Keith's Sporting Goods sports equipment retail business plan appendix. Keith's Sporting Goods is a start-up retailer of athletic sporting goods and equipment.

Keith's Sporting Goods

Start your own business plan »

Sports Equipment Retail 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
Shoes 0% $14,400 $14,688 $14,982 $15,281 $15,587 $15,899 $16,217 $16,541 $16,872 $17,209 $17,554 $17,905
Apparel 0% $18,000 $18,360 $18,727 $19,102 $19,484 $19,873 $20,271 $20,676 $21,090 $21,512 $21,942 $22,381
Total Sales $32,400 $33,048 $33,709 $34,383 $35,071 $35,772 $36,488 $37,217 $37,962 $38,721 $39,495 $40,285
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
Shoes 60% $8,640 $8,813 $8,989 $9,169 $9,352 $9,539 $9,730 $9,925 $10,123 $10,326 $10,532 $10,743
Apparel $10,800 $11,016 $11,236 $11,461 $11,690 $11,924 $12,163 $12,406 $12,654 $12,907 $13,165 $13,428
Subtotal Direct Cost of Sales $19,440 $19,829 $20,225 $20,630 $21,042 $21,463 $21,893 $22,330 $22,777 $23,233 $23,697 $24,171
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 Operator 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Manager 0% $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600
Employees 0% $1,836 $1,836 $1,836 $1,836 $1,836 $1,836 $1,836 $1,836 $1,836 $1,836 $1,836 $1,836
Total People 5 5 5 5 5 5 5 5 5 5 5 5
Total Payroll $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436
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% 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
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 $32,400 $33,048 $33,709 $34,383 $35,071 $35,772 $36,488 $37,217 $37,962 $38,721 $39,495 $40,285
Direct Cost of Sales $19,440 $19,829 $20,225 $20,630 $21,042 $21,463 $21,893 $22,330 $22,777 $23,233 $23,697 $24,171
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $19,440 $19,829 $20,225 $20,630 $21,042 $21,463 $21,893 $22,330 $22,777 $23,233 $23,697 $24,171
Gross Margin $12,960 $13,219 $13,484 $13,753 $14,028 $14,309 $14,595 $14,887 $15,185 $15,488 $15,798 $16,114
Gross Margin % 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 40.00%
Expenses
Payroll $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436
Sales and Marketing and Other Expenses $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Rent $1,980 $1,980 $1,980 $1,980 $1,980 $1,980 $1,980 $1,980 $1,980 $1,980 $1,980 $1,980
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $13,016 $13,016 $13,016 $13,016 $13,016 $13,016 $13,016 $13,016 $13,016 $13,016 $13,016 $13,016
Profit Before Interest and Taxes ($56) $203 $468 $737 $1,012 $1,293 $1,579 $1,871 $2,169 $2,472 $2,782 $3,098
EBITDA ($56) $203 $468 $737 $1,012 $1,293 $1,579 $1,871 $2,169 $2,472 $2,782 $3,098
Interest Expense $492 $483 $475 $467 $458 $450 $442 $433 $425 $417 $408 $400
Taxes Incurred ($164) ($70) ($2) $68 $138 $211 $284 $359 $436 $514 $593 $675
Net Profit ($383) ($210) ($6) $203 $415 $632 $853 $1,078 $1,308 $1,542 $1,780 $2,024
Net Profit/Sales -1.18% -0.64% -0.02% 0.59% 1.18% 1.77% 2.34% 2.90% 3.44% 3.98% 4.51% 5.02%
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 $32,400 $33,048 $33,709 $34,383 $35,071 $35,772 $36,488 $37,217 $37,962 $38,721 $39,495 $40,285
Subtotal Cash from Operations $32,400 $33,048 $33,709 $34,383 $35,071 $35,772 $36,488 $37,217 $37,962 $38,721 $39,495 $40,285
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 $32,400 $33,048 $33,709 $34,383 $35,071 $35,772 $36,488 $37,217 $37,962 $38,721 $39,495 $40,285
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 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436 $8,436
Bill Payments $164 $4,910 $4,995 $5,719 $25,085 $26,690 $27,184 $27,688 $28,202 $28,727 $29,262 $29,809
Subtotal Spent on Operations $8,600 $13,346 $13,431 $14,155 $33,521 $35,126 $35,620 $36,124 $36,638 $37,163 $37,698 $38,245
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 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
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 $9,600 $14,346 $14,431 $15,155 $34,521 $36,126 $36,620 $37,124 $37,638 $38,163 $38,698 $39,245
Net Cash Flow $22,800 $18,702 $19,278 $19,228 $550 ($353) ($132) $93 $323 $558 $797 $1,041
Cash Balance $31,289 $49,991 $69,269 $88,497 $89,047 $88,693 $88,561 $88,655 $88,978 $89,536 $90,333 $91,374
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 $8,489 $31,289 $49,991 $69,269 $88,497 $89,047 $88,693 $88,561 $88,655 $88,978 $89,536 $90,333 $91,374
Inventory $82,901 $63,461 $43,632 $23,407 $22,693 $23,147 $23,610 $24,082 $24,563 $25,055 $25,556 $26,067 $26,588
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $91,390 $94,750 $93,623 $92,676 $111,190 $112,193 $112,303 $112,643 $113,218 $114,033 $115,092 $116,400 $117,962
Long-term Assets
Long-term Assets $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total Assets $93,390 $96,750 $95,623 $94,676 $113,190 $114,193 $114,303 $114,643 $115,218 $116,033 $117,092 $118,400 $119,962
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 $4,744 $4,827 $4,885 $24,196 $25,784 $26,261 $26,748 $27,245 $27,752 $28,269 $28,797 $29,335
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 $4,744 $4,827 $4,885 $24,196 $25,784 $26,261 $26,748 $27,245 $27,752 $28,269 $28,797 $29,335
Long-term Liabilities $60,000 $59,000 $58,000 $57,000 $56,000 $55,000 $54,000 $53,000 $52,000 $51,000 $50,000 $49,000 $48,000
Total Liabilities $60,000 $63,744 $62,827 $61,885 $80,196 $80,784 $80,261 $79,748 $79,245 $78,752 $78,269 $77,797 $77,335
Paid-in Capital $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
Retained Earnings ($6,610) ($6,610) ($6,610) ($6,610) ($6,610) ($6,610) ($6,610) ($6,610) ($6,610) ($6,610) ($6,610) ($6,610) ($6,610)
Earnings $0 ($383) ($593) ($599) ($396) $19 $652 $1,505 $2,583 $3,891 $5,432 $7,213 $9,236
Total Capital $33,390 $33,007 $32,797 $32,791 $32,994 $33,409 $34,042 $34,895 $35,973 $37,281 $38,822 $40,603 $42,626
Total Liabilities and Capital $93,390 $96,750 $95,623 $94,676 $113,190 $114,193 $114,303 $114,643 $115,218 $116,033 $117,092 $118,400 $119,962
Net Worth $33,390 $33,007 $32,797 $32,791 $32,994 $33,409 $34,042 $34,895 $35,973 $37,281 $38,822 $40,603 $42,626

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
Keith's Sporting Goods sports equipment retail business plan appendix. Keith's Sporting Goods is a start-up retailer of athletic sporting goods and equipment.
\n