If you’re planning to open an indoor playground, you probably have an idea of what the space should look like, the age groups you’d serve, and the activities you’d offer.
But putting together a business plan means figuring out whether that idea can make money. How much will the equipment and buildout cost? How many families need to visit each week? And can birthday parties and memberships cover expenses during slower months?
To show how these decisions come together, I’ve created Treetop Play Loft, a fictional indoor playground and play café near Nashville, Tennessee.
This sample shows how the owners plan their startup costs, pricing, daily operations, and finances to make the business work. Use it as a starting point for planning your own business.
Executive Summary
Treetop Play Loft, LLC is a 6,000-square-foot indoor playground and play café in Harlow Springs, Tennessee, a growing suburb in Sumner County. We open on February 6, 2027, and we’re requesting a $320,000 SBA 7(a) loan from Cumberland Ridge Community Bank. Our two owners are adding $80,000 of their own money, for $400,000 in total.
The funding will pay for $272,000 of play equipment and build-out, $32,000 of one-time opening costs, and $31,500 of inventory, prepaid insurance, and the lease deposit. The remaining $64,500 stays in the bank as a cash reserve.
Treetop earns money in five ways:
- Open play: Single admissions and 10-visit passes for children aged 1 to 10
- Birthday parties: Three packages in three private party rooms, booked online with a deposit
- Memberships: Monthly plans with unlimited open play
- Play café: Coffee, snacks, and light lunches for parents and kids
- Retail and add-ons: Grip socks, small toys, and party extras
Walk-in families keep the play floor busy, but parties and memberships cover most of our fixed costs. Together they bring in $342,000, or 45.6% of Year 1 revenue, and both are booked or billed in advance. This helps us keep our income steady through the seasons.
Sumner County is home to 25,643 children under 10, and its hot summers push families indoors for weeks at a time. Even so, no place nearby lets a toddler and an 8-year-old play in safe, separate zones while a parent sits with a coffee and watches both. This setup, along with three private party rooms, is the main reason we expect families to choose Treetop.
Danielle Okafor, a former preschool director, owns 60% of the company and leads programming, parties, and safety. Marcus Bell, a former trampoline-park general manager, owns 40% and manages the facility, systems, marketing, and finances. Our mission is to give young families a clean, safe, and friendly place to play together in any weather.
We expect revenue of $750,000 in Year 1, $840,000 in Year 2, and $924,000 in Year 3. Year 1 shows a pre-tax loss of $25,588 because we expense $32,000 of opening costs. In Year 2, Treetop earns $44,933 before tax and covers its loan payments 2.14 times.

We cover all costs and loan payments at about 78 child visits a day, a little below the 82 a day we expect in Year 1.
Company Overview
Treetop Play Loft is a Tennessee multi-member LLC formed in August 2026. An LLC protects our personal assets from everyday business claims, and profits pass through to our own tax returns. Both owners have also signed personal guarantees on the SBA loan.
Parents stay with their children at every visit, and we don’t offer drop-off care. Every choice we’ve made, from the site to the layout, supports families who come back every week.
Owners & Advisors
Danielle Okafor spent 11 years in early childhood education and finished as a preschool director. She wrote that school’s safety routines and trained its teachers. At Treetop, she makes the final call on play programming, party packages, and safety rules.
Marcus Bell spent nine years in trampoline-park operations, most recently as general manager of a park that brought in $2.1 million a year. He handles the lease, build-out, booking systems, marketing, and bookkeeping.
Together, they cover the two things parents and lenders check first: child safety and a well-run business. Danielle invested $48,000 for her 60% share, and Marcus invested $32,000 for his 40%.
We also rely on a small group of outside advisors:
- Harpeth Valley CPAs for monthly bookkeeping and taxes
- Whitfield Law PLLC, which reviewed the lease and set up the LLC
- An insurance broker who works with family entertainment centers
- A volunteer SCORE mentor who meets with us each quarter
Vision & Goals
Our vision is to become a weekly habit for young families in Sumner County. Once this loft runs smoothly without daily owner involvement, we’d like to open a second one in another Nashville suburb.
Over the next three years, we’ve set these goals:
- Open on February 6, 2027, with 100 founding members already signed up
- Reach a 4.7-star Google rating or higher by the end of Year 1
- Set up field-trip partnerships with all eight preschools and daycares within 3 miles
- Host 500 birthday parties in Year 1, growing to 616 in Year 3
- Keep monthly membership cancellations below 6%
- Hire our first full-time assistant manager in Year 3, once yearly visits pass 36,000
Location & Facility
Treetop has signed a 10-year lease for 6,000 square feet at Magnolia Commons, a grocery-anchored shopping center at Route 31 and Carter Mill Road. The lease started in October 2026 with a rent-free build-out period. Rent of $18.50 per square foot, or $111,000 a year including shared center costs, begins when we open, and the lease includes two five-year renewal options.
Young families already pass through the center during the week to shop for groceries, and parking is easy with about 1,100 spaces. Eight preschools and daycares operate within 3 miles, and three elementary schools are a 12-minute drive away.
The floor is divided into five zones, each sized for a different kind of visit:

| Zone | Size | Purpose |
| Play structure | 2,800 sq ft | Three levels with slides and a sensory wall for ages 4–10 |
| Toddler zone | 700 sq ft | Fenced soft play for ages 1–3 |
| Party rooms (3) | 250 sq ft each | Private rooms for up to 20 children each |
| Play café and seating | 900 sq ft | 60 seats with clear sightlines to both play zones |
| Check-in and support | 850 sq ft | Front desk, shoe cubbies, family restrooms, and storage |
Market Analysis
Treetop needs enough families within a short drive to keep the floor busy on an ordinary Tuesday. Sumner County’s young families, steady incomes, and long, hot summers all help make sure of that.
Sumner County Families
Sumner County had 215,538 residents in 2025, up 3,357 from 212,181 a year earlier, according to Census Bureau estimates. It’s part of a fast-growing region, as the Nashville metro reached 2,197,416 residents in 2025.
The county’s 2024 American Community Survey numbers describe the families we plan to serve. Sumner had 12,144 children under 5 and 13,499 children aged 5 to 9, for a total of 25,643 children under 10.

Of its 82,005 households, 26,749 included children under 18 that year. These families can afford paid play. Sumner County’s median household income was $95,997 in 2024, well above the Tennessee median of $71,997. This matters for a business selling $59 memberships and $450 birthday parties.
Our 30,000 Year 1 visits work out to less than 1.2 visits for each of those children. Our 500 parties come to roughly one for every 51 of them. This means we need a few thousand loyal families, not most of the county.
This local demand fits a national industry that’s small and spread out.
IBISWorld puts U.S. indoor play center revenue at $1.0 billion in 2026. It counted 766 businesses in 2024, and no company holds more than 5% of the market. Independent operators like Treetop compete on location and the quality of each visit, since local families have no national brand to default to.
Weather & Seasonal Demand
Heat drives a lot of indoor play in Middle Tennessee. WSMV reports that Nashville averages 49 days a year at or above 90 degrees. In 2026, the city had already reached 58 of them by September 3. Rain matters in the cooler months too, as Nashville averages 50.46 inches of precipitation a year under NOAA’s 1991–2020 normals.
We expect our busiest months to be November through March, plus July and August, when school is out and the heat peaks. April, May, September, and October will be softer. Walk-in play may swing by as much as 30% from one month to the next, but party bookings stay steady because parents plan birthdays three to six weeks ahead.
Target Customers
Treetop serves four groups of customers, and each one visits at a different time of the week:
- Toddler parents with children aged 1 to 3, often with one parent at home or working hybrid hours. They come on weekday mornings once or twice a week, want a clean, separate space and good coffee, and are the most likely to buy a membership.
- School-age families with children aged 4 to 10, usually with two working parents. They visit after school from 3:30 to 6 PM and on weekends, and they often switch to a membership in winter.
- Birthday party hosts, mostly parents of 3- to 9-year-olds. They book online three to six weeks ahead and want a party with no setup or cleanup.
- Groups such as preschools, daycares, homeschool co-ops, and parent-teacher organizations (PTOs). They book weekday field trips and evening fundraisers by phone or email.
This mix helps us keep the room in use all week, from toddler mornings and field trips to after-school play and weekend parties.
Competitors
Families near Harlow Springs already have some indoor options, but each one works for only part of the family.
BounceWorks Trampoline Park (9 miles away) is our strongest competitor for parties. It’s a well-known brand with a big party program priced from $299 to $499, and kids aged 7 and up love it. However, it charges $22 for 90 minutes, and it’s loud and not built for toddlers.
Sprout & Sip Play Café (14 miles away) has a loyal following among toddler parents and excellent reviews. Its 2,400-square-foot room serves children up to age 5 for $14, but it has only one party room, often sells out on weekends, and has nothing for older siblings.
Fun Factory Pizza & Arcade (10 miles away) offers parties from $250, the lowest price in the area, along with pizza and arcade games for ages 5 to 12. It has no toddler space and very little active play.
Magnolia Mall play area (11 miles away) is free during mall hours. It’s unstaffed and often crowded, and it has no café seating or party rooms.
Free and low-cost options compete with us too, especially on sunny days:
- Library story times for babies and toddlers
- City parks and splash pads from May through September
- Backyard and at-home birthday parties
Competitive Advantage
Treetop is the only option nearby where a toddler and an older sibling can play in separate, age-appropriate zones while a parent watches both from one café table. Our three party rooms can also host three parties at once, which neither play café can do. The ball-free design and posted cleaning schedule help with the hygiene worries that keep some parents away from soft play.
We won’t beat Fun Factory on party price or BounceWorks on brand recognition, and we’ll open with no reviews. Our founding-member presale, grand-opening week, and preschool partnerships will help us earn trust from the first month.
Play Options & Pricing
Each of Treetop’s five offers does a different job. Open play brings families in, and memberships and parties turn first visits into steady income. The café and retail shelf add a few dollars to every visit. We price by age and day, because toddlers use less of the structure and weekends run close to capacity.
Open Play & Toddler Mornings
Open play prices are simple and posted at the front desk:
| Ticket | Price |
| Walkers and toddlers (ages 1–2) | $12.95 |
| Ages 3–10, Monday to Thursday | $17.95 |
| Ages 3–10, Friday to Sunday and holidays | $19.95 |
| 10-visit pass | $155 |
| Group rate (10+ children, weekdays) | $12 per child |
| Grip socks (required, reusable) | $3 |
Siblings get $3 off, and babies under 12 months play free with a paying sibling. Up to two adults come in free with each child, and weekday play has no time limit.
From 9 to 11 AM on weekdays, Little Loft Mornings keeps the whole space for children aged 1 to 4. We rope off the upper levels of the big structure, and a song-and-story circle starts at 10:30. These mornings keep our quietest hours busy, and they’re also where we expect to find most of our future members.
Memberships
A membership costs $59 per child per month, billed automatically, and includes unlimited open play. Members get:
- 10% off parties and café purchases
- First access to weekend play sessions
- A members’ night once a month
- The freedom to cancel with 30 days’ notice after the first month
We plan to sign 100 founding members before opening and to average about 165 active members in Year 1. That number should grow to about 200 by Year 3. Members visit close to four times a month, for about 7,500 child visits in Year 1.
Birthday Party Packages
Every party includes a dedicated host who handles setup, food, and cleanup. This makes the day simple and stress-free for parents.

Hosts can add cupcakes, extra pizza, balloon bundles, or more time. With extra guests and add-ons, our average party comes to about $450 and brings in around 13 children.
Café & Retail
The play café serves espresso, smoothies, kids’ snack boxes, grab-and-go lunches, and pastries from Wren & Rye Bakehouse, a local bakery. Food is warmed in a convection oven, which keeps the kitchen simple and safe. The café averages about $3.50 per child visit with a goods cost of about 33%.
A small retail shelf near check-in sells grip socks, small toys, party favors, and branded water bottles.
What We Don’t Offer
We decided to leave out a few things that would add cost or risk:
- Drop-off care or babysitting of any kind
- A fryer or open flame in the café
- Arcade games, which would take space away from active play
- A ball pit, since it’s the hardest soft-play feature to keep clean
Marketing Plan
Since parties and memberships cover most of our fixed costs, Treetop’s marketing focuses on those two products first. Word of mouth will help bring in walk-in families. We’ve set aside $12,000 for the launch and will spend 4% of revenue after that, or $30,000 in Year 1.
Before Opening Day
From December 2026 until we open in February, our goal is to sign up families early. We’ll do this through:
- A founding-member presale aiming for 100 members, with free grip socks and a free party upgrade as perks
- A preview night for local parent Facebook groups, the largest of which has about 12,000 members
- Flyers and a free-visit offer at the eight preschools and daycares within 3 miles
- A Google Business Profile that goes live 60 days before opening
Grand-opening week runs from February 6 to 14, 2027. Families who book a party that week get a free tour of the party rooms with their child before the big day.
Marketing Channels
After launch, each channel targets a specific group and has its own share of the Year 1 budget:
| Channel | Who it reaches | Year 1 target | Budget |
| Local Google Ads and Maps | Parents searching nearby | Steady weekday walk-ins | $9,000 |
| Instagram and Facebook short video | Local parents | Party bookings and new members | $6,500 |
| Preschool, daycare, and PTO outreach | Schools and co-ops | 40 field trips and 6 fundraiser nights | $4,500 |
| Referral credits and return passes | Party families | 5% of party families become members | $4,500 |
| Member events and review requests | Members and party hosts | 4.7+ rating, churn under 6% | $3,500 |
| Pediatric and dental office cards | Toddler parents | Toddler-morning trial visits | $2,000 |
PTO fundraiser nights return 15% of the evening’s admissions to the school. Every child who attends a party also goes home with a free return pass, and families who refer to a party booking get a $25 party credit.
Party & Membership Sales
Most memberships will be sold at the front desk. When a family pays for a third visit in the same month, our staff will offer to credit that day’s admission toward a first month of membership. This is the point when the savings are easiest for parents to see.
Party sales follow a simple process:
- Parents book a slot online up to 90 days ahead, and we reply to every question within one business day.
- A $100 non-refundable deposit confirms the booking, and the balance is paid on the day of the party.
- A week before the party, the host confirms the guest count and add-ons, so the café can order the right amount of food.
- Twenty-four hours after the party, the host receives a thank-you note and a review request.
Member Retention
We want monthly cancellations below 6%. Weekend priority entry is the perk members value most, because it gets them in first on busy winter Saturdays. Monthly members’ nights and the 10% party discount also help keep families with us.
Each week, we’ll track visits per day, party slots filled, active members, cancellations, average spend, and our Google rating. This simple review helps us stay on track.
Operations Plan
Treetop is open 70 hours a week. Our staffing changes several times a day to match toddler mornings, the after-school rush, and the weekend party schedule, and our routines help keep every visit safe and smooth.
Hours of Operation
We’re open 364 days a year and close only on Christmas Day:
- Monday – Thursday: 9:00 AM – 7:00 PM
- Friday: 9:00 AM – 8:00 PM
- Saturday: 9:00 AM – 8:00 PM
- Sunday: 10:00 AM – 6:00 PM
Loft Buyouts run after close on Fridays and Saturdays, from 8:30 to 10:30 PM.
Capacity & Booking Rules
The fire marshal’s posted limit is 120 children in the play areas, and our booking rules keep us safely under it. On weekdays, families can simply walk in. Groups of 10 or more children book by email for visits between 9 AM and 2 PM. On weekends, two-hour sessions begin once 100 children are inside, and members and pre-booked guests enter first.
Each party room holds up to 20 children and needs a 15-minute reset between parties. Rooms have nine weekly slots each:
- Friday: 4:00 and 6:00 PM
- Saturday: 10:00 AM, 12:15, 2:30, and 4:45 PM
- Sunday: 10:30 AM, 12:45, and 3:00 PM
That gives us 27 slots a week, or 1,404 a year. Our 500 parties in Year 1 will use about 36% of them, and 616 parties in Year 3 will use about 44%. Saturdays will fill first. After that, most growth will come from Friday evening and Sunday slots, with no extra space needed.
Saturday Schedule
Saturday is our busiest and most carefully planned day:
- 8:30 AM: Staff arrive, complete the signed safety walk, and set up the café.
- 9:00 AM: Doors open, and the front desk checks waivers, sells grip socks, and hands out wristbands colored by age zone.
- 10:00 AM: The first party starts, and staff wipe down touchpoints every hour from here on.
- Noon – 3:00 PM: The day’s peak, when two-hour sessions usually begin.
- 2:30 PM: The afternoon shift takes over, and the last party starts at 4:45.
- 8:00 PM: We close, disinfect, cash out, and review Sunday’s bookings.
Weekdays follow a different rhythm. Toddler mornings run until 11, and a preschool field trip often arrives around 10. Lunch is quiet, and 3:30 to 6 is the busiest stretch of the day.
Staffing Plan
Treetop employs 12 part-time staff who each work about 22 hours a week. The team includes three front-desk staff, four play attendants, three party hosts, and two café attendants. Most earn about $15 an hour, and our two shift leads earn $17. Every hire passes a background check and earns CPR and first-aid certification before opening.
Party hosts are scheduled separately from the floor team. This matters more than it seems, because an attendant pulled from the floor to run a party leaves a play zone unwatched.
Here’s our weekly staffing schedule:
| Shift | Staff on duty | Staff hours |
| Monday – Thursday, 8:30 AM – 1:30 PM | 2 | 10 per day |
| Monday – Thursday, 1:30 – 7:30 PM | 3 | 18 per day |
| Friday, 8:30 AM – 1:30 PM | 2 | 10 |
| Friday, 1:30 – 8:00 PM | 4 | 26 |
| Saturday, 8:30 AM – 2:30 PM | 6 | 36 |
| Saturday, 2:30 – 8:30 PM | 6 | 36 |
| Sunday, 9:30 AM – 6:30 PM | 5–6 | 49 |
| Weekly total | 269 |
This comes to about 14,000 staff hours a year. An owner is on site for every open hour from Friday to Sunday and for at least eight hours each weekday. Both owners’ salaries stay flat for three years to protect cash.
Safety & Cleaning
The first questions most parents ask are whether the place is clean and whether it’s safe. Our play structure is built and certified to ASTM F1918, the safety standard for soft contained play equipment used by children aged 2 to 12. A third-party inspector checks it before opening and every year after that.
Our cleaning and inspection routine is posted at check-in:
- Every morning, staff walk the structure with a signed checklist covering netting, padding, fasteners, and slides.
- Every hour, staff wipe down rails, entry pads, and café tables.
- Every night, the toddler zone and party rooms are disinfected with an EPA-registered product.
- Every week, the whole facility gets a deep clean.
Children wear grip socks at all times. Attendants are assigned to each zone, which helps make sure no area goes unwatched.
Licenses & Insurance
Because a parent or guardian stays with every child, Treetop doesn’t provide child care. We’ll still ask the Tennessee Department of Human Services for a written exemption determination before opening to keep our status clear on paper.
Before opening, we also need:
- Tennessee business tax registration and a city business license
- A certificate of occupancy, a fire marshal inspection, and a posted limit of 120 children in the play areas
- A food service establishment permit from the Tennessee Department of Health, with café plans reviewed before build-out
- A sign permit from the city
Our general liability policy provides $1 million per occurrence and $2 million in total, including abuse and molestation coverage. We also carry property and workers’ compensation insurance. Every visit is tied to a digital waiver signed before arrival.
Risk & Mitigation
Most of Treetop’s risks come down to how many walk-in families show up and how well we protect the reputation that brings them back. We’ve planned for each of the main ones:
- A slow spring or fall. If walk-in visits came in 15% below our Year 1 estimate, we’d fall about 845 visits short of covering all costs and loan payments. That’s a gap of about $9,700, which our $64,500 cash reserve can cover several times over.
- Wage pressure. Recreation workers in the Nashville metro earned a median of $18.01 an hour in May 2025, above our $15 base rate. We’ll recruit students and parents who want flexible shifts and give every employee a free family membership. If we need to raise pay, each $1 an hour adds about $14,000 a year, which we’d offset by trimming quiet weekday shifts in the softer months.
- Membership cancellations. If cancellations rise above 6% a month, we’ll shift more of our marketing toward toddler-morning families, who join most often.
- A safety incident. One injury story can spread quickly through local parent groups. Daily inspections, zone supervision, digital waivers, and insurance help prevent incidents and limit the cost if one happens.
- Owner dependence. Each owner is trained on the other’s systems, and both shift leads can run a normal weekday on their own.
- Opening delays. A slow health plan review or inspection could push us past February 6, 2027. Our rent starts only when we open, and the reserve covers loan interest during any delay.
Financial Plan
Treetop’s finances are built on child visits and a blended average spend of $25.00 per visit, held flat for three years. Visits grow 12% in Year 2 and 10% in Year 3 as memberships, parties, and word of mouth build. Without the $32,000 of one-time opening costs, Year 1 would show a pre-tax profit of $6,412.
Startup Costs
| Expense | Amount |
| Soft-play structure, toddler zone, slides, and sensory wall, with freight and installation (capitalized, 7 years) | $133,000 |
| Leasehold improvements: safety flooring, party rooms, restrooms, café counter, HVAC (capitalized, 10 years) | $95,000 |
| Café equipment (capitalized, 7 years) | $14,000 |
| Furniture and fixtures (capitalized, 7 years) | $17,500 |
| Technology and security: check-in kiosks, waiver tablets, 16-camera CCTV (capitalized, 5 years) | $12,500 |
| Opening inventory | $6,000 |
| Prepaid insurance (first 6 months) | $7,000 |
| Lease security deposit (2 months’ rent) | $18,500 |
| Grand-opening marketing and branding (expensed) | $12,000 |
| Licenses, permits, inspections, and play-structure certification (expensed) | $4,500 |
| Legal, lease review, architect, and accounting setup (expensed) | $9,000 |
| Pre-opening hiring, background checks, and CPR/first-aid training (expensed) | $6,500 |
| Working capital reserve | $64,500 |
| Total startup costs | $400,000 |
Sources of Funds
| Source | Amount |
| SBA 7(a) loan, Cumberland Ridge Community Bank | $320,000 |
| Owner equity (Okafor $48,000, Bell $32,000) | $80,000 |
| Total startup capital | $400,000 |
Financial Assumptions
| Item | Assumption |
| Average revenue per child visit | $25.00 blended, held flat for 3 years |
| Annual child visits | Year 1: 30,000; Year 2: 33,600; Year 3: 36,960 |
| Child visits per month (avg) | Year 1: 2,500; Year 2: 2,800; Year 3: 3,080 |
| Child visits per day (avg, 364 operating days) | Year 1: ~82; Year 2: ~92; Year 3: ~102 |
| Revenue growth rate | Year 2: +12% (visits); Year 3: +10% (visits); price per visit flat |
| Revenue = visits × $25.00 | Year 1: $750,000; Year 2: $840,000; Year 3: $924,000 |
| Direct materials (party food and favors, café goods, retail) | 14% of revenue |
| Direct labor | 28% of revenue (about 14,000 staff hours in Year 1) |
| Payroll tax | 11% of direct labor and owner salaries |
| Owner salaries | $90,000 a year (Okafor $48,000, Bell $42,000), flat for 3 years |
| Rent | $111,000 in Year 1, +3% a year |
| Other fixed costs | Insurance $14,000, utilities $22,800, repairs $9,000, software $7,800, accounting and legal $6,000, all +3% a year |
| Variable operating costs | Marketing 4.0%, supplies and cleaning 2.0%, card and booking fees 2.8% of revenue |
| Loan | $320,000 SBA 7(a), 10 years, 10.75% fixed (within the SBA rate cap), $4,362.84 a month, $52,354 a year |
| Working capital | Receivables 2 days of revenue; inventory 20 days and payables 15 days of direct materials |
| Depreciation | $35,500 a year, straight-line over 5–10 years |
| Income tax | Not shown; the LLC passes profits through to the owners |
Year 1 Revenue Mix
| Stream | Driver | Revenue | Share |
| Open play admissions | 16,000 visits × $17.00 average ticket | $272,000 | 36.3% |
| Birthday parties and private events | 500 parties × $450 average | $225,000 | 30.0% |
| Memberships | About 165 active members × $59 a month | $117,000 | 15.6% |
| Play café | $3.50 per child visit | $105,000 | 14.0% |
| Grip socks, retail, and add-ons | About $1.03 per child visit | $31,000 | 4.1% |
| Total | 30,000 visits × $25.00 | $750,000 | 100% |

Profit & Loss Forecast
| Year 1 | Year 2 | Year 3 | |
| Child visits | 30,000 | 33,600 | 36,960 |
| Total revenue | $750,000 | $840,000 | $924,000 |
| Direct materials | $105,000 | $117,600 | $129,360 |
| Direct labor | $210,000 | $235,200 | $258,720 |
| Payroll tax on direct labor | $23,100 | $25,872 | $28,459 |
| Total cost of goods sold | $338,100 | $378,672 | $416,539 |
| Gross profit | $411,900 | $461,328 | $507,461 |
| Gross margin | 54.9% | 54.9% | 54.9% |
| Owner salaries | $90,000 | $90,000 | $90,000 |
| Payroll tax on owner salaries | $9,900 | $9,900 | $9,900 |
| Rent | $111,000 | $114,330 | $117,760 |
| Insurance | $14,000 | $14,420 | $14,853 |
| Utilities, phone, and internet | $22,800 | $23,484 | $24,189 |
| Repairs and maintenance | $9,000 | $9,270 | $9,548 |
| Software | $7,800 | $8,034 | $8,275 |
| Accounting and legal | $6,000 | $6,180 | $6,365 |
| Marketing | $30,000 | $33,600 | $36,960 |
| Supplies, cleaning, and sanitation | $15,000 | $16,800 | $18,480 |
| Card and booking fees | $21,000 | $23,520 | $25,872 |
| One-time opening costs | $32,000 | – | – |
| Total operating expenses | $368,500 | $349,538 | $362,202 |
| EBITDA | $43,400 | $111,790 | $145,259 |
| Depreciation | $35,500 | $35,500 | $35,500 |
| Operating income (EBIT) | $7,900 | $76,290 | $109,759 |
| Interest expense | $33,488 | $31,357 | $28,986 |
| Net income (pre-tax) | ($25,588) | $44,933 | $80,773 |

Cash Flow Forecast
| Year 1 | Year 2 | Year 3 | |
| Beginning cash | $96,500 | $94,998 | $153,768 |
| Net income (pre-tax) | ($25,588) | $44,933 | $80,773 |
| Depreciation | $35,500 | $35,500 | $35,500 |
| Change in accounts receivable | ($4,110) | ($493) | ($460) |
| Change in inventory | $247 | ($691) | ($644) |
| Change in accounts payable | $4,315 | $518 | $483 |
| Change in prepaid expenses | $7,000 | $0 | $0 |
| Net cash from operations | $17,364 | $79,767 | $115,652 |
| Capital expenditures | $0 | $0 | $0 |
| Net Cash from Investing | $0 | $0 | $0 |
| Loan principal repaid | ($18,866) | ($20,997) | ($23,368) |
| Net Cash from Financing | ($18,866) | ($20,997) | ($23,368) |
| Net change in cash | ($1,502) | $58,770 | $92,284 |
| Ending cash | $94,998 | $153,768 | $246,052 |

Opening Balance Sheet
| At launch | |
| Cash (reserve $64,500 + one-time costs $32,000) | $96,500 |
| Inventory | $6,000 |
| Prepaid insurance | $7,000 |
| Security deposit | $18,500 |
| Property and equipment | $272,000 |
| Total assets | $400,000 |
| SBA 7(a) loan | $320,000 |
| Members’ capital | $80,000 |
| Total liabilities and members’ capital | $400,000 |
Projected Balance Sheet
| Year 1 | Year 2 | Year 3 | |
| Cash | $94,998 | $153,768 | $246,052 |
| Accounts receivable | $4,110 | $4,603 | $5,063 |
| Inventory | $5,753 | $6,444 | $7,088 |
| Security deposit | $18,500 | $18,500 | $18,500 |
| Net property and equipment | $236,500 | $201,000 | $165,500 |
| Total assets | $359,861 | $384,315 | $442,203 |
| Accounts payable | $4,315 | $4,833 | $5,316 |
| SBA 7(a) loan | $301,134 | $280,137 | $256,769 |
| Total liabilities | $305,449 | $284,970 | $262,085 |
| Paid-in capital | $80,000 | $80,000 | $80,000 |
| Retained earnings | ($25,588) | $19,345 | $100,118 |
| Total members’ capital | $54,412 | $99,345 | $180,118 |
| Total liabilities and members’ capital | $359,861 | $384,315 | $442,203 |

Break-Even Analysis
| Item | Value |
| Average revenue per child visit | $25.00 |
| Variable cost per visit (materials $3.50, labor and payroll tax $7.77, marketing, supplies, and fees $2.20) | $13.47 |
| Contribution margin per visit | $11.53 (46.12%) |
| Yearly fixed costs including loan payments (Year 2: $275,618 operating + $52,354 debt service) | $327,972 |
| Break-even visits covering all costs and loan payments | 28,445 a year (about 2,370 a month, 78 a day) |
| Break-even visits, operating costs only | 23,904 a year |
| Break-even visits, pre-tax profit | 29,703 a year (about 82 a day) |
| Break-even revenue (all costs and loan payments) | $711,127 |
| Debt service coverage (EBITDA ÷ $52,354) | Year 1 0.83× (1.44× before one-time costs), Year 2 2.14×, Year 3 2.77× |

The Quickest Way to turn a Business Idea into a Business Plan
Fill-in-the-blanks and automatic financials make it easy.
Upmetrics
Upmetrics is the #1 business planning software that helps entrepreneurs and business owners create investment-ready business plans using AI. We regularly share business planning insights on our blog. Check out the Upmetrics blog for such interesting reads. Read more
