Académique Documents
Professionnel Documents
Culture Documents
from Bplans.com
A sample plan is a great way to get started, but you cant just print
this plan out and turn it into the bank. Youre still going to have to put
in all your own information and do all of your own financial forecasts.
With LivePlan, you can easily use this sample as inspiration and create
your own plan, complete with financial tables and graphs. Youll also
be able to:
Save time with linked financial tables (the formulas are built in,
so you dont have to do the calculations!)
Benefit from tons of help, advice, and resources.
Present your plan with confidence, with automatic charts and
graphs corresponding to your financial data.
Work on your plan anywhere, on any computer.
Cover Page
This sample business plan has been made available to users of Business Plan Pro, business
planning software published by Palo Alto Software, Inc. Names, locations and numbers may have
been changed, and substantial portions of the original plan text may have been omitted to preserve
confidentiality and proprietary information.
You are welcome to use this plan as a starting point to create your own, but you do not have
permission to resell, reproduce, publish, distribute or even copy this plan as it exists here.
Requests for reprints, academic use, and other dissemination of this sample plan should be emailed
to the marketing department of Palo Alto Software at marketing@paloalto.com. For product
information visit our Website: www.paloalto.com or call: 1-800-229-7526.
Legal Page
Confidentiality Agreement
The undersigned reader acknowledges that the information provided by
_________________________ in this business plan is confidential; therefore, reader agrees not to
disclose it without the express written permission of _________________________.
It is acknowledged by reader that information to be furnished in this business plan is in all respects
confidential in nature, other than information which is in the public domain through other means
and that any disclosure or use of same by reader, may cause serious harm or damage to
_________________________.
Upon request, this document is to be immediately returned to _________________________.
___________________
Signature
___________________
Name (typed or printed)
___________________
Date
Table of Contents
Table of Contents
Page 2
Chart: Highlights
Highlights
$500,000
$450,000
$400,000
$350,000
Sales
$300,000
Gross Margin
$250,000
Net Profit
$200,000
$150,000
$100,000
$50,000
$0
Year 1
Year 2
Year 3
Page 1
1.1 Objectives
The objectives for Dribbling Indoor Soccer are the following:
1.2 Mission
The mission of Dribbling Indoor Soccer is to provide Wingback County residents with a state-ofthe-art soccer facility that will enable both youth and adults to enjoy the sport of soccer year
round.
2.0 Company Summary
Les Klew has been a fixture of the county's soccer community for the past twenty years. Over
the years he has coached hundreds of children. Many of his first players now have children of
their own. Currently, he is the supervisor of soccer officials for Wingback County area. His
level of expertise in soccer has made him an important contributor to the development of the
sport in Wingback County. He has instant credibility with players and coaches.
Like Les, his wife Noh has been an important booster of soccer in Wingback County, especially
women's soccer. Noh has coached numerous girls teams and has served as the chairperson of
the Wingback County Soccer Association.
The opening of Dribbling Indoor Soccer is a natural next step for this couple that has been so
important to the growth and love of soccer in the county.
Both will actively use their contacts to promote the facility to players and coaches.
2.1 Company Ownership
Dribbling Indoor Soccer is owned by Lester (Les) and Naomi (Noh) Klew. The business will
maintain a sole proprietorship status for at least the first two years of operation. The business
projects that the Ouisterfield facility will be so popular that a second indoor operation will be
established in the nearby city of Midfield. At that time the business will reorganize to become
an S Corporation.
2.2 Start-up Summary
The start-up cost of Dribbling Indoor soccer is focused primarily on the field installation and the
setup of the soccer store. The Les and Noh Klew will invest in the business, and, addition,
the Klews will obtain a long-term loan. Details of start-up expenses and funding and shown in
the tables and chart below.
Page 2
Chart: Start-up
Start-up
$100,000
$90,000
$80,000
$70,000
$60,000
$50,000
$40,000
$30,000
$20,000
$10,000
$0
Expenses
Assets
Investment
Loans
Page 3
Start-up Funding
Start-up Expenses to Fund
Start-up Assets to Fund
Total Funding Required
$80,000
$80,000
$160,000
Assets
Non-cash Assets from Start-up
Cash Requirements from Start-up
Additional Cash Raised
Cash Balance on Starting Date
Total Assets
$50,000
$30,000
$0
$30,000
$80,000
$0
$100,000
$0
$0
$100,000
Capital
Planned Investment
Klew, Les and Noh
Other
Additional Investment Requirement
Total Planned Investment
Loss at Start-up (Start-up Expenses)
Total Capital
$60,000
$0
$0
$60,000
($80,000)
($20,000)
$80,000
$160,000
Page 4
Table: Start-up
Start-up
Requirements
Start-up Expenses
Legal
Brochures
Insurance
Rent
Soccer Shop Setup
Field Installation
Cafe
Total Start-up Expenses
$1,000
$1,000
$3,000
$5,000
$10,000
$52,000
$8,000
$80,000
Start-up Assets
Cash Required
Start-up Inventory
Other Current Assets
Long-term Assets
Total Assets
$30,000
$5,000
$5,000
$40,000
$80,000
Total Requirements
$160,000
They are led by soccer skill instructors with "A" Level Coaching Certification. The skill clinics
are geared toward the novice who wants to improve their soccer skills.
The facility also has a soccer shop that sells the very best in soccer gear, indoor and outdoor.
The shop has the best selection of turf shoes available in the city.
4.0 Market Analysis Summary
Soccer is a popular sport in Wingback County. Currently there are 6,000 children participating
in the youth soccer leagues, and 3,000 adults participating in the adult league. The number of
Page 5
players are growing dramatically. There are two factors that are impacting the popularity of
soccer.
The first is the large number of children in the county under the age of 12. There are
approximately 30,000 children in the county under the age of 12. The projection is that the
percentage of children under the age of 12 will continue to grow for the next five years.
The most popular sport with this age group is soccer.
The second factor is the growing number of young people between the ages of 24 - 35 that
are participating in team sports. Participation in coed softball has increased by 20% each
year for the past three years. The demand for fields has led to the county building four new
playing fields this year. Adult outdoor soccer league has grown by 50% over the past two
years. Currently, there are 24 adult league teams participating in the outdoor city soccer
league.
Market Analysis
Potential Customers
Youth
Adults
Total
Year 1
Year 2
Year 3
Year 4
Year 5
40,000
30,000
70,000
44,800
33,000
77,800
50,176
36,300
86,476
56,197
39,930
96,127
62,941
43,923
106,864
Growth
12%
10%
11.16%
CAGR
12.00%
10.00%
11.16%
Page 6
Youth
Adults
Membership Fee: Dribbling Indoor Soccer will offer a 25% discount on membership fees
for the first six months.
Team Fee: The team fee will be reduced by $100 if the team registers before the early
sign-up deadline.
In addition, we will sell the facility rental potential to local schools, churches, and civic
organizations.
5.1 Marketing Strategy
Marketing programs
The marketing strategy for Dribbling will differ throughout the year, depending upon demand
for the facility. During the winter, when the weather is bad, and most leagues play indoors we
will have to do very few marketing or advertising campaigns. During the summer however we
must make sure that the center retains top of mind share with local recreational soccer players,
and parents looking for activities for their children during school holidays.
Marketing programs during the summer will consist of:
Discounts: e.g. rent for one hour, get the second hour free.
Advertise in the sports section of the local paper.
Post fliers at other sports and recreation facilities.
Page 7
Pricing
All league participants are required to become members of Dribbling Indoor Soccer. The annual
fee for individuals is $40. Team registration per season is $700.
Teams can also purchase clinics. A 1/2 day clinic, that can include up to 15 people will cost
$400. Children's clinics/camps will be priced at $80 for five half day sessions.
The fields will be available for rent on an hourly basis to members. Rental of a field will cost
$55 per hour during the day and $65 per hour during the evenings and weekends.
5.2 Sales Strategy
Dribbling Indoor Soccer will sell the indoor facility to the current outdoor soccer teams. We will
operate a booth at the city's soccer fields on the weekends for the two months before Dribbling
opens. In addition, we will call the team captains and coaches directly and sell the quality and
convenience of the facility. Dribbling Indoor Soccer will offer membership rates for field rental
to these teams to get them in the facility. Spring is notorious for poor field conditions prior to
the beginning of the soccer season.
During the first two weekends in April, Dribbling Indoor Soccer will offer free indoor soccer
clinics for children and adults.
5.2.1 Sales Forecast
The following is the sales forecast for the next three years. The clinics, cafe, and the soccer
shop will have direct cost of sales. The clinics will be hiring the coaches to lead the clinics. The
soccer shop's direct cost will be the wholesale price of the shop's inventory.
Dribbling Indoor Soccer will make a strong push to expand league play in the summer. The
summer is usually softball and baseball season and only competitive soccer teams play during
the summer months. These competitive teams represent only 10% of young soccer players.
The outdoor adults soccer leagues also don't operate during the summer months, leaving a
large number of recreational soccer players with opportunity to play.
The only slow period for sales will be in November and December. Though league sessions end
in mid-November, December has proven to be a poor month to begin a new league session.
Page 8
Sales Monthly
$40,000
$36,000
Memberships
$32,000
$28,000
Leagues
$24,000
Rentals
$20,000
Clinics
$16,000
Soccer Shop
$12,000
Cafe
$8,000
$4,000
$0
Month 1
Month 3
Month 5
Month 7
Month 9
Month 11
Month 2
Month 4
Month 6
Month 8
Month 10 Month 12
Sales by Year
$500,000
Memberships
Leagues
$400,000
Rentals
$300,000
Clinics
Soccer Shop
$200,000
Cafe
$100,000
$0
Year 1
Year 2
Year 3
Page 9
Sales Forecast
Year 1
Year 2
Year 3
$42,000
$185,000
$43,000
$38,000
$49,000
$48,000
$405,000
$65,000
$190,000
$55,000
$48,000
$54,000
$54,000
$466,000
$78,000
$210,000
$67,000
$58,000
$59,000
$60,000
$532,000
Year 1
$0
$0
$0
$20,500
$18,500
$12,000
$51,000
Year 2
$0
$0
$0
$21,000
$21,000
$14,000
$56,000
Year 3
$0
$0
$0
$24,000
$23,000
$16,000
$63,000
Sales
Memberships
Leagues
Rentals
Clinics
Soccer Shop
Cafe
Total Sales
Direct Cost of Sales
Memberships
Leagues
Rentals
Clinics
Soccer Shop
Cafe
Subtotal Direct Cost of Sales
Page 10
Personnel Plan
Manager - Klew, Les
Asst. Manager - Noh Klew
Senior Staff
Staff Members
Soccer Store Staff Person
Cafe Staff
Total People
Total Payroll
Year 1
Year 2
Year 3
$33,600
$33,600
$52,800
$46,800
$19,200
$28,800
7
$36,000
$36,000
$55,000
$48,000
$21,000
$31,000
7
$38,000
$38,000
$57,000
$50,000
$23,000
$34,000
7
$214,800
$227,000
$240,000
Page 11
Break-even Analysis
$20,000
$15,000
$10,000
$5,000
$0
($5,000)
($10,000)
($15,000)
($20,000)
($25,000)
$0
$5,000
$10,000
$20,000
$30,000
$40,000
$50,000
$15,000
$25,000
$35,000
$45,000
$55,000
Break-even Analysis
Monthly Revenue Break-even
$32,741
Assumptions:
Average Percent Variable Cost
Estimated Monthly Fixed Cost
13%
$28,618
Page 12
Year 2
Year 3
Sales
Direct Cost of Sales
Other Production Expenses
Total Cost of Sales
$405,000
$51,000
$0
$51,000
$466,000
$56,000
$0
$56,000
$532,000
$63,000
$0
$63,000
Gross Margin
Gross Margin %
$354,000
87.41%
$410,000
87.98%
$469,000
88.16%
Payroll
Sales and Marketing and Other Expenses
Depreciation
Leased Equipment
Utilities
Insurance
Rent
Payroll Taxes
Other
$214,800
$31,600
$6,000
$0
$4,800
$6,000
$48,000
$32,220
$0
$227,000
$33,600
$6,000
$0
$4,800
$6,000
$48,000
$34,050
$0
$240,000
$33,600
$6,000
$0
$4,800
$6,000
$48,000
$36,000
$0
$343,420
$359,450
$374,400
$10,580
$16,580
$10,000
$174
$50,550
$56,550
$10,000
$12,165
$94,600
$100,600
$10,000
$25,380
$406
0.10%
$28,385
6.09%
$59,220
11.13%
Expenses
Profit Monthly
$6,000
$4,000
$2,000
$0
($2,000)
($4,000)
($6,000)
($8,000)
($10,000)
Month 1
Month 3
Month 5
Month 7
Month 9
Month 11
Month 2
Month 4
Month 6
Month 8
Month 10
Month 12
Page 13
Profit Yearly
$60,000
$50,000
$40,000
$30,000
$20,000
$10,000
$0
Year 1
Year 2
Year 3
Page 14
$500,000
$450,000
$400,000
$350,000
$300,000
$250,000
$200,000
$150,000
$100,000
$50,000
$0
Year 1
Year 2
Year 3
Chart: Cash
Cash
$60,000
$50,000
$40,000
$30,000
$20,000
Cash Balance
$10,000
$0
Month 12
Month 11
Month 10
Month 9
Month 8
Month 7
Month 6
Month 5
Month 4
Month 3
Month 2
Month 1
($10,000)
Page 15
Year 2
Year 3
$405,000
$405,000
$466,000
$466,000
$532,000
$532,000
$0
$0
$0
$0
$0
$0
$0
$405,000
$0
$0
$0
$0
$0
$0
$0
$466,000
$0
$0
$0
$0
$0
$0
$0
$532,000
Year 1
Year 2
Year 3
$214,800
$166,660
$381,460
$227,000
$205,604
$432,604
$240,000
$225,798
$465,798
$0
$0
$0
$0
$0
$0
$0
$381,460
$0
$0
$0
$0
$0
$0
$0
$432,604
$0
$0
$0
$0
$0
$0
$0
$465,798
$23,540
$53,540
$33,396
$86,937
$66,202
$153,138
Cash Received
Cash from Operations
Cash Sales
Subtotal Cash from Operations
Additional Cash Received
Sales Tax, VAT, HST/GST Received
New Current Borrowing
New Other Liabilities (interest-free)
New Long-term Liabilities
Sales of Other Current Assets
Sales of Long-term Assets
New Investment Received
Subtotal Cash Received
Expenditures
Expenditures from Operations
Cash Spending
Bill Payments
Subtotal Spent on Operations
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out
Principal Repayment of Current Borrowing
Other Liabilities Principal Repayment
Long-term Liabilities Principal Repayment
Purchase Other Current Assets
Purchase Long-term Assets
Dividends
Subtotal Cash Spent
Net Cash Flow
Cash Balance
Page 16
Year 2
Year 3
$53,540
$5,225
$5,000
$63,765
$86,937
$5,712
$5,000
$97,649
$153,138
$6,584
$5,000
$164,722
$40,000
$6,000
$34,000
$97,765
$40,000
$12,000
$28,000
$125,649
$40,000
$18,000
$22,000
$186,722
Year 1
Year 2
Year 3
$17,359
$0
$0
$17,359
$16,858
$0
$0
$16,858
$18,711
$0
$0
$18,711
Long-term Liabilities
Total Liabilities
$100,000
$117,359
$100,000
$116,858
$100,000
$118,711
Paid-in Capital
Retained Earnings
Earnings
Total Capital
Total Liabilities and Capital
$60,000
($80,000)
$406
($19,594)
$97,765
$60,000
($79,594)
$28,385
$8,791
$125,649
$60,000
($51,209)
$59,220
$68,011
$186,722
Net Worth
($19,594)
$8,791
$68,011
Assets
Current Assets
Cash
Inventory
Other Current Assets
Total Current Assets
Long-term Assets
Long-term Assets
Accumulated Depreciation
Total Long-term Assets
Total Assets
Liabilities and Capital
Current Liabilities
Accounts Payable
Current Borrowing
Other Current Liabilities
Subtotal Current Liabilities
Page 17
Ratio Analysis
Year 1
Year 2
Year 3
Industry Profile
n.a.
15.06%
14.16%
2.76%
Inventory
Other Current Assets
Total Current Assets
Long-term Assets
Total Assets
5.34%
5.11%
65.22%
34.78%
100.00%
4.55%
3.98%
77.72%
22.28%
100.00%
3.53%
2.68%
88.22%
11.78%
100.00%
4.78%
28.67%
37.98%
62.02%
100.00%
Current Liabilities
Long-term Liabilities
Total Liabilities
Net Worth
17.76%
102.29%
120.04%
-20.04%
13.42%
79.59%
93.00%
7.00%
10.02%
53.56%
63.58%
36.42%
16.07%
26.99%
43.06%
56.94%
100.00%
87.41%
87.19%
1.48%
2.61%
100.00%
87.98%
81.62%
1.29%
10.85%
100.00%
88.16%
76.64%
1.13%
17.78%
100.00%
100.00%
73.13%
2.52%
2.03%
3.67
3.37
120.04%
-2.96%
0.59%
5.79
5.45
93.00%
461.27%
32.27%
8.80
8.45
63.58%
124.39%
45.31%
1.43
0.97
54.86%
3.12%
6.92%
Sales Growth
Percent of Total Assets
Percent of Sales
Sales
Gross Margin
Selling, General & Administrative Expenses
Advertising Expenses
Profit Before Interest and Taxes
Main Ratios
Current
Quick
Total Debt to Total Assets
Pre-tax Return on Net Worth
Pre-tax Return on Assets
Additional Ratios
Year 1
Year 2
Year 3
0.10%
0.00%
6.09%
322.89%
11.13%
87.07%
n.a
n.a
10.77
10.60
27
4.14
10.24
12.17
30
3.71
10.25
12.17
29
2.85
n.a
n.a
n.a
n.a
0.00
0.15
13.29
0.14
1.75
0.16
n.a
n.a
$46,406
1.06
$80,791
5.06
$146,011
9.46
n.a
n.a
0.24
18%
3.37
0.00
0.27
13%
5.45
53.01
0.35
10%
8.45
7.82
n.a
n.a
n.a
n.a
Activity Ratios
Inventory Turnover
Accounts Payable Turnover
Payment Days
Total Asset Turnover
Debt Ratios
Debt to Net Worth
Current Liab. to Liab.
Liquidity Ratios
Net Working Capital
Interest Coverage
Additional Ratios
Assets to Sales
Current Debt/Total Assets
Acid Test
Sales/Net Worth
Page 18
Dividend Payout
0.00
0.00
0.00
n.a
Page 19
Appendix
Table: Sales Forecast
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
$3,000
$21,000
$4,000
$4,000
$4,000
$5,000
$41,000
$3,000
$21,000
$4,000
$4,000
$4,000
$5,000
$41,000
$4,000
$20,000
$4,000
$4,000
$4,000
$5,000
$41,000
Month 10
Month 11
Month 12
Sales
Memberships
Leagues
Rentals
Clinics
Soccer Shop
Cafe
Total Sales
Direct Cost of Sales
0%
0%
0%
0%
0%
0%
$3,000
$8,000
$3,000
$0
$3,000
$0
$17,000
Month 1
$6,000
$11,000
$3,000
$3,000
$4,000
$4,000
$31,000
Month 2
$7,000
$15,000
$3,000
$3,000
$4,000
$5,000
$37,000
Month 3
$3,000
$19,000
$3,000
$3,000
$4,000
$5,000
$37,000
Month 4
$3,000
$19,000
$3,000
$3,000
$4,000
$5,000
$37,000
Month 5
$3,000
$21,000
$4,000
$4,000
$5,000
$5,000
$42,000
Month 6
$3,000
$21,000
$5,000
$4,000
$4,000
$5,000
$42,000
Month 7
$3,000
$3,000
$5,000
$4,000
$4,000
$3,000
$22,000
Month 8
$1,000
$6,000
$2,000
$2,000
$5,000
$1,000
$17,000
Month 9
Memberships
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Leagues
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Rentals
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Clinics
$1,500
$1,500
$1,500
$1,500
$1,500
$2,000
$2,000
$2,000
$1,000
$2,000
$2,000
$2,000
Soccer Shop
$1,000
$1,500
$1,500
$1,500
$1,500
$2,000
$1,500
$1,500
$2,000
$1,500
$1,500
$1,500
$0
$1,000
$1,250
$1,250
$1,250
$1,250
$1,250
$750
$250
$1,250
$1,250
$1,250
$2,500
$4,000
$4,250
$4,250
$4,250
$5,250
$4,750
$4,250
$3,250
$4,750
$4,750
$4,750
Cafe
Subtotal Direct Cost of Sales
Page 1
Appendix
Table: Personnel
Personnel Plan
Manager - Klew, Les
Asst. Manager - Noh Klew
Senior Staff
Staff Members
Soccer Store Staff Person
Cafe Staff
Total People
Total Payroll
0%
0%
0%
0%
0%
0%
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$2,800
$2,800
$4,400
$3,900
$1,600
$2,400
7
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
Page 2
Appendix
Table: General Assumptions
General Assumptions
Plan Month
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
10
11
Month 12
12
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
Tax 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%
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
Page 3
Appendix
Table: Profit and Loss
Month 10
Month 11
Month 12
$17,000
$31,000
Month 2
$37,000
Month 3
$37,000
Month 4
$37,000
Month 5
$42,000
Month 6
$42,000
Month 7
$22,000
Month 8
$17,000
Month 9
$41,000
$41,000
$41,000
$2,500
$4,000
$4,250
$4,250
$4,250
$5,250
$4,750
$4,250
$3,250
$4,750
$4,750
$4,750
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$2,500
$4,000
$4,250
$4,250
$4,250
$5,250
$4,750
$4,250
$3,250
$4,750
$4,750
$4,750
$14,500
$27,000
$32,750
$32,750
$32,750
$36,750
$37,250
$17,750
$13,750
$36,250
$36,250
$36,250
85.29%
87.10%
88.51%
88.51%
88.51%
87.50%
88.69%
80.68%
80.88%
88.41%
88.41%
88.41%
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$800
$2,800
$2,800
$2,800
$2,800
$2,800
$2,800
$2,800
$2,800
$2,800
$2,800
$2,800
$500
$500
$500
$500
$500
$500
$500
$500
$500
$500
$500
$500
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$400
$400
$400
$400
$400
$400
$400
$400
$400
$400
$400
$400
Expenses
Payroll
Sales and Marketing and
Other Expenses
Depreciation
Leased Equipment
Utilities
Insurance
$500
$500
$500
$500
$500
$500
$500
$500
$500
$500
$500
$500
$4,000
$4,000
$4,000
$4,000
$4,000
$4,000
$4,000
$4,000
$4,000
$4,000
$4,000
$4,000
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$2,685
$0
$26,785
$28,785
$28,785
$28,785
$28,785
$28,785
$28,785
$28,785
$28,785
$28,785
$28,785
$28,785
($12,285)
($1,785)
$3,965
$3,965
$3,965
$7,965
$8,465
($11,035)
($15,035)
$7,465
$7,465
$7,465
($11,785)
($1,285)
$4,465
$4,465
$4,465
$8,465
$8,965
($10,535)
($14,535)
$7,965
$7,965
$7,965
$833
$833
$833
$833
$833
$833
$833
$833
$833
$833
$833
($3,936)
($786)
$939
$939
$939
$2,140
$2,290
$1,990
$1,990
$1,990
Net Profit
($9,183)
($1,833)
$2,192
$2,192
$2,192
$4,992
Net Profit/Sales
-54.02%
-5.91%
5.92%
5.92%
5.92%
11.89%
Rent
Payroll Taxes
Other
Interest Expense
Taxes Incurred
15%
$833
($3,561)
($4,761)
$5,342
($8,308)
($11,108)
$4,642
$4,642
$4,642
12.72%
-37.76%
-65.34%
11.32%
11.32%
11.32%
Page 4
Appendix
Table: Cash Flow
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
$17,000
$31,000
$37,000
$37,000
$37,000
$42,000
$42,000
$22,000
$17,000
$41,000
$41,000
$41,000
$17,000
$31,000
$37,000
$37,000
$37,000
$42,000
$42,000
$22,000
$17,000
$41,000
$41,000
$41,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$17,000
$31,000
$37,000
$37,000
$37,000
$42,000
$42,000
$22,000
$17,000
$41,000
$41,000
$41,000
Month 10
Month 11
Month 12
0.00%
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$17,900
$209
$6,584
$15,378
$16,674
$16,408
$16,518
$19,641
$17,496
$11,266
$8,975
$19,553
$17,958
$18,109
$24,485
$33,278
$34,574
$34,308
$34,418
$37,541
$35,396
$29,166
$26,875
$37,453
$35,858
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$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
$18,109
$24,485
$33,278
$34,574
$34,308
$34,418
$37,541
$35,396
$29,166
$26,875
$37,453
$35,858
($1,109)
$6,516
$3,722
$2,426
$2,692
$7,582
$4,459
($13,396)
($12,166)
$14,126
$3,547
$5,142
Bill Payments
Subtotal Spent on Operations
Additional Cash Spent
Page 5
Appendix
Cash Balance
$28,891
$35,406
$39,128
$41,555
$44,247
$51,829
$56,288
$42,892
$30,725
$44,851
$48,398
$53,540
Month 10
Month 11
Month 12
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Starting
Balances
Current Assets
Cash
Inventory
Other Current Assets
Total Current Assets
$30,000
$5,000
$5,000
$40,000
$28,891
$3,500
$5,000
$37,391
$35,406
$4,400
$5,000
$44,806
$39,128
$4,675
$5,000
$48,803
$41,555
$4,675
$5,000
$51,230
$44,247
$4,675
$5,000
$53,922
$51,829
$5,775
$5,000
$62,604
$56,288
$5,225
$5,000
$66,513
$42,892
$4,675
$5,000
$52,567
$30,725
$3,575
$5,000
$39,300
$44,851
$5,225
$5,000
$55,076
$48,398
$5,225
$5,000
$58,623
$53,540
$5,225
$5,000
$63,765
$40,000
$0
$40,000
$80,000
$40,000
$500
$39,500
$76,891
$40,000
$1,000
$39,000
$83,806
$40,000
$1,500
$38,500
$87,303
$40,000
$2,000
$38,000
$89,230
$40,000
$2,500
$37,500
$91,422
$40,000
$3,000
$37,000
$99,604
$40,000
$3,500
$36,500
$103,013
$40,000
$4,000
$36,000
$88,567
$40,000
$4,500
$35,500
$74,800
$40,000
$5,000
$35,000
$90,076
$40,000
$5,500
$34,500
$93,123
$40,000
$6,000
$34,000
$97,765
Month 9
Month 10
Month 11
Month 12
Long-term Assets
Long-term Assets
Accumulated Depreciation
Total Long-term Assets
Total Assets
Liabilities and Capital
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Current Liabilities
Accounts Payable
Current Borrowing
Other Current Liabilities
Subtotal Current Liabilities
$0
$0
$0
$0
$6,073
$0
$0
$6,073
$14,822
$0
$0
$14,822
$16,127
$0
$0
$16,127
$15,861
$0
$0
$15,861
$15,861
$0
$0
$15,861
$19,051
$0
$0
$19,051
$17,118
$0
$0
$17,118
$10,979
$0
$0
$10,979
$8,321
$0
$0
$8,321
$18,954
$0
$0
$18,954
$17,359
$0
$0
$17,359
$17,359
$0
$0
$17,359
Long-term Liabilities
Total Liabilities
$100,000
$100,000
$100,000
$106,073
$100,000
$114,822
$100,000
$116,127
$100,000
$115,861
$100,000
$115,861
$100,000
$119,051
$100,000
$117,118
$100,000
$110,979
$100,000
$108,321
$100,000
$118,954
$100,000
$117,359
$100,000
$117,359
Paid-in Capital
Retained Earnings
Earnings
Total Capital
Total Liabilities and Capital
$60,000
($80,000)
$0
($20,000)
$80,000
$60,000
($80,000)
($9,183)
($29,183)
$76,891
$60,000
($80,000)
($11,016)
($31,016)
$83,806
$60,000
($80,000)
($8,824)
($28,824)
$87,303
$60,000
($80,000)
($6,631)
($26,631)
$89,230
$60,000
($80,000)
($4,439)
($24,439)
$91,422
$60,000
($80,000)
$553
($19,447)
$99,604
$60,000
($80,000)
$5,895
($14,105)
$103,013
$60,000
($80,000)
($2,413)
($22,413)
$88,567
$60,000
($80,000)
($13,521)
($33,521)
$74,800
$60,000
($80,000)
($8,878)
($28,878)
$90,076
$60,000
($80,000)
($4,236)
($24,236)
$93,123
$60,000
($80,000)
$406
($19,594)
$97,765
Net Worth
($20,000)
($29,183)
($31,016)
($28,823)
($26,631)
($24,439)
($19,447)
($14,105)
($22,413)
($33,520)
($28,878)
($24,236)
($19,594)
Page 6