $206,492 $219,780 $243,667 $270,645 $306,813 $357,649
Inventory $10,000 $60,137 $70,962 $83,735 $98,807 $116,592 $137,579 $162,343 $191,565 $226,047 $266,735 $314,747 $371,402
Other Current Assets $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Total Current Assets $131,820 $228,195 $239,186 $244,074 $254,368 $321,040 $345,239 $376,835 $419,345 $477,713 $545,380 $629,561 $737,050
Long-term Assets
Long-term Assets $72,000 $72,000 $72,000 $72,000 $72,000 $72,000 $72,000 $72,000 $72,000 $72,000 $72,000 $72,000 $72,000
Accumulated Depreciation $0 $600 $1,200 $1,800 $2,400 $3,000 $3,600 $4,200 $4,800 $5,400 $6,000 $6,600 $7,200
Total Long-term Assets $72,000 $71,400 $70,800 $70,200 $69,600 $69,000 $68,400 $67,800 $67,200 $66,600 $66,000 $65,400 $64,800
Total Assets $203,820 $299,595 $309,986 $314,274 $323,968 $390,040 $413,639 $444,635 $486,545 $544,313 $611,380 $694,961 $801,850
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 $8,000 $117,795 $90,440 $104,554 $121,209 $140,862 $164,052 $190,981 $223,271 $261,643 $307,280 $361,179 $428,518
Current Borrowing $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $20,000 $20,000 $20,000 $20,000
Other Current Liabilities $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Subtotal Current Liabilities $33,000 $142,795 $115,440 $129,554 $146,209 $165,862 $189,052 $215,981 $248,271 $291,643 $337,280 $391,179 $458,518
Long-term Liabilities $100,000 $100,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000
Total Liabilities $133,000 $242,795 $265,440 $279,554 $296,209 $315,862 $339,052 $365,981 $398,271 $441,643 $487,280 $541,179 $608,518
Paid-in Capital $320,000 $320,000 $320,000 $320,000 $320,000 $370,000 $370,000 $370,000 $370,000 $370,000 $370,000 $370,000 $374,000
Retained Earnings ($249,180) ($249,180) ($249,180) ($249,180) ($249,180) ($249,180) ($249,180) ($249,180) ($249,180) ($249,180) ($249,180) ($249,180) ($249,180)
Earnings $0 ($14,020) ($26,274) ($36,100) ($43,061) ($46,641) ($46,232) ($42,166) ($32,545) ($18,150) $3,280 $32,962 $68,512
Total Capital $70,820 $56,800 $44,546 $34,720 $27,759 $74,179 $74,588 $78,654 $88,275 $102,670 $124,100 $153,782 $193,332
Total Liabilities and Capital $203,820 $299,595 $309,986 $314,274 $323,968 $390,040 $413,639 $444,635 $486,545 $544,313 $611,380 $694,961 $801,850
Net Worth $70,820 $56,800 $44,546 $34,720 $27,759 $74,179 $74,588 $78,654 $88,275 $102,670 $124,100 $153,782 $193,332

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
MillenniumMart convenience store business plan appendix. MillenniumMart will be the first fully automated, 24-hour convenience store that is more like an enormous dispensing machine than a traditional store.
\n