Cyclist Repair Center sports therapy business plan appendix. Cyclist Repair Center is a start-up sports therapy clinic, offering massage therapy, physical therapy, and personal training, specifically geared for competitive and recreational bicyclists.

Cyclist Repair Center

Start your own business plan »

Sports Therapy 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
Sports massage 0% $0 $0 $0 $804 $1,474 $2,446 $2,613 $3,015 $3,618 $3,953 $4,288 $4,559
Personal trainer 0% $0 $0 $0 $768 $1,408 $2,336 $2,496 $2,880 $3,456 $3,776 $4,096 $4,355
Fitness assessment 0% $0 $0 $0 $648 $1,188 $1,971 $2,106 $2,430 $2,916 $3,186 $3,456 $3,675
Bike fit 0% $0 $0 $0 $684 $1,254 $2,081 $2,223 $2,565 $3,078 $3,363 $3,648 $3,879
Cycling related injuries 0% $0 $0 $0 $1,200 $2,200 $3,650 $3,900 $4,500 $5,400 $5,900 $6,400 $6,805
Total Sales $0 $0 $0 $4,104 $7,524 $12,483 $13,338 $15,390 $18,468 $20,178 $21,888 $23,273
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
Sports massage $0 $0 $0 $40 $74 $122 $131 $151 $181 $198 $214 $228
Personal trainer $0 $0 $0 $38 $70 $117 $125 $144 $173 $189 $205 $218
Fitness assessment $0 $0 $0 $32 $59 $99 $105 $122 $146 $159 $173 $184
Bike fit $0 $0 $0 $34 $63 $104 $111 $128 $154 $168 $182 $194
Cycling related injuries $0 $0 $0 $60 $110 $183 $195 $225 $270 $295 $320 $340
Subtotal Direct Cost of Sales $0 $0 $0 $205 $376 $624 $667 $770 $923 $1,009 $1,094 $1,164
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
Arthur 0% $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Physician 0% $0 $0 $0 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Massage therapist 0% $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Massage therapist 0% $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Physical therapist 0% $0 $0 $0 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Physical therapist 0% $0 $0 $0 $0 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Coach/trainer 0% $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Receptionist 0% $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Accounting clerk/receptionist 0% $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total People 0 0 0 7 9 9 9 9 9 9 9 9
Total Payroll $0 $0 $2,000 $16,000 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500
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 $0 $4,104 $7,524 $12,483 $13,338 $15,390 $18,468 $20,178 $21,888 $23,273
Direct Cost of Sales $0 $0 $0 $205 $376 $624 $667 $770 $923 $1,009 $1,094 $1,164
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $205 $376 $624 $667 $770 $923 $1,009 $1,094 $1,164
Gross Margin $0 $0 $0 $3,899 $7,148 $11,859 $12,671 $14,621 $17,545 $19,169 $20,794 $22,109
Gross Margin % 0.00% 0.00% 0.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00% 95.00%
Expenses
Payroll $0 $0 $2,000 $16,000 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500
Sales and Marketing and Other Expenses $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Depreciation $367 $367 $367 $367 $367 $367 $367 $367 $367 $367 $367 $367
Rent $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Utilities $140 $140 $140 $140 $140 $140 $140 $140 $140 $140 $140 $140
Insurance 15% $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Payroll Taxes 15% $0 $0 $300 $2,400 $3,225 $3,225 $3,225 $3,225 $3,225 $3,225 $3,225 $3,225
Total Operating Expenses $2,457 $2,457 $4,757 $20,857 $27,182 $27,182 $27,182 $27,182 $27,182 $27,182 $27,182 $27,182
Profit Before Interest and Taxes ($2,457) ($2,457) ($4,757) ($16,958) ($20,034) ($15,323) ($14,511) ($12,562) ($9,637) ($8,013) ($6,388) ($5,073)
EBITDA ($2,090) ($2,090) ($4,390) ($16,591) ($19,667) ($14,956) ($14,144) ($12,195) ($9,270) ($7,646) ($6,021) ($4,706)
Interest Expense $247 $244 $240 $237 $234 $230 $227 $223 $220 $216 $213 $209
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($2,704) ($2,701) ($4,997) ($17,195) ($20,268) ($15,553) ($14,738) ($12,785) ($9,857) ($8,229) ($6,601) ($5,282)
Net Profit/Sales 0.00% 0.00% 0.00% -418.98% -269.38% -124.60% -110.49% -83.07% -53.38% -40.78% -30.16% -22.70%
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 $0 $4,104 $7,524 $12,483 $13,338 $15,390 $18,468 $20,178 $21,888 $23,273
Subtotal Cash from Operations $0 $0 $0 $4,104 $7,524 $12,483 $13,338 $15,390 $18,468 $20,178 $21,888 $23,273
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 $0 $4,104 $7,524 $12,483 $13,338 $15,390 $18,468 $20,178 $21,888 $23,273
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 $0 $0 $2,000 $16,000 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500 $21,500
Bill Payments $78 $2,337 $2,343 $2,707 $4,965 $5,933 $6,171 $6,212 $6,313 $6,461 $6,543 $6,625
Subtotal Spent on Operations $78 $2,337 $4,343 $18,707 $26,465 $27,433 $27,671 $27,712 $27,813 $27,961 $28,043 $28,125
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 $387 $391 $394 $397 $400 $404 $407 $411 $414 $417 $421 $424
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 $465 $2,727 $4,737 $19,104 $26,866 $27,837 $28,078 $28,123 $28,227 $28,379 $28,464 $28,549
Net Cash Flow ($465) ($2,727) ($4,737) ($15,000) ($19,342) ($15,354) ($14,740) ($12,733) ($9,759) ($8,201) ($6,576) ($5,276)
Cash Balance $121,035 $118,307 $113,570 $98,570 $79,228 $63,874 $49,135 $36,402 $26,643 $18,443 $11,866 $6,591
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 $121,500 $121,035 $118,307 $113,570 $98,570 $79,228 $63,874 $49,135 $36,402 $26,643 $18,443 $11,866 $6,591
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $121,500 $121,035 $118,307 $113,570 $98,570 $79,228 $63,874 $49,135 $36,402 $26,643 $18,443 $11,866 $6,591
Long-term Assets
Long-term Assets $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000
Accumulated Depreciation $0 $367 $734 $1,101 $1,468 $1,835 $2,202 $2,569 $2,936 $3,303 $3,670 $4,037 $4,404
Total Long-term Assets $22,000 $21,633 $21,266 $20,899 $20,532 $20,165 $19,798 $19,431 $19,064 $18,697 $18,330 $17,963 $17,596
Total Assets $143,500 $142,668 $139,573 $134,469 $119,102 $99,393 $83,672 $68,566 $55,466 $45,340 $36,773 $29,829 $24,187
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 $2,259 $2,256 $2,543 $4,768 $5,727 $5,964 $6,002 $6,098 $6,243 $6,322 $6,402 $6,465
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 $2,259 $2,256 $2,543 $4,768 $5,727 $5,964 $6,002 $6,098 $6,243 $6,322 $6,402 $6,465
Long-term Liabilities $30,000 $29,613 $29,222 $28,828 $28,431 $28,030 $27,627 $27,219 $26,809 $26,395 $25,977 $25,556 $25,132
Total Liabilities $30,000 $31,871 $31,478 $31,371 $33,199 $33,758 $33,590 $33,221 $32,906 $32,638 $32,300 $31,958 $31,597
Paid-in Capital $122,000 $122,000 $122,000 $122,000 $122,000 $122,000 $122,000 $122,000 $122,000 $122,000 $122,000 $122,000 $122,000
Retained Earnings ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500) ($8,500)
Earnings $0 ($2,704) ($5,404) ($10,402) ($27,597) ($47,864) ($63,418) ($78,156) ($90,940) ($100,798) ($109,027) ($115,629) ($120,911)
Total Capital $113,500 $110,796 $108,096 $103,098 $85,903 $65,636 $50,082 $35,344 $22,560 $12,702 $4,473 ($2,129) ($7,411)
Total Liabilities and Capital $143,500 $142,668 $139,573 $134,469 $119,102 $99,393 $83,672 $68,566 $55,466 $45,340 $36,773 $29,829 $24,187
Net Worth $113,500 $110,796 $108,096 $103,098 $85,903 $65,636 $50,082 $35,344 $22,560 $12,702 $4,473 ($2,129) ($7,411)

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
Cyclist Repair Center sports therapy business plan appendix. Cyclist Repair Center is a start-up sports therapy clinic, offering massage therapy, physical therapy, and personal training, specifically geared for competitive and recreational bicyclists.
\n