Something Personal

Kiosk Cart Business - Something Personal – revised 2/16

Things to remember:

• 300-400% mark up reccomended (will do 200%)

• Display – Dry Ice to attract customers

• tranfer sheets for logos – Plan to print up my company logo on transfer sheet to discreetly place on bottom back of each bear's Tee-Shirt

• No initial eyed contact – wait for customers to be drawn to your display

  Financial s – Costs

  Start Up

  Non sellable inventory - OVERHEAD

• Rent,Deposit & Sign $1030

• tee shirt machine $200/$168 +$32

• License & Insurance - approx. $300 /$250 +50

• Product storage and display $50/$20 +$30

• Cash register $50

• Stamp - $25

• Tshirt task supplies – chalk & templates $15

• Business Cards - $15 /$15

• Credit Card Processing ?

• Additional advertising ?

  TOTAL - $1595 /$1573

  Revenue based Inventory

• Lettering transfers - $45/$180

  Product inventory $70/?

• Teddy bears $500 approx 150 count/$470 - 132

• Tee shirts $300/$113

• Hanky's - $60/$180

• Bdazzle - $20 + MATERIALS($25)

TOTAL APPROX - $1020/$968

Profit Projections - I

Mark Up -

200%

Profit Projections – II

 

COMPANY		Bear	Cost	Shirt wht/color/Hanky	lettering	Total Cost	COST + Mark-Up 200% (X3)	Sell for	Total profit	Profit	X Qnty in stock
PR	1CT0	Colorama 6' drkgrn wht shirt pree	$1.75	$.63	.25	$2.63	7.89	$8.00	$5.37	6	32.22
PR	2CT0	Colorama 6' blk,gld sprkl,mrn,prpl,blu,rd,pnk wht shirt pree	$1.85	$.63	.25	$2.73	8.19	$8.00	$5.27	6 ea c - 42	221.34
PR	3CH	Colorama Hanky Bear 6'	$1.85	.34	.25	$2.44	7.32	$7.00	$4.56
PR	4PRH	White & Silver promo bear 3 ½ hanky 22' ½ only	$1.10	.17	.25	1.52		$5.00	$3.48	24	83.52
MS	5PTP 5PH	PANDA 6 ½ ' PREE WHT, ½ H	1.50	.63 .17	.25	2.38 1.93	7.14 5.79	7.00 6.00	4.62 4.07	3	13.86
MS	6PH	PANDA 7' ~ ½ H	1.35	.17	.25	1.77	5.31	5.00	3.23 3.06	4	12.92
FM	7TP 7H	STITCHES 7' PREE WHT, ½ H	3.25	.63 .17	.25	4.13 3.67	12.39 11.01	12.00 11.00	7.87 7.33	6	47.22
FM	8Tp 8H	THUMPLES 7' PREE WHT, H	5.50	.63 .34 .	.25	6.38 6.09	19.14 18.27	19.00 18.00	12.62 11.91	4	50.48
FM	9H	SHERERT BABIES 9 ' Hanky Only 14'	6.75	.34	.25	7.34	22.02	15.00	7.66	1 ea c- 4	30.64
PR	10H	Sitting Panda 10'	$6.50	$0.34	$0.25	$7.09	21.27	$16.00	$8.91	4	35.64
FM	11H	BLUE BEARY 10'	6.75	.34	$0.25	7.34	22.02	20.00	12.66	4	50.46
PR	12H	BABY PLUSH PINK & BLUE 11' H	3.50	.34	.25	4.09	12.27	12.00	7.91	6	47.46
MS	13T4-5	CREAM TEDDY BEAR 11' 0-3 Brights: Red, Royal, Kelly, Orange,Purple, Fuchsia (T4) Vt brown ,black 9T5)	1.85	2.42	.25	4.52	13.56	13.00	8.48	6	50.88
MS	14H	SUPER SOFT BLUE 12' H	3.50	.34	.25	4.09	12.27	12.00	7.91	1	7.91
MS	15H	WHT or DRK BRW JOINTED BEAR 13' H	6.50	.34	.25	7.09	21.27	21.00	13.91	1 ea c - 2	27.82
MS	16PH	PANDA 13'	4.85	.34	.25	5.44	16.32	16.00	10.56	2	21.12
MS	17H	SITTING BEAR PINK 15'	3.75	.34	.25	4.34	13.02	13.00	8.66	1	8.66
	18A	SINGING PINK SMILE BEAR 17'	14.75	.17	.25	15.17	45.51	45.00	29.83	2
PR	19H	SUPER SOFT TB 24' (16' sitting)	12.50	.34	.25	13.09	39.27	30.00	16.91	1 ea c - 2	33.82
	20AH	SINGING ARMY BEAR 19' 22” ½ hanky	14.75	.17	.25	15.17	45.51	45.00	29.83	2
	21AH	SINGING PARTY BEAR 19'	14.75	.17	.25	15.17	45.51	45.00	29.83	2
	22BLP 22BL	TICKLED PINK BLANKIE personalized, non personalized	7.00 7.00		.50	7.50 7.00	22.50 21.00	22.00 21.00	14.50 14.00	4	58.00
	22BLP 22BL	BLUE BEARY BLANKIE	7.00 7.00		.50	7.50 7.00	22.50 21.00	22.00 21.00	14.50 14.00	4	58.00

                                                                                                                                                                                                                                                                                     127 891.97

Hanky's for Dogs     Teddy's neck is 17' Hunny 6' ish

 

Quanity in initial stock	Size /Type	Colors Ordered	Cost	Lettering	Other	Total Cost	Mark Up Price 400%	Actual price	Profit
1 doz ea. 21 colors T - 252	S 14X14	Red,navy,cream,burgandy,dk green drk brwn,cocoa brwn,rust,gold,orange,hot pink,fuishia,peach,brht yellow,biege,straw green,kelly green,lime grn,teal,lavener,purple	.34	.25	.31	.90	3.60	5.00	4.10 x149
2 doz ea. T 24 (276)	S 14X14	Black							610.90
1 doz ea. Colors 9 T - 108	L 22X22X31 triangle (½)	Red,navy,drk grn, gold,hot pink,brght yellow,drk gray,lavndr, purple	.54	.25	.31	1.10	4.40	6.00	4.90x 132
2 doz ea. T - 24 (132)	L 22X22X31 triangle (½)	Black							646.80 T-1257.70

numbers - 72