Women's Boutique Shoe Store Business Plan

Start your plan
Start my business plan

Start your own women's boutique shoe store business plan

One, Two, Step!

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
Shoes 0% $7,500 $7,725 $7,957 $8,195 $8,441 $8,695 $8,955 $9,224 $9,501 $9,786 $10,079 $10,382
Accessories 0% $100 $103 $106 $109 $113 $116 $119 $123 $127 $130 $134 $138
Total Sales $7,600 $7,828 $8,063 $8,305 $8,554 $8,810 $9,075 $9,347 $9,627 $9,916 $10,214 $10,520
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
Shoes 60% $4,500 $4,635 $4,774 $4,917 $5,065 $5,217 $5,373 $5,534 $5,700 $5,871 $6,048 $6,229
Accessories 60% $60 $62 $64 $66 $68 $70 $72 $74 $76 $78 $81 $83
Boxes and bags 1% $76 $78 $81 $83 $86 $88 $91 $93 $96 $99 $102 $105
Shipping costs for website sales 2% $152 $157 $161 $166 $171 $176 $181 $187 $193 $198 $204 $210
Subtotal Direct Cost of Sales $4,788 $4,932 $5,080 $5,232 $5,389 $5,551 $5,717 $5,889 $6,065 $6,247 $6,435 $6,628
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
Operations Assistant (part-time) 0% $1,013 $1,013 $1,013 $1,013 $1,013 $1,013 $1,013 $1,013 $1,013 $1,013 $1,013 $1,013
Sales Associate (Part-Time) 0% $780 $780 $780 $780 $780 $780 $780 $780 $780 $780 $780 $780
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793

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 $7,600 $7,828 $8,063 $8,305 $8,554 $8,810 $9,075 $9,347 $9,627 $9,916 $10,214 $10,520
Direct Cost of Sales $4,788 $4,932 $5,080 $5,232 $5,389 $5,551 $5,717 $5,889 $6,065 $6,247 $6,435 $6,628
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $4,788 $4,932 $5,080 $5,232 $5,389 $5,551 $5,717 $5,889 $6,065 $6,247 $6,435 $6,628
Gross Margin $2,812 $2,896 $2,983 $3,073 $3,165 $3,260 $3,358 $3,458 $3,562 $3,669 $3,779 $3,892
Gross Margin % 37.00% 37.00% 37.00% 37.00% 37.00% 37.00% 37.00% 37.00% 37.00% 37.00% 37.00% 37.00%
Expenses
Payroll $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793
Marketing/Promotion $1,500 $75 $100 $100 $75 $75 $75 $75 $75 $75 $75 $75
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mortgage %/Rent $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Utilities $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80
Insurance $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Website maintenance $31 $31 $31 $31 $31 $31 $31 $31 $31 $31 $31 $31
POS contract/fees 15% $35 $35 $35 $35 $35 $35 $35 $35 $35 $35 $35 $35
Payroll taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $3,739 $2,314 $2,339 $2,339 $2,314 $2,314 $2,314 $2,314 $2,314 $2,314 $2,314 $2,314
Profit Before Interest and Taxes ($927) $583 $645 $734 $851 $946 $1,044 $1,145 $1,249 $1,356 $1,466 $1,579
EBITDA ($927) $583 $645 $734 $851 $946 $1,044 $1,145 $1,249 $1,356 $1,466 $1,579
Interest Expense $205 $203 $200 $197 $194 $191 $188 $185 $182 $179 $177 $174
Taxes Incurred ($340) $114 $134 $161 $197 $227 $257 $288 $320 $353 $387 $422
Net Profit ($792) $266 $312 $376 $460 $529 $599 $672 $746 $823 $902 $984
Net Profit/Sales -10.43% 3.40% 3.86% 4.53% 5.38% 6.00% 6.60% 7.19% 7.75% 8.30% 8.83% 9.35%

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 $7,600 $7,828 $8,063 $8,305 $8,554 $8,810 $9,075 $9,347 $9,627 $9,916 $10,214 $10,520
Subtotal Cash from Operations $7,600 $7,828 $8,063 $8,305 $8,554 $8,810 $9,075 $9,347 $9,627 $9,916 $10,214 $10,520
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 $7,600 $7,828 $8,063 $8,305 $8,554 $8,810 $9,075 $9,347 $9,627 $9,916 $10,214 $10,520
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 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793 $1,793
Bill Payments $60 $1,946 $5,839 $5,897 $6,406 $6,622 $6,819 $7,023 $7,233 $7,449 $7,672 $7,902
Subtotal Spent on Operations $1,853 $3,739 $7,632 $7,689 $8,199 $8,414 $8,612 $8,816 $9,025 $9,242 $9,465 $9,694
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 $347 $347 $347 $347 $347 $347 $347 $347 $347 $347 $347 $347
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 $2,200 $4,086 $7,979 $8,036 $8,546 $8,761 $8,959 $9,163 $9,372 $9,589 $9,812 $10,041
Net Cash Flow $5,400 $3,742 $84 $269 $8 $49 $116 $184 $255 $328 $402 $479
Cash Balance $15,400 $19,143 $19,227 $19,496 $19,504 $19,553 $19,669 $19,853 $20,108 $20,436 $20,838 $21,317

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 $10,000 $15,400 $19,143 $19,227 $19,496 $19,504 $19,553 $19,669 $19,853 $20,108 $20,436 $20,838 $21,317
Inventory $15,000 $10,212 $10,280 $10,201 $10,464 $10,778 $11,101 $11,434 $11,777 $12,131 $12,495 $12,869 $13,255
Other Current Assets $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total Current Assets $30,000 $30,612 $34,423 $34,428 $34,960 $35,281 $35,654 $36,103 $36,631 $37,239 $37,930 $38,707 $39,573
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 $30,000 $30,612 $34,423 $34,428 $34,960 $35,281 $35,654 $36,103 $36,631 $37,239 $37,930 $38,707 $39,573
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 $1,751 $5,643 $5,683 $6,186 $6,394 $6,585 $6,782 $6,985 $7,194 $7,409 $7,631 $7,859
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 $1,751 $5,643 $5,683 $6,186 $6,394 $6,585 $6,782 $6,985 $7,194 $7,409 $7,631 $7,859
Long-term Liabilities $25,000 $24,653 $24,306 $23,959 $23,612 $23,265 $22,918 $22,571 $22,224 $21,877 $21,530 $21,183 $20,836
Total Liabilities $25,000 $26,404 $29,949 $29,642 $29,798 $29,659 $29,503 $29,353 $29,209 $29,071 $28,939 $28,814 $28,695
Paid-in Capital $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Retained Earnings ($5,000) ($5,000) ($5,000) ($5,000) ($5,000) ($5,000) ($5,000) ($5,000) ($5,000) ($5,000) ($5,000) ($5,000) ($5,000)
Earnings $0 ($792) ($526) ($215) $162 $622 $1,151 $1,750 $2,422 $3,168 $3,991 $4,894 $5,878
Total Capital $5,000 $4,208 $4,474 $4,785 $5,162 $5,622 $6,151 $6,750 $7,422 $8,168 $8,991 $9,894 $10,878
Total Liabilities and Capital $30,000 $30,612 $34,423 $34,428 $34,960 $35,281 $35,654 $36,103 $36,631 $37,239 $37,930 $38,707 $39,573
Net Worth $5,000 $4,208 $4,474 $4,785 $5,162 $5,622 $6,151 $6,750 $7,422 $8,168 $8,991 $9,894 $10,878

Download link edge graphic Download this plan

Start your own women's boutique shoe store 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.