Bowling Entertainment Center Business Plan

Start your plan
Start my business plan

Start your own bowling entertainment center business plan

Kiln Creek Bowling Center

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
Open Bowling Games 0% 12,490 10,690 12,709 10,691 8,182 5,673 5,673 5,291 9,818 9,818 9,818 7,364
League Bowling Games 0% 26,731 22,879 27,198 22,880 17,510 12,140 12,140 11,323 21,012 21,012 21,012 15,759
Apparel/Pro Shop 0% 334 184 167 134 100 150 100 117 234 200 234 550
Food and Beverage 0% 8,796 8,518 9,777 8,155 8,227 7,618 7,982 7,014 8,437 9,636 9,773 7,796
Tournament 0% 550 550 270 150 100 400 800 50 80 300 450 300
Special Events 0% 22 22 25 5 15 17 14 20 10 14 10 17
Nursery 0% 800 867 950 833 567 267 267 250 500 567 567 567
Billiards 0% 930 930 930 800 800 750 750 750 800 900 930 930
Locker Rentals 0% 600 600 600 600 600 600 600 600 600 600 600 600
Arcade 0% 6,400 6,400 6,400 6,400 6,400 6,400 6,400 6,400 6,400 6,400 6,400 6,400
Advertisement 0% 40 40 40 40 40 40 40 40 40 40 40 40
Shoe Rental 0% 2,350 2,550 2,250 1,350 1,150 1,200 1,050 1,250 1,750 2,250 2,350 2,100
Total Unit Sales 60,043 54,230 61,316 52,038 43,691 35,255 35,816 33,105 49,681 51,737 52,184 42,423
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
Open Bowling Games $2.75 $2.75 $2.75 $2.75 $2.75 $2.75 $2.75 $2.75 $2.75 $2.75 $2.75 $2.75
League Bowling Games $2.57 $2.57 $2.57 $2.57 $2.57 $2.57 $2.57 $2.57 $2.57 $2.57 $2.57 $2.57
Apparel/Pro Shop $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
Food and Beverage $5.50 $5.50 $5.50 $5.50 $5.50 $5.50 $5.50 $5.50 $5.50 $5.50 $5.50 $5.50
Tournament $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
Special Events $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00
Nursery $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50
Billiards $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00
Locker Rentals $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00
Arcade $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25
Advertisement $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Shoe Rental $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00
Sales
Open Bowling Games $34,348 $29,398 $34,950 $29,400 $22,501 $15,601 $15,601 $14,550 $27,000 $27,000 $27,000 $20,251
League Bowling Games $68,699 $58,799 $69,899 $58,802 $45,001 $31,200 $31,200 $29,100 $54,001 $54,001 $54,001 $40,501
Apparel/Pro Shop $10,020 $5,520 $5,010 $4,020 $3,000 $4,500 $3,000 $3,510 $7,020 $6,000 $7,020 $16,500
Food and Beverage $48,378 $46,849 $53,774 $44,853 $45,249 $41,899 $43,901 $38,577 $46,404 $52,998 $53,752 $42,878
Tournament $5,500 $5,500 $2,700 $1,500 $1,000 $4,000 $8,000 $500 $800 $3,000 $4,500 $3,000
Special Events $6,600 $6,600 $7,500 $1,500 $4,500 $5,100 $4,200 $6,000 $3,000 $4,200 $3,000 $5,100
Nursery $1,200 $1,301 $1,425 $1,250 $851 $401 $401 $375 $750 $851 $851 $851
Billiards $7,440 $7,440 $7,440 $6,400 $6,400 $6,000 $6,000 $6,000 $6,400 $7,200 $7,440 $7,440
Locker Rentals $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Arcade $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600 $1,600
Advertisement $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Shoe Rental $4,700 $5,100 $4,500 $2,700 $2,300 $2,400 $2,100 $2,500 $3,500 $4,500 $4,700 $4,200
Total Sales $192,284 $171,906 $192,597 $155,824 $136,200 $116,500 $119,802 $106,512 $154,274 $165,149 $167,662 $146,120
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
Open Bowling Games 0.00% $0.13 $0.11 $0.09 $0.11 $0.17 $0.18 $0.19 $0.09 $0.14 $0.14 $0.13 $0.20
League Bowling Games 0.00% $0.06 $0.05 $0.04 $0.05 $0.07 $0.08 $0.09 $0.10 $0.06 $0.06 $0.06 $0.10
Apparel/Pro Shop 0.00% $7.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Food and Beverage 0.00% $1.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Tournament 0.00% $0.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Special Events 0.00% $30.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Nursery 0.00% $0.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Billiards 0.00% $0.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Locker Rentals 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
Arcade 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
Advertisement 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
Shoe Rental 0.00% $0.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Direct Cost of Sales
Open Bowling Games $1,624 $1,176 $1,144 $1,144 $1,391 $1,021 $1,078 $476 $1,375 $1,375 $1,276 $1,473
League Bowling Games $1,604 $1,144 $1,088 $1,144 $1,226 $971 $1,093 $1,132 $1,261 $1,261 $1,261 $1,576
Apparel/Pro Shop $2,505 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Food and Beverage $12,051 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Tournament $165 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Special Events $660 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Nursery $120 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Billiards $140 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Locker Rentals $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Arcade $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertisement $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Shoe Rental $353 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $19,220 $2,320 $2,232 $2,288 $2,617 $1,992 $2,170 $1,608 $2,635 $2,635 $2,537 $3,049
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
Manager 0% $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
All Other Employees 0% $33,000 $34,000 $35,000 $33,000 $25,000 $21,000 $21,000 $23,000 $30,000 $32,000 $32,000 $31,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 50 50 50 50 35 30 30 30 35 50 50 50
Total Payroll $39,000 $40,000 $41,000 $39,000 $31,000 $27,000 $27,000 $29,000 $36,000 $38,000 $38,000 $37,000

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 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 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50% 9.50%
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 $192,284 $171,906 $192,597 $155,824 $136,200 $116,500 $119,802 $106,512 $154,274 $165,149 $167,662 $146,120
Direct Cost of Sales $19,220 $2,320 $2,232 $2,288 $2,617 $1,992 $2,170 $1,608 $2,635 $2,635 $2,537 $3,049
Food and Beverage $13,194 $12,812 $14,543 $12,313 $12,412 $11,575 $12,075 $10,744 $12,701 $14,349 $14,538 $11,820
Total Cost of Sales $32,414 $15,132 $16,775 $14,601 $15,029 $13,567 $14,245 $12,352 $15,336 $16,984 $17,075 $14,869
Gross Margin $159,870 $156,774 $175,822 $141,223 $121,172 $102,933 $105,557 $94,160 $138,938 $148,165 $150,587 $131,251
Gross Margin % 83.14% 91.20% 91.29% 90.63% 88.97% 88.35% 88.11% 88.40% 90.06% 89.72% 89.82% 89.82%
Expenses
Payroll $39,000 $40,000 $41,000 $39,000 $31,000 $27,000 $27,000 $29,000 $36,000 $38,000 $38,000 $37,000
Sales and Marketing and Other Expenses $13,590 $12,740 $12,215 $9,650 $12,325 $10,750 $8,810 $15,580 $14,940 $13,520 $12,680 $14,040
Depreciation $17,083 $17,083 $17,083 $17,083 $17,083 $17,083 $17,083 $17,083 $17,083 $17,083 $17,083 $17,083
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $4,300 $4,700 $5,300 $3,500 $3,490 $3,490 $4,000 $3,600 $4,000 $5,300 $5,500 $5,500
Insurance $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $5,850 $6,000 $6,150 $5,850 $4,650 $4,050 $4,050 $4,350 $5,400 $5,700 $5,700 $5,550
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $81,823 $82,523 $83,748 $77,083 $70,548 $64,373 $62,943 $71,613 $79,423 $81,603 $80,963 $81,173
Profit Before Interest and Taxes $78,047 $74,251 $92,074 $64,140 $50,624 $38,560 $42,614 $22,547 $59,515 $66,562 $69,624 $50,078
EBITDA $95,130 $91,334 $109,157 $81,223 $67,707 $55,643 $59,697 $39,630 $76,598 $83,645 $86,707 $67,161
Interest Expense $23,750 $23,750 $23,750 $23,750 $23,750 $23,750 $23,750 $23,750 $23,750 $23,750 $23,750 $23,750
Taxes Incurred $16,289 $12,625 $17,081 $10,097 $6,718 $3,702 $4,716 ($301) $8,941 $10,703 $11,469 $6,582
Net Profit $38,008 $37,876 $51,243 $30,292 $20,155 $11,107 $14,148 ($902) $26,823 $32,109 $34,406 $19,746
Net Profit/Sales 19.77% 22.03% 26.61% 19.44% 14.80% 9.53% 11.81% -0.85% 17.39% 19.44% 20.52% 13.51%

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 $192,284 $171,906 $192,597 $155,824 $136,200 $116,500 $119,802 $106,512 $154,274 $165,149 $167,662 $146,120
Subtotal Cash from Operations $192,284 $171,906 $192,597 $155,824 $136,200 $116,500 $119,802 $106,512 $154,274 $165,149 $167,662 $146,120
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 $192,284 $171,906 $192,597 $155,824 $136,200 $116,500 $119,802 $106,512 $154,274 $165,149 $167,662 $146,120
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 $39,000 $40,000 $41,000 $39,000 $31,000 $27,000 $27,000 $29,000 $36,000 $38,000 $38,000 $37,000
Bill Payments $3,978 $117,845 $74,841 $80,576 $67,100 $65,144 $59,320 $59,412 $60,124 $71,927 $77,593 $77,892
Subtotal Spent on Operations $42,978 $157,845 $115,841 $119,576 $98,100 $92,144 $86,320 $88,412 $96,124 $109,927 $115,593 $114,892
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 $42,978 $157,845 $115,841 $119,576 $98,100 $92,144 $86,320 $88,412 $96,124 $109,927 $115,593 $114,892
Net Cash Flow $149,306 $14,061 $76,756 $36,247 $38,100 $24,356 $33,482 $18,101 $58,150 $55,222 $52,070 $31,228
Cash Balance $414,306 $428,367 $505,123 $541,371 $579,471 $603,827 $637,308 $655,409 $713,559 $768,781 $820,851 $852,079
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 $265,000 $414,306 $428,367 $505,123 $541,371 $579,471 $603,827 $637,308 $655,409 $713,559 $768,781 $820,851 $852,079
Inventory $0 $21,142 $18,822 $16,591 $14,303 $11,686 $9,694 $7,523 $5,915 $3,279 $2,899 $2,791 $3,354
Other Current Assets $970,000 $970,000 $970,000 $970,000 $970,000 $970,000 $970,000 $970,000 $970,000 $970,000 $970,000 $970,000 $970,000
Total Current Assets $1,235,000 $1,405,448 $1,417,190 $1,491,714 $1,525,673 $1,561,157 $1,583,520 $1,614,832 $1,631,324 $1,686,839 $1,741,680 $1,793,642 $1,825,433
Long-term Assets
Long-term Assets $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000
Accumulated Depreciation $0 $17,083 $34,166 $51,249 $68,332 $85,415 $102,498 $119,581 $136,664 $153,747 $170,830 $187,913 $204,996
Total Long-term Assets $3,000,000 $2,982,917 $2,965,834 $2,948,751 $2,931,668 $2,914,585 $2,897,502 $2,880,419 $2,863,336 $2,846,253 $2,829,170 $2,812,087 $2,795,004
Total Assets $4,235,000 $4,388,365 $4,383,024 $4,440,465 $4,457,341 $4,475,742 $4,481,022 $4,495,251 $4,494,660 $4,533,092 $4,570,850 $4,605,729 $4,620,437
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 $115,357 $72,140 $78,338 $64,922 $63,167 $57,340 $57,421 $57,732 $69,341 $74,991 $75,463 $70,425
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 $115,357 $72,140 $78,338 $64,922 $63,167 $57,340 $57,421 $57,732 $69,341 $74,991 $75,463 $70,425
Long-term Liabilities $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000 $3,000,000
Total Liabilities $3,000,000 $3,115,357 $3,072,140 $3,078,338 $3,064,922 $3,063,167 $3,057,340 $3,057,421 $3,057,732 $3,069,341 $3,074,991 $3,075,463 $3,070,425
Paid-in Capital $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000
Retained Earnings ($265,000) ($265,000) ($265,000) ($265,000) ($265,000) ($265,000) ($265,000) ($265,000) ($265,000) ($265,000) ($265,000) ($265,000) ($265,000)
Earnings $0 $38,008 $75,884 $127,127 $157,420 $177,575 $188,682 $202,830 $201,927 $228,751 $260,860 $295,265 $315,012
Total Capital $1,235,000 $1,273,008 $1,310,884 $1,362,127 $1,392,420 $1,412,575 $1,423,682 $1,437,830 $1,436,927 $1,463,751 $1,495,860 $1,530,265 $1,550,012
Total Liabilities and Capital $4,235,000 $4,388,365 $4,383,024 $4,440,465 $4,457,341 $4,475,742 $4,481,022 $4,495,251 $4,494,660 $4,533,092 $4,570,850 $4,605,729 $4,620,437
Net Worth $1,235,000 $1,273,008 $1,310,884 $1,362,127 $1,392,420 $1,412,575 $1,423,682 $1,437,830 $1,436,927 $1,463,751 $1,495,860 $1,530,265 $1,550,012

Download link edge graphic Download this plan

Start your own bowling entertainment center 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.