Fishing Shop Business Plan

Start your plan
Start my business plan

Start your own fishing shop business plan

McKenzie Tackle and Bait Shop

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
Fishing Products 0% $0 $0 $0 $4,000 $5,400 $6,000 $6,000 $7,000 $8,000 $7,000 $5,000 $0
Misc 0% $0 $0 $0 $800 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $800 $0
Total Sales $0 $0 $0 $4,800 $6,400 $7,000 $7,000 $8,000 $9,000 $8,000 $5,800 $0
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
Fishing Products $0 $0 $0 $700 $800 $800 $900 $1,000 $800 $1,000 $600 $400
Misc $0 $0 $0 $150 $200 $200 $200 $200 $200 $200 $150 $0
Subtotal Direct Cost of Sales $0 $0 $0 $850 $1,000 $1,000 $1,100 $1,200 $1,000 $1,200 $750 $400
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
Brad West 0% $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $0
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 0 0 0 1 1 1 1 1 1 1 1 1
Total Payroll $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $0

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 $0 $0 $4,800 $6,400 $7,000 $7,000 $8,000 $9,000 $8,000 $5,800 $0
Direct Cost of Sales $0 $0 $0 $850 $1,000 $1,000 $1,100 $1,200 $1,000 $1,200 $750 $400
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $850 $1,000 $1,000 $1,100 $1,200 $1,000 $1,200 $750 $400
Gross Margin $0 $0 $0 $3,950 $5,400 $6,000 $5,900 $6,800 $8,000 $6,800 $5,050 ($400)
Gross Margin % 0.00% 0.00% 0.00% 82.29% 84.38% 85.71% 84.29% 85.00% 88.89% 85.00% 87.07% 0.00%
Expenses
Payroll $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $0
Sales and Marketing and Other Expenses $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $0
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 $40 $40 $40 $150 $150 $150 $150 $150 $150 $150 $150 $150
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $900 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Payroll Taxes 15% $0 $0 $0 $450 $450 $450 $450 $450 $450 $450 $450 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $940 $840 $840 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $5,400 $950
Profit Before Interest and Taxes ($940) ($840) ($840) ($1,450) $0 $600 $500 $1,400 $2,600 $1,400 ($350) ($1,350)
EBITDA ($940) ($840) ($840) ($1,450) $0 $600 $500 $1,400 $2,600 $1,400 ($350) ($1,350)
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($282) ($252) ($252) ($435) $0 $180 $150 $420 $780 $420 ($105) ($405)
Net Profit ($658) ($588) ($588) ($1,015) $0 $420 $350 $980 $1,820 $980 ($245) ($945)
Net Profit/Sales 0.00% 0.00% 0.00% -21.15% 0.00% 6.00% 5.00% 12.25% 20.22% 12.25% -4.22% 0.00%

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 $0 $0 $4,800 $6,400 $7,000 $7,000 $8,000 $9,000 $8,000 $5,800 $0
Subtotal Cash from Operations $0 $0 $0 $4,800 $6,400 $7,000 $7,000 $8,000 $9,000 $8,000 $5,800 $0
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 $0 $0 $4,800 $6,400 $7,000 $7,000 $8,000 $9,000 $8,000 $5,800 $0
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 $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $0
Bill Payments $22 $656 $588 $693 $3,744 $3,566 $3,586 $3,772 $4,132 $4,175 $3,996 $3,203
Subtotal Spent on Operations $22 $656 $588 $3,693 $6,744 $6,566 $6,586 $6,772 $7,132 $7,175 $6,996 $3,203
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 $22 $656 $588 $3,693 $6,744 $6,566 $6,586 $6,772 $7,132 $7,175 $6,996 $3,203
Net Cash Flow ($22) ($656) ($588) $1,107 ($344) $435 $414 $1,228 $1,868 $825 ($1,196) ($3,203)
Cash Balance $12,678 $12,022 $11,434 $12,541 $12,197 $12,632 $13,046 $14,273 $16,142 $16,967 $15,771 $12,568
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 $12,700 $12,678 $12,022 $11,434 $12,541 $12,197 $12,632 $13,046 $14,273 $16,142 $16,967 $15,771 $12,568
Inventory $0 $0 $0 $0 $935 $1,100 $1,100 $1,210 $1,320 $1,320 $1,320 $1,570 $1,170
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $12,700 $12,678 $12,022 $11,434 $13,476 $13,297 $13,732 $14,256 $15,593 $17,462 $18,287 $17,341 $13,738
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 $12,700 $12,678 $12,022 $11,434 $13,476 $13,297 $13,732 $14,256 $15,593 $17,462 $18,287 $17,341 $13,738
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 $636 $568 $568 $3,625 $3,446 $3,461 $3,635 $3,992 $4,041 $3,886 $3,185 $527
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 $636 $568 $568 $3,625 $3,446 $3,461 $3,635 $3,992 $4,041 $3,886 $3,185 $527
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $636 $568 $568 $3,625 $3,446 $3,461 $3,635 $3,992 $4,041 $3,886 $3,185 $527
Paid-in Capital $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Retained Earnings ($12,300) ($12,300) ($12,300) ($12,300) ($12,300) ($12,300) ($12,300) ($12,300) ($12,300) ($12,300) ($12,300) ($12,300) ($12,300)
Earnings $0 ($658) ($1,246) ($1,834) ($2,849) ($2,849) ($2,429) ($2,079) ($1,099) $721 $1,701 $1,456 $511
Total Capital $12,700 $12,042 $11,454 $10,866 $9,851 $9,851 $10,271 $10,621 $11,601 $13,421 $14,401 $14,156 $13,211
Total Liabilities and Capital $12,700 $12,678 $12,022 $11,434 $13,476 $13,297 $13,732 $14,256 $15,593 $17,462 $18,287 $17,341 $13,738
Net Worth $12,700 $12,042 $11,454 $10,866 $9,851 $9,851 $10,271 $10,621 $11,601 $13,421 $14,401 $14,156 $13,211

Download link edge graphic Download this plan

Start your own fishing shop 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.