Don't bother with copy and paste.

Get this complete sample business plan as a free text document.

Download for free

Decorative Pottery Business Plan

Start your plan

Start your own decorative pottery business plan

Fat Cat Creations

Executive Summary

Fat Cat Creations is owned by Mary Baker. Mary has twenty plus years of experience in raku pottery. She creates hanging raku cat ornaments. Each cat ornament is created individually and personally signed. Fat Cat Creations will sell its ceramic cats in galleries and at arts and craft festivals along the West Coast, as well as nationally on the Fat Cat Creations website.

Ceramic art is a popular attraction of art and craft galleries and festivals. There are approximately 2,000 galleries on the West Coast that carry ceramic art. Each year, there are over 250 major arts and craft festivals on the West Coast. It is estimated that, annually, over 30 million shoppers visit these arts and craft festivals. These galleries and festivals represent millions of dollars in sales for ceramic artists.

In addition, Fat Cat Creations will establish a website where customers can buy the hanging raku cat ornaments.

Decorative pottery business plan, executive summary chart image

1.1 Mission

Fat Cat Creations’ mission is to offer consumers one of a kind ceramic art that is fun. Whether the ceramic cats are hanging in the living room, kitchen, bathroom, or bedroom, they will add color and humor to the space.

1.2 Keys to Success

  • Accessible website that is entertaining to surf. Since there is a variety of Fat Cats to choose from, the customer can have fun picking the cat and the cat’s color.
  • Establishing a strong network of shops and galleries to sell Fat Cats.
  • Maintain a strong presence in the regional arts and craft festivals on the West Coast.

Company Summary

Fat Cat Creations will offer customers a series of happy hanging Fat Cat ceramics that will come in assorted colors. Each Fat Cat piece will be unique and signed by the owner of Fat Cat Creations, Mary Baker. These ceramics will be sell in galleries and at festivals throughout the West, as well as on the Fat Cat Creations website.

2.1 Company Ownership

Mary Baker is the owner of Fat Cat Creations.

2.2 Start-up Summary

Fat Cat Creations’ start-up costs consists mostly of raku firing equipment, transport containers and website development. There will be two equity owners in the business–Mary Baker will invest $20,000 and her brother will invest $10,000 as a silent partner in the business. In addition, she will secure a $60,000 SBA loan.

Decorative pottery business plan, company summary chart image

Start-up
Requirements
Start-up Expenses
Legal $1,000
Stationery etc. $300
Brochures $1,000
Website $10,000
Insurance $500
Transport Containers $5,000
Ceramic Equipment $15,000
Total Start-up Expenses $32,800
Start-up Assets
Cash Required $30,200
Start-up Inventory $0
Other Current Assets $12,000
Long-term Assets $15,000
Total Assets $57,200
Total Requirements $90,000
Start-up Funding
Start-up Expenses to Fund $32,800
Start-up Assets to Fund $57,200
Total Funding Required $90,000
Assets
Non-cash Assets from Start-up $27,000
Cash Requirements from Start-up $30,200
Additional Cash Raised $0
Cash Balance on Starting Date $30,200
Total Assets $57,200
Liabilities and Capital
Liabilities
Current Borrowing $0
Long-term Liabilities $60,000
Accounts Payable (Outstanding Bills) $0
Other Current Liabilities (interest-free) $0
Total Liabilities $60,000
Capital
Planned Investment
Mary Baker $20,000
Joshua Baker $10,000
Additional Investment Requirement $0
Total Planned Investment $30,000
Loss at Start-up (Start-up Expenses) ($32,800)
Total Capital ($2,800)
Total Capital and Liabilities $57,200
Total Funding $90,000

2.3 Company Locations and Facilities

Fat Cat Creations will be located in Mary Baker’s home.

Products

Fat Cat Creations create hanging raku cat ornaments. Each cat ornament is made individually and personally signed. The cat ornaments can be bought individually, or in groups of three or five.

Fat Cat Creations offers five cat faces:

  • Grinning Cat.
  • Kissing Cat.
  • Laughing Cat.
  • Smiling Cat.
  • Sleeping Cat.

The cats also come in a variety of glaze colors:

  • Red.
  • Teal.
  • Blue.
  • Honey.
  • Gold.
  • Silver.
  • Pink.
  • Purple.

Market Analysis Summary

Ceramic art is a popular attraction of art and craft galleries and festivals. There are approximately 2,000 galleries on the West Coast that carry ceramic art. Each year, there are over 250 major arts and craft festivals on the West Coast. It is estimated that, annually, over 30 million shoppers visit these arts and craft festivals. These galleries and festivals represent millions of dollars in sales for ceramic artists.

Most importantly, it is through festivals and galleries that customers can be introduced to the artist’s website where pieces can be purchased directly. This opens the artist’s product to millions of potential customers. A recent survey conducted by Craftmaster News, the leading publication for art & craft festivals in the Western U.S reported that 30% of festival shoppers have purchase art on the Internet. This represents a potential customer base of nine million West Coast shoppers.

The key to sales in popular ceramic art is to offer the customer something distinctive, yet affordable. Hanging raku cat ornaments satisfy both of these critical selling points with customers.

4.1 Market Segmentation

Fat Cat Creations will focus on three sales strategies:

  • Galleries.
  • Arts and craft festivals.
  • Internet.
Market Analysis
Year 1 Year 2 Year 3 Year 4 Year 5
Potential Customers Growth CAGR
Galleries 6% 2,000 2,120 2,247 2,382 2,525 6.00%
Arts and Craft Festivals 5% 250 263 276 290 305 5.10%
Internet 7% 9,000,000 9,630,000 10,304,100 11,025,387 11,797,164 7.00%
Total 7.00% 9,002,250 9,632,383 10,306,623 11,028,059 11,799,994 7.00%

Strategy and Implementation Summary

Fat Cat Creations has a three-step strategy for developing its customer base.

  1. The first step will be an aggressive plan of participating in the most popular arts and craft festivals on the West Coast. This will serve two purposes. It will introduce the hanging raku cat ornaments to thousands of customers and it will be a perfect vehicle to demonstrate to local galleries the sales potential of the product. In addition, we will begin to plant the seed of Internet sales.
  2. The second step is to focus on marketing the hanging raku cat ornaments to West Coast galleries.
  3. The third step is to focus on marketing the website to potential customers.

5.1 Competitive Edge

The competitive advantage of Fat Cat Creations is the following:

  • We offer the customer a colorful, distinctive ceramic art piece that is unique, individualized and fun.
  • The hanging raku cat ornaments are inexpensive.
  • There are no comparable ceramic art pieces currently on the market.

5.2 Sales Strategy

The focus will be on arts and craft festivals for the first three months of business. During that time, Fat Cat Creations will also be establishing its website and marketing to galleries near the Festival sites. We anticipate that gallery orders will begin during the fourth month of operation. Internet orders are planned to begin during the same time frame.

5.2.1 Sales Forecast

The following is the sales forecast for three years.

Decorative pottery business plan, strategy and implementation summary chart image

Decorative pottery business plan, strategy and implementation summary chart image

Sales Forecast
Year 1 Year 2 Year 3
Sales
Arts and Craft Festivals $177,000 $200,000 $220,000
Galleries $110,000 $170,000 $200,000
Internet $52,000 $90,000 $120,000
Total Sales $339,000 $460,000 $540,000
Direct Cost of Sales Year 1 Year 2 Year 3
Arts and Craft Festivals $52,000 $70,000 $82,000
Galleries $22,900 $38,000 $47,000
Internet $11,540 $20,000 $26,000
Subtotal Direct Cost of Sales $86,440 $128,000 $155,000

Management Summary

Mary Baker will manage the staff of Fat Cat Creations. Mary has over twenty years experience in ceramic art. More importantly, she has been a popular arts teacher at the local community college. Her ability to manage people and maintain a disciplined but creative environment is one of her strongest hallmark as an artist and teacher. These skills will be invaluable as she assemble Fat Cat Creations’ team of artists.

6.1 Personnel Plan

Fat Cat Creations will have a staff of five:

  • Manager.
  • Bookkeeper/website administrator.
  • Ceramic artists (3).
Personnel Plan
Year 1 Year 2 Year 3
Manager $36,000 $40,000 $44,000
Bookkeeper/Website Administrator $36,000 $40,000 $44,000
Ceramic Artists (3) $108,000 $124,000 $138,000
Total People 5 5 5
Total Payroll $180,000 $204,000 $226,000

Financial Plan

The following is the financial plan for Fat Cat Creations.

Decorative pottery business plan, financial plan chart image

7.1 Break-even Analysis

The following table and chart show our break-even analysis.

Pro Tip:

Decorative pottery business plan, financial plan chart image

Break-even Analysis
Monthly Revenue Break-even $25,675
Assumptions:
Average Percent Variable Cost 25%
Estimated Monthly Fixed Cost $19,128

7.2 Projected Profit and Loss

The following table and charts show the projected profit and loss for three years.

 

 

Decorative pottery business plan, financial plan chart image

Decorative pottery business plan, financial plan chart image

Decorative pottery business plan, financial plan chart image

Decorative pottery business plan, financial plan chart image

Pro Forma Profit and Loss
Year 1 Year 2 Year 3
Sales $339,000 $460,000 $540,000
Direct Cost of Sales $86,440 $128,000 $155,000
Other Production Expenses $0 $0 $0
Total Cost of Sales $86,440 $128,000 $155,000
Gross Margin $252,560 $332,000 $385,000
Gross Margin % 74.50% 72.17% 71.30%
Expenses
Payroll $180,000 $204,000 $226,000
Sales and Marketing and Other Expenses $18,000 $30,000 $55,000
Depreciation $2,136 $2,136 $2,136
Leased Equipment $0 $0 $0
Utilities $2,400 $2,400 $2,400
Insurance $0 $0 $0
Rent $0 $0 $0
Payroll Taxes $27,000 $30,600 $33,900
Other $0 $0 $0
Total Operating Expenses $229,536 $269,136 $319,436
Profit Before Interest and Taxes $23,024 $62,864 $65,564
EBITDA $25,160 $65,000 $67,700
Interest Expense $5,784 $5,402 $5,004
Taxes Incurred $5,172 $17,238 $18,168
Net Profit $12,068 $40,223 $42,392
Net Profit/Sales 3.56% 8.74% 7.85%

7.3 Projected Cash Flow

The following table and chart show the projected cash flow for three years.

Decorative pottery business plan, financial plan chart image

Pro Forma Cash Flow
Year 1 Year 2 Year 3
Cash Received
Cash from Operations
Cash Sales $339,000 $460,000 $540,000
Subtotal Cash from Operations $339,000 $460,000 $540,000
Additional Cash Received
Sales Tax, VAT, HST/GST Received $0 $0 $0
New Current Borrowing $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0
New Long-term Liabilities $0 $0 $0
Sales of Other Current Assets $0 $0 $0
Sales of Long-term Assets $0 $0 $0
New Investment Received $0 $0 $0
Subtotal Cash Received $339,000 $460,000 $540,000
Expenditures Year 1 Year 2 Year 3
Expenditures from Operations
Cash Spending $180,000 $204,000 $226,000
Bill Payments $147,452 $203,702 $267,209
Subtotal Spent on Operations $327,452 $407,702 $493,209
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $3,984 $3,984 $3,984
Purchase Other Current Assets $0 $0 $0
Purchase Long-term Assets $0 $0 $0
Dividends $0 $0 $0
Subtotal Cash Spent $331,436 $411,686 $497,193
Net Cash Flow $7,564 $48,314 $42,807
Cash Balance $37,764 $86,078 $128,885

7.4 Projected Balance Sheet

The following table projects the balance sheet for three years.

Pro Forma Balance Sheet
Year 1 Year 2 Year 3
Assets
Current Assets
Cash $37,764 $86,078 $128,885
Inventory $7,130 $10,558 $12,785
Other Current Assets $12,000 $12,000 $12,000
Total Current Assets $56,894 $108,636 $153,670
Long-term Assets
Long-term Assets $15,000 $15,000 $15,000
Accumulated Depreciation $2,136 $4,272 $6,408
Total Long-term Assets $12,864 $10,728 $8,592
Total Assets $69,758 $119,364 $162,262
Liabilities and Capital Year 1 Year 2 Year 3
Current Liabilities
Accounts Payable $4,474 $17,841 $22,331
Current Borrowing $0 $0 $0
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $4,474 $17,841 $22,331
Long-term Liabilities $56,016 $52,032 $48,048
Total Liabilities $60,490 $69,873 $70,379
Paid-in Capital $30,000 $30,000 $30,000
Retained Earnings ($32,800) ($20,732) $19,491
Earnings $12,068 $40,223 $42,392
Total Capital $9,268 $49,491 $91,883
Total Liabilities and Capital $69,758 $119,364 $162,262
Net Worth $9,268 $49,491 $91,883

7.5 Business Ratios

Business ratios for the years of this plan are shown below.  Industry profile ratios based on the Standard Industrial Classification (SIC) code 7336, Commercial Art and Graphic Design, are shown for comparison.

Ratio Analysis
Year 1 Year 2 Year 3 Industry Profile
Sales Growth 0.00% 35.69% 17.39% 8.50%
Percent of Total Assets
Inventory 10.22% 8.85% 7.88% 5.30%
Other Current Assets 17.20% 10.05% 7.40% 44.20%
Total Current Assets 81.56% 91.01% 94.70% 69.00%
Long-term Assets 18.44% 8.99% 5.30% 31.00%
Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 6.41% 14.95% 13.76% 43.70%
Long-term Liabilities 80.30% 43.59% 29.61% 19.40%
Total Liabilities 86.71% 58.54% 43.37% 63.10%
Net Worth 13.29% 41.46% 56.63% 36.90%
Percent of Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 74.50% 72.17% 71.30% 0.00%
Selling, General & Administrative Expenses 70.94% 63.43% 63.45% 81.30%
Advertising Expenses 3.54% 4.35% 7.41% 1.00%
Profit Before Interest and Taxes 6.79% 13.67% 12.14% 1.70%
Main Ratios
Current 12.72 6.09 6.88 1.60
Quick 11.12 5.50 6.31 1.23
Total Debt to Total Assets 86.71% 58.54% 43.37% 63.10%
Pre-tax Return on Net Worth 186.02% 116.11% 65.91% 3.60%
Pre-tax Return on Assets 24.71% 48.14% 37.32% 9.80%
Additional Ratios Year 1 Year 2 Year 3
Net Profit Margin 3.56% 8.74% 7.85% n.a
Return on Equity 130.21% 81.27% 46.14% n.a
Activity Ratios
Inventory Turnover 8.78 14.47 13.28 n.a
Accounts Payable Turnover 33.96 12.17 12.17 n.a
Payment Days 27 19 27 n.a
Total Asset Turnover 4.86 3.85 3.33 n.a
Debt Ratios
Debt to Net Worth 6.53 1.41 0.77 n.a
Current Liab. to Liab. 0.07 0.26 0.32 n.a
Liquidity Ratios
Net Working Capital $52,420 $90,795 $131,339 n.a
Interest Coverage 3.98 11.64 13.10 n.a
Additional Ratios
Assets to Sales 0.21 0.26 0.30 n.a
Current Debt/Total Assets 6% 15% 14% n.a
Acid Test 11.12 5.50 6.31 n.a
Sales/Net Worth 36.58 9.29 5.88 n.a
Dividend Payout 0.00 0.00 0.00 n.a

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
Arts and Craft Festivals 0% $8,000 $8,000 $10,000 $21,000 $24,000 $26,000 $17,000 $25,000 $30,000 $0 $0 $8,000
Galleries 0% $0 $0 $0 $5,000 $8,000 $11,000 $14,000 $16,000 $24,000 $10,000 $10,000 $12,000
Internet 0% $0 $0 $0 $2,000 $4,000 $6,000 $5,000 $7,000 $13,000 $4,000 $5,000 $6,000
Total Sales $8,000 $8,000 $10,000 $28,000 $36,000 $43,000 $36,000 $48,000 $67,000 $14,000 $15,000 $26,000
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
Arts and Craft Festivals $3,000 $3,000 $4,000 $5,000 $6,000 $7,000 $5,000 $7,000 $10,000 $0 $0 $2,000
Galleries $0 $0 $0 $1,000 $1,500 $2,000 $3,000 $4,000 $5,200 $2,000 $2,000 $2,200
Internet $0 $0 $0 $400 $1,000 $1,500 $1,250 $1,800 $2,000 $890 $1,200 $1,500
Subtotal Direct Cost of Sales $3,000 $3,000 $4,000 $6,400 $8,500 $10,500 $9,250 $12,800 $17,200 $2,890 $3,200 $5,700
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
Manager 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
Bookkeeper/Website Administrator 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
Ceramic Artists (3) 0% $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000
Total People 5 5 5 5 5 5 5 5 5 5 5 5
Total Payroll $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000

General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
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
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 $8,000 $8,000 $10,000 $28,000 $36,000 $43,000 $36,000 $48,000 $67,000 $14,000 $15,000 $26,000
Direct Cost of Sales $3,000 $3,000 $4,000 $6,400 $8,500 $10,500 $9,250 $12,800 $17,200 $2,890 $3,200 $5,700
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $3,000 $3,000 $4,000 $6,400 $8,500 $10,500 $9,250 $12,800 $17,200 $2,890 $3,200 $5,700
Gross Margin $5,000 $5,000 $6,000 $21,600 $27,500 $32,500 $26,750 $35,200 $49,800 $11,110 $11,800 $20,300
Gross Margin % 62.50% 62.50% 60.00% 77.14% 76.39% 75.58% 74.31% 73.33% 74.33% 79.36% 78.67% 78.08%
Expenses
Payroll $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Sales and Marketing and Other Expenses $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Depreciation $178 $178 $178 $178 $178 $178 $178 $178 $178 $178 $178 $178
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $2,250 $2,250 $2,250 $2,250 $2,250 $2,250 $2,250 $2,250 $2,250 $2,250 $2,250 $2,250
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $19,128 $19,128 $19,128 $19,128 $19,128 $19,128 $19,128 $19,128 $19,128 $19,128 $19,128 $19,128
Profit Before Interest and Taxes ($14,128) ($14,128) ($13,128) $2,472 $8,372 $13,372 $7,622 $16,072 $30,672 ($8,018) ($7,328) $1,172
EBITDA ($13,950) ($13,950) ($12,950) $2,650 $8,550 $13,550 $7,800 $16,250 $30,850 ($7,840) ($7,150) $1,350
Interest Expense $497 $494 $492 $489 $486 $483 $481 $478 $475 $472 $470 $467
Taxes Incurred ($4,388) ($4,387) ($4,086) $595 $2,366 $3,867 $2,142 $4,678 $9,059 ($2,547) ($2,339) $212
Net Profit ($10,238) ($10,236) ($9,534) $1,388 $5,520 $9,022 $4,999 $10,916 $21,138 ($5,943) ($5,458) $494
Net Profit/Sales -127.97% -127.95% -95.34% 4.96% 15.33% 20.98% 13.89% 22.74% 31.55% -42.45% -36.39% 1.90%

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 $8,000 $8,000 $10,000 $28,000 $36,000 $43,000 $36,000 $48,000 $67,000 $14,000 $15,000 $26,000
Subtotal Cash from Operations $8,000 $8,000 $10,000 $28,000 $36,000 $43,000 $36,000 $48,000 $67,000 $14,000 $15,000 $26,000
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 $8,000 $8,000 $10,000 $28,000 $36,000 $43,000 $36,000 $48,000 $67,000 $14,000 $15,000 $26,000
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 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Bill Payments $212 $6,250 $3,138 $5,743 $14,192 $17,725 $20,782 $14,827 $26,135 $34,403 $1,882 $2,165
Subtotal Spent on Operations $15,212 $21,250 $18,138 $20,743 $29,192 $32,725 $35,782 $29,827 $41,135 $49,403 $16,882 $17,165
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 $332 $332 $332 $332 $332 $332 $332 $332 $332 $332 $332 $332
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 $15,544 $21,582 $18,470 $21,075 $29,524 $33,057 $36,114 $30,159 $41,467 $49,735 $17,214 $17,497
Net Cash Flow ($7,544) ($13,582) ($8,470) $6,925 $6,476 $9,943 ($114) $17,841 $25,533 ($35,735) ($2,214) $8,503
Cash Balance $22,656 $9,074 $605 $7,530 $14,006 $23,949 $23,835 $41,677 $67,210 $31,475 $29,261 $37,764
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 $30,200 $22,656 $9,074 $605 $7,530 $14,006 $23,949 $23,835 $41,677 $67,210 $31,475 $29,261 $37,764
Inventory $0 $3,300 $3,300 $4,400 $7,040 $9,350 $11,550 $10,175 $14,080 $18,920 $16,030 $12,830 $7,130
Other Current Assets $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000
Total Current Assets $42,200 $37,956 $24,374 $17,005 $26,570 $35,356 $47,499 $46,010 $67,757 $98,130 $59,505 $54,091 $56,894
Long-term Assets
Long-term Assets $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Accumulated Depreciation $0 $178 $356 $534 $712 $890 $1,068 $1,246 $1,424 $1,602 $1,780 $1,958 $2,136
Total Long-term Assets $15,000 $14,822 $14,644 $14,466 $14,288 $14,110 $13,932 $13,754 $13,576 $13,398 $13,220 $13,042 $12,864
Total Assets $57,200 $52,778 $39,018 $31,471 $40,858 $49,466 $61,431 $59,764 $81,333 $111,528 $72,725 $67,133 $69,758
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 $6,148 $2,956 $5,274 $13,605 $17,025 $20,300 $13,966 $24,951 $34,340 $1,813 $2,011 $4,474
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 $6,148 $2,956 $5,274 $13,605 $17,025 $20,300 $13,966 $24,951 $34,340 $1,813 $2,011 $4,474
Long-term Liabilities $60,000 $59,668 $59,336 $59,004 $58,672 $58,340 $58,008 $57,676 $57,344 $57,012 $56,680 $56,348 $56,016
Total Liabilities $60,000 $65,816 $62,292 $64,278 $72,277 $75,365 $78,308 $71,642 $82,295 $91,352 $58,493 $58,359 $60,490
Paid-in Capital $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000
Retained Earnings ($32,800) ($32,800) ($32,800) ($32,800) ($32,800) ($32,800) ($32,800) ($32,800) ($32,800) ($32,800) ($32,800) ($32,800) ($32,800)
Earnings $0 ($10,238) ($20,473) ($30,007) ($28,619) ($23,099) ($14,077) ($9,078) $1,838 $22,976 $17,033 $11,574 $12,068
Total Capital ($2,800) ($13,038) ($23,273) ($32,807) ($31,419) ($25,899) ($16,877) ($11,878) ($962) $20,176 $14,233 $8,774 $9,268
Total Liabilities and Capital $57,200 $52,778 $39,018 $31,471 $40,858 $49,466 $61,431 $59,764 $81,333 $111,528 $72,725 $67,133 $69,758
Net Worth ($2,800) ($13,038) ($23,273) ($32,807) ($31,419) ($25,899) ($16,877) ($11,878) ($962) $20,176 $14,233 $8,774 $9,268