Bicycle Art Business Plan

Start your plan
Start my business plan

Start your own bicycle art business plan

BikeArt

Financial Plan

The following sections will outline the important financial assumptions, key financial indicators, Break-even Analysis, profit and loss, cash flow, and balance sheet.

7.1 Important Assumptions

The following table highlights some of the important financial assumptions for BikeArt.

General Assumptions
Year 1 Year 2 Year 3
Plan Month 1 2 3
Current Interest Rate 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00%
Tax Rate 25.42% 25.00% 25.42%
Other 0 0 0

7.2 Break-even Analysis

The Break-even Analysis indicates $15,212 is needed in monthly revenue to reach the break-even point.

Bicycle art business plan, financial plan chart image

Break-even Analysis
Monthly Revenue Break-even $15,212
Assumptions:
Average Percent Variable Cost 50%
Estimated Monthly Fixed Cost $7,606

7.3 Projected Profit and Loss

The following table will indicate projected profit and loss.

Pro Forma Profit and Loss
Year 1 Year 2 Year 3
Sales $145,760 $294,220 $316,332
Direct Cost of Sales $72,880 $147,110 $158,166
Other $0 $0 $0
Total Cost of Sales $72,880 $147,110 $158,166
Gross Margin $72,880 $147,110 $158,166
Gross Margin % 50.00% 50.00% 50.00%
Expenses
Payroll $66,300 $72,400 $76,400
Sales and Marketing and Other Expenses $0 $0 $0
Depreciation $624 $624 $624
Leased Equipment $0 $0 $0
Utilities $1,200 $1,200 $1,200
Insurance $1,200 $1,200 $1,200
Rent $12,000 $12,000 $12,000
Payroll Taxes $9,945 $10,860 $11,460
Other $0 $0 $0
Total Operating Expenses $91,269 $98,284 $102,884
Profit Before Interest and Taxes ($18,389) $48,826 $55,282
EBITDA ($17,765) $49,450 $55,906
Interest Expense $1,745 $1,258 $703
Taxes Incurred $0 $11,892 $13,872
Net Profit ($20,134) $35,676 $40,706
Net Profit/Sales -13.81% 12.13% 12.87%

7.4 Projected Cash Flow

The following chart and table will indicate projected cash flow.

Bicycle art business plan, financial plan chart image

Pro Forma Cash Flow
Year 1 Year 2 Year 3
Cash Received
Cash from Operations
Cash Sales $145,760 $294,220 $316,332
Subtotal Cash from Operations $145,760 $294,220 $316,332
Additional Cash Received
Sales Tax, VAT, HST/GST Received $0 $0 $0
New Current Borrowing $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0
New Long-term Liabilities $0 $0 $0
Sales of Other Current Assets $0 $0 $0
Sales of Long-term Assets $0 $0 $0
New Investment Received $0 $0 $0
Subtotal Cash Received $145,760 $294,220 $316,332
Expenditures Year 1 Year 2 Year 3
Expenditures from Operations
Cash Spending $66,300 $72,400 $76,400
Bill Payments $97,938 $194,917 $200,247
Subtotal Spent on Operations $164,238 $267,317 $276,647
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $4,783 $5,270 $5,825
Purchase Other Current Assets $0 $0 $0
Purchase Long-term Assets $0 $0 $0
Dividends $0 $0 $0
Subtotal Cash Spent $169,021 $272,586 $282,472
Net Cash Flow ($23,261) $21,634 $33,860
Cash Balance $18,339 $39,973 $73,833

7.5 Projected Balance Sheet

The following table will indicate the projected balance sheet.

Pro Forma Balance Sheet
Year 1 Year 2 Year 3
Assets
Current Assets
Cash $18,339 $39,973 $73,833
Inventory $12,204 $24,634 $26,485
Other Current Assets $0 $0 $0
Total Current Assets $30,543 $64,607 $100,319
Long-term Assets
Long-term Assets $3,100 $3,100 $3,100
Accumulated Depreciation $624 $1,248 $1,872
Total Long-term Assets $2,476 $1,852 $1,228
Total Assets $33,019 $66,459 $101,547
Liabilities and Capital Year 1 Year 2 Year 3
Current Liabilities
Accounts Payable $13,236 $16,270 $16,476
Current Borrowing $0 $0 $0
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $13,236 $16,270 $16,476
Long-term Liabilities $15,217 $9,947 $4,123
Total Liabilities $28,453 $26,217 $20,598
Paid-in Capital $25,000 $25,000 $25,000
Retained Earnings ($300) ($20,434) $15,242
Earnings ($20,134) $35,676 $40,706
Total Capital $4,566 $40,242 $80,948
Total Liabilities and Capital $33,019 $66,459 $101,547
Net Worth $4,566 $40,242 $80,948

Download link edge graphic Download this plan

Start your own bicycle art business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.