SoulSpace health spa business plan appendix. SoulSpace Holistic Spa and Salon offers its customers the unique combination of hair styling, massage, body and energy work, and health training in a beautifully serene setting.

SoulSpace

Start your own business plan »

Health Spa 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
Salon Styles Only Revenue 0% $48,000 $54,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $62,000 $63,500 $65,000 $65,000
Spa Massage Only Revenue 0% $12,000 $13,500 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $16,000 $16,000 $17,500 $17,500
Total Sales $60,000 $67,500 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $78,000 $79,500 $82,500 $82,500
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
Salon Styles Only Revenue $28,800 $32,400 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $36,000 $38,100 $39,000 $39,000
Spa Massage Only Revenue $7,200 $8,100 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,600 $9,600 $10,500 $10,500
Subtotal Direct Cost of Sales $36,000 $40,500 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,600 $47,700 $49,500 $49,500
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
Steve Long, Owner, President 0% $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420 $5,420
General Manager 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
%100 Commissioned Employees 0% $10 $10 $13 $13 $13 $13 $13 $13 $13 $13 $13 $13
Receptionist 0% $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280
Receptionist 0% $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280 $1,280
Total People 14 14 17 17 17 17 17 17 17 17 17 17
Total Payroll $12,990 $12,990 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993
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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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 $60,000 $67,500 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $78,000 $79,500 $82,500 $82,500
Direct Cost of Sales $36,000 $40,500 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,600 $47,700 $49,500 $49,500
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $36,000 $40,500 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,600 $47,700 $49,500 $49,500
Gross Margin $24,000 $27,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $32,400 $31,800 $33,000 $33,000
Gross Margin % 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 40.00% 41.54% 40.00% 40.00% 40.00%
Expenses
Payroll $12,990 $12,990 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993
Sales and Marketing and Other Expenses $7,000 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $4,000 $2,300
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Insurance $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Payroll Taxes 15% $1,949 $1,949 $1,949 $1,949 $1,949 $1,949 $1,949 $1,949 $1,949 $1,949 $1,949 $1,949
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $33,689 $28,989 $28,992 $28,992 $28,992 $28,992 $28,992 $28,992 $28,992 $28,992 $30,692 $28,992
Profit Before Interest and Taxes ($9,689) ($1,989) $1,008 $1,008 $1,008 $1,008 $1,008 $1,008 $3,408 $2,808 $2,308 $4,008
EBITDA ($9,689) ($1,989) $1,008 $1,008 $1,008 $1,008 $1,008 $1,008 $3,408 $2,808 $2,308 $4,008
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($2,907) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($6,782) ($1,989) $1,008 $1,008 $1,008 $1,008 $1,008 $1,008 $3,408 $2,808 $2,308 $4,008
Net Profit/Sales -11.30% -2.95% 1.34% 1.34% 1.34% 1.34% 1.34% 1.34% 4.37% 3.53% 2.80% 4.86%
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 $60,000 $67,500 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $78,000 $79,500 $82,500 $82,500
Subtotal Cash from Operations $60,000 $67,500 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $78,000 $79,500 $82,500 $82,500
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 $60,000 $67,500 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $78,000 $79,500 $82,500 $82,500
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 $12,990 $12,990 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993 $12,993
Bill Payments $2,913 $86,527 $61,599 $65,784 $60,999 $60,999 $60,999 $60,999 $61,041 $62,384 $66,115 $69,056
Subtotal Spent on Operations $15,903 $99,517 $74,592 $78,777 $73,992 $73,992 $73,992 $73,992 $74,034 $75,377 $79,108 $82,049
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 $15,903 $99,517 $74,592 $78,777 $73,992 $73,992 $73,992 $73,992 $74,034 $75,377 $79,108 $82,049
Net Cash Flow $44,097 ($32,017) $408 ($3,777) $1,008 $1,008 $1,008 $1,008 $3,966 $4,123 $3,392 $451
Cash Balance $104,097 $72,080 $72,488 $68,711 $69,719 $70,727 $71,735 $72,744 $76,710 $80,833 $84,225 $84,676
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 $60,000 $104,097 $72,080 $72,488 $68,711 $69,719 $70,727 $71,735 $72,744 $76,710 $80,833 $84,225 $84,676
Inventory $6,000 $39,600 $44,550 $49,500 $49,500 $49,500 $49,500 $49,500 $49,500 $50,160 $52,470 $54,450 $54,450
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $66,000 $143,697 $116,630 $121,988 $118,211 $119,219 $120,227 $121,235 $122,244 $126,870 $133,303 $138,675 $139,126
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 $66,000 $143,697 $116,630 $121,988 $118,211 $119,219 $120,227 $121,235 $122,244 $126,870 $133,303 $138,675 $139,126
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 $84,479 $59,400 $63,751 $58,966 $58,966 $58,966 $58,966 $58,966 $60,184 $63,809 $66,873 $63,316
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 $84,479 $59,400 $63,751 $58,966 $58,966 $58,966 $58,966 $58,966 $60,184 $63,809 $66,873 $63,316
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $84,479 $59,400 $63,751 $58,966 $58,966 $58,966 $58,966 $58,966 $60,184 $63,809 $66,873 $63,316
Paid-in Capital $160,000 $160,000 $160,000 $160,000 $160,000 $160,000 $160,000 $160,000 $160,000 $160,000 $160,000 $160,000 $160,000
Retained Earnings ($94,000) ($94,000) ($94,000) ($94,000) ($94,000) ($94,000) ($94,000) ($94,000) ($94,000) ($94,000) ($94,000) ($94,000) ($94,000)
Earnings $0 ($6,782) ($8,770) ($7,762) ($6,754) ($5,746) ($4,738) ($3,730) ($2,722) $686 $3,494 $5,802 $9,810
Total Capital $66,000 $59,218 $57,230 $58,238 $59,246 $60,254 $61,262 $62,270 $63,278 $66,686 $69,494 $71,802 $75,810
Total Liabilities and Capital $66,000 $143,697 $116,630 $121,988 $118,211 $119,219 $120,227 $121,235 $122,244 $126,870 $133,303 $138,675 $139,126
Net Worth $66,000 $59,218 $57,230 $58,238 $59,246 $60,254 $61,262 $62,270 $63,278 $66,686 $69,494 $71,802 $75,810

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

SoulSpace health spa business plan appendix. SoulSpace Holistic Spa and Salon offers its customers the unique combination of hair styling, massage, body and energy work, and health training in a beautifully serene setting.