Kiowa Smoke Shops tobacco retail business plan appendix. Kiowa Smoke Shops has been in operation as a family business since the early 1960's. Kiowa offers named brand tobaccos, cigars, cigarettes, and roll-your-own accessories.

Kiowa Smoke Shops

Start your own business plan »

Tobacco Retail Business Plan

Appendix

Sales Forecast
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Sales
Cigars 0% $15,833 $15,833 $15,833 $15,833 $15,833 $15,833 $15,833 $15,833 $15,833 $15,833 $15,833 $15,833
Cigarettes 0% $19,166 $19,166 $19,166 $19,166 $19,166 $19,166 $19,166 $19,166 $19,166 $19,166 $19,166 $19,166
Pipes and pipe tobacco 0% $10,840 $10,840 $10,840 $10,840 $10,840 $10,840 $10,840 $10,840 $10,840 $10,840 $10,840 $10,840
Roll-your-own products 0% $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416 $5,416
Accessories 0% $2,916 $2,916 $2,916 $2,916 $2,916 $2,916 $2,916 $2,916 $2,916 $2,916 $2,916 $2,916
Total Sales $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171
Direct Cost of Sales Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Cigars $10,996 $10,996 $10,996 $10,996 $10,996 $10,996 $10,996 $10,996 $10,996 $10,996 $10,996 $10,996
Cigarettes $13,311 $13,311 $13,311 $13,311 $13,311 $13,311 $13,311 $13,311 $13,311 $13,311 $13,311 $13,311
Pipes and pipe tobacco $7,528 $7,528 $7,528 $7,528 $7,528 $7,528 $7,528 $7,528 $7,528 $7,528 $7,528 $7,528
Roll-your-own products $3,761 $3,761 $3,761 $3,761 $3,761 $3,761 $3,761 $3,761 $3,761 $3,761 $3,761 $3,761
Accessories $2,025 $2,025 $2,025 $2,025 $2,025 $2,025 $2,025 $2,025 $2,025 $2,025 $2,025 $2,025
Subtotal Direct Cost of Sales $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622
Personnel Plan
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Mr. and Mrs Renaldo 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
Store manager 0% $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333
Store manager 0% $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333 $2,333
Part-time store employee 0% $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Part-time store employee 0% $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Total People 5 5 5 5 5 5 5 5 5 5 5 5
Total Payroll $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867
General Assumptions
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
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
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Sales $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171
Direct Cost of Sales $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622 $37,622
Gross Margin $16,549 $16,549 $16,549 $16,549 $16,549 $16,549 $16,549 $16,549 $16,549 $16,549 $16,549 $16,549
Gross Margin % 30.55% 30.55% 30.55% 30.55% 30.55% 30.55% 30.55% 30.55% 30.55% 30.55% 30.55% 30.55%
Expenses
Payroll $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867
Sales and Marketing and Other Expenses $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Utilities $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110
Insurance $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Payroll Taxes 15% $1,630 $1,630 $1,630 $1,630 $1,630 $1,630 $1,630 $1,630 $1,630 $1,630 $1,630 $1,630
Other $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Total Operating Expenses $14,707 $14,707 $14,707 $14,707 $14,707 $14,707 $14,707 $14,707 $14,707 $14,707 $14,707 $14,707
Profit Before Interest and Taxes $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843
EBITDA $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843 $1,843
Interest Expense $462 $462 $461 $460 $459 $458 $457 $457 $456 $455 $454 $453
Taxes Incurred $414 $414 $415 $415 $415 $415 $416 $416 $416 $416 $417 $417
Net Profit $966 $967 $967 $968 $969 $969 $970 $970 $971 $971 $972 $973
Net Profit/Sales 1.78% 1.78% 1.79% 1.79% 1.79% 1.79% 1.79% 1.79% 1.79% 1.79% 1.79% 1.80%
Pro Forma Cash Flow
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Cash Received
Cash from Operations
Cash Sales $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171
Subtotal Cash from Operations $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171
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 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171 $54,171
Expenditures Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Expenditures from Operations
Cash Spending $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867 $10,867
Bill Payments $44,287 $8,526 $42,338 $42,337 $42,336 $42,336 $42,335 $42,335 $42,334 $42,333 $42,333 $42,332
Subtotal Spent on Operations $55,154 $19,393 $53,204 $53,204 $53,203 $53,202 $53,202 $53,201 $53,201 $53,200 $53,200 $53,199
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 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,000 $15,000
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,000 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $55,254 $19,493 $53,304 $53,304 $53,303 $53,302 $53,302 $53,301 $53,301 $53,300 $83,300 $68,299
Net Cash Flow ($1,083) $34,678 $867 $867 $868 $869 $869 $870 $870 $871 ($29,129) ($14,128)
Cash Balance $42,599 $77,277 $78,144 $79,011 $79,879 $80,748 $81,617 $82,487 $83,357 $84,228 $55,099 $40,971
Pro Forma Balance Sheet
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Assets Starting Balances
Current Assets
Cash $43,682 $42,599 $77,277 $78,144 $79,011 $79,879 $80,748 $81,617 $82,487 $83,357 $84,228 $55,099 $40,971
Inventory $76,362 $41,384 $41,384 $41,384 $41,384 $41,384 $41,384 $41,384 $41,384 $41,384 $41,384 $41,384 $41,384
Other Current Assets $11,558 $11,558 $11,558 $11,558 $11,558 $11,558 $11,558 $11,558 $11,558 $11,558 $11,558 $26,558 $41,558
Total Current Assets $131,602 $95,541 $130,219 $131,086 $131,953 $132,821 $133,690 $134,559 $135,429 $136,299 $137,170 $123,041 $123,913
Long-term Assets
Long-term Assets $56,820 $56,820 $56,820 $56,820 $56,820 $56,820 $56,820 $56,820 $56,820 $56,820 $56,820 $71,820 $71,820
Accumulated Depreciation $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000
Total Long-term Assets $44,820 $44,820 $44,820 $44,820 $44,820 $44,820 $44,820 $44,820 $44,820 $44,820 $44,820 $59,820 $59,820
Total Assets $176,422 $140,361 $175,039 $175,906 $176,773 $177,641 $178,510 $179,379 $180,249 $181,119 $181,990 $182,861 $183,733
Liabilities and Capital Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
Current Liabilities
Accounts Payable $44,042 $7,115 $40,926 $40,926 $40,925 $40,925 $40,924 $40,924 $40,923 $40,922 $40,922 $40,921 $40,921
Current Borrowing $24,820 $24,820 $24,820 $24,820 $24,820 $24,820 $24,820 $24,820 $24,820 $24,820 $24,820 $24,820 $24,820
Other Current Liabilities $5,600 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600 $5,600
Subtotal Current Liabilities $74,462 $37,535 $71,346 $71,346 $71,345 $71,345 $71,344 $71,344 $71,343 $71,342 $71,342 $71,341 $71,341
Long-term Liabilities $30,761 $30,661 $30,561 $30,461 $30,361 $30,261 $30,161 $30,061 $29,961 $29,861 $29,761 $29,661 $29,561
Total Liabilities $105,223 $68,196 $101,907 $101,807 $101,706 $101,606 $101,505 $101,404 $101,304 $101,203 $101,103 $101,002 $100,902
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings ($8,801) $71,199 $71,199 $71,199 $71,199 $71,199 $71,199 $71,199 $71,199 $71,199 $71,199 $71,199 $71,199
Earnings $80,000 $966 $1,933 $2,900 $3,868 $4,837 $5,806 $6,775 $7,746 $8,717 $9,688 $10,660 $11,633
Total Capital $71,199 $72,165 $73,132 $74,099 $75,067 $76,036 $77,005 $77,975 $78,945 $79,916 $80,887 $81,859 $82,832
Total Liabilities and Capital $176,422 $140,361 $175,039 $175,906 $176,773 $177,641 $178,510 $179,379 $180,249 $181,119 $181,990 $182,861 $183,733
Net Worth $71,199 $72,165 $73,132 $74,099 $75,067 $76,036 $77,005 $77,975 $78,945 $79,916 $80,887 $81,859 $82,832

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
Kiowa Smoke Shops tobacco retail business plan appendix. Kiowa Smoke Shops has been in operation as a family business since the early 1960's. Kiowa offers named brand tobaccos, cigars, cigarettes, and roll-your-own accessories.
\n