Skateboard Gear Retail Business Plan

Start your plan
Start my business plan

Start your own skateboard gear retail business plan

Burly Skate 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
Apparel 0% $6,000 $5,700 $8,000 $7,600 $9,000 $7,600 $6,000 $9,200 $6,000 $5,700 $6,200 $7,000
Shoes 0% $3,300 $3,160 $4,700 $6,400 $8,800 $6,000 $3,700 $8,800 $6,400 $4,700 $3,100 $3,200
Boards/Hardware/Misc. 0% $2,400 $2,300 $2,680 $3,360 $2,450 $2,200 $2,100 $4,400 $5,000 $4,700 $2,200 $2,400
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $11,700 $11,160 $15,380 $17,360 $20,250 $15,800 $11,800 $22,400 $17,400 $15,100 $11,500 $12,600
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
Apparel/Shoes $4,185 $3,987 $5,715 $6,300 $8,010 $6,120 $4,365 $8,100 $5,580 $4,680 $4,185 $4,590
Boards/Hardware/Misc. $1,080 $1,035 $1,206 $1,512 $1,103 $990 $945 $1,980 $2,250 $2,115 $990 $1,080
Subtotal Direct Cost of Sales $5,265 $5,022 $6,921 $7,812 $9,113 $7,110 $5,310 $10,080 $7,830 $6,795 $5,175 $5,670
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
The Casperflips (Owners) 0% $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250
Full-Time 0% $1,730 $1,730 $1,730 $1,730 $1,730 $1,730 $1,730 $1,730 $1,730 $1,730 $1,730 $1,730
Part-Time 0% $677 $677 $677 $677 $677 $677 $677 $677 $677 $677 $677 $677
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657

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 $11,700 $11,160 $15,380 $17,360 $20,250 $15,800 $11,800 $22,400 $17,400 $15,100 $11,500 $12,600
Direct Cost of Sales $5,265 $5,022 $6,921 $7,812 $9,113 $7,110 $5,310 $10,080 $7,830 $6,795 $5,175 $5,670
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $5,265 $5,022 $6,921 $7,812 $9,113 $7,110 $5,310 $10,080 $7,830 $6,795 $5,175 $5,670
Gross Margin $6,435 $6,138 $8,459 $9,548 $11,138 $8,690 $6,490 $12,320 $9,570 $8,305 $6,325 $6,930
Gross Margin % 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00% 55.00%
Expenses
Payroll $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657
Marketing/Promotion $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $1,875 $1,875 $1,875 $1,875 $1,875 $1,875 $1,875 $1,875 $1,875 $1,875 $1,875 $1,875
Utilities $225 $225 $225 $225 $225 $225 $225 $225 $225 $225 $225 $225
Insurance $48 $48 $48 $48 $48 $48 $48 $48 $48 $48 $48 $48
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Telephone $130 $130 $130 $130 $130 $130 $130 $130 $130 $130 $130 $130
Total Operating Expenses $6,735 $6,735 $6,735 $6,735 $6,735 $6,735 $6,735 $6,735 $6,735 $6,735 $6,735 $6,735
Profit Before Interest and Taxes ($300) ($597) $1,724 $2,813 $4,403 $1,955 ($245) $5,585 $2,835 $1,570 ($410) $195
EBITDA ($300) ($597) $1,724 $2,813 $4,403 $1,955 ($245) $5,585 $2,835 $1,570 ($410) $195
Interest Expense $405 $394 $382 $370 $359 $347 $336 $324 $313 $301 $289 $278
Taxes Incurred ($212) ($297) $403 $733 $1,213 $482 ($174) $1,578 $757 $381 ($210) ($25)
Net Profit ($494) ($693) $939 $1,710 $2,831 $1,125 ($406) $3,683 $1,766 $888 ($490) ($58)
Net Profit/Sales -4.22% -6.21% 6.11% 9.85% 13.98% 7.12% -3.44% 16.44% 10.15% 5.88% -4.26% -0.46%

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 $11,700 $11,160 $15,380 $17,360 $20,250 $15,800 $11,800 $22,400 $17,400 $15,100 $11,500 $12,600
Subtotal Cash from Operations $11,700 $11,160 $15,380 $17,360 $20,250 $15,800 $11,800 $22,400 $17,400 $15,100 $11,500 $12,600
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 $11,700 $11,160 $15,380 $17,360 $20,250 $15,800 $11,800 $22,400 $17,400 $15,100 $11,500 $12,600
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 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657 $3,657
Bill Payments $109 $3,268 $3,197 $3,873 $4,335 $8,806 $8,740 $7,027 $19,947 $9,499 $9,321 $6,650
Subtotal Spent on Operations $3,766 $6,925 $6,854 $7,530 $7,992 $12,463 $12,397 $10,684 $23,604 $13,156 $12,978 $10,307
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 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388
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 $5,154 $8,313 $8,242 $8,918 $9,380 $13,851 $13,785 $12,072 $24,992 $14,544 $14,366 $11,695
Net Cash Flow $6,546 $2,847 $7,138 $8,442 $10,870 $1,949 ($1,985) $10,328 ($7,592) $556 ($2,866) $905
Cash Balance $8,109 $10,956 $18,093 $26,535 $37,405 $39,353 $37,368 $47,696 $40,104 $40,659 $37,794 $38,698
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 $1,563 $8,109 $10,956 $18,093 $26,535 $37,405 $39,353 $37,368 $47,696 $40,104 $40,659 $37,794 $38,698
Inventory $40,000 $34,735 $29,713 $22,792 $14,980 $10,024 $7,821 $5,841 $11,088 $8,613 $7,475 $5,693 $6,237
Other Current Assets $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Total Current Assets $42,763 $44,044 $41,869 $42,085 $42,715 $48,629 $48,374 $44,409 $59,984 $49,917 $49,334 $44,686 $46,135
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 $42,763 $44,044 $41,869 $42,085 $42,715 $48,629 $48,374 $44,409 $59,984 $49,917 $49,334 $44,686 $46,135
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 $3,163 $3,069 $3,734 $4,042 $8,513 $8,521 $6,351 $19,630 $9,186 $9,102 $6,332 $9,227
Current Borrowing $50,000 $48,612 $47,224 $45,836 $44,448 $43,060 $41,672 $40,284 $38,896 $37,508 $36,120 $34,732 $33,344
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $50,000 $51,775 $50,293 $49,570 $48,490 $51,573 $50,193 $46,635 $58,526 $46,694 $45,222 $41,064 $42,571
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $50,000 $51,775 $50,293 $49,570 $48,490 $51,573 $50,193 $46,635 $58,526 $46,694 $45,222 $41,064 $42,571
Paid-in Capital $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800 $6,800
Retained Earnings ($14,037) ($14,037) ($14,037) ($14,037) ($14,037) ($14,037) ($14,037) ($14,037) ($14,037) ($14,037) ($14,037) ($14,037) ($14,037)
Earnings $0 ($494) ($1,187) ($248) $1,462 $4,293 $5,418 $5,012 $8,694 $10,460 $11,348 $10,859 $10,801
Total Capital ($7,237) ($7,731) ($8,424) ($7,484) ($5,775) ($2,944) ($1,819) ($2,225) $1,457 $3,223 $4,111 $3,622 $3,564
Total Liabilities and Capital $42,763 $44,044 $41,869 $42,085 $42,715 $48,629 $48,374 $44,409 $59,984 $49,917 $49,334 $44,686 $46,135
Net Worth ($7,237) ($7,731) ($8,424) ($7,484) ($5,775) ($2,944) ($1,819) ($2,225) $1,457 $3,223 $4,111 $3,622 $3,564

Download link edge graphic Download this plan

Start your own skateboard gear retail 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.