Silver Bear Lodge resort hotel ski lodge business plan appendix. Silver Bear Lodge is a winter ski and summer vacation resort lodge.

Silver Bear Lodge

Start your own business plan »

Resort Hotel Ski Lodge 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
Rooms 0% $40,000 $60,000 $60,000 $50,000 $50,000 $50,000 $30,000 $30,000 $30,000 $30,000 $0 $0
Food 0% $8,000 $16,000 $20,000 $18,000 $18,000 $12,000 $8,000 $7,000 $7,000 $7,000 $0 $0
Ski Rentals 0% $16,000 $24,000 $24,000 $24,000 $24,000 $20,000 $0 $0 $0 $0 $0 $0
Clothing 0% $4,000 $10,000 $8,000 $7,000 $7,000 $6,000 $4,000 $4,000 $4,000 $4,000 $0 $0
Total Sales $68,000 $110,000 $112,000 $99,000 $99,000 $88,000 $42,000 $41,000 $41,000 $41,000 $0 $0
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
Rooms $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Food $4,000 $8,000 $10,000 $9,000 $9,000 $6,000 $3,000 $3,500 $3,500 $3,500 $0 $0
Ski Rentals $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Clothing $1,400 $4,000 $3,600 $3,000 $3,000 $2,700 $1,500 $1,500 $1,500 $1,500 $0 $0
Subtotal Direct Cost of Sales $5,400 $12,000 $13,600 $12,000 $12,000 $8,700 $4,500 $5,000 $5,000 $5,000 $0 $0
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
Manager 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
Assistant Manager 0% $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Lodge Staff 0% $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $8,000 $8,000 $8,000 $8,000 $0 $0
Food Store Staff 0% $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $3,000 $3,000 $3,000 $3,000 $0 $0
Ski Rental/Clothing Store Staff 0% $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $2,000 $2,000 $2,000 $2,000 $0 $0
Maintenance Staff 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
Cleaning Staff 0% $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Total People 22 22 22 22 22 22 18 18 18 18 9 9
Total Payroll $38,500 $38,500 $38,500 $38,500 $38,500 $38,500 $29,500 $29,500 $29,500 $29,500 $16,500 $16,500
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 $68,000 $110,000 $112,000 $99,000 $99,000 $88,000 $42,000 $41,000 $41,000 $41,000 $0 $0
Direct Cost of Sales $5,400 $12,000 $13,600 $12,000 $12,000 $8,700 $4,500 $5,000 $5,000 $5,000 $0 $0
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $5,400 $12,000 $13,600 $12,000 $12,000 $8,700 $4,500 $5,000 $5,000 $5,000 $0 $0
Gross Margin $62,600 $98,000 $98,400 $87,000 $87,000 $79,300 $37,500 $36,000 $36,000 $36,000 $0 $0
Gross Margin % 92.06% 89.09% 87.86% 87.88% 87.88% 90.11% 89.29% 87.80% 87.80% 87.80% 0.00% 0.00%
Expenses
Payroll $38,500 $38,500 $38,500 $38,500 $38,500 $38,500 $29,500 $29,500 $29,500 $29,500 $16,500 $16,500
Sales and Marketing and Other Expenses $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 $1,190 $1,190 $1,190 $1,190 $1,190 $1,190 $1,190 $1,190 $1,190 $1,190 $1,190 $1,190
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $1,500 $1,300 $1,300 $1,300 $1,300 $1,300
Insurance $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Lease $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $5,775 $5,775 $5,775 $5,775 $5,775 $5,775 $4,425 $4,425 $4,425 $4,425 $2,475 $2,475
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $55,465 $55,465 $55,465 $55,465 $55,465 $55,465 $43,615 $43,415 $43,415 $43,415 $28,465 $28,465
Profit Before Interest and Taxes $7,135 $42,535 $42,935 $31,535 $31,535 $23,835 ($6,115) ($7,415) ($7,415) ($7,415) ($28,465) ($28,465)
EBITDA $8,325 $43,725 $44,125 $32,725 $32,725 $25,025 ($4,925) ($6,225) ($6,225) ($6,225) ($27,275) ($27,275)
Interest Expense $2,896 $2,875 $2,854 $2,833 $2,813 $2,792 $2,771 $2,750 $2,729 $2,708 $2,688 $2,667
Taxes Incurred $1,272 $11,898 $12,024 $8,611 $8,617 $6,313 ($2,666) ($3,050) ($3,043) ($3,037) ($9,346) ($9,340)
Net Profit $2,967 $27,762 $28,057 $20,091 $20,106 $14,730 ($6,220) ($7,116) ($7,101) ($7,086) ($21,807) ($21,792)
Net Profit/Sales 4.36% 25.24% 25.05% 20.29% 20.31% 16.74% -14.81% -17.35% -17.32% -17.28% 0.00% 0.00%
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 $68,000 $110,000 $112,000 $99,000 $99,000 $88,000 $42,000 $41,000 $41,000 $41,000 $0 $0
Subtotal Cash from Operations $68,000 $110,000 $112,000 $99,000 $99,000 $88,000 $42,000 $41,000 $41,000 $41,000 $0 $0
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 $68,000 $110,000 $112,000 $99,000 $99,000 $88,000 $42,000 $41,000 $41,000 $41,000 $0 $0
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 $38,500 $38,500 $38,500 $38,500 $38,500 $38,500 $29,500 $29,500 $29,500 $29,500 $16,500 $16,500
Bill Payments $845 $25,916 $42,605 $44,086 $39,218 $39,017 $33,045 $17,527 $17,425 $17,410 $16,954 $4,116
Subtotal Spent on Operations $39,345 $64,416 $81,105 $82,586 $77,718 $77,517 $62,545 $47,027 $46,925 $46,910 $33,454 $20,616
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 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Purchase Other Current Assets $0 $3,000 $1,000 $0 $3,000 $0 $2,000 $0 $2,000 $0 $0 $3,000
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 $41,845 $69,916 $84,605 $85,086 $83,218 $80,017 $67,045 $49,527 $51,425 $49,410 $35,954 $26,116
Net Cash Flow $26,155 $40,084 $27,395 $13,914 $15,782 $7,983 ($25,045) ($8,527) ($10,425) ($8,410) ($35,954) ($26,116)
Cash Balance $40,755 $80,839 $108,234 $122,149 $137,930 $145,914 $120,869 $112,342 $101,917 $93,507 $57,553 $31,437
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 $14,600 $40,755 $80,839 $108,234 $122,149 $137,930 $145,914 $120,869 $112,342 $101,917 $93,507 $57,553 $31,437
Other Current Assets $0 $0 $3,000 $4,000 $4,000 $7,000 $7,000 $9,000 $9,000 $11,000 $11,000 $11,000 $14,000
Total Current Assets $14,600 $40,755 $83,839 $112,234 $126,149 $144,930 $152,914 $129,869 $121,342 $112,917 $104,507 $68,553 $45,437
Long-term Assets
Long-term Assets $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000 $350,000
Accumulated Depreciation $0 $1,190 $2,380 $3,570 $4,760 $5,950 $7,140 $8,330 $9,520 $10,710 $11,900 $13,090 $14,280
Total Long-term Assets $350,000 $348,810 $347,620 $346,430 $345,240 $344,050 $342,860 $341,670 $340,480 $339,290 $338,100 $336,910 $335,720
Total Assets $364,600 $389,565 $431,459 $458,664 $471,389 $488,980 $495,774 $471,539 $461,822 $452,207 $442,607 $405,463 $381,157
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 $24,498 $41,130 $42,778 $37,912 $37,897 $32,460 $16,946 $16,845 $16,831 $16,816 $3,980 $3,965
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 $24,498 $41,130 $42,778 $37,912 $37,897 $32,460 $16,946 $16,845 $16,831 $16,816 $3,980 $3,965
Long-term Liabilities $350,000 $347,500 $345,000 $342,500 $340,000 $337,500 $335,000 $332,500 $330,000 $327,500 $325,000 $322,500 $320,000
Total Liabilities $350,000 $371,998 $386,130 $385,278 $377,912 $375,397 $367,460 $349,446 $346,845 $344,331 $341,816 $326,480 $323,965
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 ($185,400) ($185,400) ($185,400) ($185,400) ($185,400) ($185,400) ($185,400) ($185,400) ($185,400) ($185,400) ($185,400) ($185,400) ($185,400)
Earnings $0 $2,967 $30,729 $58,786 $78,877 $98,983 $113,713 $107,493 $100,378 $93,277 $86,190 $64,384 $42,592
Total Capital $14,600 $17,567 $45,329 $73,386 $93,477 $113,583 $128,313 $122,093 $114,978 $107,877 $100,790 $78,984 $57,192
Total Liabilities and Capital $364,600 $389,565 $431,459 $458,664 $471,389 $488,980 $495,774 $471,539 $461,822 $452,207 $442,607 $405,463 $381,157
Net Worth $14,600 $17,567 $45,329 $73,386 $93,477 $113,583 $128,313 $122,093 $114,978 $107,877 $100,790 $78,984 $57,192

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
Silver Bear Lodge resort hotel ski lodge business plan appendix. Silver Bear Lodge is a winter ski and summer vacation resort lodge.
\n