Gifts, Novelties, Souvenir Business Plan

Start your plan
Start my business plan

Start your own gifts, novelties, souvenir business plan

Avant-Garde Shop

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
Apparel 0% $2,720 $2,747 $2,775 $2,802 $2,830 $2,859 $2,887 $2,916 $2,945 $2,975 $3,005 $3,035
Stationary 0% $950 $960 $969 $979 $989 $998 $1,008 $1,019 $1,029 $1,039 $1,049 $1,060
Novelty 0% $1,750 $1,768 $1,785 $1,803 $1,821 $1,839 $1,858 $1,876 $1,895 $1,914 $1,933 $1,952
Accessories 0% $800 $808 $816 $824 $832 $841 $849 $858 $866 $875 $884 $893
Traditional Arts & Crafts 0% $300 $303 $306 $309 $312 $315 $318 $322 $325 $328 $331 $335
Books & Magazines 0% $400 $404 $408 $412 $416 $420 $425 $429 $433 $437 $442 $446
Others 0% $200 $202 $204 $206 $208 $210 $212 $214 $217 $219 $221 $223
Total Sales $7,120 $7,191 $7,263 $7,336 $7,409 $7,483 $7,558 $7,634 $7,710 $7,787 $7,865 $7,944
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
Apparel $805 $805 $805 $805 $805 $805 $805 $805 $805 $805 $805 $805
Stationary $281 $281 $281 $281 $281 $281 $281 $281 $281 $281 $281 $281
Novelty $518 $518 $518 $518 $518 $518 $518 $518 $518 $518 $518 $518
Accessory $237 $237 $237 $237 $237 $237 $237 $237 $237 $237 $237 $237
Traditional Arts & Crafts $89 $89 $89 $89 $89 $89 $89 $89 $89 $89 $89 $89
Books & Magazines $118 $118 $118 $118 $118 $118 $118 $118 $118 $118 $118 $118
Others $59 $59 $59 $59 $59 $59 $59 $59 $59 $59 $59 $59
Subtotal Direct Cost of Sales $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107
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
Store Staff 0% $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Marketing/Store Manager 0% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800

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 $7,120 $7,191 $7,263 $7,336 $7,409 $7,483 $7,558 $7,634 $7,710 $7,787 $7,865 $7,944
Direct Cost of Sales $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107 $2,107
Gross Margin $5,013 $5,084 $5,156 $5,229 $5,302 $5,376 $5,451 $5,527 $5,603 $5,680 $5,758 $5,837
Gross Margin % 70.41% 70.70% 70.99% 71.28% 71.56% 71.85% 72.12% 72.40% 72.67% 72.94% 73.21% 73.48%
Expenses
Payroll $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Marketing/Promotion $376 $376 $376 $376 $376 $376 $376 $376 $376 $376 $376 $376
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400 $2,400
Utilities 15% $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Other $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Total Operating Expenses $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776
Profit Before Interest and Taxes ($763) ($692) ($620) ($547) ($474) ($400) ($325) ($249) ($173) ($96) ($18) $60
EBITDA ($763) ($692) ($620) ($547) ($474) ($400) ($325) ($249) ($173) ($96) ($18) $60
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 ($763) ($692) ($620) ($547) ($474) ($400) ($325) ($249) ($173) ($96) ($18) $60
Net Profit/Sales -10.71% -9.62% -8.54% -7.46% -6.40% -5.34% -4.30% -3.27% -2.25% -1.23% -0.23% 0.76%

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 $7,120 $7,191 $7,263 $7,336 $7,409 $7,483 $7,558 $7,634 $7,710 $7,787 $7,865 $7,944
Subtotal Cash from Operations $7,120 $7,191 $7,263 $7,336 $7,409 $7,483 $7,558 $7,634 $7,710 $7,787 $7,865 $7,944
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 $7,120 $7,191 $7,263 $7,336 $7,409 $7,483 $7,558 $7,634 $7,710 $7,787 $7,865 $7,944
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 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Bill Payments $133 $3,976 $3,976 $3,976 $3,976 $3,976 $3,976 $3,976 $3,976 $3,976 $4,504 $19,288
Subtotal Spent on Operations $1,933 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $6,304 $21,088
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 $1,933 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $5,776 $6,304 $21,088
Net Cash Flow $5,187 $1,415 $1,487 $1,559 $1,633 $1,707 $1,782 $1,857 $1,934 $2,011 $1,561 ($13,145)
Cash Balance $74,502 $75,918 $77,405 $78,964 $80,597 $82,304 $84,086 $85,943 $87,877 $89,887 $91,448 $78,303

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 $69,315 $74,502 $75,918 $77,405 $78,964 $80,597 $82,304 $84,086 $85,943 $87,877 $89,887 $91,448 $78,303
Inventory $25,282 $23,175 $21,068 $18,962 $16,855 $14,748 $12,641 $10,534 $8,427 $6,321 $4,214 $17,947 $15,840
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $94,597 $97,678 $96,986 $96,366 $95,819 $95,345 $94,945 $94,620 $94,370 $94,197 $94,101 $109,395 $94,143
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 $94,597 $97,678 $96,986 $96,366 $95,819 $95,345 $94,945 $94,620 $94,370 $94,197 $94,101 $109,395 $94,143
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 $3,843 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $19,156 $3,844
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 $3,843 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $19,156 $3,844
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $3,843 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $3,844 $19,156 $3,844
Paid-in Capital $166,597 $166,597 $166,597 $166,597 $166,597 $166,597 $166,597 $166,597 $166,597 $166,597 $166,597 $166,597 $166,597
Retained Earnings ($72,000) ($72,000) ($72,000) ($72,000) ($72,000) ($72,000) ($72,000) ($72,000) ($72,000) ($72,000) ($72,000) ($72,000) ($72,000)
Earnings $0 ($763) ($1,455) ($2,075) ($2,622) ($3,096) ($3,496) ($3,821) ($4,070) ($4,244) ($4,340) ($4,358) ($4,297)
Total Capital $94,597 $93,834 $93,142 $92,522 $91,975 $91,501 $91,101 $90,776 $90,527 $90,353 $90,257 $90,239 $90,300
Total Liabilities and Capital $94,597 $97,678 $96,986 $96,366 $95,819 $95,345 $94,945 $94,620 $94,370 $94,197 $94,101 $109,395 $94,143
Net Worth $94,597 $93,834 $93,142 $92,522 $91,975 $91,501 $91,101 $90,776 $90,527 $90,353 $90,257 $90,239 $90,300

Download link edge graphic Download this plan

Start your own gifts, novelties, souvenir 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.