Mahogany Western Wear clothing retail business plan appendix. Mahogany Western Wear is a western apparel retail store catering to African-Americans.

Mahogany Western Wear

Start your own business plan »

Clothing Retail 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
Unit Sales
Clothing 0% 325 350 350 400 400 475 500 475 500 500 450 450
Belts & Hats 0% 15 15 15 20 20 30 30 35 35 30 20 20
Jewelry & Gifts 0% 40 40 40 40 40 65 65 50 50 50 40 40
Total Unit Sales 380 405 405 460 460 570 595 560 585 580 510 510
Unit Prices 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 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Belts & Hats $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Jewelry & Gifts $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00
Sales
Clothing $16,250 $17,500 $17,500 $20,000 $20,000 $23,750 $25,000 $23,750 $25,000 $25,000 $22,500 $22,500
Belts & Hats $750 $750 $750 $1,000 $1,000 $1,500 $1,500 $1,750 $1,750 $1,500 $1,000 $1,000
Jewelry & Gifts $800 $800 $800 $800 $800 $1,300 $1,300 $1,000 $1,000 $1,000 $800 $800
Total Sales $17,800 $19,050 $19,050 $21,800 $21,800 $26,550 $27,800 $26,500 $27,750 $27,500 $24,300 $24,300
Direct Unit Costs 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 0.00% $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00
Belts & Hats 0.00% $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00
Jewelry & Gifts 0.00% $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
Direct Cost of Sales
Clothing $8,125 $8,750 $8,750 $10,000 $10,000 $11,875 $12,500 $11,875 $12,500 $12,500 $11,250 $11,250
Belts & Hats $375 $375 $375 $500 $500 $750 $750 $875 $875 $750 $500 $500
Jewelry & Gifts $400 $400 $400 $400 $400 $650 $650 $500 $500 $500 $400 $400
Subtotal Direct Cost of Sales $8,900 $9,525 $9,525 $10,900 $10,900 $13,275 $13,900 $13,250 $13,875 $13,750 $12,150 $12,150
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
Owner 0% $900 $900 $900 $1,125 $900 $900 $1,125 $900 $900 $1,125 $900 $900
Full-time postion 0% $1,600 $1,600 $1,600 $2,000 $1,600 $1,600 $2,000 $1,600 $1,600 $2,000 $1,600 $1,600
Part-time position 0% $960 $960 $960 $1,200 $960 $960 $1,200 $960 $960 $1,200 $960 $960
Total People 3 3 3 3 3 3 3 3 3 3 3 3
Total Payroll $3,460 $3,460 $3,460 $4,325 $3,460 $3,460 $4,325 $3,460 $3,460 $4,325 $3,460 $3,460
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 $17,800 $19,050 $19,050 $21,800 $21,800 $26,550 $27,800 $26,500 $27,750 $27,500 $24,300 $24,300
Direct Cost of Sales $8,900 $9,525 $9,525 $10,900 $10,900 $13,275 $13,900 $13,250 $13,875 $13,750 $12,150 $12,150
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $8,900 $9,525 $9,525 $10,900 $10,900 $13,275 $13,900 $13,250 $13,875 $13,750 $12,150 $12,150
Gross Margin $8,900 $9,525 $9,525 $10,900 $10,900 $13,275 $13,900 $13,250 $13,875 $13,750 $12,150 $12,150
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 $3,460 $3,460 $3,460 $4,325 $3,460 $3,460 $4,325 $3,460 $3,460 $4,325 $3,460 $3,460
Sales and Marketing and Other Expenses $1,229 $1,229 $1,579 $1,229 $1,229 $1,229 $1,229 $1,579 $1,229 $1,229 $1,229 $1,229
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Telephone / Pagers/ Cell $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Utilities $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375
Payroll Taxes 10% $346 $346 $346 $433 $346 $346 $433 $346 $346 $433 $346 $346
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $5,560 $5,560 $5,910 $6,512 $5,560 $5,560 $6,512 $5,910 $5,560 $6,512 $5,560 $5,560
Profit Before Interest and Taxes $3,340 $3,965 $3,615 $4,389 $5,340 $7,715 $7,389 $7,340 $8,315 $7,239 $6,590 $6,590
EBITDA $3,340 $3,965 $3,615 $4,389 $5,340 $7,715 $7,389 $7,340 $8,315 $7,239 $6,590 $6,590
Interest Expense $137 $135 $132 $130 $128 $125 $123 $121 $119 $116 $114 $112
Taxes Incurred $961 $1,149 $1,045 $1,278 $1,564 $2,277 $2,180 $2,166 $2,459 $2,137 $1,943 $1,943
Net Profit $2,242 $2,681 $2,438 $2,981 $3,649 $5,313 $5,086 $5,053 $5,738 $4,986 $4,533 $4,535
Net Profit/Sales 12.60% 14.08% 12.80% 13.67% 16.74% 20.01% 18.29% 19.07% 20.68% 18.13% 18.66% 18.66%
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 $17,800 $19,050 $19,050 $21,800 $21,800 $26,550 $27,800 $26,500 $27,750 $27,500 $24,300 $24,300
Subtotal Cash from Operations $17,800 $19,050 $19,050 $21,800 $21,800 $26,550 $27,800 $26,500 $27,750 $27,500 $24,300 $24,300
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 $17,800 $19,050 $19,050 $21,800 $21,800 $26,550 $27,800 $26,500 $27,750 $27,500 $24,300 $24,300
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 $3,460 $3,460 $3,460 $4,325 $3,460 $3,460 $4,325 $3,460 $3,460 $4,325 $3,460 $3,460
Bill Payments $263 $8,078 $13,581 $13,247 $15,963 $14,881 $20,346 $19,017 $17,337 $19,200 $17,935 $14,605
Subtotal Spent on Operations $3,723 $11,538 $17,041 $17,572 $19,423 $18,341 $24,671 $22,477 $20,797 $23,525 $21,395 $18,065
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 $275 $275 $275 $275 $275 $275 $275 $275 $275 $275 $275 $275
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 $3,998 $11,813 $17,316 $17,847 $19,698 $18,616 $24,946 $22,752 $21,072 $23,800 $21,670 $18,340
Net Cash Flow $13,802 $7,237 $1,734 $3,953 $2,102 $7,934 $2,854 $3,748 $6,678 $3,700 $2,630 $5,960
Cash Balance $14,186 $21,423 $23,157 $27,109 $29,212 $37,145 $39,999 $43,748 $50,425 $54,125 $56,755 $62,715
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 $384 $14,186 $21,423 $23,157 $27,109 $29,212 $37,145 $39,999 $43,748 $50,425 $54,125 $56,755 $62,715
Inventory $14,000 $9,790 $10,478 $10,478 $11,990 $11,990 $14,603 $15,290 $14,575 $15,263 $15,125 $13,365 $13,365
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $14,384 $23,976 $31,900 $33,634 $39,099 $41,202 $51,748 $55,289 $58,323 $65,688 $69,250 $70,120 $76,080
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $14,384 $23,976 $31,900 $33,634 $39,099 $41,202 $51,748 $55,289 $58,323 $65,688 $69,250 $70,120 $76,080
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 $7,625 $13,143 $12,714 $15,473 $14,202 $19,710 $18,441 $16,696 $18,599 $17,450 $14,062 $15,762
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Subtotal Current Liabilities $2,000 $9,625 $15,143 $14,714 $17,473 $16,202 $21,710 $20,441 $18,696 $20,599 $19,450 $16,062 $17,762
Long-term Liabilities $16,700 $16,425 $16,150 $15,875 $15,600 $15,325 $15,050 $14,775 $14,500 $14,225 $13,950 $13,675 $13,400
Total Liabilities $18,700 $26,050 $31,293 $30,589 $33,073 $31,527 $36,760 $35,216 $33,196 $34,824 $33,400 $29,737 $31,162
Paid-in Capital $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100
Retained Earnings ($9,416) ($9,416) ($9,416) ($9,416) ($9,416) ($9,416) ($9,416) ($9,416) ($9,416) ($9,416) ($9,416) ($9,416) ($9,416)
Earnings $0 $2,242 $4,923 $7,361 $10,342 $13,991 $19,304 $24,389 $29,443 $35,180 $40,166 $44,699 $49,234
Total Capital ($4,316) ($2,074) $607 $3,045 $6,026 $9,675 $14,988 $20,073 $25,127 $30,864 $35,850 $40,383 $44,918
Total Liabilities and Capital $14,384 $23,976 $31,900 $33,634 $39,099 $41,202 $51,748 $55,289 $58,323 $65,688 $69,250 $70,120 $76,080
Net Worth ($4,316) ($2,074) $607 $3,045 $6,026 $9,675 $14,988 $20,073 $25,127 $30,864 $35,850 $40,383 $44,918

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
Mahogany Western Wear clothing retail business plan appendix. Mahogany Western Wear is a western apparel retail store catering to African-Americans.
\n