NALB Creative Center art supply store and gallery business plan appendix. NALB Creative Center is an artist supply store, gallery, and instruction venue.

NALB Creative Center

Start your own business plan »

Art Supply Store and Gallery Business Plan

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
Painting Supplies 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Drawing/Illustration 0% $200 $200 $200 $200 $300 $300 $200 $200 $200 $200 $200 $200
Books/Media 0% $500 $500 $500 $500 $1,000 $1,000 $500 $500 $500 $500 $500 $500
Cutting Tools 0% $100 $100 $100 $100 $200 $200 $100 $100 $100 $100 $100 $100
Adhesives 0% $100 $100 $100 $100 $200 $200 $100 $100 $100 $100 $100 $100
Glass 0% $0 $0 $0 $0 $0 $0 $0 $100 $150 $150 $150 $200
Ceramics 0% $300 $300 $300 $300 $400 $400 $300 $300 $300 $300 $300 $300
Crafts 0% $1,500 $1,500 $1,500 $1,500 $2,000 $2,000 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Gifts/Studio Environment 0% $2,000 $2,000 $2,000 $2,000 $2,500 $2,500 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Print Making 0% $350 $350 $350 $350 $400 $400 $350 $350 $350 $350 $350 $350
Sculpture 0% $250 $250 $250 $250 $300 $300 $250 $250 $250 $250 $250 $250
Portfolios/Transporting 0% $200 $200 $200 $200 $400 $400 $200 $200 $200 $200 $200 $200
Gallery Sales 0% $1,000 $1,000 $1,000 $1,000 $2,000 $2,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Fabrics/Yarn 0% $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Equipment 0% $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Clothing/Accessories 0% $200 $200 $200 $200 $300 $300 $200 $200 $200 $200 $200 $200
Paper/Boards 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Classes 0% $0 $50 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Canvas/Surfaces 0% $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200 $7,200
Total Sales $25,700 $25,750 $25,800 $25,800 $29,100 $29,100 $25,800 $25,900 $25,950 $25,950 $25,950 $26,000
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Inventory 50% $12,850 $12,875 $12,900 $12,900 $14,550 $14,550 $12,900 $12,950 $12,975 $12,975 $12,975 $13,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $12,850 $12,875 $12,900 $12,900 $14,550 $14,550 $12,900 $12,950 $12,975 $12,975 $12,975 $13,000
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Owners 5% $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Other 5% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other 5% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 2 2 2 2 4 3 3 3 3 3 3 3
Total Payroll $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $25,700 $25,750 $25,800 $25,800 $29,100 $29,100 $25,800 $25,900 $25,950 $25,950 $25,950 $26,000
Direct Cost of Sales $12,850 $12,875 $12,900 $12,900 $14,550 $14,550 $12,900 $12,950 $12,975 $12,975 $12,975 $13,000
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $12,850 $12,875 $12,900 $12,900 $14,550 $14,550 $12,900 $12,950 $12,975 $12,975 $12,975 $13,000
Gross Margin $12,850 $12,875 $12,900 $12,900 $14,550 $14,550 $12,900 $12,950 $12,975 $12,975 $12,975 $13,000
Gross Margin % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00%
Expenses
Payroll $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Marketing/Promotion $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Utilities $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Insurance $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500
Profit Before Interest and Taxes $2,350 $2,375 $2,400 $2,400 $4,050 $4,050 $2,400 $2,450 $2,475 $2,475 $2,475 $2,500
EBITDA $2,350 $2,375 $2,400 $2,400 $4,050 $4,050 $2,400 $2,450 $2,475 $2,475 $2,475 $2,500
Interest Expense $1,039 $1,028 $1,017 $1,006 $995 $984 $973 $963 $952 $941 $930 $919
Taxes Incurred $393 $404 $415 $418 $916 $920 $428 $446 $457 $460 $464 $474
Net Profit $918 $943 $968 $976 $2,138 $2,146 $999 $1,041 $1,066 $1,074 $1,082 $1,107
Net Profit/Sales 3.57% 3.66% 3.75% 3.78% 7.35% 7.37% 3.87% 4.02% 4.11% 4.14% 4.17% 4.26%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales $25,700 $25,750 $25,800 $25,800 $29,100 $29,100 $25,800 $25,900 $25,950 $25,950 $25,950 $26,000
Subtotal Cash from Operations $25,700 $25,750 $25,800 $25,800 $29,100 $29,100 $25,800 $25,900 $25,950 $25,950 $25,950 $26,000
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $25,700 $25,750 $25,800 $25,800 $29,100 $29,100 $25,800 $25,900 $25,950 $25,950 $25,950 $26,000
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Bill Payments $593 $17,842 $19,558 $19,573 $19,946 $37,411 $20,952 $6,730 $16,371 $19,625 $19,376 $19,377
Subtotal Spent on Operations $6,093 $23,342 $25,058 $25,073 $25,446 $42,911 $26,452 $12,230 $21,871 $25,125 $24,876 $24,877
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $2,188 $2,188 $2,188 $2,188 $2,188 $2,188 $2,188 $2,188 $2,188 $2,188 $2,188 $2,188
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $8,280 $25,529 $27,246 $27,261 $27,633 $45,099 $28,640 $14,417 $24,059 $27,313 $27,063 $27,065
Net Cash Flow $17,420 $221 ($1,446) ($1,461) $1,467 ($15,999) ($2,840) $11,483 $1,891 ($1,363) ($1,113) ($1,065)
Cash Balance $48,470 $48,691 $47,245 $45,784 $47,251 $31,252 $28,412 $39,895 $41,786 $40,424 $39,310 $38,246
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash $31,050 $48,470 $48,691 $47,245 $45,784 $47,251 $31,252 $28,412 $39,895 $41,786 $40,424 $39,310 $38,246
Inventory $130,000 $128,500 $128,750 $129,000 $129,000 $145,500 $145,500 $132,600 $129,500 $129,750 $129,750 $129,750 $130,000
Other Current Assets $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000 $26,000
Total Current Assets $187,050 $202,970 $203,441 $202,245 $200,784 $218,751 $202,752 $187,012 $195,395 $197,536 $196,174 $195,060 $194,246
Long-term Assets
Long-term Assets $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
Total Assets $227,050 $242,970 $243,441 $242,245 $240,784 $258,751 $242,752 $227,012 $235,395 $237,536 $236,174 $235,060 $234,246
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $17,190 $18,905 $18,929 $18,680 $36,696 $20,739 $6,188 $15,717 $18,979 $18,730 $18,723 $18,988
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $17,190 $18,905 $18,929 $18,680 $36,696 $20,739 $6,188 $15,717 $18,979 $18,730 $18,723 $18,988
Long-term Liabilities $210,000 $207,813 $205,625 $203,438 $201,250 $199,063 $196,875 $194,688 $192,500 $190,313 $188,125 $185,938 $183,750
Total Liabilities $210,000 $225,002 $224,530 $222,367 $219,930 $235,759 $217,614 $200,876 $208,217 $209,292 $206,855 $204,660 $202,738
Paid-in Capital $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000
Retained Earnings ($27,950) ($27,950) ($27,950) ($27,950) ($27,950) ($27,950) ($27,950) ($27,950) ($27,950) ($27,950) ($27,950) ($27,950) ($27,950)
Earnings $0 $918 $1,860 $2,828 $3,804 $5,942 $8,088 $9,087 $10,128 $11,195 $12,269 $13,350 $14,457
Total Capital $17,050 $17,968 $18,910 $19,878 $20,854 $22,992 $25,138 $26,137 $27,178 $28,245 $29,319 $30,400 $31,507
Total Liabilities and Capital $227,050 $242,970 $243,441 $242,245 $240,784 $258,751 $242,752 $227,012 $235,395 $237,536 $236,174 $235,060 $234,246
Net Worth $17,050 $17,968 $18,910 $19,878 $20,854 $22,992 $25,138 $26,137 $27,178 $28,245 $29,319 $30,400 $31,507
NALB Creative Center art supply store and gallery business plan appendix. NALB Creative Center is an artist supply store, gallery, and instruction venue.