Roller Skate Rink Business Plan

Start your plan
Start my business plan

Start your own roller skate rink business plan

McKenzie Roller Rink

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
Skate Rental & Sales 0% $4,000 $5,000 $7,000 $7,000 $7,000 $5,000 $5,000 $5,000 $7,000 $7,000 $7,000 $7,000
Skating 0% $14,000 $15,000 $18,000 $18,000 $18,000 $14,000 $14,000 $14,000 $18,000 $18,000 $18,000 $18,000
Concessions 0% $10,000 $11,000 $12,000 $12,000 $12,000 $10,000 $10,000 $10,000 $12,000 $12,000 $12,000 $12,000
Total Sales $28,000 $31,000 $37,000 $37,000 $37,000 $29,000 $29,000 $29,000 $37,000 $37,000 $37,000 $37,000
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
Skate Rental & Sales $800 $100 $140 $140 $140 $100 $100 $100 $140 $140 $140 $140
Skating $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Concessions $3,000 $3,300 $3,600 $3,600 $3,600 $3,000 $3,000 $3,000 $3,600 $3,600 $3,600 $3,600
Subtotal Direct Cost of Sales $3,800 $3,400 $3,740 $3,740 $3,740 $3,100 $3,100 $3,100 $3,740 $3,740 $3,740 $3,740
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
Don Jones 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
David Barkley 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
Paul Robins 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Part Time 0% $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900
Part Time 0% $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900
Part Time 0% $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900 $900
Full Time 0% $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Full Time 0% $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Full Time 0% $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Total People 9 9 9 9 9 9 9 9 9 9 9 9
Total Payroll $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100

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 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00% 15.00%
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 $28,000 $31,000 $37,000 $37,000 $37,000 $29,000 $29,000 $29,000 $37,000 $37,000 $37,000 $37,000
Direct Cost of Sales $3,800 $3,400 $3,740 $3,740 $3,740 $3,100 $3,100 $3,100 $3,740 $3,740 $3,740 $3,740
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $3,800 $3,400 $3,740 $3,740 $3,740 $3,100 $3,100 $3,100 $3,740 $3,740 $3,740 $3,740
Gross Margin $24,200 $27,600 $33,260 $33,260 $33,260 $25,900 $25,900 $25,900 $33,260 $33,260 $33,260 $33,260
Gross Margin % 86.43% 89.03% 89.89% 89.89% 89.89% 89.31% 89.31% 89.31% 89.89% 89.89% 89.89% 89.89%
Expenses
Payroll $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100
Sales and Marketing and Other Expenses $4,000 $4,000 $4,500 $4,500 $4,500 $3,000 $3,000 $3,000 $4,500 $5,000 $5,000 $5,000
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
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% $2,565 $2,565 $2,565 $2,565 $2,565 $2,565 $2,565 $2,565 $2,565 $2,565 $2,565 $2,565
Other $500 $500 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $3,000 $3,000 $3,000
Total Operating Expenses $29,665 $29,665 $31,665 $31,665 $31,665 $30,165 $30,165 $30,165 $31,665 $33,165 $33,165 $33,165
Profit Before Interest and Taxes ($5,465) ($2,065) $1,595 $1,595 $1,595 ($4,265) ($4,265) ($4,265) $1,595 $95 $95 $95
EBITDA ($5,465) ($2,065) $1,595 $1,595 $1,595 ($4,265) ($4,265) ($4,265) $1,595 $95 $95 $95
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($5,465) ($2,065) $1,595 $1,595 $1,595 ($4,265) ($4,265) ($4,265) $1,595 $95 $95 $95
Net Profit/Sales -19.52% -6.66% 4.31% 4.31% 4.31% -14.71% -14.71% -14.71% 4.31% 0.26% 0.26% 0.26%

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 $28,000 $31,000 $37,000 $37,000 $37,000 $29,000 $29,000 $29,000 $37,000 $37,000 $37,000 $37,000
Subtotal Cash from Operations $28,000 $31,000 $37,000 $37,000 $37,000 $29,000 $29,000 $29,000 $37,000 $37,000 $37,000 $37,000
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 $28,000 $31,000 $37,000 $37,000 $37,000 $29,000 $29,000 $29,000 $37,000 $37,000 $37,000 $37,000
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 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100 $17,100
Bill Payments $14,518 $15,544 $15,630 $18,667 $18,305 $18,210 $15,484 $16,165 $16,260 $19,036 $19,805 $19,805
Subtotal Spent on Operations $31,618 $32,644 $32,730 $35,767 $35,405 $35,310 $32,584 $33,265 $33,360 $36,136 $36,905 $36,905
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 $31,618 $32,644 $32,730 $35,767 $35,405 $35,310 $32,584 $33,265 $33,360 $36,136 $36,905 $36,905
Net Cash Flow ($3,618) ($1,644) $4,270 $1,233 $1,595 ($6,310) ($3,584) ($4,265) $3,640 $864 $95 $95
Cash Balance $90,382 $88,738 $93,007 $94,241 $95,836 $89,526 $85,941 $81,676 $85,316 $86,181 $86,276 $86,371
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 $94,000 $90,382 $88,738 $93,007 $94,241 $95,836 $89,526 $85,941 $81,676 $85,316 $86,181 $86,276 $86,371
Inventory $5,000 $4,180 $3,740 $4,114 $4,114 $4,114 $3,410 $3,410 $3,410 $4,114 $4,114 $4,114 $4,114
Other Current Assets $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total Current Assets $101,000 $96,562 $94,478 $99,121 $100,355 $101,950 $94,936 $91,351 $87,086 $91,430 $92,295 $92,390 $92,485
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $101,000 $96,562 $94,478 $99,121 $100,355 $101,950 $94,936 $91,351 $87,086 $91,430 $92,295 $92,390 $92,485
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 $14,000 $15,027 $15,008 $18,056 $17,695 $17,695 $14,946 $15,626 $15,626 $18,375 $19,145 $19,145 $19,145
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 $14,000 $15,027 $15,008 $18,056 $17,695 $17,695 $14,946 $15,626 $15,626 $18,375 $19,145 $19,145 $19,145
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $14,000 $15,027 $15,008 $18,056 $17,695 $17,695 $14,946 $15,626 $15,626 $18,375 $19,145 $19,145 $19,145
Paid-in Capital $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000
Retained Earnings ($33,000) ($33,000) ($33,000) ($33,000) ($33,000) ($33,000) ($33,000) ($33,000) ($33,000) ($33,000) ($33,000) ($33,000) ($33,000)
Earnings $0 ($5,465) ($7,530) ($5,935) ($4,340) ($2,745) ($7,010) ($11,275) ($15,540) ($13,945) ($13,850) ($13,755) ($13,660)
Total Capital $87,000 $81,535 $79,470 $81,065 $82,660 $84,255 $79,990 $75,725 $71,460 $73,055 $73,150 $73,245 $73,340
Total Liabilities and Capital $101,000 $96,562 $94,478 $99,121 $100,355 $101,950 $94,936 $91,351 $87,086 $91,430 $92,295 $92,390 $92,485
Net Worth $87,000 $81,535 $79,470 $81,065 $82,660 $84,255 $79,990 $75,725 $71,460 $73,055 $73,150 $73,245 $73,340

Download link edge graphic Download this plan

Start your own roller skate rink 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.