Fishing Supplies and Fly Shop Business Plan

Start your plan
Start my business plan

Start your own fishing supplies and fly shop business plan

Kingfishers

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 Equipment 0% $1,730 $1,730 $2,730 $4,000 $2,730 $7,166 $16,000 $16,000 $16,000 $8,000 $2,730 $4,000
Guide Services 0% $0 $0 $1,000 $4,500 $0 $3,740 $7,480 $8,460 $7,480 $4,740 $0 $0
Drift Boat Rentals 0% $0 $0 $0 $1,440 $0 $2,000 $4,320 $4,320 $4,320 $2,440 $0 $0
Licenses 0% $0 $0 $0 $5,400 $0 $200 $5,400 $5,400 $5,400 $5,000 $0 $0
Lodging 0% $0 $0 $0 $0 $0 $4,500 $13,500 $13,500 $13,500 $9,000 $9,000 $0
Hunting Equipment 0% $0 $0 $0 $0 $0 $0 $0 $0 $250 $500 $600 $0
Hunting Apparel 0% $0 $0 $0 $0 $0 $0 $0 $0 $250 $500 $600 $0
Flies 0% $0 $0 $635 $2,000 $500 $1,567 $15,000 $12,000 $8,000 $1,567 $0 $0
Misc. 0% $0 $0 $0 $0 $0 $400 $600 $600 $600 $300 $200 $0
Total Sales $1,730 $1,730 $4,365 $17,340 $3,230 $19,573 $62,300 $60,280 $55,800 $32,047 $13,130 $4,000
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 Equipment $952 $952 $1,501 $2,200 $1,501 $3,941 $8,800 $8,800 $8,800 $4,400 $1,501 $2,200
Lodging 1% $0 $0 $0 $0 $0 $23 $68 $68 $68 $45 $45 $0
Hunting Equipment $0 $0 $0 $0 $0 $0 $0 $0 $138 $275 $330 $0
Hunting Apparel $0 $0 $0 $0 $0 $0 $0 $0 $138 $275 $330 $0
Flies $0 $0 $273 $860 $215 $673 $6,450 $5,160 $3,440 $672 $0 $0
Misc $0 $0 $0 $0 $0 $160 $240 $240 $240 $120 $80 $0
Subtotal Direct Cost of Sales $952 $952 $1,774 $3,060 $1,716 $4,797 $15,558 $14,268 $12,824 $5,787 $2,286 $2,200
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
Owner Operator 0% $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300 $1,300
Cabin Manager (Brassie) 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Part Time Employee 0% $0 $0 $0 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $0 $0
Name or Title or Group 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 2 2 2 3 3 3 3 3 3 3 2 3
Total Payroll $1,300 $1,300 $1,300 $3,100 $3,100 $3,100 $3,100 $3,100 $3,100 $3,100 $1,300 $1,300

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 $1,730 $1,730 $4,365 $17,340 $3,230 $19,573 $62,300 $60,280 $55,800 $32,047 $13,130 $4,000
Direct Cost of Sales $952 $952 $1,774 $3,060 $1,716 $4,797 $15,558 $14,268 $12,824 $5,787 $2,286 $2,200
Independant Guide Cost 60% $0 $0 $0 $2,700 $0 $2,244 $4,488 $5,076 $4,488 $2,844 $0 $0
License Funds going back to state $0 $0 $0 $5,400 $0 $0 $5,400 $5,400 $5,400 $5,000 $0 $0
Credit Card Fees 1% $9 $9 $23 $92 $17 $104 $330 $319 $296 $170 $70 $21
Lodging – cleaning and maintenance 32% $0 $0 $0 $0 $0 $1,440 $4,320 $4,320 $4,320 $2,880 $2,880 $0
Total Cost of Sales $961 $961 $1,797 $11,252 $1,733 $8,584 $30,096 $29,383 $27,327 $16,681 $5,236 $2,221
Gross Margin $769 $769 $2,568 $6,088 $1,497 $10,989 $32,204 $30,897 $28,473 $15,366 $7,894 $1,779
Gross Margin % 44.47% 44.44% 58.83% 35.11% 46.34% 56.14% 51.69% 51.26% 51.03% 47.95% 60.12% 44.47%
Expenses
Payroll $1,300 $1,300 $1,300 $3,100 $3,100 $3,100 $3,100 $3,100 $3,100 $3,100 $1,300 $1,300
Marketing/Promotion $1,500 $1,500 $1,000 $700 $700 $700 $700 $700 $700 $700 $700 $1,000
Depreciation $1,255 $1,255 $1,255 $1,255 $1,255 $1,255 $1,255 $1,255 $1,255 $1,255 $1,255 $1,255
Utilities $300 $300 $300 $300 $275 $275 $200 $200 $200 $250 $300 $300
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $75 $75 $75 $75 $75 $75 $75 $75 $75 $75 $75 $75
Total Operating Expenses $4,630 $4,630 $4,130 $5,630 $5,605 $5,605 $5,530 $5,530 $5,530 $5,580 $3,830 $4,130
Profit Before Interest and Taxes ($3,861) ($3,861) ($1,562) $458 ($4,108) $5,384 $26,674 $25,367 $22,943 $9,786 $4,064 ($2,351)
EBITDA ($2,606) ($2,606) ($307) $1,713 ($2,853) $6,639 $27,929 $26,622 $24,198 $11,041 $5,319 ($1,096)
Interest Expense $3,420 $3,420 $3,420 $3,392 $3,363 $3,335 $3,306 $3,278 $3,249 $3,221 $3,192 $3,164
Taxes Incurred ($2,184) ($2,184) ($1,495) ($880) ($2,241) $615 $7,010 $6,627 $5,908 $1,970 $262 ($1,654)
Net Profit ($5,096) ($5,097) ($3,487) ($2,053) ($5,230) $1,434 $16,358 $15,463 $13,786 $4,596 $611 ($3,860)
Net Profit/Sales -294.59% -294.61% -79.90% -11.84% -161.91% 7.33% 26.26% 25.65% 24.71% 14.34% 4.65% -96.51%

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 $1,730 $1,730 $4,365 $17,340 $3,230 $19,573 $62,300 $60,280 $55,800 $32,047 $13,130 $4,000
Subtotal Cash from Operations $1,730 $1,730 $4,365 $17,340 $3,230 $19,573 $62,300 $60,280 $55,800 $32,047 $13,130 $4,000
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 $1,730 $1,730 $4,365 $17,340 $3,230 $19,573 $62,300 $60,280 $55,800 $32,047 $13,130 $4,000
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 $1,300 $1,300 $1,300 $3,100 $3,100 $3,100 $3,100 $3,100 $3,100 $3,100 $1,300 $1,300
Bill Payments $111 $3,320 $3,327 $3,805 $11,659 $2,609 $9,555 $26,035 $26,150 $24,585 $19,321 $75,193
Subtotal Spent on Operations $1,411 $4,620 $4,627 $6,905 $14,759 $5,709 $12,655 $29,135 $29,250 $27,685 $20,621 $76,493
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 $4,275 $4,275 $4,275 $4,275 $4,275 $4,275 $4,275 $4,275 $4,275
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 $1,411 $4,620 $4,627 $11,180 $19,034 $9,984 $16,930 $33,410 $33,525 $31,960 $24,896 $80,768
Net Cash Flow $319 ($2,890) ($262) $6,160 ($15,804) $9,589 $45,370 $26,870 $22,275 $87 ($11,766) ($76,768)
Cash Balance $15,319 $12,429 $12,168 $18,327 $2,524 $12,113 $57,483 $84,353 $106,628 $106,715 $94,949 $18,181

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 $15,000 $15,319 $12,429 $12,168 $18,327 $2,524 $12,113 $57,483 $84,353 $106,628 $106,715 $94,949 $18,181
Inventory $98,000 $97,049 $96,097 $94,323 $91,263 $89,547 $84,750 $69,193 $54,925 $42,102 $36,315 $104,029 $101,829
Other Current Assets $6,400 $6,400 $6,400 $6,400 $6,400 $6,400 $6,400 $6,400 $6,400 $6,400 $6,400 $6,400 $6,400
Total Current Assets $119,400 $118,768 $114,926 $112,890 $115,990 $98,470 $103,263 $133,075 $145,678 $155,130 $149,430 $205,377 $126,410
Long-term Assets
Long-term Assets $452,400 $452,400 $452,400 $452,400 $452,400 $452,400 $452,400 $452,400 $452,400 $452,400 $452,400 $452,400 $452,400
Accumulated Depreciation $0 $1,255 $2,510 $3,765 $5,020 $6,275 $7,530 $8,785 $10,040 $11,295 $12,550 $13,805 $15,060
Total Long-term Assets $452,400 $451,145 $449,890 $448,635 $447,380 $446,125 $444,870 $443,615 $442,360 $441,105 $439,850 $438,595 $437,340
Total Assets $571,800 $569,913 $564,816 $561,525 $563,370 $544,595 $548,133 $576,690 $588,038 $596,235 $589,280 $643,972 $563,750
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 $3,209 $3,209 $3,406 $11,579 $2,309 $8,687 $25,162 $25,322 $24,008 $16,732 $75,089 $3,002
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 $3,209 $3,209 $3,406 $11,579 $2,309 $8,687 $25,162 $25,322 $24,008 $16,732 $75,089 $3,002
Long-term Liabilities $513,000 $513,000 $513,000 $513,000 $508,725 $504,450 $500,175 $495,900 $491,625 $487,350 $483,075 $478,800 $474,525
Total Liabilities $513,000 $516,209 $516,209 $516,406 $520,304 $506,759 $508,862 $521,062 $516,947 $511,358 $499,807 $553,889 $477,527
Paid-in Capital $64,000 $64,000 $64,000 $64,000 $64,000 $64,000 $64,000 $64,000 $64,000 $64,000 $64,000 $64,000 $64,000
Retained Earnings ($5,200) ($5,200) ($5,200) ($5,200) ($5,200) ($5,200) ($5,200) ($5,200) ($5,200) ($5,200) ($5,200) ($5,200) ($5,200)
Earnings $0 ($5,096) ($10,193) ($13,681) ($15,734) ($20,964) ($19,529) ($3,172) $12,291 $26,077 $30,673 $31,283 $27,423
Total Capital $58,800 $53,704 $48,607 $45,119 $43,066 $37,836 $39,271 $55,628 $71,091 $84,877 $89,473 $90,083 $86,223
Total Liabilities and Capital $571,800 $569,913 $564,816 $561,525 $563,370 $544,595 $548,133 $576,690 $588,038 $596,235 $589,280 $643,972 $563,750
Net Worth $58,800 $53,704 $48,607 $45,119 $43,066 $37,836 $39,271 $55,628 $71,091 $84,877 $89,473 $90,083 $86,223

Download link edge graphic Download this plan

Start your own fishing supplies and fly 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.