Sportsuchtig sporting goods retail store business plan appendix. Sportsuchtig is a successful sporting goods retail store being bought by new owners, who will expand the product offerings and revamp the website.

Sportsuchtig

Start your own business plan »

Sporting Goods Retail Store 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
Sporting Goods Sales 0% $83,709 $131,575 $108,300 $223,300 $385,600 $322,100 $238,450 $239,400 $169,100 $139,175 $144,400 $103,075
Shipping Income 0% $4,406 $6,925 $5,700 $11,700 $20,320 $16,900 $12,550 $12,600 $8,900 $7,325 $7,600 $5,425
Total Sales $88,115 $138,500 $114,000 $235,000 $405,920 $339,000 $251,000 $252,000 $178,000 $146,500 $152,000 $108,500
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
Cost of Goods Sold $66,086 $103,875 $85,500 $176,250 $304,500 $254,250 $188,250 $189,000 $133,500 $109,875 $114,000 $81,375
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $66,086 $103,875 $85,500 $176,250 $304,500 $254,250 $188,250 $189,000 $133,500 $109,875 $114,000 $81,375
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
Warehouse/Shipping & Receiving Manager 0% $1,916 $1,916 $1,916 $1,916 $1,916 $1,916 $1,916 $1,916 $1,916 $1,916 $1,916 $1,924
Warehouse/Shipping & Receiving Clerk 0% $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,563
Warehouse/Shipping & Receiving Clerk 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Warehouse/Shipping & Receiving Clerk 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accounting 0% $1,916 $1,916 $958 $958 $958 $958 $958 $958 $958 $958 $958 $958
Retail Phone / Accounting Assistant 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Internet Phone Sales 0% $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,413
Internet Phone Sales 0% $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,417 $1,413
Internet Phone Sales 0% $1,417 $1,417 $709 $709 $709 $709 $709 $709 $709 $709 $709 $709
Internet Phone Sales 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Internet Phone Sales 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Internet Phone Sales 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retail Sales PT 0% $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $212
Retail Sales PT 0% $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $212
Retail Sales PT 0% $208 $208 $208 $208 $208 $208 $208 $208 $208 $208 $212 $208
Retail Sales PT 0% $208 $208 $208 $208 $208 $208 $208 $208 $212 $208 $208 $208
Retail Sales PT 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retail Sales PT 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retail Sales PT 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retail Sales PT 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Store Manager 0% $0 $0 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Store Manager 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Team Sales Manager 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Team Sales 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Team Sales 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
President & CEO 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total People 10 10 10 10 10 10 10 10 10 10 10 10
Total Payroll $15,482 $15,482 $16,316 $16,316 $16,316 $16,316 $16,316 $16,316 $16,320 $16,316 $16,320 $16,320
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 $88,115 $138,500 $114,000 $235,000 $405,920 $339,000 $251,000 $252,000 $178,000 $146,500 $152,000 $108,500
Direct Cost of Sales $66,086 $103,875 $85,500 $176,250 $304,500 $254,250 $188,250 $189,000 $133,500 $109,875 $114,000 $81,375
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $66,086 $103,875 $85,500 $176,250 $304,500 $254,250 $188,250 $189,000 $133,500 $109,875 $114,000 $81,375
Gross Margin $22,029 $34,625 $28,500 $58,750 $101,420 $84,750 $62,750 $63,000 $44,500 $36,625 $38,000 $27,125
Gross Margin % 25.00% 25.00% 25.00% 25.00% 24.99% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Expenses
Payroll $15,482 $15,482 $16,316 $16,316 $16,316 $16,316 $16,316 $16,316 $16,320 $16,316 $16,320 $16,320
Marketing/Promotion $1,500 $2,000 $500 $2,500 $2,500 $2,500 $1,500 $1,500 $5,000 $2,500 $1,500 $1,500
Depreciation $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Rent $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Utilities $720 $740 $820 $840 $930 $840 $750 $720 $800 $1,600 $1,600 $1,600
Insurance $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100
Bad Checks $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Bank Card Debit & Service Fees $1,789 $2,812 $2,314 $4,770 $8,242 $6,882 $5,095 $5,116 $3,613 $2,974 $3,086 $2,203
Repairs and Maintenance $330 $330 $330 $330 $330 $330 $330 $330 $330 $330 $330 $330
Taxes and Licenses $2,000 $0 $0 $0 $0 $2,000 $0 $0 $2,000 $0 $0 $2,000
Freight In $2,900 $2,200 $1,580 $510 $1,700 $1,200 $700 $575 $400 $400 $500 $400
Interest Expense $3,208 $3,188 $3,168 $3,148 $3,127 $3,107 $3,086 $3,066 $3,045 $3,024 $3,003 $2,982
Janitorial Supplies $33 $33 $33 $33 $33 $33 $33 $33 $33 $33 $33 $33
Legal/Professional Fees $500 $170 $170 $170 $1,000 $170 $170 $170 $170 $1,000 $170 $170
Travel & Entertainment $0 $0 $0 $0 $0 $0 $0 $2,000 $0 $0 $0 $0
Membership Dues & Sub $200 $0 $200 $0 $0 $0 $0 $0 $500 $0 $0 $0
Office Supplies $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Personal Property Tax $0 $0 $0 $0 $0 $0 $250 $0 $0 $0 $0 $0
Security $500 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Internet Services $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
WEB Page Services $250 $250 $250 $250 $250 $250 $250 $250 $500 $500 $500 $500
Postage 15% $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Telephone $800 $1,500 $1,200 $2,000 $2,500 $3,000 $2,500 $1,800 $1,700 $1,200 $1,000 $800
Total Operating Expenses $36,362 $34,905 $33,081 $37,067 $43,128 $42,828 $37,180 $38,076 $40,611 $36,077 $34,242 $35,038
Profit Before Interest and Taxes ($14,133) ($80) ($4,381) $21,883 $58,492 $42,122 $25,770 $25,124 $4,089 $748 $3,958 ($7,713)
EBITDA ($13,883) $170 ($4,131) $22,133 $58,742 $42,372 $26,020 $25,374 $4,339 $998 $4,208 ($7,463)
Interest Expense $6,133 $6,096 $6,059 $6,022 $5,985 $5,947 $5,910 $5,872 $5,834 $5,796 $5,758 $5,719
Taxes Incurred ($6,080) ($1,853) ($3,132) $4,758 $15,752 $10,852 $5,958 $5,776 ($523) ($1,514) ($540) ($4,030)
Other Income
Interest Income $160 $160 $160 $160 $160 $160 $160 $160 $160 $160 $160 $160
Miscellaneous Income $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40
Purchase Discounts Taken $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Income $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Other Expense
Other Expense Account Name $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Expense Account Name $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Other Income $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Net Profit ($14,186) ($4,323) ($7,308) $11,103 $36,755 $25,322 $13,902 $13,477 ($1,221) ($3,533) ($1,260) ($9,402)
Net Profit/Sales -16.10% -3.12% -6.41% 4.72% 9.05% 7.47% 5.54% 5.35% -0.69% -2.41% -0.83% -8.67%
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 $86,353 $135,730 $111,720 $230,300 $397,802 $332,220 $245,980 $246,960 $174,440 $143,570 $148,960 $106,330
Subtotal Cash from Operations $86,411 $137,526 $114,474 $232,661 $402,616 $340,294 $252,701 $251,981 $179,431 $147,109 $151,894 $109,341
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 $86,611 $137,726 $114,674 $232,861 $402,816 $340,494 $252,901 $252,181 $179,631 $147,309 $152,094 $109,541
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 $15,482 $15,482 $16,316 $16,316 $16,316 $16,316 $16,316 $16,316 $16,320 $16,316 $16,320 $16,320
Bill Payments $689 $20,774 $23,284 $27,727 $287,919 $845,041 $236,042 $32,504 $33,031 $29,166 $30,429 $216,132
Subtotal Spent on Operations $16,171 $36,256 $39,600 $44,043 $304,235 $861,357 $252,358 $48,820 $49,351 $45,482 $46,749 $232,452
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 $4,389 $4,409 $4,429 $4,449 $4,470 $4,490 $4,511 $4,531 $4,552 $4,573 $4,594 $4,615
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 $20,560 $40,665 $44,029 $48,492 $308,705 $865,847 $256,869 $53,351 $53,903 $50,055 $51,343 $237,067
Net Cash Flow $66,051 $97,061 $70,645 $184,369 $94,110 ($525,353) ($3,968) $198,829 $125,728 $97,254 $100,751 ($127,526)
Cash Balance $116,051 $213,112 $283,757 $468,126 $562,236 $36,883 $32,915 $231,744 $357,472 $454,726 $555,477 $427,951
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 $50,000 $116,051 $213,112 $283,757 $468,126 $562,236 $36,883 $32,915 $231,744 $357,472 $454,726 $555,477 $427,951
Accounts Receivable $0 $1,704 $2,678 $2,204 $4,543 $7,848 $6,554 $4,853 $4,872 $3,441 $2,832 $2,939 $2,098
Inventory $900,000 $833,914 $730,039 $644,539 $705,000 $1,218,000 $1,163,750 $975,500 $786,500 $653,000 $543,125 $629,125 $547,750
Other Current Assets $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Total Current Assets $975,000 $976,669 $970,829 $955,500 $1,202,669 $1,813,084 $1,232,187 $1,038,268 $1,048,116 $1,038,914 $1,025,684 $1,212,541 $1,002,799
Long-term Assets
Long-term Assets $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Accumulated Depreciation $0 $250 $500 $750 $1,000 $1,250 $1,500 $1,750 $2,000 $2,250 $2,500 $2,750 $3,000
Total Long-term Assets $25,000 $24,750 $24,500 $24,250 $24,000 $23,750 $23,500 $23,250 $23,000 $22,750 $22,500 $22,250 $22,000
Total Assets $1,000,000 $1,001,419 $995,329 $979,750 $1,226,669 $1,836,834 $1,255,687 $1,061,518 $1,071,116 $1,061,664 $1,048,184 $1,234,791 $1,024,799
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 $19,993 $22,636 $18,794 $259,059 $836,939 $234,960 $31,399 $32,052 $28,373 $22,999 $215,460 $19,486
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 $19,993 $22,636 $18,794 $259,059 $836,939 $234,960 $31,399 $32,052 $28,373 $22,999 $215,460 $19,486
Long-term Liabilities $740,300 $735,911 $731,502 $727,073 $722,624 $718,154 $713,664 $709,153 $704,622 $700,070 $695,497 $690,903 $686,288
Total Liabilities $740,300 $755,904 $754,138 $745,867 $981,683 $1,555,093 $948,624 $740,552 $736,674 $728,443 $718,496 $906,363 $705,774
Paid-in Capital $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000
Retained Earnings ($40,300) ($40,300) ($40,300) ($40,300) ($40,300) ($40,300) ($40,300) ($40,300) ($40,300) ($40,300) ($40,300) ($40,300) ($40,300)
Earnings $0 ($14,186) ($18,509) ($25,817) ($14,714) $22,041 $47,363 $61,266 $74,742 $73,521 $69,987 $68,728 $59,325
Total Capital $259,700 $245,514 $241,191 $233,883 $244,986 $281,741 $307,063 $320,966 $334,442 $333,221 $329,687 $328,428 $319,025
Total Liabilities and Capital $1,000,000 $1,001,419 $995,329 $979,750 $1,226,669 $1,836,834 $1,255,687 $1,061,518 $1,071,116 $1,061,664 $1,048,184 $1,234,791 $1,024,799
Net Worth $259,700 $245,514 $241,191 $233,883 $244,986 $281,741 $307,063 $320,966 $334,442 $333,221 $329,687 $328,428 $319,025

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
Sportsuchtig sporting goods retail store business plan appendix. Sportsuchtig is a successful sporting goods retail store being bought by new owners, who will expand the product offerings and revamp the website.
\n