Skate Park Skiing Business Plan

Start your plan
Start my business plan

Start your own skate park skiing business plan

Skate Park NW

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
Food & Beverages 0% $1,450 $1,550 $1,650 $1,750 $1,200 $725 $700 $575 $650 $1,200 $1,275 $1,712
Beginners- ski related sales 0% $1,719 $2,009 $3,217 $3,285 $684 $684 $684 $4,000 $7,600 $10,398 $10,266 $12,920
Experienced- ski related sales 0% $2,262 $2,643 $4,233 $4,323 $900 $900 $900 $3,333 $6,333 $8,665 $8,555 $10,767
Total Sales $5,431 $6,202 $9,100 $9,358 $2,784 $2,309 $2,284 $7,908 $14,583 $20,263 $20,096 $25,399
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
Food $653 $698 $743 $788 $540 $326 $315 $259 $293 $540 $574 $770
Beginners $172 $201 $322 $329 $68 $68 $68 $400 $760 $1,040 $1,027 $1,292
Experienced $226 $264 $423 $432 $90 $90 $90 $333 $633 $867 $856 $1,077
Subtotal Direct Cost of Sales $1,051 $1,163 $1,488 $1,548 $698 $485 $473 $992 $1,686 $2,446 $2,456 $3,139
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
Sarah 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Groomer 0% $1,500 $1,500 $1,500 $1,500 $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500
Rental 0% $1,500 $1,500 $1,500 $1,500 $0 $0 $0 $1,500 $1,500 $1,500 $3,000 $4,500
Instructor 0% $1,500 $1,500 $1,500 $1,500 $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $3,000
Misc. 0% $1,500 $1,500 $1,500 $1,500 $0 $0 $0 $1,500 $1,500 $1,500 $1,500 $1,500
Total People 5 5 5 5 1 1 1 5 5 5 6 8
Total Payroll $8,000 $8,000 $8,000 $8,000 $2,000 $2,000 $2,000 $8,000 $8,000 $8,000 $9,500 $12,500

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 $5,431 $6,202 $9,100 $9,358 $2,784 $2,309 $2,284 $7,908 $14,583 $20,263 $20,096 $25,399
Direct Cost of Sales $1,051 $1,163 $1,488 $1,548 $698 $485 $473 $992 $1,686 $2,446 $2,456 $3,139
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $1,051 $1,163 $1,488 $1,548 $698 $485 $473 $992 $1,686 $2,446 $2,456 $3,139
Gross Margin $4,381 $5,039 $7,613 $7,810 $2,086 $1,824 $1,811 $6,916 $12,897 $17,817 $17,640 $22,260
Gross Margin % 80.66% 81.25% 83.65% 83.46% 74.91% 79.01% 79.27% 87.45% 88.44% 87.93% 87.78% 87.64%
Expenses
Payroll $8,000 $8,000 $8,000 $8,000 $2,000 $2,000 $2,000 $8,000 $8,000 $8,000 $9,500 $12,500
Sales and Marketing and Other Expenses $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Depreciation $1,166 $1,166 $1,166 $1,166 $1,166 $1,166 $1,166 $1,166 $1,166 $1,166 $1,166 $1,166
Rent $2,000 $2,000 $2,000 $2,000 $500 $500 $500 $500 $500 $2,000 $2,000 $2,000
Utilities $600 $600 $600 $600 $100 $100 $100 $100 $100 $600 $600 $600
Insurance $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Payroll Taxes 15% $1,200 $1,200 $1,200 $1,200 $300 $300 $300 $1,200 $1,200 $1,200 $1,425 $1,875
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $13,666 $13,666 $13,666 $13,666 $4,766 $4,766 $4,766 $11,666 $11,666 $13,666 $15,391 $18,841
Profit Before Interest and Taxes ($9,285) ($8,627) ($6,053) ($5,856) ($2,680) ($2,942) ($2,955) ($4,750) $1,231 $4,151 $2,249 $3,419
EBITDA ($8,119) ($7,461) ($4,887) ($4,690) ($1,514) ($1,776) ($1,789) ($3,584) $2,397 $5,317 $3,415 $4,585
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 ($9,285) ($8,627) ($6,053) ($5,856) ($2,680) ($2,942) ($2,955) ($4,750) $1,231 $4,151 $2,249 $3,419
Net Profit/Sales -170.97% -139.11% -66.52% -62.57% -96.28% -127.40% -129.40% -60.07% 8.44% 20.48% 11.19% 13.46%

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 $5,431 $6,202 $9,100 $9,358 $2,784 $2,309 $2,284 $7,908 $14,583 $20,263 $20,096 $25,399
Subtotal Cash from Operations $5,431 $6,202 $9,100 $9,358 $2,784 $2,309 $2,284 $7,908 $14,583 $20,263 $20,096 $25,399
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 $5,431 $6,202 $9,100 $9,358 $2,784 $2,309 $2,284 $7,908 $14,583 $20,263 $20,096 $25,399
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 $8,000 $8,000 $8,000 $8,000 $2,000 $2,000 $2,000 $8,000 $8,000 $8,000 $9,500 $12,500
Bill Payments $185 $5,554 $5,673 $5,990 $5,923 $2,291 $2,084 $2,121 $3,515 $4,278 $6,954 $7,219
Subtotal Spent on Operations $8,185 $13,554 $13,673 $13,990 $7,923 $4,291 $4,084 $10,121 $11,515 $12,278 $16,454 $19,719
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 $8,185 $13,554 $13,673 $13,990 $7,923 $4,291 $4,084 $10,121 $11,515 $12,278 $16,454 $19,719
Net Cash Flow ($2,754) ($7,353) ($4,573) ($4,631) ($5,139) ($1,982) ($1,800) ($2,213) $3,067 $7,985 $3,642 $5,681
Cash Balance $50,190 $42,837 $38,264 $33,633 $28,494 $26,511 $24,711 $22,498 $25,565 $33,551 $37,193 $42,873
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 $52,944 $50,190 $42,837 $38,264 $33,633 $28,494 $26,511 $24,711 $22,498 $25,565 $33,551 $37,193 $42,873
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $52,944 $50,190 $42,837 $38,264 $33,633 $28,494 $26,511 $24,711 $22,498 $25,565 $33,551 $37,193 $42,873
Long-term Assets
Long-term Assets $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000
Accumulated Depreciation $0 $1,166 $2,332 $3,498 $4,664 $5,830 $6,996 $8,162 $9,328 $10,494 $11,660 $12,826 $13,992
Total Long-term Assets $70,000 $68,834 $67,668 $66,502 $65,336 $64,170 $63,004 $61,838 $60,672 $59,506 $58,340 $57,174 $56,008
Total Assets $122,944 $119,024 $110,505 $104,766 $98,969 $92,664 $89,515 $86,549 $83,170 $85,071 $91,891 $94,367 $98,881
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 $5,366 $5,474 $5,788 $5,847 $2,222 $2,015 $2,004 $3,376 $4,046 $6,715 $6,941 $8,037
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 $5,366 $5,474 $5,788 $5,847 $2,222 $2,015 $2,004 $3,376 $4,046 $6,715 $6,941 $8,037
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $5,366 $5,474 $5,788 $5,847 $2,222 $2,015 $2,004 $3,376 $4,046 $6,715 $6,941 $8,037
Paid-in Capital $190,000 $190,000 $190,000 $190,000 $190,000 $190,000 $190,000 $190,000 $190,000 $190,000 $190,000 $190,000 $190,000
Retained Earnings ($67,056) ($67,056) ($67,056) ($67,056) ($67,056) ($67,056) ($67,056) ($67,056) ($67,056) ($67,056) ($67,056) ($67,056) ($67,056)
Earnings $0 ($9,285) ($17,912) ($23,966) ($29,822) ($32,502) ($35,444) ($38,399) ($43,150) ($41,919) ($37,768) ($35,519) ($32,100)
Total Capital $122,944 $113,659 $105,032 $98,978 $93,122 $90,442 $87,500 $84,545 $79,794 $81,025 $85,176 $87,425 $90,844
Total Liabilities and Capital $122,944 $119,024 $110,505 $104,766 $98,969 $92,664 $89,515 $86,549 $83,170 $85,071 $91,891 $94,367 $98,881
Net Worth $122,944 $113,659 $105,032 $98,978 $93,122 $90,442 $87,500 $84,545 $79,794 $81,025 $85,176 $87,425 $90,844

Download link edge graphic Download this plan

Start your own skate park skiing 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.