Gaian Adventure Fabric and Notions ecommerce fabric store business plan appendix. Gaian Adventure Fabric and Notions is a retail and online fabric store specializing in materials and accessories for sewing outdoor equipment, gear, and clothing.

Gaian Adventure Fabric and Notions

Start your own business plan »

Ecommerce Fabric Store 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
Walk-ins 0% $0 $565 $634 $778 $943 $1,111 $1,202 $1,360 $1,619 $1,750 $2,010 $2,151
internet individual customers 0% $0 $4,345 $4,878 $5,985 $7,254 $8,547 $9,245 $10,458 $12,457 $13,458 $15,458 $16,545
internet company orders 0% $0 $261 $293 $359 $435 $513 $555 $627 $747 $807 $927 $993
Total Sales $0 $5,171 $5,805 $7,122 $8,632 $10,171 $11,002 $12,445 $14,824 $16,015 $18,395 $19,689
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
Walk-ins $0 $73 $436 $585 $675 $765 $945 $1,035 $1,305 $1,575 $2,085 $2,745
internet individual customers $0 $1,955 $2,195 $2,693 $3,264 $3,846 $4,160 $4,706 $5,606 $6,056 $6,956 $7,445
internet company orders $0 $117 $132 $162 $196 $231 $250 $282 $336 $363 $417 $447
Subtotal Direct Cost of Sales $0 $2,145 $2,763 $3,440 $4,135 $4,842 $5,355 $6,023 $7,247 $7,994 $9,458 $10,637
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
Martha 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Employee 1 0% $0 $0 $0 $0 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600
Total People 1 1 1 1 2 0 2 2 2 2 2 2
Total Payroll $3,000 $3,000 $3,000 $3,000 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600
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 $5,171 $5,805 $7,122 $8,632 $10,171 $11,002 $12,445 $14,824 $16,015 $18,395 $19,689
Direct Cost of Sales $0 $2,145 $2,763 $3,440 $4,135 $4,842 $5,355 $6,023 $7,247 $7,994 $9,458 $10,637
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $2,145 $2,763 $3,440 $4,135 $4,842 $5,355 $6,023 $7,247 $7,994 $9,458 $10,637
Gross Margin $0 $3,025 $3,042 $3,682 $4,497 $5,329 $5,647 $6,422 $7,577 $8,021 $8,937 $9,052
Gross Margin % 0.00% 58.51% 52.40% 51.70% 52.10% 52.39% 51.33% 51.60% 51.11% 50.08% 48.58% 45.97%
Expenses
Payroll $3,000 $3,000 $3,000 $3,000 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600
Sales and Marketing and Other Expenses $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $58 $58 $58 $58 $58 $58 $58 $58 $58 $58 $58 $58
Phone line + DSL + web site maintenance $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Insurance $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Rent $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Payroll Taxes 15% $450 $450 $450 $450 $690 $690 $690 $690 $690 $690 $690 $690
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $4,708 $4,708 $4,708 $4,708 $6,548 $6,548 $6,548 $6,548 $6,548 $6,548 $6,548 $6,548
Profit Before Interest and Taxes ($4,708) ($1,683) ($1,666) ($1,026) ($2,051) ($1,219) ($901) ($126) $1,029 $1,473 $2,389 $2,504
EBITDA ($4,708) ($1,683) ($1,666) ($1,026) ($2,051) ($1,219) ($901) ($126) $1,029 $1,473 $2,389 $2,504
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($4,708) ($1,683) ($1,666) ($1,026) ($2,051) ($1,219) ($901) ($126) $1,029 $1,473 $2,389 $2,504
Net Profit/Sales 0.00% -32.55% -28.70% -14.40% -23.76% -11.99% -8.19% -1.02% 6.94% 9.19% 12.98% 12.72%
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 $5,171 $5,805 $7,122 $8,632 $10,171 $11,002 $12,445 $14,824 $16,015 $18,395 $19,689
Subtotal Cash from Operations $0 $5,171 $5,805 $7,122 $8,632 $10,171 $11,002 $12,445 $14,824 $16,015 $18,395 $19,689
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 $5,171 $5,805 $7,122 $8,632 $10,171 $11,002 $12,445 $14,824 $16,015 $18,395 $19,689
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 $3,000 $3,000 $3,000 $3,000 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600
Bill Payments $57 $1,858 $6,178 $5,175 $5,924 $6,872 $7,577 $7,895 $8,768 $10,548 $10,840 $13,046
Subtotal Spent on Operations $3,057 $4,858 $9,178 $8,175 $10,524 $11,472 $12,177 $12,495 $13,368 $15,148 $15,440 $17,646
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 $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 $3,057 $4,858 $9,178 $8,175 $10,524 $11,472 $12,177 $12,495 $13,368 $15,148 $15,440 $17,646
Net Cash Flow ($3,057) $312 ($3,373) ($1,053) ($1,892) ($1,301) ($1,176) ($50) $1,456 $867 $2,955 $2,043
Cash Balance $17,843 $18,155 $14,782 $13,730 $11,838 $10,537 $9,361 $9,311 $10,766 $11,633 $14,588 $16,631
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 $20,900 $17,843 $18,155 $14,782 $13,730 $11,838 $10,537 $9,361 $9,311 $10,766 $11,633 $14,588 $16,631
Inventory $0 $0 $2,360 $3,039 $3,784 $4,549 $5,326 $5,890 $6,626 $7,972 $8,794 $10,404 $11,701
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $20,900 $17,843 $20,515 $17,821 $17,514 $16,386 $15,863 $15,251 $15,937 $18,738 $20,427 $24,993 $28,332
Long-term Assets
Long-term Assets $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Total Assets $24,400 $21,343 $24,015 $21,321 $21,014 $19,886 $19,363 $18,751 $19,437 $22,238 $23,927 $28,493 $31,832
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 $1,651 $6,006 $4,978 $5,696 $6,620 $7,315 $7,605 $8,417 $10,190 $10,406 $12,583 $13,419
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 $1,651 $6,006 $4,978 $5,696 $6,620 $7,315 $7,605 $8,417 $10,190 $10,406 $12,583 $13,419
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $1,651 $6,006 $4,978 $5,696 $6,620 $7,315 $7,605 $8,417 $10,190 $10,406 $12,583 $13,419
Paid-in Capital $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000 $38,000
Retained Earnings ($13,600) ($13,600) ($13,600) ($13,600) ($13,600) ($13,600) ($13,600) ($13,600) ($13,600) ($13,600) ($13,600) ($13,600) ($13,600)
Earnings $0 ($4,708) ($6,391) ($8,057) ($9,083) ($11,133) ($12,352) ($13,254) ($13,380) ($12,351) ($10,879) ($8,490) ($5,987)
Total Capital $24,400 $19,692 $18,009 $16,343 $15,317 $13,267 $12,048 $11,146 $11,020 $12,049 $13,521 $15,910 $18,413
Total Liabilities and Capital $24,400 $21,343 $24,015 $21,321 $21,014 $19,886 $19,363 $18,751 $19,437 $22,238 $23,927 $28,493 $31,832
Net Worth $24,400 $19,692 $18,009 $16,343 $15,317 $13,267 $12,048 $11,146 $11,020 $12,049 $13,521 $15,910 $18,413

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
Gaian Adventure Fabric and Notions ecommerce fabric store business plan appendix. Gaian Adventure Fabric and Notions is a retail and online fabric store specializing in materials and accessories for sewing outdoor equipment, gear, and clothing.
\n