Play Time for Kids recreation center business plan appendix. Play Time for Kids is a start-up family entertainment center, offering 'edutainment' focused services in a blended Play Care/Party Place venue.

Play Time for Kids

Start your own business plan »

Recreation 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
Birthday party A 0% $15,200 $15,504 $15,814 $16,130 $16,453 $16,782 $17,118 $17,460 $17,809 $18,165 $18,529 $18,899
Birthday Party B 0% $21,600 $22,032 $22,473 $22,922 $23,381 $23,848 $24,325 $24,812 $25,308 $25,814 $26,330 $26,857
Free Play with parents 0% $1,360 $1,387 $1,415 $1,443 $1,472 $1,502 $1,532 $1,562 $1,593 $1,625 $1,658 $1,691
Membership fee 0% $1,500 $1,545 $1,591 $1,639 $1,688 $1,739 $1,791 $1,845 $1,900 $1,957 $2,016 $2,076
Drop-in Playcare 0% $2,250 $2,295 $2,341 $2,388 $2,435 $2,484 $2,534 $2,585 $2,636 $2,689 $2,743 $2,798
Total Sales $41,910 $42,763 $43,634 $44,523 $45,429 $46,355 $47,299 $48,263 $49,247 $50,251 $51,275 $52,321
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
Birthday Paper Products 10% $3,680 $3,754 $3,829 $3,905 $3,983 $4,063 $4,144 $4,227 $4,312 $4,398 $4,486 $4,576
Birthday foods and beverages 7% $2,576 $2,628 $2,680 $2,734 $2,788 $2,844 $2,901 $2,959 $3,018 $3,079 $3,140 $3,203
Media Rental for Parties (movies, karaoke) 13% $4,784 $4,880 $4,977 $5,077 $5,178 $5,282 $5,388 $5,495 $5,605 $5,717 $5,832 $5,948
CDs for Parties $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20
Costume Rentals 1% $184 $188 $191 $195 $199 $203 $207 $211 $216 $220 $224 $229
Cakes 5% $1,840 $1,877 $1,914 $1,953 $1,992 $2,032 $2,072 $2,114 $2,156 $2,199 $2,243 $2,288
Subtotal Direct Cost of Sales $13,084 $13,345 $13,612 $13,884 $14,161 $14,444 $14,732 $15,026 $15,327 $15,633 $15,945 $16,263
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
Carry Tayker 2% $1,026 $1,036 $1,046 $1,057 $1,067 $1,078 $1,089 $1,100 $1,111 $1,122 $1,133 $1,144
Wanda Magic 2% $1,109 $1,120 $1,132 $1,143 $1,154 $1,166 $1,178 $1,189 $1,201 $1,213 $1,225 $1,238
Manager 5% $3,167 $3,167 $3,167 $3,167 $3,167 $3,167 $3,167 $3,167 $3,167 $3,167 $3,167 $3,167
Full-time child-care workers 3% $13,200 $13,200 $13,200 $13,200 $13,200 $13,200 $13,200 $13,200 $13,200 $13,200 $13,200 $13,200
Part-time child-care workers 3% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Future child-care employees 3% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 13 13 13 13 13 13 13 13 13 13 13 13
Total Payroll $22,502 $22,523 $22,545 $22,566 $22,588 $22,611 $22,633 $22,656 $22,679 $22,702 $22,725 $22,749
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 $41,910 $42,763 $43,634 $44,523 $45,429 $46,355 $47,299 $48,263 $49,247 $50,251 $51,275 $52,321
Direct Cost of Sales $13,084 $13,345 $13,612 $13,884 $14,161 $14,444 $14,732 $15,026 $15,327 $15,633 $15,945 $16,263
Other Costs of Sales $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Total Cost of Sales $13,134 $13,395 $13,662 $13,934 $14,211 $14,494 $14,782 $15,076 $15,377 $15,683 $15,995 $16,313
Gross Margin $28,776 $29,368 $29,972 $30,589 $31,218 $31,861 $32,517 $33,187 $33,870 $34,568 $35,280 $36,008
Gross Margin % 68.66% 68.68% 68.69% 68.70% 68.72% 68.73% 68.75% 68.76% 68.78% 68.79% 68.81% 68.82%
Expenses
Payroll $22,502 $22,523 $22,545 $22,566 $22,588 $22,611 $22,633 $22,656 $22,679 $22,702 $22,725 $22,749
Marketing/Promotion $333 $333 $333 $333 $333 $333 $333 $333 $333 $333 $333 $333
Depreciation $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8 $8
Rent $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Utilities $1,200 $1,212 $1,224 $1,236 $1,249 $1,261 $1,274 $1,287 $1,299 $1,312 $1,326 $1,339
Insurance $483 $483 $483 $483 $483 $483 $483 $483 $483 $483 $483 $483
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $333 $333 $333 $333 $333 $333 $333 $333 $333 $333 $333 $333
Total Operating Expenses $29,860 $29,893 $29,927 $29,961 $29,996 $30,030 $30,065 $30,101 $30,136 $30,173 $30,209 $30,246
Profit Before Interest and Taxes ($1,084) ($526) $45 $628 $1,223 $1,831 $2,452 $3,086 $3,734 $4,396 $5,071 $5,762
EBITDA ($1,076) ($517) $53 $636 $1,231 $1,839 $2,460 $3,094 $3,742 $4,404 $5,080 $5,770
Interest Expense $719 $703 $687 $671 $655 $639 $623 $607 $591 $575 $559 $543
Taxes Incurred ($541) ($369) ($193) ($13) $170 $357 $549 $744 $943 $1,146 $1,354 $1,566
Net Profit ($1,262) ($860) ($450) ($31) $397 $834 $1,280 $1,735 $2,200 $2,674 $3,158 $3,653
Net Profit/Sales -3.01% -2.01% -1.03% -0.07% 0.87% 1.80% 2.71% 3.60% 4.47% 5.32% 6.16% 6.98%
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 $41,910 $42,763 $43,634 $44,523 $45,429 $46,355 $47,299 $48,263 $49,247 $50,251 $51,275 $52,321
Subtotal Cash from Operations $41,910 $42,763 $43,634 $44,523 $45,429 $46,355 $47,299 $48,263 $49,247 $50,251 $51,275 $52,321
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 $41,910 $42,763 $43,634 $44,523 $45,429 $46,355 $47,299 $48,263 $49,247 $50,251 $51,275 $52,321
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 $22,502 $22,523 $22,545 $22,566 $22,588 $22,611 $22,633 $22,656 $22,679 $22,702 $22,725 $22,749
Bill Payments $10,487 $20,425 $21,326 $21,769 $22,222 $22,684 $23,156 $23,637 $24,129 $24,630 $25,142 $25,665
Subtotal Spent on Operations $32,988 $42,948 $43,871 $44,336 $44,810 $45,295 $45,789 $46,293 $46,807 $47,332 $47,867 $48,414
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 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388 $1,388
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $532 $532 $532 $532 $532 $532 $532 $532 $532 $532 $532 $533
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 $34,908 $44,868 $45,791 $46,256 $46,730 $47,215 $47,709 $48,213 $48,727 $49,252 $49,787 $50,335
Net Cash Flow $7,002 ($2,105) ($2,157) ($1,733) ($1,301) ($860) ($410) $50 $520 $999 $1,488 $1,986
Cash Balance $72,002 $69,897 $67,740 $66,007 $64,706 $63,846 $63,436 $63,486 $64,006 $65,005 $66,493 $68,479
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 $65,000 $72,002 $69,897 $67,740 $66,007 $64,706 $63,846 $63,436 $63,486 $64,006 $65,005 $66,493 $68,479
Inventory $1,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Assets $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Total Current Assets $68,500 $74,502 $72,397 $70,240 $68,507 $67,206 $66,346 $65,936 $65,986 $66,506 $67,505 $68,993 $70,979
Long-term Assets
Long-term Assets $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000
Accumulated Depreciation $0 $8 $17 $25 $33 $42 $50 $58 $67 $75 $83 $92 $100
Total Long-term Assets $14,000 $13,992 $13,983 $13,975 $13,967 $13,958 $13,950 $13,942 $13,933 $13,925 $13,917 $13,908 $13,900
Total Assets $82,500 $88,493 $86,380 $84,215 $82,474 $81,164 $80,296 $79,878 $79,920 $80,431 $81,422 $82,901 $84,879
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 $9,176 $9,843 $10,048 $10,257 $10,470 $10,687 $10,910 $11,137 $11,368 $11,604 $11,846 $12,092
Current Borrowing $50,000 $48,612 $47,224 $45,836 $44,448 $43,060 $41,672 $40,284 $38,896 $37,508 $36,120 $34,732 $33,344
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $50,000 $57,788 $57,067 $55,884 $54,705 $53,530 $52,359 $51,194 $50,033 $48,876 $47,724 $46,578 $45,436
Long-term Liabilities $38,250 $37,718 $37,186 $36,654 $36,122 $35,590 $35,058 $34,526 $33,994 $33,462 $32,930 $32,398 $31,865
Total Liabilities $88,250 $95,506 $94,253 $92,538 $90,827 $89,120 $87,417 $85,720 $84,027 $82,338 $80,654 $78,976 $77,301
Paid-in Capital $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Retained Earnings ($55,750) ($55,750) ($55,750) ($55,750) ($55,750) ($55,750) ($55,750) ($55,750) ($55,750) ($55,750) ($55,750) ($55,750) ($55,750)
Earnings $0 ($1,262) ($2,123) ($2,572) ($2,603) ($2,206) ($1,372) ($92) $1,643 $3,843 $6,517 $9,676 $13,328
Total Capital ($5,750) ($7,012) ($7,873) ($8,322) ($8,353) ($7,956) ($7,122) ($5,842) ($4,107) ($1,907) $767 $3,926 $7,578
Total Liabilities and Capital $82,500 $88,493 $86,380 $84,215 $82,474 $81,164 $80,296 $79,878 $79,920 $80,431 $81,422 $82,901 $84,879
Net Worth ($5,750) ($7,012) ($7,873) ($8,322) ($8,353) ($7,956) ($7,122) ($5,842) ($4,107) ($1,907) $767 $3,926 $7,578

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
Play Time for Kids recreation center business plan appendix. Play Time for Kids is a start-up family entertainment center, offering 'edutainment' focused services in a blended Play Care/Party Place venue.
\n