Fishing Equipment Business Plan

Start your plan
Start my business plan

Start your own fishing equipment business plan

Seacliff Products

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
Unit Sales
Supreme Kits 0% 520 520 520 520 520 520 520 520 520 520 520 520
Royalty Income 0% 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 0
Total Unit Sales 520 520 520 520 520 520 520 520 520 520 520 520
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Supreme Kits $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Royalty Income $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Sales
Supreme Kits $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000
Royalty Income $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 Sales $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Supreme Kits 0.00% $26.48 $26.48 $26.48 $26.48 $26.48 $26.48 $26.48 $26.48 $26.48 $26.48 $26.48 $26.48
Royalty Income 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
Other 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 Sales
Supreme Kits $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770
Royalty Income $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
Subtotal Direct Cost of Sales $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770
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
President 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Bookkeeper/Office Manager 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000

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% 24.50% 24.50% 24.50% 24.50% 24.50% 24.50% 24.50% 24.50% 24.50% 24.50% 24.50%
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 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000
Direct Cost of Sales $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770 $13,770
Gross Margin $12,230 $12,230 $12,230 $12,230 $12,230 $12,230 $12,230 $12,230 $12,230 $12,230 $12,230 $12,230
Gross Margin % 47.04% 47.04% 47.04% 47.04% 47.04% 47.04% 47.04% 47.04% 47.04% 47.04% 47.04% 47.04%
Expenses
Payroll $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Sales and Marketing and Other Expenses $1,900 $1,500 $1,500 $1,500 $1,500 $1,500 $4,000 $1,500 $1,500 $1,500 $1,500 $1,500
Depreciation $76 $76 $76 $76 $76 $76 $76 $76 $76 $76 $76 $76
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance $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% $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $6,876 $6,476 $6,476 $6,476 $6,476 $6,476 $8,976 $6,476 $6,476 $6,476 $6,476 $6,476
Profit Before Interest and Taxes $5,355 $5,755 $5,755 $5,755 $5,755 $5,755 $3,255 $5,755 $5,755 $5,755 $5,755 $5,755
EBITDA $5,430 $5,830 $5,830 $5,830 $5,830 $5,830 $3,330 $5,830 $5,830 $5,830 $5,830 $5,830
Interest Expense $833 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833 $833
Taxes Incurred $1,356 $1,206 $1,206 $1,206 $1,206 $1,206 $593 $1,206 $1,206 $1,206 $1,206 $1,206
Net Profit $3,165 $3,716 $3,716 $3,716 $3,716 $3,716 $1,828 $3,716 $3,716 $3,716 $3,716 $3,716
Net Profit/Sales 12.17% 14.29% 14.29% 14.29% 14.29% 14.29% 7.03% 14.29% 14.29% 14.29% 14.29% 14.29%

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 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000
Subtotal Cash from Operations $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000
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 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000
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 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Bill Payments $166 $4,971 $4,439 $4,829 $16,203 $18,209 $18,272 $20,033 $18,209 $18,209 $18,209 $18,209
Subtotal Spent on Operations $4,166 $8,971 $8,439 $8,829 $20,203 $22,209 $22,272 $24,033 $22,209 $22,209 $22,209 $22,209
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 $4,166 $8,971 $8,439 $8,829 $20,203 $22,209 $22,272 $24,033 $22,209 $22,209 $22,209 $22,209
Net Cash Flow $21,834 $17,029 $17,561 $17,171 $5,797 $3,791 $3,728 $1,967 $3,791 $3,791 $3,791 $3,791
Cash Balance $41,834 $58,862 $76,423 $93,594 $99,391 $103,182 $106,911 $108,878 $112,669 $116,460 $120,252 $124,043
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 $41,834 $58,862 $76,423 $93,594 $99,391 $103,182 $106,911 $108,878 $112,669 $116,460 $120,252 $124,043
Inventory $58,530 $44,760 $30,991 $17,221 $15,147 $15,147 $15,147 $15,147 $15,147 $15,147 $15,147 $15,147 $15,147
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $78,530 $86,594 $89,853 $93,644 $108,741 $114,538 $118,329 $122,057 $124,024 $127,815 $131,607 $135,398 $139,189
Long-term Assets
Long-term Assets $483,425 $483,425 $483,425 $483,425 $483,425 $483,425 $483,425 $483,425 $483,425 $483,425 $483,425 $483,425 $483,425
Accumulated Depreciation $0 $76 $151 $227 $303 $378 $454 $530 $605 $681 $757 $832 $908
Total Long-term Assets $483,425 $483,349 $483,274 $483,198 $483,122 $483,047 $482,971 $482,895 $482,820 $482,744 $482,668 $482,593 $482,517
Total Assets $561,955 $569,943 $573,127 $576,842 $591,863 $597,584 $601,300 $604,953 $606,844 $610,560 $614,275 $617,991 $621,706
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 $4,823 $4,291 $4,291 $15,596 $17,602 $17,602 $19,426 $17,602 $17,602 $17,602 $17,602 $17,602
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 $4,823 $4,291 $4,291 $15,596 $17,602 $17,602 $19,426 $17,602 $17,602 $17,602 $17,602 $17,602
Long-term Liabilities $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
Total Liabilities $100,000 $104,823 $104,291 $104,291 $115,596 $117,602 $117,602 $119,426 $117,602 $117,602 $117,602 $117,602 $117,602
Paid-in Capital $545,205 $545,205 $545,205 $545,205 $545,205 $545,205 $545,205 $545,205 $545,205 $545,205 $545,205 $545,205 $545,205
Retained Earnings ($83,250) ($83,250) ($83,250) ($83,250) ($83,250) ($83,250) ($83,250) ($83,250) ($83,250) ($83,250) ($83,250) ($83,250) ($83,250)
Earnings $0 $3,165 $6,881 $10,596 $14,312 $18,028 $21,743 $23,571 $27,287 $31,003 $34,718 $38,434 $42,150
Total Capital $461,955 $465,120 $468,836 $472,551 $476,267 $479,983 $483,698 $485,526 $489,242 $492,958 $496,673 $500,389 $504,105
Total Liabilities and Capital $561,955 $569,943 $573,127 $576,842 $591,863 $597,584 $601,300 $604,953 $606,844 $610,560 $614,275 $617,991 $621,706
Net Worth $461,955 $465,120 $468,836 $472,551 $476,267 $479,983 $483,698 $485,526 $489,242 $492,958 $496,673 $500,389 $504,105

Download link edge graphic Download this plan

Start your own fishing equipment 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.