Emerald Driving Range golf driving range business plan appendix. Emerald Driving Range will be a state-of-the-art golf practice facility, with a driving range, putting greens, chipping greens, PGA Teaching Pro and refreshment snack bar.

Emerald Driving Range

Start your own business plan »

Golf Driving Range 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
Driving Range & Practice Facilities 0% $13,000 $16,000 $22,000 $30,000 $44,000 $52,000 $61,000 $61,000 $59,000 $56,000 $45,000 $32,000
Concessions 0% $5,000 $5,000 $8,820 $9,261 $9,724 $10,210 $10,721 $11,257 $11,820 $12,411 $9,000 $5,000
Professional Lessons 0% $5,000 $5,000 $8,000 $10,000 $11,000 $12,000 $15,000 $16,000 $15,000 $14,000 $10,000 $5,000
Total Sales $23,000 $26,000 $38,820 $49,261 $64,724 $74,210 $86,721 $88,257 $85,820 $82,411 $64,000 $42,000
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
Driving Range & Practice Facilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Concessions $2,000 $2,000 $3,528 $3,704 $3,890 $4,084 $4,288 $4,503 $4,728 $4,964 $3,600 $2,000
Professional Lessons $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $2,000 $2,000 $3,528 $3,704 $3,890 $4,084 $4,288 $4,503 $4,728 $4,964 $3,600 $2,000
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
Stan Walker 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
Part-time Employees 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
Full-time Employees 0% $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500 $10,500
Fred Fast 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
Golf Pros 0% $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Jim Spade 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
Total People 14 14 14 14 14 14 14 14 14 14 14 14
Total Payroll $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000
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 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00%
Long-term Interest Rate 7.50% 7.50% 7.50% 7.50% 7.50% 7.50% 7.50% 7.50% 7.50% 7.50% 7.50% 7.50%
Tax Rate 30.00% 28.00% 28.00% 28.00% 28.00% 28.00% 28.00% 28.00% 28.00% 28.00% 28.00% 28.00%
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 $23,000 $26,000 $38,820 $49,261 $64,724 $74,210 $86,721 $88,257 $85,820 $82,411 $64,000 $42,000
Direct Cost of Sales $2,000 $2,000 $3,528 $3,704 $3,890 $4,084 $4,288 $4,503 $4,728 $4,964 $3,600 $2,000
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,000 $2,000 $3,528 $3,704 $3,890 $4,084 $4,288 $4,503 $4,728 $4,964 $3,600 $2,000
Gross Margin $21,000 $24,000 $35,292 $45,557 $60,834 $70,126 $82,432 $83,754 $81,092 $77,446 $60,400 $40,000
Gross Margin % 91.30% 92.31% 90.91% 92.48% 93.99% 94.50% 95.06% 94.90% 94.49% 93.98% 94.38% 95.24%
Expenses
Payroll $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000
Sales and Marketing and Other Expenses $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Depreciation $142 $142 $142 $142 $142 $142 $142 $142 $142 $142 $142 $142
Rent $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Utilities $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Insurance $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Payroll Taxes 15% $4,350 $4,350 $4,350 $4,350 $4,350 $4,350 $4,350 $4,350 $4,350 $4,350 $4,350 $4,350
Other $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Total Operating Expenses $41,242 $41,242 $41,242 $41,242 $41,242 $41,242 $41,242 $41,242 $41,242 $41,242 $41,242 $41,242
Profit Before Interest and Taxes ($20,242) ($17,242) ($5,950) $4,315 $19,592 $28,884 $41,190 $42,512 $39,850 $36,204 $19,158 ($1,242)
EBITDA ($20,100) ($17,100) ($5,808) $4,457 $19,734 $29,026 $41,332 $42,654 $39,992 $36,346 $19,300 ($1,100)
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($6,073) ($4,828) ($1,666) $1,208 $5,486 $8,088 $11,533 $11,903 $11,158 $10,137 $5,364 ($348)
Net Profit ($14,169) ($12,414) ($4,284) $3,107 $14,107 $20,797 $29,657 $30,609 $28,692 $26,067 $13,794 ($894)
Net Profit/Sales -61.61% -47.75% -11.04% 6.31% 21.79% 28.02% 34.20% 34.68% 33.43% 31.63% 21.55% -2.13%
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 $23,000 $26,000 $38,820 $49,261 $64,724 $74,210 $86,721 $88,257 $85,820 $82,411 $64,000 $42,000
Cash from Receivables $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash from Operations $23,000 $26,000 $38,820 $49,261 $64,724 $74,210 $86,721 $88,257 $85,820 $82,411 $64,000 $42,000
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 $23,000 $26,000 $38,820 $49,261 $64,724 $74,210 $86,721 $88,257 $85,820 $82,411 $64,000 $42,000
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 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000 $29,000
Bill Payments $268 $8,069 $9,429 $14,064 $17,161 $21,569 $24,393 $27,941 $28,489 $27,960 $26,997 $20,821
Subtotal Spent on Operations $29,268 $37,069 $38,429 $43,064 $46,161 $50,569 $53,393 $56,941 $57,489 $56,960 $55,997 $49,821
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 $29,268 $37,069 $38,429 $43,064 $46,161 $50,569 $53,393 $56,941 $57,489 $56,960 $55,997 $49,821
Net Cash Flow ($6,268) ($11,069) $391 $6,197 $18,563 $23,642 $33,327 $31,316 $28,331 $25,451 $8,003 ($7,821)
Cash Balance $33,732 $22,664 $23,055 $29,252 $47,815 $71,457 $104,784 $136,100 $164,431 $189,882 $197,885 $190,064
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 $33,732 $22,664 $23,055 $29,252 $47,815 $71,457 $104,784 $136,100 $164,431 $189,882 $197,885 $190,064
Accounts Receivable $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $40,000 $33,732 $22,664 $23,055 $29,252 $47,815 $71,457 $104,784 $136,100 $164,431 $189,882 $197,885 $190,064
Long-term Assets
Long-term Assets $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000 $27,000
Accumulated Depreciation $0 $142 $284 $426 $568 $710 $852 $994 $1,136 $1,278 $1,420 $1,562 $1,704
Total Long-term Assets $27,000 $26,858 $26,716 $26,574 $26,432 $26,290 $26,148 $26,006 $25,864 $25,722 $25,580 $25,438 $25,296
Total Assets $67,000 $60,590 $49,380 $49,629 $55,684 $74,105 $97,605 $130,790 $161,964 $190,153 $215,462 $223,323 $215,360
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 $7,760 $8,963 $13,497 $16,445 $20,760 $23,463 $26,991 $27,556 $27,053 $26,295 $20,362 $13,294
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 $7,760 $8,963 $13,497 $16,445 $20,760 $23,463 $26,991 $27,556 $27,053 $26,295 $20,362 $13,294
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $7,760 $8,963 $13,497 $16,445 $20,760 $23,463 $26,991 $27,556 $27,053 $26,295 $20,362 $13,294
Paid-in Capital $130,000 $130,000 $130,000 $130,000 $130,000 $130,000 $130,000 $130,000 $130,000 $130,000 $130,000 $130,000 $130,000
Retained Earnings ($63,000) ($63,000) ($63,000) ($63,000) ($63,000) ($63,000) ($63,000) ($63,000) ($63,000) ($63,000) ($63,000) ($63,000) ($63,000)
Earnings $0 ($14,169) ($26,584) ($30,868) ($27,761) ($13,655) $7,142 $36,799 $67,408 $96,100 $122,167 $135,961 $135,066
Total Capital $67,000 $52,831 $40,416 $36,132 $39,239 $53,345 $74,142 $103,799 $134,408 $163,100 $189,167 $202,961 $202,066
Total Liabilities and Capital $67,000 $60,590 $49,380 $49,629 $55,684 $74,105 $97,605 $130,790 $161,964 $190,153 $215,462 $223,323 $215,360
Net Worth $67,000 $52,831 $40,416 $36,132 $39,239 $53,345 $74,142 $103,799 $134,408 $163,100 $189,167 $202,961 $202,066

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
Emerald Driving Range golf driving range business plan appendix. Emerald Driving Range will be a state-of-the-art golf practice facility, with a driving range, putting greens, chipping greens, PGA Teaching Pro and refreshment snack bar.
\n