Martini Astrology and Tarot astrology tarot card business plan appendix. Martini Astrology and Tarot offers various oracular and alternative consulting services including Astrological and Tarot card readings.

Martini Astrology and Tarot

Start your own business plan »

Astrology Tarot Card Business Plan

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
Unit Sales
Tarot 0% 96 106 116 128 180 156 210 188 206 226 248 274
Astrology 0% 48 53 58 64 95 78 110 94 103 113 124 137
Other- Quick Readings 0% 58 64 70 77 84 94 102 113 124 136 149 164
Total Unit Sales 202 223 244 269 359 328 422 395 433 475 521 575
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Tarot $10.00 $10.00 $10.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00
Astrology $20.00 $20.00 $20.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00
Other- Quick Readings $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
Sales
Tarot $960 $1,060 $1,160 $1,920 $2,700 $2,340 $3,150 $2,820 $3,090 $3,390 $3,720 $4,110
Astrology $960 $1,060 $1,160 $1,600 $2,375 $1,950 $2,750 $2,350 $2,575 $2,825 $3,100 $3,425
Other- Quick Readings $580 $640 $700 $770 $840 $940 $1,020 $1,130 $1,240 $1,360 $1,490 $1,640
Total Sales $2,500 $2,760 $3,020 $4,290 $5,915 $5,230 $6,920 $6,300 $6,905 $7,575 $8,310 $9,175
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Tarot 0.00% $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00
Astrology 0.00% $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00
Other- Quick Readings 0.00% $0.50 $0.50 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00
Direct Cost of Sales
Tarot $192 $212 $232 $256 $360 $312 $420 $376 $412 $452 $496 $548
Astrology $192 $212 $232 $256 $380 $312 $440 $376 $412 $452 $496 $548
Other- Quick Readings $29 $32 $70 $77 $84 $94 $102 $113 $124 $136 $149 $164
Subtotal Direct Cost of Sales $413 $456 $534 $589 $824 $718 $962 $865 $948 $1,040 $1,141 $1,260
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
Principal 0% $1,000 $1,000 $2,000 $2,000 $3,000 $3,000 $3,000 $3,000 $3,000 $4,000 $4,000 $5,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $500 $500 $500
Total People 1 1 1 1 1 1 1 1 1 2 2 2
Total Payroll $1,000 $1,000 $2,000 $2,000 $3,000 $3,000 $3,000 $3,000 $3,000 $4,500 $4,500 $5,500
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 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
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 $2,500 $2,760 $3,020 $4,290 $5,915 $5,230 $6,920 $6,300 $6,905 $7,575 $8,310 $9,175
Direct Cost of Sales $413 $456 $534 $589 $824 $718 $962 $865 $948 $1,040 $1,141 $1,260
Other $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5 $5
Total Cost of Sales $418 $461 $539 $594 $829 $723 $967 $870 $953 $1,045 $1,146 $1,265
Gross Margin $2,082 $2,299 $2,481 $3,696 $5,086 $4,507 $5,953 $5,430 $5,952 $6,530 $7,164 $7,910
Gross Margin % 83.28% 83.30% 82.15% 86.15% 85.98% 86.18% 86.03% 86.19% 86.20% 86.20% 86.21% 86.21%
Expenses
Payroll $1,000 $1,000 $2,000 $2,000 $3,000 $3,000 $3,000 $3,000 $3,000 $4,500 $4,500 $5,500
Sales and Marketing and Other Expenses $450 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $1,900 $1,700 $2,700 $2,700 $3,700 $3,700 $3,700 $3,700 $3,700 $5,200 $5,200 $6,200
Profit Before Interest and Taxes $182 $599 ($219) $996 $1,386 $807 $2,253 $1,730 $2,252 $1,330 $1,964 $1,710
EBITDA $182 $599 ($219) $996 $1,386 $807 $2,253 $1,730 $2,252 $1,330 $1,964 $1,710
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $46 $150 ($55) $249 $347 $202 $563 $433 $563 $333 $491 $428
Net Profit $137 $449 ($164) $747 $1,040 $605 $1,690 $1,298 $1,689 $998 $1,473 $1,283
Net Profit/Sales 5.46% 16.28% -5.44% 17.41% 17.57% 11.57% 24.42% 20.60% 24.46% 13.17% 17.73% 13.98%
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 $2,500 $2,760 $3,020 $4,290 $5,915 $5,230 $6,920 $6,300 $6,905 $7,575 $8,310 $9,175
Subtotal Cash from Operations $2,500 $2,760 $3,020 $4,290 $5,915 $5,230 $6,920 $6,300 $6,905 $7,575 $8,310 $9,175
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 $2,500 $2,760 $3,020 $4,290 $5,915 $5,230 $6,920 $6,300 $6,905 $7,575 $8,310 $9,175
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $1,000 $1,000 $2,000 $2,000 $3,000 $3,000 $3,000 $3,000 $3,000 $4,500 $4,500 $5,500
Bill Payments $45 $1,362 $1,307 $1,196 $1,554 $1,867 $1,645 $2,223 $2,010 $2,211 $2,086 $2,339
Subtotal Spent on Operations $1,045 $2,362 $3,307 $3,196 $4,554 $4,867 $4,645 $5,223 $5,010 $6,711 $6,586 $7,839
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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $1,045 $2,362 $3,307 $3,196 $4,554 $4,867 $4,645 $5,223 $5,010 $6,711 $6,586 $7,839
Net Cash Flow $1,455 $398 ($287) $1,094 $1,361 $363 $2,275 $1,077 $1,895 $864 $1,724 $1,336
Cash Balance $1,655 $2,053 $1,766 $2,860 $4,221 $4,584 $6,859 $7,936 $9,832 $10,695 $12,419 $13,755
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 $200 $1,655 $2,053 $1,766 $2,860 $4,221 $4,584 $6,859 $7,936 $9,832 $10,695 $12,419 $13,755
Other Current Assets $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Total Current Assets $1,200 $2,655 $3,053 $2,766 $3,860 $5,221 $5,584 $7,859 $8,936 $10,832 $11,695 $13,419 $14,755
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $1,200 $2,655 $3,053 $2,766 $3,860 $5,221 $5,584 $7,859 $8,936 $10,832 $11,695 $13,419 $14,755
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $1,318 $1,267 $1,145 $1,492 $1,813 $1,571 $2,156 $1,936 $2,142 $2,008 $2,259 $2,313
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $1,318 $1,267 $1,145 $1,492 $1,813 $1,571 $2,156 $1,936 $2,142 $2,008 $2,259 $2,313
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $1,318 $1,267 $1,145 $1,492 $1,813 $1,571 $2,156 $1,936 $2,142 $2,008 $2,259 $2,313
Paid-in Capital $1,870 $1,870 $1,870 $1,870 $1,870 $1,870 $1,870 $1,870 $1,870 $1,870 $1,870 $1,870 $1,870
Retained Earnings ($670) ($670) ($670) ($670) ($670) ($670) ($670) ($670) ($670) ($670) ($670) ($670) ($670)
Earnings $0 $137 $586 $422 $1,169 $2,208 $2,813 $4,503 $5,801 $7,490 $8,487 $9,960 $11,243
Total Capital $1,200 $1,337 $1,786 $1,622 $2,369 $3,408 $4,013 $5,703 $7,001 $8,690 $9,687 $11,160 $12,443
Total Liabilities and Capital $1,200 $2,655 $3,053 $2,766 $3,860 $5,221 $5,584 $7,859 $8,936 $10,832 $11,695 $13,419 $14,755
Net Worth $1,200 $1,337 $1,786 $1,622 $2,369 $3,408 $4,013 $5,703 $7,001 $8,690 $9,687 $11,160 $12,442
Martini Astrology and Tarot astrology tarot card business plan appendix. Martini Astrology and Tarot offers various oracular and alternative consulting services including Astrological and Tarot card readings.