Spa Health Club Business Plan

Start your plan
Start my business plan

Start your own spa health club business plan

Visions

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
Salon 0% 160 210 260 300 300 275 290 310 290 300 280 300
Exercise/Therapy 0% 900 960 1,100 1,100 1,200 1,350 1,350 1,275 1,430 1,390 1,350 1,350
Spa 0% 120 150 180 200 220 200 225 260 240 240 200 190
Other 0% 50 50 50 50 50 50 50 50 50 50 50 50
Total Unit Sales 1,230 1,370 1,590 1,650 1,770 1,875 1,915 1,895 2,010 1,980 1,880 1,890
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
Salon $55.00 $55.00 $55.00 $55.00 $55.00 $55.00 $55.00 $55.00 $55.00 $55.00 $55.00 $55.00
Exercise/Therapy $8.50 $8.50 $8.50 $8.50 $8.50 $8.50 $8.50 $8.50 $8.50 $8.50 $8.50 $8.50
Spa $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00 $45.00
Other $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
Salon $8,800 $11,550 $14,300 $16,500 $16,500 $15,125 $15,950 $17,050 $15,950 $16,500 $15,400 $16,500
Exercise/Therapy $7,650 $8,160 $9,350 $9,350 $10,200 $11,475 $11,475 $10,838 $12,155 $11,815 $11,475 $11,475
Spa $5,400 $6,750 $8,100 $9,000 $9,900 $9,000 $10,125 $11,700 $10,800 $10,800 $9,000 $8,550
Other $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Total Sales $22,350 $26,960 $32,250 $35,350 $37,100 $36,100 $38,050 $40,088 $39,405 $39,615 $36,375 $37,025
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
Salon 0.00% $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00
Exercise/Therapy 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Spa 0.00% $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00
Other 0.00% $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00
Direct Cost of Sales
Salon $160 $210 $260 $300 $300 $275 $290 $310 $290 $300 $280 $300
Exercise/Therapy $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Spa $120 $150 $180 $200 $220 $200 $225 $260 $240 $240 $200 $190
Other $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Subtotal Direct Cost of Sales $430 $510 $590 $650 $670 $625 $665 $720 $680 $690 $630 $640
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
Management 0% $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Salon 0% $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560
Spa 0% $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560 $2,560
Health 0% $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 11 11 11 11 11 11 11 11 11 11 11 11
Total Payroll $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000

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 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00%
Long-term Interest Rate 7.25% 7.25% 7.25% 7.25% 7.25% 7.25% 7.25% 7.25% 7.25% 7.25% 7.25% 7.25%
Tax Rate 30.00% 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 $22,350 $26,960 $32,250 $35,350 $37,100 $36,100 $38,050 $40,088 $39,405 $39,615 $36,375 $37,025
Direct Cost of Sales $430 $510 $590 $650 $670 $625 $665 $720 $680 $690 $630 $640
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $430 $510 $590 $650 $670 $625 $665 $720 $680 $690 $630 $640
Gross Margin $21,920 $26,450 $31,660 $34,700 $36,430 $35,475 $37,385 $39,368 $38,725 $38,925 $35,745 $36,385
Gross Margin % 98.08% 98.11% 98.17% 98.16% 98.19% 98.27% 98.25% 98.20% 98.27% 98.26% 98.27% 98.27%
Expenses
Payroll $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000
Sales and Marketing and Other Expenses $5,000 $6,070 $6,700 $6,750 $9,250 $9,250 $9,250 $9,250 $9,250 $9,250 $9,250 $9,250
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $2,500 $3,300 $3,700 $3,800 $3,400 $2,800 $3,200 $3,700 $3,600 $3,600 $3,400 $3,200
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
Rent $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
Payroll Taxes 25% $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $48,000 $49,870 $50,900 $51,050 $53,150 $52,550 $52,950 $53,450 $53,350 $53,350 $53,150 $52,950
Profit Before Interest and Taxes ($26,080) ($23,420) ($19,240) ($16,350) ($16,720) ($17,075) ($15,565) ($14,083) ($14,625) ($14,425) ($17,405) ($16,565)
EBITDA ($26,080) ($23,420) ($19,240) ($16,350) ($16,720) ($17,075) ($15,565) ($14,083) ($14,625) ($14,425) ($17,405) ($16,565)
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($26,080) ($23,420) ($19,240) ($16,350) ($16,720) ($17,075) ($15,565) ($14,083) ($14,625) ($14,425) ($17,405) ($16,565)
Net Profit/Sales -116.69% -86.87% -59.66% -46.25% -45.07% -47.30% -40.91% -35.13% -37.11% -36.41% -47.85% -44.74%

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 $22,350 $26,960 $32,250 $35,350 $37,100 $36,100 $38,050 $40,088 $39,405 $39,615 $36,375 $37,025
Subtotal Cash from Operations $22,350 $26,960 $32,250 $35,350 $37,100 $36,100 $38,050 $40,088 $39,405 $39,615 $36,375 $37,025
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 $22,350 $26,960 $32,250 $35,350 $37,100 $36,100 $38,050 $40,088 $39,405 $39,615 $36,375 $37,025
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 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000 $28,000
Bill Payments $5,667 $20,062 $21,904 $22,905 $23,120 $25,130 $24,563 $25,000 $26,447 $26,317 $25,377 $26,143
Subtotal Spent on Operations $33,667 $48,062 $49,904 $50,905 $51,120 $53,130 $52,563 $53,000 $54,447 $54,317 $53,377 $54,143
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 $33,667 $48,062 $49,904 $50,905 $51,120 $53,130 $52,563 $53,000 $54,447 $54,317 $53,377 $54,143
Net Cash Flow ($11,317) ($21,102) ($17,654) ($15,555) ($14,020) ($17,030) ($14,513) ($12,913) ($15,042) ($14,702) ($17,002) ($17,118)
Cash Balance $488,683 $467,581 $449,927 $434,372 $420,352 $403,322 $388,808 $375,896 $360,854 $346,153 $329,151 $312,033
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 $500,000 $488,683 $467,581 $449,927 $434,372 $420,352 $403,322 $388,808 $375,896 $360,854 $346,153 $329,151 $312,033
Inventory $5,000 $4,570 $4,060 $3,470 $2,820 $2,150 $1,525 $860 $1,140 $1,460 $770 $1,140 $1,500
Other Current Assets $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000
Total Current Assets $580,000 $568,253 $546,641 $528,397 $512,192 $497,502 $479,847 $464,668 $452,036 $437,314 $421,923 $405,291 $388,533
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 $580,000 $568,253 $546,641 $528,397 $512,192 $497,502 $479,847 $464,668 $452,036 $437,314 $421,923 $405,291 $388,533
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 $5,000 $19,333 $21,141 $22,137 $22,282 $24,312 $23,732 $24,118 $25,568 $25,472 $24,505 $25,278 $25,085
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 $5,000 $19,333 $21,141 $22,137 $22,282 $24,312 $23,732 $24,118 $25,568 $25,472 $24,505 $25,278 $25,085
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $5,000 $19,333 $21,141 $22,137 $22,282 $24,312 $23,732 $24,118 $25,568 $25,472 $24,505 $25,278 $25,085
Paid-in Capital $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000
Retained Earnings ($25,000) ($25,000) ($25,000) ($25,000) ($25,000) ($25,000) ($25,000) ($25,000) ($25,000) ($25,000) ($25,000) ($25,000) ($25,000)
Earnings $0 ($26,080) ($49,500) ($68,740) ($85,090) ($101,810) ($118,885) ($134,450) ($148,533) ($163,158) ($177,583) ($194,988) ($211,553)
Total Capital $575,000 $548,920 $525,500 $506,260 $489,910 $473,190 $456,115 $440,550 $426,468 $411,843 $397,418 $380,013 $363,448
Total Liabilities and Capital $580,000 $568,253 $546,641 $528,397 $512,192 $497,502 $479,847 $464,668 $452,036 $437,314 $421,923 $405,291 $388,533
Net Worth $575,000 $548,920 $525,500 $506,260 $489,910 $473,190 $456,115 $440,550 $426,468 $411,843 $397,418 $380,012 $363,448

Download link edge graphic Download this plan

Start your own spa health club business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.