For family celebrations Kid Kingdom will offer three birthday packages for parties of 8 of more, consisting of a two hour limited time of play, birthday cake and ice cream, free game tokens, and, depending on the type of package, pizza or hot dogs and a special gift for the birthday child. The three birthday packages offered include the following:
έ Regal Celebration $7.95 per child Three game tokens per child Invitations/Balloons Nine-inch double layer cake Pop/punch Ice cream
έ Supreme Celebration $8.95 per child Three game tokens per child Invitations/Balloons Half-sheet cake Pop/punch Ice cream Pizza or hot dogs Special Kid Kingdom gift for the birthday child
"Supreme "Theme" Celebration $10.95-$12.95 per child Includes all items in Supreme Celebration, plus: Special theme gifts for all children in the party Custom decorated half-sheet cake
The gift shop will contain various souvenir merchandise available for sale such as T-shirts, hats, sweaters, and wristbands with the Kid Kingdom logo. The gift shop will also provide various prizes and gifts for children to redeem with tickets received from completing the games of skill.
Source | Revenue | % of Total |
Admissions | 279,002 | 28% |
Games | 225,456 | 23% |
Snack Bar | 300,608 | 30% |
Birthday Parties | 131,240 | 14% |
Gifts/Souvenirs | 39,455 | 4% |
Misc. | 10,800 | 1% |
$986,561 or $82,213/month | 100% |
Projected fixed costs for an average month include the following:
Rent | 8,750 |
Utilities | 2,083 |
Insurance | 1,400 |
Maintenance | 2,060 |
Taxes | 1,458 |
Depreciation | 6,700 |
Advertising | 3,335 |
Interest | 1,000 |
Salaries | 24,133 |
$50,919 |
Hence, at a projected gross margin of 78% (contribution margin of 83% less franchise fees of 5% of sales) monthly break-even volume is:
$50,919/.78 = $65,281 or 4,340 visits per month
Per the attached financial projections, break-even is projected to be achieved at a monthly revenue level of $65,281. Given our revenue forecasts of $82,213 per month, it appears that we will be able to exceed break-even revenue levels at significantly less volume. Competitive assessment suggests that indoor playgrounds of comparable size and scope typically exceed the break-even monthly sales level within the first month after opening.
Initially, store operating hours will be from 10 AM to 9 PM Monday through Thursday, 10 AM to 10 PM Friday and Saturday, and 12 PM to 6 PM on Sunday.
ParkPlay, Inc. | Playpark equipment/toddler equipment |
Simmons, Inc. | Playpark equipment |
Nisco, Inc. | Gaming equipment |
Liveball, Inc. | Gaming equipment |
Springwall, Inc. | Gaming equipment |
Lyons & Associates | Magic Keyboard |
Okemos Food Equipment Co. | Restaurant equipment, furniture, party rooms |
Symtec | Restaurant supplies (includes pizza ingredients) |
Best Cola | Soft drinks, punches, juices |
Livewire Computers | Computer software package |
TNB | Computer hardware |
Equipment | 397,000 |
Leasehold Improvements | 30,000 |
Lease—first month's rent | 8,750 |
Lease—security deposit | 8,750 |
Insurance (6 mos.) | 7,500 |
Legal/accounting fees | 2,000 |
Licenses and permits | 1,500 |
Training | 2,500 |
Architect | 3,500 |
Uniforms | 1,500 |
Misc. (unanticipated) | 14,000 |
$475,000 | |
Franchise fee | 30,000 |
Inventory | 7,500 |
Working Capital | 50,000 |
$564,500 |
We have identified a prospective rental location of 14,000 square feet and have negotiated a ten-year lease with one ten-year optional extension. The rental payment schedule is as follows:
$7.50/sq.ft. | $8.00/sq.ft. |
$8.50/sq.ft. | $9.00/sq.ft. |
$9.50/sq.ft. | $10.00/sq.ft. |
The terms of this lease call for a one month's rent security deposit. Per agreement with the prospective landlord, our first ninety days of occupancy will be free of rent. We anticipate the first thirty days of that period will be devoted to equipment set-up and staff training, hence we estimate approximately sixty days after opening as the date the first rental payment will be due. The lease does not contain a percentage rent clause based on achievement of certain sales levels.
The majority of leasehold improvements will be completed by the landlord prior to our occupancy. These include painted outer walls, carpeted and/or tiled flooring, acoustical tile drop ceiling with recessed flourescent lighting, two restrooms, and a manager's office. Items we have budgeted for include: party room construction (estimated by landlord at $10,000), signage - an exterior facade sign, an interior neon sign, and an exterior sign for the shopping center's pylon sign [estimated at $15,000), front entry desk and counter-tops (estimated by franchisor at $9,000), and wall decorations, decorative lighting, party room decoration, storage room shelving and lockers, workshop/game repair room, and miscellaneous items (total budget of $11,000).
In addition to the leasehold improvements, we have budgeted $50,000 for restaurant fixtures and furnishings. These include pizza ovens, refrigeration units, beverage dispensers, sinks, countertops, tables and bench seats, and storage shelving. The two most significant equipment expenditures are the main playpark structure (including the toddler play structure) and the various games of skill. The total cost of the playpark structure has been budgeted at $220,000 and depends on many factors, including its overall size, configuration, and complexity. The franchisor has developed several playpark layouts to accomodate the unique characteristics of our rental space. Preliminary estimates from two indoor playground manufacturers have been in the range of $175,000 - $200,000 for the entire playpark structure. Typically, 50% of the total purchase price is due upon ordering the equipment and the remaining 50% is due upon shipment. Lead-time for playpark equipment has been estimated at 7-8 weeks. The total cost of the games of skill has been budgeted at $75,000. The franchisor has developed an extensive list of pre-approved games of skill to select from, most individual games priced between $2,000 and $5,000 each. Most game equipment companies also require 50% down when ordering and the remaining 50% upon shipment with an estimated lead-time of 4-6 weeks. We have also budgeted $15,000 for computer hardware, $5,000 for the franchisor's software programs, and $5,000 for miscellaneous office equipment, such as a copy machine, fax machine, public address system, and telephones.
The depreciable costs listed above are summarized as follows:
Play Equipment | 220,000 | 5 years |
Restaurant Equipment | 50,000 | 7 years |
Leasehold Improvements | 30,000 | 31 ½ years |
Office/Computer Equipment | 27,000 | 5 years |
Games | 75,000 | 7 years |
Furniture/Signs/Misc. | 25.000 | 7 years |
$427,000 |
These capital expenditures will be depreciated using the Modified Accelerated Costs Recovery System (MACRS) over various lengths depending on the useful lifes of the assets as mentioned above.
Utilities include electricity, gas, and water/sewer. Our estimates of electricity, gas, and water/sewer costs (based on franchisor estimates and contact with Detroit Edison, MichCon, and the City water department), suggest annual utilities will cost approximately $25,000.
Kids World will carry extensive insurance policies protecting it in the event of lawsuit. The insurance policies carried include: $1,000,000 per incident premises liability insurance covering bodily injury, property damage, and non-owned autos; $1,000,000 product liability insurance coverage; 100% replacement coverage on building contents and leasehold improvements; three month business interruption insurance, and worker's compensation insurance as required by law. These insurance policies have been estimated at $15,000 on an annual basis.
Inventory will consist of redemption items, game tokens, tickets, identification bracelets, paper products, food ingredients, restaurant supplies, and gift shop sale items. The budgeted initial investment in inventory is $7,500 based on franchisor estimates.
Based on franchisor estimates, Kid's World will require $50,000 of available cash, line of credit, or other liquid reserves to cover operating expenses for wages, utilities, rent, and similar expenses.
The business will be organized as a partnership under the name of Kid's World. Thomas Jones and Alice Cushaw will serve as Registered Agents.
Monday-Thursday | Friday | Saturday | Sunday | ||||
Mgr-owner | as needed | 1 | as needed | 1 | 1 | 1 | 1 |
Mgr-employee | 1 | 1 | 1 | 1 | |||
Ass't Mgr | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Party Coord | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Restaurant Staff | 2 | 2 | 2 | 4 | 4 | 4 | 4 |
Play Monitors | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
Front Desk | 1 | 2 | 2 | 2 | 3 | 3 | 3 |
Misc. | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
In the event Kid's World's acceptance is slower than anticipated, expenses can be reduced as follows:
Certain games and planned playpark additions can be leased, reducing up-front cash expenditures by $20,000 - $50,000.
The Secretary position can be eliminated and its job responsibilities performed by the two Assistant Managers. This can reduce salary expenditures by $20,000 annually.
Since the majority of Kid's World's employees are part-time and only scheduled to work up to two weeks in advance, the employment level can quickly and easily be adjusted to operating conditions.
Management fees can be reduced or eliminated entirely, as the member-managers do not depend on the business as their main source of income. This can reduce expenditures by up to 5.0% of sales, or up to $50,000.
These savings can significantly reduce operating expenses in the event of unforseen circumstances, lowering the break-even volume of the store.
Region | Miles from store | Population aged 0-13 | Avg household income |
A | 5 | 23,061 | $55,000 |
B | 10 | 38,869 | $52,748 |
C | 25 | 49,121 | $45,861 |
Miles from store | Market penetration | No. of initial visits | Percentage returning | No. of return trips (7× per child) |
0-5 | 30% | 6,918 | 67% | 32,447 |
5-10 | 25% | 3,952 | 67% | 18,535 |
10-25 | 15% | 1,538 | 50% | 5,382 |
Number of visits per year | 56364 | ||
Average admission revenue per visitor | $4.95 | ||
Total admission revenue | $279,002 | 28% | |
Number of visits per year | 56,364 | ||
Average game revenue per visitor | $4.00 | ||
Total game revenue | $225,456 | 23% | |
Food | |||
Number of visits (children) per year | 56,364 | ||
Average number of children per parent | 3 | ||
Percentage of total visitors purchasing food | 80% | ||
Total number of visitors purchasing food | 60,122 | ||
Average food revenue per visitor | $5.00 | ||
Total food revenue | $300,608 | 30% | |
Number of parties per year | 800 | ||
Average number of children per party | 12 | ||
Average revenue per party | $95.40 | ||
Total Regal Celebration revenues | $76,320 | ||
Number of parties per year | 400 | ||
Average number of children per party | 10 | ||
Average revenue per party | $89.50 | ||
Total Supreme Celebration revenues | $35,800 | ||
Number of parties per year | 200 | ||
Average number of children per party | 8 | ||
Average revenue per party | $95.60 | ||
Total Supreme Theme revenues | $19,120 | ||
Total party revenue | $131,240 | 13% |
Number of visits per year | 56,364 | ||
Percentage of visitors purchasing souveniers | 5% | ||
Average souvenier revenue per visitor | $14.00 | ||
Total gift/souvenier revenue | $39,455 | 4% | |
Number of events per year | 36 | ||
Average number of children per event | 30 | ||
Average revenue per visitor | $10.00 | ||
Total special events revenue | $10,800 | 1% | |
$30,000 | |||
(two months free) | $8,750 | ||
Square footage | 14,000 | ||
Cost/sq.ft. | $7.50 | ||
$8,750 | |||
Play structure | $220,000 | ||
Games | $75,000 | ||
Furniture and fixtures | $10,000 | ||
Restaurant equipment | $50,000 | ||
Signs | $15,000 | ||
Computer hardware | $15,000 | ||
Computer software | $5,000 | ||
Telephone system | $2,000 | ||
Misc. office equipment | $5,000 | ||
Total Equipment | $397,000 | ||
Franchise fee | $30,000 | ||
Insurance (6 mos.) | $7,500 | ||
Licenses and permits | $1,500 | ||
Training costs | $2,500 | ||
Architect | $3,500 | ||
Legal and accounting fees | $2,000 | ||
Uniforms | $1,500 | ||
Inventory | $7,500 | ||
Working Capital | $50,000 | ||
Misc. (unanticipated costs) | $14,000 | ||
Number | Annual Salary | Total | |
Manager | 1 | $32,000 | $32,000 |
Assistant Managers | 2 | $20,000 | $40,000 |
Secretary | 1 | $20,000 | $20,000 |
Total fall-time | 4 | $92,000 |
Number | Average Rate/hr | Average Hrs/wk | Total | |
Restaurant workers | 12 | $5.00 | 20 | $62,400 |
Monitors | 12 | $5.00 | 20 | $62,400 |
Front desk | 10 | $5.00 | 20 | $52,000 |
Misc. | 4 | $5.00 | 20 | $20,800 |
Total part-time | 34 | $197,600 | ||
Net Income before Management Fee | Management Fee as% of Sales | ||
$0 | − | $50,000 | 0.0% |
$50,000 | − | $100,000 | 2.0% |
$100,000 | − | $150,000 | 4.0% |
$150,000 | + | 5.0% |
Amount | Percentage | ||
Contribution of Owners | $200,000 | ||
Contribution of Investors | $200,000 | ||
Total Equity | $400,000 | 70.9% | |
Bank Loan - 5 yr. term | $114,500 | ||
Line of Credit | $50,000 | ||
Total Debt | $164,500 | 29.1% | |
Total Initial Investment | $564,500 | ||
Net Sales | $986,561 | $1,035,889 | $1,087,683 | $1,142,067 | $1,199,171 | 5.0% sales growth |
Cost of goods sold | 137,033 | 143,885 | 151,079 | 158,633 | 166,565 | 13.9% of sales |
Gross Profit | $849,527 | $892,004 | $936,604 | $983,434 | $1,032,606 | |
Rent | 87,500 | 105,000 | 112,000 | 119,000 | 119,000 | per lease |
Utilities | 25,000 | 25,750 | 26,523 | 27,318 | 28,138 | 3.0% inflation |
Repairs and maintenance | 20,833 | 22,660 | 23,340 | 24,040 | 24,761 | 3.0% inflation |
General taxes | 17,500 | 21,630 | 22,279 | 22,947 | 23,636 | 3.0% inflation |
Telephone expense | 10,000 | 10,300 | 10,609 | 10,927 | 11,255 | 3.0% inflation |
Salaries and wages | 289,600 | 298,288 | 307,237 | 316,454 | 325,947 | 3.0% wage growth |
Insurance - general | 17,333 | 18,334 | 18,884 | 19,451 | 20,034 | 3.0% inflation |
Insurance - health | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | manager only |
Permits and licenses | 1,500 | 0 | 0 | 0 | 0 | one-time expense |
Bank service charge | 1,424 | 1,424 | 1,424 | 1,424 | 1,424 | ongoing |
Legal and accounting | 8,000 | 4,000 | 4,000 | 4,000 | 4,000 | ongoing |
Depreciation | 85,400 | 85,400 | 95,400 | 95,400 | 109,400 | SL 5 yrs |
Amortization | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | amort 10 yrs |
Office expense | 9,866 | 10,359 | 10,877 | 11,421 | 11,992 | 1.0% of sales |
Supplies | 58,207 | 61,117 | 64,173 | 67,382 | 70,751 | 5.9% of sales |
Franchise fees | 49,328 | 51,794 | 54,384 | 57,103 | 59,959 | 5.0% of sales |
Training | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | ongoing |
Security and alarm expense | 280 | 280 | 280 | 280 | 280 | ongoing |
Bad checks | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | $1,000 allowance |
Payroll taxes | 28,960 | 29,829 | 30,724 | 31,645 | 32,595 | 10.0% of salary |
Sales tax expense | 20,404 | 21,424 | 22,495 | 23,620 | 24,801 | food sales |
Operating supplies | 19,731 | 20,718 | 21,754 | 22,841 | 23,983 | 2.0% of sales |
Advertising | 39,731 | 40,718 | 41,754 | 42,841 | 43,983 | 2.0% of sales + regional |
Entertainment, promotion and meals | 400 | 0 | 0 | 0 | 0 | one-time expense |
Michigan single business tax | 392 | 392 | 392 | 392 | 392 | provision |
Interest expense | 7,312 | 8,214 | 6,309 | 4,225 | 1,946 | 9.0% interest rate |
Management fees | 0 | 0 | 21,754 | 22,841 | 23,983 | per schedule |
Total Operating Expense | $807,001 | $845,931 | $904,890 | $933,853 | $970,560 | |
Cash | $50,000 | $154,577 | $206,196 | $301,580 | $342,784 | $478,224 | |
Prepaid insurance | 0 | 0 | 0 | 0 | 0 | 0 | |
Prepaid taxes | 0 | 0 | 0 | 0 | 0 | 0 | |
Inventories | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | |
Total current assets | 57,500 | 162,077 | 213,6% | 309,080 | 350,284 | 485,724 | |
Furniture and fixtures | 10,000 | 10,000 | 10,000 | 10,000 | 15,000 | 15,000 | |
Playground equipment | 220,000 | 220,000 | 260,000 | 260,000 | 290,000 | 290,000 | |
Games | 75,000 | 75,000 | 85,000 | 85,000 | 95,000 | 95,000 | |
Leasehold improvements | 30,000 | 30,000 | 30,000 | 30,000 | 50,000 | 50,000 | |
Office equipment | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | |
Signs | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | |
Computer equipment | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | |
Kitchen equipment | 50,000 | 50,000 | 50,000 | 50,000 | 55,000 | 55,000 | |
Total PPE | 427,000 | 427,000 | 477,000 | 477,000 | 547,000 | 547,000 | |
Less: Accumulated Depreciation | 0 | 85,400 | 170,800 | 266,200 | 361,600 | 471,000 | SL Depr |
Total Property, Plant and Equipment | 427,000 | 341,600 | 306,200 | 210,800 | 185,400 | 76,000 | |
Franchise cost - net | 30,000 | 27,000 | 24,000 | 21,000 | 18,000 | 15,000 | 10-yr amort |
Total Assets | $514,500 | $530,677 | $543,896 | $540,880 | $553,684 | $576,724 | |
Accounts payable | 0 | 0 | 0 | 0 | 0 | 0 | |
Notes payable | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
Intermediate-term Debt | 114,500 | 100,151 | 79,297 | 56,566 | 31,790 | 4,783 | 5-yr payback |
Paid-in Capital | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | |
Accumulated Adjustments Account | |||||||
Opening Balance | 0 | 0 | 30,526 | 64,599 | 84,314 | 121,895 | |
Net income | 0 | 42,526 | 46,073 | 31,714 | 49,581 | 62,046 | |
Distributions | 0 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 3% payout |
Closing Balance | 0 | 30,526 | 64,599 | 84,314 | 121,895 | 171,941 | |
Total Stockholder's Equity | 400,000 | 430,526 | 464,599 | 484,314 | 521,895 | 571,941 | |
Total Liabilities and Stock Equity | $514,500 | $530,677 | $543,896 | $540,880 | $553,684 | $576,724 |
Net income | $42,526 | $46,073 | $31,714 | $49,581 | $62,046 |
Depreciation | 85,400 | 85,400 | 95,400 | 95,400 | 109,400 |
Amortization | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Increase in current liabilities | 0 | 0 | 0 | 0 | 0 |
Decrease in current assets | 0 | 0 | 0 | 0 | 0 |
Net Cash Provided by Operations | 130,926 | 134,473 | 130,114 | 147,981 | 174,446 |
Purchase of equipment | 0 | 50,000 | 0 | 50,000 | 0 |
Addition to leasehold improvements | 0 | 0 | 0 | 20,000 | 0 |
Net Cash Used by Investing Activities | 0 | 50,000 | 0 | 70,000 | 0 |
Loan Proceeds | 0 | 0 | 0 | 0 | 0 |
Repayment of Debt | 14,349 | 20,854 | 22,731 | 24,777 | 27,007 |
Distributions to shareholders | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 |
Net Cash Provided by Financing Activities | (26,349) | (32,854) | (34,731) | (36,777) | (39,007) |
Net Increase (Deer) in cash | 104,577 | 51,619 | 95,384 | 41,204 | 135,440 |
Cash at beginning of year | 50,000 | 154,577 | 206,196 | 301,580 | 342,784 |
Cash at end of year | $154,577 | $206,196 | $301,580 | $342,784 | $478,224 |
Net Sales | $73,992 | $90,435 | $98,656 | $106,877 | $98,656 |
Cost of goods sold | 10,277 | 12,561 | 13,703 | 14,845 | 13,703 |
Gross Profit | $63,715 | $77,873 | $84,953 | $92,032 | $84,953 |
Rent | 0 | 0 | 8,750 | 8,750 | 8,750 |
Utilities | 2,083 | 2,083 | 2,083 | 2,083 | 2,083 |
Repairs and maintenance | 1,250 | 1,250 | 1,833 | 1,833 | 1,833 |
General taxes | 0 | 0 | 1,750 | 1,750 | 1,750 |
Telephone expense | 833 | 833 | 833 | 833 | 833 |
Salaries and wages | 21,720 | 26,547 | 28,960 | 31,373 | 28,960 |
Insurance - general | 1,444 | 1,444 | 1,444 | 1,444 | 1,444 |
Insurance - health | 150 | 150 | 150 | 150 | 150 |
Permits and licenses | 1,500 | 0 | 0 | 0 | 0 |
Bank service charge | 119 | 119 | 119 | 119 | 119 |
Legal and accounting | 4,333 | 333 | 333 | 333 | 333 |
Depreciation | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 |
Amortization | 250 | 250 | 250 | 250 | 250 |
Office expense | 740 | 904 | 987 | 1,069 | 987 |
Supplies | 4,366 | 5,336 | 5,821 | 6,306 | 5,821 |
Franchise fees | 3,700 | 4,522 | 4,933 | 5,344 | 4,933 |
Training | 2,500 | 0 | 0 | 0 | 0 |
Security and alarm expense | 280 | 0 | 0 | 0 | 0 |
Bad checks | 83 | 83 | 83 | 83 | 83 |
Payroll taxes | 2,172 | 2,655 | 2,896 | 3,137 | 2,896 |
Sales tax expense | 1,530 | 1,870 | 2,040 | 2,210 | 2,040 |
Operating supplies | 1,480 | 1,809 | 1,973 | 2,138 | 1,973 |
Advertising | 3,147 | 3,475 | 3,640 | 3,804 | 3,640 |
Entertainment, promotion and meals | 400 | 0 | 0 | 0 | 0 |
Michigan single business tax | 0 | 0 | 0 | 0 | 0 |
Interest expense | 0 | 0 | 0 | 859 | 847 |
Management fees | 0 | 0 | 0 | 0 | 0 |
Total Operating Expense | $61,196 | $60,781 | $75,996 | $80,986 | $76,843 |
Net Income | $2,518 | $17,093 | $8,957 | $11,046 | $8,110 |
$90,435 | $61,660 | $57,549 | $61,660 | $78,103 | $73,992 | $94,545 | $986,561 |
12,561 | 8,565 | 7,994 | 8,565 | 10,848 | 10,277 | 13,132 | 137,033 |
$77,873 | $53,095 | $49,556 | $53,095 | $67,254 | $63,715 | $81,413 | $849,527 |
8,750 | 8,750 | 8,750 | 8,750 | 8,750 | 8,750 | 8,750 | 87,500 |
2,083 | 2,083 | 2,083 | 2,083 | 2,083 | 2,083 | 2,083 | 25,000 |
1,833 | 1,833 | 1,833 | 1,833 | 1,833 | 1,833 | 1,833 | 20,833 |
1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 17,500 |
833 | 833 | 833 | 833 | 833 | 833 | 833 | 10,000 |
26,547 | 18,100 | 16,893 | 18,100 | 22,927 | 21,720 | 27,753 | 289,600 |
1,444 | 1,444 | 1,444 | 1,444 | 1,444 | 1,444 | 1,444 | 17,333 |
150 | 150 | 150 | 150 | 150 | 150 | 150 | 1,800 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500 |
119 | 119 | 119 | 119 | 119 | 119 | 119 | 1,424 |
333 | 333 | 333 | 333 | 333 | 333 | 333 | 8,000 |
7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 85,400 |
250 | 250 | 250 | 250 | 250 | 250 | 250 | 3,000 |
904 | 617 | 575 | 617 | 781 | 740 | 945 | 9,866 |
5,336 | 3,638 | 3,395 | 3,638 | 4,608 | 4,366 | 5,578 | 58,207 |
4,522 | 3,083 | 2,877 | 3,083 | 3,905 | 3,700 | 4,727 | 49,328 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 280 |
83 | 83 | 83 | 83 | 83 | 83 | 83 | 1,000 |
2,655 | 1,810 | 1,689 | 1,810 | 2,293 | 2,172 | 2,775 | 28,960 |
1,870 | 1,275 | 1,190 | 1,275 | 1,615 | 1,530 | 1,955 | 20,404 |
1,809 | 1,233 | 1,151 | 1,233 | 1,562 | 1,480 | 1,891 | 19,731 |
3,475 | 2,900 | 2,818 | 2,900 | 3,229 | 3,147 | 3,558 | 39,731 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 |
0 | 0 | 0 | 0 | 0 | 0 | 392 | 392 |
836 | 824 | 813 | 801 | 789 | 777 | 765 | 7,312 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
$72,700 | $58,227 | $56,149 | $58,203 | $66,455 | $64,377 | $75,087 | $807,001 |
$5,174 | ($5,131) | ($6,593) | ($5,108) | $799 | ($663) | $6,326 | $42,527 |
Cash | $50,000 | $59,885 | $84,344 | $100,668 | $117,486 |
Prepaid insurance | 0 | 0 | 0 | 0 | 0 |
Prepaid taxes | 0 | 0 | 0 | 0 | 0 |
Inventories | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 |
Other | 0 | 0 | 0 | 0 | 0 |
Total current assets | 57,500 | 67,385 | 91,844 | 108,168 | 124,986 |
Furniture and fixtures | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Playground equipment | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 |
Games | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 |
Leasehold improvements | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
Office equipment | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
Signs | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
Computer equipment | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
Kitchen equipment | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
Total PPE | 427,000 | 427,000 | 427,000 | 427,000 | 427,000 |
Less: Accum. Depreciation | 0 | 7,117 | 14,233 | 21,350 | 28,467 |
Total PPE | 427,000 | 419,883 | 412,767 | 405,650 | 398,533 |
Franchise cost - net | 30,000 | 29,750 | 29,500 | 29,250 | 29,000 |
Total Assets | $514,500 | $517,018 | $534,111 | $543,068 | $552,519 |
Accounts payable | 0 | 0 | 0 | 0 | 0 |
Notes payable | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Intermediate-term Debt | 114,500 | 114,500 | 114,500 | 114,500 | 112,906 |
Paid-in Capital | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
Accumulated Adjustments Account | |||||
Opening Balance | 0 | 0 | 2,518 | 19,611 | 28,568 |
Net income | 0 | 2,518 | 17,093 | 8,957 | 11,046 |
Distributions | 0 | 0 | 0 | 0 | 0 |
Closing Balance | 0 | 2,518 | 19,611 | 28,568 | 39,613 |
Total Stockholder's Equity | 400,000 | 402,518 | 419,611 | 428,568 | 439,613 |
Total Liabilities & Stock, Equity | $514,500 | $517,018 | $534,111 | $543,068 | $552,519 |
$131,368 | $142,314 | $142,955 | $142,134 | $142,798 | $149,370 | $154,479 | $154,577 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
138,868 | 149,814 | 150,455 | 149,634 | 150,298 | 156,870 | 161,979 | 162,077 |
10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 |
75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 |
30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
427,000 | 427,000 | 427,000 | 427,000 | 427,000 | 427,000 | 427,000 | 427,000 |
35,583 | 42,700 | 49,817 | 56,933 | 64,050 | 71,167 | 78,283 | 85,400 |
391,417 | 384,300 | 377,183 | 370,067 | 362,950 | 355,833 | 348,717 | 341,600 |
28,750 | 28,500 | 28,250 | 28,000 | 27,750 | 27,500 | 27,250 | 27,000 |
$559,034 | $562,614 | $555,888 | $547,700 | $540,998 | $540,203 | $537,946 | $530,677 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
111,311 | 109,717 | 108,123 | 106,528 | 104,934 | 103,340 | 101,745 | 100,151 |
400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
39,613 | 47,723 | 52,897 | 47,765 | 41,172 | 36,064 | 36,863 | 36,201 |
8,110 | 5,174 | (5,131) | (6,593) | (5,108) | 799 | (663) | 6,326 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,000 |
47,723 | 52,897 | 47,765 | 41,172 | 36,064 | 36,863 | 36,201 | 30,527 |
447,723 | 452,897 | 447,765 | 441,172 | 436,064 | 436,863 | 436,201 | 430,527 |
$559,034 | $562,614 | $555,888 | $547,700 | $540,998 | $540,203 | $537,946 | $530,677 |
Net income | $2,518 | $17,093 | $8,957 | $11,046 | $8,110 |
Depreciation | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 |
Amortization | 250 | 250 | 250 | 250 | 250 |
Increase in current liabilities | 0 | 0 | 0 | 0 | 0 |
Decrease in current assets | 0 | 0 | 0 | 0 | 0 |
Net Cash Provided by Operations | 9,885 | 24,459 | 16,324 | 18,412 | 15,476 |
Purchase of equipment | 0 | 0 | 0 | 0 | 0 |
Addition to leasehold improvements | 0 | 0 | 0 | 0 | 0 |
Net Cash Used by Investing Activities | 0 | 0 | 0 | 0 | 0 |
Loan Proceeds | 0 | 0 | 0 | 0 | 0 |
Repayment of Debt | 0 | 0 | 0 | 1,594 | 1,594 |
Distributions to shareholders | 0 | 0 | 0 | 0 | 0 |
Net Cash Provided by Financing Activities | 0 | 0 | 0 | (1,594) | (1,594) |
Net Increase (Decr) in cash | 9,885 | 24,459 | 16324 | 16,818 | 13,882 |
Cash at beginning of month | 50,000 | 59,885 | 84,344 | 100,668 | 117,486 |
Cash at end of month | 59,885 | 84,344 | 100,668 | 117,486 | 131,368 |
$5,174 | ($5,131) | ($6,593) | ($5,108) | $799 | ($663) | $6326 | $42,527 |
7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 85,400 |
250 | 250 | 250 | 250 | 250 | 250 | 250 | 3,000 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
12,540 | 2,236 | 773 | 2,259 | 8,166 | 6,704 | 13,693 | 130,927 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1,594 | 1,594 | 1,594 | 1,594 | 1,594 | 1,594 | 1,594 | 14,349 |
0 | 0 | 0 | 0 | 0 | 0 | 12,000 | 12,000 |
(1,594) | (1,594) | (1,594) | (1,594) | (1,594) | (1,594) | (13,594) | (26,349) |
10,946 | 641 | (821) | 665 | 6,571 | 5,110 | 98 | 104,577 |
131,368 | 142,314 | 142,955 | 142,134 | 142,798 | 149,370 | 154,479 | |
142,314 | 142,955 | 142,134 | 142,798 | 149,370 | 154,479 | 154,577 |
Net Sales | $77,692 | $94,956 | $103,589 | $112,221 | $103,589 |
Cost of goods sold | 10,791 | 13,189 | 14,388 | 15,588 | 14,388 |
Gross Profit | $66,900 | $81,767 | $89,200 | $96,634 | $89,200 |
Rent | 8,750 | 8,750 | 8,750 | 8,750 | 8,750 |
Utilities | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 |
Repairs and maintenance | 1,888 | 1,888 | 1,888 | 1,888 | 1,888 |
General taxes | 1,803 | 1,803 | 1,803 | 1,803 | 1,803 |
Telephone expense | 858 | 858 | 858 | 858 | 858 |
Salaries and wages | 22,372 | 27,343 | 29,829 | 32,315 | 29,829 |
Insurance - general | 1,528 | 1,528 | 1,528 | 1,528 | 1,528 |
Insurance - health | 150 | 150 | 150 | 150 | 150 |
Permits and licenses | 0 | 0 | 0 | 0 | 0 |
Bank service charge | 119 | 119 | 119 | 119 | 119 |
Legal and accounting | 333 | 333 | 333 | 333 | 333 |
Depreciation | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 |
Amortization | 250 | 250 | 250 | 250 | 250 |
Office expense | 777 | 950 | 1,036 | 1,122 | 1,036 |
Supplies | 4,584 | 5,602 | 6,112 | 6,621 | 6,112 |
Franchise fees | 3,885 | 4,748 | 5,179 | 5,611 | 5,179 |
Training | 2,500 | 0 | 0 | 0 | 0 |
Security and alarm expense | 280 | 0 | 0 | 0 | 0 |
Bad checks | 83 | 83 | 83 | 83 | 83 |
Payroll taxes | 2,237 | 2,734 | 2,983 | 3,231 | 2,983 |
Sales tax expense | 1,607 | 1,964 | 2,142 | 2,321 | 2,142 |
Operating supplies | 1,554 | 1,899 | 2,072 | 2,244 | 2,072 |
Advertising | 3,220 | 3,566 | 3,738 | 3,911 | 3,738 |
Entertainment, promotion and meals | 0 | 0 | 0 | 0 | 0 |
Michigan single business tax | 0 | 0 | 0 | 0 | 0 |
Interest expense | 753 | 741 | 729 | 716 | 704 |
Management fees | 0 | 0 | 0 | 0 | 0 |
Total Operating Expense | $68,793 | $74,572 | $78,845 | $83,118 | $78,820 |
Net Income | (1,893) | 7,195 | 10,355 | 13,516 | 10,380 |
$94,956 | $64,743 | $60,427 | $64,743 | $82,008 | $77,692 | $99,273 | $1,035,889 |
13,189 | 8,993 | 8,393 | 8,993 | 11,391 | 10,791 | 13,789 | 143,885 |
$81,767 | $55,750 | $52,034 | $55,750 | $70,617 | $66,900 | $85,484 | $892,004 |
8,750 | 8,750 | 8,750 | 8,750 | 8,750 | 8,750 | 8,750 | 105,000 |
2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 25,750 |
1,888 | 1,888 | 1,888 | 1,888 | 1,888 | 1,888 | 1,888 | 22,660 |
1,803 | 1,803 | 1,803 | 1,803 | 1,803 | 1,803 | 1,803 | 21,630 |
858 | 858 | 858 | 858 | 858 | 858 | 858 | 10,300 |
27,343 | 18,643 | 17,400 | 18,643 | 23,614 | 22,372 | 28,586 | 298,288 |
1,528 | 1,528 | 1,528 | 1,528 | 1,528 | 1,528 | 1,528 | 18,334 |
150 | 150 | 150 | 150 | 150 | 150 | 150 | 1,800 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
119 | 119 | 119 | 119 | 119 | 119 | 119 | 1,424 |
333 | 333 | 333 | 333 | 333 | 333 | 333 | 4,000 |
7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 85,400 |
250 | 250 | 250 | 250 | 250 | 250 | 250 | 3,000 |
950 | 647 | 604 | 647 | 820 | 777 | 993 | 10,359 |
5,602 | 3,820 | 3,565 | 3,820 | 4,838 | 4,584 | 5,857 | 61,117 |
4,748 | 3,237 | 3,021 | 3,237 | 4,100 | 3,885 | 4,964 | 51,794 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 280 |
83 | 83 | 83 | 83 | 83 | 83 | 83 | 1,000 |
2,734 | 1,864 | 1,740 | 1,864 | 2,361 | 2,237 | 2,859 | 29,829 |
1,964 | 1,339 | 1,250 | 1,339 | 1,696 | 1,607 | 2,053 | 21,424 |
1,899 | 1,295 | 1,209 | 1,295 | 1,640 | 1,554 | 1,985 | 20,718 |
3,566 | 2,962 | 2,875 | 2,962 | 3,307 | 3,220 | 3,652 | 40,718 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 392 | 392 |
691 | 679 | 666 | 653 | 640 | 627 | 614 | 8,214 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
$74,522 | $59,511 | $57,355 | $59,485 | $68,043 | $65,887 | $76,980 | $845,931 |
7,245 | (3,760) | (5,322) | (3,735) | 2,574 | 1,013 | 8,504 | $46,073 |
Cash | $158,313 | $171,137 | $187,122 | $206,266 | $222,276 |
Prepaid insurance | 0 | 0 | 0 | 0 | 0 |
Prepaid taxes | 0 | 0 | 0 | 0 | 0 |
Inventories | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 |
Other | 0 | 0 | 0 | 0 | 0 |
Total current assets | 165,813 | 178,637 | 194,622 | 213,766 | 229,776 |
Furniture and fixtures | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Playground equipment | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 |
Games | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 |
Leasehold improvements | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
Office equipment | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
Signs | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
Computer equipment | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
Kitchen equipment | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
Total PPE | 427,000 | 427,000 | 427,000 | 427,000 | 427,000 |
Less: Accum. Depreciation | 92,517 | 99,633 | 106,750 | 113,867 | 120,983 |
Total PPE | 334,483 | 327,367 | 320,250 | 313,133 | 306,017 |
Franchise cost - net | 26,750 | 26,500 | 26,250 | 26,000 | 25,750 |
Total Assets | $527,047 | $532,504 | $541,122 | $552,900 | $561,542 |
Accounts payable | 0 | 0 | 0 | 0 | 0 |
Notes payable | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Intermediate-term Debt | 98,413 | 96,675 | 94,937 | 93,200 | 91,462 |
Paid-in Capital | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
Accumulated Adjustments Account | |||||
Opening Balance | 30,527 | 28,634 | 35,829 | 46,184 | 59,700 |
Net income | (1,893) | 7,195 | 10,355 | 13,516 | 10,380 |
Distributions | 0 | 0 | 0 | 0 | 0 |
Closing Balance | 28,634 | 35,829 | 46,184 | 59,700 | 70,080 |
Total Stockholder's Equity | 428,634 | 435,829 | 446,184 | 459,700 | 470,080 |
Total Liabilities & Stock. Equity | $527,047 | $532,504 | $541,122 | $552,900 | $561,542 |
$235,149 | $237,018 | $237,325 | $239,219 | $247,422 | $254,064 | $206,197 |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 | 7,500 |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
242,649 | 244,518 | 244,825 | 246,719 | 254,922 | 261,564 | 213,697 |
10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 220,000 | 260,000 |
75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 85,000 |
30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
427,000 | 427,000 | 427,000 | 427,000 | 427,000 | 427,000 | 477,000 |
128,100 | 135,217 | 142,333 | 149,450 | 156,567 | 163,683 | 170,800 |
298,900 | 291,783 | 284,667 | 277,550 | 270,433 | 263,317 | 306,200 |
25,500 | 25,250 | 25,000 | 24,750 | 24,500 | 24,250 | 24,000 |
$567,049 | $561,551 | $554,492 | $549,019 | $549,855 | $549,130 | $543,897 |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
89,724 | 87,986 | 86,248 | 84,510 | 82,773 | 81,035 | 79,297 |
400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
70,080 | 77,325 | 73,565 | 68,243 | 64,508 | 67,082 | 68,095 |
7,245 | (3,760) | (5,322) | (3,735) | 2,574 | 1,013 | 8,504 |
0 | 0 | 0 | 0 | 0 | 0 | 12,000 |
77,325 | 73,565 | 68,243 | 64,508 | 67,082 | 68,095 | 64,600 |
477,325 | 473,565 | 468,243 | 464,508 | 467,082 | 468,095 | 464,600 |
$567,049 | $561,551 | $554,492 | $549,019 | $549,855 | $549,130 | $543,897 |
Net income | ($1,893) | $7,195 | $10,355 | $13,516 | $10,380 |
Depreciation | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 |
Amortization | 250 | 250 | 250 | 250 | 250 |
Increase in current liabilities | 0 | 0 | 0 | 0 | 0 |
Decrease in current assets | 0 | 0 | 0 | 0 | 0 |
Net Cash Provided by Operations | 5,474 | 14,562 | 17,722 | 20,882 | 17,747 |
Purchase of equipment | 0 | 0 | 0 | 0 | 0 |
Addition to leasehold improvements | 0 | 0 | 0 | 0 | 0 |
Net Cash Used by Investing Activities | |||||
Loan Proceeds | 0 | 0 | 0 | 0 | 0 |
Repayment of Debt | 1,738 | 1,738 | 1,738 | 1,738 | 1,738 |
Distributions to shareholders | 0 | 0 | 0 | 0 | 0 |
Net Cash from Financing Activities | (1,738) | (1,738) | (1,738) | (1,738) | (1,738) |
Net Increase (Decr) in cash | 3,736 | 12,824 | 15,984 | 19,145 | 16,009 |
Cash at beginning of month | 154,577 | 158,313 | 171,137 | 187,122 | 206,266 |
Cash at end of month | 158,313 | 171,137 | 187,122 | 206,266 | 222,276 |
$7,245 | ($3,760) | ($5,322) | ($3,735) | $2,574 | $1,013 | $8,504 | $46,073 |
7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 7,117 | 85,400 |
250 | 250 | 250 | 250 | 250 | 250 | 250 | 3,000 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
14,612 | 3,606 | 2,045 | 3,632 | 9,941 | 8,380 | 15,871 | 134,473 |
0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 50,000 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 50,000 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1,738 | 1,738 | 1,738 | 1,738 | 1,738 | 1,738 | 1,738 | 20,854 |
0 | 0 | 0 | 0 | 0 | 0 | 12,000 | 12,000 |
(1,738) | (1,738) | (1,738) | (1,738) | (1,738) | (1,738) | (13,738) | (32,854) |
12,874 | 1,868 | 307 | 1,894 | 8,203 | 6,642 | (47,867) | 51,619 |
222,276 | 235,149 | 237,018 | 237,325 | 239,219 | 247,422 | 254,064 | |
235,149 | 237,018 | 237,325 | 239,219 | 247,422 | 254,064 | 206,197 |
Comment about this article, ask questions, or add new information about this topic:.
If you love playing with children and have good management skills, an indoor play area is the best business for you.
This business is a sure way to generate a lot of money since more parents are working and need a place for their young ones until they are free.
You will need equipment and proper license and insurance for you to operate this business. One important thing you also need is a business plan to serve as your business blueprint, this is a template from which you can draft your own. here is a business plan for starting an indoor playground business.
Name of business: Kids haven Indoor Playground ®, LLC
Table of Content
Executive Summary
Vision Statement
Kids haven Indoor Playground ®, LLC is a standard playground that will be located in the active city of California.
Our aim of starting this playground is to contribute to the healthy breeding of children in the city of California while their parents or guardians are busy with their jobs and other commitments.
Parents can also bring their children to Kids haven Indoor Playground ®, LLC for family time where they have bonding and recreation.
Our facility is well equipped with all the proper gadgets children need to play and stay fit. We have provided maximum security so kids can be safe and feel at home when spending time at our playground.
To make the playground more interesting, we have taken steps to provide an ice cream shop, a video game house, a barbeque joint, a candy store, and a clown around the premises of the playground to excite both kids and their parents who bring them out to have fun.
We are aware of the agile nature of kids and we have ensured that our play gadgets are made of light materials that will in no way harm the kids no matter how they throw them around.
We also have childcare facilities in place as well as medical practitioners in case of emergency.
Our facility has cameras placed in strategic positions to enable us to monitor the entire environment without getting in the way of parent-child bonding.
We are aware that there are many indoor playground facilities in California, but Kids haven Indoor Playground ®, LLC will stand out and be among the best in a few years of operation.
Though we are in business to make a profit, our pricing will be moderate enough to avail our services to people of all classes as well as give us good returns on investment.
Founded and owned by Chris Michaels, Kids haven Indoor Playground ®, LLC will operate as a family entertainment business .
Chris is a successful businessman and educator with over 15 years of experience in the industry. He has a degree in physical education and business management and with his expertise, this business is sure to succeed.
Products and Services
Kids haven Indoor Playground ®, LLC will offer a wide range of services and amenities to grant our clients maximum fun and relaxation.
There are the amenities and services we provide;
We will also offer training services to nurture children such as;
It is our vision to provide outstanding services and become the most sought-after indoor playground center in the city of California and the United States as a whole.
Mission Statement
It is our mission at Kids haven Indoor Playground ®, LLC to provide services that encourage parents and guardians to bond with their children and create happier families in the city of California, the USA, and the world.
Business Structure
We will hire the best and most professional hands to form the workforce of Kids haven Indoor Playground ®, LLC and our business structure will look like this;
Market Analysis
Our services are mainly for children so our target market will be those responsible for them. We will sell our business to churches, schools, non-profit organizations, families, and children’s hospitals.
We will advertise our business by sponsoring kid’s TV shows and make maximum use of both prints, electronic and social media.
Cost of Starting
After much consultation and calculation, we realize that starting this business will cost the sum of $350,000. This will cover all the initial expenses including the salary of workers for the first three months.
Source of Capital
The business will be chiefly financed by the founder, and if there is a need for more funds, he will get a bank loan.
Kids haven Indoor Playground ®, LLC will operate as a family business with the founder and his close relatives running it. After three years of operation, the business will be open for partnership.
Your email address will not be published. Required fields are marked *
Putting together a business plan for your Indoor Playground business is a worthwhile endeavor. If you follow our template, by the time you are done, you will truly be an expert. You will really understand the Indoor Playground business, your competition and your customers. You will have developed a marketing plan and will really understand what it takes to launch and grow a successful Indoor Playground business.
Don’t you wish there was a faster, easier way to finish your Indoor Playground business plan?
With Growthink’s Ultimate Business Plan Template you can finish your plan in just 8 hours or less!
Click here to finish your Indoor Playground business plan today.
Since 1999, Growthink has developed business plans for thousands of companies who have gone on to achieve tremendous success.
Click here to see how our professional business plan consulting services can create your business plan for you.
INDOOR PLAYGROUND BUSINESS PLAN OUTLINE
Starting any business requires quite an amount of hard work and patience. You need to do thorough market research and then make your leap of faith in terms of any business. You need to consider a few steps before you launch your business for the market.
If you are planning to start an indoor playground business, you need to be extra cautious while you set it up. Some of the things to keep in mind when you start an indoor playground business are as follows:
Setting up an indoor playground is not as easy as it might sound. There are many individuals and companies in the market who already have sets of loyal customers. To be able to make it to the market, you need to have a closer look.
You must be able to understand the problem statement and see what exactly the customers are looking for and how you can make their experience better. Find out the problem statement or the reasons for setting up an indoor playground and understand the different ways of solving it, keeping in mind the best interest of the customers and the business.
As already mentioned, there would be many players in the market who already have their business established. You need to analyze the market and understand it deeper, understand what kind of service each of these businesses provides and what you can provide us a business to your customer that would be competitive with their product or service.
Only when you can understand what additional service you would provide to your customers, can you make a better pitch to the investors or even be able to pitch your services to your customers for that matter.
There are several models for an indoor playground. Understand what you wish to cater to your customers. Large play areas tend to occupy more space and also requires large motor and equipment. So, you need to decide which kind of play area you are willing to invest in.
What range of customers are you planning to cater to, what are the play equipment you are planning to have, how many kids are you willing to accommodate at any point, and so on? If you have your purpose in mind defined, you can easily fix a budget for opening your indoor play area business.
There are quite a few things to buy and organize before you start your indoor play area business. All of which can cost you a truckload of money if you are unable to fix a budget beforehand. For example, the equipment you would like to have in your play area.
If you do no decide the budget for your play area and individually for other aspects of your business, you might not be able to make ends meet. Understanding what exactly you would require this business will help you plan wisely and optimally use your budget.
The selection of the right location is extremely essential for any business. You would not want to start a business where the footfall is low. That would only hamper your business and not generate enough revenue.
Selecting a location for the indoor play area is crucial. You need to select an area that is neither too crowded nor too deserted. It is preferable if there are not many play areas around the location as it would help you get an added advantage in the business. Even if there are a couple of indoor play areas near you, it should not be an issue if you know your business model is good enough to handle the competition.
You already have your business plan ready, purchase the location, or get it on rent at the best price and make sure you have it exactly in the way you want it. It is a great idea to purchase the location beforehand so that you can plan the rest of your business based on the location and the area you have in hand.
The space you purchase or rent is as essential as the selection of the location. The floor area you have will help you decide the kind of arrangement you would like.
Once you have set the location and made a business plan for your indoor play area, you need to decide on a brand name and a logo for your company. You can talk to experts for this, and they will guide you with a catchy name and the logos too.
The logo need not be too glamorous, a simple logo with some vibrant colors may do the trick. The logo has to be such that people can recognize it at once from a distance. It needs to be relevant to the business as well. The color palette has to be selected judiciously as well.
Next, if you think you might require some outside financial help for the business to grow deeper into the markets, you need to find sponsors who would be willing to join you in the venture. You can seek people from similar backgrounds or companies that are willing to fund startups like you.
You might be clear on your vision and mission for the business and pitch to the sponsors confidently. You need to give them an overall idea about what kind of business you are looking at and what is the revenue you plan to generate from the business.
Paperwork is very crucial in the case of any business. You will need a proper business license or DBA (Doing business as) license, whichever is suitable for you. Get your brand, and the logo registered so that no one claims that you have copied their idea. For getting the paperwork for your business done correctly, you can hire a lawyer who will take care of the legal side of things for you.
All kinds of documents, bills, purchase details, rental agreements need to be arranged so that it is easy for auditors. There should be no flaw in the paperwork and, you as the business owner should ensure this at all times.
Now that you have everything ready, you need to plan the play area thoroughly. Keeping in mind the assets you have, including the equipment, furniture, etc., you need to design the interior space so that it can be optimized for the purpose.
There should be a flow of movement in your play area and, everything should be well-organized, ensuring that you can draw the attention of your customers in the first instance. Your decorations should be kept to a minimum, yet attractive.
You can hire an interior decorator to help you sort out the placement of the equipment and organization of your indoor play area.
You should get your business insured so that you are protected against huge financial losses in case anything goes astray. You should also get liability insurance that ensures that you get covered against any accident or malpractice.
It could include compensation for workers and equipment liability as well. Liability insurance does not only protect your business, but it also has a protective approach towards you and the other employees you might have for the company.
There might be quite a few insurance providers in the market. You must check and compare each policy with professional aid before you decide to choose one for your business. The terms and policies of the insurances should be read and understood before taking a call.
If you are not sure of any particular aspect of the business, seek professional support. You can hire professionals to get your business into place, or you can talk to people with experience and learn from them.
When it comes to setting new business, such as the indoor play area, it would be a good idea to learn from the masters in the field and even hire people for jobs you think you might not be able to handle yourself. It would ensure that you cover all the loopholes in your business and help you grow as a business.
If you are willing to purchase some of the customized equipment for your indoor play area, you need to find the right manufacturer. Talk to people, see what they have to offer and, make sure you get the best out of the lot. It is about kids and, that is something you should never take chances with.
Get the best equipment that would ensure that you can get a cutting edge over your peers in terms of the indoor play area business. Understand what you need and pursue the manufacturers accordingly. Your budget must be kept in mind as well. Try and find people who are willing to provide you with the products you need at the budget you have. Negotiate to get the best deal possible for your business.
Once all this is done, it is time for you to market your business. Use social media, traditional marketing methods to let people know about your business and what you have to offer. Be precise and clear when you market your play area to the probable customers.
Let parents know the benefits of your play area, and how you plan to make their life easy and give their wards a better playing experience. Your marketing strategy can help in the growth of your business. Ensure that you market your business right.
In the first few months, analyze your growth and the footfall in your indoor play area. Take feedback from customers and see what they have to say about your service. Appreciate positive feedback and take the negatives in your stride.
Try to understand where you went wrong and what you could have done better. Improve your business strategy based on the analysis and backed up by the feedback from customers. It would help you to grow your business far and wide. Regular analysis of the business is essential in the case of an indoor play area business.
The indoor playground business is not just a random idea, can fetch you good revenue. Some of the benefits of an indoor playground business are as follows:
Opening an indoor play area is not an easy task. As it concerns kids, special care needs to be taken to make sure that everything gets done properly, and that the kids have a great time while their parents are away or even when they are with them. The safety of the kids should be a priority in the case of these indoor play areas.
Estimated capital investments can vary considerably depending on the type of playground, the size, and the location. Generally, investments can range from $30,000 to over $200,000.
Yes. Many banks offer small business and/or franchise loans for playground businesses. Some regional and/or local and state organizations may also provide funds.
Depending on the size of the playground, an indoor space of 5,000 square feet or larger is recommended.
Safety is paramount when operating an indoor playground business. All equipment should be checked regularly to make sure that it meets safety guidelines. Staff should also be trained and knowledgeable about playground safety protocols.
The types of activities available vary widely depending on the size and type of playground. Typically, indoor playgrounds feature slides, trampolines, obstacle courses, and other activities that provide physical, social, and intellectual stimulation for children.
It is recommended that the activities and equipment at any indoor playground should be evaluated and updated on a quarterly basis.
A typical indoor playground business will need employees to staff the facility and manage operations. Employees should be qualified and knowledgeable about playground safety as well as customer service and sales.
Indoor playground businesses must adhere to all relevant state, local, and federal safety regulations and standards.
Some effective ways to attract customers to an indoor playground include offering membership programs and discounts, advertising through social media, and engaging in partnerships with local schools and businesses.
The framework by which we guide our daily actions
PlayCore is a purpose-driven company that develops leading research and a complete portfolio of innovative products, programs, and services to build healthy communities through play, recreation, and outdoor spaces.
We Believe that various forms of play, recreation, and physical activity are essential throughout life as they provide a healthy life balance and greatly enrich people of all ages and abilities.
We Believe in profitably growing the company through innovation and by taking informed, entrepreneurial risks that advance play, recreation, and physical activity.
We Believe our employees are our most valuable assets. We strive to instill a sense of teamwork and pride by providing a safe and productive work environment in which employees are treated with fairness and respect.
We Believe in demonstrating leadership through research and a beyond-compliant attitude in every aspect of our business including safety, inclusion, and sound environmental practices.
We Believe in mutually beneficial relationships with our customers, representatives, suppliers, and industry affiliates.
We Believe in enhancing the quality of life in the communities where we live, work, and play.
Playgrounds in moscow.
12. new oranzh park.
16. muraveynik.
21. game show "jumanji".
23. cosmozar, 24. cube 24.
What travelers are saying.
IMAGES
VIDEO
COMMENTS
The funding will be dedicated towards securing the indoor playground space and purchasing equipment and supplies. Funding will also be dedicated towards three months of overhead costs to include payroll of the staff, rent, and marketing costs. The breakout of the funding is below: Indoor playground build-out: $50,000.
Writing an indoor playground 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 of the business plan intended to provide an overview of the whole business plan. Generally, it is written after the ...
1.Provide party services such as birthday parties to expand the business of involving customers in the indoor playground. 2.Add a café or snack bar to provide a space for customers to rest and increase revenue simultaneously. 3.Sell related theme peripherals to strengthen the brand memory of the indoor playground.
The cost of Launching a Website - $600. The cost for our grand opening party - $15,000. Miscellaneous - $15,000. We would need an estimate of $750,000 to successfully launch a standard and well - equipped indoor playground and children's fitness center facility in St. Louis - Missouri.
In this sample spreadsheet for indoor playground business plan we are mentioning a few business targets of PlayLand. The center aims at balancing the startup costs with the profits earned by the end of the two years of the launch while earning a profit margin of $10k per month by the end of the startup year. Immigration business plan.
A business plan provides a snapshot of your indoor playground business as it stands today, and lays out your growth plan for the next five years. It explains your business goals and your strategy for reaching them. It also includes market research to support your plans. Once you create your plan, download it to PDF to show banks and investors.
Section 3: Developing a Business Plan. A well-crafted business plan serves as a roadmap for your indoor playground business. In this section, we will delve into the importance of a business plan and guide you through each element of the plan. From the executive summary and company description to market analysis, organizational structure, and ...
6. Safety and compliance: Ensuring a secure environment. Safety is paramount in indoor playgrounds. Outline comprehensive safety protocols, risk management strategies, and compliance measures. Ensure your business plan reflects a commitment to creating a secure environment for children and peace of mind for parents.
Creating an indoor playground business plan involves defining your mission and vision, conducting market analysis, setting clear business objectives, developing a robust financial plan, outlining operational strategies, and implementing effective marketing tactics. These components ensure a comprehensive roadmap for launching and sustaining a ...
Indoor Playground Business Plan If you want to start a indoor playground business or expand your current business, you need a business plan. The following business plan template and example gives you the key elements to include in a winning business plan for your indoor playground business.
To start a successful indoor playground business, you should choose a niche, create a detailed plan, select the right location and equipment, follow safety guidelines, and hire professionals to keep the kids safe at all times. Since the mid-1990s, indoor playgrounds have continued to grow in popularity. Over time, indoor play areas have quietly ...
Download the exact 34-Page Business Plan Template hundreds of indoor playground owners have used to secure MILLIONS in funding since 2019! A 70-Minute Video Business Plan Walkthrough. Have Each Section of your Business Plan Template Explained so ALL the Guess-Work will be GONE and You Can Complete a Stellar Business Plan with Absolute Confidence.
Encyclopedia of Business, 2nd ed. Indoor Playground Business Plan: Business Plans - Volume 03. Toggle navigation. ... Indoor Playground Business Plan; Indoor Playground Photo by: Dmitry Naumov. BUSINESS PLAN ... hot dogs, and popcorn as shown below on a sample menu: Traditional Pizza 10" Small Pizza with 1 Item $4.99 14" Large Pizza with 1 Item ...
Upmetrics' step-by-step instructions, prompts, and the library of 400+ sample business plans will guide you through each section of your plan as a business mentor. 1. Executive Summary. An executive summary is the first section of the business plan intended to provide an overview of the whole business plan.
The indoor playground business plan is like a roadmap for creating a fantastic space where kids can have a blast in a safe environment. It covers everything from understanding our community and designing a fun space to keeping everything safe and sound. With an eye on making sure families love coming back, this plan is all about creating a joyful place for kids and a thriving business for us ...
Discuss the type of Indoor Playground you are offering. Detail your direct competitors. Give an overview of your target customers. Provide a snapshot of your marketing plan. Identify the key members of your team. And offer an overview of your financial plan. Here's how to create the Executive Summary for your indoor playground business plan.
Indoor Playground Business Plan - Free download as Word Doc (.doc), PDF File (.pdf), Text File (.txt) or read online for free. The document provides an overview of an indoor playground business plan, outlining key details such as the business address and contact information, executive summary, company overview including ownership structure, market analysis, products and services, sales and ...
You will need equipment and proper license and insurance for you to operate this business. One important thing you also need is a business plan to serve as your business blueprint, this is a template from which you can draft your own. here is a business plan for starting an indoor playground business. Name of business: Kids haven Indoor ...
Indoor Playground Business Plan Summary. Putting together a business plan for your Indoor Playground business is a worthwhile endeavor. If you follow our template, by the time you are done, you will truly be an expert. You will really understand the Indoor Playground business, your competition and your customers. You will have developed a ...
Step 7: Decide on the brand and the brand logo. Once you have set the location and made a business plan for your indoor play area, you need to decide on a brand name and a logo for your company. You can talk to experts for this, and they will guide you with a catchy name and the logos too. The logo need not be too glamorous, a simple logo with ...
Mission & Vision • Peaceful Playgrounds. Peaceful Playgrounds Mission and Vision We Believe in PLAY! Every child deserves a safe place to play. A safe play environment enhances learning, prevents bullying and school injuries and promotes positive Social Interactions on the playground. All children deserve the opportunity to be happy,
We Believe in demonstrating leadership through research and a beyond-compliant attitude in every aspect of our business including safety, inclusion, and sound environmental practices. Partnership. We Believe in mutually beneficial relationships with our customers, representatives, suppliers, and industry affiliates. Community
However, the kids had a chance to try themselves as a veterinary, firefighters, climbers and artists. Real equipment... 2. Petrovskiy Park. 32. Parks • Playgrounds. District Northern (SAO) 3. Biryulevskiy Dendropark.