Karaoke Bar - Bowling Alley Business Plan

Start your plan
Start my business plan

Start your own karaoke bar - bowling alley business plan

Rockin Roll

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
Youths 0% $0 $0 $0 $1,200 $1,200 $4,200 $4,200 $4,200 $2,800 $2,800 $2,800 $2,800
Senior Citizens 0% $0 $0 $0 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880 $2,880
Food 0% $0 $0 $0 $14,000 $15,750 $16,000 $14,000 $14,000 $14,000 $15,750 $15,750 $16,000
Video Games 0% $0 $0 $0 $1,500 $1,800 $2,000 $2,800 $3,400 $2,800 $2,800 $2,800 $3,200
Pull Tabs 0% $0 $0 $0 $12,000 $12,000 $12,000 $12,000 $12,000 $7,500 $15,000 $15,000 $15,000
Liquor 0% $0 $0 $0 $8,000 $7,000 $7,000 $10,000 $7,000 $7,000 $12,000 $7,000 $10,000
Leaguers 0% $0 $0 $0 $4,400 $4,400 $4,400 $2,200 $2,200 $2,200 $6,600 $6,600 $6,600
Total Sales $0 $0 $0 $43,980 $45,030 $48,480 $48,080 $45,680 $39,180 $57,830 $52,830 $56,480
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
Youths $0 $0 $0 $480 $480 $480 $480 $480 $480 $480 $480 $480
Senior Citizens $0 $0 $0 $424 $424 $424 $424 $424 $424 $424 $424 $424
Food $0 $0 $0 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Video Games $0 $0 $0 $500 $500 $500 $500 $500 $500 $500 $500 $500
Pull Tabs $0 $0 $0 $400 $400 $400 $400 $400 $400 $400 $400 $400
Liquor $0 $0 $0 $96 $96 $96 $96 $96 $96 $96 $96 $96
Leaguers $0 $0 $0 $650 $650 $650 $650 $650 $650 $650 $650 $650
Subtotal Direct Cost of Sales $0 $0 $0 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550
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
Pelvis 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
Kitchen Manager 0% $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Lane Maintenance 0% $0 $0 $0 $640 $640 $640 $640 $640 $640 $640 $640 $640
League Manager 0% $0 $0 $0 $640 $640 $640 $640 $640 $640 $640 $640 $640
Cashier 0% $0 $0 $0 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120
Bartender 0% $0 $0 $0 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120 $1,120
Total People 1 1 5 5 5 6 6 6 6 6 6 6
Total Payroll $3,000 $3,000 $3,000 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520

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 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
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 $0 $0 $0 $43,980 $45,030 $48,480 $48,080 $45,680 $39,180 $57,830 $52,830 $56,480
Direct Cost of Sales $0 $0 $0 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550
Hidden Row $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550 $12,550
Gross Margin $0 $0 $0 $31,430 $32,480 $35,930 $35,530 $33,130 $26,630 $45,280 $40,280 $43,930
Gross Margin % 0.00% 0.00% 0.00% 71.46% 72.13% 74.11% 73.90% 72.53% 67.97% 78.30% 76.24% 77.78%
Expenses
Payroll $3,000 $3,000 $3,000 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520
Sales and Marketing and Other Expenses $3,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $649 $649 $649 $649 $649 $649 $649 $649 $649 $649 $649 $649
Rent $0 $0 $0 $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 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $450 $450 $450 $1,278 $1,278 $1,278 $1,278 $1,278 $1,278 $1,278 $1,278 $1,278
Total Operating Expenses $7,379 $4,379 $4,379 $10,727 $20,727 $20,727 $20,727 $20,727 $20,727 $20,727 $20,727 $20,727
Profit Before Interest and Taxes ($7,379) ($4,379) ($4,379) $20,703 $11,753 $15,203 $14,803 $12,403 $5,903 $24,553 $19,553 $23,203
EBITDA ($6,730) ($3,730) ($3,730) $21,352 $12,402 $15,852 $15,452 $13,052 $6,552 $25,202 $20,202 $23,852
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($2,214) ($1,314) ($1,314) $6,211 $3,526 $4,561 $4,441 $3,721 $1,771 $7,366 $5,866 $6,961
Other Income
Interest Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Income Account Name $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Expense
Account Name $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Expense Account Name $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Other Income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($5,165) ($3,065) ($3,065) $14,492 $8,227 $10,642 $10,362 $8,682 $4,132 $17,187 $13,687 $16,242
Net Profit/Sales 0.00% 0.00% 0.00% 32.95% 18.27% 21.95% 21.55% 19.01% 10.55% 29.72% 25.91% 28.76%

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 $0 $0 $0 $43,980 $45,030 $48,480 $48,080 $45,680 $39,180 $57,830 $52,830 $56,480
Subtotal Cash from Operations $0 $0 $0 $43,980 $45,030 $48,480 $48,080 $45,680 $39,180 $57,830 $52,830 $56,480
Additional Cash Received
Non Operating (Other) Income $0 $0 $0 $0 $0 $0 $0 $0 $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 $0 $0 $0 $43,980 $45,030 $48,480 $48,080 $45,680 $39,180 $57,830 $52,830 $56,480
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 $3,000 $3,000 $3,000 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520 $8,520
Bill Payments $51 $882 ($1,148) $340 $27,141 $27,668 $28,665 $28,525 $27,764 $26,065 $31,424 $30,010
Subtotal Spent on Operations $3,051 $3,882 $1,852 $8,860 $35,661 $36,188 $37,185 $37,045 $36,284 $34,585 $39,944 $38,530
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 $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 $3,051 $3,882 $1,852 $8,860 $35,661 $36,188 $37,185 $37,045 $36,284 $34,585 $39,944 $38,530
Net Cash Flow ($3,051) ($3,882) ($1,852) $35,120 $9,369 $12,292 $10,895 $8,635 $2,896 $23,245 $12,886 $17,950
Cash Balance $47,049 $43,167 $41,315 $76,435 $85,805 $98,096 $108,991 $117,626 $120,522 $143,767 $156,653 $174,603
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 $50,100 $47,049 $43,167 $41,315 $76,435 $85,805 $98,096 $108,991 $117,626 $120,522 $143,767 $156,653 $174,603
Inventory $7,000 $7,000 $7,000 $7,000 $13,805 $13,805 $13,805 $13,805 $13,805 $13,805 $13,805 $13,805 $13,805
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $57,100 $54,049 $50,167 $48,315 $90,240 $99,610 $111,901 $122,796 $131,431 $134,327 $157,572 $170,458 $188,408
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 $135,000 $131,300 $126,769 $124,268 $165,544 $174,265 $185,907 $196,153 $204,139 $206,386 $228,982 $241,219 $258,520
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 $1,466 $0 $564 $27,348 $27,841 $28,842 $28,726 $28,030 $26,145 $31,553 $30,103 $31,162
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 $1,466 $0 $564 $27,348 $27,841 $28,842 $28,726 $28,030 $26,145 $31,553 $30,103 $31,162
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $1,466 $0 $564 $27,348 $27,841 $28,842 $28,726 $28,030 $26,145 $31,553 $30,103 $31,162
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 ($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)
Earnings $0 ($5,165) ($8,231) ($11,296) $3,196 $11,423 $22,065 $32,428 $41,110 $45,242 $62,429 $76,116 $92,358
Total Capital $135,000 $129,835 $126,769 $123,704 $138,196 $146,423 $157,065 $167,428 $176,110 $180,242 $197,429 $211,116 $227,358
Total Liabilities and Capital $135,000 $131,300 $126,769 $124,268 $165,544 $174,265 $185,907 $196,153 $204,139 $206,386 $228,982 $241,219 $258,520
Net Worth $135,000 $129,835 $126,769 $123,704 $138,196 $146,423 $157,065 $167,427 $176,110 $180,242 $197,429 $211,116 $227,358

Download link edge graphic Download this plan

Start your own karaoke bar - bowling alley 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.