Bridal Shop Business Plan

Start your plan
Start my business plan

Start your own bridal shop business plan

Bride’s Entourage

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
Mothers’ Attire 0% $2,250 $4,500 $7,500 $11,250 $13,500 $14,500 $15,000 $12,500 $10,000 $8,500 $6,000 $5,000
Bridesmaids’ Attire 0% $2,142 $3,213 $5,712 $10,710 $10,353 $11,424 $14,280 $11,424 $9,282 $9,282 $7,140 $6,426
Flower Girl Dresses 0% $200 $300 $350 $800 $900 $900 $1,050 $1,000 $950 $850 $700 $650
Shoes 0% $250 $400 $1,000 $1,500 $1,900 $2,000 $2,250 $2,100 $1,500 $1,500 $1,000 $900
Other Accessories 0% $425 $500 $1,000 $1,625 $1,700 $2,100 $2,100 $1,800 $1,550 $1,300 $1,000 $850
Total Sales $5,267 $8,913 $15,562 $25,885 $28,353 $30,924 $34,680 $28,824 $23,282 $21,432 $15,840 $13,826
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
Clothing $0 $0 $4,226 $7,538 $12,673 $16,687 $15,617 $12,248 $11,178 $6,843 $6,314 $5,773
Shoes and Other Accessories $405 $540 $1,200 $1,470 $1,620 $1,320 $1,140 $720 $570 $540 $480 $480
Subtotal Direct Cost of Sales $405 $540 $5,426 $9,008 $14,293 $18,007 $16,757 $12,968 $11,748 $7,383 $6,794 $6,253
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
Dorina Thaker, Owner 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Part Time Sales Associate 1 0% $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400
Part Time Sales Associate 2 0% $580 $580 $580 $580 $580 $580 $580 $580 $580 $580 $580 $580
Part Time Sales Associate 3 0% $580 $580 $580 $580 $580 $580 $580 $580 $580 $580 $580 $580
Total People 4 4 4 4 4 4 4 4 4 4 4 4
Total Payroll $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560

General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25%
Long-term Interest Rate 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25% 6.25%
Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0

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 $5,267 $8,913 $15,562 $25,885 $28,353 $30,924 $34,680 $28,824 $23,282 $21,432 $15,840 $13,826
Direct Cost of Sales $405 $540 $5,426 $9,008 $14,293 $18,007 $16,757 $12,968 $11,748 $7,383 $6,794 $6,253
Credit Card Fees $76 $128 $224 $373 $408 $445 $499 $415 $335 $309 $228 $199
Total Cost of Sales $481 $668 $5,650 $9,381 $14,701 $18,452 $17,256 $13,383 $12,083 $7,691 $7,022 $6,452
Gross Margin $4,786 $8,245 $9,912 $16,504 $13,652 $12,472 $17,424 $15,441 $11,199 $13,741 $8,818 $7,374
Gross Margin % 90.87% 92.50% 63.69% 63.76% 48.15% 40.33% 50.24% 53.57% 48.10% 64.11% 55.67% 53.33%
Expenses
Payroll $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560
Sales and Marketing and Other Expenses $1,500 $500 $500 $2,000 $700 $700 $700 $700 $700 $2,500 $700 $700
Depreciation $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180 $180
Rent including triple nets $4,400 $4,400 $4,400 $4,400 $4,400 $4,400 $4,400 $4,400 $4,400 $4,400 $4,400 $4,400
Utilities $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Insurance $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Payroll Taxes 15% $384 $384 $384 $384 $384 $384 $384 $384 $384 $384 $384 $384
Supplies $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Repairs and Maintenance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Professional Fees $100 $100 $500 $500 $1,000 $500 $100 $100 $100 $100 $100 $100
Taxes and Licenses 15% $0 $0 $0 $0 $0 $0 $0 $100 $0 $1,000 $0 $0
New Sample Inventory $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $1,000 $1,000 $4,000 $2,000 $2,000
Total Operating Expenses $10,724 $9,724 $12,124 $13,624 $12,824 $12,324 $11,924 $11,024 $10,924 $16,724 $11,924 $11,924
Profit Before Interest and Taxes ($5,938) ($1,479) ($2,212) $2,880 $828 $148 $5,500 $4,417 $275 ($2,983) ($3,106) ($4,550)
EBITDA ($5,758) ($1,299) ($2,032) $3,060 $1,008 $328 $5,680 $4,597 $455 ($2,803) ($2,926) ($4,370)
Interest Expense $333 $327 $322 $316 $310 $305 $299 $293 $288 $282 $276 $271
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($6,271) ($1,807) ($2,534) $2,564 $517 ($156) $5,201 $4,124 ($13) ($3,265) ($3,382) ($4,821)
Net Profit/Sales -119.06% -20.27% -16.28% 9.91% 1.82% -0.51% 15.00% 14.31% -0.06% -15.23% -21.35% -34.87%

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 $5,267 $8,913 $15,562 $25,885 $28,353 $30,924 $34,680 $28,824 $23,282 $21,432 $15,840 $13,826
Subtotal Cash from Operations $5,267 $8,913 $15,562 $25,885 $28,353 $30,924 $34,680 $28,824 $23,282 $21,432 $15,840 $13,826
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 $5,267 $8,913 $15,562 $25,885 $28,353 $30,924 $34,680 $28,824 $23,282 $21,432 $15,840 $13,826
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 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560
Bill Payments $1,280 $8,361 $7,523 $9,984 $12,115 $28,000 $32,190 $25,112 $17,839 $19,145 $17,111 $15,817
Subtotal Spent on Operations $3,840 $10,921 $10,083 $12,544 $14,675 $30,560 $34,750 $27,672 $20,399 $21,705 $19,671 $18,377
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 $1,085 $1,085 $1,085 $1,085 $1,085 $1,085 $1,085 $1,085 $1,085 $1,085 $1,085 $1,085
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 $4,925 $12,006 $11,168 $13,629 $15,760 $31,645 $35,835 $28,757 $21,484 $22,790 $20,756 $19,462
Net Cash Flow $342 ($3,093) $4,394 $12,256 $12,593 ($721) ($1,155) $67 $1,798 ($1,358) ($4,916) ($5,636)
Cash Balance $22,242 $19,149 $23,544 $35,799 $48,392 $47,671 $46,516 $46,583 $48,381 $47,023 $42,107 $36,471
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 $21,900 $22,242 $19,149 $23,544 $35,799 $48,392 $47,671 $46,516 $46,583 $48,381 $47,023 $42,107 $36,471
Inventory $28,350 $27,945 $27,405 $21,979 $12,971 $15,722 $19,807 $18,433 $14,264 $12,923 $8,121 $7,473 $6,878
Other Current Assets $1,000 $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 Current Assets $51,250 $51,187 $47,554 $46,522 $49,770 $65,114 $68,478 $65,949 $61,847 $62,304 $56,144 $50,580 $44,349
Long-term Assets
Long-term Assets $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500
Accumulated Depreciation $0 $180 $360 $540 $720 $900 $1,080 $1,260 $1,440 $1,620 $1,800 $1,980 $2,160
Total Long-term Assets $8,500 $8,320 $8,140 $7,960 $7,780 $7,600 $7,420 $7,240 $7,060 $6,880 $6,700 $6,520 $6,340
Total Assets $59,750 $59,507 $55,694 $54,482 $57,550 $72,714 $75,898 $73,189 $68,907 $69,184 $62,844 $57,100 $50,689
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 $1,000 $8,113 $7,192 $9,599 $11,187 $26,919 $31,344 $24,519 $17,198 $18,573 $16,583 $15,306 $14,802
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 $1,000 $8,113 $7,192 $9,599 $11,187 $26,919 $31,344 $24,519 $17,198 $18,573 $16,583 $15,306 $14,802
Long-term Liabilities $65,000 $63,915 $62,830 $61,745 $60,660 $59,575 $58,490 $57,405 $56,320 $55,235 $54,150 $53,065 $51,980
Total Liabilities $66,000 $72,028 $70,022 $71,344 $71,847 $86,494 $89,834 $81,924 $73,518 $73,808 $70,733 $68,371 $66,782
Paid-in Capital $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000
Retained Earnings ($36,250) ($36,250) ($36,250) ($36,250) ($36,250) ($36,250) ($36,250) ($36,250) ($36,250) ($36,250) ($36,250) ($36,250) ($36,250)
Earnings $0 ($6,271) ($8,077) ($10,611) ($8,047) ($7,530) ($7,686) ($2,486) $1,639 $1,626 ($1,640) ($5,022) ($9,842)
Total Capital ($6,250) ($12,521) ($14,327) ($16,861) ($14,297) ($13,780) ($13,936) ($8,736) ($4,611) ($4,624) ($7,890) ($11,272) ($16,092)
Total Liabilities and Capital $59,750 $59,507 $55,694 $54,482 $57,550 $72,714 $75,898 $73,189 $68,907 $69,184 $62,844 $57,100 $50,689
Net Worth ($6,250) ($12,521) ($14,327) ($16,861) ($14,297) ($13,780) ($13,936) ($8,736) ($4,611) ($4,624) ($7,890) ($11,272) ($16,092)

Download link edge graphic Download this plan

Start your own bridal shop 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.