Recycled Dreams bridal gown shop business plan appendix. Recycled Dreams provides rentals of wedding gowns and formalwear to brides, bridesmaids, attendants, etc.

Recycled Dreams

Start your own business plan »

Bridal Gown Shop 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
Bridal couple 0% $0 $2,547 $3,254 $3,654 $4,789 $5,587 $6,987 $7,845 $8,547 $9,654 $10,457 $10,887
Parents of bridal couple 0% $0 $2,214 $3,356 $3,785 $4,678 $5,687 $7,125 $7,765 $8,978 $9,545 $9,658 $10,845
Total Sales $0 $4,761 $6,610 $7,439 $9,467 $11,274 $14,112 $15,610 $17,525 $19,199 $20,115 $21,732
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
Bridal couple $0 $637 $814 $914 $1,197 $1,397 $1,747 $1,961 $2,137 $2,414 $2,614 $2,722
Parents of bridal couple $0 $554 $839 $946 $1,170 $1,422 $1,781 $1,941 $2,245 $2,386 $2,415 $2,711
Subtotal Direct Cost of Sales $0 $1,190 $1,653 $1,860 $2,367 $2,819 $3,528 $3,903 $4,381 $4,800 $5,029 $5,433
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
Connie 0% $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Full-time employee 0% $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Part-time employee 0% $0 $960 $960 $960 $960 $960 $960 $960 $960 $960 $960 $960
Seamstress 0% $0 $800 $900 $1,000 $1,100 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Full-time employee 0% $0 $0 $0 $0 $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Total People 1 4 4 4 4 5 5 5 5 5 5 5
Total Payroll $3,500 $7,180 $7,280 $7,380 $7,480 $9,500 $9,500 $9,500 $9,500 $9,500 $9,500 $9,500
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 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
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 $0 $4,761 $6,610 $7,439 $9,467 $11,274 $14,112 $15,610 $17,525 $19,199 $20,115 $21,732
Direct Cost of Sales $0 $1,190 $1,653 $1,860 $2,367 $2,819 $3,528 $3,903 $4,381 $4,800 $5,029 $5,433
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $1,190 $1,653 $1,860 $2,367 $2,819 $3,528 $3,903 $4,381 $4,800 $5,029 $5,433
Gross Margin $0 $3,571 $4,958 $5,579 $7,100 $8,456 $10,584 $11,708 $13,144 $14,399 $15,086 $16,299
Gross Margin % 0.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
Expenses
Payroll $3,500 $7,180 $7,280 $7,380 $7,480 $9,500 $9,500 $9,500 $9,500 $9,500 $9,500 $9,500
Sales and Marketing and Other Expenses $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Depreciation $644 $644 $644 $644 $644 $644 $644 $644 $644 $644 $644 $644
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $100 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Insurance $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Rent $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Payroll Taxes 15% $525 $1,077 $1,092 $1,107 $1,122 $1,425 $1,425 $1,425 $1,425 $1,425 $1,425 $1,425
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $6,419 $10,701 $10,816 $10,931 $11,046 $13,369 $13,369 $13,369 $13,369 $13,369 $13,369 $13,369
Profit Before Interest and Taxes ($6,419) ($7,130) ($5,859) ($5,352) ($3,946) ($4,914) ($2,785) ($1,662) ($225) $1,030 $1,717 $2,930
EBITDA ($5,775) ($6,486) ($5,215) ($4,708) ($3,302) ($4,270) ($2,141) ($1,018) $419 $1,674 $2,361 $3,574
Interest Expense $166 $165 $164 $163 $162 $162 $161 $160 $159 $158 $157 $156
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($6,585) ($7,295) ($6,023) ($5,515) ($4,108) ($5,075) ($2,946) ($1,821) ($384) $872 $1,560 $2,774
Net Profit/Sales 0.00% -153.23% -91.11% -74.14% -43.40% -45.02% -20.87% -11.67% -2.19% 4.54% 7.76% 12.76%
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 $0 $4,761 $6,610 $7,439 $9,467 $11,274 $14,112 $15,610 $17,525 $19,199 $20,115 $21,732
Subtotal Cash from Operations $0 $4,761 $6,610 $7,439 $9,467 $11,274 $14,112 $15,610 $17,525 $19,199 $20,115 $21,732
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 $0 $4,761 $6,610 $7,439 $9,467 $11,274 $14,112 $15,610 $17,525 $19,199 $20,115 $21,732
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 $3,500 $7,180 $7,280 $7,380 $7,480 $9,500 $9,500 $9,500 $9,500 $9,500 $9,500 $9,500
Bill Payments $81 $2,501 $4,248 $4,716 $4,947 $5,476 $6,229 $6,926 $7,303 $7,779 $8,191 $8,424
Subtotal Spent on Operations $3,581 $9,681 $11,528 $12,096 $12,427 $14,976 $15,729 $16,426 $16,803 $17,279 $17,691 $17,924
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 $98 $99 $100 $101 $102 $103 $103 $104 $105 $106 $107 $108
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $3,680 $9,780 $11,628 $12,197 $12,529 $15,079 $15,832 $16,531 $16,909 $17,385 $17,797 $18,032
Net Cash Flow ($3,680) ($5,019) ($5,018) ($4,758) ($3,062) ($3,805) ($1,720) ($921) $616 $1,814 $2,318 $3,700
Cash Balance $27,620 $22,601 $17,583 $12,825 $9,763 $5,958 $4,238 $3,317 $3,934 $5,747 $8,065 $11,764
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 $31,300 $27,620 $22,601 $17,583 $12,825 $9,763 $5,958 $4,238 $3,317 $3,934 $5,747 $8,065 $11,764
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $31,300 $27,620 $22,601 $17,583 $12,825 $9,763 $5,958 $4,238 $3,317 $3,934 $5,747 $8,065 $11,764
Long-term Assets
Long-term Assets $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000 $18,000
Accumulated Depreciation $0 $644 $1,288 $1,932 $2,576 $3,220 $3,864 $4,508 $5,152 $5,796 $6,440 $7,084 $7,728
Total Long-term Assets $18,000 $17,356 $16,712 $16,068 $15,424 $14,780 $14,136 $13,492 $12,848 $12,204 $11,560 $10,916 $10,272
Total Assets $49,300 $44,976 $39,313 $33,651 $28,249 $24,543 $20,094 $17,730 $16,165 $16,138 $17,307 $18,981 $22,036
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 $2,359 $4,091 $4,552 $4,766 $5,270 $5,998 $6,683 $7,044 $7,506 $7,910 $8,131 $8,521
Current Borrowing $0 ($98) ($198) ($298) ($399) ($501) ($603) ($707) ($811) ($916) ($1,022) ($1,129) ($1,237)
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $2,261 $3,893 $4,254 $4,367 $4,769 $5,395 $5,977 $6,234 $6,590 $6,888 $7,001 $7,283
Long-term Liabilities $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Total Liabilities $20,000 $22,261 $23,893 $24,254 $24,367 $24,769 $25,395 $25,977 $26,234 $26,590 $26,888 $27,001 $27,283
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 ($700) ($700) ($700) ($700) ($700) ($700) ($700) ($700) ($700) ($700) ($700) ($700) ($700)
Earnings $0 ($6,585) ($13,880) ($19,903) ($25,418) ($29,526) ($34,601) ($37,547) ($39,368) ($39,753) ($38,881) ($37,321) ($34,547)
Total Capital $29,300 $22,715 $15,420 $9,397 $3,882 ($226) ($5,301) ($8,247) ($10,068) ($10,453) ($9,581) ($8,021) ($5,247)
Total Liabilities and Capital $49,300 $44,976 $39,313 $33,651 $28,249 $24,543 $20,094 $17,730 $16,165 $16,138 $17,307 $18,981 $22,036
Net Worth $29,300 $22,715 $15,420 $9,397 $3,882 ($226) ($5,301) ($8,247) ($10,068) ($10,453) ($9,581) ($8,021) ($5,247)

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Recycled Dreams bridal gown shop business plan appendix. Recycled Dreams provides rentals of wedding gowns and formalwear to brides, bridesmaids, attendants, etc.
\n