SKU: 90786882385

i9 Sports Franchise Financial Model 2026

Sale price$71.10 Regular price$79.00
Save 10%

Shipping Estimate
USA
  • USA
  • CAN

Ships within 48 hours · Estimated delivery Jul 12 - Jul 17

Promo Codes Available:

For Your Every Summer RSVP, with Code: SUMMER15

Description

i9 Sports Franchise Financial Model 2026What Does the i9 Sports Franchise Financial Model Contain? This comprehensive excel spreadsheet for franchise unit financial projections includes detailed revenue drivers, staffing plans, and cash flow statements designed for the youth sports sector. [dynamic_pic1] All in one Dashboard Core inputs and core outputs [dynamic_pic2] Low Base High Three scenario analysis [dynamic_pic3] Professional Charts Presentation ready [dynamic_pic4] ROE Components

What Does the i9 Sports Franchise Financial Model Contain?

This comprehensive excel spreadsheet for franchise unit financial projections includes detailed revenue drivers, staffing plans, and cash flow statements designed for the youth sports sector.

[dynamic_pic1]

All-in-one Dashboard

Core inputs and core outputs

[dynamic_pic2]

Low/Base/High

Three scenario analysis

[dynamic_pic3]

Professional Charts

Presentation ready

[dynamic_pic4]

ROE Components

DuPont analysis

[dynamic_pic5]

Revenue Inputs

Researched revenue assumptions

[dynamic_pic6]

Bank-Ready Reports

Lender-friendly financial outputs

[dynamic_pic7]

Revenue Breakdown

Revenue stream detailed view

[dynamic_pic8]

KPI Dashboard

Performance metrics benchmark

Six Questions Your i9 Sports Franchise Financial Model Must Answer

We built this franchise unit financial model using our own research into the youth sports sector. Key assumptions like the $200,000 initial player registration revenue and the $55,000 site manager salary are pre-populated and fully editable to match your specific territory. With a projected 2-year payback period and $94,000 in year-one EBITDA, this model defintely helps you visualize the path to a mature, cash-flowing operation.

When will the unit reach profitability?

Based on the data, this unit hits its stride quickly, with a break-even date of March 2026, just three months after launch. By year five, EBITDA is projected to reach $322,000 as you scale corporate sponsorships and premium add-ons. To be fair, is owning a youth sports franchise profitable? Only if you manage the 7.5% royalty burden against your local field rental costs.

Maximizing Unit Returns

  • Upsell premium clinics
  • Secure multi-year sponsorships
  • Optimize field rental timing
[dynamic_pic9]

How much capital is needed to start?

You will need approximately $72,900 in initial capital to cover the core startup costs for this youth sports franchise. This includes the $24,900 franchise fee, $15,000 for essential sports equipment, and $12,000 for a vehicle purchase to get your first season off the ground. Still, you should keep a cash buffer for the first few months of operational expense budgeting.

Primary Capital Uses

  • $24,900 Franchise Fee
  • $15,000 Sports Equipment
  • $12,000 Vehicle Purchase
[dynamic_pic10]

What is the expected investor return?

The model shows an internal rate of return (IRR) of 8.76% and a return on equity (ROE) of 0.76. With a 2-year payback period, the initial investment is recovered relatively fast compared to many brick-and-mortar concepts. This return on investment analysis assumes you hit your year-one revenue target of $405,000 through aggressive local marketing.

Key Investment Metrics

  • 8.76% Project IRR
  • 2-Year Payback Period
  • 35% Year-5 EBITDA Margin
[dynamic_pic11]

What is the monthly break-even target?

The unit reaches break-even in month 3, driven largely by the $200,000 in first-year registration fees. Your biggest hurdle is managing the $5,950 in monthly fixed costs, including rent and insurance, against seasonal registration cycles. Calculating net profit for youth athletic franchises requires a sharp eye on these recurring monthly outflows.

Speed Up Break-Even

  • Pre-sell league registrations
  • Minimize initial office staff
  • Use tiered field rentals
[dynamic_pic12]

What is the cash runway and lowest point?

The minimum cash point is projected at $1,190,000 in December 2027, though this includes accumulated earnings. Honestly, the real pressure is in the first 90 days when you are out-laying $72,900 before the first registration check clears. This small business cash flow model helps you track that gap to ensure you never run dry during the ramp-up.

Protect Your Liquidity

  • Use seasonal game staff
  • Lease equipment where possible
  • Delay non-essential tech
[dynamic_pic13]

How do different scenarios impact the bottom line?

Moving from a medium to a high-growth scenario can push year-5 revenue toward the $919,000 mark, significantly boosting your 8.76% IRR. The model allows you to test how a 10% drop in registration fees affects your ability to cover the 7.5% royalty. This financial model template for independent sports leagues or franchises is built for this kind of stress-testing.

Hit the High Case

  • Aggressive local marketing
  • High player retention
  • Strong corporate partnerships

Finance: update unit break-even and payback model by Friday.

[dynamic_pic14]

i9 Sports Franchise Financial Model Template Features & Benefits

Tailor Your Growth with a Flexible Excel Template 

This franchise financial model template is built in Excel, meaning you can tweak every variable to fit your specific territory. Whether you are adjusting player registration fees or local field rental rates, the pre-filled formulas handle the heavy lifting so you can focus on your youth sports franchise business plan. It is a plug-and-play tool for any serious operator.

  • Editable assumptions and formulas
  • Revenue and pricing drivers
  • Staffing and payroll inputs
  • Operating expense categories

Map Your Future with 5-Year Projections 

Long-term planning is non-negotiable for a sports league financial forecasting tool. This model provides a clear view of your trajectory from year one through year five, helping you visualize how scaling from $405,000 to $919,000 in annual revenue impacts your bottom line. You can see exactly how the jump in corporate sponsorships from $30,000 to $115,248 changes your cash position.

  • 5-year revenue forecasts
  • Profit and cash flow projections
  • Balance sheet view
  • Long-term profitability analysis

Master Your Obligations with Fee Tracking 

Understanding the franchise royalty fee calculation is vital for maintaining store-level margins. This tool automatically calculates the 7.5% royalty and 2% marketing fund contributions based on your projected player registration fees and sponsorship income. It ensures you never overlook the $68,000+ that might go to the franchisor as you scale toward mature-unit volumes.

  • Initial franchise fee inputs
  • Royalty expense calculations
  • Marketing fund contributions
  • Ongoing franchise cost tracking

Plan Your Launch with Precision 

Use the franchise startup cost spreadsheet to account for everything from the $24,900 initial fee to the $15,000 needed for sports equipment. By mapping out these day-one expenses, you can accurately identify the break-even sales level required to cover your $5,950 monthly fixed costs. Knowing how to calculate startup costs for a youth sports franchise is the first step to avoiding a cash crunch.

  • Total startup investment
  • Fixed and variable cost analysis
  • Break-even sales estimates
  • Margin and contribution view

Verify Your Numbers with Industry Benchmarks 

This franchise unit profitability analysis includes built-in benchmarks to ensure your labor and facility costs stay within healthy ranges. If your field rentals exceed the 7% target, the model flags the variance, helping you maintain a competitive edge in the local market. It is the best way to sanity-check your budget planning for local sports league operations.

  • Labor cost benchmarks
  • Occupancy cost benchmarks
  • Gross margin ranges
  • Revenue driver benchmarks

How to Use the Template

Download and Open

Simply purchase and download the financial model template, then access it instantly using Microsoft Excel or Google Sheets. No installation or technical expertise required-just open and start working.

Input Key Data:

Enter your business-specific numbers, including revenue projections, costs, and investment details. The pre-built formulas will automatically calculate financial insights, saving you time and effort.

Analyse Results:

Leverage the investor-ready format to confidently showcase your financial projections to banks, franchise representatives, or investors. Impress stakeholders with clear, data-driven insights and professional reports.

Present to Stakeholders:

Leverage the investor-ready format to confidently present your projections to banks, franchise representatives, or investors.

Shipping Notes
  • Free Standard Shipping on $100+ Orders to the USA.
  • Except Preorder products are shipped in 48 hours.
  • Delivery to the USA:
  1. Standard Shipping : 3-10 business days
  • If time is of the essence, please consider selecting expedited delivery for faster service.
Exchange/Return Notes
  • We offer a 30-day return/exchange service after receiving.
  • Final sale items are not eligible for returns or exchanges.
  • To process your return/exchange, please contact us at [email protected]
  • Please click here for more details>>> Return & Exchange Policy
SKU: 90786882385

Discover Niche Categories That Outsell

Top-Converting Item to Boost Your Average Order

4.8 ★★★★★
Based on 475 reviews
Sort
Highest Rating
Newest First
Oldest First
Product Reviews
T
The Beauty Chronicles
Phoenix, US
★★★★★ 5
MICRONEEDLING IS MY SKIN’S SECRET WEAPON!!!
Microneedling completely transformed my skin. Of every treatment I have ever tried, this one has made the biggest difference in texture, glow, and overall refinement. After years of paying for appointments, I decided to learn proper technique and invest in a Dr. Pen device for at home use, and I truly have never looked back. Needle Options and Coverage: I typically use a 16 pin cartridge, so I am excited to incorporate the 36 pin into my routine. The wider pin configuration allows for broader coverage, which makes it especially useful for larger areas of the face and even the body. It gives me more versatility in my treatments. Compatibility and Value: It is such a relief to find cartridges that are compatible with my Dr. Pen device right here on Amazon. The price point is very reasonable, especially compared to professional treatment costs. Having reliable, accessible replacements makes maintaining my routine so much easier. Excellent value for the money. Final Thoughts: Convenient, affordable, and a great addition to my microneedling routine… I love having professional level tools within reach… and my skin continues to thank me for it…
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on February 20, 2026
M
Me
Chelsea, US
★★★★★ 5
A long, HONEST & detail filled review (with usage tips) from a skincare junkie.
These cartridges arrived super fast (with enough time to spare for a quick face sesh before the holidays!). The lot of 12 was packed in a cellophane/paper bag (the basic, unlabeled sterilization bags) that was sealed shut. The cartridges themselves are all separately packaged (in smaller plastic/paper sterilization bags), each one was properly sealed shut, ensuring sterilization. The individual bags have an illustration of the cartridge and are labeled as “36 NEEDLE” . There are photos of and all the different size needle patterns as well. Each package contains a proper lot #, manufacture date (10/10/25) and expiration date (10/09/2028) along with the info that the disposable tips were sterilized with non-pyrogen EO Gas. Not a single package was damaged or open and all contained the proper cartridge inside. I was VERY happy when I removed one of the cartridges and saw that it (they all) have the protective cap/cover inside the tube/over the needles. Not only is that more sanitary and keeps the needles protected in the event the spring is pushed, but it's also a dead giveaway for spotting bad/bootleg cartridges (as they typically don't come with the cap). While these might not be brand name, they definitely aren't bootleg quality! These are nearly identical to the cartridges I order directly from Dr. Pen. They are the same size and shape, with the color of the plastic tubing being the only slight difference. The 36 needle pattern is legit, with the long row of 10 needles in the center, a row above and below that with 8 needles and the rows on the top and bottom containing 5 needles each. They are perfectly spaced and staggered. The cartridges fit my M7S perfect- nice and snug with no wiggling or looseness. The silicone membrane keeps your pen clean and hygienic and the spring system provides smooth, continuous movement without the needles getting stuck or punching jerky. The needles themselves are very fine and they are nice and sharp. I am extremely sensitive to anything other than medical grade stainless or titanium (I know immediately when I'm using something that's not that!) and I haven't had a single issue with these. Considering 10 brand name cartridges are $40, getting 12 of these that look and function almost identically for $25 is a steal. With no minimum spend for shipping and quick arrival time, I know I'll be buying these again! ⭐️TIPS FOR USING THE 36 NEEDLE CARTRIDGES⭐️ These cartridges are perfect for wrinkles and fine lines, large pores, pigmentation, increasing firmness as well as hydration (after using these, your products sink deep down in the skin- quick. It's great!). *For lines and wrinkles on the face and neck, you want a depth of 1.5 - 2.0mm (with a max of 1.5 for the glabellar lines or the 11's). For wrinkles around the lips, 0.5 - 1.5mm *If you are working on your pores, 0.5 - 1.0mm depth *Uneven pigmentation, 0.5 - 1.5mm depth and 1.0 - 2.0mm depth for sun spots specifically. *For firmer, tighter skin and skin laxity, 1.5 - 2.0mm These are just some general depth guidelines I use with these cartridges. I am not an aesthetician, but I am a total skincare junkie that has been microneedling myself for the past 15 years. As always, do your own research, especially because different areas around the face may require a shallower depth. If you are uncomfortable, then adjust the depth for your comfort. Finally, remember to clean your skin, hands and pen throughly before microneedling and work in a clean environment too. You don't want to introduce any bacteria or germs 2mm down (or even .5mm down) in your dermis. Also, these are single use cartridges and they are very affordable, so don't try to clean and reuse them (that's just asking for trouble!) Instead, toss and replace!
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on December 23, 2025
I
Verified Purchase
Iviana Beauty
Bozeman, US
★★★★★ 1
No es para Dr Pen M8
No le sirve al Dr Pen M8
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on February 19, 2026
C
Customer review
Lowell, US
★★★★★ 5
For larger size areas
Top quality with stainless steel material. Using 36 pins which sturdy pins. It fits well on M8 and easy to use. Because of the size it works a bit tougher/ harder providing deeper penetration. Because of the amount of pins these are for larger sized areas leaving this more for moderate to experts to be able to use this efficiently and effectively. Good value for the money
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on January 13, 2026
E
Esbe Hennessy
Bozeman, US
★★★★★ 5
Works just as well as the OG, but for much less
This is a perfect and less costly way to get microneedling cartridges for my Dr. Pen M8. They fit perfectly and work just as well. They come with all kinds of precautions taken to keep them sterile, which is very important with something meant to reach down into your skin. The pins are just like the originals and honestly I can't feel any difference when using it. There's no need to pay more for name brand when these work just as well. I'm always a bit cautious because so many off brands aren't just cheap in price, but in quality. Not these, they're the real deal. You can save money and get replacement cartridges that will do a great job.
WAS THIS REVIEW HELPFUL?YesReportShare
Reviewed in the United States on December 28, 2025

recommand products