Glass Dreams stained glass gallery business plan appendix. Glass Dreams, a stained glass art gallery, studio, and retailer of stained glass tools and supplies expands its studio, and opens a second storefront to improve retail offerings.

Glass Dreams

Start your own business plan »

Stained Glass Gallery Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Retail 0% $5,000 $6,000 $7,000 $8,000 $9,000 $10,000 $12,000 $12,000 $14,000 $14,000 $14,000 $14,000
Courses 0% $5,000 $5,000 $6,000 $7,000 $8,000 $8,000 $10,000 $10,000 $8,000 $8,000 $8,000 $6,000
Art Pieces 0% $9,000 $8,500 $8,000 $11,000 $13,000 $12,000 $10,000 $12,000 $7,000 $8,000 $10,000 $10,000
Total Sales $19,000 $19,500 $21,000 $26,000 $30,000 $30,000 $32,000 $34,000 $29,000 $30,000 $32,000 $30,000
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Retail $1,300 $1,600 $2,100 $3,000 $4,000 $4,000 $4,500 $4,500 $4,000 $4,200 $4,000 $3,300
Courses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Art Pieces $1,000 $1,500 $2,000 $2,500 $2,500 $2,500 $2,000 $2,500 $1,750 $2,000 $2,500 $2,500
Subtotal Direct Cost of Sales $2,300 $3,100 $4,100 $5,500 $6,500 $6,500 $6,500 $7,000 $5,750 $6,200 $6,500 $5,800
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Jan Primak 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
Retail Store Manager 0% $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700 $2,700
Apprentices/Project Assistants (2) 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Retail Staff (2) 0% $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200 $3,200
Total People 5 5 5 5 5 5 5 5 5 5 5 5
Total Payroll $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900
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 $19,000 $19,500 $21,000 $26,000 $30,000 $30,000 $32,000 $34,000 $29,000 $30,000 $32,000 $30,000
Direct Cost of Sales $2,300 $3,100 $4,100 $5,500 $6,500 $6,500 $6,500 $7,000 $5,750 $6,200 $6,500 $5,800
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,300 $3,100 $4,100 $5,500 $6,500 $6,500 $6,500 $7,000 $5,750 $6,200 $6,500 $5,800
Gross Margin $16,700 $16,400 $16,900 $20,500 $23,500 $23,500 $25,500 $27,000 $23,250 $23,800 $25,500 $24,200
Gross Margin % 87.89% 84.10% 80.48% 78.85% 78.33% 78.33% 79.69% 79.41% 80.17% 79.33% 79.69% 80.67%
Expenses
Payroll $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900
Sales and Marketing and Other Expenses $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Payroll Taxes 15% $1,935 $1,935 $1,935 $1,935 $1,935 $1,935 $1,935 $1,935 $1,935 $1,935 $1,935 $1,935
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $18,735 $18,735 $18,735 $18,735 $18,735 $18,735 $18,735 $18,735 $18,735 $18,735 $18,735 $18,735
Profit Before Interest and Taxes ($2,035) ($2,335) ($1,835) $1,765 $4,765 $4,765 $6,765 $8,265 $4,515 $5,065 $6,765 $5,465
EBITDA ($2,035) ($2,335) ($1,835) $1,765 $4,765 $4,765 $6,765 $8,265 $4,515 $5,065 $6,765 $5,465
Interest Expense $409 $402 $394 $387 $379 $372 $364 $357 $349 $342 $334 $327
Taxes Incurred ($733) ($821) ($669) $413 $1,316 $1,318 $1,920 $2,373 $1,250 $1,417 $1,929 $1,541
Net Profit ($1,711) ($1,916) ($1,560) $965 $3,070 $3,075 $4,481 $5,536 $2,916 $3,306 $4,502 $3,597
Net Profit/Sales -9.00% -9.82% -7.43% 3.71% 10.23% 10.25% 14.00% 16.28% 10.06% 11.02% 14.07% 11.99%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $19,000 $19,500 $21,000 $26,000 $30,000 $30,000 $32,000 $34,000 $29,000 $30,000 $32,000 $30,000
Subtotal Cash from Operations $19,000 $19,500 $21,000 $26,000 $30,000 $30,000 $32,000 $34,000 $29,000 $30,000 $32,000 $30,000
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 $19,000 $19,500 $21,000 $26,000 $30,000 $30,000 $32,000 $34,000 $29,000 $30,000 $32,000 $30,000
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900 $12,900
Bill Payments $16,184 $5,508 $5,420 $5,596 $6,665 $7,530 $7,544 $8,134 $8,646 $11,118 $14,310 $14,855
Subtotal Spent on Operations $29,084 $18,408 $18,320 $18,496 $19,565 $20,430 $20,444 $21,034 $21,546 $24,018 $27,210 $27,755
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 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900
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 $29,984 $19,308 $19,220 $19,396 $20,465 $21,330 $21,344 $21,934 $22,446 $24,918 $28,110 $28,655
Net Cash Flow ($10,984) $192 $1,780 $6,604 $9,535 $8,670 $10,656 $12,066 $6,554 $5,082 $3,890 $1,345
Cash Balance $39,016 $39,209 $40,988 $47,592 $57,127 $65,797 $76,453 $88,518 $95,073 $100,154 $104,044 $105,389
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $50,000 $39,016 $39,209 $40,988 $47,592 $57,127 $65,797 $76,453 $88,518 $95,073 $100,154 $104,044 $105,389
Inventory $50,000 $47,700 $44,600 $40,500 $35,000 $28,500 $22,000 $15,500 $8,500 $6,325 $6,820 $7,150 $6,380
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $100,000 $86,716 $83,809 $81,488 $82,592 $85,627 $87,797 $91,953 $97,018 $101,398 $106,974 $111,194 $111,769
Long-term Assets
Long-term Assets $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Accumulated Depreciation $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Total Long-term Assets $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000
Total Assets $117,000 $103,716 $100,809 $98,488 $99,592 $102,627 $104,797 $108,953 $114,018 $118,398 $123,974 $128,194 $128,769
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $16,000 $5,327 $5,235 $5,375 $6,414 $7,279 $7,274 $7,849 $8,279 $10,642 $13,812 $14,431 $12,309
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 $16,000 $5,327 $5,235 $5,375 $6,414 $7,279 $7,274 $7,849 $8,279 $10,642 $13,812 $14,431 $12,309
Long-term Liabilities $50,000 $49,100 $48,200 $47,300 $46,400 $45,500 $44,600 $43,700 $42,800 $41,900 $41,000 $40,100 $39,200
Total Liabilities $66,000 $54,427 $53,435 $52,675 $52,814 $52,779 $51,874 $51,549 $51,079 $52,542 $54,812 $54,531 $51,509
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings $11,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000
Earnings $40,000 ($1,711) ($3,627) ($5,187) ($4,222) ($1,152) $1,923 $6,404 $11,940 $14,856 $18,162 $22,664 $26,260
Total Capital $51,000 $49,289 $47,373 $45,813 $46,778 $49,848 $52,923 $57,404 $62,940 $65,856 $69,162 $73,664 $77,261
Total Liabilities and Capital $117,000 $103,716 $100,809 $98,488 $99,592 $102,627 $104,797 $108,953 $114,018 $118,398 $123,974 $128,194 $128,769
Net Worth $51,000 $49,289 $47,373 $45,813 $46,778 $49,848 $52,923 $57,404 $62,940 $65,856 $69,162 $73,664 $77,260

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
Glass Dreams stained glass gallery business plan appendix. Glass Dreams, a stained glass art gallery, studio, and retailer of stained glass tools and supplies expands its studio, and opens a second storefront to improve retail offerings.
\n