Our biggest savings of the year
The Skate Zone
Executive Summary
The Skate Zone has been formed to implement inline skate hockey services. The Skate Zone is a Miami-based company whose mission is to promote the sport of hockey and make it available to all.
The company’s initial strategy is to promote and facilitate one of the country’s fastest growing sports leagues, Roller Hockey. The National Sporting Goods Association (NSGA) shows there has been a steady growth in participation since 1993. The company’s goal is to provide a professional and safe environment for inline hockey, with added support to provide entertainment and physical fitness for players all ages. In conjunction with the hockey rink, a snack bar will enable players and patrons to enjoy food and drink during games and practices. Further endeavors will include bringing inline hockey products such as skates, body protection equipment, sticks, and jerseys with team logos into an in-house Pro Shop.
The company anticipates it will generate income from these specific areas:
- Registration fees. Person(s) who will be playing hockey will be required to pay a seasonal fee to play in the league.
- Concessions and equipment. Earnings received for food and drink items. Future endeavors are to have certain equipment for sale that players can utilize for sports activities.
- Special functions. Miscellaneous use for the rink that payment will be received for operational expenses deemed necessary.
Company Summary
Legal Business Description
The Skate Zone was founded in May 1998 in Miami, Florida by Mr. James Dunn, President and CEO. The Skate Zone is a Florida corporation with principal offices located in Miami.
Start-up | |
Requirements | |
Start-up Expenses | |
Legal | $500 |
Stationery etc. | $100 |
Brochures | $250 |
Insurance | $3,000 |
Equipment | $9,000 |
Total Start-up Expenses | $12,850 |
Start-up Assets | |
Cash Required | $45,000 |
Start-up Inventory | $5,000 |
Other Current Assets | $0 |
Long-term Assets | $405,000 |
Total Assets | $455,000 |
Total Requirements | $467,850 |
Start-up Funding | |
Start-up Expenses to Fund | $12,850 |
Start-up Assets to Fund | $455,000 |
Total Funding Required | $467,850 |
Assets | |
Non-cash Assets from Start-up | $410,000 |
Cash Requirements from Start-up | $45,000 |
Additional Cash Raised | $3,000 |
Cash Balance on Starting Date | $48,000 |
Total Assets | $458,000 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $350,000 |
Accounts Payable (Outstanding Bills) | $3,850 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $353,850 |
Capital | |
Planned Investment | |
Owner | $117,000 |
Investor | $0 |
Additional Investment Requirement | $0 |
Total Planned Investment | $117,000 |
Loss at Start-up (Start-up Expenses) | ($12,850) |
Total Capital | $104,150 |
Total Capital and Liabilities | $458,000 |
Total Funding | $470,850 |
Mission
The mission of The Skate Zone is to promote the sport of hockey and make it available to all.
The facility will allow persons to be involved in competitive games for the purpose of encouraging sports etiquette and providing an environment that will induce health in mind, body, and spirit. The company’s plan is to build a foundation for both kids and adults that will promote inner strength and encourage them to be beneficial as they mature.
Objectives
The Skate Zone strategy is to bring the first professional service for inline roller hockey to Miami. The company’s goal in the next year is allocate funding for start-up, complete building project, initialize league programs, procure inventory, and concession catering. The company’s goal in the next 2-5 years is acquire additional programs to implement knowledge of hockey (i.e. summer programs to include hockey camps, all-day leagues, etc.) and to procure inventory for a Pro Shop. With the growth of the market in Miami, the company plans to expand by building facilities in both the north and east sides of the city.
Strategic Alliances
The company has strategic alliances with Industrial Construction, In-line Hockey, the city of Miami, Dr. Pepper, and Ice Providers. These alliances are valuable to The Skate Zone for the development and construction of a professional facility for amateur inline hockey.
The Skate Zone intends to form a strategic alliance with USA Hockey Inlineä, a program established in 1936-37 to promote safe competitive hockey through knowledge of rules and regulations.
Value Proposition
The Skate Zone’s products and services offer the following advantages to customers.
- Hockey league
- Concession
- Pro Shop
Market Analysis Summary
The company’s emphasis is on the sport recreation and entertainment market. Miami is the fourth largest city in America, thus providing enormous potential for growing enterprises such as inline hockey.
Within these markets, The Skate Zone focuses on the more lucrative areas of youth sports and extracurricular activities because of what the statistics show in the amount of time spent in these areas of our lives. Figure 3, in the following section, provides a breakdown of the total sales of inline skates for 1996 and 1997.
The company will also be involved in the selling of sporting goods and accessories. Figure 2, also in the following section, gives a profile of the sporting and recreation goods industry.
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Youths | 30% | 250 | 325 | 423 | 550 | 715 | 30.04% |
Adults | 25% | 280 | 350 | 438 | 548 | 685 | 25.06% |
Families | 30% | 450 | 585 | 761 | 989 | 1,286 | 30.02% |
Other | 15% | 100 | 115 | 132 | 152 | 175 | 15.02% |
Total | 27.58% | 1,080 | 1,375 | 1,754 | 2,239 | 2,861 | 27.58% |
Service Business Analysis
Figure 1 below provides the market statistics for the sporting and recreation goods industry. This includes establishments primarily engaged in the wholesale distribution of sporting goods and accessories, billiard and pool supplies, sporting firearms and ammunition, and marine pleasure craft, equipment, and supplies.
Figure 1. Market Size Statistics
Estimated number of U.S. establishments | 9,906 |
Number of people employed in this industry | 60 |
Total annual sales in this industry | $15 million |
Average employees per establishment | 6 |
Average sales per establishment | $1.6 million |
Figure 2. Inline skate sales
Year | Skates Sold | Total Sales |
1996 | 5.4 million pairs | $374 million |
1997 | 6.4 million pairs | $418 million |
Figure 3 provides a breakdown of the top 20 inline skating areas in the United States. The number of skaters shown is in thousands. Inline hockey totals include players who also skate in other disciplines.
Figure 3. Top 20 Inline Skating Areas in the United States
Area | Rec/Fitness | All Skating | Hockey only | Total Skaters |
New York City | 1,438 | 255 | 657 | 1,503 |
Los Angeles | 1,435 | 217 | 56 | 1,491 |
Chicago | 911 | 153 | 39 | 950 |
Detroit | 827 | 189 | 48 | 875 |
Washington DC | 711 | 67 | 17 | 728 |
Philadelphia | 577 | 84 | 21 | 598 |
San Francisco | 502 | 46 | 13 | 515 |
Phoenix | 459 | 65 | 17 | 476 |
Boston | 463 | 32 | 8 | 471 |
Dallas/Fort Worth | 406 | 79 | 21 | 427 |
Atlanta | 429 | 24 | 6 | 435 |
South Florida | 369 | 37 | 10 | 379 |
Minneapolis | 360 | 25 | 7 | 367 |
Buffalo | 311 | 21 | 6 | 317 |
San Diego | 301 | 38 | 10 | 311 |
Houston | 298 | 20 | 5 | 303 |
St. Louis | 287 | 57 | 15 | 302 |
Tampa Bay Area | 264 | 32 | 8 | 272 |
Denver | 248 | 50 | 13 | 261 |
Cleveland | 247 | 12 | 3 | 250 |
Market Segmentation
The company’s target customers are as follows.
- Youths. Elementary, middle, and high school youth, ages 8 to 18 years old. Potential new customers within this industry include Miami and it’s surrounding cities.
- Adults. Adults ages 19 to 55 years old. Potential new customers within this industry include Miami and its surrounding counties.
- Families. Any individual will have the ability to purchase concession products that The Skate Zone provides.
- Others. The Skate Zone has future market plans to establish a Pro Shop for customers to purchase items.
Customer Buying Criteria
The company believes that its customers will choose The Skate Zone based on the following criteria:
- Price. The league fee is price sensitive, and players are typically expected to pay between $20 and $60 per season.
- Performance. The structure and dimensions of the hockey arena are designed specifically to give optimal player and game agility.
- Snack Bar. All major sporting events consider concessions a primary investment for high-volume revenue.
- Locker Rooms. We will provide a changing room with lockers to protect from theft.
- Accessibility. The location of The Skate Zone is on Jackson, a main thoroughfare on the Northwest side of Miami.
Products and Services
League Fees
A person who will be involved in a practice or game will be subject to fill out an application form and pay a fee that will enable them to participate for one season of inline hockey. This fee will be broken down to pay charges incurred to USA Hockey Inline for insurance and regulatory practices. The application form that the individual will fill out will be utilized for databases to create marketing statistics and mailings for future enrollment.
The advantages to each person completing this form is to properly identify players, coaches, and referees. The idea of proper identification is to insure all players, coaches, and referees are taught and acknowledge the rules and regulations to guarantee safety requirements are met. The databases that are created will not only help in classifying each person, but will cut cost in future enrollment and placement.
Concessions
The snack bar is an essential part of the entertainment and recreation industry. Concessions are considered one of the principal revenues, and will be key in providing maximum returns for the investor. There are varying degrees of concessions that can be offered. With modern technology, food items have become easier to prepare and serve without having the huge expense of kitchen appliances. This will allow The Skate Zone to offer a variety of foods and snacks without having certain licenses required to operate dining establishments.
The advantages to customers will be the convenience to purchase food and drinks without having to leave the establishment during any athletic event they are involved in. Some items that will be available to the public will include hotdogs, hamburgers, nachos, popcorn, candy, and tonic.
Professional Hockey Shop
The Skate Zone plans to respond to market needs with the addition of products customers can purchase. The company believes this operation will allow expedient access to merchandise both players and patrons require to enjoy optimum participation. This will also be considered another prevalent source of revenue to acquire maximum returns for the investor. Introduction of this service is expected to be within one year from the start of business.
Competitive Comparison
Competitive threats come from roller skating rinks and ice skating rinks. These companies are scattered throughout Miami.
Competitive Edge
The Skate Zone’s competitive advantages is its arena designed exclusively for inline hockey. Its size, dasher boards, and flooring give it the realism of true hockey play. Safety is considered priority one when insuring players and patrons are protected from injury or dangers. This is why The Skate Zone is taking every precaution in building a facility that centers itself on the sport of inline hockey.
The Skate Zone’s competitive advantages also include location and in-house facility. The company took demographics and several marketing strategies to find a location that showed prominent customers of all categories and potential growth in the future. The in-house playing field will allow comfortable play during all seasons without interruptions from rain, snow, sun, cold, or ice.
Strategy and Implementation Summary
The Skate Zone plans to promote and facilitate one of this country’s fastest growing sport leagues, Roller Hockey. The intended market is individuals who desire to participate in a fast action, high intensity game of team players with determination to dominate and control the athletic field with sticks and a puck. Markets include children and young adults from the ages 8 to 18 years old. One of the prime objectives the company intends to project is a family environment with player’s parents, siblings, aunts, uncles, and grandparents alike contributing to the market as a whole. Other target markets include adults, ages 19 to 55 years old, for a competitive recreation activity.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Registration Fees | $76,500 | $100,000 | $150,000 |
Skate Rentals | $22,300 | $50,000 | $75,000 |
Concessions | $71,500 | $100,000 | $150,000 |
Pro Shop | $5,500 | $15,000 | $25,000 |
Special Functions | $5,700 | $6,500 | $10,000 |
Total Sales | $181,500 | $271,500 | $410,000 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Registration Fees | $0 | $0 | $0 |
Skate Rentals | $0 | $0 | $0 |
Concessions | $35,750 | $50,000 | $75,000 |
Pro Shop | $2,750 | $7,500 | $12,500 |
Special Functions | $0 | $0 | $0 |
Subtotal Direct Cost of Sales | $38,500 | $57,500 | $87,500 |
Marketing Communications
The Skate Zone plans to be the first amateur inline hockey facility in Miami, Florida. Due to the overwhelming growth of inline hockey throughout the United States, the company’s promotional plans are open to various media and a range of marketing communications. The following is a list of those available presently.
Public relations. Press releases are issued to both technical trade journals and major business publications such as USAHockey Inline, INLINE the skate magazine, PowerPlay, and others.
Tournaments. The Skate Zone will represent its services at championship tournaments that are held annually across the United States.
Print advertising and article publishing. The company’s print advertising program includes advertisements in The Yellow Pages, Miami Express News, The Skate Zone Mailing, school flyers, and inline hockey trade magazines.
Internet. The Skate Zone currently has a website and has received several inquiries from it. Plans are underway to upgrade it to a more professional and effective site. In the future, this is expected to be one of the company’s primary marketing channels.
Distribution Strategy
At The Skate Zone, the sales process is different for each of the company’s three areas: League fees, concessions, and its future enterprise, the Pro Shop. Sales processes are described below.
League fees. Sales are made by a person’s payment to participate in a planned program (hockey) of games and practices within a certain amount of time allotted. The sales process involves several steps that include 1) completion and acceptance of an application form, 2) yearly membership fees, and 3) season league fees. This approach is used because of The Skate Zone’s legal and liability requirements to protect and guarantee safety in all areas. This will also assist in proper documentation on all individuals participating. This process takes 30 minutes from receiving form to payment and adding individual to the company database. Before the season begins, each person will be categorized, placed on a team, and contacted for verification.
Concessions. Sales are made by a person purchasing products from the snack bar facility. Individuals will have a variety of choices to buy with the ability to sit and enjoy their food or drink while watching the game being played.
Pro Hockey Shop. This is a future enterprise that The Skate Zone will be developing within a year of its first day of operation. Sales are made by patrons purchasing products that will be available in the store. Products offered will include hockey equipment, hockey memorabilia, and other mementos.
Pricing Strategy
The company sets pricing based on market and competitive rates. League fees will be a set charge for each season of play. The exception will be for the yearly membership fee every player, coach, and referee will render for insurance purpose. Concessions and the future Pro Shop prices will be subject to taxes and rate increases from each respective business or enterprise associated with The Skate Zone. The table below provides the company’s pricing structure.
Product/Service | Price Range |
Fee: Membership | $10 |
Fee: League | $60 |
Concessions | $.50-$5 |
Accessories | $.50-$250 |
Rental (Arena) | $300-$500/day |
Management Summary
The company’s management philosophy is based on responsibility and mutual respect. The Skate Zone has an environment and structure that encourages productivity and respect for customers and fellow employees.
Officers and Key Employees
The Skate Zone’s management is highly experienced and qualified. Key members of The Skate Zone’s management teams, their backgrounds, and responsibilities are as follows.
Mr. James Dunn, President and CEO. Mr. Dunn will oversee all operations of the company and will co-ordinate professional recruitment.
Mr. Joe Bailey, Vice President.
Note: Backgrounds have been removed for confidentiality.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Manager | $38,000 | $40,000 | $50,000 |
Asst Manager | $12,250 | $21,600 | $25,000 |
Concessions/Pro Shop | $21,500 | $25,000 | $37,500 |
Janitor/Maintenance | $12,000 | $15,000 | $15,000 |
Total People | 6 | 6 | 7 |
Total Payroll | $83,750 | $101,600 | $127,500 |
Financial Plan
The following sections describe the financial information of The Skate Zone.
Important Assumptions
The detailed assumptions to the company’s financial projections can be found in the table below.
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 8.50% | 8.50% | 8.50% |
Long-term Interest Rate | 8.50% | 8.50% | 8.50% |
Tax Rate | 2.50% | 0.00% | 2.50% |
Other | 0 | 0 | 0 |
Projected Profit and Loss
The following table contains the profit and loss information for The Skate Zone.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $181,500 | $271,500 | $410,000 |
Direct Cost of Sales | $38,500 | $57,500 | $87,500 |
Other | $0 | $0 | $0 |
Total Cost of Sales | $38,500 | $57,500 | $87,500 |
Gross Margin | $143,000 | $214,000 | $322,500 |
Gross Margin % | 78.79% | 78.82% | 78.66% |
Expenses | |||
Payroll | $83,750 | $101,600 | $127,500 |
Sales and Marketing and Other Expenses | $32,000 | $42,700 | $75,000 |
Depreciation | $12,000 | $20,000 | $25,000 |
Telephone | $1,800 | $1,800 | $2,000 |
Cleaning Supplies | $3,000 | $4,000 | $7,500 |
Contract Referees | $3,000 | $3,000 | $6,000 |
Payroll Taxes | $12,563 | $15,240 | $19,125 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $148,113 | $188,340 | $262,125 |
Profit Before Interest and Taxes | ($5,113) | $25,660 | $60,375 |
EBITDA | $6,888 | $45,660 | $85,375 |
Interest Expense | $28,535 | $27,379 | $25,551 |
Taxes Incurred | $0 | $0 | $871 |
Net Profit | ($33,647) | ($1,719) | $33,953 |
Net Profit/Sales | -18.54% | -0.63% | 8.28% |
Projected Cash Flow
A summary of The Skate Zone’s cash flow projections for the next three years is found in the table below.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $181,500 | $271,500 | $410,000 |
Subtotal Cash from Operations | $181,500 | $271,500 | $410,000 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $22,000 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $2,000 | $0 | $0 |
Subtotal Cash Received | $183,500 | $293,500 | $410,000 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $83,750 | $101,600 | $127,500 |
Bill Payments | $112,137 | $153,311 | $221,968 |
Subtotal Spent on Operations | $195,887 | $254,911 | $349,468 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $15,000 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $26,400 | $25,000 | $25,000 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $20,000 | $20,000 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $222,287 | $299,911 | $409,468 |
Net Cash Flow | ($38,787) | ($6,411) | $532 |
Cash Balance | $9,213 | $2,802 | $3,334 |
Projected Balance Sheet
The Skate Zone’s projected Balance Sheet follows.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $9,213 | $2,802 | $3,334 |
Inventory | $6,050 | $8,223 | $12,750 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $15,263 | $11,025 | $16,084 |
Long-term Assets | |||
Long-term Assets | $405,000 | $425,000 | $445,000 |
Accumulated Depreciation | $12,000 | $32,000 | $57,000 |
Total Long-term Assets | $393,000 | $393,000 | $388,000 |
Total Assets | $408,263 | $404,025 | $404,084 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $12,160 | $12,640 | $18,746 |
Current Borrowing | $0 | $22,000 | $7,000 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $12,160 | $34,640 | $25,746 |
Long-term Liabilities | $323,600 | $298,600 | $273,600 |
Total Liabilities | $335,760 | $333,240 | $299,346 |
Paid-in Capital | $119,000 | $119,000 | $119,000 |
Retained Earnings | ($12,850) | ($46,497) | ($48,216) |
Earnings | ($33,647) | ($1,719) | $33,953 |
Total Capital | $72,503 | $70,785 | $104,738 |
Total Liabilities and Capital | $408,263 | $404,025 | $404,084 |
Net Worth | $72,503 | $70,785 | $104,738 |
Business Ratios
Business ratios for the years of this plan are shown below. Industry profile ratios based on the Standard Industrial Classification (SIC) code 7941, Sporting and Recreation Goods industry, are shown for comparison.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | n.a. | 49.59% | 51.01% | 15.90% |
Percent of Total Assets | ||||
Inventory | 1.48% | 2.04% | 3.16% | 2.80% |
Other Current Assets | 0.00% | 0.00% | 0.00% | 34.10% |
Total Current Assets | 3.74% | 2.73% | 3.98% | 45.20% |
Long-term Assets | 96.26% | 97.27% | 96.02% | 54.80% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 2.98% | 8.57% | 6.37% | 39.60% |
Long-term Liabilities | 79.26% | 73.91% | 67.71% | 24.80% |
Total Liabilities | 82.24% | 82.48% | 74.08% | 64.40% |
Net Worth | 17.76% | 17.52% | 25.92% | 35.60% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 78.79% | 78.82% | 78.66% | 0.00% |
Selling, General & Administrative Expenses | 83.16% | 70.54% | 64.27% | 79.30% |
Advertising Expenses | 7.05% | 4.79% | 3.66% | 2.10% |
Profit Before Interest and Taxes | -2.82% | 9.45% | 14.73% | 2.10% |
Main Ratios | ||||
Current | 1.26 | 0.32 | 0.62 | 1.18 |
Quick | 0.76 | 0.08 | 0.13 | 0.85 |
Total Debt to Total Assets | 82.24% | 82.48% | 74.08% | 64.40% |
Pre-tax Return on Net Worth | -46.41% | -2.43% | 33.25% | 2.10% |
Pre-tax Return on Assets | -8.24% | -0.43% | 8.62% | 5.90% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | -18.54% | -0.63% | 8.28% | n.a |
Return on Equity | -46.41% | -2.43% | 32.42% | n.a |
Activity Ratios | ||||
Inventory Turnover | 10.44 | 8.06 | 8.34 | n.a |
Accounts Payable Turnover | 9.90 | 12.17 | 12.17 | n.a |
Payment Days | 28 | 29 | 25 | n.a |
Total Asset Turnover | 0.44 | 0.67 | 1.01 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 4.63 | 4.71 | 2.86 | n.a |
Current Liab. to Liab. | 0.04 | 0.10 | 0.09 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $3,103 | ($23,615) | ($9,662) | n.a |
Interest Coverage | -0.18 | 0.94 | 2.36 | n.a |
Additional Ratios | ||||
Assets to Sales | 2.25 | 1.49 | 0.99 | n.a |
Current Debt/Total Assets | 3% | 9% | 6% | n.a |
Acid Test | 0.76 | 0.08 | 0.13 | n.a |
Sales/Net Worth | 2.50 | 3.84 | 3.91 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
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 | |||||||||||||
Registration Fees | 0% | $4,000 | $4,500 | $4,500 | $6,000 | $6,000 | $6,000 | $6,000 | $7,500 | $8,000 | $8,000 | $10,000 | $6,000 |
Skate Rentals | 0% | $1,200 | $1,400 | $1,400 | $1,700 | $1,700 | $1,700 | $1,700 | $2,000 | $2,400 | $2,400 | $3,000 | $1,700 |
Concessions | 0% | $3,000 | $3,000 | $3,000 | $4,000 | $4,000 | $6,000 | $6,000 | $7,500 | $7,500 | $7,500 | $10,000 | $10,000 |
Pro Shop | 0% | $100 | $150 | $200 | $250 | $250 | $300 | $500 | $500 | $500 | $750 | $1,000 | $1,000 |
Special Functions | 0% | $300 | $300 | $300 | $300 | $300 | $600 | $600 | $600 | $300 | $600 | $600 | $900 |
Total Sales | $8,600 | $9,350 | $9,400 | $12,250 | $12,250 | $14,600 | $14,800 | $18,100 | $18,700 | $19,250 | $24,600 | $19,600 | |
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 | |
Registration Fees | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Skate Rentals | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Concessions | $1,500 | $1,500 | $1,500 | $2,000 | $2,000 | $3,000 | $3,000 | $3,750 | $3,750 | $3,750 | $5,000 | $5,000 | |
Pro Shop | $50 | $75 | $100 | $125 | $125 | $150 | $250 | $250 | $250 | $375 | $500 | $500 | |
Special Functions | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Direct Cost of Sales | $1,550 | $1,575 | $1,600 | $2,125 | $2,125 | $3,150 | $3,250 | $4,000 | $4,000 | $4,125 | $5,500 | $5,500 |
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% | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $2,500 | $4,500 | $4,500 | $4,500 | $4,500 |
Asst Manager | 0% | $0 | $0 | $0 | $0 | $0 | $1,750 | $1,750 | $1,750 | $1,750 | $1,750 | $1,750 | $1,750 |
Concessions/Pro Shop | 0% | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Janitor/Maintenance | 0% | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 |
Total People | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | |
Total Payroll | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $7,250 | $7,250 | $7,250 | $9,250 | $9,250 | $9,250 | $9,250 |
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 | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | |
Long-term Interest Rate | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | 8.50% | |
Tax Rate | 30.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
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 | $8,600 | $9,350 | $9,400 | $12,250 | $12,250 | $14,600 | $14,800 | $18,100 | $18,700 | $19,250 | $24,600 | $19,600 | |
Direct Cost of Sales | $1,550 | $1,575 | $1,600 | $2,125 | $2,125 | $3,150 | $3,250 | $4,000 | $4,000 | $4,125 | $5,500 | $5,500 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $1,550 | $1,575 | $1,600 | $2,125 | $2,125 | $3,150 | $3,250 | $4,000 | $4,000 | $4,125 | $5,500 | $5,500 | |
Gross Margin | $7,050 | $7,775 | $7,800 | $10,125 | $10,125 | $11,450 | $11,550 | $14,100 | $14,700 | $15,125 | $19,100 | $14,100 | |
Gross Margin % | 81.98% | 83.16% | 82.98% | 82.65% | 82.65% | 78.42% | 78.04% | 77.90% | 78.61% | 78.57% | 77.64% | 71.94% | |
Expenses | |||||||||||||
Payroll | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $7,250 | $7,250 | $7,250 | $9,250 | $9,250 | $9,250 | $9,250 | |
Sales and Marketing and Other Expenses | $2,400 | $2,400 | $2,400 | $2,400 | $2,600 | $3,100 | $3,100 | $3,100 | $3,100 | $2,600 | $2,400 | $2,400 | |
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 | |
Telephone | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | |
Cleaning Supplies | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | |
Contract Referees | $0 | $0 | $0 | $0 | $0 | $300 | $300 | $300 | $450 | $450 | $600 | $600 | |
Payroll Taxes | 15% | $750 | $750 | $750 | $750 | $750 | $1,088 | $1,088 | $1,088 | $1,388 | $1,388 | $1,388 | $1,388 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $9,550 | $9,550 | $9,550 | $9,550 | $9,750 | $13,138 | $13,138 | $13,138 | $15,588 | $15,088 | $15,038 | $15,038 | |
Profit Before Interest and Taxes | ($2,500) | ($1,775) | ($1,750) | $575 | $375 | ($1,688) | ($1,588) | $963 | ($888) | $38 | $4,063 | ($938) | |
EBITDA | ($1,500) | ($775) | ($750) | $1,575 | $1,375 | ($688) | ($588) | $1,963 | $113 | $1,038 | $5,063 | $63 | |
Interest Expense | $2,464 | $2,448 | $2,432 | $2,417 | $2,401 | $2,386 | $2,370 | $2,355 | $2,339 | $2,323 | $2,308 | $2,292 | |
Taxes Incurred | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Net Profit | ($4,964) | ($4,223) | ($4,182) | ($1,842) | ($2,026) | ($4,073) | ($3,958) | ($1,392) | ($3,226) | ($2,286) | $1,755 | ($3,230) | |
Net Profit/Sales | -57.72% | -45.17% | -44.49% | -15.04% | -16.54% | -27.90% | -26.74% | -7.69% | -17.25% | -11.87% | 7.13% | -16.48% |
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 | $8,600 | $9,350 | $9,400 | $12,250 | $12,250 | $14,600 | $14,800 | $18,100 | $18,700 | $19,250 | $24,600 | $19,600 | |
Subtotal Cash from Operations | $8,600 | $9,350 | $9,400 | $12,250 | $12,250 | $14,600 | $14,800 | $18,100 | $18,700 | $19,250 | $24,600 | $19,600 | |
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 | $2,000 | $0 | $0 | |
Subtotal Cash Received | $8,600 | $9,350 | $9,400 | $12,250 | $12,250 | $14,600 | $14,800 | $18,100 | $18,700 | $21,250 | $24,600 | $19,600 | |
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 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $7,250 | $7,250 | $7,250 | $9,250 | $9,250 | $9,250 | $9,250 | |
Bill Payments | $4,050 | $6,013 | $6,047 | $7,507 | $8,656 | $8,385 | $11,520 | $10,666 | $12,054 | $11,668 | $11,513 | $14,057 | |
Subtotal Spent on Operations | $9,050 | $11,013 | $11,047 | $12,507 | $13,656 | $15,635 | $18,770 | $17,916 | $21,304 | $20,918 | $20,763 | $23,307 | |
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 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | $2,200 | |
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 | $11,250 | $13,213 | $13,247 | $14,707 | $15,856 | $17,835 | $20,970 | $20,116 | $23,504 | $23,118 | $22,963 | $25,507 | |
Net Cash Flow | ($2,650) | ($3,863) | ($3,847) | ($2,457) | ($3,606) | ($3,235) | ($6,170) | ($2,016) | ($4,804) | ($1,868) | $1,637 | ($5,907) | |
Cash Balance | $45,350 | $41,486 | $37,640 | $35,182 | $31,576 | $28,340 | $22,171 | $20,155 | $15,351 | $13,483 | $15,120 | $9,213 |
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 | $48,000 | $45,350 | $41,486 | $37,640 | $35,182 | $31,576 | $28,340 | $22,171 | $20,155 | $15,351 | $13,483 | $15,120 | $9,213 |
Inventory | $5,000 | $3,450 | $1,875 | $1,760 | $2,338 | $2,338 | $3,465 | $3,575 | $4,400 | $4,400 | $4,538 | $6,050 | $6,050 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $53,000 | $48,800 | $43,361 | $39,400 | $37,520 | $33,913 | $31,805 | $25,746 | $24,555 | $19,751 | $18,020 | $21,170 | $15,263 |
Long-term Assets | |||||||||||||
Long-term Assets | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 | $405,000 |
Accumulated Depreciation | $0 | $1,000 | $2,000 | $3,000 | $4,000 | $5,000 | $6,000 | $7,000 | $8,000 | $9,000 | $10,000 | $11,000 | $12,000 |
Total Long-term Assets | $405,000 | $404,000 | $403,000 | $402,000 | $401,000 | $400,000 | $399,000 | $398,000 | $397,000 | $396,000 | $395,000 | $394,000 | $393,000 |
Total Assets | $458,000 | $452,800 | $446,361 | $441,400 | $438,520 | $433,913 | $430,805 | $423,746 | $421,555 | $415,751 | $413,020 | $415,170 | $408,263 |
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 | $3,850 | $5,813 | $5,798 | $7,219 | $8,380 | $8,000 | $11,166 | $10,264 | $11,665 | $11,287 | $11,043 | $13,637 | $12,160 |
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 | $3,850 | $5,813 | $5,798 | $7,219 | $8,380 | $8,000 | $11,166 | $10,264 | $11,665 | $11,287 | $11,043 | $13,637 | $12,160 |
Long-term Liabilities | $350,000 | $347,800 | $345,600 | $343,400 | $341,200 | $339,000 | $336,800 | $334,600 | $332,400 | $330,200 | $328,000 | $325,800 | $323,600 |
Total Liabilities | $353,850 | $353,613 | $351,398 | $350,619 | $349,580 | $347,000 | $347,966 | $344,864 | $344,065 | $341,487 | $339,043 | $339,437 | $335,760 |
Paid-in Capital | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $117,000 | $119,000 | $119,000 | $119,000 |
Retained Earnings | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) | ($12,850) |
Earnings | $0 | ($4,964) | ($9,187) | ($13,369) | ($15,211) | ($17,237) | ($21,310) | ($25,268) | ($26,660) | ($29,886) | ($32,172) | ($30,417) | ($33,647) |
Total Capital | $104,150 | $99,186 | $94,963 | $90,781 | $88,939 | $86,913 | $82,840 | $78,882 | $77,490 | $74,264 | $73,978 | $75,733 | $72,503 |
Total Liabilities and Capital | $458,000 | $452,800 | $446,361 | $441,400 | $438,520 | $433,913 | $430,805 | $423,746 | $421,555 | $415,751 | $413,020 | $415,170 | $408,263 |
Net Worth | $104,150 | $99,186 | $94,963 | $90,781 | $88,939 | $86,913 | $82,840 | $78,882 | $77,490 | $74,264 | $73,978 | $75,733 | $72,503 |