Bowl Weevil bowling center business plan appendix. Bowl Weevil will bring the fun of bowling back to Anytown, Kentucky, along with great food and funky shoes in a historic location.

Bowl Weevil

Start your own business plan »

Bowling Center 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
Families with children 0% $1,200 $1,200 $4,000 $4,000 $4,000 $2,800 $2,500 $2,200 $2,800 $2,200 $2,200 $2,200
Senior Citizens 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Youths 0% $500 $600 $720 $864 $1,037 $1,244 $1,493 $1,792 $2,150 $2,580 $3,096 $2,500
Leaguers 0% $0 $0 $4,400 $4,400 $4,400 $4,400 $2,200 $2,200 $2,200 $6,600 $6,600 $6,600
Food 0% $12,000 $12,500 $13,000 $14,000 $15,750 $16,000 $14,000 $14,000 $14,000 $15,750 $15,750 $16,000
Video Games 0% $1,000 $1,200 $1,750 $2,800 $2,500 $2,000 $2,000 $2,200 $2,800 $2,400 $2,200 $2,000
Pull Tabs 0% $12,000 $12,000 $12,000 $12,000 $12,000 $7,500 $10,000 $12,000 $15,000 $14,000 $12,000 $8,000
Liquor 0% $4,800 $5,000 $5,200 $5,600 $6,300 $6,400 $5,600 $5,600 $5,600 $6,300 $6,300 $6,400
Total Sales $33,500 $34,500 $43,070 $45,664 $47,987 $42,344 $39,793 $41,992 $46,550 $51,830 $50,146 $45,700
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
Families with children $198 $198 $660 $660 $660 $462 $413 $363 $462 $363 $363 $363
Senior Citizens $294 $294 $294 $294 $294 $294 $294 $294 $294 $294 $294 $294
Youths $83 $99 $119 $143 $171 $205 $246 $296 $355 $426 $511 $413
Leaguers $0 $0 $726 $726 $726 $726 $363 $363 $363 $1,089 $1,089 $1,089
Food $7,980 $8,313 $8,645 $9,310 $10,474 $10,640 $9,310 $9,310 $9,310 $10,474 $10,474 $10,640
Video Games $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Pull Tabs $384 $384 $384 $384 $384 $240 $320 $384 $480 $448 $384 $256
Liquor $960 $1,000 $1,040 $1,120 $1,260 $1,280 $1,120 $1,120 $1,120 $1,260 $1,260 $1,280
Subtotal Direct Cost of Sales $9,899 $10,288 $11,868 $12,637 $13,969 $13,847 $12,066 $12,130 $12,384 $14,353 $14,375 $14,335
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% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Assistant Manager 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Chef 0% $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750 $2,750
Sous Chef 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Bus boy/Dishwasher 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Lane Maintenance 0% $640 $640 $640 $640 $640 $640 $640 $640 $640 $640 $640 $640
League Manager 0% $640 $640 $640 $640 $640 $640 $640 $640 $640 $640 $640 $640
Cashier/Front Desk 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Bartender 0% $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120
Total People 8 8 8 8 8 8 8 8 8 8 8 8
Total Payroll $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150
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 $33,500 $34,500 $43,070 $45,664 $47,987 $42,344 $39,793 $41,992 $46,550 $51,830 $50,146 $45,700
Direct Cost of Sales $9,899 $10,288 $11,868 $12,637 $13,969 $13,847 $12,066 $12,130 $12,384 $14,353 $14,375 $14,335
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $9,899 $10,288 $11,868 $12,637 $13,969 $13,847 $12,066 $12,130 $12,384 $14,353 $14,375 $14,335
Gross Margin $23,602 $24,213 $31,202 $33,027 $34,018 $28,497 $27,727 $29,862 $34,166 $37,476 $35,771 $31,366
Gross Margin % 70.45% 70.18% 72.45% 72.33% 70.89% 67.30% 69.68% 71.11% 73.40% 72.31% 71.33% 68.63%
Expenses
Payroll $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150
Marketing/Promotion $1,500 $137 $137 $137 $137 $137 $137 $137 $137 $137 $137 $130
Depreciation $649 $649 $649 $649 $649 $649 $649 $649 $649 $649 $649 $649
Rent $10,000 $10,000 $10,000 $0 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Utilities $280 $280 $280 $280 $280 $280 $280 $280 $280 $280 $280 $280
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Shoe Repair and maintenance 0% $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Pull Tabs 15% $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Video Game Rentals $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Total Operating Expenses $28,979 $27,616 $27,616 $17,616 $27,616 $27,616 $27,616 $27,616 $27,616 $27,616 $27,616 $27,609
Profit Before Interest and Taxes ($5,378) ($3,404) $3,586 $15,411 $6,402 $881 $111 $2,246 $6,550 $9,860 $8,155 $3,757
EBITDA ($4,729) ($2,755) $4,235 $16,060 $7,051 $1,530 $760 $2,895 $7,199 $10,509 $8,804 $4,406
Interest Expense $1,350 $1,333 $1,317 $1,301 $1,285 $1,268 $1,252 $1,236 $1,220 $1,203 $1,187 $1,171
Taxes Incurred ($2,018) ($1,421) $681 $4,233 $1,535 ($116) ($342) $303 $1,599 $2,597 $2,090 $776
Net Profit ($4,709) ($3,316) $1,588 $9,877 $3,582 ($271) ($799) $707 $3,731 $6,060 $4,878 $1,810
Net Profit/Sales -14.06% -9.61% 3.69% 21.63% 7.46% -0.64% -2.01% 1.68% 8.02% 11.69% 9.73% 3.96%
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 $33,500 $34,500 $43,070 $45,664 $47,987 $42,344 $39,793 $41,992 $46,550 $51,830 $50,146 $45,700
Subtotal Cash from Operations $33,500 $34,500 $43,070 $45,664 $47,987 $42,344 $39,793 $41,992 $46,550 $51,830 $50,146 $45,700
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 $33,500 $34,500 $43,070 $45,664 $47,987 $42,344 $39,793 $41,992 $46,550 $51,830 $50,146 $45,700
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 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150 $15,150
Bill Payments $877 $26,170 $22,611 $27,201 $21,141 $29,958 $26,554 $22,924 $25,614 $27,460 $32,049 $29,444
Subtotal Spent on Operations $16,027 $41,320 $37,761 $42,351 $36,291 $45,108 $41,704 $38,074 $40,764 $42,610 $47,199 $44,594
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 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950 $1,950
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 $17,977 $43,270 $39,711 $44,301 $38,241 $47,058 $43,654 $40,024 $42,714 $44,560 $49,149 $46,544
Net Cash Flow $15,523 ($8,770) $3,359 $1,363 $9,746 ($4,714) ($3,861) $1,968 $3,836 $7,270 $996 ($844)
Cash Balance $55,523 $46,754 $50,113 $51,476 $61,221 $56,507 $52,646 $54,614 $58,450 $65,719 $66,716 $65,872
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 $40,000 $55,523 $46,754 $50,113 $51,476 $61,221 $56,507 $52,646 $54,614 $58,450 $65,719 $66,716 $65,872
Inventory $7,000 $10,888 $11,316 $13,055 $13,900 $15,366 $15,232 $13,272 $13,343 $13,622 $15,789 $15,812 $15,768
Other Current Assets $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000 $35,000
Total Current Assets $82,000 $101,412 $93,070 $98,168 $100,376 $111,587 $106,739 $100,918 $102,956 $107,072 $116,508 $117,528 $116,640
Long-term Assets
Long-term Assets $77,900 $77,900 $77,900 $77,900 $77,900 $77,900 $77,900 $77,900 $77,900 $77,900 $77,900 $77,900 $77,900
Accumulated Depreciation $0 $649 $1,298 $1,947 $2,596 $3,245 $3,894 $4,543 $5,192 $5,841 $6,490 $7,139 $7,788
Total Long-term Assets $77,900 $77,251 $76,602 $75,953 $75,304 $74,655 $74,006 $73,357 $72,708 $72,059 $71,410 $70,761 $70,112
Total Assets $159,900 $178,663 $169,672 $174,121 $175,680 $186,242 $180,745 $174,275 $175,664 $179,131 $187,918 $188,289 $186,752
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 $25,422 $21,697 $26,507 $20,139 $29,069 $25,793 $22,072 $24,704 $26,389 $31,066 $28,509 $27,112
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 $25,422 $21,697 $26,507 $20,139 $29,069 $25,793 $22,072 $24,704 $26,389 $31,066 $28,509 $27,112
Long-term Liabilities $163,900 $161,950 $160,000 $158,050 $156,100 $154,150 $152,200 $150,250 $148,300 $146,350 $144,400 $142,450 $140,500
Total Liabilities $163,900 $187,372 $181,697 $184,557 $176,239 $183,219 $177,993 $172,322 $173,004 $172,739 $175,466 $170,959 $167,612
Paid-in Capital $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000
Retained Earnings ($64,000) ($64,000) ($64,000) ($64,000) ($64,000) ($64,000) ($64,000) ($64,000) ($64,000) ($64,000) ($64,000) ($64,000) ($64,000)
Earnings $0 ($4,709) ($8,025) ($6,436) $3,441 $7,023 $6,752 $5,953 $6,660 $10,392 $16,452 $21,330 $23,140
Total Capital ($4,000) ($8,709) ($12,025) ($10,436) ($559) $3,023 $2,752 $1,953 $2,660 $6,392 $12,452 $17,330 $19,140
Total Liabilities and Capital $159,900 $178,663 $169,672 $174,121 $175,680 $186,242 $180,745 $174,275 $175,664 $179,131 $187,918 $188,289 $186,752
Net Worth ($4,000) ($8,709) ($12,025) ($10,436) ($559) $3,023 $2,752 $1,953 $2,660 $6,392 $12,452 $17,330 $19,140

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

Bowl Weevil bowling center business plan appendix. Bowl Weevil will bring the fun of bowling back to Anytown, Kentucky, along with great food and funky shoes in a historic location.