Sports Clothing Retail Shop Business Plan

Start your plan
Start my business plan

Start your own sports clothing retail shop business plan

Male Gear Wear

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
Hardcore athletes 40% $0 $0 $3,433 $4,412 $4,645 $5,323 $6,112 $6,687 $7,112 $7,454 $7,878 $10,101
Newbies 40% $0 $0 $3,845 $4,941 $5,202 $5,962 $6,845 $7,489 $7,965 $8,348 $8,823 $11,313
Total Sales $0 $0 $7,278 $9,353 $9,847 $11,285 $12,957 $14,176 $15,077 $15,802 $16,701 $21,414
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
Hardcore athletes $0 $0 $1,373 $1,765 $1,858 $2,129 $2,445 $2,675 $2,845 $2,982 $3,151 $4,040
Newbies $0 $0 $1,538 $1,977 $2,081 $2,385 $2,738 $2,996 $3,186 $3,339 $3,529 $4,525
Subtotal Direct Cost of Sales $0 $0 $2,911 $3,741 $3,939 $4,514 $5,183 $5,671 $6,031 $6,321 $6,681 $8,566
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
Stan 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Sales staff 0% $0 $0 $1,500 $2,000 $2,500 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Support Staff 0% $0 $0 $1,500 $2,000 $2,200 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
Bookkeeper 0% $0 $1,000 $1,200 $1,500 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total People 1 2 4 5 6 6 6 6 6 6 6 6
Total Payroll $2,000 $3,000 $6,200 $7,500 $8,700 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400

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 $0 $0 $7,278 $9,353 $9,847 $11,285 $12,957 $14,176 $15,077 $15,802 $16,701 $21,414
Direct Cost of Sales $0 $0 $2,911 $3,741 $3,939 $4,514 $5,183 $5,671 $6,031 $6,321 $6,681 $8,566
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $2,911 $3,741 $3,939 $4,514 $5,183 $5,671 $6,031 $6,321 $6,681 $8,566
Gross Margin $0 $0 $4,367 $5,612 $5,908 $6,771 $7,774 $8,506 $9,046 $9,481 $10,021 $12,848
Gross Margin % 0.00% 0.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00% 60.00%
Expenses
Payroll $2,000 $3,000 $6,200 $7,500 $8,700 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400
Sales and Marketing and Other Expenses $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Depreciation $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Rent $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900
Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Insurance $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325
Payroll Taxes 15% $300 $450 $930 $1,125 $1,305 $1,410 $1,410 $1,410 $1,410 $1,410 $1,410 $1,410
Other $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Total Operating Expenses $4,675 $5,825 $9,505 $11,000 $12,380 $13,185 $13,185 $13,185 $13,185 $13,185 $13,185 $13,185
Profit Before Interest and Taxes ($4,675) ($5,825) ($5,138) ($5,388) ($6,472) ($6,414) ($5,411) ($4,679) ($4,139) ($3,704) ($3,164) ($337)
EBITDA ($4,525) ($5,675) ($4,988) ($5,238) ($6,322) ($6,264) ($5,261) ($4,529) ($3,989) ($3,554) ($3,014) ($187)
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($4,675) ($5,825) ($5,138) ($5,388) ($6,472) ($6,414) ($5,411) ($4,679) ($4,139) ($3,704) ($3,164) ($337)
Net Profit/Sales 0.00% 0.00% -70.60% -57.60% -65.72% -56.84% -41.76% -33.01% -27.45% -23.44% -18.95% -1.57%

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 $7,278 $9,353 $9,847 $11,285 $12,957 $14,176 $15,077 $15,802 $16,701 $21,414
Subtotal Cash from Operations $0 $0 $7,278 $9,353 $9,847 $11,285 $12,957 $14,176 $15,077 $15,802 $16,701 $21,414
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 $7,278 $9,353 $9,847 $11,285 $12,957 $14,176 $15,077 $15,802 $16,701 $21,414
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 $2,000 $3,000 $6,200 $7,500 $8,700 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400 $9,400
Bill Payments $84 $2,530 $2,895 $9,226 $7,994 $7,723 $8,807 $9,564 $9,849 $10,070 $10,290 $10,830
Subtotal Spent on Operations $2,084 $5,530 $9,095 $16,726 $16,694 $17,123 $18,207 $18,964 $19,249 $19,470 $19,690 $20,230
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 $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 $2,084 $5,530 $9,095 $16,726 $16,694 $17,123 $18,207 $18,964 $19,249 $19,470 $19,690 $20,230
Net Cash Flow ($2,084) ($5,530) ($1,817) ($7,373) ($6,847) ($5,838) ($5,250) ($4,787) ($4,172) ($3,667) ($2,988) $1,184
Cash Balance $86,016 $80,486 $78,669 $71,296 $64,450 $58,611 $53,362 $48,575 $44,403 $40,736 $37,748 $38,932
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 $88,100 $86,016 $80,486 $78,669 $71,296 $64,450 $58,611 $53,362 $48,575 $44,403 $40,736 $37,748 $38,932
Inventory $0 $0 $0 $3,202 $4,116 $4,333 $4,965 $5,701 $6,238 $6,634 $6,953 $7,349 $9,422
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $88,100 $86,016 $80,486 $81,871 $75,412 $68,782 $63,577 $59,063 $54,812 $51,037 $47,689 $45,096 $48,354
Long-term Assets
Long-term Assets $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000
Accumulated Depreciation $0 $150 $300 $450 $600 $750 $900 $1,050 $1,200 $1,350 $1,500 $1,650 $1,800
Total Long-term Assets $9,000 $8,850 $8,700 $8,550 $8,400 $8,250 $8,100 $7,950 $7,800 $7,650 $7,500 $7,350 $7,200
Total Assets $97,100 $94,866 $89,186 $90,421 $83,812 $77,032 $71,677 $67,013 $62,612 $58,687 $55,189 $52,446 $55,554
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 $2,441 $2,586 $8,960 $7,738 $7,430 $8,489 $9,235 $9,514 $9,727 $9,933 $10,354 $13,798
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 $2,441 $2,586 $8,960 $7,738 $7,430 $8,489 $9,235 $9,514 $9,727 $9,933 $10,354 $13,798
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $2,441 $2,586 $8,960 $7,738 $7,430 $8,489 $9,235 $9,514 $9,727 $9,933 $10,354 $13,798
Paid-in Capital $115,000 $115,000 $115,000 $115,000 $115,000 $115,000 $115,000 $115,000 $115,000 $115,000 $115,000 $115,000 $115,000
Retained Earnings ($17,900) ($17,900) ($17,900) ($17,900) ($17,900) ($17,900) ($17,900) ($17,900) ($17,900) ($17,900) ($17,900) ($17,900) ($17,900)
Earnings $0 ($4,675) ($10,500) ($15,638) ($21,026) ($27,498) ($33,912) ($39,322) ($44,002) ($48,140) ($51,844) ($55,008) ($55,344)
Total Capital $97,100 $92,425 $86,600 $81,462 $76,074 $69,602 $63,188 $57,778 $53,098 $48,960 $45,256 $42,092 $41,756
Total Liabilities and Capital $97,100 $94,866 $89,186 $90,421 $83,812 $77,032 $71,677 $67,013 $62,612 $58,687 $55,189 $52,446 $55,554
Net Worth $97,100 $92,425 $86,600 $81,462 $76,074 $69,602 $63,188 $57,778 $53,098 $48,960 $45,256 $42,092 $41,756

Download link edge graphic Download this plan

Start your own sports clothing retail shop 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.