IWA Championship Wrestling wrestling entertainment business plan appendix. IWA Championship Wrestling is a start-up pro wrestling organization.

IWA Championship Wrestling

Start your own business plan »

Wrestling Entertainment 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
Sponsorship Participation 0% $113,333 $93,333 $83,333 $83,333 $83,333 $73,333 $63,333 $73,333 $73,333 $83,333 $83,333 $93,333
TV Advertising 0% $36,417 $35,417 $35,417 $35,417 $35,417 $35,417 $35,417 $35,417 $35,417 $35,417 $36,417 $36,417
Pay-Per-View 0% $320,000 $320,000 $320,000 $320,000 $320,000 $320,000 $320,000 $320,000 $320,000 $320,000 $320,000 $320,000
Gate Attendance/Site Sales 0% $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Merchandise Sold at Events 0% $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Other Merchandise 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
Food and Beverage Sold at Events 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
Total Sales $492,250 $471,250 $461,250 $461,250 $461,250 $451,250 $441,250 $451,250 $451,250 $461,250 $462,250 $472,250
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
Sponsorship Participation $31,732 $31,732 $31,732 $31,732 $31,732 $31,732 $31,732 $31,732 $31,732 $31,732 $31,732 $31,732
TV Advertising $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500
Pay-Per-View $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000
Gate Attendance/Site Sales $4,510 $4,510 $4,510 $4,510 $4,510 $4,510 $4,510 $4,510 $4,510 $4,510 $4,510 $4,510
Merchandise Sold at Events $342 $342 $342 $342 $342 $342 $342 $342 $342 $342 $342 $342
Other Merchandise $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Food and Beverage Sold at Events $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Subtotal Direct Cost of Sales $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583
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
Partners 0% $13,333 $13,333 $13,333 $13,333 $13,333 $13,333 $13,333 $13,333 $13,333 $13,333 $13,333 $13,333
Marketing 0% $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Performers 0% $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Production 0% $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
Admin 0% $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333 $8,333
Total People 75 75 75 75 75 75 75 75 75 75 75 75
Total Payroll $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666
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 $492,250 $471,250 $461,250 $461,250 $461,250 $451,250 $441,250 $451,250 $451,250 $461,250 $462,250 $472,250
Direct Cost of Sales $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583 $106,583
Gross Margin $385,667 $364,667 $354,667 $354,667 $354,667 $344,667 $334,667 $344,667 $344,667 $354,667 $355,667 $365,667
Gross Margin % 78.35% 77.38% 76.89% 76.89% 76.89% 76.38% 75.85% 76.38% 76.38% 76.89% 76.94% 77.43%
Expenses
Payroll $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666
Sales and Marketing and Other Expenses $8,167 $8,167 $8,167 $8,167 $8,167 $8,167 $8,167 $8,167 $8,167 $8,167 $8,167 $8,167
Depreciation $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667
Leased Equipment $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Utilities $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Insurance $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Rent $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Payroll Taxes 15% $26,650 $26,650 $26,650 $26,650 $26,650 $26,650 $26,650 $26,650 $26,650 $26,650 $26,650 $26,650
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $216,650 $216,650 $216,650 $216,650 $216,650 $216,650 $216,650 $216,650 $216,650 $216,650 $216,650 $216,650
Profit Before Interest and Taxes $169,017 $148,017 $138,017 $138,017 $138,017 $128,017 $118,017 $128,017 $128,017 $138,017 $139,017 $149,017
EBITDA $170,684 $149,684 $139,684 $139,684 $139,684 $129,684 $119,684 $129,684 $129,684 $139,684 $140,684 $150,684
Interest Expense $3,032 $2,940 $2,848 $2,756 $2,664 $2,572 $2,480 $2,388 $2,296 $2,204 $2,112 $2,020
Taxes Incurred $49,795 $36,269 $33,792 $33,815 $33,838 $31,361 $28,884 $31,407 $31,430 $33,953 $34,226 $36,749
Net Profit $116,189 $108,807 $101,377 $101,446 $101,515 $94,084 $86,653 $94,222 $94,291 $101,860 $102,679 $110,248
Net Profit/Sales 23.60% 23.09% 21.98% 21.99% 22.01% 20.85% 19.64% 20.88% 20.90% 22.08% 22.21% 23.35%
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 $123,063 $117,813 $115,313 $115,313 $115,313 $112,813 $110,313 $112,813 $112,813 $115,313 $115,563 $118,063
Cash from Receivables $0 $12,306 $368,663 $353,188 $345,938 $345,938 $345,688 $338,188 $331,188 $338,438 $338,688 $345,963
Subtotal Cash from Operations $123,063 $130,119 $483,975 $468,500 $461,250 $458,750 $456,000 $451,000 $444,000 $453,750 $454,250 $464,025
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 $60,000 $112,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $183,063 $242,119 $483,975 $468,500 $461,250 $458,750 $456,000 $451,000 $444,000 $453,750 $454,250 $464,025
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 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666 $177,666
Bill Payments $10,466 $309,607 $183,024 $180,538 $180,469 $180,317 $177,748 $175,345 $177,693 $177,707 $180,063 $180,319
Subtotal Spent on Operations $188,132 $487,274 $360,690 $358,204 $358,135 $357,983 $355,414 $353,012 $355,359 $355,373 $357,729 $357,985
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 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $5,049 $5,049 $5,049 $5,049 $5,049 $5,049 $5,049 $5,049 $5,049 $5,049 $5,049 $5,049
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $83,333 $83,333 $83,333 $83,333 $83,333 $83,333 $83,333 $83,333 $83,333 $83,333 $83,333 $83,333
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $282,514 $581,656 $455,073 $452,587 $452,518 $452,365 $449,796 $447,394 $449,742 $449,756 $452,112 $452,368
Net Cash Flow ($99,452) ($339,537) $28,902 $15,913 $8,732 $6,385 $6,204 $3,606 ($5,742) $3,994 $2,138 $11,657
Cash Balance $350,548 $11,011 $39,913 $55,826 $64,558 $70,943 $77,147 $80,753 $75,011 $79,005 $81,143 $92,801
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 $450,000 $350,548 $11,011 $39,913 $55,826 $64,558 $70,943 $77,147 $80,753 $75,011 $79,005 $81,143 $92,801
Accounts Receivable $0 $369,188 $710,319 $687,594 $680,344 $680,344 $672,844 $658,094 $658,344 $665,594 $673,094 $681,094 $689,319
Inventory $0 $117,242 $117,242 $117,242 $117,242 $117,242 $117,242 $117,242 $117,242 $117,242 $117,242 $117,242 $117,242
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $450,000 $836,977 $838,571 $844,749 $853,412 $862,144 $861,028 $852,482 $856,338 $857,846 $869,341 $879,479 $899,361
Long-term Assets
Long-term Assets $0 $83,333 $166,667 $250,000 $333,333 $416,667 $500,000 $583,333 $666,667 $750,000 $833,333 $916,667 $1,000,000
Accumulated Depreciation $0 $1,667 $3,333 $5,000 $6,667 $8,333 $10,000 $11,667 $13,333 $15,000 $16,667 $18,333 $20,000
Total Long-term Assets $0 $81,667 $163,333 $245,000 $326,667 $408,333 $490,000 $571,667 $653,333 $735,000 $816,667 $898,333 $980,000
Total Assets $450,000 $918,644 $1,001,904 $1,089,749 $1,180,078 $1,270,477 $1,351,028 $1,424,149 $1,509,671 $1,592,846 $1,686,007 $1,777,812 $1,879,361
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 $303,504 $177,006 $174,522 $174,456 $174,389 $171,906 $169,422 $171,772 $171,705 $174,055 $174,230 $176,580
Current Borrowing $72,000 $66,000 $60,000 $54,000 $48,000 $42,000 $36,000 $30,000 $24,000 $18,000 $12,000 $6,000 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $72,000 $369,504 $237,006 $228,522 $222,456 $216,389 $207,906 $199,422 $195,772 $189,705 $186,055 $180,230 $176,580
Long-term Liabilities $302,945 $297,896 $292,847 $287,798 $282,749 $277,700 $272,651 $267,602 $262,552 $257,503 $252,454 $247,405 $242,356
Total Liabilities $374,945 $667,400 $529,853 $516,320 $505,204 $494,089 $480,556 $467,024 $458,324 $447,209 $438,509 $427,635 $418,936
Paid-in Capital $157,505 $217,505 $329,505 $329,505 $329,505 $329,505 $329,505 $329,505 $329,505 $329,505 $329,505 $329,505 $329,505
Retained Earnings ($82,450) ($82,450) ($82,450) ($82,450) ($82,450) ($82,450) ($82,450) ($82,450) ($82,450) ($82,450) ($82,450) ($82,450) ($82,450)
Earnings $0 $116,189 $224,997 $326,373 $427,819 $529,334 $623,417 $710,070 $804,292 $898,583 $1,000,443 $1,103,122 $1,213,370
Total Capital $75,055 $251,244 $472,052 $573,428 $674,874 $776,389 $870,472 $957,125 $1,051,347 $1,145,638 $1,247,498 $1,350,177 $1,460,425
Total Liabilities and Capital $450,000 $918,644 $1,001,904 $1,089,749 $1,180,078 $1,270,477 $1,351,028 $1,424,149 $1,509,671 $1,592,846 $1,686,007 $1,777,812 $1,879,361
Net Worth $75,055 $251,244 $472,052 $573,428 $674,874 $776,389 $870,472 $957,125 $1,051,347 $1,145,638 $1,247,498 $1,350,177 $1,460,425

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
IWA Championship Wrestling wrestling entertainment business plan appendix. IWA Championship Wrestling is a start-up pro wrestling organization.
\n