Golf Course Training Center Business Plan

Start your plan
Start my business plan

Start your own golf course training center business plan

Greek Golf Training 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
Sales
Membership Fees 0% $2,200 $4,400 $6,600 $8,800 $11,000 $13,200 $15,950 $17,600 $19,800 $22,000 $22,000 $22,000
Golf Equipment 0% $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Food & Beverages 0% $180 $360 $540 $720 $900 $1,080 $1,260 $1,440 $1,620 $1,800 $1,800 $1,800
Cigars 0% $0 $0 $0 $0 $0 $0 $500 $500 $500 $500 $500 $500
Private Lessons 0% $0 $0 $0 $0 $0 $0 $250 $250 $250 $250 $250 $250
Equipment Rental 0% $0 $0 $0 $0 $0 $0 $250 $250 $250 $250 $250 $250
Advertising 0% $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Extra Performance Analysis 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $250 $250
Other 0% $0 $0 $0 $0 $0 $0 $100 $100 $100 $100 $100 $100
Total Sales $2,380 $7,760 $12,140 $14,520 $16,900 $19,280 $23,310 $25,140 $27,520 $29,900 $30,150 $30,150
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
Membership Fees $110 $220 $330 $440 $550 $660 $795 $880 $990 $1,100 $1,100 $1,100
Golf Equipment $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Food & Beverages $36 $72 $108 $144 $180 $216 $252 $288 $324 $360 $360 $360
Cigars $0 $0 $0 $0 $0 $0 $125 $125 $125 $125 $125 $125
Private Lessons $0 $0 $0 $0 $0 $0 $190 $190 $190 $190 $190 $190
Equipment Rental $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertising $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Extra Performance Analysis $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $50 $50 $50 $50 $50 $50
Subtotal Direct Cost of Sales $146 $292 $1,938 $2,084 $2,230 $2,376 $2,912 $3,033 $3,179 $3,325 $3,325 $3,325
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
Managing Director & consultant 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
Administration 1 – Part time 0% $800 $800 $1,200 $800 $1,200 $800 $800 $800 $800 $1,600 $800 $800
Administration 2 – Part time 0% $800 $800 $1,200 $800 $1,200 $800 $800 $800 $800 $1,600 $800 $800
Administration 3 – Part time 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Janitor 0% $900 $900 $1,350 $900 $1,350 $900 $900 $900 $900 $1,800 $900 $900
Janitor assistant 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Cleaning Person 1 – Part time 0% $800 $800 $1,200 $800 $1,200 $800 $800 $800 $800 $1,600 $800 $800
Cleaning Person 2 – Part time 0% $800 $800 $1,200 $800 $1,200 $800 $800 $800 $800 $1,600 $800 $800
Professional instructor 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accountant 0% $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Guard 1 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Guard 2 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 7 7 7 7 7 7 7 7 7 7 7 7
Total Payroll $8,400 $8,400 $10,450 $8,400 $10,450 $8,400 $8,400 $8,400 $8,400 $12,500 $8,400 $8,400

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 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00% 12.00%
Long-term Interest Rate 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00%
Tax Rate 30.00% 35.00% 35.00% 35.00% 35.00% 35.00% 35.00% 35.00% 35.00% 35.00% 35.00% 35.00%
Personnel Burden 0 0 0 0 0 0 0 0 0 0 0 0
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 $2,380 $7,760 $12,140 $14,520 $16,900 $19,280 $23,310 $25,140 $27,520 $29,900 $30,150 $30,150
Direct Cost of Sales $146 $292 $1,938 $2,084 $2,230 $2,376 $2,912 $3,033 $3,179 $3,325 $3,325 $3,325
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $146 $292 $1,938 $2,084 $2,230 $2,376 $2,912 $3,033 $3,179 $3,325 $3,325 $3,325
Gross Margin $2,234 $7,468 $10,202 $12,436 $14,670 $16,904 $20,398 $22,107 $24,341 $26,575 $26,825 $26,825
Gross Margin % 93.87% 96.24% 84.04% 85.65% 86.80% 87.68% 87.51% 87.94% 88.45% 88.88% 88.97% 88.97%
Expenses
Payroll $8,400 $8,400 $10,450 $8,400 $10,450 $8,400 $8,400 $8,400 $8,400 $12,500 $8,400 $8,400
Sales and Marketing and Other Expenses $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Depreciation $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250 $1,250
Rent (site) $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Supplies (Office & Janitorial) $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Web Site Expenses $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Utilities $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Insurance (fire,damages, loss) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,000
Payroll Taxes 15% $1,260 $1,260 $1,568 $1,260 $1,568 $1,260 $1,260 $1,260 $1,260 $1,875 $1,260 $1,260
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $15,810 $15,810 $18,168 $15,810 $18,168 $15,810 $15,810 $15,810 $15,810 $20,525 $15,810 $25,810
Profit Before Interest and Taxes ($11,176) ($5,942) ($4,366) ($974) $103 $3,494 $6,988 $8,697 $8,531 $6,050 $11,015 $1,015
EBITDA ($9,926) ($4,692) ($3,116) $276 $1,353 $4,744 $8,238 $9,947 $9,781 $7,300 $12,265 $2,265
Interest Expense $814 $811 $808 $805 $802 $799 $796 $793 $790 $788 $785 $782
Taxes Incurred ($3,597) ($2,363) ($1,811) ($623) ($245) $943 $2,167 $2,766 $2,709 $1,842 $3,581 $82
Net Profit ($8,393) ($4,389) ($3,363) ($1,156) ($455) $1,752 $4,025 $5,137 $5,031 $3,421 $6,650 $152
Net Profit/Sales -352.64% -56.56% -27.70% -7.96% -2.69% 9.09% 17.27% 20.44% 18.28% 11.44% 22.06% 0.50%

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 $2,380 $7,760 $12,140 $14,520 $16,900 $19,280 $23,310 $25,140 $27,520 $29,900 $30,150 $30,150
Subtotal Cash from Operations $2,380 $7,760 $12,140 $14,520 $16,900 $19,280 $23,310 $25,140 $27,520 $29,900 $30,150 $30,150
Additional Cash Received
Non Operating (Other) Income $2,400 $2,400 $3,600 $2,400 $3,600 $2,400 $2,400 $2,400 $0 $0 $0 $0
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 $4,780 $10,160 $15,740 $16,920 $20,500 $21,680 $25,710 $27,540 $27,520 $29,900 $30,150 $30,150
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 $8,400 $8,400 $10,450 $8,400 $10,450 $8,400 $8,400 $8,400 $8,400 $12,500 $8,400 $8,400
Bill Payments $117 $3,569 $4,983 $7,437 $8,454 $9,289 $10,337 $12,059 $12,755 $12,835 $12,767 $14,067
Subtotal Spent on Operations $8,517 $11,969 $15,433 $15,837 $18,904 $17,689 $18,737 $20,459 $21,155 $25,335 $21,167 $22,467
Additional Cash Spent
Non Operating (Other) Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
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 $9,017 $12,469 $15,933 $16,337 $19,404 $18,189 $19,237 $20,959 $21,655 $25,835 $21,667 $22,967
Net Cash Flow ($4,237) ($2,309) ($193) $583 $1,096 $3,491 $6,473 $6,581 $5,865 $4,065 $8,483 $7,183
Cash Balance $9,763 $7,454 $7,261 $7,844 $8,940 $12,431 $18,904 $25,485 $31,350 $35,415 $43,898 $51,081
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 $14,000 $9,763 $7,454 $7,261 $7,844 $8,940 $12,431 $18,904 $25,485 $31,350 $35,415 $43,898 $51,081
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $14,000 $9,763 $7,454 $7,261 $7,844 $8,940 $12,431 $18,904 $25,485 $31,350 $35,415 $43,898 $51,081
Long-term Assets
Long-term Assets $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
Accumulated Depreciation $0 $1,250 $2,500 $3,750 $5,000 $6,250 $7,500 $8,750 $10,000 $11,250 $12,500 $13,750 $15,000
Total Long-term Assets $65,000 $63,750 $62,500 $61,250 $60,000 $58,750 $57,500 $56,250 $55,000 $53,750 $52,500 $51,250 $50,000
Total Assets $79,000 $73,513 $69,954 $68,511 $67,844 $67,690 $69,931 $75,154 $80,485 $85,100 $87,915 $95,148 $101,081
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 $3,405 $4,736 $7,156 $8,145 $8,946 $9,936 $11,634 $12,328 $12,411 $12,305 $13,389 $19,670
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 $3,405 $4,736 $7,156 $8,145 $8,946 $9,936 $11,634 $12,328 $12,411 $12,305 $13,389 $19,670
Long-term Liabilities $140,000 $139,500 $139,000 $138,500 $138,000 $137,500 $137,000 $136,500 $136,000 $135,500 $135,000 $134,500 $134,000
Total Liabilities $140,000 $142,905 $143,736 $145,656 $146,145 $146,446 $146,936 $148,134 $148,328 $147,911 $147,305 $147,889 $153,670
Paid-in Capital $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000
Retained Earnings ($261,000) ($261,000) ($261,000) ($261,000) ($261,000) ($261,000) ($261,000) ($261,000) ($261,000) ($261,000) ($261,000) ($261,000) ($261,000)
Earnings $0 ($8,393) ($12,782) ($16,145) ($17,301) ($17,756) ($16,004) ($11,980) ($6,842) ($1,811) $1,610 $8,259 $8,411
Total Capital ($61,000) ($69,393) ($73,782) ($77,145) ($78,301) ($78,756) ($77,004) ($72,980) ($67,842) ($62,811) ($59,390) ($52,741) ($52,589)
Total Liabilities and Capital $79,000 $73,513 $69,954 $68,511 $67,844 $67,690 $69,931 $75,154 $80,485 $85,100 $87,915 $95,148 $101,081
Net Worth ($61,000) ($69,393) ($73,782) ($77,145) ($78,301) ($78,756) ($77,004) ($72,980) ($67,842) ($62,811) ($59,390) ($52,741) ($52,589)

Download link edge graphic Download this plan

Start your own golf course training 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.