Laser Tag Gaming Center Business Plan

Start your plan
Start my business plan

Start your own laser tag gaming center business plan

Laser Tag

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
Lasertag 0% 6,400 5,319 6,054 6,693 6,134 5,194 4,837 4,962 5,815 6,535 6,715 6,876
Video Games 0% 8,345 8,973 8,076 7,806 7,537 7,178 6,550 5,832 5,832 6,999 8,076 8,076
Makoto 0% 1,393 1,625 1,858 1,858 1,672 1,533 1,393 1,161 1,161 1,625 1,858 2,090
Soft Drinks and Snacks 0% 656 547 609 662 550 591 537 508 518 590 651 667
Souvenirs 0% 5 6 7 8 7 5 3 2 2 3 5 7
Total Unit Sales 16,799 16,470 16,604 17,027 15,900 14,501 13,320 12,465 13,328 15,752 17,305 17,716
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
Lasertag $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00
Video Games $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50
Makoto $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00
Soft Drinks and Snacks $0.75 $0.75 $0.75 $0.75 $0.75 $0.75 $0.75 $0.75 $0.75 $0.75 $0.75 $0.75
Souvenirs $9.50 $9.50 $9.50 $9.50 $9.50 $9.50 $9.50 $9.50 $9.50 $9.50 $9.50 $9.50
Sales
Lasertag $32,000 $26,595 $30,270 $33,465 $30,670 $25,970 $24,185 $24,810 $29,075 $32,675 $33,575 $34,380
Video Games $4,173 $4,487 $4,038 $3,903 $3,769 $3,589 $3,275 $2,916 $2,916 $3,500 $4,038 $4,038
Makoto $1,393 $1,625 $1,858 $1,858 $1,672 $1,533 $1,393 $1,161 $1,161 $1,625 $1,858 $2,090
Soft Drinks and Snacks $492 $410 $457 $497 $413 $443 $403 $381 $389 $443 $488 $500
Souvenirs $48 $57 $67 $76 $67 $48 $29 $19 $19 $29 $48 $67
Total Sales $38,105 $33,174 $36,689 $39,799 $36,590 $31,583 $29,284 $29,287 $33,560 $38,271 $40,007 $41,075
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
Lasertag 10.00% $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50
Video Games 50.00% $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25
Makoto 10.00% $0.10 $0.10 $0.10 $0.10 $0.10 $0.10 $0.10 $0.10 $0.10 $0.10 $0.10 $0.10
Soft Drinks and Snacks 50.00% $0.38 $0.08 $0.08 $0.08 $0.08 $0.08 $0.08 $0.08 $0.08 $0.08 $0.08 $0.08
Souvenirs 75.00% $7.13 $7.13 $7.13 $7.13 $7.13 $7.13 $7.13 $7.13 $7.13 $7.13 $7.13 $7.13
Direct Cost of Sales
Lasertag $3,200 $2,660 $3,027 $3,347 $3,067 $2,597 $2,419 $2,481 $2,908 $3,268 $3,358 $3,438
Video Games $2,086 $2,243 $2,019 $1,952 $1,884 $1,795 $1,638 $1,458 $1,458 $1,750 $2,019 $2,019
Makoto $139 $163 $186 $186 $167 $153 $139 $116 $116 $163 $186 $209
Soft Drinks and Snacks $246 $41 $46 $50 $41 $44 $40 $38 $39 $44 $49 $50
Souvenirs $36 $43 $50 $57 $50 $36 $21 $14 $14 $21 $36 $50
Subtotal Direct Cost of Sales $5,707 $5,149 $5,327 $5,590 $5,210 $4,625 $4,257 $4,107 $4,535 $5,245 $5,647 $5,766
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
General Manager 50% $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Shift Manager 0% $1,443 $1,443 $1,443 $1,443 $1,443 $1,443 $1,443 $1,443 $1,443 $1,443 $1,443 $1,443
Laser Tag attendants 6% $1,920 $1,596 $1,816 $2,008 $1,840 $1,558 $1,451 $1,489 $1,745 $1,961 $2,015 $2,063
Arcade attendants 43% $1,794 $1,929 $1,736 $1,678 $1,620 $1,543 $1,408 $1,254 $1,254 $1,505 $1,736 $1,736
Total People 7 7 7 7 7 7 7 7 7 7 7 7
Total Payroll $6,657 $6,468 $6,496 $6,629 $6,404 $6,044 $5,802 $5,685 $5,941 $6,408 $6,694 $6,742

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 $38,105 $33,174 $36,689 $39,799 $36,590 $31,583 $29,284 $29,287 $33,560 $38,271 $40,007 $41,075
Direct Cost of Sales $5,707 $5,149 $5,327 $5,590 $5,210 $4,625 $4,257 $4,107 $4,535 $5,245 $5,647 $5,766
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $5,707 $5,149 $5,327 $5,590 $5,210 $4,625 $4,257 $4,107 $4,535 $5,245 $5,647 $5,766
Gross Margin $32,398 $28,025 $31,362 $34,208 $31,380 $26,958 $25,027 $25,180 $29,025 $33,025 $34,360 $35,309
Gross Margin % 85.02% 84.48% 85.48% 85.95% 85.76% 85.36% 85.46% 85.98% 86.49% 86.29% 85.89% 85.96%
Expenses
Payroll $6,657 $6,468 $6,496 $6,629 $6,404 $6,044 $5,802 $5,685 $5,941 $6,408 $6,694 $6,742
Marketing/Promotion $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Depreciation $490 $490 $490 $490 $490 $490 $490 $490 $490 $490 $490 $490
Rent $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800
Utilities $410 $630 $630 $630 $630 $630 $630 $630 $630 $630 $630 $630
Insurance $912 $912 $912 $912 $912 $912 $912 $912 $912 $912 $912 $912
Professional Fees $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Telephone $170 $170 $170 $170 $170 $170 $170 $170 $170 $170 $170 $170
Supplies $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Bank & Credit Card Fees $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110
New Game Software 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Miscellaneous $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Total Operating Expenses $19,449 $19,479 $19,507 $19,641 $19,415 $19,056 $18,814 $18,697 $18,953 $19,420 $19,705 $19,754
Profit Before Interest and Taxes $12,949 $8,545 $11,855 $14,567 $11,965 $7,902 $6,213 $6,482 $10,072 $13,605 $14,655 $15,555
EBITDA $13,439 $9,035 $12,344 $15,057 $12,454 $8,392 $6,703 $6,972 $10,561 $14,095 $15,144 $16,045
Interest Expense $768 $759 $750 $741 $731 $722 $713 $704 $694 $685 $676 $667
Taxes Incurred $3,654 $2,336 $3,331 $4,148 $3,370 $2,154 $1,650 $1,734 $2,813 $3,876 $4,194 $4,467
Net Profit $8,526 $5,450 $7,773 $9,679 $7,863 $5,026 $3,850 $4,045 $6,564 $9,044 $9,785 $10,422
Net Profit/Sales 22.38% 16.43% 21.19% 24.32% 21.49% 15.91% 13.15% 13.81% 19.56% 23.63% 24.46% 25.37%

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 $28,579 $24,880 $27,517 $29,849 $27,442 $23,687 $21,963 $21,965 $25,170 $28,703 $30,005 $30,806
Cash from Receivables $318 $9,485 $8,323 $9,198 $9,923 $9,106 $7,877 $7,321 $7,357 $8,429 $9,582 $10,011
Subtotal Cash from Operations $28,896 $34,365 $35,840 $39,047 $37,365 $32,793 $29,840 $29,286 $32,527 $37,132 $39,587 $40,817
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 $28,896 $34,365 $35,840 $39,047 $37,365 $32,793 $29,840 $29,286 $32,527 $37,132 $39,587 $40,817
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 $6,657 $6,468 $6,496 $6,629 $6,404 $6,044 $5,802 $5,685 $5,941 $6,408 $6,694 $6,742
Bill Payments $843 $25,125 $20,538 $22,057 $23,083 $21,579 $19,705 $18,959 $19,052 $20,841 $22,702 $23,247
Subtotal Spent on Operations $7,500 $31,593 $27,034 $28,686 $29,487 $27,623 $25,507 $24,645 $24,993 $27,250 $29,396 $29,989
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 $1,010 $1,010 $1,010 $1,010 $1,010 $1,010 $1,010 $1,010 $1,010 $1,010 $1,010 $1,010
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 $8,510 $32,603 $28,044 $29,696 $30,497 $28,633 $26,517 $25,655 $26,003 $28,260 $30,406 $30,999
Net Cash Flow $20,386 $1,762 $7,796 $9,351 $6,868 $4,159 $3,323 $3,632 $6,524 $8,872 $9,181 $9,818
Cash Balance $30,386 $32,148 $39,944 $49,295 $56,164 $60,323 $63,646 $67,277 $73,801 $82,674 $91,855 $101,672

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 $10,000 $30,386 $32,148 $39,944 $49,295 $56,164 $60,323 $63,646 $67,277 $73,801 $82,674 $91,855 $101,672
Accounts Receivable $0 $9,209 $8,017 $8,867 $9,618 $8,842 $7,632 $7,077 $7,078 $8,110 $9,249 $9,668 $9,926
Inventory $0 $2,854 $2,575 $2,664 $2,795 $2,605 $2,312 $2,128 $2,054 $2,267 $2,623 $2,823 $2,883
Other Current Assets $4,480 $4,480 $4,480 $4,480 $4,480 $4,480 $4,480 $4,480 $4,480 $4,480 $4,480 $4,480 $4,480
Total Current Assets $14,480 $46,929 $47,220 $55,955 $66,189 $72,091 $74,748 $77,331 $80,889 $88,659 $99,025 $108,826 $118,961
Long-term Assets
Long-term Assets $47,267 $47,267 $47,267 $47,267 $47,267 $47,267 $47,267 $47,267 $47,267 $47,267 $47,267 $47,267 $47,267
Accumulated Depreciation $0 $490 $979 $1,469 $1,958 $2,448 $2,938 $3,427 $3,917 $4,406 $4,896 $5,385 $5,875
Total Long-term Assets $47,267 $46,777 $46,288 $45,798 $45,309 $44,819 $44,329 $43,840 $43,350 $42,861 $42,371 $41,882 $41,392
Total Assets $61,747 $93,706 $93,508 $101,753 $111,497 $116,910 $119,077 $121,171 $124,239 $131,520 $141,396 $150,708 $160,353
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 $24,443 $19,804 $21,286 $22,362 $20,921 $19,073 $18,326 $18,359 $20,085 $21,928 $22,464 $22,698
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 $24,443 $19,804 $21,286 $22,362 $20,921 $19,073 $18,326 $18,359 $20,085 $21,928 $22,464 $22,698
Long-term Liabilities $84,844 $83,834 $82,824 $81,814 $80,804 $79,794 $78,784 $77,774 $76,764 $75,754 $74,744 $73,734 $72,724
Total Liabilities $84,844 $108,277 $102,628 $103,100 $103,166 $100,715 $97,857 $96,100 $95,123 $95,839 $96,672 $96,198 $95,422
Paid-in Capital $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
Retained Earnings ($50,097) ($50,097) ($50,097) ($50,097) ($50,097) ($50,097) ($50,097) ($50,097) ($50,097) ($50,097) ($50,097) ($50,097) ($50,097)
Earnings $0 $8,526 $13,977 $21,750 $31,429 $39,292 $44,318 $48,168 $52,213 $58,777 $67,821 $77,606 $88,028
Total Capital ($23,097) ($14,571) ($9,120) ($1,347) $8,332 $16,195 $21,221 $25,071 $29,116 $35,680 $44,724 $54,509 $64,931
Total Liabilities and Capital $61,747 $93,706 $93,508 $101,753 $111,497 $116,910 $119,077 $121,171 $124,239 $131,520 $141,396 $150,708 $160,353
Net Worth ($23,097) ($14,571) ($9,120) ($1,347) $8,332 $16,195 $21,221 $25,071 $29,116 $35,680 $44,724 $54,509 $64,931

Download link edge graphic Download this plan

Start your own laser tag gaming 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.