Tablature Tattoo tattoo parlor business plan appendix. Tablature Tattoo will open a small tattoo parlor where both tattoo newbies and collectors will be able to work with two established, talented artists.

Tablature Tattoo

Start your own business plan »

Tattoo Parlor 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
Shop-Minimum Tattoos 35 37 39 41 43 45 47 49 51 54 57 60
Basic Tattoos (~1 hour) 30 32 34 36 38 40 42 44 46 48 50 52
Full Sessions (2-6 hours) 25 26 27 28 29 30 32 34 36 38 40 42
Resale Items (Posters, T-shirts, etc.) 2 3 5 10 12 16 19 21 21 23 25 27
Total Unit Sales 92 98 105 115 122 131 140 148 154 163 172 181
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
Shop-Minimum Tattoos $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00
Basic Tattoos (~1 hour) $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00
Full Sessions (2-6 hours) $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00
Resale Items (Posters, T-shirts, etc.) $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00
Sales
Shop-Minimum Tattoos $2,100 $2,220 $2,340 $2,460 $2,580 $2,700 $2,820 $2,940 $3,060 $3,240 $3,420 $3,600
Basic Tattoos (~1 hour) $3,000 $3,200 $3,400 $3,600 $3,800 $4,000 $4,200 $4,400 $4,600 $4,800 $5,000 $5,200
Full Sessions (2-6 hours) $7,500 $7,800 $8,100 $8,400 $8,700 $9,000 $9,600 $10,200 $10,800 $11,400 $12,000 $12,600
Resale Items (Posters, T-shirts, etc.) $40 $60 $100 $200 $244 $310 $381 $412 $427 $463 $503 $539
Total Sales $12,640 $13,280 $13,940 $14,660 $15,324 $16,010 $17,001 $17,952 $18,887 $19,903 $20,923 $21,939
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
Shop-Minimum Tattoos 8.00% $4.80 $4.80 $4.80 $4.80 $4.80 $4.80 $4.80 $4.80 $4.80 $4.80 $4.80 $4.80
Basic Tattoos (~1 hour) 7.00% $7.00 $7.00 $7.00 $7.00 $7.00 $7.00 $7.00 $7.00 $7.00 $7.00 $7.00 $7.00
Full Sessions (2-6 hours) 6.00% $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00 $18.00
Resale Items (Posters, T-shirts, etc.) 40.00% $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00
Direct Cost of Sales
Shop-Minimum Tattoos $168 $178 $187 $197 $206 $216 $226 $235 $245 $259 $274 $288
Basic Tattoos (~1 hour) $210 $224 $238 $252 $266 $280 $294 $308 $322 $336 $350 $364
Full Sessions (2-6 hours) $450 $468 $486 $504 $522 $540 $576 $612 $648 $684 $720 $756
Resale Items (Posters, T-shirts, etc.) $16 $24 $40 $80 $98 $124 $152 $165 $171 $185 $201 $216
Subtotal Direct Cost of Sales $844 $894 $951 $1,033 $1,092 $1,160 $1,248 $1,320 $1,386 $1,464 $1,545 $1,624
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
Jake Hunt $4,125 $4,125 $4,125 $4,125 $4,125 $4,125 $4,125 $4,125 $4,125 $4,125 $4,125 $4,125
Julie Hunt $3,850 $3,850 $3,850 $3,850 $3,850 $3,850 $3,850 $3,850 $3,850 $3,850 $3,850 $3,850
Second Artist 0% $2,528 $2,656 $2,788 $2,932 $3,065 $3,202 $3,400 $3,590 $3,777 $3,981 $4,185 $4,388
Total People 3 3 3 3 3 3 3 3 3 3 3 3
Total Payroll $10,503 $10,631 $10,763 $10,907 $11,040 $11,177 $11,375 $11,565 $11,752 $11,956 $12,160 $12,363
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 $12,640 $13,280 $13,940 $14,660 $15,324 $16,010 $17,001 $17,952 $18,887 $19,903 $20,923 $21,939
Direct Cost of Sales $844 $894 $951 $1,033 $1,092 $1,160 $1,248 $1,320 $1,386 $1,464 $1,545 $1,624
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $844 $894 $951 $1,033 $1,092 $1,160 $1,248 $1,320 $1,386 $1,464 $1,545 $1,624
Gross Margin $11,796 $12,386 $12,989 $13,627 $14,232 $14,850 $15,753 $16,632 $17,502 $18,439 $19,378 $20,316
Gross Margin % 93.32% 93.27% 93.18% 92.95% 92.87% 92.75% 92.66% 92.65% 92.66% 92.64% 92.62% 92.60%
Expenses
Payroll $10,503 $10,631 $10,763 $10,907 $11,040 $11,177 $11,375 $11,565 $11,752 $11,956 $12,160 $12,363
Marketing/Promotion $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Depreciation $139 $139 $139 $139 $139 $139 $172 $172 $172 $172 $172 $172
Rent $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Utilities $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,200
Payroll Taxes 15% $1,575 $1,595 $1,614 $1,636 $1,656 $1,677 $1,706 $1,735 $1,763 $1,793 $1,824 $1,854
Tattoo Supplies $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Total Operating Expenses $14,117 $14,265 $14,416 $14,582 $14,735 $14,893 $15,153 $15,372 $15,587 $15,821 $16,056 $17,489
Profit Before Interest and Taxes ($2,321) ($1,878) ($1,428) ($955) ($503) ($43) $600 $1,260 $1,914 $2,618 $3,323 $2,826
EBITDA ($2,182) ($1,739) ($1,289) ($816) ($364) $96 $772 $1,432 $2,086 $2,790 $3,495 $2,998
Interest Expense $104 $99 $94 $89 $84 $79 $75 $70 $65 $60 $58 $56
Taxes Incurred ($727) ($593) ($456) ($313) ($176) ($37) $157 $357 $555 $767 $979 $831
Net Profit ($1,697) ($1,384) ($1,065) ($731) ($411) ($85) $367 $833 $1,295 $1,790 $2,285 $1,940
Net Profit/Sales -13.43% -10.42% -7.64% -4.98% -2.68% -0.53% 2.16% 4.64% 6.85% 8.99% 10.92% 8.84%
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 $12,640 $13,280 $13,940 $14,660 $15,324 $16,010 $17,001 $17,952 $18,887 $19,903 $20,923 $21,939
Subtotal Cash from Operations $12,640 $13,280 $13,940 $14,660 $15,324 $16,010 $17,001 $17,952 $18,887 $19,903 $20,923 $21,939
Additional Cash Received
Sales Tax, VAT, HST/GST Received 8.00% $1,011 $1,062 $1,115 $1,173 $1,226 $1,281 $1,360 $1,436 $1,511 $1,592 $1,674 $1,755
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 $13,651 $14,342 $15,055 $15,833 $16,550 $17,291 $18,361 $19,388 $20,398 $21,495 $22,597 $23,695
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 $10,503 $10,631 $10,763 $10,907 $11,040 $11,177 $11,375 $11,565 $11,752 $11,956 $12,160 $12,363
Bill Payments $95 $2,877 $3,649 $4,170 $4,433 $4,623 $4,858 $5,184 $5,463 $5,745 $6,075 $6,425
Subtotal Spent on Operations $10,598 $13,508 $14,412 $15,077 $15,473 $15,800 $16,233 $16,749 $17,216 $17,701 $18,234 $18,788
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $1,011 $1,062 $1,115 $1,173 $1,226 $1,281 $1,360 $1,436 $1,511 $1,592 $1,674 $1,755
Principal Repayment of Current Borrowing $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $278 $278 $278 $278 $278 $278 $278 $278 $278 $278 $278 $278
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 $100 $100 $100 $100 $100 $100
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $12,087 $15,049 $16,005 $16,727 $17,176 $17,559 $18,172 $18,763 $19,305 $19,871 $20,286 $20,921
Net Cash Flow $1,564 ($706) ($950) ($895) ($626) ($268) $190 $625 $1,094 $1,624 $2,311 $2,773
Cash Balance $11,364 $10,657 $9,707 $8,813 $8,187 $7,918 $8,108 $8,733 $9,827 $11,451 $13,762 $16,536
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 $9,800 $11,364 $10,657 $9,707 $8,813 $8,187 $7,918 $8,108 $8,733 $9,827 $11,451 $13,762 $16,536
Inventory $2,000 $1,156 $894 $951 $1,033 $1,092 $1,160 $1,248 $1,320 $1,386 $1,464 $1,545 $1,624
Other Current Assets $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Total Current Assets $13,300 $14,020 $13,051 $12,159 $11,346 $10,779 $10,578 $10,856 $11,553 $12,713 $14,416 $16,807 $19,659
Long-term Assets
Long-term Assets $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,100 $5,200 $5,300 $5,400 $5,500 $5,600
Accumulated Depreciation $0 $139 $278 $417 $556 $695 $834 $1,006 $1,178 $1,350 $1,522 $1,694 $1,866
Total Long-term Assets $5,000 $4,861 $4,722 $4,583 $4,444 $4,305 $4,166 $4,094 $4,022 $3,950 $3,878 $3,806 $3,734
Total Assets $18,300 $18,881 $17,773 $16,742 $15,790 $15,084 $14,744 $14,950 $15,575 $16,663 $18,294 $20,613 $23,393
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 $2,756 $3,510 $4,022 $4,279 $4,462 $4,686 $5,002 $5,272 $5,543 $5,862 $6,174 $7,292
Current Borrowing $2,000 $1,800 $1,600 $1,400 $1,200 $1,000 $800 $600 $400 $200 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $2,000 $4,556 $5,110 $5,422 $5,479 $5,462 $5,486 $5,602 $5,672 $5,743 $5,862 $6,174 $7,292
Long-term Liabilities $10,000 $9,722 $9,444 $9,166 $8,888 $8,610 $8,332 $8,054 $7,776 $7,498 $7,220 $6,942 $6,664
Total Liabilities $12,000 $14,278 $14,554 $14,588 $14,367 $14,072 $13,818 $13,656 $13,448 $13,241 $13,082 $13,116 $13,956
Paid-in Capital $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Retained Earnings ($8,700) ($8,700) ($8,700) ($8,700) ($8,700) ($8,700) ($8,700) ($8,700) ($8,700) ($8,700) ($8,700) ($8,700) ($8,700)
Earnings $0 ($1,697) ($3,081) ($4,146) ($4,877) ($5,288) ($5,373) ($5,006) ($4,173) ($2,878) ($1,088) $1,197 $3,137
Total Capital $6,300 $4,603 $3,219 $2,154 $1,423 $1,012 $927 $1,294 $2,127 $3,422 $5,212 $7,497 $9,437
Total Liabilities and Capital $18,300 $18,881 $17,773 $16,742 $15,790 $15,084 $14,744 $14,950 $15,575 $16,663 $18,294 $20,613 $23,393
Net Worth $6,300 $4,603 $3,219 $2,154 $1,423 $1,012 $927 $1,294 $2,127 $3,422 $5,212 $7,497 $9,437

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
Tablature Tattoo tattoo parlor business plan appendix. Tablature Tattoo will open a small tattoo parlor where both tattoo newbies and collectors will be able to work with two established, talented artists.
\n