Mountain Brook Fitness Center workout gym business plan appendix. Mountain Brook Fitness Center will double the size of its childcare facility, positioning itself as a family-focused sports and exercise center.

Mountain Brook Fitness Center

Start your own business plan »

Workout Gym Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Memberships 0% $20,000 $20,000 $22,000 $22,000 $22,000 $24,000 $28,000 $32,000 $36,000 $42,000 $46,000 $50,000
Childcare 0% $22,000 $24,000 $25,000 $25,000 $26,000 $26,000 $27,000 $27,000 $28,000 $28,000 $28,000 $28,000
Massage 0% $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Physical Therapy 0% $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000 $13,000
Fruit Bar Drinks 0% $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000
Total Sales $77,000 $79,000 $82,000 $82,000 $83,000 $85,000 $90,000 $94,000 $99,000 $105,000 $109,000 $113,000
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Memberships $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Childcare $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Massage $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Physical Therapy $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Fruit Bar Drinks $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Subtotal Direct Cost of Sales $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Center Manager 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
Assistant 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
Center Staff 0% $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Childcare Manager 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
Childcare Staff 0% $15,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000
Pool Manager 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
Tennis Manager 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
Total People 23 23 23 23 23 23 23 23 23 23 23 23
Total Payroll $49,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500
General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
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
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $77,000 $79,000 $82,000 $82,000 $83,000 $85,000 $90,000 $94,000 $99,000 $105,000 $109,000 $113,000
Direct Cost of Sales $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000 $14,000
Gross Margin $63,000 $65,000 $68,000 $68,000 $69,000 $71,000 $76,000 $80,000 $85,000 $91,000 $95,000 $99,000
Gross Margin % 81.82% 82.28% 82.93% 82.93% 83.13% 83.53% 84.44% 85.11% 85.86% 86.67% 87.16% 87.61%
Expenses
Payroll $49,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500
Sales and Marketing and Other Expenses $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Depreciation $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $7,425 $6,975 $6,975 $6,975 $6,975 $6,975 $6,975 $6,975 $6,975 $6,975 $6,975 $6,975
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $63,925 $60,475 $60,475 $60,475 $60,475 $60,475 $60,475 $60,475 $60,475 $60,475 $60,475 $60,475
Profit Before Interest and Taxes ($925) $4,525 $7,525 $7,525 $8,525 $10,525 $15,525 $19,525 $24,525 $30,525 $34,525 $38,525
EBITDA $75 $5,525 $8,525 $8,525 $9,525 $11,525 $16,525 $20,525 $25,525 $31,525 $35,525 $39,525
Interest Expense $2,067 $2,135 $2,202 $2,269 $2,337 $2,404 $2,472 $2,539 $2,606 $2,674 $2,741 $2,808
Taxes Incurred ($898) $717 $1,597 $1,577 $1,856 $2,436 $3,916 $5,096 $6,576 $8,355 $9,535 $10,715
Net Profit ($2,095) $1,673 $3,726 $3,679 $4,332 $5,685 $9,137 $11,890 $15,343 $19,496 $22,249 $25,002
Net Profit/Sales -2.72% 2.12% 4.54% 4.49% 5.22% 6.69% 10.15% 12.65% 15.50% 18.57% 20.41% 22.13%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $57,750 $59,250 $61,500 $61,500 $62,250 $63,750 $67,500 $70,500 $74,250 $78,750 $81,750 $84,750
Cash from Receivables $0 $642 $19,267 $19,775 $20,500 $20,508 $20,767 $21,292 $22,533 $23,542 $24,800 $26,283
Subtotal Cash from Operations $57,750 $59,892 $80,767 $81,275 $82,750 $84,258 $88,267 $91,792 $96,783 $102,292 $106,550 $111,033
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 $70,000 $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 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
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 $137,750 $69,892 $90,767 $91,275 $92,750 $94,258 $98,267 $101,792 $106,783 $112,292 $116,550 $121,033
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $49,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500 $46,500
Bill Payments $60,953 $28,636 $29,858 $30,776 $30,833 $31,190 $31,867 $33,404 $34,661 $36,218 $38,046 $39,293
Subtotal Spent on Operations $110,453 $75,136 $76,358 $77,276 $77,333 $77,690 $78,367 $79,904 $81,161 $82,718 $84,546 $85,793
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 $1,116 $1,116 $1,116 $1,116 $1,116 $1,116 $1,116 $1,116 $1,116 $1,116 $1,116 $1,116
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800 $800
Purchase Other Current Assets $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
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 $118,369 $83,052 $84,274 $85,192 $85,249 $85,606 $86,283 $87,820 $89,077 $90,634 $92,462 $93,709
Net Cash Flow $19,381 ($13,160) $6,492 $6,083 $7,501 $8,652 $11,984 $13,971 $17,706 $21,657 $24,088 $27,325
Cash Balance $69,381 $56,221 $62,713 $68,797 $76,298 $84,950 $96,934 $110,905 $128,611 $150,269 $174,357 $201,682
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $50,000 $69,381 $56,221 $62,713 $68,797 $76,298 $84,950 $96,934 $110,905 $128,611 $150,269 $174,357 $201,682
Accounts Receivable $0 $19,250 $38,358 $39,592 $40,317 $40,567 $41,308 $43,042 $45,250 $47,467 $50,175 $52,625 $54,592
Other Current Assets $50,000 $56,000 $62,000 $68,000 $74,000 $80,000 $86,000 $92,000 $98,000 $104,000 $110,000 $116,000 $122,000
Total Current Assets $100,000 $144,631 $156,579 $170,305 $183,113 $196,864 $212,259 $231,976 $254,155 $280,078 $310,444 $342,982 $378,273
Long-term Assets
Long-term Assets $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
Accumulated Depreciation $48,000 $49,000 $50,000 $51,000 $52,000 $53,000 $54,000 $55,000 $56,000 $57,000 $58,000 $59,000 $60,000
Total Long-term Assets $152,000 $151,000 $150,000 $149,000 $148,000 $147,000 $146,000 $145,000 $144,000 $143,000 $142,000 $141,000 $140,000
Total Assets $252,000 $295,631 $306,579 $319,305 $331,113 $343,864 $358,259 $376,976 $398,155 $423,078 $452,444 $483,982 $518,273
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $60,000 $27,642 $28,833 $29,748 $29,794 $30,129 $30,755 $32,251 $33,456 $34,952 $36,737 $37,943 $39,148
Current Borrowing $70,000 $138,884 $137,768 $136,652 $135,536 $134,420 $133,304 $132,188 $131,072 $129,956 $128,840 $127,724 $126,608
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $130,000 $166,526 $166,601 $166,400 $165,330 $164,549 $164,059 $164,439 $164,528 $164,908 $165,577 $165,667 $165,756
Long-term Liabilities $100,000 $109,200 $118,400 $127,600 $136,800 $146,000 $155,200 $164,400 $173,600 $182,800 $192,000 $201,200 $210,400
Total Liabilities $230,000 $275,726 $285,001 $294,000 $302,130 $310,549 $319,259 $328,839 $338,128 $347,708 $357,577 $366,867 $376,156
Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000
Earnings $0 ($2,095) ($421) $3,305 $6,983 $11,315 $17,000 $26,137 $38,027 $53,370 $72,866 $95,115 $120,117
Total Capital $22,000 $19,905 $21,579 $25,305 $28,983 $33,315 $39,000 $48,137 $60,027 $75,370 $94,866 $117,115 $142,117
Total Liabilities and Capital $252,000 $295,631 $306,579 $319,305 $331,113 $343,864 $358,259 $376,976 $398,155 $423,078 $452,444 $483,982 $518,273
Net Worth $22,000 $19,905 $21,579 $25,305 $28,983 $33,315 $39,000 $48,137 $60,027 $75,370 $94,866 $117,115 $142,117

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

Mountain Brook Fitness Center workout gym business plan appendix. Mountain Brook Fitness Center will double the size of its childcare facility, positioning itself as a family-focused sports and exercise center.