Cranium Filament Reductions hair salon business plan appendix. Cranium Filament Reductions is a hair salon offering value priced services for the entire family.

Cranium Filament Reductions

Start your own business plan »

Hair Salon 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
Sales
Males 0% $0 $5,484 $6,254 $8,547 $16,455 $18,545 $21,545 $23,555 $26,874 $28,745 $29,854 $31,254
Females 0% $0 $548 $625 $855 $1,646 $1,855 $2,155 $2,356 $2,687 $2,875 $2,985 $3,125
Women with small children 0% $0 $55 $63 $85 $165 $185 $215 $236 $269 $287 $299 $313
Retail hair care products 0% $0 $913 $1,041 $1,423 $2,740 $3,088 $3,587 $3,922 $4,475 $4,786 $4,971 $5,204
Total Sales $0 $7,000 $7,983 $10,910 $21,005 $23,673 $27,502 $30,068 $34,305 $36,693 $38,109 $39,896
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
Males $0 $658 $750 $1,026 $1,975 $2,225 $2,585 $2,827 $3,225 $3,449 $3,582 $3,750
Females $0 $66 $75 $103 $197 $223 $259 $283 $322 $345 $358 $375
Women with small children $0 $7 $8 $10 $20 $22 $26 $28 $32 $34 $36 $38
Retail hair care products $0 $365 $417 $569 $1,096 $1,235 $1,435 $1,569 $1,790 $1,914 $1,988 $2,082
Subtotal Direct Cost of Sales $0 $1,096 $1,250 $1,708 $3,288 $3,705 $4,305 $4,706 $5,369 $5,743 $5,965 $6,245
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
Susan 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
Receptionist 0% $0 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600
Part-time hair stylist 0% $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Part-time hair stylist 0% $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Part-time hair stylist 0% $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Part-time hair stylist 0% $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Part-time hair stylist 0% $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Part-time hair stylist 0% $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Total People 1 8 8 8 8 8 8 8 8 8 8 8
Total Payroll $3,000 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600
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 $0 $7,000 $7,983 $10,910 $21,005 $23,673 $27,502 $30,068 $34,305 $36,693 $38,109 $39,896
Direct Cost of Sales $0 $1,096 $1,250 $1,708 $3,288 $3,705 $4,305 $4,706 $5,369 $5,743 $5,965 $6,245
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $1,096 $1,250 $1,708 $3,288 $3,705 $4,305 $4,706 $5,369 $5,743 $5,965 $6,245
Gross Margin $0 $5,905 $6,734 $9,203 $17,717 $19,967 $23,198 $25,362 $28,935 $30,950 $32,144 $33,651
Gross Margin % 0.00% 84.35% 84.35% 84.35% 84.35% 84.35% 84.35% 84.35% 84.35% 84.35% 84.35% 84.35%
Expenses
Payroll $3,000 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600
Sales and Marketing and Other Expenses $100 $122 $122 $122 $122 $122 $122 $122 $122 $122 $122 $122
Depreciation $122 $122 $122 $122 $122 $122 $122 $122 $122 $122 $122 $122
Leased Equipment 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Insurance $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Payroll Taxes 15% $450 $3,390 $3,390 $3,390 $3,390 $3,390 $3,390 $3,390 $3,390 $3,390 $3,390 $3,390
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $5,897 $28,459 $28,459 $28,459 $28,459 $28,459 $28,459 $28,459 $28,459 $28,459 $28,459 $28,459
Profit Before Interest and Taxes ($5,897) ($22,554) ($21,725) ($19,256) ($10,742) ($8,492) ($5,261) ($3,097) $476 $2,491 $3,685 $5,192
EBITDA ($5,775) ($22,432) ($21,603) ($19,134) ($10,620) ($8,370) ($5,139) ($2,975) $598 $2,613 $3,807 $5,314
Interest Expense $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($6,272) ($22,929) ($22,100) ($19,631) ($11,117) ($8,867) ($5,636) ($3,472) $101 $2,116 $3,310 $4,817
Net Profit/Sales 0.00% -327.55% -276.83% -179.94% -52.93% -37.45% -20.49% -11.55% 0.30% 5.77% 8.69% 12.07%
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 $0 $7,000 $7,983 $10,910 $21,005 $23,673 $27,502 $30,068 $34,305 $36,693 $38,109 $39,896
Subtotal Cash from Operations $0 $7,000 $7,983 $10,910 $21,005 $23,673 $27,502 $30,068 $34,305 $36,693 $38,109 $39,896
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 $0 $7,000 $7,983 $10,910 $21,005 $23,673 $27,502 $30,068 $34,305 $36,693 $38,109 $39,896
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 $3,000 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600 $22,600
Bill Payments $105 $3,285 $7,213 $7,377 $7,872 $9,414 $9,837 $10,430 $10,840 $11,494 $11,863 $12,086
Subtotal Spent on Operations $3,105 $25,885 $29,813 $29,977 $30,472 $32,014 $32,437 $33,030 $33,440 $34,094 $34,463 $34,686
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 $3,105 $25,885 $29,813 $29,977 $30,472 $32,014 $32,437 $33,030 $33,440 $34,094 $34,463 $34,686
Net Cash Flow ($3,105) ($18,885) ($21,830) ($19,067) ($9,468) ($8,341) ($4,935) ($2,962) $864 $2,599 $3,646 $5,210
Cash Balance $93,475 $74,590 $52,760 $33,694 $24,226 $15,885 $10,950 $7,988 $8,852 $11,452 $15,098 $20,307
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 $96,580 $93,475 $74,590 $52,760 $33,694 $24,226 $15,885 $10,950 $7,988 $8,852 $11,452 $15,098 $20,307
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $96,580 $93,475 $74,590 $52,760 $33,694 $24,226 $15,885 $10,950 $7,988 $8,852 $11,452 $15,098 $20,307
Long-term Assets
Long-term Assets $7,320 $7,320 $7,320 $7,320 $7,320 $7,320 $7,320 $7,320 $7,320 $7,320 $7,320 $7,320 $7,320
Accumulated Depreciation $0 $122 $244 $366 $488 $610 $732 $854 $976 $1,098 $1,220 $1,342 $1,464
Total Long-term Assets $7,320 $7,198 $7,076 $6,954 $6,832 $6,710 $6,588 $6,466 $6,344 $6,222 $6,100 $5,978 $5,856
Total Assets $103,900 $100,673 $81,666 $59,714 $40,526 $30,936 $22,473 $17,416 $14,332 $15,074 $17,552 $21,076 $26,163
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 $3,045 $6,967 $7,116 $7,559 $9,086 $9,490 $10,069 $10,458 $11,099 $11,460 $11,674 $11,945
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 $3,045 $6,967 $7,116 $7,559 $9,086 $9,490 $10,069 $10,458 $11,099 $11,460 $11,674 $11,945
Long-term Liabilities $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000
Total Liabilities $45,000 $48,045 $51,967 $52,116 $52,559 $54,086 $54,490 $55,069 $55,458 $56,099 $56,460 $56,674 $56,945
Paid-in Capital $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000
Retained Earnings ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100) ($1,100)
Earnings $0 ($6,272) ($29,201) ($51,302) ($70,933) ($82,050) ($90,917) ($96,553) ($100,025) ($99,924) ($97,808) ($94,499) ($89,682)
Total Capital $58,900 $52,628 $29,699 $7,598 ($12,033) ($23,150) ($32,017) ($37,653) ($41,125) ($41,024) ($38,908) ($35,599) ($30,782)
Total Liabilities and Capital $103,900 $100,673 $81,666 $59,714 $40,526 $30,936 $22,473 $17,416 $14,332 $15,074 $17,552 $21,076 $26,163
Net Worth $58,900 $52,628 $29,699 $7,598 ($12,033) ($23,150) ($32,017) ($37,653) ($41,125) ($41,024) ($38,908) ($35,599) ($30,782)

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Cranium Filament Reductions hair salon business plan appendix. Cranium Filament Reductions is a hair salon offering value priced services for the entire family.
\n