South Kelleton Keys and Locksmith locksmith business plan appendix. South Kelleton Keys and Locksmith is a startup business offering retail sales of locks and security devices, onsite lock installation and repair services, and duplicate and replacement key cutting.

South Kelleton Keys and Locksmith

Start your own business plan »

Locksmith Business Plan

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
Hardware Products $3,000 $3,900 $5,070 $6,591 $8,568 $11,138 $14,479 $18,823 $24,470 $31,811 $41,354 $53,760
Key Services $300 $390 $507 $659 $857 $1,114 $1,448 $1,882 $2,447 $3,181 $4,135 $5,376
Repair Services $500 $650 $845 $1,098 $1,427 $1,855 $2,412 $3,136 $4,077 $5,300 $6,890 $8,957
Installation Services $1,500 $1,950 $2,535 $3,296 $4,285 $5,570 $7,241 $9,413 $12,237 $15,908 $20,680 $26,884
Emergency Services $400 $520 $676 $879 $1,143 $1,486 $1,932 $2,512 $3,266 $4,246 $5,520 $7,176
Referral Commissions $1,000 $1,300 $1,690 $2,197 $2,856 $3,713 $4,827 $6,275 $8,158 $10,605 $13,786 $17,922
Total Sales $6,700 $8,710 $11,323 $14,720 $19,136 $24,876 $32,339 $42,041 $54,655 $71,051 $92,365 $120,075
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
Hardware Cost $1,800 $2,340 $3,042 $3,955 $5,141 $6,683 $8,687 $11,294 $14,682 $19,087 $24,812 $32,256
Services Cost $540 $702 $913 $1,186 $1,542 $2,005 $2,607 $3,389 $4,405 $5,727 $7,445 $9,679
Subtotal Direct Cost of Sales $2,340 $3,042 $3,955 $5,141 $6,683 $8,688 $11,294 $14,682 $19,087 $24,814 $32,257 $41,935
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 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $5,000 $6,000
Assistant Store Manager $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Store Staff $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Assistant Locksmith $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $9,000 $10,000
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 $6,700 $8,710 $11,323 $14,720 $19,136 $24,876 $32,339 $42,041 $54,655 $71,051 $92,365 $120,075
Direct Cost of Sales $2,340 $3,042 $3,955 $5,141 $6,683 $8,688 $11,294 $14,682 $19,087 $24,814 $32,257 $41,935
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,340 $3,042 $3,955 $5,141 $6,683 $8,688 $11,294 $14,682 $19,087 $24,814 $32,257 $41,935
Gross Margin $4,360 $5,668 $7,368 $9,579 $12,453 $16,188 $21,045 $27,359 $35,568 $46,237 $60,108 $78,140
Gross Margin % 65.07% 65.07% 65.07% 65.07% 65.08% 65.08% 65.08% 65.08% 65.08% 65.08% 65.08% 65.08%
Expenses
Payroll $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $9,000 $10,000
Marketing/Promotion $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Depreciation $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance & Bonding $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Payroll Taxes $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Store Supplies $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Van Fuel, Maintenance & Parking 15.00% $300 $350 $400 $450 $475 $500 $500 $500 $500 $525 $525 $525
Training and Education $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Total Operating Expenses $16,300 $16,350 $16,400 $16,450 $16,475 $16,500 $16,500 $16,500 $16,500 $16,525 $17,525 $18,525
Profit Before Interest and Taxes ($11,940) ($10,682) ($9,032) ($6,871) ($4,022) ($312) $4,545 $10,859 $19,068 $29,712 $42,583 $59,615
EBITDA ($10,440) ($9,182) ($7,532) ($5,371) ($2,522) $1,188 $6,045 $12,359 $20,568 $31,212 $44,083 $61,115
Interest Expense $699 $690 $681 $672 $656 $641 $619 $598 $576 $542 $508 $473
Taxes Incurred ($3,792) ($3,412) ($2,914) ($2,263) ($1,404) ($286) $1,178 $3,078 $5,548 $8,751 $12,623 $17,743
Net Profit ($8,847) ($7,960) ($6,799) ($5,280) ($3,275) ($667) $2,748 $7,183 $12,944 $20,420 $29,453 $41,399
Net Profit/Sales -132.05% -91.39% -60.04% -35.87% -17.11% -2.68% 8.50% 17.09% 23.68% 28.74% 31.89% 34.48%
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 $5,025 $6,533 $8,492 $11,040 $14,352 $18,657 $24,254 $31,531 $40,991 $53,288 $69,274 $90,056
Cash from Receivables $0 $893 $1,943 $2,526 $3,284 $4,269 $5,549 $7,214 $9,378 $12,192 $15,850 $20,605
Subtotal Cash from Operations $5,025 $7,426 $10,435 $13,566 $17,636 $22,926 $29,804 $38,745 $50,370 $65,480 $85,124 $110,661
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 $5,025 $7,426 $10,435 $13,566 $17,636 $22,926 $29,804 $38,745 $50,370 $65,480 $85,124 $110,661
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 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $9,000 $10,000
Bill Payments $20,124 $3,721 $4,146 $4,690 $5,388 $6,506 $14,937 $25,531 $32,431 $41,406 $53,074 $67,941
Subtotal Spent on Operations $28,124 $11,721 $12,146 $12,690 $13,388 $14,506 $22,937 $33,531 $40,431 $49,406 $62,074 $77,941
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 $500 $500 $1,000 $1,000 $1,000 $2,000 $2,000 $2,000
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100
Purchase Other Current Assets $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $500 $500 $500 $500 $500 $500
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $29,724 $13,321 $13,746 $14,290 $15,488 $16,606 $26,037 $36,631 $43,531 $53,506 $66,174 $82,041
Net Cash Flow ($24,699) ($5,896) ($3,311) ($724) $2,148 $6,320 $3,767 $2,114 $6,838 $11,974 $18,949 $28,620
Cash Balance $19,551 $13,656 $10,345 $9,620 $11,768 $18,088 $21,855 $23,969 $30,807 $42,781 $61,730 $90,350
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 $44,250 $19,551 $13,656 $10,345 $9,620 $11,768 $18,088 $21,855 $23,969 $30,807 $42,781 $61,730 $90,350
Accounts Receivable $0 $1,675 $2,959 $3,847 $5,001 $6,501 $8,452 $10,987 $14,283 $18,569 $24,139 $31,381 $40,795
Inventory $40,000 $37,660 $34,618 $30,663 $25,522 $18,839 $17,376 $22,588 $29,365 $38,175 $49,627 $64,515 $83,869
Other Current Assets $20,000 $20,500 $21,000 $21,500 $22,000 $22,500 $23,000 $23,500 $24,000 $24,500 $25,000 $25,500 $26,000
Total Current Assets $104,250 $79,386 $72,233 $66,355 $62,144 $59,609 $66,915 $78,930 $91,617 $112,050 $141,548 $183,126 $241,014
Long-term Assets
Long-term Assets $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,500 $41,000 $41,500 $42,000 $42,500 $43,000
Accumulated Depreciation $0 $1,500 $3,000 $4,500 $6,000 $7,500 $9,000 $10,500 $12,000 $13,500 $15,000 $16,500 $18,000
Total Long-term Assets $40,000 $38,500 $37,000 $35,500 $34,000 $32,500 $31,000 $30,000 $29,000 $28,000 $27,000 $26,000 $25,000
Total Assets $144,250 $117,886 $109,233 $101,855 $96,144 $92,109 $97,915 $108,930 $120,617 $140,050 $168,548 $209,126 $266,014
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 $20,000 $3,584 $3,991 $4,512 $5,180 $6,020 $14,093 $24,460 $31,064 $39,653 $50,831 $65,057 $83,646
Current Borrowing $10,000 $10,000 $10,000 $10,000 $10,000 $9,500 $9,000 $8,000 $7,000 $6,000 $4,000 $2,000 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $30,000 $13,584 $13,991 $14,512 $15,180 $15,520 $23,093 $32,460 $38,064 $45,653 $54,831 $67,057 $83,646
Long-term Liabilities $70,000 $68,900 $67,800 $66,700 $65,600 $64,500 $63,400 $62,300 $61,200 $60,100 $59,000 $57,900 $56,800
Total Liabilities $100,000 $82,484 $81,791 $81,212 $80,780 $80,020 $86,493 $94,760 $99,264 $105,753 $113,831 $124,957 $140,446
Paid-in Capital $77,000 $77,000 $77,000 $77,000 $77,000 $77,000 $77,000 $77,000 $77,000 $77,000 $77,000 $77,000 $77,000
Retained Earnings ($32,750) ($32,750) ($32,750) ($32,750) ($32,750) ($32,750) ($32,750) ($32,750) ($32,750) ($32,750) ($32,750) ($32,750) ($32,750)
Earnings $0 ($8,847) ($16,808) ($23,607) ($28,886) ($32,161) ($32,828) ($30,080) ($22,897) ($9,953) $10,466 $39,919 $81,318
Total Capital $44,250 $35,403 $27,442 $20,643 $15,364 $12,089 $11,422 $14,170 $21,353 $34,297 $54,716 $84,169 $125,568
Total Liabilities and Capital $144,250 $117,886 $109,233 $101,855 $96,144 $92,109 $97,915 $108,930 $120,617 $140,050 $168,548 $209,126 $266,014
Net Worth $44,250 $35,403 $27,442 $20,643 $15,364 $12,089 $11,422 $14,170 $21,353 $34,297 $54,716 $84,169 $125,568
South Kelleton Keys and Locksmith locksmith business plan appendix. South Kelleton Keys and Locksmith is a startup business offering retail sales of locks and security devices, onsite lock installation and repair services, and duplicate and replacement key cutting.