Anda di halaman 1dari 21

Sa

m
ple

Trend Setters Hair Salon Sample Plan

This sample business plan was created using Business Plan


Probusiness planning software published by Palo Alto
Software.

Bu
sin
es
sP
lan
Pro

This plan may be edited using Business Plan Pro and is one of
500+ sample plans available from within the software.

To learn more about Business Plan Pro and other planning


products for small and medium sized businesses, visit us at
www.paloalto.com

This is a sample business plan and the names, locations and numbers may have been changed,
and substantial portions of the original plan text may have been omitted to preserve
confidentiality and proprietary information.
You are welcome to use this plan as a starting point to create your own, but you do not have
permission to reproduce, publish, distribute or even copy this plan as it exists here.
Requests for reprints, academic use, and other dissemination of this sample plan should be
emailed to the marketing department of Palo Alto Software at marketing@paloalto.com. For
product information visit our Website: www.paloalto.com or call: 1-800-229-7526.

Copyright Palo Alto Software, Inc., 1995-2006. All rights reserved.

Sa
m
pl
e

Confidentiality Agreement

The undersigned reader acknowledges that the information provided by


_________________________ in this business plan is confidential; therefore, reader agrees
not to disclose it without the express written permission of _________________________.
It is acknowledged by reader that information to be furnished in this business plan is in all
respects confidential in nature, other than information which is in the public domain through
other means and that any disclosure or use of same by reader, may cause serious harm or
damage to _________________________.
Upon request, this document is to be immediately returned to
_________________________.

___________________
Name (typed or printed)
___________________
Date

Pr
o

___________________
Signature

Bu
sin
es
sP
la
n

This is a business plan. It does not imply an offering of securities.

Table of Contents
Executive Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
1.1
Keys to Success . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2

2.0

Company Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
2.1
Start-up Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
2.2
Company Locations and Facilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4

3.0

Services . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
3.1
Competitive Comparison . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4

4.0

Marketing Strategy . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4

5.0

Management Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
5.1
Management Team . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
5.2
Personnel Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5

6.0

Financial Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
6.1
Break-even Analysis . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
6.2
Projected Profit and Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
6.3
Projected Cash Flow . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
6.4
Projected Balance Sheet . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
6.5
Business Ratios . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

Bu
sin
es
sP
la
n

Pr
o

Sa
m
pl
e

1.0

6
7
8
9
11
11

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

1.0 Executive Summary


Trend Setters is a full-service beauty salon dedicated to consistently providing high customer
satisfaction by rendering excellent service, quality products, and furnishing an enjoyable
atmosphere at an acceptable price/value relationship. We will also maintain a friendly, fair,
and creative work environment, which respects diversity, ideas, and hard work.
Our Mission: To supply services and products that enhance our clients' physical appearance
and mental relaxation.
Our Motto: "The Trend Begins Here!"

The timing is right for starting this new venture. Patiently searching for six months for the
perfect location, one was finally found. The demand from the owner's clients, as well as the
ambitions of the owner to one day start her own salon, and the procurement of highly
professional and qualified beauticians to support the salon, has made this business one of
great potential.

Pr
o

Stacey Spinale, co-owner with Frank Spinale, Jr., her husband, has worked in a prestigious,
upscale salon in Houston, Texas for the past two years. Stacey has created a large client
following through hard work and dedication. Stacey, and her talented team of beauticians,
has what it takes to make this venture an extremely successful one. We expect our growing
reputation to lead to new clients and beauticians to support our anticipated growth.

Bu
sin
es
sP
la
n

To achieve our objectives, Trend Setters is seeking $27,495 in additional loan financing. This
loan will be paid from the cash flow from the business, and will be collateralized by the assets
of the company, and backed by the character, experience, and personal guarantees of the
owners.

Highlights

$300,000
$250,000
$200,000

Sales

$150,000

Gross Margin
Net Profit

$100,000

$50,000

$0

1997

1998

1999

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 1

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

1.1 Keys to Success


The keys to success in our business are:
Location: providing an easily accessible location for customers.
Environment: providing an environment conducive to giving relaxing and
professional service.
Convenience: offering clients a wide range of services in one setting, and extended
business hours.
Reputation: reputation of the owner and other "beauticians" as providing superior
personal service.

2.0 Company Summary

2.1 Start-up Summary

Pr
o

Trend Setters will, upon commencement of operations, sell a wide range of beauty services
and products. We will provide quality hair, nail, and skin services, along with top lines of
beauty products. What will set Trend Setters apart from the competition is our commitment
to providing all of these services in one convenient location.

Bu
sin
es
sP
la
n

After spending several months searching for a salon to purchase, the owners decided to start
a salon from the ground up. The start-up capital will be used for the design, leasehold
improvements, and equipment of the salon.
Leasehold improvements will amount to approximately $32,500, and salon equipment will
cost about $27,000.

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 2

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

Table: Start-up
Start-up
Requirements
Start-up Expenses
Rent deposit
Other
Total Start-up Expenses

$1,817
$0
$1,817

Start-up Assets Needed


Cash Balance on Starting Date
Other Current Assets
Total Current Assets

$0
$600
$600

Long-term Assets
Total Assets
Total Requirements

$59,500
$60,100
$61,917

Funding

Pr
o

Investment
Investor 1
Other
Other
Total Investment

$0
$0
$0
$0

Bu
sin
es
sP
la
n

Current Liabilities
Accounts Payable
Current Borrowing
Other Current Liabilities
Current Liabilities

$0
$0
$0
$0

Long-term Liabilities
Total Liabilities

$61,917
$61,917

Loss at Start-up
Total Capital
Total Capital and Liabilities

($1,817)
($1,817)
$60,100

Start-up

$70,000
$60,000
$50,000
$40,000
$30,000
$20,000
$10,000

$0

Expenses

Assets

Investment

Loans

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 3

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

2.2 Company Locations and Facilities


The salon will be located in a retail strip mall at 1234A Westwood Road, Houston, Texas. The
salon will utilize 1,540 square feet. The location is strategically situated on one of the busiest
streets in Houston. It is a high profile area, with easy access from all parts of town.

3.0 Services

3.1 Competitive Comparison

Pr
o

Trend Setters is considered an upscale full-service beauty salon. We will offer a wide range of
services that include:
Hair: cuts, relaxers, perms, colors, shampoo, conditioning, curling, reconstructing,
weaving, waving.
Nails: manicures, pedicures, polish, sculptured nails.
Skin Care: European facials, body waxing, massage.

Bu
sin
es
sP
la
n

Trend Setters wants to set itself apart from other beauty salons that may offer only one or
two types of services. Having come from such a salon, Stacey has realized, from talking with
her clients, that they desire all of the services that we are proposing, but they remain
frustrated because they must get their hair done at one place, and nails done at another.
Although the focus of Trend Setters is hair services, we do wish to offer our clients the
convenience of these other services in one location.
There are a number of salons like ours, but they are mainly in the very high income parts of
Houston and surrounding areas. We do not intend to compete with these so called "Day
Spas." We wish to offer a middle ground for those clients who can't quite afford those highend luxury salons.
Our business atmosphere will be a relaxing one where clients can kick back and be
pampered. Soft drinks will be offered to clients as they enter for service. Televisions will be
located in the waiting and hair-drying area area.

4.0 Marketing Strategy

Our marketing strategy is a simple one: satisfied clients are our best marketing tool. When a
client leaves our business with a new look, he or she is broadcasting our name and quality to
the public. Most of our clients will be referrals from existing clients.
No major advertising campaigns are anticipated. Our research has shown that word of mouth
is the best advertising for this type of business. We will, however, run specials throughout the
week. We will also ask clients for referrals, and reward them with discounted or free services
depending on the number of clients they bring. We will also offer discounts to the new clients
who have been referred. There are plans for a lottery that will offer a free trip to, say,
Cancun. A client would simply refer new clients to us, and we will place a card in a box for
each client he or she brings. The more they bring, the more chances they have of winning the
trip.

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 4

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

5.0 Management Summary


Trend Setters will be organized and managed in a creative and innovative fashion to generate
very high levels of customer satisfaction, and to create a working climate conducive to a high
degree of personal development and economic satisfaction for employees.
Training classes to help improve employee product knowledge and skills will be conducted on
a regular basis. As the business grows, the company will consider offering an employee
benefit package to include health and vacation benefits for everyone.

5.1 Management Team

Pr
o

Stacey T. Spinale: Owner. Stacey has been a beautician for two years. A graduate of Bellaire
Beauty College in 1994, she has quickly developed the trade skills that have led to her
success. She loves dealing with people, and has the drive, ambition, and discipline to manage
the business and its employees. This career is her life -- her calling.

Bu
sin
es
sP
la
n

Frank D. Spinale, Jr.: Owner. Frank has a Bachelor's degree in Finance from the University of
Houston. He has extensive experience managing people and businesses. He has worked as a
business consultant for Office Organizers, Inc., and he is the owner of Guardian Financial
Group, a financial services company with over 120 clients and over $1.2 million under
management.

5.2 Personnel Plan

The personnel plan calls for a receptionist who will greet customers and receive payments for
services and products. There will be five hair stylists, one barber, one nail technician, one
facialist, and a massage therapist. Everyone but the receptionist will be contract workers, and
will be paid a sliding commission scale based on the amount of revenue created. Future plans
include the hiring of a shampoo technician as the business expands.
In the first year, assumptions are that there will only be three hair stylists, a barber, and part
time nail, facial, and massage technician until the business can build a reputation that will
attract others to work there.
Table: Personnel
Personnel Plan

Receptionist
Shampoo Tech.
Other
Total People
Total Payroll

1997
$14,400
$8,000
$64,400
0
$86,800

1998
$15,120
$12,400
$80,000
0
$107,520

1999
$15,876
$13,000
$95,000
0
$123,876

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 5

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

6.0 Financial Plan


Our goal is to be a profitable business beginning in the first month. The business will not have
to wait long for clients to learn about it since the stylists will already have an existing client
base.
The financials that are enclosed have a number of assumptions:

Revenues will grow at an annual rate of 15%, increasing 20% in November and
December due to a historical jump in revenues at this time of year. We anticipate this
increase to stay steady throughout the following year to account for the normal flow of
new clients coming into the salon. Estimates for sales revenue and growth are
intentionally low, while anticipated expenses are exaggerated to the high side to
illustrate a worst case scenario.

Bu
sin
es
sP
la
n

Pr
o

We did not use cost of goods sold in our calculations of net sales because most sales
are coming from services. We included all costs, however, in the operating expenses
area of the profit and loss table. Product sales are a minimal part of our market. We
are not quite sure how much revenue will be derived from products so we took a low
ball approach and estimated sales of $800 a month. This figure is included under the
title "Other" on the profit and loss table. Also under "Other" in the sales projections
table are services such as nails and massages. We are not quite sure how much
revenue these two services will generate. We are certain that in time these services
will be a large part of our revenue, but to err on the conservative side, we estimate
revenues from these services to be only $1,500 a month for the first year.
To assure the start-up funds lender that the owners are financially stable, a personal
financial statement is enclosed illustrating other sources of income that include
interest and dividend income from investments ($2,840), salary income ($29,658),
and commission income ($15,000).

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 6

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

6.1 Break-even Analysis


The break-even analysis shows that Trend Setters has a good balance of fixed costs and
sufficient sales strength to remain healthy. Our break-even point is only 126 clients a month.
This was derived by using an average revenue of $45 per client, and fixed costs of $5,691.
Products sales were not included in this figure, but it does include an owner withdrawal of
$2,000 a month.

Break-even Analysis
$6,000
$4,000
$2,000

($2,000)
($4,000)
($6,000)
$0

$2,000

Pr
o

$0

$4,000

$5,000

$7,000

$9,000

Bu
sin
es
sP
la
n

Monthly break-even point


Break-even point = where line intersects with 0

Table: Break-even Analysis

Break-even Analysis:
Monthly Units Break-even
Monthly Revenue Break-even

126
$5,691

Assumptions:
Average Per-Unit Revenue
Average Per-Unit Variable Cost
Estimated Monthly Fixed Cost

$45.00
$0.00
$5,691

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 7

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

6.2 Projected Profit and Loss


We expect income to hit $172,800 at the end of the first year of business. It should increase
to more than $262,340 by the third year, as the reputation of the salon, its stylists and
services become apparent to the general public. Second year revenues also anticipate the
addition of one new stylist.
Table: Profit and Loss
Pro Forma Profit and Loss

1997
$172,800
$0
$0
$0
-----------$0
$172,800
100.00%

Bu
sin
es
sP
la
n

Total Cost of Sales


Gross Margin
Gross Margin %
Expenses:
Payroll
Sales and Marketing and Other Expenses
Depreciation
Leased Equipment
Utilities
Insurance
Rent
Other
Payroll Taxes
Other

Pr
o

Sales
Direct Cost of Sales
Production Payroll
Other

Total Operating Expenses


Profit Before Interest and Taxes
Interest Expense
Taxes Incurred
Net Profit
Net Profit/Sales
Include Negative Taxes

$86,800
$36,440
$8,146
$0
$4,200
$1,200
$22,740
$0
$8,680
$0
-----------$168,206
$4,594
$0
$1,286
$3,308
1.91%

TRUE

TRUE

1998
$228,122
$0
$0
$0
-----------$0
$228,122
100.00%

1999
$262,340
$0
$0
$0
-----------$0
$262,340
100.00%

$107,520
$49,840
$8,146
$0
$4,200
$1,200
$22,740
$0
$10,752
$0
-----------$204,398
$23,724
$0
$6,643
$17,081
7.49%

$123,876
$55,240
$8,146
$0
$4,200
$1,200
$22,740
$0
$12,388
$0
-----------$227,790
$34,550
$0
$9,674
$24,876
9.48%
TRUE

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 8

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

6.3 Projected Cash Flow


We expect to manage cash flow over the next three years simply by the growth of the cash
flow of the business. The business will generate more than enough cash flow to cover all of its
expenses.

Cash
$6,000
$5,000
$4,000
$3,000

Pr
o

Net Cash Flow

$2,000
$1,000
$0
($1,000)

Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun

Bu
sin
es
sP
la
n

Jul

Cash Balance

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 9

Trend Setters Hair Studio Sample Plan

1997

1998

1999

$172,800
$0
$172,800

$228,122
$0
$228,122

$262,340
$0
$262,340

$0
$0
$0
$0
$0
$0
$0
$0
$172,800

$0
$0
$0
$0
$0
$0
$0
$0
$228,122

$0
$0
$0
$0
$0
$0
$0
$0
$262,340

1997

1998

1999

Pr
o

Sa
m
pl
e

Table: Cash Flow


Pro Forma Cash Flow

$0
$155,834
$155,834

$0
$201,325
$201,325

$0
$228,612
$228,612

$0
$0
$0
$0
$12,000
$0
$0
$0
$167,834

$0
$0
$0
$0
$12,000
$0
$0
$0
$213,325

$0
$0
$0
$0
$12,000
$0
$0
$0
$240,612

$4,966
$4,966

$14,797
$19,763

$21,728
$41,491

Cash Received
Cash from Operations:
Cash Sales
Cash from Receivables
Subtotal Cash from Operations
Additional Cash Received
Non Operating (Other) Income
Sales Tax, VAT, HST/GST Received
New Current Borrowing
New Other Liabilities (interest-free)
New Long-term Liabilities
Sales of Other Current Assets
Sales of Long-term Assets
New Investment Received
Subtotal Cash Received
Expenditures
Expenditures from Operations:
Cash Spending
Payment of Accounts Payable
Subtotal Spent on Operations

Bu
sin
es
sP
la
n

Additional Cash Spent


Non Operating (Other) Expense
Sales Tax, VAT, HST/GST Paid Out
Principal Repayment of Current Borrowing
Other Liabilities Principal Repayment
Long-term Liabilities Principal Repayment
Purchase Other Current Assets
Purchase Long-term Assets
Dividends
Subtotal Cash Spent
Net Cash Flow
Cash Balance

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution. Pg 10

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

6.4 Projected Balance Sheet


As shown in the balance sheet, we expect a healthy growth in net worth, from approximately
$1,491 in year one to $43,448 by the end of year three.
Table: Balance Sheet
Pro Forma Balance Sheet

Liabilities and Capital


Accounts Payable
Current Borrowing
Other Current Liabilities
Subtotal Current Liabilities

1998
$19,763
$600
$20,363

1999
$41,491
$600
$42,091

$59,500
$8,146
$51,354
$56,920

$59,500
$16,292
$43,208
$63,571

$59,500
$24,438
$35,062
$77,153

1997
$5,512
$0
$0
$5,512

1998
$7,082
$0
$0
$7,082

1999
$7,788
$0
$0
$7,788

$49,917
$55,429

$37,917
$44,999

$25,917
$33,705

$0
$1,491
$17,081
$18,572
$63,571
$18,572

$0
$18,572
$24,876
$43,448
$77,153
$43,448

Bu
sin
es
sP
la
n

Long-term Liabilities
Total Liabilities

1997
$4,966
$600
$5,566

Pr
o

Assets
Current Assets
Cash
Other Current Assets
Total Current Assets
Long-term Assets
Long-term Assets
Accumulated Depreciation
Total Long-term Assets
Total Assets

Paid-in Capital
Retained Earnings
Earnings
Total Capital
Total Liabilities and Capital
Net Worth

$0
($1,817)
$3,308
$1,491
$56,920
$1,491

6.5 Business Ratios

Business ratios for the years of this plan are shown below. Industry profile ratios based on
the Standard Industrial Classification (SIC) Index code 7231, Beauty Shops, are shown for
comparison.

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution. Pg 11

Trend Setters Hair Studio Sample Plan

Sa
m
pl
e

Table: Ratios
Ratio Analysis

1997
0.00%

1998
32.02%

1999
15.00%

Industry Profile
7.50%

0.00%
0.00%
1.05%
9.78%
90.22%
100.00%

0.00%
0.00%
0.94%
32.03%
67.97%
100.00%

0.00%
0.00%
0.78%
54.56%
45.44%
100.00%

11.60%
4.70%
36.10%
52.40%
47.60%
100.00%

0.00%
87.70%
87.70%
12.30%

0.00%
59.65%
59.65%
40.35%

0.00%
33.59%
33.59%
66.41%

31.90%
26.80%
58.70%
41.30%

100.00%
100.00%
98.09%
2.08%
2.66%

100.00%
100.00%
92.51%
1.67%
10.40%

100.00%
100.00%
90.52%
1.60%
13.17%

100.00%
0.00%
73.40%
2.50%
3.20%

1.01
1.01
97.38%
308.18%
8.07%

2.88
2.88
70.79%
127.74%
37.32%

5.40
5.40
43.69%
79.52%
44.78%

1.79
1.34
58.70%
5.20%
12.50%

1996
$0

1997
$0

1998
$0

Industry
$105,908
68.50%

1997
1.91%
221.89%

1998
7.49%
91.97%

1999
9.48%
57.25%

Activity Ratios
Accounts Receivable Turnover
Collection Days
Inventory Turnover
Accounts Payable Turnover
Payment Days
Total Asset Turnover

0.00
0
0.00
29.27
11
3.04

0.00
0
0.00
28.65
136
3.59

0.00
0
0.00
29.45
142
3.40

n.a
n.a
n.a
n.a

Debt Ratios
Debt to Net Worth
Current Liab. to Liab.

37.18
0.10

2.42
0.16

0.78
0.23

n.a
n.a

Liquidity Ratios
Net Working Capital
Interest Coverage

$54
0.00

$13,281
0.00

$34,303
0.00

n.a
n.a

0.33
10%
1.01
115.92
0.00

0.28
11%
2.88
12.28
0.00

0.29
10%
5.40
6.04
0.00

n.a
n.a
n.a
n.a
n.a

Sales Growth
Percent of Total Assets
Accounts Receivable
Inventory
Other Current Assets
Total Current Assets
Long-term Assets
Total Assets

Percent of Sales
Sales
Gross Margin
Selling, General & Administrative Expenses
Advertising Expenses
Profit Before Interest and Taxes

Bu
sin
es
sP
la
n

Main Ratios
Current
Quick
Total Debt to Total Assets
Pre-tax Return on Net Worth
Pre-tax Return on Assets

Pr
o

Current Liabilities
Long-term Liabilities
Total Liabilities
Net Worth

Business Vitality Profile


Sales per Employee
Survival Rate
Additional Ratios
Net Profit Margin
Return on Equity

Additional Ratios
Assets to Sales
Current Debt/Total Assets
Acid Test
Sales/Net Worth
Dividend Payout

n.a
n.a

n.a

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution. Pg 12

e
pl

Appendix Table: Sales Forecast


Aug
$3,600
$3,600
$1,200
$1,700
$2,500
$12,600

Sep
$3,600
$3,600
$1,200
$1,700
$2,500
$12,600

Oct
$3,600
$3,600
$1,200
$1,700
$2,500
$12,600

Nov
$4,400
$4,400
$1,500
$2,000
$3,000
$15,300

Jul
$0
$0
$0
$0
$0
$0

Aug
$0
$0
$0
$0
$0
$0

Sep
$0
$0
$0
$0
$0
$0

Oct
$0
$0
$0
$0
$0
$0

Nov
$0
$0
$0
$0
$0
$0

Jan
$4,400
$4,400
$1,500
$2,000
$3,000
$15,300

Feb
$4,400
$4,400
$1,500
$2,000
$3,000
$15,300

Mar
$4,400
$4,400
$1,500
$2,000
$3,000
$15,300

Apr
$4,400
$4,400
$1,500
$2,000
$3,000
$15,300

May
$4,400
$4,400
$1,500
$2,000
$3,000
$15,300

Jun
$4,400
$4,400
$1,500
$2,000
$3,000
$15,300

Jan
$0
$0
$0
$0
$0
$0

Feb
$0
$0
$0
$0
$0
$0

Mar
$0
$0
$0
$0
$0
$0

Apr
$0
$0
$0
$0
$0
$0

May
$0
$0
$0
$0
$0
$0

Jun
$0
$0
$0
$0
$0
$0

Dec
$0
$0
$0
$0
$0
$0

us

in

es

sP

la

Pr

Direct Cost of Sales


Owner
Stylist #1
Barber #1
Stylist #2
Other
Subtotal Direct Cost of Sales

Dec
$4,400
$4,400
$1,500
$2,000
$3,000
$15,300

Sa

Jul
$3,600
$3,600
$1,200
$1,700
$2,500
$12,600

Sales Forecast
Sales
Owner
Stylist #1
Barber #1
Stylist #2
Other
Total Sales

Appendix Trend Setters Hair Studio Sample Plan

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 1

e
pl

Appendix Table: Personnel


Personnel Plan
Sep
$1,200
$0
$4,700
0
$5,900

Oct
$1,200
$0
$4,700
0
$5,900

Nov
$1,200
$1,000
$5,700
0
$7,900

Dec
$1,200
$1,000
$5,700
0
$7,900

Jan
$1,200
$1,000
$5,700
0
$7,900

Feb
$1,200
$1,000
$5,700
0
$7,900

Mar
$1,200
$1,000
$5,700
0
$7,900

Apr
$1,200
$1,000
$5,700
0
$7,900

May
$1,200
$1,000
$5,700
0
$7,900

Jun
$1,200
$1,000
$5,700
0
$7,900

us

in

es

sP

la

Pr

Aug
$1,200
$0
$4,700
0
$5,900

Sa

Jul
$1,200
$0
$4,700
0
$5,900

Receptionist
Shampoo Tech.
Other
Total People
Total Payroll

Appendix Trend Setters Hair Studio Sample Plan

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 2

e
pl

Appendix Trend Setters Hair Studio Sample Plan

Appendix Table: General Assumptions


General Assumptions
Aug
2
9.00%
0.00%
28.00%
0.00%

Sep
3
9.00%
0.00%
28.00%
0.00%

Oct
4
9.00%
0.00%
28.00%
0.00%

Nov
5
9.00%
0.00%
28.00%
0.00%

Dec
6
9.00%
0.00%
28.00%
0.00%

Jan
7
9.00%
0.00%
28.00%
0.00%

Feb
8
9.00%
0.00%
28.00%
0.00%

Mar
9
9.00%
0.00%
28.00%
0.00%

Apr
10
9.00%
0.00%
28.00%
0.00%

May
11
9.00%
0.00%
28.00%
0.00%

Jun
12
9.00%
0.00%
28.00%
0.00%

$5,900
$11,490

$5,900
$11,620

$5,900
$11,764

$5,900
$11,908

$7,900
$14,248

$7,900
$14,248

$7,900
$14,248

$7,900
$14,248

$7,900
$14,392

$7,900
$14,392

$7,900
$14,392

$7,900
$14,392

Sa

Jul
1
9.00%
0.00%
28.00%
0.00%

us

in

es

sP

la

Pr

Plan Month
Current Interest Rate
Long-term Interest Rate
Tax Rate
Other
Calculated Totals
Payroll Expense
New Accounts Payable

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 3

e
pl

Appendix Table: Profit and Loss


Pro Forma Profit and Loss

10%

Oct
$12,600
$0
$0
$0
-----------$0
$12,600
100.00%

Nov
$15,300
$0
$0
$0
-----------$0
$15,300
100.00%

Dec
$15,300
$0
$0
$0
-----------$0
$15,300
100.00%

$5,900
$2,470
$633
$0
$350
$100
$1,895
$0
$590
$0
-----------$11,938
$662
$0
$185
$477
3.78%

$5,900
$2,670
$683
$0
$350
$100
$1,895
$0
$590
$0
-----------$12,188
$412
$0
$115
$297
2.35%

$5,900
$2,870
$683
$0
$350
$100
$1,895
$0
$590
$0
-----------$12,388
$212
$0
$59
$153
1.21%

$5,900
$3,070
$683
$0
$350
$100
$1,895
$0
$590
$0
-----------$12,588
$12
$0
$3
$9
0.07%

$7,900
$3,070
$683
$0
$350
$100
$1,895
$0
$790
$0
-----------$14,788
$512
$0
$143
$369
2.41%

$7,900
$3,070
$683
$0
$350
$100
$1,895
$0
$790
$0
-----------$14,788
$512
$0
$143
$369
2.41%

Jan
$15,300
$0
$0
$0
-----------$0
$15,300
100.00%

Feb
$15,300
$0
$0
$0
-----------$0
$15,300
100.00%

Mar
$15,300
$0
$0
$0
-----------$0
$15,300
100.00%

Apr
$15,300
$0
$0
$0
-----------$0
$15,300
100.00%

May
$15,300
$0
$0
$0
-----------$0
$15,300
100.00%

Jun
$15,300
$0
$0
$0
-----------$0
$15,300
100.00%

$7,900
$3,070
$683
$0
$350
$100
$1,895
$0
$790
$0
-----------$14,788
$512
$0
$143
$369
2.41%

$7,900
$3,070
$683
$0
$350
$100
$1,895
$0
$790
$0
-----------$14,788
$512
$0
$143
$369
2.41%

$7,900
$3,270
$683
$0
$350
$100
$1,895
$0
$790
$0
-----------$14,988
$312
$0
$87
$225
1.47%

$7,900
$3,270
$683
$0
$350
$100
$1,895
$0
$790
$0
-----------$14,988
$312
$0
$87
$225
1.47%

$7,900
$3,270
$683
$0
$350
$100
$1,895
$0
$790
$0
-----------$14,988
$312
$0
$87
$225
1.47%

$7,900
$3,270
$683
$0
$350
$100
$1,895
$0
$790
$0
-----------$14,988
$312
$0
$87
$225
1.47%

Sa

Sep
$12,600
$0
$0
$0
-----------$0
$12,600
100.00%

us

in

es

sP

la

Total Operating Expenses


Profit Before Interest and Taxes
Interest Expense
Taxes Incurred
Net Profit
Net Profit/Sales
Include Negative Taxes

Aug
$12,600
$0
$0
$0
-----------$0
$12,600
100.00%

Pr

Total Cost of Sales


Gross Margin
Gross Margin %
Expenses:
Payroll
Sales and Marketing and Other Expenses
Depreciation
Leased Equipment
Utilities
Insurance
Rent
Other
Payroll Taxes
Other

Jul
$12,600
$0
$0
$0
-----------$0
$12,600
100.00%

Sales
Direct Cost of Sales
Production Payroll
Other

Appendix Trend Setters Hair Studio Sample Plan

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 4

e
pl

Appendix Trend Setters Hair Studio Sample Plan

0.00%

Sep

Oct

Nov

Dec

Jan

Feb

Mar

Apr

May

Jun

$12,600
$0
$12,600

$12,600
$0
$12,600

$12,600
$0
$12,600

$12,600
$0
$12,600

$15,300
$0
$15,300

$15,300
$0
$15,300

$15,300
$0
$15,300

$15,300
$0
$15,300

$15,300
$0
$15,300

$15,300
$0
$15,300

$15,300
$0
$15,300

$15,300
$0
$15,300

$0
$0
$0
$0
$0
$0
$0
$0
$12,600

$0
$0
$0
$0
$0
$0
$0
$0
$12,600

$0
$0
$0
$0
$0
$0
$0
$0
$12,600

$0
$0
$0
$0
$0
$0
$0
$0
$12,600

$0
$0
$0
$0
$0
$0
$0
$0
$15,300

$0
$0
$0
$0
$0
$0
$0
$0
$15,300

$0
$0
$0
$0
$0
$0
$0
$0
$15,300

$0
$0
$0
$0
$0
$0
$0
$0
$15,300

$0
$0
$0
$0
$0
$0
$0
$0
$15,300

$0
$0
$0
$0
$0
$0
$0
$0
$15,300

$0
$0
$0
$0
$0
$0
$0
$0
$15,300

$0
$0
$0
$0
$0
$0
$0
$0
$15,300

Jul

Aug

Sep

$0
$6,657
$6,657

$0
$11,495
$11,495

$0
$11,625
$11,625

Additional Cash Spent


Non Operating (Other) Expense
Sales Tax, VAT, HST/GST Paid Out
Principal Repayment of Current Borrowing
Other Liabilities Principal Repayment
Long-term Liabilities Principal Repayment
Purchase Other Current Assets
Purchase Long-term Assets
Dividends
Subtotal Cash Spent

$0
$0
$0
$0
$1,000
$0
$0
$0
$7,657

$0
$0
$0
$0
$1,000
$0
$0
$0
$12,495

$0
$0
$0
$0
$1,000
$0
$0
$0
$12,625

Dec

Jan

Feb

Mar

Apr

May

Jun

$0
$11,769
$11,769

$0
$14,113
$14,113

$0
$14,248
$14,248

$0
$14,248
$14,248

$0
$14,248
$14,248

$0
$14,253
$14,253

$0
$14,392
$14,392

$0
$14,392
$14,392

$0
$14,392
$14,392

$0
$0
$0
$0
$1,000
$0
$0
$0
$12,769

$0
$0
$0
$0
$1,000
$0
$0
$0
$15,113

$0
$0
$0
$0
$1,000
$0
$0
$0
$15,248

$0
$0
$0
$0
$1,000
$0
$0
$0
$15,248

$0
$0
$0
$0
$1,000
$0
$0
$0
$15,248

$0
$0
$0
$0
$1,000
$0
$0
$0
$15,253

$0
$0
$0
$0
$1,000
$0
$0
$0
$15,392

$0
$0
$0
$0
$1,000
$0
$0
$0
$15,392

$0
$0
$0
$0
$1,000
$0
$0
$0
$15,392

($169)
$4,854

$187
$5,041

$52
$5,093

$52
$5,145

$52
$5,196

$47
$5,243

($92)
$5,151

($92)
$5,058

($92)
$4,966

la

sP
$4,943
$4,943

Nov

$105
$5,049

($25)
$5,023

us

in

es

Net Cash Flow


Cash Balance

Oct

Expenditures
Expenditures from Operations:
Cash Spending
Payment of Accounts Payable
Subtotal Spent on Operations

Sa

Additional Cash Received


Non Operating (Other) Income
Sales Tax, VAT, HST/GST Received
New Current Borrowing
New Other Liabilities (interest-free)
New Long-term Liabilities
Sales of Other Current Assets
Sales of Long-term Assets
New Investment Received
Subtotal Cash Received

Aug

Cash Received
Cash from Operations:
Cash Sales
Cash from Receivables
Subtotal Cash from Operations

Jul

Pr

Pro Forma Cash Flow

Appendix Table: Cash Flow

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 5

e
pl

Appendix Table: Balance Sheet


Pro Forma Balance Sheet
Jul
$4,943
$600
$5,543

Aug
$5,049
$600
$5,649

Sep
$5,023
$600
$5,623

Oct
$4,854
$600
$5,454

Nov
$5,041
$600
$5,641

$59,500
$0
$59,500
$60,100

$59,500
$633
$58,867
$64,410

$59,500
$1,316
$58,184
$63,833

$59,500
$1,999
$57,501
$63,124

$59,500
$2,682
$56,818
$62,272

$59,500
$3,365
$56,135
$61,776

$0
$0
$0
$0

Jul
$4,834
$0
$0
$4,834

Aug
$4,959
$0
$0
$4,959

Sep
$5,099
$0
$0
$5,099

Oct
$5,238
$0
$0
$5,238

Long-term Liabilities
Total Liabilities

$61,917
$61,917

$60,917
$65,751

$59,917
$64,876

$58,917
$64,016

Paid-in Capital
Retained Earnings
Earnings
Total Capital
Total Liabilities and Capital
Net Worth

$0
($1,817)
$0
($1,817)
$60,100
($1,817)

$0
($1,817)
$477
($1,340)
$64,410
($1,340)

$0
($1,817)
$773
($1,044)
$63,833
($1,044)

$0
($1,817)
$926
($891)
$63,124
($891)

Liabilities and Capital

Jan
$5,145
$600
$5,745

Feb
$5,196
$600
$5,796

Mar
$5,243
$600
$5,843

Apr
$5,151
$600
$5,751

May
$5,058
$600
$5,658

Jun
$4,966
$600
$5,566

$59,500
$4,048
$55,452
$61,145

$59,500
$4,731
$54,769
$60,514

$59,500
$5,414
$54,086
$59,882

$59,500
$6,097
$53,403
$59,246

$59,500
$6,780
$52,720
$58,471

$59,500
$7,463
$52,037
$57,695

$59,500
$8,146
$51,354
$56,920

Dec
$5,373
$0
$0
$5,373

Jan
$5,373
$0
$0
$5,373

Feb
$5,373
$0
$0
$5,373

Mar
$5,512
$0
$0
$5,512

Apr
$5,512
$0
$0
$5,512

May
$5,512
$0
$0
$5,512

Jun
$5,512
$0
$0
$5,512

$57,917
$63,155

$56,917
$62,290

$55,917
$61,290

$54,917
$60,290

$53,917
$59,290

$52,917
$58,429

$51,917
$57,429

$50,917
$56,429

$49,917
$55,429

$0
($1,817)
$935
($882)
$62,272
($882)

$0
($1,817)
$1,303
($514)
$61,776
($514)

$0
($1,817)
$1,672
($145)
$61,145
($145)

$0
($1,817)
$2,040
$223
$60,514
$223

$0
($1,817)
$2,409
$592
$59,882
$592

$0
($1,817)
$2,634
$817
$59,246
$817

$0
($1,817)
$2,858
$1,041
$58,471
$1,041

$0
($1,817)
$3,083
$1,266
$57,695
$1,266

$0
($1,817)
$3,308
$1,491
$56,920
$1,491

Pr

Nov
$5,373
$0
$0
$5,373

us

in

es

sP

la

Accounts Payable
Current Borrowing
Other Current Liabilities
Subtotal Current Liabilities

Dec
$5,093
$600
$5,693

Starting Balances
$0
$600
$600

Sa

Assets
Current Assets
Cash
Other Current Assets
Total Current Assets
Long-term Assets
Long-term Assets
Accumulated Depreciation
Total Long-term Assets
Total Assets

Appendix Trend Setters Hair Studio Sample Plan

Copyright Palo Alto Software, Inc. 2002 All rights reserved. www.paloalto.com Not for reproduction, publication, or distribution.

Pg 6