Tropical Tan tanning salon business plan appendix. Tropical Tan is a start-up tanning salon company seeking financing. In addition to selling tanning booth sessions, they will also retail swimwear, and skin care and tan enhancing lotions, oil, etc.

Tropical Tan

Start your own business plan »

Tanning 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
Tanning Session 0% $32,400 $34,224 $38,928 $42,800 $38,032 $31,760 $28,848 $25,520 $26,672 $27,376 $29,296 $31,216
Lotions/swimwear/sunglasses/etc. 0% $500 $612 $675 $702 $621 $603 $585 $549 $507 $603 $633 $684
Total Sales $32,900 $34,836 $39,603 $43,502 $38,653 $32,363 $29,433 $26,069 $27,179 $27,979 $29,929 $31,900
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
Lotions/swimwear/sunglasses/etc. $250 $250 $300 $300 $250 $250 $250 $250 $250 $250 $250 $250
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $250 $250 $300 $300 $250 $250 $250 $250 $250 $250 $250 $250
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
Part-time Help 0% $645 $645 $645 $645 $645 $645 $645 $645 $645 $645 $645 $645
Part-time Help 0% $645 $645 $645 $645 $645 $645 $645 $645 $645 $645 $645 $645
Part-time Help 0% $0 $0 $645 $645 $645 $0 $0 $0 $0 $0 $0 $0
Owners 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Total People 3 3 4 4 4 3 3 3 3 3 3 3
Total Payroll $5,290 $5,290 $5,935 $5,935 $5,935 $5,290 $5,290 $5,290 $5,290 $5,290 $5,290 $5,290
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 $32,900 $34,836 $39,603 $43,502 $38,653 $32,363 $29,433 $26,069 $27,179 $27,979 $29,929 $31,900
Direct Cost of Sales $250 $250 $300 $300 $250 $250 $250 $250 $250 $250 $250 $250
Other Costs of Sales $27,996 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $28,246 $250 $300 $300 $250 $250 $250 $250 $250 $250 $250 $250
Gross Margin $4,654 $34,586 $39,303 $43,202 $38,403 $32,113 $29,183 $25,819 $26,929 $27,729 $29,679 $31,650
Gross Margin % 14.15% 99.28% 99.24% 99.31% 99.35% 99.23% 99.15% 99.04% 99.08% 99.11% 99.16% 99.22%
Expenses
Payroll $5,290 $5,290 $5,935 $5,935 $5,935 $5,290 $5,290 $5,290 $5,290 $5,290 $5,290 $5,290
Sales and Marketing and Other Expenses $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $1,817 $1,817 $1,817 $1,817 $1,817 $1,817 $1,817 $1,817 $1,817 $1,817 $1,817 $1,817
Utilities $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350 $350
Insurance $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Payroll Taxes 15% $794 $794 $890 $890 $890 $794 $794 $794 $794 $794 $794 $794
Loan Repayment $996 $996 $996 $996 $996 $996 $996 $996 $996 $996 $996 $996
Janitorial Service 15% $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Other $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Total Operating Expenses $10,147 $10,147 $10,888 $10,888 $10,888 $10,147 $10,147 $10,147 $10,147 $10,147 $10,147 $10,147
Profit Before Interest and Taxes ($5,493) $24,439 $28,415 $32,314 $27,515 $21,966 $19,036 $15,672 $16,782 $17,582 $19,532 $21,503
EBITDA ($5,493) $24,439 $28,415 $32,314 $27,515 $21,966 $19,036 $15,672 $16,782 $17,582 $19,532 $21,503
Interest Expense $162 $157 $152 $148 $143 $138 $133 $128 $124 $119 $114 $109
Taxes Incurred ($1,696) $7,285 $8,479 $9,650 $8,212 $6,549 $5,671 $4,663 $4,998 $5,239 $5,826 $6,418
Net Profit ($3,958) $16,998 $19,784 $22,516 $19,160 $15,280 $13,232 $10,881 $11,661 $12,224 $13,593 $14,976
Net Profit/Sales -12.03% 48.79% 49.96% 51.76% 49.57% 47.21% 44.96% 41.74% 42.91% 43.69% 45.42% 46.95%
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 $32,900 $34,836 $39,603 $43,502 $38,653 $32,363 $29,433 $26,069 $27,179 $27,979 $29,929 $31,900
Subtotal Cash from Operations $32,900 $34,836 $39,603 $43,502 $38,653 $32,363 $29,433 $26,069 $27,179 $27,979 $29,929 $31,900
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 $32,900 $34,836 $39,603 $43,502 $38,653 $32,363 $29,433 $26,069 $27,179 $27,979 $29,929 $31,900
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 $5,290 $5,290 $5,935 $5,935 $5,935 $5,290 $5,290 $5,290 $5,290 $5,290 $5,290 $5,290
Bill Payments $1,927 $31,651 $12,341 $13,656 $15,669 $13,249 $11,514 $10,660 $10,626 $9,986 $10,234 $10,849
Subtotal Spent on Operations $7,217 $36,941 $18,276 $19,591 $21,604 $18,539 $16,804 $15,950 $15,916 $15,276 $15,524 $16,139
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 $575 $575 $575 $575 $575 $575 $575 $575 $575 $575 $575 $575
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 $7,792 $37,516 $18,851 $20,166 $22,179 $19,114 $17,379 $16,525 $16,491 $15,851 $16,099 $16,714
Net Cash Flow $25,108 ($2,680) $20,752 $23,335 $16,474 $13,249 $12,054 $9,544 $10,688 $12,128 $13,830 $15,186
Cash Balance $54,441 $51,761 $72,512 $95,848 $112,322 $125,571 $137,625 $147,169 $157,857 $169,985 $183,815 $199,001
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 $29,333 $54,441 $51,761 $72,512 $95,848 $112,322 $125,571 $137,625 $147,169 $157,857 $169,985 $183,815 $199,001
Inventory $250 $1,000 $750 $450 $1,150 $900 $650 $400 $1,150 $900 $650 $400 $1,150
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $29,583 $55,441 $52,511 $72,962 $96,998 $113,222 $126,221 $138,025 $148,319 $158,757 $170,635 $184,215 $200,151
Long-term Assets
Long-term Assets $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000
Total Assets $56,583 $82,441 $79,511 $99,962 $123,998 $140,222 $153,221 $165,025 $175,319 $185,757 $197,635 $211,215 $227,151
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 $850 $31,241 $11,888 $13,131 $15,226 $12,864 $11,158 $10,305 $10,293 $9,645 $9,874 $10,436 $11,971
Current Borrowing $0 ($575) ($1,150) ($1,725) ($2,300) ($2,875) ($3,450) ($4,025) ($4,600) ($5,175) ($5,750) ($6,325) ($6,900)
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $850 $30,666 $10,738 $11,406 $12,926 $9,989 $7,708 $6,280 $5,693 $4,470 $4,124 $4,111 $5,071
Long-term Liabilities $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Total Liabilities $20,850 $50,666 $30,738 $31,406 $32,926 $29,989 $27,708 $26,280 $25,693 $24,470 $24,124 $24,111 $25,071
Paid-in Capital $65,000 $65,000 $65,000 $65,000 $65,000 $65,000 $65,000 $65,000 $65,000 $65,000 $65,000 $65,000 $65,000
Retained Earnings ($29,267) ($29,267) ($29,267) ($29,267) ($29,267) ($29,267) ($29,267) ($29,267) ($29,267) ($29,267) ($29,267) ($29,267) ($29,267)
Earnings $0 ($3,958) $13,039 $32,823 $55,339 $74,500 $89,779 $103,012 $113,892 $125,554 $137,778 $151,371 $166,347
Total Capital $35,733 $31,775 $48,772 $68,556 $91,072 $110,233 $125,512 $138,745 $149,625 $161,287 $173,511 $187,104 $202,080
Total Liabilities and Capital $56,583 $82,441 $79,511 $99,962 $123,998 $140,222 $153,221 $165,025 $175,319 $185,757 $197,635 $211,215 $227,151
Net Worth $35,733 $31,775 $48,772 $68,556 $91,072 $110,233 $125,512 $138,745 $149,625 $161,287 $173,511 $187,104 $202,080
Tropical Tan tanning salon business plan appendix. Tropical Tan is a start-up tanning salon company seeking financing. In addition to selling tanning booth sessions, they will also retail swimwear, and skin care and tan enhancing lotions, oil, etc.