Dog Kennel Business Plan

Start your plan
Start my business plan

Start your own dog kennel business plan

The Creature Nannie

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
Dog owners 0% $0 $230 $450 $700 $1,200 $1,350 $1,400 $1,600 $1,550 $1,400 $1,400 $1,600
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $230 $450 $700 $1,200 $1,350 $1,400 $1,600 $1,550 $1,400 $1,400 $1,600
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
Dog owners $0 $5 $9 $14 $24 $27 $28 $32 $31 $28 $28 $32
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $5 $9 $14 $24 $27 $28 $32 $31 $28 $28 $32
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
Payroll 0% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 1 1 1 1 1 1 1 1 1 1 1 1
Total Payroll $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000

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 $230 $450 $700 $1,200 $1,350 $1,400 $1,600 $1,550 $1,400 $1,400 $1,600
Direct Cost of Sales $0 $5 $9 $14 $24 $27 $28 $32 $31 $28 $28 $32
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $5 $9 $14 $24 $27 $28 $32 $31 $28 $28 $32
Gross Margin $0 $225 $441 $686 $1,176 $1,323 $1,372 $1,568 $1,519 $1,372 $1,372 $1,568
Gross Margin % 0.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00% 98.00%
Expenses
Payroll $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Sales and Marketing and Other Expenses $100 $100 $100 $100 $100 $100 $100 $100 $50 $50 $50 $50
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 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Insurance/ license/ bonding $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,200 $1,200 $1,200 $1,200
Profit Before Interest and Taxes ($1,250) ($1,025) ($809) ($564) ($74) $73 $122 $318 $319 $172 $172 $368
EBITDA ($1,250) ($1,025) ($809) ($564) ($74) $73 $122 $318 $319 $172 $172 $368
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($1,250) ($1,025) ($809) ($564) ($74) $73 $122 $318 $319 $172 $172 $368
Net Profit/Sales 0.00% -445.48% -179.78% -80.57% -6.17% 5.41% 8.71% 19.88% 20.58% 12.29% 12.29% 23.00%

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 $230 $450 $700 $1,200 $1,350 $1,400 $1,600 $1,550 $1,400 $1,400 $1,600
Subtotal Cash from Operations $0 $230 $450 $700 $1,200 $1,350 $1,400 $1,600 $1,550 $1,400 $1,400 $1,600
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 $230 $450 $700 $1,200 $1,350 $1,400 $1,600 $1,550 $1,400 $1,400 $1,600
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 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Bill Payments $8 $250 $255 $259 $264 $274 $277 $278 $280 $231 $228 $228
Subtotal Spent on Operations $1,008 $1,250 $1,255 $1,259 $1,264 $1,274 $1,277 $1,278 $1,280 $1,231 $1,228 $1,228
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 $1,008 $1,250 $1,255 $1,259 $1,264 $1,274 $1,277 $1,278 $1,280 $1,231 $1,228 $1,228
Net Cash Flow ($1,008) ($1,020) ($805) ($559) ($64) $76 $123 $322 $270 $169 $172 $372
Cash Balance $3,192 $2,172 $1,367 $808 $743 $819 $942 $1,264 $1,534 $1,703 $1,875 $2,247
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 $4,200 $3,192 $2,172 $1,367 $808 $743 $819 $942 $1,264 $1,534 $1,703 $1,875 $2,247
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $4,200 $3,192 $2,172 $1,367 $808 $743 $819 $942 $1,264 $1,534 $1,703 $1,875 $2,247
Long-term Assets
Long-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 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $4,200 $3,192 $2,172 $1,367 $808 $743 $819 $942 $1,264 $1,534 $1,703 $1,875 $2,247
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 $242 $246 $250 $255 $265 $268 $269 $273 $223 $220 $220 $224
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 $242 $246 $250 $255 $265 $268 $269 $273 $223 $220 $220 $224
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $242 $246 $250 $255 $265 $268 $269 $273 $223 $220 $220 $224
Paid-in Capital $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Retained Earnings ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800) ($800)
Earnings $0 ($1,250) ($2,275) ($3,084) ($3,648) ($3,722) ($3,649) ($3,527) ($3,209) ($2,890) ($2,718) ($2,546) ($2,178)
Total Capital $4,200 $2,950 $1,925 $1,116 $552 $478 $551 $673 $991 $1,310 $1,482 $1,654 $2,022
Total Liabilities and Capital $4,200 $3,192 $2,172 $1,367 $808 $743 $819 $942 $1,264 $1,534 $1,703 $1,875 $2,247
Net Worth $4,200 $2,950 $1,925 $1,116 $552 $478 $551 $673 $991 $1,310 $1,482 $1,654 $2,022

Download link edge graphic Download this plan

Start your own dog kennel 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.