Start-up Funding | |
Start-up Expenses to Fund | $13,501 |
Start-up Assets to Fund | $686,499 |
Total Funding Required | $700,000 |
Assets | |
Non-cash Assets from Start-up | $672,730 |
Cash Requirements from Start-up | $13,769 |
Additional Cash Raised | $0 |
Cash Balance on Starting Date | $13,769 |
Total Assets | $686,499 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $560,000 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $560,000 |
Capital | |
Planned Investment | |
Owners Equity Investment | $140,000 |
Other | $0 |
Additional Investment Requirement | $0 |
Total Planned Investment | $140,000 |
Loss at Start-up (Start-up Expenses) | ($13,501) |
Total Capital | $126,499 |
Total Capital and Liabilities | $686,499 |
Total Funding | $700,000 |
Sammy’s will be created as a privately owned Subchapter C Corporation, registered in Firefly County. Stock will be equally held by the principal investors John and Michelle Putteer. As of this writing, the corporation has not been chartered. Other options of legal formation are still being investigated.
Miniature Golf
The primary attraction is the world class 18-hole miniature golf course, where participants have fun for only $5 per round. The challenge in miniature golf is to make the course interesting to play. Interesting shots bring repeat business. Undulations, banking, the size of the greens, the position of the cups, the intermixing of easier holes with more difficult holes to prevent back-up on the course, and hundreds of other little refinements, which come only from experience, are the difference between success and failure.
Players take about one hour to complete a round of golf. The course can easily accommodate up to 100 players per hour during peak times. These numbers are common on weekend evenings during the summer season.
Rock Climbing Wall
The 24-foot portable rock-climbing wall offers an element of adventure for those interested in extreme sports. The wall is located on site most of the time, but has the ability to be set up at fairs/festivals, school parking lots, or company picnics.
The climbing wall is mounted on a double axle trailer. The wall is raised and lowered by the trailer hydraulics in a few minutes. Complete set-up takes only ten minutes. There are three climbing stations on the wall with state of the art auto belay systems (automatically lets you down slowly); this allows everyone a chance to climb without fear of injury.
Video Arcade
The video arcade has a mix of popular games for children of all ages. The games vary in type and skill level. Some are physically oriented; others focus on hand eye coordination. The most profitable games issue tickets that may be redeemed for prizes. The arcade will be operated on a 50-50 split with a regional arcade company. In a national survey of FEC operators, respondents reported coin-operated games, both redemption/skill and video, were the second top attraction and revenue source, behind birthday parties. While FEC operators may have different attractions, all of them have video and/or redemption games.
Food Service
A small snack bar will serve fountain drinks, hot dogs, chips, and frozen custard (ice cream). The food area will also provide space for birthdays and other private parties. A renter may use our food fare or use our outside caterer.
Customers will walk through the food service area to and from the miniature golf course. As the customers walk off the 18th hole they find hot dogs, chips, and fountain drinks awaiting them. Frozen custard is a summer favorite too. Besides lending the feel of a full outing experience, the food service is a profitable portion of the business.
In addition to the arcade business there are two other profit centers using vending machines. On the course, a bottled water vending machine is located between the 9th and 10th hole.The final fun profit center comes from three fish food vending machines located at the Koi ponds, which are a central part of the golf experience. Other course operators are redeeming $13,000 per year from their fish food vending machines.
On a national level, the top revenue generators at FEC’s are motion simulators (arcade), birthday and other parties, miniature golf, food and beverage, and go-karts.
There are over 150,000 people living within a 15-mile radius of the Firefly County site. One of the interesting facts about the miniature golf business is the breadth of the customer base. While families with children may act as an anchor, seniors, teens, and corporate customers add significant income. A variety of fun promotions keeps the business profitable during the entire season. While our marketing plan is devised from other successful plans in the industry, there will be some additions as we start the business. Mulligan-Bogey Leisure Builders includes a marketing plan with course completion. This plan includes input from over 200 course owners and shows the most successful marketing programs being implemented across the country.
Customers will appreciate Sammy’s because of the high value to cost ratio our services provide. There is nowhere else in our area where a customer can enjoy an hour, or more, of entertainment for only $5. When the customer considers the high quality of the facility, the friendly staff and the variety of entertainment available, Sammy’s will be the first choice for individual, family, or group entertainment.
Our market segmentation scheme is fairly straightforward. The Miniature Golf Club of America and the Association of Fun and Relaxation both have excellent market research and have highlighted the following target audiences:
Individuals : There are over 150,000 people living within 15 miles of our location in Firefly County. The typical customer ranges in age from six to fifty-four, with family income over $20,900.[1] This large swath of society provides a broad customer base in Firefly County.
Families with young children enjoy the outings. Miniature golf is one of the few activities teenagers find acceptable to do with parents. This is demonstrated in research, which shows that children 5 to 18 years old, with at least one adult, represent the largest single audience at 36.9%.[2]
Teens and young adults , age 15 to 24, will make outings a date or group event. We note here that teens fit into two separate market segments. They may enjoy an outing as part of a family unit or independently as part of a peer group.
Adults , age 25 to 54, find the recreation enjoyable, with or without children or grandchildren.
Seniors , age 55 to 74, find the gentle form of recreation refreshing, whether alone or with grandchildren.
Private groups using FECs range from children’s birthday parties to family get togethers.
Organizations using the centers may be church groups, civic organizations, office get togethers, customer appreciation events, or corporate parties.
While the prime time for individual customers is evening and weekend, the wide group customer base allows Sammy’s to schedule daytime and weekday hours for maximum facility utilization.
Understanding and satisfying the customers’ needs are the key elements to a successful operation. The business goal is three-fold:
___________________________________________________________
[1] Telephone conversation, Sam Tix, President of the “Miniature Golf Club of America”
[2] Association of Fun and Relaxation 2002 annual report
[3] Association of Fun and Relaxation 2002 annual report
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Ages 5 to 14 | 1% | 24,501 | 24,783 | 25,068 | 25,356 | 25,648 | 1.15% |
Ages 15 to 19 | 1% | 15,525 | 15,704 | 15,884 | 16,067 | 16,252 | 1.15% |
Ages 20 to 24 | 1% | 16,851 | 17,045 | 17,241 | 17,439 | 17,640 | 1.15% |
Ages 25 to 34 | 1% | 22,795 | 23,057 | 23,322 | 23,591 | 23,862 | 1.15% |
Ages 35 to 44 | 1% | 25,918 | 26,216 | 26,518 | 26,822 | 27,131 | 1.15% |
Ages 45 to 54 | 1% | 25,889 | 26,187 | 26,488 | 26,792 | 27,101 | 1.15% |
Ages 55 to 74 | 1% | 27,119 | 27,431 | 27,746 | 28,065 | 28,388 | 1.15% |
Total | 1.15% | 158,598 | 160,422 | 162,267 | 164,133 | 166,020 | 1.15% |
The Family Entertainment Industry has been enjoying significant growth in the last decade. Along with this growth has come research to assist the industry in further development. The markets listed below are proven segments, across the nation, for FECs to target in their marketing efforts.
A. Individuals
Families with young children enjoy outings. As the children mature, miniature golf is one of the few activities teenagers find acceptable to do with parents.[1] This is demonstrated in research, which shows that children 5 to 18 years old, with at least one adult, represent the largest market segment (36.9%) attending FECs.[2]
Teens and young adults will make the outing a date. FECs have proven popular with college age students. The proximity of Southeast State University and Firefly Community College make this segment particularly attractive. While many state college students travel home for the summer, the community college students live, or stay in the area.
Private groups using FECs include:
Organizations using FECs include:
Group events are particularly desirable because:
[2] Association of Fun and Relaxation 2002 annual report
Family Entertainment, or Fun Centers (FEC) are defined by the Association of Fun and Relaxation (AFAR) as, “unique community-based recreation/entertainment destinations with family appeal and a reliance on repeat customers for their success.” A facility is considered an FEC if it contains three or more of the following elements as major attractions: miniature golf, batting cages, bumper boats/cars, go karts, rides, coin operated games, and soft modular play areas. After nearly a decade of exponential growth, Family Entertainment Centers are still a growing segment of the amusement industry.
In a survey conducted for the 2002 AFAR Annual Report, 89% of respondents reported increased business revenues as the new century began. In the same survey, respondents indicated 73% of customers spent over $10 per person.
Family Entertainment Centers are successful in communities with populations as small as 40,000. Profitable FECs also exist in smaller communities with adequate trade areas.
Direct competition for identical facilities is not found in our service area. While there are competitive miniature golf courses in Wedgeville, Mashie Woods, Cleek, and St. Andrews, they are all well outside Sammy’s service area.
There are direct competitors in the immediate area for some components of Sammy’s.
The fact that there are not serious direct competitors in Firefly County does not mean Sammy’s will not compete with other established recreation and amusement activities for the consumer’s business. Sammy’s will target marketing efforts at indirect competition, such as:
Sammy’s also recognizes the indirect competition from local restaurants.
Sammy’s realizes that there is competition for the customer’s dollar. As the local economy worsens with the recent closure of more mills in the local area, lower income families will watch their spending carefully. Although this is an area of concern, it is also an area where Sammy’s low cost will be appealing to the consumer.
While many industries experienced downturns during 2001, 66% of FEC owners experienced steady, or growing, revenues. It is important to note that 24% of respondents to the national survey were not open for a full year before the survey. Only 11% reported declining revenues. To further support the validity of the FEC industry in economic downturns, it is noted that 73% of customers spent over $10 per person in 2001. This is a big jump over previous years where only 43% of customers had this level of spending. During good times FECs do well. During hard economic times families redirect scarce recreational resources to these low cost type of activities and FECs do even better.
History has proven there are two types of businesses that thrive in depressed economic times. These two categories of businesses are alcohol and family entertainment. As far back as the depression of the early 30s, the family entertainment industry has performed well in prosperous times and in economic downturns.
John and Michelle Putteer enjoy an unusual position in seeking investors. Many businesses in the early stage of their plan are wondering where to get funding. The Putteer’s have both institutional and private investors who have expressed an interest in financing the Sammy’s concept.
As noted elsewhere, this new concept in family entertainment has proven to be a popular and worthwhile business.
Sammy’s has several distinct competitive advantages over possible competitors.
We need to emphasize again, this “new concept” miniature golf course will be the first one in the service area. The big signature waterfall, large course with water features, and additional attractions will truly make Sammy’s a “one of a kind” facility.
We mentioned two direct competitors when considering competition. But Sammy’s has a large advantage over both:
Sammy’s advantage: Sammy’s will be the first and only facility of its type in the service area. The facility is designed to be “family friendly” throughout. Sammy’s will offer a much better value for an equal price. When the consumer considers the clean, attractive, multi-dimensional, kid friendly facility, there will be little question which provides the better value.
Sammy’s advantage: The dimly lit mall arcade is no comparison for Sammy’s clean, supervised multi-dimensional facility. Again, when compared side by side, there will be little question as to the better value.
It is important to address the indirect competitors in our service area. These indirect competitors come into play when people are considering an outing, but are not sure where to go. Sammy’s has a distinct advantage in pricing over the competitors. There is also an attraction to Sammy’s as the newest entertainment type in the area, whereas other indirect competitors no longer have a “novelty” appeal to the consumers.
The combination of price, novelty, and choices of activities from multi-dimensional offerings clearly makes Sammy’s the competitive leader in family entertainment.
Carefully designed advertising and promotions will accurately target the spectrum of customers identified above in the Target Market Segmentation topic.
While fun and excitement are the main draws that bring customers in the door, the value pricing and excellent location are also important factors.
Sammy’s pricing is designed to appeal to all levels of the economic spectrum. A game of miniature golf will only be $5 per person. Children under five are free with an adult. This price is lower than a movie and the experience lasts as long. As noted above, family entertainment is a high priority.
The arcade games will operate with tokens. Free tokens can be given to each participant at a birthday party, each golf game, or other marketing promotions. Tokens are also available for sale at the low price of five tokens for one dollar.
Sammy’s is in the enviable position of having customers who come to the facility with the intent to purchase. But we do not take lightly the need to treat our customers in a manner congruent with the fun loving, relaxing image of Sammy’s. Our friendly, energetic, fun-loving staff will be trained to make the experience memorable and enjoyable, leaving the customer with a desire to return.
The staff will be trained to maximize the sale by adding concessions, arcade, and climbing wall to the golfing experience. We will use promotions and staff to inform the customer about the availability of our facility for group events.
Another factor in garnering repeat customers is the challenge to better their score on the next round. For the truly competitive miniature golfer, Sammy’s involvement with the Mulligan-Bogey Cup Championship offers an appealing incentive for those intrigued by the $10,000 grand prize. This national event is held each year at one of the Mulligan-Bogey built miniature golf courses.
The forecast presented here is realistic, but conservative. The course will open March 15 each year. Sammy’s is closed each January and February. The reader should note second year revenues will likely be higher than presented because of consumer awareness of the facility after the first year.
Actual usage from existing courses, with similar demographics and seasonal weather patterns, was considered when making these forecasts. Sammy’s reduced the numbers in order to make a conservative forecast. For a list of actual numbers see the Builder’s Estimate topic, below.
Parties have not been included in these numbers because they are so difficult to forecast. But existing course owners report parties as a significant portion of their income. Therefore, Sammy’s will aggressively market their facilities for all types of parties. Once again we see the conservative nature of the forecast. The additional revenue will be realized with almost no increase in sales costs.
The climbing wall will only be available during peak hours because another employee is needed on the wall whenever it is in use. This wall is mobile and can be set up at other locations for both cash flow and marketing purposes.
Outside concessions projects that 20% of golfers will purchase a bottle of water from the outside vending machine.
Inside concessions projections are based on 35% of golfers visiting our snack bar and spending an average of $2.
Forty percent of golfers will stop in the arcade to play skill or action games. While this figure may be slightly high, it does not consider individuals who may not play miniature golf, but come for the arcade only. Arcade revenues are split 50/50 with the machine owners.
The fish feeder is an idea so effective it is humorous to watch. One miniature golf course owner spent money for years to feed his fish. Then he put vending machines out and discovered another profit center earning over $13,000 the first year. The Department of Fish and Wildlife discovered the same thing when they added vending machines at their hatcheries.
Overall growth is low because attendance at FECs levels, or declines slightly, after the first few years of operation due to the fact that the novelty wears off. To offset a decline in revenues, successful FECs change the appearance of the course with new landscaping and decorative layouts.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Miniature Golf | $170,760 | $174,175 | $177,659 |
Climbing Wall | $25,614 | $25,614 | $25,614 |
Outside Concessions | $6,831 | $6,831 | $6,831 |
Inside Concessions | $17,930 | $17,930 | $17,930 |
Arcade Transactions | $27,321 | $27,321 | $27,321 |
Fish Feeder | $2,562 | $2,562 | $2,562 |
Total Sales | $251,018 | $254,433 | $257,917 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Outside Concessions | $1,707 | $1,741 | $1,776 |
Inside Concessions | $6,275 | $6,401 | $6,529 |
Arcade Transactions | $13,661 | $13,661 | $13,661 |
Fish Feeder | $512 | $522 | $533 |
Subtotal Direct Cost of Sales | $22,155 | $22,325 | $22,498 |
The major milestones are separated into three categories:
The business is the creation of John Putteer, who is solely responsible for oversight and coordination of the entire project.
The dollar figures used in the milestones table are approximate numbers, based on current estimates and projections within the business plan.
Funding: Both commercial and private investors have expressed an interest in reading the completed plan. They have also expressed a genuine belief in this proposal and have indicated an early positive interest in financing the project.
Construction: While John Putteer is the project coordinator, other contractors will be utilized during the course of construction. The General Contractor will be Fairway Construction from Firefly. The miniature golf course will be built by Mulligan-Bogey Leisure Builders.
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Complete Business Plan | 2/15/2004 | 5/24/2004 | $0 | Davis | Owner/Operator |
Property Under Contract | 6/1/2004 | 8/15/2004 | $20,000 | Davis | Owner/Operator |
Secure Funding Commitments | 6/15/2004 | 8/15/2004 | $0 | Davis | Owner/Operator |
Engineering/Site Plans | 8/15/2004 | 9/15/2004 | $20,000 | Davis | Owner/Operator |
Permits | 9/15/2004 | 10/15/2004 | $20,000 | Davis | Owner/Operator |
Construction | 10/15/2004 | 3/15/2005 | $589,500 | Davis | Owner/Operator |
Interview & Hire Personnel | 3/15/2005 | 3/31/2005 | $150 | Davis | Owner/Operator |
Train Personnel | 4/1/2005 | 4/15/2005 | $350 | Davis | Owner/Operator |
Marketing & Promotions | 4/1/2005 | 5/31/2005 | $2,400 | Davis | Owner/Operator |
Open for Business | 4/15/2005 | 5/15/2005 | $500 | Davis | Owner/Operator |
Grand Opening | 5/16/2005 | 5/29/2005 | $3,150 | Davis | Owner/Operator |
Totals | $656,050 |
John and Michelle both manage people in their current careers. John is an Engineer/Paramedic making split-second life and death decisions on a daily basis. He supervises another fire fighter on the ambulance. For five years John acted as a Captain for the Firefly Fire Department supervising seven firefighters and making decisions for the city of Firefly. He was also President of the Firefly Firefighters Union for ten years. During this time he made executive decisions in his management capacity and participated in negotiations. John is the owner/manager of Airport Mini Storage. When he bought the units they were losing money at only 60% occupancy. Under his management they are consistently 90% occupied and remain profitable.
Michelle is a dental hygienist who has one assistant working for her. She also frequently manages student interns. As a dental hygienist she is skilled in the management and motivation of each patient on a personal level. The ability to evaluate and judge acceptance and compliance in individuals is a skill that she employs daily.
For additional information see Resumes below. [ Confidential and Proprietary information omitted from this sample plan .]
Optimum customer service is important, even critical, for the success of Sammy’s. But the owners also realize the high (and expanding) cost of employees. Fortunately, in the miniature golf industry, a high number of customers can be served efficiently by relatively few employees.
Sammy’s will require one staff member for off peak hours. Additional staff will be scheduled in accordance with demand determined by daily attendance patterns, eg: more staff will be required during summer months and during weekend and evening hours.
Sammy’s will have a salaried manager on staff during the months the facility is open.
Assistant Manager
The assistant manager will be an hourly employee working for $9.35 per hour.
Part-time Staff
Part-time staff will be used as needed for optimal customer service.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Manager | $25,000 | $25,625 | $26,266 |
Asst. Manager | $15,000 | $15,375 | $15,759 |
Part time staff (1.5 FTE) | $15,450 | $15,836 | $16,232 |
Owners (1 FTE) | $0 | $0 | $0 |
Total People | 5 | 5 | 5 |
Total Payroll | $55,450 | $56,836 | $58,257 |
The rapidly growing family entertainment industry is enjoying great success across the nation. These “too good to be true” numbers are, in fact, realistic. Every effort has been made to use conservative numbers in all categories. This point bears repeating; conservative, well researched numbers have been used in all categories .
The lack of inventory and current liabilities will give some readers problems with the “usual” Business Ratios.
Sammy’s does not assume they have no competition. But it is worthy to note there is a distinct lack of family entertainment in the area. While one might initially think this means such a business will not flourish here, our research has indicated otherwise. For example:
Note the interest is high for current lending. This is in keeping with the conservative nature of this plan. It further demonstrates the basic health of this conceptual business.
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 8.00% | 10.00% |
Long-term Interest Rate | 8.00% | 8.00% | 8.00% |
Tax Rate | 35.50% | 35.50% | 35.50% |
Other | 0 | 0 | 0 |
We see an extremely low variable cost in the Break-even table. While some would consider this an error, we know it to be the beauty of the business. The variable costs are limited to a scorecard (1 cent), a stubby pencil that is used several times, and the replacement of balls (which are used hundreds of times).
The largest variable that determines the level of success in a miniature golf operation is the percent utilization of the golf course during the season. As the marketing plan points out, there are clearly defined peaks and valleys of activity during a typical week. Evenings and weekends tend to produce very high utilization, even full utilization for much of this time. On the other hand, weekday hours (between 10 am and 4 pm) tend to have lower utilization. On average over the full season, most facilities (with a direct population base of 40,000 to 60,000) experience a utilization of approximately 35%. Sammy’s is fortunate to have a population base of over 150,000 within a 15 mile radius (based on the 2000 US Census). In spite of that, we have used rather conservative estimates of utilization (about 20%) in deriving our projected revenues. But it is worthy to note that if our course utilization were only 10% (half of the 20% projection), we would still break even. This huge margin of error should satisfy even the most skeptical reader.
Break-even Analysis | |
Monthly Revenue Break-even | $16,279 |
Assumptions: | |
Average Percent Variable Cost | 9% |
Estimated Monthly Fixed Cost | $14,842 |
With a first reading, the projected cash flow numbers appear unrealistic. Allow us to reinforce information given in the notes to the sales forecast.
Although the Cash Spending row in our projections contains only payroll expenses, we may choose to pay some bills (from the Bill Payments row) in fewer than 30 days, once the business is up and running; these would then also be part of cash spending. Our current projections, however, were designed conservatively.
The cost of the golf course includes everything except the scorecards. So no balls or clubs are included in the startup costs.
Along with a $20,000 option, Sammy’s will offer $1 lease for the first year. Although this initially sounds unacceptable, it is worth noting the owner will receive $20,000 for the option, and the property has been vacant and for sale for two years, without an offer.
Underwriters are working on an insurance quote. We have used the best estimate of insurance professionals.
The arcade will operate on a 50-50 split with an arcade company. We have shown the revenue as a sale and the arcade companies share as an expense.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $251,018 | $254,433 | $257,917 |
Subtotal Cash from Operations | $251,018 | $254,433 | $257,917 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $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 | $0 | $0 | $0 |
Subtotal Cash Received | $251,018 | $254,433 | $257,917 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $55,450 | $56,836 | $58,257 |
Bill Payments | $152,088 | $148,781 | $156,341 |
Subtotal Spent on Operations | $207,538 | $205,617 | $214,599 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $11,837 | $12,819 | $13,883 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $219,375 | $218,436 | $228,482 |
Net Cash Flow | $31,643 | $35,997 | $29,435 |
Cash Balance | $45,412 | $81,409 | $110,844 |
Estimates for financial projections are prepared with a conservative look at all aspects of the business. We have relied on three external sources for input and validation. We are in contact with two helpful course owners in similar demographic areas. One business has been operating for one year and the other for four years. Their input has been invaluable in comparing theoretical projections with reality. Another excellent source of data is Mulligan-Bogey Leisure Builders; they have built over 400 successful courses and are able to tell a prospective owner what to realistically expect.
It is important to note , based on their past experience, all three sources of information have agreed that our sales projections are either accurate or too low. They also agree the expense projections are either accurate, or too high. Thus we see a conservative forecast, giving both owner and investor a safety buffer.
Accounting and legal costs are projected at $1,250 at the outset for our Sub S Corporation, then another $500 for set-up by the accounting firm. The company will have its books reviewed each quarter; fees for accounting are listed below.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $251,018 | $254,433 | $257,917 |
Direct Cost of Sales | $22,155 | $22,325 | $22,498 |
Other Costs of Sales | $0 | $0 | $0 |
Total Cost of Sales | $22,155 | $22,325 | $22,498 |
Gross Margin | $228,863 | $232,108 | $235,419 |
Gross Margin % | 91.17% | 91.23% | 91.28% |
Expenses | |||
Payroll | $55,450 | $56,836 | $58,257 |
Sales and Marketing and Other Expenses | $9,250 | $6,150 | $6,335 |
Depreciation | $32,640 | $32,640 | $32,640 |
Land Lease | $33,000 | $33,000 | $33,000 |
Utilities | $15,550 | $16,328 | $17,144 |
Insurance | $10,000 | $10,500 | $11,025 |
Payroll Taxes | $6,654 | $6,854 | $7,059 |
Acctg & Legal | $2,750 | $2,833 | $2,917 |
Operating Supplies | $2,510 | $2,585 | $2,663 |
Telephone | $1,800 | $1,854 | $1,910 |
Continuing Education | $8,500 | $3,500 | $3,850 |
Total Operating Expenses | $178,104 | $173,079 | $176,800 |
Profit Before Interest and Taxes | $50,759 | $59,029 | $58,619 |
EBITDA | $83,399 | $91,669 | $91,259 |
Interest Expense | $44,293 | $43,340 | $42,272 |
Taxes Incurred | $2,295 | $5,569 | $5,803 |
Net Profit | $4,170 | $10,119 | $10,543 |
Net Profit/Sales | 1.66% | 3.98% | 4.09% |
The asset side of the balance sheet shows an accurate picture.
The Balance Sheet shows the current liabilities at a zero balance. This is because all purchases and payroll are paid on a cash basis. >/P>
The beauty of this business is beginning to become apparent. There is a reasonably high capital output, but the operation of the business is completed with virtually no inventory to purchase and low labor cost. When the reader combines this information with the fact that the sales forecast is conservative, one can see that success is assured.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $45,412 | $81,409 | $110,844 |
Other Current Assets | $23,230 | $23,230 | $23,230 |
Total Current Assets | $68,642 | $104,639 | $134,074 |
Long-term Assets | |||
Long-term Assets | $649,500 | $649,500 | $649,500 |
Accumulated Depreciation | $32,640 | $65,280 | $97,920 |
Total Long-term Assets | $616,860 | $584,220 | $551,580 |
Total Assets | $685,502 | $688,859 | $685,654 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $6,669 | $12,726 | $12,861 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $6,669 | $12,726 | $12,861 |
Long-term Liabilities | $548,163 | $535,344 | $521,461 |
Total Liabilities | $554,833 | $548,071 | $534,323 |
Paid-in Capital | $140,000 | $140,000 | $140,000 |
Retained Earnings | ($13,501) | ($9,331) | $788 |
Earnings | $4,170 | $10,119 | $10,543 |
Total Capital | $130,669 | $140,788 | $151,332 |
Total Liabilities and Capital | $685,502 | $688,859 | $685,654 |
Net Worth | $130,669 | $140,788 | $151,332 |
As noted earlier, this family entertainment business has no inventory and does not do sales on credit. Therefore several ratios normally deemed important by the reader will not show reasonable numbers. The high value for Profit Before Interest and Taxes is not an error.
The following table outlines some of the more important ratios from the Amusement and Recreation industry. The final column, Industry Profile, details specific ratios based on the industry as it is classified by the NAICS code 713990.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 1.36% | 1.37% | 4.59% |
Percent of Total Assets | ||||
Other Current Assets | 3.39% | 3.37% | 3.39% | 41.52% |
Total Current Assets | 10.01% | 15.19% | 19.55% | 51.30% |
Long-term Assets | 89.99% | 84.81% | 80.45% | 48.70% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 0.97% | 1.85% | 1.88% | 27.43% |
Long-term Liabilities | 79.97% | 77.71% | 76.05% | 27.45% |
Total Liabilities | 80.94% | 79.56% | 77.93% | 54.88% |
Net Worth | 19.06% | 20.44% | 22.07% | 45.12% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 91.17% | 91.23% | 91.28% | 100.00% |
Selling, General & Administrative Expenses | 1.11% | 0.73% | 0.74% | 63.25% |
Advertising Expenses | 2.58% | 1.69% | 1.72% | 4.30% |
Profit Before Interest and Taxes | 20.22% | 23.20% | 22.73% | 4.21% |
Main Ratios | ||||
Current | 10.29 | 8.22 | 10.42 | 1.04 |
Quick | 10.29 | 8.22 | 10.42 | 0.60 |
Total Debt to Total Assets | 80.94% | 79.56% | 77.93% | 58.43% |
Pre-tax Return on Net Worth | 4.95% | 11.14% | 10.80% | 6.31% |
Pre-tax Return on Assets | 0.94% | 2.28% | 2.38% | 15.19% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 1.66% | 3.98% | 4.09% | n.a |
Return on Equity | 3.19% | 7.19% | 6.97% | n.a |
Activity Ratios | ||||
Accounts Payable Turnover | 23.80 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 23 | 30 | n.a |
Total Asset Turnover | 0.37 | 0.37 | 0.38 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 4.25 | 3.89 | 3.53 | n.a |
Current Liab. to Liab. | 0.01 | 0.02 | 0.02 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $61,973 | $91,913 | $121,213 | n.a |
Interest Coverage | 1.15 | 1.36 | 1.39 | n.a |
Additional Ratios | ||||
Assets to Sales | 2.73 | 2.71 | 2.66 | n.a |
Current Debt/Total Assets | 1% | 2% | 2% | n.a |
Acid Test | 10.29 | 8.22 | 10.42 | n.a |
Sales/Net Worth | 1.92 | 1.81 | 1.70 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Date: May 28, 2004
Mulligan-Bogey Leisure Builders Inc., cannot guarantee income. However, with locations similar to yours, we can project the following:
25 players/hour x 8 hours = 200 players | |
200 players/day @ $5/game = $1000/day | |
$1000/day x 90 days = $90,000 | |
Projected receipts/Daytime/Peak Season | $90,000 |
50 player/hour x 5 hours = 250 players | |
250 player/evening @ $5/game = $1250/evening | |
$1250/evening x 90 evenings = $112,500 | |
Projected receipts/Evening/Peak Season | $112,500 |
| |
12 players/hour x 8 hours = 96 players | |
96 players/day @ $5/game = $480 | |
$480/day x 60 days = $28,800 | |
Projected receipts/Daytime/Off Season | $28,800 |
25 players/hour x 5 hours = 125 players | |
125 players/evening @ $5/game – $625/evening | |
$625/evening x 60 evenings = $37,500 | |
Projected receipts/Evening/Off Season | $37,500 |
Total Gross Receipts/Season/Golf Course | $268,800 |
Less estimated rain days 10% | $26,880 |
|
We hope these figures will be helpful to you. We consider 100 players per hour to be 100% capacity; however, we have had customers tell us that 125 players per hour is not unrealistic. Also, consider that many golf courses are able to open for business before May 1 and remain open after October 1, which could further inflate these numbers.
If you have any questions or need further assistance, please feel free to call anytime.
Mulligan-Bogey Leisure Builders
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 | |||||||||||||
Miniature Golf | 0% | $1,800 | $9,300 | $36,000 | $37,200 | $37,200 | $18,000 | $13,020 | $8,400 | $5,040 | $0 | $0 | $4,800 |
Climbing Wall | 0% | $270 | $1,395 | $5,400 | $5,580 | $5,580 | $2,700 | $1,953 | $1,260 | $756 | $0 | $0 | $720 |
Outside Concessions | 0% | $72 | $372 | $1,440 | $1,488 | $1,488 | $720 | $521 | $336 | $202 | $0 | $0 | $192 |
Inside Concessions | 0% | $189 | $977 | $3,780 | $3,906 | $3,906 | $1,890 | $1,367 | $882 | $529 | $0 | $0 | $504 |
Arcade Transactions | 0% | $288 | $1,488 | $5,760 | $5,952 | $5,952 | $2,880 | $2,083 | $1,344 | $806 | $0 | $0 | $768 |
Fish Feeder | 0% | $27 | $140 | $540 | $558 | $558 | $270 | $195 | $126 | $76 | $0 | $0 | $72 |
Total Sales | $2,646 | $13,672 | $52,920 | $54,684 | $54,684 | $26,460 | $19,139 | $12,348 | $7,409 | $0 | $0 | $7,056 | |
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 | |
Outside Concessions | $18 | $93 | $360 | $372 | $372 | $180 | $130 | $84 | $50 | $0 | $0 | $48 | |
Inside Concessions | $66 | $342 | $1,323 | $1,367 | $1,367 | $662 | $478 | $309 | $185 | $0 | $0 | $176 | |
Arcade Transactions | $144 | $744 | $2,880 | $2,976 | $2,976 | $1,440 | $1,042 | $672 | $403 | $0 | $0 | $384 | |
Fish Feeder | $5 | $28 | $108 | $112 | $112 | $54 | $39 | $25 | $15 | $0 | $0 | $14 | |
Subtotal Direct Cost of Sales | $233 | $1,207 | $4,671 | $4,827 | $4,827 | $2,336 | $1,689 | $1,090 | $653 | $0 | $0 | $622 |
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 | $2,500 | $0 | $0 | $2,500 |
Asst. Manager | 0% | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $1,500 | $0 | $0 | $1,500 |
Part time staff (1.5 FTE) | 0% | $700 | $1,500 | $3,000 | $3,000 | $3,000 | $1,500 | $1,000 | $750 | $500 | $0 | $0 | $500 |
Owners (1 FTE) | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 5 | |
Total Payroll | $4,700 | $5,500 | $7,000 | $7,000 | $7,000 | $5,500 | $5,000 | $4,750 | $4,500 | $0 | $0 | $4,500 |
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 | 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 | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | |
Tax Rate | 35.50% | 35.50% | 35.50% | 35.50% | 35.50% | 35.50% | 35.50% | 35.50% | 35.50% | 35.50% | 35.50% | 35.50% | |
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 | $2,646 | $13,672 | $52,920 | $54,684 | $54,684 | $26,460 | $19,139 | $12,348 | $7,409 | $0 | $0 | $7,056 | |
Direct Cost of Sales | $233 | $1,207 | $4,671 | $4,827 | $4,827 | $2,336 | $1,689 | $1,090 | $653 | $0 | $0 | $622 | |
Other Costs of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $233 | $1,207 | $4,671 | $4,827 | $4,827 | $2,336 | $1,689 | $1,090 | $653 | $0 | $0 | $622 | |
Gross Margin | $2,413 | $12,465 | $48,249 | $49,857 | $49,857 | $24,124 | $17,450 | $11,258 | $6,756 | $0 | $0 | $6,434 | |
Gross Margin % | 91.19% | 91.17% | 91.17% | 91.17% | 91.17% | 91.17% | 91.18% | 91.17% | 91.19% | 0.00% | 0.00% | 91.18% | |
Expenses | |||||||||||||
Payroll | $4,700 | $5,500 | $7,000 | $7,000 | $7,000 | $5,500 | $5,000 | $4,750 | $4,500 | $0 | $0 | $4,500 | |
Sales and Marketing and Other Expenses | $1,200 | $1,200 | $3,150 | $650 | $650 | $650 | $150 | $150 | $150 | $150 | $150 | $1,000 | |
Depreciation | $2,720 | $2,720 | $2,720 | $2,720 | $2,720 | $2,720 | $2,720 | $2,720 | $2,720 | $2,720 | $2,720 | $2,720 | |
Land Lease | $2,750 | $2,750 | $2,750 | $2,750 | $2,750 | $2,750 | $2,750 | $2,750 | $2,750 | $2,750 | $2,750 | $2,750 | |
Utilities | $1,000 | $1,250 | $1,500 | $1,500 | $1,500 | $1,500 | $1,250 | $1,750 | $2,250 | $150 | $150 | $1,750 | |
Insurance | $2,500 | $0 | $0 | $2,500 | $0 | $0 | $2,500 | $0 | $0 | $2,500 | $0 | $0 | |
Payroll Taxes | 12% | $564 | $660 | $840 | $840 | $840 | $660 | $600 | $570 | $540 | $0 | $0 | $540 |
Acctg & Legal | $500 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $250 | $0 | $0 | $250 | |
Operating Supplies | $26 | $137 | $529 | $547 | $547 | $265 | $191 | $123 | $74 | $0 | $0 | $71 | |
Telephone | 15% | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 |
Continuing Education | $0 | $0 | $0 | $0 | $0 | $8,500 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $16,110 | $14,617 | $18,889 | $18,907 | $16,407 | $22,945 | $15,561 | $13,213 | $13,384 | $8,420 | $5,920 | $13,731 | |
Profit Before Interest and Taxes | ($13,697) | ($2,152) | $29,360 | $30,950 | $33,450 | $1,179 | $1,889 | ($1,955) | ($6,628) | ($8,420) | ($5,920) | ($7,297) | |
EBITDA | ($10,977) | $568 | $32,080 | $33,670 | $36,170 | $3,899 | $4,609 | $765 | ($3,908) | ($5,700) | ($3,200) | ($4,577) | |
Interest Expense | $3,727 | $3,721 | $3,714 | $3,708 | $3,701 | $3,695 | $3,688 | $3,681 | $3,675 | $3,668 | $3,661 | $3,654 | |
Taxes Incurred | ($6,186) | ($2,085) | $9,104 | $9,671 | $10,561 | ($893) | ($639) | ($2,001) | ($3,658) | ($4,291) | ($3,401) | ($3,888) | |
Net Profit | ($11,239) | ($3,788) | $16,541 | $17,571 | $19,188 | ($1,622) | ($1,161) | ($3,636) | ($6,645) | ($7,797) | ($6,180) | ($7,063) | |
Net Profit/Sales | -424.75% | -27.70% | 31.26% | 32.13% | 35.09% | -6.13% | -6.06% | -29.44% | -89.69% | 0.00% | 0.00% | -100.10% |
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 | $2,646 | $13,672 | $52,920 | $54,684 | $54,684 | $26,460 | $19,139 | $12,348 | $7,409 | $0 | $0 | $7,056 | |
Subtotal Cash from Operations | $2,646 | $13,672 | $52,920 | $54,684 | $54,684 | $26,460 | $19,139 | $12,348 | $7,409 | $0 | $0 | $7,056 | |
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 | $2,646 | $13,672 | $52,920 | $54,684 | $54,684 | $26,460 | $19,139 | $12,348 | $7,409 | $0 | $0 | $7,056 | |
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 | $4,700 | $5,500 | $7,000 | $7,000 | $7,000 | $5,500 | $5,000 | $4,750 | $4,500 | $0 | $0 | $4,500 | |
Bill Payments | $215 | $6,557 | $9,820 | $26,683 | $27,339 | $25,579 | $19,620 | $12,444 | $8,458 | $6,776 | $5,023 | $3,575 | |
Subtotal Spent on Operations | $4,915 | $12,057 | $16,820 | $33,683 | $34,339 | $31,079 | $24,620 | $17,194 | $12,958 | $6,776 | $5,023 | $8,075 | |
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 | $951 | $957 | $963 | $970 | $976 | $983 | $989 | $996 | $1,003 | $1,009 | $1,016 | $1,023 | |
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 | $5,866 | $13,014 | $17,784 | $34,653 | $35,315 | $32,062 | $25,609 | $18,190 | $13,960 | $7,785 | $6,039 | $9,097 | |
Net Cash Flow | ($3,220) | $658 | $35,136 | $20,031 | $19,369 | ($5,602) | ($6,470) | ($5,842) | ($6,551) | ($7,785) | ($6,039) | ($2,041) | |
Cash Balance | $10,549 | $11,206 | $46,343 | $66,374 | $85,743 | $80,141 | $73,671 | $67,829 | $61,277 | $53,492 | $47,453 | $45,412 |
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 | $13,769 | $10,549 | $11,206 | $46,343 | $66,374 | $85,743 | $80,141 | $73,671 | $67,829 | $61,277 | $53,492 | $47,453 | $45,412 |
Other Current Assets | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 | $23,230 |
Total Current Assets | $36,999 | $33,779 | $34,436 | $69,573 | $89,604 | $108,973 | $103,371 | $96,901 | $91,059 | $84,507 | $76,722 | $70,683 | $68,642 |
Long-term Assets | |||||||||||||
Long-term Assets | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 | $649,500 |
Accumulated Depreciation | $0 | $2,720 | $5,440 | $8,160 | $10,880 | $13,600 | $16,320 | $19,040 | $21,760 | $24,480 | $27,200 | $29,920 | $32,640 |
Total Long-term Assets | $649,500 | $646,780 | $644,060 | $641,340 | $638,620 | $635,900 | $633,180 | $630,460 | $627,740 | $625,020 | $622,300 | $619,580 | $616,860 |
Total Assets | $686,499 | $680,559 | $678,496 | $710,913 | $728,224 | $744,873 | $736,551 | $727,361 | $718,799 | $709,527 | $699,022 | $690,263 | $685,502 |
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 | $6,249 | $8,932 | $25,770 | $26,480 | $24,917 | $19,200 | $12,160 | $8,230 | $6,607 | $4,908 | $3,345 | $6,669 |
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 | $6,249 | $8,932 | $25,770 | $26,480 | $24,917 | $19,200 | $12,160 | $8,230 | $6,607 | $4,908 | $3,345 | $6,669 |
Long-term Liabilities | $560,000 | $559,049 | $558,092 | $557,129 | $556,159 | $555,183 | $554,200 | $553,210 | $552,214 | $551,212 | $550,202 | $549,186 | $548,163 |
Total Liabilities | $560,000 | $565,299 | $567,024 | $582,899 | $582,638 | $580,099 | $573,400 | $565,371 | $560,444 | $557,818 | $555,110 | $552,531 | $554,833 |
Paid-in Capital | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 |
Retained Earnings | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) | ($13,501) |
Earnings | $0 | ($11,239) | ($15,026) | $1,515 | $19,086 | $38,274 | $36,652 | $35,491 | $31,856 | $25,210 | $17,414 | $11,234 | $4,170 |
Total Capital | $126,499 | $115,260 | $111,473 | $128,014 | $145,585 | $164,773 | $163,151 | $161,990 | $158,355 | $151,709 | $143,913 | $137,733 | $130,669 |
Total Liabilities and Capital | $686,499 | $680,559 | $678,496 | $710,913 | $728,224 | $744,873 | $736,551 | $727,361 | $718,799 | $709,527 | $699,022 | $690,263 | $685,502 |
Net Worth | $126,499 | $115,260 | $111,473 | $128,014 | $145,585 | $164,773 | $163,151 | $161,990 | $158,355 | $151,709 | $143,913 | $137,733 | $130,669 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
How to make money from a privately owned indoor skatepark, how to make a tally graph in excel.
Golf clubs, both public and private, are part of the leisure and recreation industry. Success depends on maintaining the high level of customer service expected by golfers. Customer retention is critical to a golf club’s bottom line. If the golfers are satisfied with their experience at the golf facility, they will keep coming back. You want your customers to play more often and spend more money each time they visit. A golf club’s revenue streams include green fees or membership dues, golf cart rentals, fees for golf instruction, equipment and clothing sales, and food and beverage sales.
Review past performance. Analyze the previous year’s financial results, and determine which revenue streams met or exceeded a forecast and which fell short of the plan. Analyze the reasons for either outcome. Take a critical look at the overall quality of your service offering. You may find that the course itself needs updating or upgrading to compete with newer facilities.
Evaluate the competition. Have staff members visit your major competitors’ facilities to compare their total service offering to your own, including the quality of the facilities, customer service and the prices charged. Determine what your competitors are doing well and where you have a definite competitive advantage.
Analyze golf industry trends, and trends in the local economy. Obtain National Golf Foundation data on current trends in the golf industry. Forecast whether the number of golfers in your area is likely to increase. Look at the economic conditions in your local area and how that will affect the growth of your customer base.
Set departmental goals. Make them aggressive but realistic. You may decide to emphasize increasing the course’s occupancy during weekdays when play is normally light. Or you might set a goal of increasing clothing sales in the pro shop by 25 percent.
Tie the goals to strategies. If your goal is to increase weekday play, a strategy could be to set up twilight golf leagues to get business people out on the course after work. To increase the number of new customers, obtain press coverage about the course's beauty and challenge.
Create a profit and loss statement forecast. Take your revenue goals and convert them into a forecast for each business segment. Forecast the expenses necessary to attain these goals. Add the departmental plans together into a consolidated plan.
Review and modify the plan. Check the plan for reasonableness and make adjustments. Scale back revenue assumptions that are too aggressive. Make sure your marketing budget is sufficient to generate the increases in customers you have forecast.
Make it an ongoing process to obtain feedback from customers, and take note when they say something disappointed them about your facility. You may find their chief complaint is something you hadn’t thought of, such as the condition of the golf carts.
Chronic slow play has a serious negative impact on potential revenues because you can’t get as many players around the course per day. Provide tips and reminders to players prior to their tee-off times about ways to speed up play and be more courteous to the players behind them.
Brian Hill is the author of four popular business and finance books: "The Making of a Bestseller," "Inside Secrets to Venture Capital," "Attracting Capital from Angels" and his latest book, published in 2013, "The Pocket Small Business Owner's Guide to Business Plans."
Key performance indicators for golf courses, how to write a driving range business proposal, recreation marketing strategy, developing a financial plan for a small business, how to write a department business plan, goals and objectives in restaurant planning, how to make money with golf simulators, how to calculate budgeted revenue, how to measure retail conversion, most popular.
A SWOT analysis is essential in crafting a robust business plan for a golf course . This analysis, which stands for Strengths, Weaknesses, Opportunities, and Threats, helps understand internal and external factors that can impact your business. Strengths and weaknesses are internal to the business, while opportunities and threats are external.
In this article, we’ll explore various examples of strengths, weaknesses, opportunities, and threats, aiding golf course owners in incorporating these insights into their business strategies.
Fully editable 30+ slides Powerpoint presentation business plan template.
Download an expert-built 30+ slides Powerpoint business plan template
Highlight the strengths that set your golf course apart, ensuring a competitive edge and customer loyalty.
Address weaknesses to fortify your golf course for sustainable success.
Seize opportunities to expand and innovate on your golf course.
Prepare for potential threats to ensure the resilience of your golf course.
Privacy overview.
Cookie | Duration | Description |
---|---|---|
BIGipServerwww_ou_edu_cms_servers | session | This cookie is associated with a computer network load balancer by the website host to ensure requests are routed to the correct endpoint and required sessions are managed. |
cookielawinfo-checkbox-advertisement | 1 year | Set by the GDPR Cookie Consent plugin, this cookie is used to record the user consent for the cookies in the "Advertisement" category . |
cookielawinfo-checkbox-analytics | 11 months | This cookie is set by GDPR Cookie Consent plugin. The cookie is used to store the user consent for the cookies in the category "Analytics". |
cookielawinfo-checkbox-functional | 11 months | The cookie is set by GDPR cookie consent to record the user consent for the cookies in the category "Functional". |
cookielawinfo-checkbox-necessary | 11 months | This cookie is set by GDPR Cookie Consent plugin. The cookies is used to store the user consent for the cookies in the category "Necessary". |
cookielawinfo-checkbox-others | 11 months | This cookie is set by GDPR Cookie Consent plugin. The cookie is used to store the user consent for the cookies in the category "Other. |
cookielawinfo-checkbox-performance | 11 months | This cookie is set by GDPR Cookie Consent plugin. The cookie is used to store the user consent for the cookies in the category "Performance". |
CookieLawInfoConsent | 1 year | Records the default button state of the corresponding category & the status of CCPA. It works only in coordination with the primary cookie. |
elementor | never | This cookie is used by the website's WordPress theme. It allows the website owner to implement or change the website's content in real-time. |
viewed_cookie_policy | 11 months | The cookie is set by the GDPR Cookie Consent plugin and is used to store whether or not user has consented to the use of cookies. It does not store any personal data. |
Cookie | Duration | Description |
---|---|---|
__cf_bm | 30 minutes | This cookie, set by Cloudflare, is used to support Cloudflare Bot Management. |
language | session | This cookie is used to store the language preference of the user. |
Cookie | Duration | Description |
---|---|---|
_ga | 2 years | The _ga cookie, installed by Google Analytics, calculates visitor, session and campaign data and also keeps track of site usage for the site's analytics report. The cookie stores information anonymously and assigns a randomly generated number to recognize unique visitors. |
_ga_QP2X5FY328 | 2 years | This cookie is installed by Google Analytics. |
_gat_UA-189374473-1 | 1 minute | A variation of the _gat cookie set by Google Analytics and Google Tag Manager to allow website owners to track visitor behaviour and measure site performance. The pattern element in the name contains the unique identity number of the account or website it relates to. |
_gid | 1 day | Installed by Google Analytics, _gid cookie stores information on how visitors use a website, while also creating an analytics report of the website's performance. Some of the data that are collected include the number of visitors, their source, and the pages they visit anonymously. |
browser_id | 5 years | This cookie is used for identifying the visitor browser on re-visit to the website. |
WMF-Last-Access | 1 month 18 hours 11 minutes | This cookie is used to calculate unique devices accessing the website. |
IMAGES
VIDEO
COMMENTS
Business Overview. Savannah Oaks Golf Course is a newly established, full-service golf course business in Savannah, Georgia. Savannah Oaks Golf Course will be the most reliable, cost-effective, and efficient choice for customers who live in Savannah and the surrounding communities. Savannah Oaks Golf Course will provide a comprehensive menu of ...
Our golf course business plan is structured to cover all essential aspects needed for a comprehensive strategy. It outlines the course's operations, marketing strategy, market environment, competitors, management team, and financial forecasts. Executive Summary: Offers an overview of your golf course's business concept, market analysis ...
Golf Course Business Plan. Over the past 20+ years, we have helped over 1,000 entrepreneurs and business owners create business plans to start and grow their golf courses. On this page, we will first give you some background information with regards to the importance of business planning. We will then go through a golf course business plan step ...
Writing a golf course business plan is a crucial step toward the success of your business. Here are the key steps to consider when writing a business plan: 1. Executive Summary. An executive summary is the first section planned to offer an overview of the entire business plan. However, it is written after the entire business plan is ready and ...
A Sample Golf Course & Resort Business Plan Template. 1. Industry Overview. A golf course is an area of land laid out for golf with a series of 9 or 18 holes each including tee, fairway, and putting green and often one or more natural or artificial hazards —called also golf links. A standard full-scale golf course has 125 to 175 acres (51 to ...
Members will have a 30% discount on course use and a 20% diwcount on purchases in the Pro Shop. Day Use Fee: 9 holes is $50 (members $34). 18 holes is $90 (members $67). Willow Park Golf Course will offer the following Day USe Packages: 9 Holes: 3 days-$125, 7 days-$135, 10 days-$425, and 14 days-$595.
A golf course license grants permission to operate a golf facility, while a business permit enables you to register your business with local authorities. In addition, all golf courses must comply with regulations that are often specific to certain states or areas. These might include health and safety rules as well as zoning restrictions.
2.1 The Business. Eden Golf will be a fully licensed and insured golf course, located at a 30-minute drive from Downtown Manhattan in the New York City. An 86 acres, 18-hole facility which was previously used as Star Golf Course for ten years has been acquired to be turned into the new course.
The executive summary of a golf course business plan is a concise overview of the entire plan, highlighting the key aspects that make your venture unique and compelling. ... These tables should clearly outline the revenue, costs, and projected profits for each year. Here is an example of a simplified table representing the financial projections ...
To help entrepreneurs set their business up for success, the #1 Golf Course Business Plan Template & Guidebook provides key guidance, resources and step-by-step instructions. With this comprehensive playbook, anyone looking to launch a golf course will have an easy-to-follow blueprint to succeed. Written by:
When writing the strategy section of a business plan for your golf course, it is essential to include information about your competitive edge, pricing strategy, sales & marketing plan, milestones, and risks and mitigants. The competitive edge subsection should explain what sets your company apart from its competitors.
A golf course business plan is a comprehensive document that outlines the objectives, strategies, and financial forecasts for establishing and operating a golf course facility.
Download this free golf course business plan template, with pre-filled examples, to create your own plan. Download Now ... Follow these tips to quickly develop a working business plan from this sample. 1. Don't worry about finding an exact match. We have over 550 sample business plan templates. So, make sure the plan is a close match, but don't ...
A golf course business plan is essential for outlining the financial and operational details of your new venture. With a solid plan in place, you'll have a roadmap to launch and grow a profitable golf course. In this article, we'll explore why a golf course business plan is so important and provide tips for writing your own plan in 2023.
2. Draft a golf course business plan. Creating a comprehensive business plan is essential when starting a golf course as it will guide your venture's direction and help secure funding. This plan should encompass all key aspects of the business, from market analysis to operational strategies.
An Ultimate Golf Course Business Plan Sample provides a strategic layout for launching or improving a golf course enterprise. It details finances, marketing strategies, operations, and management plans. Crafting a precise business plan is crucial for any golf course venture aiming to succeed in a competitive market. It provides the framework ...
1.2 Objectives. The main objective of Sammy's is to use a "World Class" miniature golf course to provide a safe, relaxing setting for family and friends to enjoy quality time together, while participating in fun and exciting outdoor activities. Objectives include: Open for business on April 15.
The Turner Valley Golf and Country Club 2017 - 2020 Strategic Plan established five strategic goals to guide the work of the organization over the next three years. The following 2019 Business Plan and Budgets directly aligns with the strategic plan priorities and identifies annual programs, objectives and key measures toward achieving the ...
The business plan basics 📜. Your business plan is like a scorecard for your golf course venture. Start with a mission and vision statement that reflects your passion for the game and the vision you have for your golf course. This is your chance to let your golf-loving heart shine! Next up is the SWOT analysis.
A golf club's revenue streams include green fees or membership dues, golf cart rentals, fees for golf instruction, equipment and clothing sales, and food and beverage sales. Review past performance.
Golf Course Business Plan--sample - Free download as Word Doc (.doc), PDF File (.pdf), Text File (.txt) or read online for free. This sample business plan was created with business plan Pro, the best selling business planning software. You can easily edit this sample and create your own financial tables and graphs. You do not have permission to resell, reproduce, publish, distribute or even ...
5 Year Strategy. ic Plan2020-2025Executive SummaryIn March 2020, the then Board of Cavendish Club communicated to members that the Club was in dire financial straits with a real possibility that it would breach its. nding limits and become insolvent. This situation arose due to dificult economic conditions and falling membership whilst costs ...
A SWOT analysis is essential in crafting a robust business plan for a golf course. This analysis, which stands for Strengths, Weaknesses, Opportunities, and Threats, helps understand internal and external factors that can impact your business. Strengths and weaknesses are internal to the business, while opportunities and threats are external.
Companies like Arccos Golf and SuperSpeed Golf are great examples of successful ventures in the golf industry. Each has taken a different path. Arccos, known for its advanced golf analytics and shot-tracking systems, leveraged data to enhance player performance, attracting a mix of direct customers and B2B partnerships with equipment manufacturers.