Family Clothing Business Plan

Start your plan
Start my business plan

Start your own family clothing business plan

ReHabiliments

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
Men’s Apparel 0% $0 $0 $100,000 $102,000 $104,040 $106,121 $108,243 $110,408 $112,616 $114,869 $117,166 $119,509
Women’s Apparel 0% $0 $0 $150,000 $154,500 $159,135 $163,909 $168,826 $173,891 $179,108 $184,481 $190,016 $195,716
Boy’s Apparel 0% $0 $0 $20,000 $20,800 $21,632 $22,497 $23,397 $24,333 $25,306 $26,319 $27,371 $28,466
Girl’s Apparel 0% $0 $0 $21,000 $21,420 $21,848 $22,285 $22,731 $23,186 $23,649 $24,122 $24,605 $25,097
Infants’/Toddlers’ Apparel 0% $0 $0 $28,000 $28,560 $29,131 $29,714 $30,308 $30,914 $31,533 $32,163 $32,806 $33,463
Internet Sales 0% $0 $0 $180,000 $183,600 $187,272 $191,017 $194,838 $198,735 $202,709 $206,763 $210,899 $215,117
Total Sales $0 $0 $499,000 $510,880 $523,059 $535,544 $548,344 $561,467 $574,922 $588,717 $602,863 $617,368
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
All Product Lines $0 $0 $99,800 $102,176 $104,612 $107,109 $109,669 $112,293 $114,984 $117,743 $120,573 $123,474
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $0 $99,800 $102,176 $104,612 $107,109 $109,669 $112,293 $114,984 $117,743 $120,573 $123,474
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
President/CEO 0% $0 $8,554 $8,554 $8,554 $8,554 $8,554 $8,554 $8,554 $8,554 $8,554 $8,554 $8,554
Chief Financial Officer 0% $0 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500 $6,500
VP of Product Development 0% $3,189 $3,189 $3,189 $3,189 $3,189 $3,189 $3,189 $3,189 $3,189 $3,189 $3,189 $3,189
VP of Business Development 0% $0 $0 $3,815 $3,815 $3,815 $3,815 $3,815 $3,815 $3,815 $3,815 $3,815 $3,815
VP of Supply Chain Management 0% $0 $0 $3,944 $3,944 $3,944 $3,944 $3,944 $3,944 $3,944 $3,944 $3,944 $3,944
VP of Sales and Marketing 0% $0 $0 $4,379 $4,379 $4,379 $4,379 $4,379 $4,379 $4,379 $4,379 $4,379 $4,379
Executive Assistant 0% $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
Senior Fashion Designer 0% $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750
Design Assistant 0% $0 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
Seamstress 0% $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Assistant Seamstress 0% $0 $1,760 $1,760 $1,760 $1,760 $1,760 $1,760 $1,760 $1,760 $1,760 $1,760 $1,760
Pattern Cutter 1 0% $0 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600
Pattern Cutter 2 0% $0 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600
Warehouse Manager 0% $2,115 $4,229 $4,229 $4,229 $4,229 $4,229 $4,229 $4,229 $4,229 $4,229 $4,229 $4,229
Heavy Truck Driver/Warehouse Assistant 0% $0 $0 $0 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920 $1,920
Packer/Shipping & Receiving Clerk 1 0% $0 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520
Packer/Shipping & Receiving Clerk 2 0% $0 $0 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520
Packer/Shipping & Receiving Clerk 3 0% $0 $0 $0 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520
Packer/Shipping & Receiving Clerk 4 0% $0 $0 $0 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520 $1,520
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 4 12 16 19 19 19 19 19 19 19 19 19
Total Payroll $12,454 $40,422 $54,080 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040

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 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00%
Long-term Interest Rate 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50%
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 $0 $499,000 $510,880 $523,059 $535,544 $548,344 $561,467 $574,922 $588,717 $602,863 $617,368
Direct Cost of Sales $0 $0 $99,800 $102,176 $104,612 $107,109 $109,669 $112,293 $114,984 $117,743 $120,573 $123,474
Shipping/Postage $0 $0 $12,475 $12,772 $13,076 $13,389 $13,709 $14,037 $14,373 $14,718 $15,072 $15,434
Total Cost of Sales $0 $0 $112,275 $114,948 $117,688 $120,497 $123,377 $126,330 $129,357 $132,461 $135,644 $138,908
Gross Margin $0 $0 $386,725 $395,932 $405,370 $415,046 $424,966 $435,137 $445,564 $456,256 $467,219 $478,460
Gross Margin % 0.00% 0.00% 77.50% 77.50% 77.50% 77.50% 77.50% 77.50% 77.50% 77.50% 77.50% 77.50%
Expenses
Payroll $12,454 $40,422 $54,080 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040
Temporary Staff $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,120 $3,120 $29,634
Depreciation $359 $359 $359 $359 $359 $359 $359 $359 $359 $359 $359 $359
Office Supplies $200 $202 $204 $206 $208 $210 $212 $214 $217 $219 $221 $223
Travel/Entertainment $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Marketing/Promotion $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Maintenance $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Dues/Subscriptions $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Photocopies $1,000 $1,010 $1,020 $1,030 $1,041 $1,051 $1,062 $1,072 $1,083 $1,094 $1,105 $1,116
Cellular Phone $300 $303 $306 $309 $312 $315 $318 $322 $325 $328 $331 $335
Telephone $400 $404 $408 $412 $416 $420 $425 $429 $433 $437 $442 $446
Vehicle Expenses $1,000 $1,010 $1,020 $1,030 $1,041 $1,051 $1,062 $1,072 $1,083 $1,094 $1,105 $1,116
Internet Fees $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Rent $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Utilities $600 $600 $800 $800 $800 $800 $800 $800 $1,100 $1,100 $1,100 $1,100
Insurance $127 $127 $127 $127 $127 $127 $127 $127 $127 $127 $127 $127
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Consulting Accountant $1,500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Consulting Attorney 15% $1,500 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Charitable Donations 15% $0 $0 $0 $24,950 $25,544 $26,153 $26,777 $27,417 $28,073 $28,746 $29,436 $30,143
Bad Debt Expense $0 $0 $7,984 $8,174 $8,369 $8,569 $8,773 $8,983 $9,199 $9,419 $9,646 $9,878
Total Operating Expenses $34,190 $59,187 $81,058 $111,188 $112,006 $112,845 $113,705 $114,586 $115,788 $119,833 $120,781 $148,266
Profit Before Interest and Taxes ($34,190) ($59,187) $305,667 $284,744 $293,364 $302,201 $311,262 $320,551 $329,776 $336,423 $346,438 $330,194
EBITDA ($33,831) ($58,828) $306,026 $285,104 $293,723 $302,560 $311,621 $320,910 $330,135 $336,782 $346,797 $330,553
Interest Expense $1,448 $1,438 $1,428 $1,418 $1,408 $1,398 $1,387 $1,377 $1,366 $1,356 $1,345 $1,334
Taxes Incurred ($10,692) ($18,188) $91,272 $84,998 $87,587 $90,241 $92,962 $95,752 $98,523 $100,520 $103,528 $98,658
Net Profit ($24,947) ($42,438) $212,967 $198,328 $204,369 $210,562 $216,912 $223,422 $229,887 $234,547 $241,565 $230,202
Net Profit/Sales 0.00% 0.00% 42.68% 38.82% 39.07% 39.32% 39.56% 39.79% 39.99% 39.84% 40.07% 37.29%

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 $0 $249,500 $255,440 $261,529 $267,772 $274,172 $280,733 $287,461 $294,359 $301,431 $308,684
Cash from Receivables $0 $0 $0 $8,317 $249,698 $255,643 $261,737 $267,985 $274,391 $280,958 $287,691 $294,594
Subtotal Cash from Operations $0 $0 $249,500 $263,757 $511,227 $523,415 $535,909 $548,719 $561,851 $575,316 $589,122 $603,278
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 $0 $249,500 $263,757 $511,227 $523,415 $535,909 $548,719 $561,851 $575,316 $589,122 $603,278
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 $12,454 $40,422 $54,080 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040 $59,040
Bill Payments $404 $11,784 $11,314 $290,187 $255,973 $262,181 $268,546 $275,071 $281,768 $288,903 $298,046 $305,875
Subtotal Spent on Operations $12,859 $52,206 $65,394 $349,227 $315,013 $321,221 $327,586 $334,111 $340,808 $347,943 $357,086 $364,915
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 $3,396 $3,423 $3,451 $3,478 $3,506 $3,534 $3,562 $3,591 $3,620 $3,648 $3,678 $3,707
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 $16,255 $55,629 $68,844 $352,705 $318,519 $324,755 $331,148 $337,702 $344,428 $351,591 $360,764 $368,623
Net Cash Flow ($16,255) ($55,629) $180,656 ($88,948) $192,708 $198,659 $204,761 $211,017 $217,424 $223,725 $228,358 $234,656
Cash Balance $372,528 $316,899 $497,555 $408,606 $601,315 $799,974 $1,004,735 $1,215,751 $1,433,175 $1,656,901 $1,885,259 $2,119,915
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 $388,783 $372,528 $316,899 $497,555 $408,606 $601,315 $799,974 $1,004,735 $1,215,751 $1,433,175 $1,656,901 $1,885,259 $2,119,915
Accounts Receivable $0 $0 $0 $249,500 $496,623 $508,455 $520,584 $533,018 $545,766 $558,836 $572,237 $585,978 $600,068
Inventory $50,000 $50,000 $50,000 $109,780 $112,394 $115,073 $117,820 $120,636 $123,523 $126,483 $129,518 $132,630 $135,821
Other Current Assets $24,950 $24,950 $24,950 $24,950 $24,950 $24,950 $24,950 $24,950 $24,950 $24,950 $24,950 $24,950 $24,950
Total Current Assets $463,733 $447,478 $391,849 $881,785 $1,042,573 $1,249,792 $1,463,327 $1,683,339 $1,909,990 $2,143,445 $2,383,606 $2,628,817 $2,880,753
Long-term Assets
Long-term Assets $34,485 $34,485 $34,485 $34,485 $34,485 $34,485 $34,485 $34,485 $34,485 $34,485 $34,485 $34,485 $34,485
Accumulated Depreciation $0 $359 $718 $1,078 $1,437 $1,796 $2,155 $2,515 $2,874 $3,233 $3,592 $3,951 $4,311
Total Long-term Assets $34,485 $34,126 $33,767 $33,407 $33,048 $32,689 $32,330 $31,970 $31,611 $31,252 $30,893 $30,534 $30,174
Total Assets $498,218 $481,604 $425,616 $915,192 $1,075,622 $1,282,481 $1,495,657 $1,715,309 $1,941,602 $2,174,697 $2,414,499 $2,659,350 $2,910,927
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 $11,729 $1,601 $281,661 $247,241 $253,237 $259,385 $265,687 $272,148 $278,976 $287,879 $294,844 $319,926
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 $11,729 $1,601 $281,661 $247,241 $253,237 $259,385 $265,687 $272,148 $278,976 $287,879 $294,844 $319,926
Long-term Liabilities $500,000 $496,604 $493,181 $489,730 $486,252 $482,746 $479,212 $475,650 $472,059 $468,439 $464,791 $461,113 $457,406
Total Liabilities $500,000 $508,333 $494,782 $771,392 $733,493 $735,983 $738,597 $741,337 $744,207 $747,415 $752,670 $755,957 $777,332
Paid-in Capital $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000 $23,000
Retained Earnings ($24,782) ($24,782) ($24,782) ($24,782) ($24,782) ($24,782) ($24,782) ($24,782) ($24,782) ($24,782) ($24,782) ($24,782) ($24,782)
Earnings $0 ($24,947) ($67,385) $145,582 $343,911 $548,280 $758,842 $975,754 $1,199,176 $1,429,063 $1,663,610 $1,905,175 $2,135,377
Total Capital ($1,782) ($26,729) ($69,166) $143,801 $342,129 $546,498 $757,060 $973,972 $1,197,394 $1,427,281 $1,661,828 $1,903,394 $2,133,596
Total Liabilities and Capital $498,218 $481,604 $425,616 $915,192 $1,075,622 $1,282,481 $1,495,657 $1,715,309 $1,941,602 $2,174,697 $2,414,499 $2,659,350 $2,910,927
Net Worth ($1,782) ($26,729) ($69,166) $143,801 $342,129 $546,498 $757,060 $973,972 $1,197,394 $1,427,281 $1,661,828 $1,903,394 $2,133,596

Download link edge graphic Download this plan

Start your own family clothing 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.