City Dojo karate business plan appendix. City Dojo offers group and individual classes in the art of karate and self-defense.

City Dojo

Start your own business plan »

Karate Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Membership Fees 0% $5,000 $5,000 $5,417 $5,833 $6,250 $6,667 $6,667 $6,667 $7,083 $7,500 $7,917 $7,917
Weekend Classes (Special) 0% $0 $0 $0 $0 $0 $0 $0 $0 $200 $200 $200 $200
Seminars/Private Lessions 0% $50 $35 $50 $750 $50 $50 $800 $50 $50 $800 $50 $50
Belt Testing Fees 0% $675 $0 $0 $788 $0 $0 $900 $0 $0 $1,069 $0 $0
Total Sales $5,725 $5,035 $5,467 $7,371 $6,300 $6,717 $8,367 $6,717 $7,333 $9,569 $8,167 $8,167
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Membership Fees $1,300 $1,300 $1,383 $1,467 $1,550 $1,633 $1,300 $1,300 $1,363 $1,425 $1,488 $1,488
Weekend Classes (Special) $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Seminars/Private Lessions $10 $10 $10 $50 $10 $10 $50 $10 $10 $50 $10 $10
Belt Testing Fees $110 $0 $0 $110 $0 $0 $120 $0 $0 $150 $0 $0
Subtotal Direct Cost of Sales $1,470 $1,360 $1,443 $1,677 $1,610 $1,693 $1,520 $1,360 $1,423 $1,675 $1,548 $1,548
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Owner (Shihan) 0% $500 $500 $500 $500 $500 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Sales Associate/Receptionist 0% $0 $0 $0 $0 $0 $0 $0 $500 $500 $500 $500 $500
Total People 1 1 1 1 1 1 1 2 2 2 2 2
Total Payroll $500 $500 $500 $500 $500 $1,000 $1,000 $1,500 $1,500 $1,500 $1,500 $1,500
General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00%
Long-term Interest Rate 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $5,725 $5,035 $5,467 $7,371 $6,300 $6,717 $8,367 $6,717 $7,333 $9,569 $8,167 $8,167
Direct Cost of Sales $1,470 $1,360 $1,443 $1,677 $1,610 $1,693 $1,520 $1,360 $1,423 $1,675 $1,548 $1,548
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $1,470 $1,360 $1,443 $1,677 $1,610 $1,693 $1,520 $1,360 $1,423 $1,675 $1,548 $1,548
Gross Margin $4,255 $3,675 $4,024 $5,694 $4,690 $5,024 $6,847 $5,357 $5,910 $7,894 $6,619 $6,619
Gross Margin % 74.32% 72.99% 73.61% 77.25% 74.44% 74.80% 81.83% 79.75% 80.59% 82.50% 81.05% 81.05%
Expenses
Payroll $500 $500 $500 $500 $500 $1,000 $1,000 $1,500 $1,500 $1,500 $1,500 $1,500
Sales and Marketing and Other Expenses $1,747 $987 $1,387 $1,187 $1,087 $1,187 $4,087 $2,187 $1,187 $1,587 $1,387 $1,387
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment . $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Utilities $610 $510 $320 $320 $320 $380 $400 $480 $300 $300 $404 $500
Telephone $303 $303 $299 $300 $300 $300 $300 $300 $300 $300 $300 $300
Insurance $310 $310 $310 $310 $310 $310 $400 $400 $400 $400 $400 $400
Rent $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Payroll Taxes 15% $75 $75 $75 $75 $75 $150 $150 $225 $225 $225 $225 $225
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $4,695 $3,835 $4,041 $3,842 $3,742 $4,477 $7,487 $6,242 $5,062 $5,462 $5,366 $5,462
Profit Before Interest and Taxes ($440) ($160) ($17) $1,852 $948 $547 ($640) ($885) $848 $2,432 $1,253 $1,157
EBITDA ($440) ($160) ($17) $1,852 $948 $547 ($640) ($885) $848 $2,432 $1,253 $1,157
Interest Expense $260 $257 $254 $252 $249 $246 $244 $391 $388 $385 $381 $377
Taxes Incurred ($210) ($104) ($68) $400 $175 $75 ($221) ($319) $115 $512 $218 $195
Net Profit ($490) ($313) ($204) $1,200 $524 $226 ($663) ($957) $345 $1,535 $654 $585
Net Profit/Sales -8.56% -6.21% -3.72% 16.28% 8.32% 3.36% -7.92% -14.25% 4.70% 16.04% 8.01% 7.17%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $5,725 $5,035 $5,467 $7,371 $6,300 $6,717 $8,367 $6,717 $7,333 $9,569 $8,167 $8,167
Subtotal Cash from Operations $5,725 $5,035 $5,467 $7,371 $6,300 $6,717 $8,367 $6,717 $7,333 $9,569 $8,167 $8,167
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 $20,000 $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 $5,725 $5,035 $5,467 $7,371 $6,300 $6,717 $8,367 $26,717 $7,333 $9,569 $8,167 $8,167
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $500 $500 $500 $500 $500 $1,000 $1,000 $1,500 $1,500 $1,500 $1,500 $1,500
Bill Payments $4,690 $5,686 $4,859 $5,187 $5,658 $5,283 $5,576 $7,968 $6,151 $5,523 $6,517 $6,015
Subtotal Spent on Operations $5,190 $6,186 $5,359 $5,687 $6,158 $6,283 $6,576 $9,468 $7,651 $7,023 $8,017 $7,515
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 $271 $271 $271 $271 $271 $271 $271 $271 $271 $271 $271 $271
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 $230 $230
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 $5,000 $5,000 $5,000 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $5,461 $6,457 $5,630 $5,958 $6,429 $6,554 $6,847 $14,739 $12,922 $12,294 $8,518 $8,016
Net Cash Flow $264 ($1,422) ($163) $1,413 ($129) $163 $1,520 $11,978 ($5,589) ($2,725) ($351) $151
Cash Balance $1,764 $342 $179 $1,592 $1,463 $1,626 $3,146 $15,124 $9,535 $6,811 $6,460 $6,611
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $1,500 $1,764 $342 $179 $1,592 $1,463 $1,626 $3,146 $15,124 $9,535 $6,811 $6,460 $6,611
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $1,500 $1,764 $342 $179 $1,592 $1,463 $1,626 $3,146 $15,124 $9,535 $6,811 $6,460 $6,611
Long-term Assets
Long-term Assets $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $45,000 $50,000 $55,000 $55,000 $55,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $45,000 $50,000 $55,000 $55,000 $55,000
Total Assets $41,500 $41,764 $40,342 $40,179 $41,592 $41,463 $41,626 $43,146 $60,124 $59,535 $61,811 $61,460 $61,611
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $4,500 $5,524 $4,686 $4,998 $5,482 $5,100 $5,308 $7,762 $5,968 $5,305 $6,316 $5,813 $5,879
Current Borrowing $15,000 $14,729 $14,458 $14,187 $13,916 $13,645 $13,374 $13,103 $12,832 $12,561 $12,290 $12,019 $11,748
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $19,500 $20,253 $19,144 $19,185 $19,398 $18,745 $18,682 $20,865 $18,800 $17,866 $18,606 $17,832 $17,627
Long-term Liabilities $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $35,000 $35,000 $35,000 $34,770 $34,540
Total Liabilities $34,500 $35,253 $34,144 $34,185 $34,398 $33,745 $33,682 $35,865 $53,800 $52,866 $53,606 $52,602 $52,167
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings $3,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Earnings $4,000 ($490) ($803) ($1,006) $194 $718 $944 $281 ($676) ($331) $1,204 $1,858 $2,444
Total Capital $7,000 $6,510 $6,197 $5,994 $7,194 $7,718 $7,944 $7,281 $6,324 $6,669 $8,204 $8,858 $9,444
Total Liabilities and Capital $41,500 $41,764 $40,342 $40,179 $41,592 $41,463 $41,626 $43,146 $60,124 $59,535 $61,811 $61,460 $61,611
Net Worth $7,000 $6,510 $6,197 $5,994 $7,194 $7,718 $7,944 $7,281 $6,324 $6,669 $8,204 $8,858 $9,444

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
City Dojo karate business plan appendix. City Dojo offers group and individual classes in the art of karate and self-defense.
\n