Golf Club Manufacturer Business Plan

Start your plan
Start my business plan

Start your own golf club manufacturer business plan

RA Concepts

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
D Putter 0% $0 $9,552 $10,507 $8,358 $9,154 $10,029 $11,064 $12,178 $7,960 $8,756 $9,631 $10,586
V Putter 0% $0 $0 $0 $3,980 $4,378 $4,776 $5,174 $5,572 $3,980 $4,378 $5,174 $5,572
W Putter 0% $0 $0 $0 $0 $0 $0 $0 $0 $3,980 $4,378 $4,776 $5,174
Scorpion 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,980 $4,378
Total Sales $0 $9,552 $10,507 $12,338 $13,532 $14,805 $16,238 $17,750 $15,920 $17,512 $23,561 $25,710
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
Putter Cost $0 $2,712 $2,983 $3,503 $3,842 $4,204 $4,610 $5,039 $4,520 $4,972 $6,576 $7,073
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $2,712 $2,983 $3,503 $3,842 $4,204 $4,610 $5,039 $4,520 $4,972 $6,576 $7,073
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
Randy Comstock 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
Alan Comstock 0% $500 $500 $500 $747 $771 $796 $825 $855 $818 $850 $971 $1,014
Van Russell 0% $900 $1,378 $1,425 $1,517 $1,577 $1,640 $1,712 $1,788 $1,696 $1,776 $2,078 $2,186
Total People 3 3 3 3 3 3 3 3 3 3 3 3
Total Payroll $3,900 $4,378 $4,425 $4,764 $4,847 $4,936 $5,037 $5,143 $5,014 $5,126 $5,549 $5,700

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 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%
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 $9,552 $10,507 $12,338 $13,532 $14,805 $16,238 $17,750 $15,920 $17,512 $23,561 $25,710
Direct Cost of Sales $0 $2,712 $2,983 $3,503 $3,842 $4,204 $4,610 $5,039 $4,520 $4,972 $6,576 $7,073
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $2,712 $2,983 $3,503 $3,842 $4,204 $4,610 $5,039 $4,520 $4,972 $6,576 $7,073
Gross Margin $0 $6,840 $7,524 $8,835 $9,690 $10,601 $11,628 $12,711 $11,400 $12,540 $16,985 $18,637
Gross Margin % 0.00% 71.61% 71.61% 71.61% 71.61% 71.60% 71.61% 71.61% 71.61% 71.61% 72.09% 72.49%
Expenses
Payroll $3,900 $4,378 $4,425 $4,764 $4,847 $4,936 $5,037 $5,143 $5,014 $5,126 $5,549 $5,700
Sales and Marketing and Other Expenses $900 $900 $900 $1,300 $1,200 $1,200 $1,200 $1,200 $2,600 $2,100 $2,200 $2,200
Depreciation $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Rent $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100
Research and Development $500 $500 $500 $500 $500 $500 $500 $500 $0 $0 $0 $0
Equipment Maintenance and Repair $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $365 $365 $365 $365 $365 $365 $365 $365 $365 $365 $365 $365
Insurance $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Total Operating Expenses $7,090 $7,568 $7,615 $8,354 $8,337 $8,426 $8,527 $8,633 $9,404 $9,016 $9,539 $9,690
Profit Before Interest and Taxes ($7,090) ($728) ($91) $481 $1,353 $2,175 $3,101 $4,079 $1,996 $3,524 $7,446 $8,947
EBITDA ($6,990) ($628) $9 $581 $1,453 $2,275 $3,201 $4,179 $2,096 $3,624 $7,546 $9,047
Interest Expense $574 $568 $562 $556 $550 $544 $538 $532 $526 $520 $514 $508
Taxes Incurred ($2,299) ($389) ($196) ($22) $241 $489 $769 $1,064 $441 $901 $2,080 $2,532
Net Profit ($5,365) ($907) ($457) ($52) $562 $1,142 $1,795 $2,483 $1,029 $2,103 $4,853 $5,908
Net Profit/Sales 0.00% -9.49% -4.35% -0.42% 4.15% 7.71% 11.05% 13.99% 6.46% 12.01% 20.60% 22.98%

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 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cash from Receivables $0 $0 $318 $9,584 $10,568 $12,378 $13,574 $14,853 $16,288 $17,689 $15,973 $17,714
Subtotal Cash from Operations $0 $0 $318 $9,584 $10,568 $12,378 $13,574 $14,853 $16,288 $17,689 $15,973 $17,714
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 $318 $9,584 $10,568 $12,378 $13,574 $14,853 $16,288 $17,689 $15,973 $17,714
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 $3,900 $4,378 $4,425 $4,764 $4,847 $4,936 $5,037 $5,143 $5,014 $5,126 $5,549 $5,700
Bill Payments $45 $1,428 $3,275 $3,475 $4,029 $4,189 $4,490 $6,558 $10,454 $9,255 $10,818 $14,814
Subtotal Spent on Operations $3,945 $5,806 $7,701 $8,238 $8,876 $9,125 $9,526 $11,700 $15,468 $14,381 $16,368 $20,514
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 $1,208 $1,208 $1,208 $1,208 $1,208 $1,208 $1,208 $1,208 $1,208 $1,208 $1,208 $1,208
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 $5,154 $7,014 $8,909 $9,447 $10,084 $10,333 $10,735 $12,908 $16,676 $15,589 $17,576 $21,722
Net Cash Flow ($5,154) ($7,014) ($8,591) $137 $484 $2,044 $2,840 $1,944 ($388) $2,100 ($1,603) ($4,009)
Cash Balance $18,336 $11,322 $2,731 $2,868 $3,352 $5,396 $8,236 $10,180 $9,793 $11,893 $10,290 $6,281
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 $23,490 $18,336 $11,322 $2,731 $2,868 $3,352 $5,396 $8,236 $10,180 $9,793 $11,893 $10,290 $6,281
Accounts Receivable $0 $0 $9,552 $19,741 $22,495 $25,459 $27,886 $30,549 $33,447 $33,078 $32,901 $40,489 $48,486
Inventory $25,200 $25,200 $22,488 $19,505 $16,002 $12,160 $7,956 $5,071 $5,543 $4,972 $5,469 $7,234 $7,780
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $48,690 $43,536 $43,362 $41,977 $41,365 $40,971 $41,238 $43,857 $49,170 $47,843 $50,263 $58,013 $62,547
Long-term Assets
Long-term Assets $62,160 $62,160 $62,160 $62,160 $62,160 $62,160 $62,160 $62,160 $62,160 $62,160 $62,160 $62,160 $62,160
Accumulated Depreciation $0 $100 $200 $300 $400 $500 $600 $700 $800 $900 $1,000 $1,100 $1,200
Total Long-term Assets $62,160 $62,060 $61,960 $61,860 $61,760 $61,660 $61,560 $61,460 $61,360 $61,260 $61,160 $61,060 $60,960
Total Assets $110,850 $105,596 $105,322 $103,837 $103,125 $102,631 $102,798 $105,317 $110,530 $109,103 $111,423 $119,073 $123,507
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 $1,319 $3,160 $3,341 $3,889 $4,041 $4,276 $6,208 $10,147 $8,899 $10,324 $14,329 $14,064
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 $1,319 $3,160 $3,341 $3,889 $4,041 $4,276 $6,208 $10,147 $8,899 $10,324 $14,329 $14,064
Long-term Liabilities $116,000 $114,792 $113,583 $112,375 $111,167 $109,958 $108,750 $107,542 $106,333 $105,125 $103,917 $102,708 $101,500
Total Liabilities $116,000 $116,111 $116,744 $115,716 $115,056 $114,000 $113,026 $113,749 $116,480 $114,024 $114,241 $117,038 $115,564
Paid-in Capital $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
Retained Earnings ($15,150) ($15,150) ($15,150) ($15,150) ($15,150) ($15,150) ($15,150) ($15,150) ($15,150) ($15,150) ($15,150) ($15,150) ($15,150)
Earnings $0 ($5,365) ($6,272) ($6,729) ($6,781) ($6,219) ($5,077) ($3,283) ($800) $229 $2,332 $7,185 $13,093
Total Capital ($5,150) ($10,515) ($11,422) ($11,879) ($11,931) ($11,369) ($10,227) ($8,433) ($5,950) ($4,921) ($2,818) $2,035 $7,943
Total Liabilities and Capital $110,850 $105,596 $105,322 $103,837 $103,125 $102,631 $102,798 $105,317 $110,530 $109,103 $111,423 $119,073 $123,507
Net Worth ($5,150) ($10,515) ($11,422) ($11,879) ($11,931) ($11,369) ($10,227) ($8,433) ($5,950) ($4,921) ($2,818) $2,035 $7,943

Download link edge graphic Download this plan

Start your own golf club manufacturer 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.