garrett's bike shop

56
CONFIDENTIAL GARRETT'S BIKE SHOP TOP-QUALITY GEAR, REPAIR, AND ADVICE FROM YOUR LOCAL CYCLING FANATICS BUSINESS PLAN Prepared January 2016 CONTACT INFORMATION Garrett McKenzie 488 East 11th Avenue, Suite 220 [email protected] Eugene, OR 97401, USA www.universitycycleworks.com (555) 555-5555

Upload: anders2148

Post on 14-Apr-2016

178 views

Category:

Documents


3 download

DESCRIPTION

A bike shop business plan in Eugene, Oregon.

TRANSCRIPT

Page 1: Garrett's Bike Shop

CONFIDENTIAL

GARRETT'S BIKE SHOPTOP-QUALITY GEAR, REPAIR, AND ADVICE FROM YOUR LOCAL CYCLING FANATICS

BUSINESS PLANPrepared January 2016

CONTACT INFORMATIONGarrett McKenzie 488 East 11th Avenue, Suite [email protected] Eugene, OR 97401, USAwww.universitycycleworks.com (555) 555-5555

Page 2: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 1

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Executive Summary

Products we sellBicycles. We sell new bicycles, predominantly in the mountain bike style, retro-cruiser is a close second, and sport/touring/racing road bikes a distant third. We also sell some used bikes which we take in on trade as a service to our customers who are buying new bikes.

Accessories. We offer a wide variety of accessories. Locks, computer speedometers, fenders, cargo racks, comfortable seats, headlights, helmets, water bottles, panniers/back packs/messenger bags, child seats and trailers, bike storage racks, and auto roof rack systems all fall in this category.

Clothing. We rotate our clothing based on the season. For example, in Autumn, we stock jackets and Gore-Tex. In Winter, we offer helmet covers and liners, insulated jerseys and pants, gloves, and shoe covers. In the Spring, we start displaying summer jerseys, and racing shorts

Parts. Parts generally refers to pieces or materials necessary to the basic functioning of the bicycle. Generally, parts are installed during service and are an additional charge beyond the service fees.

Who We AreUniversity Cycle Works is an established bicycle specialty store, offering retail sales of new bicycles, parts and accessories, clothing, and maintenance and repair service. It is located in a heavily trafficked, university-focused area.

University Cycle Works is a subchapter S corporation, and is currently owned by Han Delbar. Hubert Wheeler, current assistant manager of University Cycle Works, is purchasing University Cycle Works from Delbar, acquiring existing inventory, and assuming outstanding accounts payable and dating program debts to suppliers, location lease, customer base and information, and University Cycle Works' business name and goodwill. The business will continue to be a subchapter S corporation. Exchange of ownership will occur on July 1, of this year.

Wheeler has been the assistant manager of University Cycle Works for five years, with an additional seven years of bicycle industry retail sales and service experience. He first began investigating the ownership of a bike business two years ago, however, the local Metroburg market seemed saturated with shops. Realizing that a more practical option would be to buy an existing shop, he approached his current boss. The result of two years of negotiations will be the sale of University Cycle Works to Wheeler, taking

Page 3: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 2

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

effect July 1st. The goal will be a seamless transfer of ownership, with staff, bike lines, location, and operations unchanged.

Who We Sell ToThe primary market for University Cycle Works is the university student population, which normally has a turnover/growth of approximately 25% each year. The secondary market is the university faculty and staff, and the tertiary market is the greater Metroburg community.

Financial SummaryThis financial plan was developed based upon previous years' data for the existing store, tracking trends in revenues and expenses. A five-month track of sales, accounts receivables and payables, and inventory from a year-end benchmark was made. The current owner, Han Delbar, has sold the business to Hubert Wheeler for $140,000. The seller, buyer, and the accountant worked together on the plan to balance optimism with reality. An attorney was consulted on specifics of the sale contract.

Sales for the first year of new ownership are projected above $500,000, with a gross margin of almost 65%. Profitability is expected at the mid-way point of the fiscal year, in March.

Building Priorities

Page 4: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 3

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Company OverviewCompany OverviewUniversity Cycle Works is a subchapter S corporation, and is currently owned by Han Delbar. Hubert Wheeler, current assistant manager of University Cycle Works, is purchasing University Cycle Works from Delbar, acquiring existing inventory, and assuming outstanding accounts payable and dating program debts to suppliers, location lease, customer base and information, and University Cycle Works' business name and goodwill. The business will continue to be a subchapter S corporation. Exchange of ownership will occur on July 1st.

To establish an accurate accounting of existing inventory and outstanding debts, the prior year's closing inventory and year end financial statement as reviewed by the business' CPA were used as benchmarks. The sales, orders placed, deliveries received, and accounts payable payments made have been tracked each month, and a trial balance of these will be run June 15 to establish the final purchase price for inventory on hand, and the amount of Accounts Payable assumed. The figures presented here are conservative, realistic estimates used for planning purposes.

Management TeamThe current assistant manager, Hubert Wheeler, is buying University Cycle Works, and will manage the business. He has a B.S. degree in Economics and an M.A. in Comparative Literature. His passion however has always been cycling. He originally worked at his local bike shop when he was in college. After several years trying to find suitable work in his degree field, he gave up chasing the chimera of these fields and decided to work with something substantial, and returned to his youthful enjoyment of bicycles.

He attended two of the major bicycle mechanic training programs, at New England Bicycle Academy and the United Bicycle Institute. These courses covered mechanical service and maintenance, frame building and repair, wheel building, and shop organization, sales, and management. He has 12 years of progressively responsible experience in bicycle shops with the last five at University Cycle Works.

One of the other full-time employees, Valerie Pede has expressed interest in learning more about the bike industry and she will be promoted to be the new assistant manager. Val has been with us for three years. She graduated from State University at Metroburg with tandem B.S. degrees in Exercise Physiology and Recreation Management. She loves to cycle, and has kept her contacts at the university active. Her knowledge and expertise draws many women bicyclists to our store where they know they will get the care and attention which is usually missing from traditionally male staffed shops.

Page 5: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 4

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

The current owner, Han Delbar will be available as a resource.

Additional resources are:

• Order Out of Chaos, our full-cycle bookkeeping service.

• Continental Shelf Bank.

• Newt Ria, a partner at Weasel, Stoat, Muskrat who advised on the sale/purchase arrangements.

Mission Statement

Company History

Page 6: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 5

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Products and ServicesProducts and ServicesRetail Sales

1. Bicycles. We sell new bicycles, predominantly in the mountain bike style, retro-cruiser is a close second, and sport/touring/racing road bikes a distant third. We also sell some used bikes which we take in on trade as a service to our customers who are buying new bikes.

2. Accessories. We offer a wide variety of accessories. Locks, computer speedometers, fenders, cargo racks, comfortable seats, headlights, helmets, water bottles, panniers/back packs/messenger bags, child seats and trailers, bike storage racks, and auto roof rack systems all fall in this category. It is not possible to carry every possible accessory, so we try to carefully chose those which will be most useful or desired by our target markets. When we receive special requests for a new item, we'll often order several to test the local demand, and if adequate, will add it to our regular stock.

3. Clothing. Clothing appeals to all cyclists, whether it is a logo emblazoned T-shirt or a piece of waterproof rainwear. At University Cycle Works, we rotate our clothing based on the season. Just before the autumn rains we stock jackets and Gore-Tex. Come winter we offer helmet covers and liners, insulated jerseys and pants, gloves, and shoe covers. And when spring arrives and the first crocus appears through the melting snow, we start displaying summer jerseys, and racing shorts.

4. Parts. Parts generally refers to pieces or materials necessary to the basic functioning of the bicycle. Generally, parts are installed during service [see below] and are an additional charge beyond the service fees. Some, like cranksets, pedals, tires, derailleurs or brakes, are both integral parts and upgrade accessories. Others, such as headsets, bottom brackets, spokes, chains, cables, and cable housings are strictly maintenance, though some will be sold to cyclists who prefer to work on their bikes themselves.

Service

University Cycle Works is a full-service specialized bicycle shop. Our service offering includes, but is not limited to:

• Free 30-day/100-mile tune up with every new bike sold.

• Quick repairs for flat tires, broken chains, brake cables, etc.

Page 7: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 6

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

• Scheduled tune-ups, replacement of all bearing surfaces, repacking of lubricants, and adjustments of derailleurs and brake systems.

• Installation of all accessories.

• Authorized warranty repairs on the bikes.

• Custom wheel building.

• Frameset repairs by outsourcing to Via Porco custom frame builders.

CompetitorsMarket Problem: No full-service bike shop focused on servicing the university market.

Setting aside the discount department stores, University Cycle Works has the following direct competitors.

• One local multi-sport store at the local megamall

• One statewide chain of bicycle shops which started out as Schwinn-only shops, but has had to take on other brands and products.

• One used bike store that has made a fine business reputation for itself, dealing strictly in used bikes.

• Three local, including the oldest shop in town.

• One local multi-location chain, that has specialized in opening shops in small local malls in areas of new housing development.

• Several garage mechanics offering service only.

None of these competitors is within two miles of the university, and so, for the present, we have first access to our chosen market segments. One of the local shops has chosen to target the burgeoning young road racer segment, another is focusing on recumbents and folding travel cycles.

The two strongest competitors are the Oldest Shop in Town which carries the cache of being the most stable, and most well known -- a Metroburg institution. The Mountain Bike Specialist targets the same athletic, young, performance and image conscious rider that we target in the university student population. These cyclists are particular about their bike and will go where the name brand they want is sold, or will try every bike and then buy the one that fits best, regardless of store loyalty.

Page 8: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 7

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Products and ServicesMarket NeedsOur market niche has several needs which we strive to meet:

• Quality bikes at several price points.

• Various styles and sizes of bikes, leaning heavily toward the styles most popular with the student population.

• Range of accessories most practical in the local setting, such as locks, fenders, lights, tires, seats, rainwear, etc.

• Plenty of replacement components and service parts.

• Friendly personal relationships between cyclists and shop staff.

• Prompt and convenient service from on-the-spot flat tire fix, to drop in repairs, to scheduled major maintenance, where the rider can drop their bike off, head to class or work, and be assured that their bike will be ready for the ride home.

Market OverviewThe predominant market segment for University Cycle Works is the university student population. We also cater to the university staff, local business employees, and, along with every other bicycle shop in town, the greater Metroburg population.

In part the local market is driven by the lack of parking. Bicycle transportation is more economical, as well as time and space efficient in the university neighborhood. Part of the market is price constrained and another part is hooked on the latest fad, be it frame style, number of gears, or portrayed image. As long as new students arrive each year, our market segment growth is assured.

Key CustomersThe university students are our main target market.

1. They are mostly undergraduates, so there is a 25% annual turnover.

Page 9: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 8

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

2. The lack of parking in the university area and the general ease of bike mobility throughout Metroburg motivates them to use bicycles as inexpensive transport. Athletic pursuits draw them, and the nearby areas for use of mountain and trail bikes provides a great place to ride.

3. There is a new enthusiasm for retro Cruiser bikes, and higher tech cruiser-style bikes with multiple gears, good brakes, etc. among the college age population.

4. Also, main market for racks, locks, throughout, pannier/bags, fenders, rainwear, etc.

5. They want convenience for sales and service.

University employees are another prime market segment.

1. Small growth and turnover, but on the whole, the group is pretty stable.

2. Are willing to commute by bicycle to work.

3. They want a stable, comfortable bike and a full range of accessories.

4. When their bikes need service and maintenance, local drop off/pickup convenience is important.

5. They have families who ride bicycles also, and will patronize a shop that gives personal service.

Greater Metroburg population.

This segment has a choice of going to any bike shop in the area, and will probably choose a shop located closer to their home. They are not the main target market segment of University Cycle Works, and we market to them casually, only as a collateral effect to our university-oriented efforts.

Market TrendsTrends in the bicycle industry usually last for a time. Some of them have been:

• 1960s - Big rush on 10 speeds.

• 1970s - Touring bikes became popular.

• 1980s and 1990s - Huge growth of mountain bikes

• 1990s - The rumored but exaggerated death of "road bikes" and the unfulfilled prophesy of a boom in the tandem market.

• 2000s - Popularity of retro 'cruisers.'

Page 10: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 9

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Market GrowthThe bulk of University Cycle Works' market growth is the regular matriculation of students from the State University in Metroburg. While the overall market numbers change in small increments, usually less than 10%, the market has a turnover of 22-26% yearly. In a longer time frame the number of students and the number of university employees grows and shrinks with economic changes, and with population demographics.

For the next three years we foresee a steady growth in the overall university population as well as continued growth of Metroburg as a desirable place to live.

Page 11: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 10

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Financial PlanRevenue ForecastRevenue by Month

Page 12: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 11

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Revenue Forecast Table

FY2014 FY2015 FY2016

Revenue

New Bikes $232,000 $250,000 $275,000

Accessories and Parts $143,000 $172,500 $198,375

Clothing $68,000 $78,200 $89,930

University Patrol Service Contract $1,200 $1,380 $1,587

Repair and Service $36,000 $36,000 $36,000

Total Revenue $480,200 $538,080 $600,892

Direct Cost

Accessories and Parts $71,500 $86,250 $99,188

New Bikes $157,760 $170,000 $187,000

Clothing $23,800 $27,370 $31,476

University Patrol Service Contract

Repair and Service

Total Direct Cost $253,060 $283,620 $317,664

Gross Margin $227,140 $254,460 $283,228

Gross Margin % 47% 47% 47%

About the Revenue Forecast

Sales vary season to season and with the academic school year. Surprisingly, summer is the slowest season because there are fewer students in town. Business picks up in August with the return of the students and staff, and flourishes in September. Accessories and rainwear sales increase in the autumn and early winter. Repairs and maintenance are steady. Holiday sales are brisk, though generally leaning again to accessories, parts, rainwear, gloves, helmets, headlights, etc. Winter sales are moderate, and then pick up in springtime as people put away their skies and look forward to local outdoor activities, longer daylight hours, and drier weather.

We have three large sales promotions each year.

1. Back to school in August/September. This is our biggest sale of the year. New bicycles, locks, helmets, racks, fenders, backpacks. We always search for a special purchase of good quality, but value priced bikes for this sale such as year end models, slow sellers, new line looks to break into the market. These bikes will almost always sell out to students seeking great values.

Page 13: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 12

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

2. Year-end holidays. This also overlaps the beginning of Winter term. The retail market demands some participation in this annual buying frenzy, yet, this sale produces lower revenue than our other two events. We sell fewer bikes, and more accessories and clothing.

3. Spring. This coincides with both the return of nice weather, and beginning of Spring term. We feature new bicycles, and repair/maintenance/tune-up specials. It is important to us to have a good selection on hand at this time. When people decide they want that new bike, they want it now. If we don't have the bike then, and make the sale immediately, many riders will decide that they really can get another season out of their old bike, and will spend their discretionary income on some other purchase.

Additionally, we have some special buys available for June graduation.

We get some small monthly revenue from these sources:

• Sale of used bicycles taken in on trade.

• Repair classes taught at the University Outdoor Center, once a term.

• Monthly service contract for repairs and parts with the University Security Office.

Personnel PlanPersonnel Table

FY2014 FY2015 FY2016

Valerie Pede $32,000 $32,000 $32,000

Dee Ray $23,400 $24,570 $25,799

Jean-Baptiste Kape $19,800 $20,790 $21,830

Grocery Man $3,000 $12,000 $12,000

Total $78,200 $89,360 $91,629

About the Personnel Plan

The staff will consist of Hubert Wheeler, the new owner, Valerie Pede, and two other full-time employees Dee Ray, and Jean-Baptiste Kape.

Page 14: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 13

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

To meet the need for additional help during the year, University Cycle Works hires two to four part-time employees from the university population. We look for people who are enthusiastic about cycling, and who have a mechanical aptitude. Some of these folks have worked for us throughout their entire college sojourn. Their hours vary depending on the store's needs and their class schedules.

BudgetBudget Table

FY2014 FY2015 FY2016

Operating Expenses

Salary $78,200 $89,360 $91,629

Employee Related Expenses $19,550 $22,340 $22,907

Advertising

Insurance $9,604 $10,762 $12,018

Leased Equipment $1,800 $1,800 $1,800

Rent $54,000 $54,000 $54,000

Utilities $3,600 $3,600 $3,600

Rent $18,000 $18,000 $18,000

Office Expense

Total Operating Expenses $184,754 $199,862 $203,954

Page 15: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 14

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Expenses by Month

About the Budget

Our salary totals, employee benefits and monthly expense projections are included in the Budget. A rent deposit was made to the landlord as a security during the transfer of the business to the new owner, in order to keep the current lease agreement. If, at the end of the first year, the business is still solvent, the deposit will be applied to the twelfth month's rent.

Startup Costs

Our estimated starting expenses total $13,300. They include, legal and accounting costs to transfer ownership of the business, stationery, etc., promotional materials, insurance, and the down payment toward the purchase of the business.

Page 16: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 15

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Loans and InvestmentsLoans and Investments Table

FY2014 FY2015 FY2016

LoanLoan at 7% interest for 60 mos. $50,000

LoanLoan at 7% interest for 60 mos. $90,000

Total Amount Received $90,000 $50,000

Sources of Funds

The current owner, Han Delbar, has sold the business to Hubert Wheeler for $140,000. The value of the existing company, its reputation, assumption of the business name, existing client base, etc. is recognized as part of the purchase. It appears as a start-up expense in the following table as Down Payment. The balance appears as a long-term liability.

Wheeler is investing some of his own money, partially a home equity loan, in the company. An additional amount is being invested, as short-term interest free loans, by family members. This plan calls for these loans to be repaid in the first year.

Page 17: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 16

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Cash Flow AssumptionsCash Flow Assumptions

Cash Inflow

% of Sales on Credit 51%

Avg Collection Period (Days) 15

Cash Outflow

% of Purchases on Credit 50%

Avg Payment Delay (Days) 30

Inventory

Months to Keep on Hand 3

Minimum Inventory Purchase $5,000

About the Cash Flow Assumptions

We have accounts payable set at 45 days. We also keep approximately one month's worth of inventory on hand, with a minimum purchase of $1,000, on average. We had a starting inventory balance for this plan at $17,000 from the previous owner, which carried forward with the business transfer.

We do not sell on credit.

Page 18: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 17

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Financial StatementsProfit and Loss StatementProfit and Loss Statement

FY2014 FY2015 FY2016

Revenue $480,200 $538,080 $600,892

Direct Costs $253,060 $283,620 $317,664

Gross Margin $227,140 $254,460 $283,228

Gross Margin % 47% 47% 47%

Operating Expenses

Salary $78,200 $89,360 $91,629

Employee Related Expenses $19,550 $22,340 $22,907

Advertising

Insurance $9,604 $10,762 $12,018

Leased Equipment $1,800 $1,800 $1,800

Rent $54,000 $54,000 $54,000

Utilities $3,600 $3,600 $3,600

Rent $18,000 $18,000 $18,000

Office Expense

Total Operating Expenses $184,754 $199,862 $203,954

Operating Income $42,386 $54,598 $79,274

Interest Incurred $5,364 $6,994 $6,391

Depreciation and Amortization $13,814 $15,472 $15,471

Income Taxes $3,481 $4,819 $8,610

Total Expenses $460,473 $510,767 $552,090

Net Profit $19,727 $27,313 $48,802

Net Profit / Sales 4% 5% 8%

Page 19: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 18

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Gross Margin by Year

Net Profit (or Loss) by Year

About the Profit and Loss Statement

In negotiating the smooth transition in ownership, the landlord agreed to continue the current lease unchanged. As surety, one month's rent was required as a deposit at the time of sale. This is shown in the

Page 20: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 19

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

starting expenses. Further, the landlord agreed that if, after 11 months operation the new company was solvent and current in lease payments, that the deposit could be applied to the twelfth month's rent.

The mid-summer months of July and August are slow months when a large part of the university population is gone on summer break. The mid-winter months are traditionally loss months. The weather is the most inclement and discretionary income is at its lowest after the holiday binges. However, we try to keep our entire staff on board to work on our own inventory, store refurbishing, and staff training.

Page 21: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 20

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Balance SheetBalance Sheet

As of Period's End Starting Balances FY2014 FY2015 FY2016

Cash $0 $23,963 $88,222 $128,585

Accounts Receivable $11,838 $11,850 $13,220

Inventory $17,000 $70,905 $79,416 $79,419

Other Current Assets

Total Current Assets $17,000 $106,706 $179,488 $221,224

Long-Term Assets $61,500 $77,700 $77,700 $77,700

Accumulated Depreciation ($13,814) ($29,286) ($44,757)

Total Long-Term Assets $61,500 $63,886 $48,414 $32,943

Total Assets $78,500 $170,592 $227,902 $254,167

Accounts Payable $27,800 $15,486 $16,901 $16,952

Income Taxes Payable $3,481 $4,819 $8,610

Sales Taxes Payable $5,440 $5,000 $5,500

Short-Term Debt $16,609 $26,873 $28,817

Prepaid Revenue

Total Current Liabilities $27,800 $41,016 $53,593 $59,879

Long-Term Debt $59,153 $76,579 $47,762

Total Liabilities $27,800 $100,169 $130,172 $107,641

Paid-in Capital $25,000 $25,000 $25,000 $25,000

Retained Earnings $25,700 $25,700 $45,423 $72,730

Earnings $19,723 $27,307 $48,796

Total Owner's Equity $50,700 $70,423 $97,730 $146,526

Total Liabilities & Equity $78,500 $170,592 $227,902 $254,167

Page 22: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 21

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

About the Balance Sheet

Our goal is to repay the loans from our family within the first year, and we project paying Han Delbar his entire purchase price within five years. Other balance sheet information is shown in the table.

Cash Flow StatementCash Flow Statement

FY2014 FY2015 FY2016

Net Cash Flow from Operations

Net Profit $19,727 $27,313 $48,802

Depreciation and Amortization $13,814 $15,472 $15,471

Change in Accounts Receivable ($11,840) ($11) ($1,368)

Change in Inventory ($53,905) ($8,511) ($3)

Change in Accounts Payable ($12,319) $1,411 $51

Change in Income Tax Payable $3,481 $1,338 $3,791

Change in Sales Tax Payable $5,440 ($440) $500

Change in Prepaid Revenue

Net Cash Flow from Operations ($35,602) $36,572 $67,244

Investing & Financing

Assets Purchased or Sold ($16,200)

Investments Received

Change in Long-Term Debt $59,153 $17,426 ($28,817)

Change in Short-Term Debt $16,609 $10,264 $1,944

Dividends & Distributions

Net Cash Flow from Investing & Financing $59,562 $27,690 ($26,873)

Cash at Beginning of Period $3 $23,960 $88,214

Net Change in Cash $23,960 $64,262 $40,371

Cash at End of Period $23,963 $88,222 $128,585

Page 23: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 22

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Cash Flow by Month

Cash Flow by Year

About the Cash Flow Statement

The cash flow reflects the seasonality of bicycle sales and the varying payment programs. At times, the business is inventory heavy, stocking up for the beginning of school rush, or specific sales. At other times,

Page 24: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 23

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

there is negative cash flow as long-term accounts payable, net 90, net 60 payments coincide with regular net 30 invoices.

Starting BalancesAssets

Cash

Accounts Receivable

Inventory $17,000

Long-Term Assets $61,500

Accumulated Depreciation

Liabilities

Accounts Payable $27,800

Corporate Taxes Payable

Sales Taxes Payable

Short-Term Debt

Long-Term Debt

Capital

Paid-In Capital $25,000

Retained Earnings $25,700

Page 25: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 24

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

AppendixRevenue ForecastRevenue Forecast Table (With Monthly Detail)

FY2014 Oct '13 Nov '13 Dec '13 Jan '14 Feb '14 Mar '14 Apr '14 May '14 Jun '14 Jul '14 Aug '14 Sep '14

Revenue

New Bikes $17,000 $14,000 $19,000 $18,000 $18,000 $20,000 $18,000 $19,000 $21,000 $22,000 $23,000 $23,000

Accessories and Parts $11,000 $12,500 $14,000 $11,000 $10,000 $15,000 $9,500 $8,000 $13,000 $15,000 $11,000 $13,000

Clothing $3,500 $3,500 $4,500 $6,500 $10,500 $7,500 $4,500 $3,500 $4,500 $6,500 $7,500 $5,500

University Patrol Service Contract

$100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100

Repair and Service $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 Revenue $34,600 $33,100 $40,600 $38,600 $41,600 $45,600 $35,100 $33,600 $41,600 $46,600 $44,600 $44,600

Direct Cost

Accessories and Parts $5,500 $6,250 $7,000 $5,500 $5,000 $7,500 $4,750 $4,000 $6,500 $7,500 $5,500 $6,500

New Bikes $11,560 $9,520 $12,920 $12,240 $12,240 $13,600 $12,240 $12,920 $14,280 $14,960 $15,640 $15,640

Clothing $1,225 $1,225 $1,575 $2,275 $3,675 $2,625 $1,575 $1,225 $1,575 $2,275 $2,625 $1,925

University Patrol Service Contract

Repair and Service

Total Direct Cost $18,285 $16,995 $21,495 $20,015 $20,915 $23,725 $18,565 $18,145 $22,355 $24,735 $23,765 $24,065

Gross Margin $16,315 $16,105 $19,105 $18,585 $20,685 $21,875 $16,535 $15,455 $19,245 $21,865 $20,835 $20,535

Gross Margin % 47% 49% 47% 48% 50% 48% 47% 46% 46% 47% 47% 46%

Page 26: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 25

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2015 Oct '14 Nov '14 Dec '14 Jan '15 Feb '15 Mar '15 Apr '15 May '15 Jun '15 Jul '15 Aug '15 Sep '15

Revenue

New Bikes $20,833 $20,833 $20,833 $20,833 $20,833 $20,833 $20,833 $20,833 $20,834 $20,834 $20,834 $20,834

Accessories and Parts $14,375 $14,375 $14,375 $14,375 $14,375 $14,375 $14,375 $14,375 $14,375 $14,375 $14,375 $14,375

Clothing $6,516 $6,516 $6,516 $6,516 $6,517 $6,517 $6,517 $6,517 $6,517 $6,517 $6,517 $6,517

University Patrol Service Contract

$115 $115 $115 $115 $115 $115 $115 $115 $115 $115 $115 $115

Repair and Service $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 Revenue $44,839 $44,839 $44,839 $44,839 $44,840 $44,840 $44,840 $44,840 $44,841 $44,841 $44,841 $44,841

Direct Cost

Accessories and Parts $7,188 $7,188 $7,188 $7,188 $7,188 $7,188 $7,188 $7,188 $7,188 $7,188 $7,188 $7,188

New Bikes $14,166 $14,166 $14,166 $14,166 $14,166 $14,166 $14,166 $14,166 $14,167 $14,167 $14,167 $14,167

Clothing $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281 $2,281

University Patrol Service Contract

Repair and Service

Total Direct Cost $23,635 $23,635 $23,635 $23,635 $23,635 $23,635 $23,635 $23,635 $23,636 $23,636 $23,636 $23,636

Gross Margin $21,204 $21,204 $21,204 $21,204 $21,205 $21,205 $21,205 $21,205 $21,205 $21,205 $21,205 $21,205

Gross Margin % 47% 47% 47% 47% 47% 47% 47% 47% 47% 47% 47% 47%

Page 27: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 26

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2016 Oct '15 Nov '15 Dec '15 Jan '16 Feb '16 Mar '16 Apr '16 May '16 Jun '16 Jul '16 Aug '16 Sep '16

Revenue

New Bikes $22,916 $22,916 $22,916 $22,916 $22,917 $22,917 $22,917 $22,917 $22,917 $22,917 $22,917 $22,917

Accessories and Parts $16,531 $16,531 $16,531 $16,531 $16,531 $16,531 $16,531 $16,531 $16,531 $16,532 $16,532 $16,532

Clothing $7,494 $7,494 $7,494 $7,494 $7,494 $7,494 $7,494 $7,494 $7,494 $7,494 $7,495 $7,495

University Patrol Service Contract

$132 $132 $132 $132 $132 $132 $132 $132 $132 $133 $133 $133

Repair and Service $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 Revenue $50,073 $50,073 $50,073 $50,073 $50,074 $50,074 $50,074 $50,074 $50,074 $50,076 $50,077 $50,077

Direct Cost

Accessories and Parts $8,266 $8,266 $8,266 $8,266 $8,266 $8,266 $8,266 $8,266 $8,266 $8,266 $8,266 $8,266

New Bikes $15,583 $15,583 $15,583 $15,583 $15,584 $15,584 $15,584 $15,584 $15,584 $15,584 $15,584 $15,584

Clothing $2,623 $2,623 $2,623 $2,623 $2,623 $2,623 $2,623 $2,623 $2,623 $2,623 $2,623 $2,623

University Patrol Service Contract

Repair and Service

Total Direct Cost $26,472 $26,472 $26,472 $26,472 $26,473 $26,473 $26,473 $26,473 $26,473 $26,473 $26,473 $26,473

Gross Margin $23,601 $23,601 $23,601 $23,601 $23,601 $23,601 $23,601 $23,601 $23,601 $23,603 $23,604 $23,604

Gross Margin % 47% 47% 47% 47% 47% 47% 47% 47% 47% 47% 47% 47%

Page 28: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 27

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2014 FY2015 FY2016

Revenue

New Bikes $232,000 $250,000 $275,000

Accessories and Parts $143,000 $172,500 $198,375

Clothing $68,000 $78,200 $89,930

University Patrol Service Contract $1,200 $1,380 $1,587

Repair and Service $36,000 $36,000 $36,000

Total Revenue $480,200 $538,080 $600,892

Direct Cost

Accessories and Parts $71,500 $86,250 $99,188

New Bikes $157,760 $170,000 $187,000

Clothing $23,800 $27,370 $31,476

University Patrol Service Contract

Repair and Service

Total Direct Cost $253,060 $283,620 $317,664

Gross Margin $227,140 $254,460 $283,228

Gross Margin % 47% 47% 47%

Page 29: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 28

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Personnel PlanPersonnel Table (With Monthly Detail)

FY2014 Oct '13 Nov '13 Dec '13 Jan '14 Feb '14 Mar '14 Apr '14 May '14 Jun '14 Jul '14 Aug '14 Sep '14

Valerie Pede $2,666 $2,666 $2,666 $2,666 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667

Dee Ray $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950

Jean-Baptiste Kape $1,650 $1,650 $1,650 $1,650 $1,650 $1,650 $1,650 $1,650 $1,650 $1,650 $1,650 $1,650

Grocery Man $1,000 $1,000 $1,000

Total $6,266 $6,266 $6,266 $6,266 $6,267 $6,267 $6,267 $6,267 $6,267 $7,267 $7,267 $7,267

FY2015 Oct '14 Nov '14 Dec '14 Jan '15 Feb '15 Mar '15 Apr '15 May '15 Jun '15 Jul '15 Aug '15 Sep '15

Valerie Pede $2,666 $2,666 $2,666 $2,666 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667

Dee Ray $2,047 $2,047 $2,047 $2,047 $2,047 $2,047 $2,048 $2,048 $2,048 $2,048 $2,048 $2,048

Jean-Baptiste Kape $1,732 $1,732 $1,732 $1,732 $1,732 $1,732 $1,733 $1,733 $1,733 $1,733 $1,733 $1,733

Grocery Man $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000

Total $7,445 $7,445 $7,445 $7,445 $7,446 $7,446 $7,448 $7,448 $7,448 $7,448 $7,448 $7,448

Page 30: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 29

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2016 Oct '15 Nov '15 Dec '15 Jan '16 Feb '16 Mar '16 Apr '16 May '16 Jun '16 Jul '16 Aug '16 Sep '16

Valerie Pede $2,666 $2,666 $2,666 $2,666 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667 $2,667

Dee Ray $2,149 $2,150 $2,150 $2,150 $2,150 $2,150 $2,150 $2,150 $2,150 $2,150 $2,150 $2,150

Jean-Baptiste Kape $1,819 $1,819 $1,819 $1,819 $1,819 $1,819 $1,819 $1,819 $1,819 $1,819 $1,820 $1,820

Grocery Man $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000

Total $7,634 $7,635 $7,635 $7,635 $7,636 $7,636 $7,636 $7,636 $7,636 $7,636 $7,637 $7,637

FY2014 FY2015 FY2016

Valerie Pede $32,000 $32,000 $32,000

Dee Ray $23,400 $24,570 $25,799

Jean-Baptiste Kape $19,800 $20,790 $21,830

Grocery Man $3,000 $12,000 $12,000

Total $78,200 $89,360 $91,629

Page 31: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 30

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

BudgetBudget Table (With Monthly Detail)

FY2014 Oct '13 Nov '13 Dec '13 Jan '14 Feb '14 Mar '14 Apr '14 May '14 Jun '14 Jul '14 Aug '14 Sep '14

Operating Expenses

Salary $6,266 $6,266 $6,266 $6,266 $6,267 $6,267 $6,267 $6,267 $6,267 $7,267 $7,267 $7,267

Employee Related Expenses

$1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,817 $1,817 $1,817

Advertising

Insurance $692 $662 $812 $772 $832 $912 $702 $672 $832 $932 $892 $892

Leased Equipment $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150

Rent $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500

Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300

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

Office Expense

Total Operating Expenses

$14,975 $14,945 $15,095 $15,055 $15,116 $15,196 $14,986 $14,956 $15,116 $16,466 $16,426 $16,426

Page 32: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 31

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2015 Oct '14 Nov '14 Dec '14 Jan '15 Feb '15 Mar '15 Apr '15 May '15 Jun '15 Jul '15 Aug '15 Sep '15

Operating Expenses

Salary $7,445 $7,445 $7,445 $7,445 $7,446 $7,446 $7,448 $7,448 $7,448 $7,448 $7,448 $7,448

Employee Related Expenses

$1,861 $1,861 $1,861 $1,861 $1,862 $1,862 $1,862 $1,862 $1,862 $1,862 $1,862 $1,862

Advertising

Insurance $897 $897 $897 $897 $897 $897 $897 $897 $897 $897 $897 $897

Leased Equipment $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150

Rent $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500

Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300

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

Office Expense

Total Operating Expenses

$16,653 $16,653 $16,653 $16,653 $16,655 $16,655 $16,657 $16,657 $16,657 $16,657 $16,657 $16,657

Page 33: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 32

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2016 Oct '15 Nov '15 Dec '15 Jan '16 Feb '16 Mar '16 Apr '16 May '16 Jun '16 Jul '16 Aug '16 Sep '16

Operating Expenses

Salary $7,634 $7,635 $7,635 $7,635 $7,636 $7,636 $7,636 $7,636 $7,636 $7,636 $7,637 $7,637

Employee Related Expenses

$1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909

Advertising

Insurance $1,001 $1,001 $1,001 $1,001 $1,001 $1,001 $1,001 $1,001 $1,001 $1,002 $1,002 $1,002

Leased Equipment $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150

Rent $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500

Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300

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

Office Expense

Total Operating Expenses

$16,994 $16,995 $16,995 $16,995 $16,996 $16,996 $16,996 $16,996 $16,996 $16,997 $16,998 $16,998

Page 34: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 33

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2014 FY2015 FY2016

Operating Expenses

Salary $78,200 $89,360 $91,629

Employee Related Expenses $19,550 $22,340 $22,907

Advertising

Insurance $9,604 $10,762 $12,018

Leased Equipment $1,800 $1,800 $1,800

Rent $54,000 $54,000 $54,000

Utilities $3,600 $3,600 $3,600

Rent $18,000 $18,000 $18,000

Office Expense

Total Operating Expenses $184,754 $199,862 $203,954

Loans and InvestmentsLoans and Investments Table (With Monthly Detail)

FY2014 Oct '13 Nov '13 Dec '13 Jan '14 Feb '14 Mar '14 Apr '14 May '14 Jun '14 Jul '14 Aug '14 Sep '14

LoanLoan at 7% interest for 60 mos.

LoanLoan at 7% interest for 60 mos.

$90,000

Total Amount Received

$90,000

Page 35: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 34

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2015 Oct '14 Nov '14 Dec '14 Jan '15 Feb '15 Mar '15 Apr '15 May '15 Jun '15 Jul '15 Aug '15 Sep '15

LoanLoan at 7% interest for 60 mos.

$50,000

LoanLoan at 7% interest for 60 mos.

Total Amount Received

$50,000

FY2016 Oct '15 Nov '15 Dec '15 Jan '16 Feb '16 Mar '16 Apr '16 May '16 Jun '16 Jul '16 Aug '16 Sep '16

LoanLoan at 7% interest for 60 mos.

LoanLoan at 7% interest for 60 mos.

Total Amount Received

FY2014 FY2015 FY2016

LoanLoan at 7% interest for 60 mos. $50,000

LoanLoan at 7% interest for 60 mos. $90,000

Total Amount Received $90,000 $50,000

Page 36: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 35

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Profit and Loss StatementProfit and Loss Statement (With Monthly Detail)

FY2014 Oct '13 Nov '13 Dec '13 Jan '14 Feb '14 Mar '14 Apr '14 May '14 Jun '14 Jul '14 Aug '14 Sep '14

Revenue $34,600 $33,100 $40,600 $38,600 $41,600 $45,600 $35,100 $33,600 $41,600 $46,600 $44,600 $44,600

Direct Costs $18,285 $16,995 $21,495 $20,015 $20,915 $23,725 $18,565 $18,145 $22,355 $24,735 $23,765 $24,065

Gross Margin $16,315 $16,105 $19,105 $18,585 $20,685 $21,875 $16,535 $15,455 $19,245 $21,865 $20,835 $20,535

Gross Margin % 47% 49% 47% 48% 50% 48% 47% 46% 46% 47% 47% 46%

Operating Expenses

Salary $6,266 $6,266 $6,266 $6,266 $6,267 $6,267 $6,267 $6,267 $6,267 $7,267 $7,267 $7,267

Employee Related Expenses

$1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,567 $1,817 $1,817 $1,817

Advertising

Insurance $692 $662 $812 $772 $832 $912 $702 $672 $832 $932 $892 $892

Leased Equipment $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150

Rent $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500

Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300

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

Office Expense

Total Operating Expenses

$14,975 $14,945 $15,095 $15,055 $15,116 $15,196 $14,986 $14,956 $15,116 $16,466 $16,426 $16,426

Operating Income $1,340 $1,160 $4,010 $3,530 $5,569 $6,679 $1,549 $499 $4,129 $5,399 $4,409 $4,109

Interest Incurred $525 $518 $510 $503 $495 $488 $480 $473 $465 $457 $450

Page 37: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 36

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Depreciation and Amortization

$1,025 $1,025 $1,025 $1,025 $1,025 $1,025 $1,275 $1,275 $1,275 $1,275 $1,275 $1,289

Income Taxes $47 ($47) $359 $299 $606 $774 ($32) ($188) $357 $549 $401 $356

Total Expenses $34,332 $33,443 $38,492 $36,904 $38,165 $41,215 $35,282 $34,668 $39,576 $43,490 $42,324 $42,586

Net Profit $268 ($343) $2,108 $1,696 $3,435 $4,385 ($182) ($1,068) $2,024 $3,110 $2,276 $2,014

Net Profit / Sales 1% (1%) 5% 4% 8% 10% (1%) (3%) 5% 7% 5% 5%

Page 38: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 37

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2015 Oct '14 Nov '14 Dec '14 Jan '15 Feb '15 Mar '15 Apr '15 May '15 Jun '15 Jul '15 Aug '15 Sep '15

Revenue $44,839 $44,839 $44,839 $44,839 $44,840 $44,840 $44,840 $44,840 $44,841 $44,841 $44,841 $44,841

Direct Costs $23,635 $23,635 $23,635 $23,635 $23,635 $23,635 $23,635 $23,635 $23,636 $23,636 $23,636 $23,636

Gross Margin $21,204 $21,204 $21,204 $21,204 $21,205 $21,205 $21,205 $21,205 $21,205 $21,205 $21,205 $21,205

Gross Margin % 47% 47% 47% 47% 47% 47% 47% 47% 47% 47% 47% 47%

Operating Expenses

Salary $7,445 $7,445 $7,445 $7,445 $7,446 $7,446 $7,448 $7,448 $7,448 $7,448 $7,448 $7,448

Employee Related Expenses

$1,861 $1,861 $1,861 $1,861 $1,862 $1,862 $1,862 $1,862 $1,862 $1,862 $1,862 $1,862

Advertising

Insurance $897 $897 $897 $897 $897 $897 $897 $897 $897 $897 $897 $897

Leased Equipment $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150

Rent $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500

Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300

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

Office Expense

Total Operating Expenses

$16,653 $16,653 $16,653 $16,653 $16,655 $16,655 $16,657 $16,657 $16,657 $16,657 $16,657 $16,657

Operating Income $4,551 $4,551 $4,551 $4,551 $4,550 $4,550 $4,548 $4,548 $4,548 $4,548 $4,548 $4,548

Interest Incurred $442 $434 $426 $418 $702 $690 $678 $665 $653 $641 $629 $616

Depreciation and Amortization

$1,290 $1,289 $1,289 $1,289 $1,290 $1,289 $1,289 $1,290 $1,289 $1,289 $1,289 $1,290

Income Taxes $422 $425 $425 $427 $383 $386 $387 $389 $391 $393 $394 $397

Total Expenses $42,442 $42,436 $42,428 $42,422 $42,665 $42,655 $42,646 $42,636 $42,626 $42,616 $42,605 $42,596

Net Profit $2,397 $2,403 $2,411 $2,417 $2,175 $2,185 $2,194 $2,204 $2,215 $2,225 $2,236 $2,245

Page 39: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 38

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Net Profit / Sales 5% 5% 5% 5% 5% 5% 5% 5% 5% 5% 5% 5%

Page 40: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 39

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2016 Oct '15 Nov '15 Dec '15 Jan '16 Feb '16 Mar '16 Apr '16 May '16 Jun '16 Jul '16 Aug '16 Sep '16

Revenue $50,073 $50,073 $50,073 $50,073 $50,074 $50,074 $50,074 $50,074 $50,074 $50,076 $50,077 $50,077

Direct Costs $26,472 $26,472 $26,472 $26,472 $26,473 $26,473 $26,473 $26,473 $26,473 $26,473 $26,473 $26,473

Gross Margin $23,601 $23,601 $23,601 $23,601 $23,601 $23,601 $23,601 $23,601 $23,601 $23,603 $23,604 $23,604

Gross Margin % 47% 47% 47% 47% 47% 47% 47% 47% 47% 47% 47% 47%

Operating Expenses

Salary $7,634 $7,635 $7,635 $7,635 $7,636 $7,636 $7,636 $7,636 $7,636 $7,636 $7,637 $7,637

Employee Related Expenses

$1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909 $1,909

Advertising

Insurance $1,001 $1,001 $1,001 $1,001 $1,001 $1,001 $1,001 $1,001 $1,001 $1,002 $1,002 $1,002

Leased Equipment $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150

Rent $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500

Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300

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

Office Expense

Total Operating Expenses

$16,994 $16,995 $16,995 $16,995 $16,996 $16,996 $16,996 $16,996 $16,996 $16,997 $16,998 $16,998

Operating Income $6,607 $6,606 $6,606 $6,606 $6,605 $6,605 $6,605 $6,605 $6,605 $6,606 $6,606 $6,606

Interest Incurred $603 $591 $578 $566 $552 $540 $526 $513 $501 $487 $474 $460

Depreciation and Amortization

$1,289 $1,289 $1,290 $1,289 $1,289 $1,289 $1,290 $1,289 $1,289 $1,290 $1,289 $1,289

Income Taxes $707 $709 $710 $713 $715 $716 $718 $721 $722 $724 $727 $728

Total Expenses $46,065 $46,056 $46,045 $46,035 $46,025 $46,014 $46,003 $45,992 $45,981 $45,971 $45,961 $45,948

Net Profit $4,008 $4,017 $4,028 $4,038 $4,049 $4,060 $4,071 $4,082 $4,093 $4,105 $4,116 $4,129

Page 41: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 40

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Net Profit / Sales 8% 8% 8% 8% 8% 8% 8% 8% 8% 8% 8% 8%

Page 42: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 41

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2014 FY2015 FY2016

Revenue $480,200 $538,080 $600,892

Direct Costs $253,060 $283,620 $317,664

Gross Margin $227,140 $254,460 $283,228

Gross Margin % 47% 47% 47%

Operating Expenses

Salary $78,200 $89,360 $91,629

Employee Related Expenses $19,550 $22,340 $22,907

Advertising

Insurance $9,604 $10,762 $12,018

Leased Equipment $1,800 $1,800 $1,800

Rent $54,000 $54,000 $54,000

Utilities $3,600 $3,600 $3,600

Rent $18,000 $18,000 $18,000

Office Expense

Total Operating Expenses $184,754 $199,862 $203,954

Operating Income $42,386 $54,598 $79,274

Interest Incurred $5,364 $6,994 $6,391

Depreciation and Amortization $13,814 $15,472 $15,471

Income Taxes $3,481 $4,819 $8,610

Total Expenses $460,473 $510,767 $552,090

Net Profit $19,727 $27,313 $48,802

Net Profit / Sales 4% 5% 8%

Page 43: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 42

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Balance SheetBalance Sheet (With Monthly Detail)

As of Period's End

Starting Balances Oct '13 Nov '13 Dec '13 Jan '14 Feb '14 Mar '14 Apr '14 May '14 Jun '14 Jul '14 Aug '14 Sep '14

Cash $0 $47,691 $25,261 $26,245 $24,814 $31,866 $40,817 $20,177 $14,657 $15,124 $15,501 $20,567 $23,963

Accounts Receivable $9,170 $8,726 $10,740 $10,209 $10,974 $12,035 $9,316 $8,953 $11,033 $12,328 $11,838 $11,838

Inventory $17,000 $58,505 $62,425 $64,655 $63,205 $60,435 $59,065 $65,235 $70,855 $72,565 $71,465 $71,335 $70,905

Other Current Assets

Total Current Assets

$17,000 $115,366 $96,412 $101,640 $98,228 $103,275 $111,917 $94,728 $94,465 $98,722 $99,294 $103,740 $106,706

Long-Term Assets $61,500 $61,500 $61,500 $61,500 $61,500 $61,500 $61,500 $76,500 $76,500 $76,500 $76,500 $76,500 $77,700

Accumulated Depreciation ($1,025) ($2,050) ($3,075) ($4,100) ($5,125) ($6,150) ($7,425) ($8,700) ($9,975) ($11,250) ($12,525) ($13,814)

Total Long-Term Assets

$61,500 $60,475 $59,450 $58,425 $57,400 $56,375 $55,350 $69,075 $67,800 $66,525 $65,250 $63,975 $63,886

Total Assets $78,500 $175,841 $155,862 $160,065 $155,628 $159,650 $167,267 $163,803 $162,265 $165,247 $164,544 $167,715 $170,592

Accounts Payable $27,800 $33,466 $14,014 $15,494 $12,894 $12,714 $14,859 $15,943 $15,443 $15,673 $15,508 $15,487 $15,486

Income Taxes Payable $47 $0 $359 $658 $1,264 $2,038 $2,006 $1,818 $2,175 $2,724 $3,125 $3,481

Sales Taxes Payable $1,360 $2,480 $4,000 $1,440 $2,880 $4,480 $1,440 $2,960 $4,640 $1,760 $3,600 $5,440

Short-Term Debt $15,578 $15,669 $15,761 $15,853 $15,946 $16,039 $16,133 $16,227 $16,322 $16,417 $16,512 $16,609

Prepaid Revenue

Page 44: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 43

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Total Current Liabilities

$27,800 $50,451 $32,163 $35,614 $30,845 $32,804 $37,416 $35,522 $36,448 $38,810 $36,409 $38,724 $41,016

Long-Term Debt $74,422 $73,074 $71,718 $70,354 $68,982 $67,602 $66,214 $64,818 $63,414 $62,002 $60,582 $59,153

Total Liabilities $27,800 $124,873 $105,237 $107,332 $101,199 $101,786 $105,018 $101,736 $101,266 $102,224 $98,411 $99,306 $100,169

Paid-in Capital $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000

Retained Earnings $25,700 $25,700 $25,700 $25,700 $25,700 $25,700 $25,700 $25,700 $25,700 $25,700 $25,700 $25,700 $25,700

Earnings $268 ($75) $2,033 $3,729 $7,164 $11,549 $11,367 $10,299 $12,323 $15,433 $17,709 $19,723

Total Owner's Equity

$50,700 $50,968 $50,625 $52,733 $54,429 $57,864 $62,249 $62,067 $60,999 $63,023 $66,133 $68,409 $70,423

Total Liabilities & Equity

$78,500 $175,841 $155,862 $160,065 $155,628 $159,650 $167,267 $163,803 $162,265 $165,247 $164,544 $167,715 $170,592

Page 45: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 44

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2015 Oct '14 Nov '14 Dec '14 Jan '15 Feb '15 Mar '15 Apr '15 May '15 Jun '15 Jul '15 Aug '15 Sep '15

Cash $22,943 $27,377 $28,331 $77,766 $81,209 $84,653 $83,095 $86,537 $89,981 $87,007 $87,614 $88,222

Accounts Receivable $11,855 $11,855 $11,855 $11,855 $11,855 $11,855 $11,854 $11,854 $11,853 $11,852 $11,851 $11,850

Inventory $70,905 $70,905 $70,905 $70,905 $70,905 $70,906 $70,907 $70,908 $70,908 $73,744 $76,580 $79,416

Other Current Assets

Total Current Assets

$105,703 $110,137 $111,091 $160,526 $163,969 $167,414 $165,856 $169,299 $172,742 $172,603 $176,045 $179,488

Long-Term Assets $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700

Accumulated Depreciation ($15,104) ($16,393) ($17,682) ($18,971) ($20,261) ($21,550) ($22,839) ($24,129) ($25,418) ($26,707) ($27,996) ($29,286)

Total Long-Term Assets $62,596 $61,307 $60,018 $58,729 $57,439 $56,150 $54,861 $53,571 $52,282 $50,993 $49,704 $48,414

Total Assets $168,299 $171,444 $171,109 $219,255 $221,408 $223,564 $220,717 $222,870 $225,024 $223,596 $225,749 $227,902

Accounts Payable $15,487 $15,486 $15,485 $15,484 $15,483 $15,483 $15,483 $15,483 $15,483 $16,901 $16,901 $16,901

Income Taxes Payable $3,903 $4,328 $1,272 $1,699 $2,082 $2,468 $2,855 $3,244 $3,635 $4,028 $4,422 $4,819

Sales Taxes Payable $1,667 $3,333 $5,000 $1,667 $3,333 $5,000 $1,666 $3,333 $5,000 $1,667 $3,333 $5,000

Short-Term Debt $16,706 $16,803 $16,901 $25,652 $25,802 $25,952 $26,104 $26,256 $26,408 $26,562 $26,717 $26,873

Prepaid Revenue

Total Current Liabilities

$37,763 $39,950 $38,658 $44,502 $46,700 $48,903 $46,108 $48,316 $50,526 $49,158 $51,373 $53,593

Long-Term Debt $57,716 $56,271 $54,817 $94,702 $92,482 $90,250 $88,004 $85,745 $83,474 $81,189 $78,891 $76,579

Total Liabilities $95,479 $96,221 $93,475 $139,204 $139,182 $139,153 $134,112 $134,061 $134,000 $130,347 $130,264 $130,172

Paid-in Capital $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000

Retained Earnings $45,423 $45,423 $45,423 $45,423 $45,423 $45,423 $45,423 $45,423 $45,423 $45,423 $45,423 $45,423

Page 46: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 45

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Earnings $2,397 $4,800 $7,211 $9,628 $11,803 $13,988 $16,182 $18,386 $20,601 $22,826 $25,062 $27,307

Total Owner's Equity

$72,820 $75,223 $77,634 $80,051 $82,226 $84,411 $86,605 $88,809 $91,024 $93,249 $95,485 $97,730

Total Liabilities & Equity

$168,299 $171,444 $171,109 $219,255 $221,408 $223,564 $220,717 $222,870 $225,024 $223,596 $225,749 $227,902

Page 47: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 46

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2016 Oct '15 Nov '15 Dec '15 Jan '16 Feb '16 Mar '16 Apr '16 May '16 Jun '16 Jul '16 Aug '16 Sep '16

Cash $87,566 $93,233 $94,081 $94,247 $99,913 $105,581 $105,748 $111,416 $117,083 $117,251 $122,918 $128,585

Accounts Receivable $13,226 $13,226 $13,225 $13,225 $13,225 $13,224 $13,223 $13,222 $13,221 $13,221 $13,221 $13,220

Inventory $79,416 $79,417 $79,418 $79,419 $79,419 $79,419 $79,419 $79,419 $79,419 $79,419 $79,419 $79,419

Other Current Assets

Total Current Assets

$180,208 $185,876 $186,724 $186,891 $192,557 $198,224 $198,390 $204,057 $209,723 $209,891 $215,558 $221,224

Long-Term Assets $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700 $77,700

Accumulated Depreciation ($30,575) ($31,864) ($33,154) ($34,443) ($35,732) ($37,021) ($38,311) ($39,600) ($40,889) ($42,179) ($43,468) ($44,757)

Total Long-Term Assets $47,125 $45,836 $44,546 $43,257 $41,968 $40,679 $39,389 $38,100 $36,811 $35,521 $34,232 $32,943

Total Assets $227,333 $231,712 $231,270 $230,148 $234,525 $238,903 $237,779 $242,157 $246,534 $245,412 $249,790 $254,167

Accounts Payable $16,953 $16,953 $16,953 $16,953 $16,953 $16,953 $16,953 $16,953 $16,953 $16,954 $16,953 $16,952

Income Taxes Payable $5,526 $6,235 $2,126 $2,839 $3,554 $4,270 $4,988 $5,709 $6,431 $7,155 $7,882 $8,610

Sales Taxes Payable $1,833 $3,667 $5,500 $1,833 $3,666 $5,500 $1,833 $3,667 $5,500 $1,833 $3,667 $5,500

Short-Term Debt $27,029 $27,187 $27,346 $27,506 $27,666 $27,828 $27,990 $28,153 $28,318 $28,484 $28,650 $28,817

Prepaid Revenue

Total Current Liabilities

$51,341 $54,042 $51,925 $49,131 $51,839 $54,551 $51,764 $54,482 $57,202 $54,426 $57,152 $59,879

Long-Term Debt $74,254 $71,915 $69,562 $67,196 $64,816 $62,422 $60,014 $57,592 $55,156 $52,705 $50,241 $47,762

Total Liabilities $125,595 $125,957 $121,487 $116,327 $116,655 $116,973 $111,778 $112,074 $112,358 $107,131 $107,393 $107,641

Paid-in Capital $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000

Retained Earnings $72,730 $72,730 $72,730 $72,730 $72,730 $72,730 $72,730 $72,730 $72,730 $72,730 $72,730 $72,730

Page 48: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 47

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Earnings $4,008 $8,025 $12,053 $16,091 $20,140 $24,200 $28,271 $32,353 $36,446 $40,551 $44,667 $48,796

Total Owner's Equity

$101,738 $105,755 $109,783 $113,821 $117,870 $121,930 $126,001 $130,083 $134,176 $138,281 $142,397 $146,526

Total Liabilities & Equity

$227,333 $231,712 $231,270 $230,148 $234,525 $238,903 $237,779 $242,157 $246,534 $245,412 $249,790 $254,167

Page 49: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 48

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

As of Period's End Starting Balances FY2014 FY2015 FY2016

Cash $0 $23,963 $88,222 $128,585

Accounts Receivable $11,838 $11,850 $13,220

Inventory $17,000 $70,905 $79,416 $79,419

Other Current Assets

Total Current Assets $17,000 $106,706 $179,488 $221,224

Long-Term Assets $61,500 $77,700 $77,700 $77,700

Accumulated Depreciation ($13,814) ($29,286) ($44,757)

Total Long-Term Assets $61,500 $63,886 $48,414 $32,943

Total Assets $78,500 $170,592 $227,902 $254,167

Accounts Payable $27,800 $15,486 $16,901 $16,952

Income Taxes Payable $3,481 $4,819 $8,610

Sales Taxes Payable $5,440 $5,000 $5,500

Short-Term Debt $16,609 $26,873 $28,817

Prepaid Revenue

Total Current Liabilities $27,800 $41,016 $53,593 $59,879

Long-Term Debt $59,153 $76,579 $47,762

Total Liabilities $27,800 $100,169 $130,172 $107,641

Paid-in Capital $25,000 $25,000 $25,000 $25,000

Retained Earnings $25,700 $25,700 $45,423 $72,730

Earnings $19,723 $27,307 $48,796

Total Owner's Equity $50,700 $70,423 $97,730 $146,526

Total Liabilities & Equity $78,500 $170,592 $227,902 $254,167

Page 50: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 49

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Cash Flow StatementCash Flow Statement (With Monthly Detail)

FY2014 Oct '13 Nov '13 Dec '13 Jan '14 Feb '14 Mar '14 Apr '14 May '14 Jun '14 Jul '14 Aug '14 Sep '14

Net Cash Flow from Operations

Net Profit $268 ($343) $2,108 $1,696 $3,435 $4,385 ($182) ($1,068) $2,024 $3,110 $2,276 $2,014

Depreciation and Amortization

$1,025 $1,025 $1,025 $1,025 $1,025 $1,025 $1,275 $1,275 $1,275 $1,275 $1,275 $1,289

Change in Accounts Receivable

($9,170) $444 ($2,014) $531 ($765) ($1,061) $2,719 $363 ($2,080) ($1,295) $490 $0

Change in Inventory ($41,505) ($3,920) ($2,230) $1,450 $2,770 $1,370 ($6,170) ($5,620) ($1,710) $1,100 $130 $430

Change in Accounts Payable

$5,666 ($19,452) $1,480 ($2,600) ($180) $2,145 $1,084 ($500) $230 ($165) ($21) ($1)

Change in Income Tax Payable

$47 ($47) $359 $299 $606 $774 ($32) ($188) $357 $549 $401 $356

Change in Sales Tax Payable

$1,360 $1,120 $1,520 ($2,560) $1,440 $1,600 ($3,040) $1,520 $1,680 ($2,880) $1,840 $1,840

Change in Prepaid Revenue

Net Cash Flow from Operations

($42,309) ($21,173) $2,248 ($159) $8,331 $10,238 ($4,346) ($4,218) $1,776 $1,694 $6,391 $5,928

Investing & Financing

Assets Purchased or Sold

($15,000) ($1,200)

Investments Received

Page 51: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 50

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Change in Long-Term Debt

$74,422 ($1,348) ($1,356) ($1,364) ($1,372) ($1,380) ($1,388) ($1,396) ($1,404) ($1,412) ($1,420) ($1,429)

Change in Short-Term Debt

$15,578 $91 $92 $92 $93 $93 $94 $94 $95 $95 $95 $97

Dividends & Distributions

Net Cash Flow from Investing & Financing

$90,000 ($1,257) ($1,264) ($1,272) ($1,279) ($1,287) ($16,294) ($1,302) ($1,309) ($1,317) ($1,325) ($2,532)

Cash at Beginning of Period

$0 $47,691 $25,261 $26,245 $24,814 $31,866 $40,817 $20,177 $14,657 $15,124 $15,501 $20,567

Net Change in Cash $47,691 ($22,430) $984 ($1,431) $7,052 $8,951 ($20,640) ($5,520) $467 $377 $5,066 $3,396

Cash at End of Period $47,691 $25,261 $26,245 $24,814 $31,866 $40,817 $20,177 $14,657 $15,124 $15,501 $20,567 $23,963

Page 52: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 51

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2015 Oct '14 Nov '14 Dec '14 Jan '15 Feb '15 Mar '15 Apr '15 May '15 Jun '15 Jul '15 Aug '15 Sep '15

Net Cash Flow from Operations

Net Profit $2,397 $2,403 $2,411 $2,417 $2,175 $2,185 $2,194 $2,204 $2,215 $2,225 $2,236 $2,245

Depreciation and Amortization

$1,290 $1,289 $1,289 $1,289 $1,290 $1,289 $1,289 $1,290 $1,289 $1,289 $1,289 $1,290

Change in Accounts Receivable

($17) $0 $0 $0 $0 $0 $1 $0 $1 $1 $1 $1

Change in Inventory $0 $0 $0 $0 $0 ($1) ($1) ($1) $0 ($2,836) ($2,836) ($2,836)

Change in Accounts Payable

$1 ($1) ($1) ($1) ($1) $0 $0 $0 $0 $1,418 $0 $0

Change in Income Tax Payable

$422 $425 ($3,056) $427 $383 $386 $387 $389 $391 $393 $394 $397

Change in Sales Tax Payable

($3,773) $1,666 $1,667 ($3,333) $1,666 $1,667 ($3,334) $1,667 $1,667 ($3,333) $1,666 $1,667

Change in Prepaid Revenue

Net Cash Flow from Operations

$320 $5,782 $2,310 $799 $5,513 $5,526 $536 $5,549 $5,563 ($843) $2,750 $2,764

Investing & Financing

Assets Purchased or Sold

Investments Received

Change in Long-Term Debt

($1,437) ($1,445) ($1,454) $39,885 ($2,220) ($2,232) ($2,246) ($2,259) ($2,271) ($2,285) ($2,298) ($2,312)

Change in Short-Term Debt

$97 $97 $98 $8,751 $150 $150 $152 $152 $152 $154 $155 $156

Dividends & Distributions

Page 53: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 52

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Net Cash Flow from Investing & Financing

($1,340) ($1,348) ($1,356) $48,636 ($2,070) ($2,082) ($2,094) ($2,107) ($2,119) ($2,131) ($2,143) ($2,156)

Cash at Beginning of Period

$23,963 $22,943 $27,377 $28,331 $77,766 $81,209 $84,653 $83,095 $86,537 $89,981 $87,007 $87,614

Net Change in Cash ($1,020) $4,434 $954 $49,435 $3,443 $3,444 ($1,558) $3,442 $3,444 ($2,974) $607 $608

Cash at End of Period $22,943 $27,377 $28,331 $77,766 $81,209 $84,653 $83,095 $86,537 $89,981 $87,007 $87,614 $88,222

Page 54: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 53

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2016 Oct '15 Nov '15 Dec '15 Jan '16 Feb '16 Mar '16 Apr '16 May '16 Jun '16 Jul '16 Aug '16 Sep '16

Net Cash Flow from Operations

Net Profit $4,008 $4,017 $4,028 $4,038 $4,049 $4,060 $4,071 $4,082 $4,093 $4,105 $4,116 $4,129

Depreciation and Amortization

$1,289 $1,289 $1,290 $1,289 $1,289 $1,289 $1,290 $1,289 $1,289 $1,290 $1,289 $1,289

Change in Accounts Receivable

($1,376) $0 $1 $0 $0 $1 $1 $1 $1 $0 $0 $1

Change in Inventory $0 ($1) ($1) ($1) $0 $0 $0 $0 $0 $0 $0 $0

Change in Accounts Payable

$52 $0 $0 $0 $0 $0 $0 $0 $0 $1 ($1) ($1)

Change in Income Tax Payable

$707 $709 ($4,109) $713 $715 $716 $718 $721 $722 $724 $727 $728

Change in Sales Tax Payable

($3,167) $1,834 $1,833 ($3,667) $1,833 $1,834 ($3,667) $1,834 $1,833 ($3,667) $1,834 $1,833

Change in Prepaid Revenue

Net Cash Flow from Operations

$1,513 $7,848 $3,042 $2,372 $7,886 $7,900 $2,413 $7,927 $7,938 $2,453 $7,965 $7,979

Investing & Financing

Assets Purchased or Sold

Investments Received

Change in Long-Term Debt

($2,325) ($2,339) ($2,353) ($2,366) ($2,380) ($2,394) ($2,408) ($2,422) ($2,436) ($2,451) ($2,464) ($2,479)

Change in Short-Term Debt

$156 $158 $159 $160 $160 $162 $162 $163 $165 $166 $166 $167

Dividends & Distributions

Page 55: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 54

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

Net Cash Flow from Investing & Financing

($2,169) ($2,181) ($2,194) ($2,206) ($2,220) ($2,232) ($2,246) ($2,259) ($2,271) ($2,285) ($2,298) ($2,312)

Cash at Beginning of Period

$88,222 $87,566 $93,233 $94,081 $94,247 $99,913 $105,581 $105,748 $111,416 $117,083 $117,251 $122,918

Net Change in Cash ($656) $5,667 $848 $166 $5,666 $5,668 $167 $5,668 $5,667 $168 $5,667 $5,667

Cash at End of Period $87,566 $93,233 $94,081 $94,247 $99,913 $105,581 $105,748 $111,416 $117,083 $117,251 $122,918 $128,585

Page 56: Garrett's Bike Shop

GARRETT'S BIKE SHOP - XERO 55

CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.

FY2014 FY2015 FY2016

Net Cash Flow from Operations

Net Profit $19,727 $27,313 $48,802

Depreciation and Amortization $13,814 $15,472 $15,471

Change in Accounts Receivable ($11,840) ($11) ($1,368)

Change in Inventory ($53,905) ($8,511) ($3)

Change in Accounts Payable ($12,319) $1,411 $51

Change in Income Tax Payable $3,481 $1,338 $3,791

Change in Sales Tax Payable $5,440 ($440) $500

Change in Prepaid Revenue

Net Cash Flow from Operations ($35,602) $36,572 $67,244

Investing & Financing

Assets Purchased or Sold ($16,200)

Investments Received

Change in Long-Term Debt $59,153 $17,426 ($28,817)

Change in Short-Term Debt $16,609 $10,264 $1,944

Dividends & Distributions

Net Cash Flow from Investing & Financing $59,562 $27,690 ($26,873)

Cash at Beginning of Period $3 $23,960 $88,214

Net Change in Cash $23,960 $64,262 $40,371

Cash at End of Period $23,963 $88,222 $128,585