Gift Novelty Souvenir Shop Business Plan

Start your plan
Start my business plan

Start your own gift novelty souvenir shop business plan

Yeti Cards & Gifts

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Cards 0% $1,654 $1,715 $1,878 $1,854 $1,901 $2,154 $2,745 $2,898 $3,112 $3,225 $3,389 $3,656
Health & Beauty 0% $1,472 $1,526 $1,671 $1,650 $1,692 $1,917 $2,443 $2,579 $2,770 $2,870 $3,016 $3,254
Novelty 0% $1,290 $1,338 $1,465 $1,446 $1,483 $1,680 $2,141 $2,260 $2,427 $2,516 $2,643 $2,852
Candy & Beverages 0% $1,389 $1,441 $1,578 $1,557 $1,597 $1,809 $2,306 $2,434 $2,614 $2,709 $2,847 $3,071
Japanese 0% $1,224 $1,269 $1,390 $1,372 $1,407 $1,594 $2,031 $2,145 $2,303 $2,387 $2,508 $2,705
Total Sales $7,030 $7,289 $7,982 $7,880 $8,079 $9,155 $11,666 $12,317 $13,226 $13,706 $14,403 $15,538
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cards $579 $600 $657 $649 $665 $754 $961 $1,014 $1,089 $1,129 $1,186 $1,280
Health & Beauty $515 $534 $585 $578 $592 $671 $855 $903 $969 $1,005 $1,056 $1,139
Novelty $452 $468 $513 $506 $519 $588 $749 $791 $850 $880 $925 $998
Candy & Beverages $486 $504 $552 $545 $559 $633 $807 $852 $915 $948 $996 $1,075
Japanese $428 $444 $486 $480 $492 $558 $711 $751 $806 $835 $878 $947
Subtotal Direct Cost of Sales $2,460 $2,551 $2,794 $2,758 $2,828 $3,204 $4,083 $4,311 $4,629 $4,797 $5,041 $5,438
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Dan 0% $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Ishada 0% $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Part-time employee 0% $0 $0 $0 $0 $0 $552 $552 $552 $552 $552 $552 $552
Part-time employee 0% $0 $0 $0 $0 $0 $552 $552 $552 $552 $552 $552 $552
Part-time employee 0% $0 $0 $0 $0 $0 $552 $552 $552 $552 $552 $552 $552
Total People 2 2 2 2 2 5 5 5 5 5 5 5
Total Payroll $2,400 $2,400 $2,400 $2,400 $2,400 $4,056 $4,056 $4,056 $4,056 $4,056 $4,056 $4,056

General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
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
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $7,030 $7,289 $7,982 $7,880 $8,079 $9,155 $11,666 $12,317 $13,226 $13,706 $14,403 $15,538
Direct Cost of Sales $2,460 $2,551 $2,794 $2,758 $2,828 $3,204 $4,083 $4,311 $4,629 $4,797 $5,041 $5,438
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,460 $2,551 $2,794 $2,758 $2,828 $3,204 $4,083 $4,311 $4,629 $4,797 $5,041 $5,438
Gross Margin $4,569 $4,738 $5,188 $5,122 $5,252 $5,950 $7,583 $8,006 $8,597 $8,909 $9,362 $10,100
Gross Margin % 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00% 65.00%
Expenses
Payroll $2,400 $2,400 $2,400 $2,400 $2,400 $4,056 $4,056 $4,056 $4,056 $4,056 $4,056 $4,056
Sales and Marketing and Other Expenses $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Depreciation $167 $167 $167 $250 $250 $250 $250 $250 $250 $250 $250 $250
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $200 $200 $200 $200 $200 $200 $350 $350 $350 $350 $350 $350
Insurance $250 $250 $250 $250 $250 $250 $450 $450 $450 $450 $450 $450
Rent $600 $600 $600 $600 $600 $600 $1,100 $1,100 $1,100 $1,100 $1,100 $1,100
Payroll Taxes 15% $360 $360 $360 $360 $360 $608 $608 $608 $608 $608 $608 $608
Other $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Total Operating Expenses $4,577 $4,577 $4,577 $4,660 $4,660 $6,564 $7,414 $7,414 $7,414 $7,414 $7,414 $7,414
Profit Before Interest and Taxes ($8) $161 $611 $462 $592 ($614) $169 $591 $1,183 $1,495 $1,948 $2,685
EBITDA $159 $328 $778 $712 $842 ($364) $419 $841 $1,433 $1,745 $2,198 $2,935
Interest Expense $125 $125 $125 $289 $287 $285 $283 $280 $278 $276 $273 $271
Taxes Incurred ($40) $11 $146 $52 $91 ($270) ($34) $93 $271 $366 $502 $724
Net Profit ($93) $25 $340 $121 $213 ($629) ($80) $218 $633 $853 $1,172 $1,690
Net Profit/Sales -1.32% 0.35% 4.26% 1.53% 2.64% -6.87% -0.68% 1.77% 4.79% 6.22% 8.14% 10.88%

Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $7,030 $7,289 $7,982 $7,880 $8,079 $9,155 $11,666 $12,317 $13,226 $13,706 $14,403 $15,538
Subtotal Cash from Operations $7,030 $7,289 $7,982 $7,880 $8,079 $9,155 $11,666 $12,317 $13,226 $13,706 $14,403 $15,538
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 $20,000 $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 $7,030 $7,289 $7,982 $27,880 $8,079 $9,155 $11,666 $12,317 $13,226 $13,706 $14,403 $15,538
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $2,400 $2,400 $2,400 $2,400 $2,400 $4,056 $4,056 $4,056 $4,056 $4,056 $4,056 $4,056
Bill Payments $4,071 $2,097 $2,150 $2,321 $3,552 $5,313 $5,976 $8,395 $8,063 $8,640 $8,747 $9,220
Subtotal Spent on Operations $6,471 $4,497 $4,550 $4,721 $5,952 $9,369 $10,032 $12,451 $12,119 $12,696 $12,803 $13,276
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 $265 $267 $269 $271 $274 $276 $278 $281 $283
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $10,000 $0 $0 $5,000 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $16,471 $4,497 $4,550 $9,986 $6,219 $9,638 $10,303 $12,725 $12,395 $12,975 $13,084 $13,559
Net Cash Flow ($9,441) $2,792 $3,431 $17,894 $1,860 ($484) $1,363 ($408) $831 $732 $1,319 $1,979
Cash Balance $2,922 $5,714 $9,145 $27,038 $28,898 $28,414 $29,777 $29,369 $30,200 $30,932 $32,251 $34,230
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $12,363 $2,922 $5,714 $9,145 $27,038 $28,898 $28,414 $29,777 $29,369 $30,200 $30,932 $32,251 $34,230
Inventory $12,455 $9,995 $7,444 $4,650 $3,034 $3,111 $3,524 $4,492 $4,742 $5,092 $5,277 $5,545 $5,982
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $24,818 $12,916 $13,157 $13,795 $30,072 $32,009 $31,939 $34,269 $34,111 $35,292 $36,209 $37,796 $40,212
Long-term Assets
Long-term Assets $5,000 $15,000 $15,000 $15,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Accumulated Depreciation $2,751 $2,918 $3,085 $3,252 $3,502 $3,752 $4,002 $4,252 $4,502 $4,752 $5,002 $5,252 $5,502
Total Long-term Assets $2,249 $12,082 $11,915 $11,748 $16,498 $16,248 $15,998 $15,748 $15,498 $15,248 $14,998 $14,748 $14,498
Total Assets $27,067 $24,998 $25,073 $25,543 $46,570 $48,257 $47,937 $50,017 $49,609 $50,541 $51,207 $52,545 $54,711
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $4,001 $2,025 $2,074 $2,205 $3,376 $5,117 $5,695 $8,127 $7,775 $8,349 $8,441 $8,887 $9,646
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 $4,001 $2,025 $2,074 $2,205 $3,376 $5,117 $5,695 $8,127 $7,775 $8,349 $8,441 $8,887 $9,646
Long-term Liabilities $15,000 $15,000 $15,000 $15,000 $34,735 $34,468 $34,199 $33,928 $33,654 $33,378 $33,100 $32,819 $32,536
Total Liabilities $19,001 $17,025 $17,074 $17,205 $38,111 $39,585 $39,894 $42,054 $41,429 $41,727 $41,540 $41,706 $42,182
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings $2,612 $8,066 $8,066 $8,066 $8,066 $8,066 $8,066 $8,066 $8,066 $8,066 $8,066 $8,066 $8,066
Earnings $5,454 ($93) ($68) $272 $393 $606 ($23) ($103) $114 $747 $1,601 $2,773 $4,463
Total Capital $8,066 $7,973 $7,998 $8,338 $8,459 $8,672 $8,043 $7,963 $8,180 $8,813 $9,667 $10,839 $12,529
Total Liabilities and Capital $27,067 $24,998 $25,073 $25,543 $46,570 $48,257 $47,937 $50,017 $49,609 $50,541 $51,207 $52,545 $54,711
Net Worth $8,066 $7,973 $7,998 $8,338 $8,459 $8,672 $8,043 $7,963 $8,180 $8,813 $9,667 $10,839 $12,529

Download link edge graphic Download this plan

Start your own gift novelty souvenir 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.