Nine Lives Outdoor Gear Consignment Shop used sports equipment store business plan appendix. Nine Lives is a consignment store for resale of used outdoor gear and clothing.

Nine Lives Outdoor Gear Consignment Shop

Start your own business plan »

Used Sports Equipment 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
Outdoor participants-limited $$$ 0% $0 $4,125 $4,987 $7,845 $8,325 $9,458 $13,545 $14,995 $15,855 $17,458 $18,545 $20,014
Gearheads 0% $0 $1,325 $1,514 $2,125 $2,514 $3,250 $4,654 $5,002 $6,511 $7,545 $7,254 $8,354
Bargain hunters 0% $0 $1,300 $1,499 $2,147 $2,503 $3,215 $4,512 $5,000 $6,474 $7,454 $7,141 $8,325
Total Sales $0 $6,750 $8,000 $12,117 $13,342 $15,923 $22,711 $24,997 $28,840 $32,457 $32,940 $36,693
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Outdoor participants-limited $$$ $0 $2,063 $2,494 $3,923 $4,163 $4,729 $6,773 $7,498 $7,928 $8,729 $9,273 $10,007
Gearheads $0 $663 $757 $1,063 $1,257 $1,625 $2,327 $2,501 $3,256 $3,773 $3,627 $4,177
Bargain hunters $0 $650 $750 $1,074 $1,252 $1,608 $2,256 $2,500 $3,237 $3,727 $3,571 $4,163
Subtotal Direct Cost of Sales $0 $3,375 $4,000 $6,059 $6,671 $7,962 $11,356 $12,499 $14,420 $16,229 $16,470 $18,347
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
Jim 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 associate 0% $0 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Sales associate 0% $0 $0 $0 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Sales associate 0% $0 $0 $0 $0 $0 $0 $1,440 $1,440 $1,440 $1,440 $1,440 $1,440
Total People 1 2 2 3 3 3 4 4 4 4 4 4
Total Payroll $2,000 $3,440 $3,440 $4,880 $4,880 $4,880 $6,320 $6,320 $6,320 $6,320 $6,320 $6,320
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 $0 $6,750 $8,000 $12,117 $13,342 $15,923 $22,711 $24,997 $28,840 $32,457 $32,940 $36,693
Direct Cost of Sales $0 $3,375 $4,000 $6,059 $6,671 $7,962 $11,356 $12,499 $14,420 $16,229 $16,470 $18,347
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $3,375 $4,000 $6,059 $6,671 $7,962 $11,356 $12,499 $14,420 $16,229 $16,470 $18,347
Gross Margin $0 $3,375 $4,000 $6,059 $6,671 $7,962 $11,356 $12,499 $14,420 $16,229 $16,470 $18,347
Gross Margin % 0.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00%
Expenses
Payroll $2,000 $3,440 $3,440 $4,880 $4,880 $4,880 $6,320 $6,320 $6,320 $6,320 $6,320 $6,320
Sales and Marketing and Other Expenses $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Depreciation $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
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
Rent $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67 $67
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Payroll Taxes 15% $300 $516 $516 $732 $732 $732 $948 $948 $948 $948 $948 $948
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $4,292 $5,948 $5,948 $7,604 $7,604 $7,604 $9,260 $9,260 $9,260 $9,260 $9,260 $9,260
Profit Before Interest and Taxes ($4,292) ($2,573) ($1,948) ($1,546) ($933) $358 $2,096 $3,239 $5,160 $6,969 $7,210 $9,087
EBITDA ($4,192) ($2,473) ($1,848) ($1,446) ($833) $458 $2,196 $3,339 $5,260 $7,069 $7,310 $9,187
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($1,288) ($643) ($487) ($386) ($233) $89 $524 $810 $1,290 $1,742 $1,803 $2,272
Net Profit ($3,004) ($1,930) ($1,461) ($1,159) ($700) $268 $1,572 $2,429 $3,870 $5,226 $5,408 $6,815
Net Profit/Sales 0.00% -28.59% -18.26% -9.57% -5.24% 1.68% 6.92% 9.72% 13.42% 16.10% 16.42% 18.57%
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 $6,750 $8,000 $12,117 $13,342 $15,923 $22,711 $24,997 $28,840 $32,457 $32,940 $36,693
Subtotal Cash from Operations $0 $6,750 $8,000 $12,117 $13,342 $15,923 $22,711 $24,997 $28,840 $32,457 $32,940 $36,693
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 $6,750 $8,000 $12,117 $13,342 $15,923 $22,711 $24,997 $28,840 $32,457 $32,940 $36,693
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 $3,440 $3,440 $4,880 $4,880 $4,880 $6,320 $6,320 $6,320 $6,320 $6,320 $6,320
Bill Payments $30 $1,169 $8,777 $6,740 $10,533 $9,814 $12,306 $18,418 $17,514 $20,735 $22,753 $21,516
Subtotal Spent on Operations $2,030 $4,609 $12,217 $11,620 $15,413 $14,694 $18,626 $24,738 $23,834 $27,055 $29,073 $27,836
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 $2,030 $4,609 $12,217 $11,620 $15,413 $14,694 $18,626 $24,738 $23,834 $27,055 $29,073 $27,836
Net Cash Flow ($2,030) $2,141 ($4,217) $497 ($2,071) $1,229 $4,085 $259 $5,006 $5,402 $3,867 $8,857
Cash Balance $12,120 $14,261 $10,043 $10,540 $8,469 $9,698 $13,782 $14,041 $19,047 $24,450 $28,317 $37,174
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 $14,150 $12,120 $14,261 $10,043 $10,540 $8,469 $9,698 $13,782 $14,041 $19,047 $24,450 $28,317 $37,174
Inventory $0 $0 $3,713 $4,400 $6,664 $7,338 $8,758 $12,491 $13,748 $15,862 $17,851 $18,117 $20,181
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $14,150 $12,120 $17,973 $14,443 $17,204 $15,807 $18,455 $26,273 $27,790 $34,909 $42,301 $46,434 $57,355
Long-term Assets
Long-term Assets $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700 $3,700
Accumulated Depreciation $0 $100 $200 $300 $400 $500 $600 $700 $800 $900 $1,000 $1,100 $1,200
Total Long-term Assets $3,700 $3,600 $3,500 $3,400 $3,300 $3,200 $3,100 $3,000 $2,900 $2,800 $2,700 $2,600 $2,500
Total Assets $17,850 $15,720 $21,473 $17,843 $20,504 $19,007 $21,555 $29,273 $30,690 $37,709 $45,001 $49,034 $59,855
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 $874 $8,557 $6,388 $10,208 $9,411 $11,691 $17,838 $16,825 $19,975 $22,040 $20,666 $24,672
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 $874 $8,557 $6,388 $10,208 $9,411 $11,691 $17,838 $16,825 $19,975 $22,040 $20,666 $24,672
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $874 $8,557 $6,388 $10,208 $9,411 $11,691 $17,838 $16,825 $19,975 $22,040 $20,666 $24,672
Paid-in Capital $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Retained Earnings ($2,150) ($2,150) ($2,150) ($2,150) ($2,150) ($2,150) ($2,150) ($2,150) ($2,150) ($2,150) ($2,150) ($2,150) ($2,150)
Earnings $0 ($3,004) ($4,934) ($6,395) ($7,554) ($8,254) ($7,986) ($6,414) ($3,985) ($115) $5,111 $10,518 $17,333
Total Capital $17,850 $14,846 $12,916 $11,455 $10,296 $9,596 $9,864 $11,436 $13,865 $17,735 $22,961 $28,368 $35,183
Total Liabilities and Capital $17,850 $15,720 $21,473 $17,843 $20,504 $19,007 $21,555 $29,273 $30,690 $37,709 $45,001 $49,034 $59,855
Net Worth $17,850 $14,846 $12,916 $11,455 $10,296 $9,596 $9,864 $11,436 $13,865 $17,735 $22,961 $28,368 $35,183

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
Nine Lives Outdoor Gear Consignment Shop used sports equipment store business plan appendix. Nine Lives is a consignment store for resale of used outdoor gear and clothing.
\n