ARABESQUE DANCE & SKATE SHOP
5005 Main Street
Plymouth, Michigan 48170
The purpose of this business plan is to outline and summarize the plans of the partners regarding: financial resources, needs and uses; marketing, advertising, and promotions strategies; inventory resources and requirements; demographics of the com
The purpose of Arabesque Dance & Skate Shop is to meet a need in the rapidly growing Plymouth community for high-quality, reasonably priced dance, skate, and exercise wear. Recognizing that currently residents of the Plymouth community must drive to other cities for supplies or must order through catalogs and not be certain of what they will receive, Arabesque will provide these products locally.
The goal of Arabesque Dance & Skate Shop is to provide high-quality, reasonably priced dance, skate, and exercise apparel to dancers, skaters, and exercise enthusiasts. Inherent in this goal is the desire to provide excellent service to every customer.
The goal of this business plan is to outline and summarize how the goals of Arabesque will be accomplished.
Arabesque Dance & Skate Shop is a family owned and operated retail business specializing in dance, skate, and exercise wear.
The decision to establish a business in Plymouth was based on a market analysis that showed no existing retail dance or skate wear shops within the city limits, and few shops in nearby cities. The nearest store, in Novi, is owned by a woman who is ready to retire and is considering selling her store to an employee. Currently, dancers must drive to Ann Arbor, Livonia, or Dearborn. Because dance wear and dance shoes are required by studios, students have no choice but to drive great distances for their attire.
Prior to making the decision to open in the Plymouth area, the principals conducted a market analysis that included:
The population includes about 377,700 potential customers within a 20-mile radius of Plymouth with an average household income of $42,267. A survey of the studios showed roughly 1,500 students in the area, taking ballet, tap and/or jazz. Each type of dance requires a different type of shoe. Ballet students report going through two pair of ballet shoes, four to ten pair of pointe shoes each year. They also need tap and jazz shoes and leotards and tights in a variety of styles each year.
In meeting with potential suppliers, the principals have narrowed their choice of suppliers to Danzier, Emmet, and Performance attire. The range of shoe suppliers would be broader to include Brien and Korkov.
The principals have developed a marketing action plan that includes news releases, fact sheets, advertising, direct mail, visits to dance studios and skating clubs, discounts, gift certificates, giveaways, a Grand Opening celebration. The target date for opening is early January.
The store would be managed by Sarah Harper, Carol Simmons, and Elizabeth Alexander with assistance from the other principals. Two principals would be present weekdays; three would be in the store on Saturdays. Hours are Monday - Wednesday, 10 am - 7 pm; Thursday -Friday, 10 am - 9 pm; Saturday, 10 am - 5 pm.
Of the seven principals, two are in finance, two are in marketing, two have danced a number of years and are familiar with the merchandise, and one has the technical ability to maintain the building.
Products to be offered include name-brand dance, skate and exercise wear; a small selection of costume props, and miscellaneous dance-related keepsake or statement products. These include:
Arabesque Dance & Skate Shop is a family-owned partnership comprised of seven principals: John Harper; his wife, Sarah Harper; their son, Matt Harper; their daughter Carol Simmons and her husband, Steve Simmons; and their daughter Elizabeth Alexander and her husband, Paul Alexander.
Each partner brings to the business varying areas of expertise and is responsible for the area of the company that best utilizes his or her skills. All will assist in other areas where needed.
Arabesque is slated to open for business in January 1996, if not sooner. Hours are:
10:00 a.m. to 7:00 p.m. Monday through Wednesday
10:00 a.m. to 9:00 p.m. Thursday and Friday
10:00 a.m. to 5:00 p.m. Saturday
Initially, the store will be staffed by two employees, at least one a principal, at all times. Three employees will work on Saturdays. Additional principals would come in as needed to handle customer service, inventory, and maintenance. With expansion, additional customer service representatives would be employed.
Arabesque Dance & Skate Shop will offer for purchase dance, skate and exercise wear, including ballet, jazz and tap shoes, tights, leotards, and warmup wear. Itwillalso offer "dance" statement clothing and items, such as T-shirts, carry-all bags, and boxers, as well as miscellaneous impulse items, such as keychains, picture frames, calendars, and how-to books. With expansion, it will offer performance-related props and costumes.
Dance, skate, and exercise students and enthusiasts must currently purchase through limited supplies dance teachers carry, order through a catalog, or drive to Ann Arbor, Livonia or Dearborn for a complete line of ballet, tap, jazz and skating apparel and shoes. One or two studios try to stock their own apparel, but to date, this method has not been reliable. Their stock is old, outdated, and limited. Arabesque Dance & Skate Shop will meet the needs of students by offering a complete line of high-quality, reasonably priced dance and skate apparel and shoes.
The target audience of Arabesque Dance & Skate Shop includes dancers, skaters, and exercise enthusiasts within a 20 mile radius of the city of Plymouth. This radius encompasses residents of Livingston, Washtenaw, western Oakland, western Wayne, and southern Shiawassee counties. Cities in these counties include Ann Arbor, Brighton, Dexter, Hartland, Highland, Howell, Milford, Novi, Northville, Pinckney, Plymouth, South Lyon, Wixom, and Y psilanti.
Roughly 377,690 potential customers live within a 20 mile radius of Plymouth with an average household income of $42,267 and an average per capita income of $17,930.
Demographics for the city of Plymouth indicate a population of 5,686, with an average household income of $35,551 and average per capita income of $17,019. The population of Ply mouth is 14,815 with an average household income of $56,009 and average per capita income of $20,360.
Within a 10 mile radius of Plymouth is another 92,240 potential customers with an average household income of $43,943 and an average per capita income of $16,991. Within the next 10 mile radius are 264,949 more potential customers with an average household income of $40,566 and an average per capita income of $18,463. For a breakdown of potential customers by city, please reference the section titled Demographics.
Dancers, Skaters, and Exercisers
Potential customers would be drawn from dance studios, skate clubs, fitness centers, community education programs, YMCA classes, and public and private schools. The following demographics for dance studio teachers and students were obtained through a survey. Skate clubs were not surveyed because we assumed the results would be similar to those of dance studios. Fitness centers, the YMCA, and community/public school programs were not surveyed because they are considered transient customers who are unreliable, yet still with customer potential.
A survey of dance studios in the Plymouth area shows the following:
Brighton Institute of Dance which is located at 800 Marnier, Brighton, MI. Ariel Lyndstrom is the teacher. There are approximately 200 students, ages 3-18 years. Of the students, 200 are in ballet; 30 on pointe. The Institute offers ballet, jazz, and tap. For ballet, black leotard & pink tights are required. Students can wear skirts and a different color once a week. Danzier and Korkov shoes are used for beginning students.
Amy Scott School of Dance is located at 20534 Lyon Drive, Lyon Twp., MI. Amy Scott, the owner, is the primary teacher.
Located at Howell is the Centre for the Art of Dance. Rachel Hathaway is the primary teacher. The center has 250-300 students, most of which are between the ages of 3-11 years old. Approximately 300 students participate in ballet, 100 in tap, and 100 in jazz. The Centre's requirements are for ballet—pink leotard, powder blue for intermediate students; black leotard for teens and adults. Most ballet students are required to use Danzier shoes. For tap, black leotards are required.
Alex's School of Dance is located at 482 Indian Trail in Howell, Michigan. The primary teacher is the owner, Alex Sanchez.
The House of Dance is located at 1350 S. Main St. in Brighton with approximately 230 students of all ages, most are in ballet and tap. Approximately 10 students are on pointe. Alex's offers ballet, jazz, and tap. Alex's requires ballet students to wear pink ballet shoes, whatever brand fits the best. Tap students wear black taps, Reba, Tones or Harver. No jazz shoes are required until students are 10 years old.
Jesse's Studio of Dance located at 10 Sullivan Street in Brighton has an even distribution of students between ballet, jazz, and tap. Jesse's requires ballet students to wear black leotards, pink seamed tights, as well as Danzier or Korkov shoes. For tap, Jesse requires Danzier and Tones shoes.
Kim's School of Dance found at 946 Highland, MI has approximately 560 students, with an even distribution of ages. Kim offers ballet, jazz, and tap. She requires ballet students to wear black leotards, pink tights, pink skirts with elastic waistbands and Danzier or Korkov shoes with a split sole for company; others can wear anything. Kim requires Danzier and Tones tap shoes for tap students.
The Plymouth Dance Theatre has approximately 150 students, ages 3-18 years. There is an even distribution of students in the classes, but 10 are on pointe. The Theatre offers ballet, jazz, tap, and acrobatics. Uniforms are not required, but ballet students wear leotards, and tights. Also ballet shoes must be either Danzier and pointe shoes must be Danzier or Korkov to start, then students have their own choice. For tap, students must wear Danzier or Tones taps.
Discussion with individuals whose children take skating lessons in Plymouth showed that students were lined around the block to sign up for lessons this September. All indications are that figure skating is growing rapidly as an alternative for girls, especially with the Olympics emphasizing it. A three-rink ice arena is slated to open soon in Ann Arbor; and a large skating arena, Amber Oaks Ice Arena, currently exists in Howell. Competitive roller skating also requires the appropriate skating attire.
Although requiring dance apparel and shoes, students in these programs are considered by Arabesque to be "gravy" customers. We would not rely on them, but would welcome their purchases.
Exercise and physical fitness programs in the area requiring apparel include:
Peak buying times for dancers and skaters are September when classes start up and March through May when studios are preparing for recitals and performances. Sales increase during the holiday season in December, but not substantially. The slow months are January and February.
Dancers and skaters tend to devote their lives to dancing and skating, practicing long hours. A child between the ages of 4 and 12 years of age needs ballet shoes, two leotards, and two pair of tights each year for ballet. If the child chooses to learn tap dancing, she needs tap shoes.
A survey of students at studios in the Plymouth area shows that a ballet student between the ages of 12 and 18 goes through four to ten pairs of pointe shoes a year, two pairs of ballet shoes, two leotards, and three or four pairs of tights, and warmup attire. Students almost always branch into tap and jazz in their teens, requiring tap shoes, jazz shoes and jazz outfits. Additionally, they purchase almost any products related to their passion, including T-shirts, carry-all bags, key chains, and calendars. (Please see the Teacher and Student Surveys section.)
Adult students are not quite as passionate as teenagers about their buying; they tend to buy attire that is as "artsy-looking" as possible. Exercise enthusiasts like the variety of exercise wear, changing "costumes" often for the sake of wearing the latest fashions.
Purchases are based on need and quality; name brands are important only to the extent that they connote high quality, especially for ballet students. Teens want state-of-the-art pointe shoes; and parents pay what is necessary to help them be the best in their class. The survey of students in Plymouth showed that they stick to Danzier, Emmet and Performance for apparel; shoes are a different matter. Students start with Danzier or Korkov and then go on to whatever is comfortable. The survey indicates that many go into Emmet, Brien or Krisnov.
The active lifestyle of teens and parents, combined with the lack of existing nearby stores, requires that parents look at price last. Few stores exist in the area, forcing students, dancers and skaters to take what is available at the nearest store, which may be a great distance away. If parents and students do not find what they need at small, high-priced, sometimes unreliable stores in Ann Arbor, Novi, or Howell, they must drive to Livonia, an estimated 75 mile round trip, or Dearborn, an estimated 100 mile round trip.
With their busy schedules, parents simply do not have the time to drive great distances for the sake of cheaper prices. Arabesque Dance & Skate Shop would like to change that by offering high-quality merchandise at a fair price that does not take advantage of the customer or the situation. No parent should have to pay $55 for a simple skating leotard.
No dance or skate wear stores exist in Plymouth. A survey of dance studios in the Plymouth area was met with enthusiasm by several studios. Dancers at these studios must currently drive great distances for apparel. The nearest store is in Howell, and it is small and open mostly to service the students of the owner. Due to a lack of proper organization, marketing, and management, the store offers little competition. Many dancers living in Howell drive to Novirather than purchase apparel from the store. The owners of the store are ready to leave the business; currently, a woman working at the store is considering purchasing it. Only one dance studio said it tries to have tights and leotards available for purchase. The rest of the studios do not. It appears that doing so is often a hassle and done only out of necessity. Most studios surveyed said they would welcome a store in the area. Competitors and their strengths and weaknesses include:
Located in a strip mall at a busy intersection. Hours: 10 am -7 pm Monday-Friday; 10 am -6 pm Saturday.
The store offers a pleasant, modern decor that would appeal to customers who like bright colors, plastic, and metal fixtures. It stocks a variety of products, including a large supply of keepsakes, carry-all bags, and boxer shorts. It has two dressing rooms for trying on leotards and a seating area for trying on shoes. It is carpeted. It has a large selection of jazz and tap shoes and jazz leotards. Shoes are on a rack, making self-service easy.
Area for trying on shoes is carpeted, making it difficult to try on pointe, tap and jazz shoes. Upon visiting the store, we found that the customer service representative was not very service oriented. Merchandise is glitzy and impractical for most dancers, appealing to small children who like lots of cute ruffles. Very few basic leotards were available, just those with ruffles—fun-type wear, but not for the serious dancer. The selection of pointe shoes is limited. The store tends to specialize in jazz wear. Leotards are difficult to sort through. No T-shirts were available; no warmup attire was available. The store is about 20 miles from Plymouth.
Store is located in Livonia, Michigan and is open from 11 am - 7 pm Monday to Thursday, and 12 pm - 4 pm on Saturday.
It is the only dance wear supply store in Livonia and it is established.
Store is closed on Fridays. Store is frequently closed regardless of the hours posted. It is very small and offers a small inventory. Products are outdated. Shoes offered were only made five years ago.
Store is located in Howell, Michigan. Hours: 10 am - 6 pm Monday - Thursday, 10 am - 9 pm Friday, 10 am - 6 pm Saturday, 12 pm - 5 pm Sunday.
Enjoys a captive audience with college students who take dance and exercise classes. Students do not always have cars and must buy supplies in Howell. Leotards are displayed by color. Store carries two largest brand names: Performance and Danzier. Warmups can be found in one area, and they are high-quality brands. Children have their own section. There is a seating area for trying on shoes. It has a professional atmosphere for the serious dancer–not glitsy impractical junk. It has a wide selection of shoes. It makes good use of sales, special offers and packaged deals. They are negotiable on damaged merchandise. They offer a wide selection of shoes.
There is no place to park except on the street at a meter. The streets are congested. Store is in the basement of a T-shirt shop. The only signage is in a 3 foot wide window. Store is difficult to find. Store moved from a larger store to a smaller one. There are no lyrical outfits, no skating outfits and no jazz or exercise clothes. The skirt selection is limited, and the color selection is limited. Merchandise is basic shoes, tights, leotards and warmups. It charges customer $5 just to try on pointe shoes. Rumor has it that the store is not doing well due to poor management.
Store is located in Novi, Michigan. Hours: 10 am - 7 pm Monday - Friday; 10 am - 5 pm Saturday.
The store has an established reputation. Although it looks like it is going out of business, it is doing well. It was packed with customers patiently waiting for their daughters' turn to try on shoes. It is the only store servicing the Northville, and Novi area. It stocks a large supply of pointe, tap, and jazz shoes. It has a raised wooden floor for trying on shoes. It has a large inventory of skating leotards and tights. It is packed in September with students getting shoes for lessons. They sell costume props, such as batons and boas, and trim for costumes.
The store is in the back of a swimwear store and looks like everything was shoved into a storage room. Customers have to climb steps and walk over the wooden floor used for trying on shoes. Customers have to sign in for service. Not enough customer service representatives are available. No evening hours. The store is dirty.
Howard's is located in Dearborn, Michigan. Open six days a week. A second and third store are located in Warren and Wyandotte, MI.
Offers many brands, including Performance, Danzier, Emmet, Halley's and Tones taps, body wear and shoes. Offers theatrical costumes, wigs, masks, magic supplies, costume accessories, sequins, beads, trims, costume fabric, appliques, fringe. Stocks skating dresses, jazz outfits, a variety of skirt lengths and types, a variety of leodtards and tights. It is very service oriented, willing to call around and get what the customer needs. Very helpful and accommodating. It has two floors and encourages customer to browse. Store has a large inventory.
It is 75 to 100 miles from the Plymouth area. Customer has to drive into the metropolitan Detroit area.
Strides is located in Canton, Michigan.
Convenient for parents of children.
It is a shoe store that carries the basic ballet shoe and basic tap shoe for children only. It orders only once a year, in September.
Gurnecky's is located in Farmington, Michigan. Store hours are: 10 am - 6 pm Monday - Wednesday, Friday; 10 am - 8 pm Thursday; 10 am - 6 pm, Saturday.
One of the few stores serving the Farmington area.
It is a shoe store that carries dance shoes and some dance wear. It does not specialize in dance and skate apparel.
Halley's is located in Brighton, Michigan. Hours: 10 am - 6 pm Monday - Friday; 10 am - 5 pm, Saturday.
The only store in Brighton providing dance shoes.
It is a children's shoe store that carries dance shoes and some tights and leotards for children and adults. It does not specialize in dance and skate apparel.
The marketing plan for Arabesque is twofold, encompassing marketing Arabesque itself and marketing the merchandise.
A major effort to market Arabesque involves sending news releases and fact sheets to local newspapers, distributing brochures and gift certificates to all dance studios, featuring promotional events at the store, and participating in local community events. The following schedule would be used to publicize Arabesque. The goal is to get name recognition, store awareness, and customers into the store.
Develop a logo.
Cost: $100 for the graphic designer.
Develop business cards and letterhead with the store logo, address,
telephone and hours on them.
Develop and print two-color brochure on how we can work with studios.
Develop and print $10 gift certificate for teachers.
Purchase keepsake with our logo to give out at studios we visit:
carry-all bags with logo.
Possibly purchase dance T-shirts with the Arabesque Dance & Skate
Shop logo. These would be worn by sales staff and given away at the Grand
Cost: T-shirts with logo
Print invitations for Grand Opening Eve Party for Teachers focusing on
dance, skate, and fitness center proprietors and their guest and offering
15% discount for everyone.
Cost: Paper and printing and postage—$100.
Send fact sheet and photo to the Hometown Papers about the family joining
forces to open their dream store. This is a unique event because seven
family members (father and mother, daughters and their husbands, and son)
are willing to invest in the store, work in it, and become involved in the
community. Four of the family members have moved to the Brighton area, and
two more are looking to move there. All children took dance lessons, some
for as many as 10 years. All have degrees and work in another field, but
like the idea of working together. All believe in making a difference in
Cost: $2.00 for telephone call and postage.
Send news release to newspapers within a 20 mile radius, the Ann Arbor
News, and the Detroit Free Press, announcing the Grand Opening Celebration
for the store, the festivities involved, and how Arabesque is meeting a
need in this rapidly growing community.
Cost: $5.00 postage and paper.
Early Jan. A representative from Arabesque will:
Cost: gas to visit each studio.
Jan 20 Grand Opening Celebration for Teachers.
Jan. Opening Day—Grand Opening Celebration.
Feb. Visit studios of anyone who didn't come to Grand Opening. Offer our Teachers' Bulletin Board for them to posta notice about their recital. Also mention that we want to know when their recital is so that we can place our order for tights, shoes, and whatever else their students may need to purchase; for example, if they will need a certain color of tights, we will go ahead and order a supply. Mention that we would like to attend the recital.
Compile a list of recitals. Try to have at least one person attend. Then
after each, send a handwritten card congratulating them on a fine recital,
mentioning something specific to their recital. Get a copy of their
program for our files.
Cost: $10.- Ticket to the recital; stamp and paper.
June/July Participate in any community events, giving away balloons.
August Sponsor a "Meet the Teachers from Your Local Dance Studios Day" for parents to meet proprietors of local dance studios. Teachers could make short presentations about their studios, the number of students they have, the types of dance lessons they offer, etc.
The goal should be to move merchandise off the shelf. We do not want anything to stay in the store; we will move it out through clearance sales if necessary. In the Fall, when classes start up, we would:
To be successful in a retail operation in the dance, skate and exercise field requires a wide array of skills including: the ability to be proactive in management, organization, finance, marketing, and inventory control skills. Rarely does one individual possess all these skills. In Arabesque Dance & Skate Shop each partner brings to the corporation a set of skills developed through years of education, training, and work experience.
Briefly, John Harper works in investment sales for a local bank; Matt Harper works for the same bank as a real estate lender. They will handle the accounting and finance. Sarah Harper has worked in the promotions and marketing fields for about 10 years. Paul Alexander works in marketing and is pursuing an MBA in Marketing. They will handle the marketing and outside sales. Carol Simmons is a former teacher and youth worker. A dancer for more than 15 years, she knows dance wear. She will serve as buyer and as contact person for studios. Elizabeth Alexander is a speech pathologist and a former dancer. Her organizational skills will enable her to track inventory and do much of the clerical work. Steve Simmons, a designer, is skilled at fine carpentry and building. He will handle any problems related to fixtures and maintenance.
Each principal brings to Arabesque his or her own area of expertise. In addition, he or she will assume secondary responsibilities. They are:
|Partner & Title||Expertise||Responsibilities|
|John Harper, CFP||Finance||Management|
|Accounting Manager||Organization||Customer service|
|Sarah Harper||Organization||Customer service|
|Building & Maintenance||Design||Customer Service|
|Asst. Mgr - Buyer||Management||Organization|
|Paul Alexander||Marketing||Customer Service|
|Marketing Manager||Outside sales||Management|
|Asst. Mgr - Cust. Service||Customer service||Organization|
In addition to financial resources (see section on Financing), two other types of resources are required: those needed to conduct business, including the building, fixtures, and equipment and additional staff, and the inventory itself.
A building will be leased, preferrably in a strip mall. A small oak "stage" will be installed to allow students to try on pointe and tap shoes on the same type of surface they will be dancing. An area will be set aside in the store for small children visiting with parents and another area for teacher notices and brochures. (Please reference Checklist of Resources to Do Business, for a list of items necessary to conduct business and Building/Fixture Sources for a partial list of potential sources.)
The need for human resources will be met through the principals and possibly one part-time employee. Two individuals will be available at all times during the week. On Saturday, three persons will be on hand. The remaining principals will be on call to come in and assist during overloads.
Roughly $20,000 in inventory will be carried. Meetings with the Danzier representative were helpful in narrowing down sources. The representative is delighted that we will be in the Plymouth area. She had been looking for someone to open a store for over a year. A meeting with the representative from Emmet brought similar results, and it is expected that the meeting to take place October 10 with Performance will do likewise. These are the three most sought-after suppliers of dancing apparel. A wide array of shoes will be carried, including Danzier, Emmet, Korkov, Reflex and Krisnov.
A study of the demographics of the Plymouth and surrounding communities suggests that the area is rapidly growing as residents of the metropolitan Detroit area seek a countrylike environment to raise families. In 1995, the population, average household income and per capita income by 10 and 20 mile radii are:
|Average Population||Average Household Income||Per Capita Income|
|City of Plymouth||5,686||$35,551||$17,019|
|10 mile radius||92,240||$43,943||$16,991|
|Green Oak Township||11,604||$47,421||17,272|
|Next 10 mile radius||264,949||40,566||18,463|
|Ann Arbor Township||3,793||56359||35,387|
|Y psilanti Township||45,307||34,140||14,977|
|Total 20 Mile Radius|
Thank you for taking the time to complete this survey. You are helping us to better serve you and your students. We carry a variety of dance and skate apparel, shoes and accessories; and we want to pay special attention to your needs and preferences. As a means of saying "thank you," we will present you with a token of our appreciation when Arabesque opens.
The material resources needed to conduct business include the following.
A large mirror and dance bar for the stage.
Carpeting for the remainder of the building
Racks, circular, free standing, and hanging
Metal storage racks for warehouse
Benches for trying on shoes—available
Hangers: shirt and clip
Bags and tissue
Cash register, paper tape, ribbon, etc.
Credit card forms and machines
Typewriter and tapes-available
Office supplies: tape, push pins, straight pins, scissors, rubber bands, pens, pencils, markers, note pads, ruler, tape measure
Letterhead, white bond, envelopes, business cards, post cards
Burglar alarm system
Iron, ironing board, steamer-available
Building cleaning supplies: vacuum, duster, toilet cleaner, furniture polish, toilet cleaning brush, sponges, window cleaner, push broom, shovel.
Paper towels and toilet paper, Kleenex, paper plates, plasticware, paper cups
Coffee maker, filters and coffee.
Following companies will be contacted for materials:
The Fixture Co. — Detroit
Marlow, Inc. — Westland
Millworks — Wixom
Blackville & Assoc.—Southfield
Alpine Fixtures — Plymouth
Alpine Fixtures - Plymouth
Retail Again — Warren
Madison, Inc. — Madison Heights
ABC Shelves - Detroit
Lenox, Inc. — Troy
Rack Supply Shop — Walled Lake
Glassworks - Livonia
Carpets-R-Us - Detroit
Sign On — Farmington Hills
Sign World — Livonia
National Signs — Livonia
Register Supplies Company — Redford
Ohio Register Corp. — Monroe
Credit card machine comes from bank. Quoted:
$569 — Basic cash register with receipt, breakdown of depts, figures change
$4000 - Cash register with scanner for credit cards
Almond Bag Warehouse — Garden City
Recycled Papers, Inc. — Auburn Hills
Paper Distributors — Farmington
8½× ll − 1000@$19.35
10 × 13−1000@$24.75
15 × 18−1000@$47.75
Waterford Bags — Waterford
Rayman Plastics — Sterling Hgts.
|One Year Rent||$11,761|
|Employee (8 months)||3,617|
|Telephone (8 months)||300|
|Utility Expenses (8 months)||1,700|
|Security (8 months)||340|
|Yellow Pages (8 months)||462|
|Miscellaneous (8 months)||800|
|One Time Start-Up Costs|
|Credit Card Machine||400|
|One Year Supply of Bags||150|
|One Time Advertising||500|
|Total Prepaid and One Time|
|Total Uses of Cash||50,000|
|Sources of Cash|
|Breakeven Projected Operations|
|Less: Credit Card Service Charge (5% of 50% of sales)|
|Less: 1st & 2nd Month Discounts (10% Discount)|
|Cost of Goods Sold (50%):|
|Total Cost of Good Sold||0||0||6496||6496||6496||6496||6496||6496||6496||6496||6496||6496||64961|
|*Base Rent (1,200 SQF @ $11.50/SQF + $2/SQF CAM)|
|(H) Assumes $8.20 to ship a 25 lb box from NYC to Detroit - Shipment received every other day|
|(I) Includes all items noted as one time start-up costs on sources and uses page|
|*Accounts which have been prepaid|
|*Part Time Employee||0||0||646||646||646||646||646||646||646||646||646||646||6460|
|*Advertising (Yellow Pages)||0||0||77||77||77||77||77||77||77||77||77||77||770|
|Social Security Withholding||0||0||153||153||153||153||153||153||153||153||153||153||1530|
|Sales Tax (6% of Sales)||0||0||780||780||780||780||780||780||780||780||780||780||7795|
|Total Operating Expenses||9710||220||4174||5524||5524||5524||5524||5524||5524||5524||5524||5574||63,769|