Blozom Boutique Business Plan Example Upmetrics

1y ago
24 Views
3 Downloads
537.65 KB
37 Pages
Last View : Today
Last Download : 3m ago
Upload by : Grady Mosby
Transcription

Blozom BoutiqueBUSINESSPLANA classic never goes out of stylePrepared By10200 Bolsa Ave, Westminster, CA, 92683John Doeinfo@upmetrics.co(650) 359-3153https://upmetrics.co

Table of ContentsExecutive Summary4Company Overview5Products & Services5Management Team5ROBIN MATHEWS5JOANNA JENSEN6Market Analysis6Strategy & Implementation6Financial Plan6EBITDA and Net IncomeChartSources & Use of FundsCompany7778Company & Industry9Legal Entity & Ownership9ROBIN MATHEWS9JOANNA JENSEN9Company History To Date9Facilities10Key Assets10Products And ServicesProducts1112Description12List of products12Features & Benefits13Development13Market Analysis14Target Customer15Customer SegmentationChartMarket SizeTarget Market15151516Trends16SWOT Analysis161 / 36

Competitive AnalysisCompetition1819Competitors19Competitive Advantage19Competitive PricingStrategy & Implementation2021Philosophy22Internet Strategy22Direct E-mail22Pricing Strategy22Marketing & Promotion Strategy22Public Relations23Advertising23Ongoing Customer Communications23Pre-Opening Events24Fashion Shows24Sales Strategy24Strategic Alliances24Goals24Exit Strategy25Operations Plan26Product rganizational Structure29Leadership29Staff Members29Hiring PlanFinancial Plan2930Fund Requirements31Use Of Funds31Income Statement Projections31Cash Flow Projections32Balance Sheet33Key Assumptions & Forecasts342 / 36

Easy to use Business Plan SoftwareGet started using a business plan template is always the fastest way to write yourbusiness plan, but as you know, you can't just fill in the blanks along with a template. Youwill need a collaborative tool that guides you on every step of your planning.Upmetrics can help. With Upmetrics, you can easily bring your team to write aprofessional business plan with automated financial forecasts. You can also do:200 Sample business plansGet access to hundreds of sample business plans covering almostall industries to kick start your business plan writing. This helpsyou to get an idea how the perfect business plan should look like.View Sample Business PlansStep-By-Step GuideYou'll receive step-by-step instruction as soon as you select anybusiness plan template. We made business planning easy withprompt help and examples on every step of your business planwriting.See How It WorksConduct accurate financial projectionsDo not worry about not having accounting skills. With Upmetrics,Simply enter your sales and costs figures, and we'll prepare all ofyour monthly/quarterly and yearly financial projections.See How It Works[YEAR ] Bus ines s Plan Bloz om Boutique3 / 36

1.Executive SummaryCompany OverviewMarket AnalysisStrategy & ImplementationFinancial PlanSources & Use of Funds[YEAR ] Bus ines s Plan Bloz om Boutique4 / 36

Company OverviewBlozom Boutique is a start-up retail establishment that will sell fashionableclothing to women of the Baby Boom generation. We will locate BlozomBoutique in downtown Pleasantville, Florida, which is a popular retirement andtourist destination. While our initial goal is to open one boutique, expansionTo unlock help try Upmetrics! plans include potentially franchising our retail store and/orbuilding a wellStart Writing here.The fashion and retail industry tends to be overly youth-focused. However, byclosely following generational fashion trends as well as our own customers’purchasing preferences, we will tailor our inventory to meet the specific needsof our clientele. We will solely focus on our styles, colors, and fits to flatter thehelp try Upmetrics! lady Baby Boomer/Meeting the needs of her figure will Tobeunlockour specialty.Products & ServicesStart writing here.Robin Mathews and Joanna Jensen are co-owners and will co-manage BlozomBoutique.To unlock help try Upmetrics! Management TeamStart writing here.ROBIN MATHEWSCo-Founder & CEO- robin@example.comMathews has worked ten years in the retail industry, including four years as themanager of an antique furniture shop. She earned a BA degree in finance fromBritannica College in Tampa, Florida.[YEAR ] Bus ines s Plan Bloz om Boutique5 / 36

JOANNA JENSENCo-Founder - Jensen@example.comJensen’s experience lies in the fashion industry. She’s worked with designers,wholesalers, and retailers for roughly 20 years. Jensen holds a BA in fashionmerchandising from Colliers Fashion Institute in Miami, Florida.Market AnalysisThe total sales reported in the U.S. retail industry in 2007 (including foodservice and automotive) exceeded 4 trillion. There are roughly 75 million BabyBoomers, half of which are women. In Pleasantville, the current population isjust fewer than 40,000. 54 percent of the total population is women who have ahelp try Upmetrics! median age of 48. The median income is 48,600. WeTowillunlockinitiallyseekStart Writing here.Strategy & ImplementationBlozom Boutique recognizes the importance of marketing. And to that end, weplan to promote our retail business with an ambitious, targeted marketingcampaign, which will include a grand opening event, local media coverage,print advertising, and a direct-mail campaign. Our goal is to keep our marketingunlock help try Upmetrics! budget to no more than 5% of our gross annual sales, Toandwe will partner withStart Writing here.Financial PlanOur company will earn revenue from our customers’ purchases of our products.Blozom Boutique’s first-year income statement illustrates a profit margin of atleast 52%, with a net income of 44,075 per month – after taxes. Finally, wehave determined our break-even point will equal no less than 15,500 in totalTo unlock help try Upmetrics! monthly sales. We project our annual profits to reach 380,000by year three.Start Writing here.[YEAR ] Bus ines s Plan Bloz om Boutique6 / 36

EBITDA and Net IncomeEBITDANet urces & Use of FundsBlozom Boutique requires 282,000 to launch successfully. We’ve alreadyraised 62,000 through personal investments and a small community grant.We are currently seeking additional funding from outside angel investors andbusiness loans. Start-up funds will be used for renovations, inventory andoperating expenses such as rent, utilities, and payroll. To unlock help try Upmetrics! Start Writing here.[YEAR ] Bus ines s Plan Bloz om Boutique7 / 36

2.CompanyCompany & IndustryLegal Entity & OwnershipCompany History To DateFacilitiesKey Assets[YEAR ] Bus ines s Plan Bloz om Boutique8 / 36

Company & IndustryBlozom Boutique will be located in downtown Pleasantville, Florida. Ourcompany is a retail establishment selling fashionable women’s clothing to upand-coming Baby Boomer retirees. Our business operates within the retailindustry and is classified under NAICS code 448120 – women’s clothingTo unlock help try Upmetrics! stores.Start Writing here.Legal Entity & OwnershipBlozom Boutique is a multi-member Limited Liability Corporation formallyorganized in Florida. Robin Mathews and Joanna Jensen are the company’sprincipal owners. We hold equal shares of ownership in the company.To unlock help try Upmetrics! Start Writing here.ROBIN MATHEWSCo-Founder & CEOMathews has worked ten years in the retail industry, including four years as themanager of an antique furniture shop. She earned a BA degree in finance fromBritannica College in Tampa, Florida.JOANNA JENSENCo-Founder - Joana@example.comJensen’s experience lies in the fashion industry. She’s worked with designers,wholesalers, and retailers for roughly 20 years. Jensen holds a BA in fashionmerchandising from Colliers Fashion Institute in Miami, Florida.Company History To Date[YEAR ] Bus ines s Plan Bloz om Boutique9 / 36

The Company is a new business aimed at providing women of the Baby Boomgeneration stylish clothing options to buy and wear. As the company’s foundersand as Baby Boomers ourselves, we found that Florida’s current boomer-wearmarket is missing the mark.To unlock help try Upmetrics! In fact, most clothing shops for the 55 set are still selling clothes that ourStart Writing here.FacilitiesPresently, Blozom Boutique does not have a bricks-and-mortar location.However, we have identified an ideal spot in the downtown district ofPleasantville. The gorgeous area includes numerous restaurants, an artgallery, a coffee shop, a candy store, and a picturesque park in the townunlock help try Upmetrics! square. We have signed a three-year lease for a 1,700Tosquarefoot building atStart Writing here.Key AssetsOur key assets are our co-owners, Robin Mathews and Joanna Jensen, whobring tremendous experience and relationships to this business.Once we launch Blozom Boutique, our primary asset will be our brand, whichTo unlockhelplong-term,try Upmetrics!will convey style, quality, and a great shopping experience.In theit is this brand that will separate Blozom Boutique from other retailers both locallyStart Writing here.[YEAR ] Bus ines s Plan Bloz om Boutique10 / 36

3.Products AndServicesProductsFeatures & BenefitsDevelopment[YEAR ] Bus ines s Plan Bloz om Boutique11 / 36

ProductsDescriptionBlozom Boutique will sell a combination of widely recognized name brands as well as clothing linesfrom select fashion designers. We will closely follow generational fashion trends as well as our owncustomers’ purchasing preferences. Moreover, we will tailor our inventory to meet the needs of our“boomer” clientele. Solely focusing on the styles, colors, and fits to flatter the female Baby Boomer’sfigure will be our specialty. While apparel, such as business clothing, casual wear, jeans, and formalwear will be our main staple, we will also offer some accessories such as belts, scarves, and hats.We will earn profits by selling our merchandise. Our pricing structure will remain flexible, as we willimplement suggested retail pricing on common brands as well as the standard practice of key stoningprices. Additionally, we will use a value-based pricing structure, which measures the value of ourproducts to our customers such as easy access, quality, customer service, and styles flattering to ourtarget consumer. We will implement end of season sales, holiday and overstock sales, multi-buysavings, and promotional coupons at strategic intervals.List of productsTops (long sleeve and shortBottoms (pants, skirts,sleeve)skorts, shorts)[YEAR ] Bus ines s Plan Bloz om BoutiqueSleepwear12 / 36

SwimwearAccessoriesShoesFeatures & BenefitsOne key feature that separates Blozom Boutique from all other local boutiquesand chain department stores in the area is our commitment to providing womenof the Baby Boom generation stylish, quality clothing options. Because ourprimary concern will be ensuring our consumers are happy with the fit and styleTo unlock help try Upmetrics! of their purchase, we will provide products tailored to allshapes and sizes ofStart Writing here.DevelopmentAs our company grows and our boutique earns a positive reputation, severalopportunities will open to us. And we are considering some options already.Should we choose to remain a small local boutique, we will develop and growour company by increasing existing clothing lines and expanding our selectionTo unlock help try Upmetrics! to include additional products such as swimwear, lingerie,or sportswear. WithinStart Writing here.[YEAR ] Bus ines s Plan Bloz om Boutique13 / 36

4.Market AnalysisTarget CustomerMarket SizeTrendsSWOT Analysis[YEAR ] Bus ines s Plan Bloz om Boutique14 / 36

Target CustomerBlozom Boutique is a business-to-consumer retail company. Female BabyBoomers are our clear target customers. However, we do realize that we willlikely attract some younger women with our peripheral products (handbags,scarves, etc.). Moreover, we expect a portion of our products to catch on withTo unlock help try Upmetrics! the younger generations. It’s important that we do not offerproducts that areStart Writing here.We will primarily target the following three customer segments:1. Wealthy Women: The line will attract wealthy women looking to dressfashionably.To unlock help try Upmetrics! Independent Fashion Women: These women seek fashion, but look forCustomer SegmentationStart writing here.Professional Women: 26.0 %Wealthy Women: 40.0 %Independent Fashion Women: 34.0 %Market SizePleasantville accommodates a robust retail market. While car dealerships,grocers, and home improvement retailers account for a sizable portion of theretail market, the main local shopping district is downtown. With tree-linedstreets and quaint shops and restaurants, the downtown retail district is theunlock help try Upmetrics! social and shopping hub of the community. The currentTopopulationof[YEAR ] Bus ines s Plan Bloz om Boutique15 / 36

Start Writing here.Target MarketPleasantvilleTotal Female Population40,000Median Age31%Target Population by ageAge 25 to 3413.08%Age 35 to 4412.94%Target Population by IncomeIncome 50,000 to 74,99918.03%Income 75,000 to 99,99912.97%Income 100,000 to 124,9998.65%Income 125,000 to 149,9995.40%Income 150,000 to 199,9995.12%Income 200,000 and Over5.34%TrendsThe retail fashion industry is a solid business with ever-changing styles andever-present consumer demand. While supercenters and megastores ruled thepast two decades, more and more consumers are looking for a change.They’re searching for a more serene and customer-friendly shoppingTo unlock help try Upmetrics! experience. This is true especially for those nearing retirementage. In reality,Start Writing here.SWOT Analysis[YEAR ] Bus ines s Plan Bloz om Boutique16 / 36

StrengthsWeaknessesExperience and understanding of thefashion industry.Unique shopping experience withexceptional customer serviceUntested market in Pleasantville.While market is large, it is a nichemarket (Baby Boomers).Great downtown location.SWLarge and growing consumer base.OpportunitiesThreatsOutstanding shopping experience willlead to repeat business.Cost and effectiveness of marketing towomen “Baby Boomers”.Growing online clothing store BlozomBoutique.New retail shops that may or may notopen in the future.Establish a Blozom Boutique clothingline.O[YEAR ] Bus ines s Plan Bloz om BoutiqueT17 / 36

5.CompetitiveAnalysisCompetitionCompetitive Pricing[YEAR ] Bus ines s Plan Bloz om Boutique18 / 36

CompetitionIn Pleasantville, there are no direct competitors offering our unique services ortargeting Baby Boomers specifically. In the Downtown District, the shops mostclosely competing with Blozom Boutique are as follows:To unlock help try Upmetrics! Start Writing here.Competitors EcoWise BoutiqueEcoWise Boutique, which targets ayounger demographic andspecializes in natural fiber clothing.They also carry local art andjewelry.Kati KoutureKati Kouture, which targets youngerwomen, specializes in offeringindustrial chic clothing with “classiclines and a punk-gothic edge.” Caddy Corner KidsCaddy Corner Kids, which targetsparents shopping for children,specializes in children’s clothing,accessories, and toys.Marjorie Joe’s Fashion & GiftsMarjorie Joe’s Fashion & Giftstargets older women within ourtarget demographic, but specializesin the more homemade, oldfashioned style clothing.There is one super-store within a 60-mile radius of Pleasantville. The store issimilar to Walmart in that it sells lesser quality items at a lower price. But thereare two chain department stores. They sell men’s, women’s, and children’sclothing along with home accents, electronics, and appliances. While familiarityTo unlock help try Upmetrics! is comforting, industry research indicates increasing frustrationwith the inferiorStart Writing here.Competitive Advantage Consumer Demand for UniqueDesignsBlozom will focus solely on uniqueclothing not available through massmarket channels.[YEAR ] Bus ines s Plan Bloz om Boutique ManagementOur management team has years offashion experience that allows us tosell to and serve customers in amuch more sophisticated mannerthan our competitors.19 / 36

RelationshipsHaving been in the fashioncommunity for years, [Founder’sName] knows all of the relevantplayers and media outlets. As such,it will be relatively easy for us tobuild branding and awareness of ourstore. ExclusiveTo date, our primary competitiveadvantage is the absence of anystore like ours in the PleasantvilleareaCompetitive PricingChelseaHelmut LangHaute HippieSweaters 30- 40 100- 150 50- 60Pants/Jeans 60- 80 150- 200 60- 75Dresses 40- 60 100- 150 75-85Tops 30- 40 75- 150 40- 60[YEAR ] Bus ines s Plan Bloz om Boutique20 / 36

6.Strategy &ImplementationPhilosophyInternet StrategyMarketing & Promotion StrategySales StrategyStrategic AlliancesGoalsExit Strategy[YEAR ] Bus ines s Plan Bloz om Boutique21 / 36

PhilosophyOur company’s core business strategy is to combine exceptional andknowledgeable customer service with quality stylish merchandise. And n turn,we’ll provide an enjoyable shopping experience for our customers. BlozomBoutique’s mission is to offer women of the Baby Boom generation a wideTo unlock help try Upmetrics! selection of fashionable, figure-flattering clothing. Our aimis to establish ourStart Writing here.Internet StrategyAs the Internet has become a staple of American life and retail merchandising,Blozom Boutique will build a website on which we will sell our products, too.We have secured the domain name BlozomBoutique.com and will begin sitedevelopment using Shopify or Wix. These platforms allow us to create anhelp try Upmetrics! online storefront quickly and will manage all aspects ofToit unlockincludingcreatingStart Writing here.Blozom will utilize an existing client book and begin to capture email addressesat various events and directly through their website. Newsletters will be sentout at the beginning of each month and include updates about the collection,new postings on the company blog, behind the scenes materials, and otherTo unlock help try Upmetrics! brand-related information.Direct E-mailStart writing here.Blozom pricing will be appropriate for the high quality and level of serviceassociated with the store. Pricing will be on par with Helmut Lang.To unlock help try Upmetrics! Pricing StrategyStart writing here.Marketing & Promotion Strategy[YEAR ] Bus ines s Plan Bloz om Boutique22 / 36

We both have strong marketing backgrounds and recognize the significance ofeffective marketing. We expect our strategy to draw consumers into BlozomBoutique from the very beginning. Moreover, we will hire a local PR firm to helpus develop and implement a strategic marketing plan and guide our publicityTo unlock help try Upmetrics! efforts in a cost-effective manner. Our marketing message,logo, and slogansStart Writing here.We will contact all local and area newspapers and television stations and sendthem a press release describing the opening and unique value proposition ofBlozom.To unlock help try Upmetrics! Public RelationsStart writing here.Blozom will initially advertise in newspapers and sponsor fashion and charityevents in order to gain awareness.To unlock help try Upmetrics! AdvertisingStart writing here.Blozom will maintain a website and publish a monthly email newsletter to tellcustomers about new events, products, and more.To unlock help try Upmetrics! Ongoing Customer CommunicationsStart writing here.Before opening the store, Blozom will organize pre-opening events to createbuzz and awareness for Blozom.To unlock help try Upmetrics! Pre-Opening Events[YEAR ] Bus ines s Plan Bloz om Boutique23 / 36

Pre-Opening EventsStart writing here.Fashion shows are generally events where a collection premieres, designerlaunches, and new runway trends are shown and are thus the most connectedand widely attended events for the Company’s targeted members.To unlockhelp tryUpmetrics!The most well-known fashion show is the New York FashionWeek,nowknown as Mercedes-Benz Fashion Week, which expands globally each season.Fashion ShowsStart writing here.Sales StrategyBlozom Boutique plans to generate sales via strategic marketing efforts. Theseconcentrated efforts will be targeting new and returning customers as well assingle-visit tourist consumers. We will also implement a referral program forrewarding customers who refer new customers with discount coupons.To unlock help try Upmetrics! Following our grand opening, we will conduct a direct-mailcampaign toStart Writing here.Strategic AlliancesBlozom Boutique plans to join the Pleasantville Chamber of Commerce as wellas the Pleasantville Downtown Merchants Association. These organizationsare dedicated to promoting local businesses within our community and sponsorseveral events downtown each year. As a member of these organizations,To unlock help try Upmetrics! Blozom Boutique will gain exposure, make business contacts,and will benefitStart Writing here.Goals[YEAR ] Bus ines s Plan Bloz om Boutique24 / 36

The following is a list of business goals and milestones we intend toaccomplish in our first year of operations.Complete renovating, stocking, hiring, and initial marketing.Host a successful grand-opening event.To unlock help try Upmetrics! Start Writing here.Exit StrategyThe co-owners intend to launch and grow Blozom Boutique for many years intothe future. In the event that our investors require repayment of their initialinvestments, plus a large return on their investments, we will seek a partner tobuy out the investors’ shares. Another alternative is a management buyout,To unlock help try Upmetrics! which will be agreed upon in advance.Start Writing here.[YEAR ] Bus ines s Plan Bloz om Boutique25 / 36

7.Operations PlanProduct DevelopmentOperations[YEAR ] Bus ines s Plan Bloz om Boutique26 / 36

Product DevelopmentWe are currently working with several apparel wholesalers, garmentmanufacturers, and two freelance fashion designers to assemble our inventory.We are also working with city economic-development officials to secure allrequired permits and occupational licensees. Once we secure financing, we willhelp try Upmetrics! move ahead with the facade renovation, which we will Topayunlockfor viathe PDRC.Start Writing here.OperationsAs a retail establishment, Blozom Boutique will conduct business seven days aweek from 10 a.m. to 6 p.m. Monday through Thursday, from 10 a.m. to 8 p.m.Friday and Saturday, and 12 p.m. to 6 p.m. on Sunday. During the holidayseasons and during special events, we will extend store hours. At this point,To unlock help try Upmetrics! the retail store will take require approximately 2/3 of thebuilding’s availableStart Writing here.Blozom expects to achieve the following milestones in the following 6 months:DateMilestone[Date 1]unlock help try Upmetrics! Finalize leaseToagreementMilestonesStart writing here.[YEAR ] Bus ines s Plan Bloz om Boutique27 / 36

8.ManagementOrganizational StructureLeadershipStaff Members[YEAR ] Bus ines s Plan Bloz om Boutique28 / 36

Organizational StructureAs a small business, we will have a small staff. Both co-owners will assumeleadership roles within the company and will be responsible for dailyoperations, overseeing marketing efforts, buying merchandise, and managinginventory, and all other administrative duties. A small sales staff will assist coTo unlock help try Upmetrics! owners with securing sales, assisting customers, and generalmaintenance ofStart Writing here.LeadershipCo-owners, Robin Mathews, and Joanna Jensen created this boutiquebusiness plan. Both will co-manage Blozom Boutique. However, dailyresponsibilities will differ.unlock helptry Upmetrics! Robin Mathews will manage the day-to-day operations Toincludingsupervisingstaff, maintaining inventory, and bookkeeping. Mathews worked ten years inStart Writing here.Staff MembersBlozom Boutique will employ a sales staff of 3 part-time employees. Thesepositions are yet to be filled. However, we feel the labor pool is such thatfinding qualified employees will not be an issue. Our sales associates will bepaid an hourly wage, plus commission. We will provide bonuses via salesunlock help try Upmetrics! incentives and conduct an annual review to encourageToemployeeretention.Start Writing here.Robin Mathews will serve as the CEO. In order to launch, we need to hire thefollowing personnel:Assistant ManagerDesignersTo unlock help try Upmetrics! Hiring PlanStart writing here.[YEAR ] Bus ines s Plan Bloz om Boutique29 / 36

9.Financial PlanFund RequirementsUse Of FundsIncome Statement ProjectionsCash Flow ProjectionsBalance SheetKey Assumptions & Forecasts[YEAR ] Bus ines s Plan Bloz om Boutique30 / 36

Fund RequirementsBlozom Boutique will need 282,000 to get our business off the ground. We arecurrently seeking funding from outside investors and business loans.At this time we have raised 50,000 in equity capital and an additional 12,000To unlockhelp try Upmetrics!for a specific-use grant. Both co-owners, Robin Mathewsand JoannaJensen have invested 25,000 each into Blozom Boutique. We are seeking investorsStart Writing here.Use Of FundsWe will use the funds we obtain from investment in this boutique business planto pay for renovations, including the outside facade (to be paid for via PDRCgrant), construction of fitting rooms, sales counter, painting, carpeting, lighting,decor, and display fixtures. We will also purchase inventory, a cash register,To unlock help try Upmetrics! computer equipment, and an inventory management system.We will use theStart Writing here.Income Statement ProjectionsBased on our marketing plans, location, store size, and product offerings, we expect to collect annualsales of 285,000 in year one, 375,000 in year two and 525,000 in year three.Our average cost of goods sold will be 40%, which leaves us with a gross margin of 60%. Ourminimum monthly fixed costs are 15,500 per month, so we will need to generate sales of 25,833 permonth to break even. We will become profitable on a monthly basis before the end of our first year.In our third year, we will earn a net income of 105,000. The accompanying income statementdemonstrates our company’s profitability.Year 1Year 2Year 3Year 4Year 5Product/Service A 151,200 333,396 367,569 405,245 446,783Product/Service B 100,800 222,264 245,046 270,163 297,855 252,000 555,660 612,615 675,408 744,638RevenuesTotal Revenues[YEAR ] Bus ines s Plan Bloz om Boutique31 / 36

Year 1Year 2Year 3Year 4Year 5Cost of goods sold 57,960 122,245 122,523 128,328 134,035Lease 60,000 61,500 63,038 64,613 66,229Marketing 20,000 25,000 25,000 25,000 25,000Salaries 133,890 204,030 224,943 236,190 248,000Other Expenses 3,500 4,000 4,500 5,000 5,500Total Expenses & Costs 271,850 412,775 435,504 454,131 473,263EBITDA( 19,850) 142,885 177,112 221,277 271,374 36,960 36,960 36,960 36,960 36,960( 56,810) 105,925 140,152 184,317 234,414 23,621 20,668 17,716 14,763 11,810( 80,431) 85,257 122,436 169,554 222,604Net Operating Loss( 80,431)( 80,431) 0 0 0Income Tax Expense 0 1,689 42,853 59,344 77,911NET INCOME( 80,431) 83,568 79,583 110,210 144,693Net Profit Margin (%)-15.00%13.00%16.30%19.40%Expenses & CostsDepreciationEBITInterestEBTCash Flow ProjectionsOur business will collect immediate payment from customers, so our cash flow statement will besubstantially similar to our income statement. Our cash flow statement clearly demonstrates our abilityto cover all bills.Year1Year2Year3Year4Year5( 80,431) 83,568 79,583 110,210 144,693CASH FLOW FROM OPERATIONSNet Income (Loss)[YEAR ] Bus ines s Plan Bloz om Boutique32 / 36

Year1Year2Year3Year4Year5Change in working capital( 11,340)( 1,625)( 2,350)( 2,133)( 2,409)Depreciation 36,960 36,960 36,960 36,960 36,960Net Cash Flow from Operations( 54,811) 118,902 114,193 145,037 179,244Investment( 246,450) 0 0 0 0Net Cash Flow from Investments( 246,450) 0 0 0 0Cash from equity 0 0 0 0 0Cash from debt 317,971( 45,424)( 45,424)( 45,424)( 45,424)Net Cash Flow from Financing 317,971( 45,424)( 45,424)( 45,424)( 45,424)Net Cash Flow 16,710 73,478 68,769 99,613 133,819Cash at Beginning of Period 0 16,710 90,188 158,957 258,570Cash at End of Period 16,710 90,188 158,957 258,570 392,389CASH FLOW FROM INVESTMENTSCASH FLOW FROM FINANCINGSUMMARYBalance SheetBlozom Boutique will launch with 220,000 in equity capital and 50,000 in loans. Credit amounts andsupplier terms for inventory will appear in our balance sheet as short-term liabilities. We will notdocument jewelry consignments from vendors in our balance sheet and will expense these items as wesell them. Details are shown in our enclosed balance sheet.Year1Year2Year3Year4Year5Cash 16,710 90,188 158,957 258,570 392,389Accounts receivable 0 0 0 0 0Inventory 21,000 23,153 25,526 28,142 31,027ASSETS[YEAR ] Bus ines s Plan Bloz om Boutique33 / 36

Year1Year2Year3Year4Year5Total Current Assets 37,710 113,340 184,482 286,712 423,416Fixed assets 246,450 246,450 246,450 246,450 246,450Depreciation 36,960 73,920 110,880 147,840 184,800Net fixed assets 209,490 172,530 135,570 98,610 61,650TOTAL ASSETS 247,200 285,870 320,052 385,322 485,066Debt 317,971 272,546 227,122 181,698 136,273Accounts payable 9,660 10,187 10,210 10,694 11,170Total Liabilities 327,631 282,733 237,332 192,391 147,443Share Capital 0 0 0 0 0Retained earnings( 80,431) 3,137 82,720 192,930 337,623Total Equity( 80,431) 3,137 82,720 192,930 337,623TOTAL LIABILITIES &EQUITY 247,200 285,870 320,052 385,322 485,0LIABILITIES & EQUITYKey Assumptions & ForecastsWe base our projections on the assumption that the economy, consumer spending habits andpopulation growth in Pleasant ville will continue for the foreseeable future.Below please find the key assumptions that went into the financial forecast and a summary of thefinancial projections over the next five years.Retail Price% of CollectionWholesale PriceCost ofProductionJackets 227.0017% 117.98 58.93Dresses 220.0022% 114.23 54.92T

professional business plan with automated financial forecasts. You can also do: 200 Sample business plans Get access to hundreds of sample business plans covering almost all industries to kick start your business plan writing. This helps you to get an idea how the perfect business plan should look like. View Sample Business Plans Step-By-Step .

Related Documents:

clothing to women of the Baby Boom generation. We will locate Blozom Boutique in downtown Pleasantville, Florida, which is a popular retirement and tourist destination. While our initial goal is to open one boutique, expansion plans include potentially franchising our retail sto

Boutique by Day - 1.5 hours wear time per day Boutique by Day is designed for people who want great results with minimum wear time. The formula whitens your teeth with only 1.5 hours wear per day, perfect for those that don't want to wear appliances overnight. BOUTIQUE B1 GUARANTEE 16% CARBAMIDE PEROXIDE Boutique by Night - 4 to 6 hours wear time

Catering for Kids Business Plan Business Plan Example iii Overview of Business Plan Example . The following business plan example, “Catering For Kids” 1, has been edited and adapted from its original to serve as an illustration of a functional and realistic business plan. This example will: Provide a template for business plan creation

Plan, Bed and Breakfast Business Plan, Biscotti Bakery Business Plan, Business Consulting v1 . Business Plan, Business Consulting v2 Business Plan, Car Wash Business Plan, Crane Service Business Plan, Diaper Delivery Business Plan, Editorial Services Business Plan, etc.

professional business plan with automated financial forecasts. You can also do: 200 Sample business plans Get access to hundreds of sample business plans covering almost all industries to kick start your business plan writing. This helps you to get an idea how the perfect business plan should look like. View Sample Business Plans Step-By-Step .

Artisans d'art tenant boutique Antiquaires Artisans traditionnels Artisans offrant leurs services . ft 1 ZEENDER Bernard, horloger Place du Petit-St-Jean 12 - Tél. 22 87 76 (fermé lundi et mardi) 4 LIECHTI Pierre, joaillier Rue de Lausanne 7 - Tél. 22 14 91 . DEWARRAT MONIQUE, batiks, marionnettes, besaces Boutique: Samaritaine 26 . LOVAY Michel, ferronnier Boutique: Samaritaine 26-Atelier .

34. Gym House Business Plan 35. Hair Salon/Barbershop Business Plan 36. Herbal Medicine Production and Sales Business Plan 37. Hide and Skin Business Plan 38. Honey Production Business Plan 39. Cotton production and processing Business Plan 40. Hotel Business Plan 41. Hydroponics Business Plan 42. Iced Wa

Academic writing styles can vary from journal to journal, so you have to check each publication’s guide for writers and follow it carefully and/ or copy other papers in it. Academic writing titles cultural differences and useful phrases Academic papers often have a title with two parts. If the title of an academic paper has two parts, the two parts are usually separated by a colon .