How Does a Bowling Alley Make Money Beyond Lane Fees?
A bowling alley is not just a set of lanes. In the U.S. market, the stronger model is a location-based entertainment business that sells bowling time, shoe rentals, league play, events, food, alcohol, arcade play, and sometimes private-room packages. The financial question is not simply how many games people roll. It is how much each visit produces across several spend categories before labor, rent, utilities, maintenance, and debt service take their share.
The official industry framing is broad: OSHA's SIC description notes that bowling centers are establishments known to the public as bowling centers or lanes and that they frequently sell meals and refreshments, which matters because food and beverage creates a second margin engine inside the same facility. OSHA's bowling centers description is simple, but it captures the operating reality: the lane attracts the guest, then the venue tries to increase spend per visit.
$12-$28
Typical planning range per guest visit
Use a lower figure for league-heavy centers and a higher figure when events, food, bar, and arcade sales are active.
46% / 35% / 19%
Comparable public-company revenue mix
Lucky Strike Entertainment reported fiscal 2025 revenue split across bowling, food and beverage, and amusement and other categories.
20-30
Associates per location in one large-chain model
This is a staffing reference point, not a rule; a small independent center can run leaner in quiet periods.
A useful comparable is Lucky Strike Entertainment, formerly Bowlero Corp. Its fiscal 2025 filing shows how a scaled bowling operator thinks about revenue streams: bowling revenue was $549.9M, food and beverage was $424.2M, and amusement and other revenue was $227.2M, or about 46%, 35%, and 19% of total revenue respectively. The same filing describes walk-in customers, leagues, birthday parties, corporate events, passes, arcades, and enhanced food offerings as key operating drivers. Lucky Strike Entertainment's fiscal 2025 Form 10-K is a scaled chain, so a founder should not copy its margins blindly, but the revenue architecture is directly relevant.
Comparable Revenue Mix for a Modern Bowling Venue
The lane still matters, but a profitable plan usually needs food, events, and games to carry a meaningful share of sales.
Bowling revenue: about 46%
Food and beverage: about 35%
Amusement and other: about 19%
| Revenue stream |
Planning unit |
Typical modeling assumption |
Margin logic |
| Open bowling |
Game, lane hour, or person-hour |
Price varies by daypart; Friday and Saturday evening rates carry the model. |
High contribution margin after card fees and lane maintenance, but limited by lane capacity. |
| Shoe rental |
Pair rented per bowler |
Attach rate follows non-league traffic; owned shoes reduce league rental volume. |
Strong margin after cleaning and replacement reserve. |
| Leagues |
Team weeks and lineage |
Lower price per game than peak retail, but more predictable weekday demand. |
Stabilizes utilization and improves scheduling efficiency. |
| Parties and corporate events |
Package per group |
Birthday, team-building, school, fundraiser, and holiday packages. |
Attractive when food, beverage, shoe rental, and reserved lanes are bundled. |
| Food and bar |
Average check per guest |
Higher at evening, league, and event sessions; alcohol license drives upside where allowed. |
Food cost, bar mix, kitchen labor, and waste decide gross profit. |
| Arcade and amusements |
Play-card spend per guest |
Works best when guests wait, kids attend parties, or the arcade is treated as a real profit center. |
Revenue-share vendors reduce capex but lower retained margin. |
The practical one-liner: a bowling alley earns money by selling time, but it builds profit by increasing per-capita spend during that time.
How Much Startup Investment Does a Bowling Alley Need?
Startup investment is highly site-specific because lane count, building condition, kitchen scope, bar build-out, HVAC, electrical capacity, fire protection, parking, and local construction costs all move together. A 12-lane boutique venue in an existing retail box is a different investment from a 32-lane entertainment center with a full kitchen, arcade, and private event rooms. Still, the founder needs a planning range early, because the financing structure depends on whether the project is a leasehold build-out, an acquisition, or a ground-up real estate project.
For a new or heavily renovated U.S. venue, a realistic planning model often starts around $1.2M-$3.5M for a smaller leased-location concept and can move above $5M-$10M for a large entertainment center with major construction and food-and-beverage infrastructure. US Bowling Corporation, an equipment supplier, says family entertainment or boutique bowling venues often need 10,000-40,000 square feet and cites $150-$200 per square foot for installation in an existing building including equipment, kitchen, concourse, arcade, restrooms, offices, and storage. US Bowling Corporation's planning guidance should be treated as vendor guidance, not a universal benchmark, but it helps translate square footage into a first-pass capital budget.
| Startup cost category |
Smaller leased concept |
Larger entertainment concept |
What changes the number |
| Lease deposits, design, legal, feasibility, permits |
$75,000-$180,000 |
$150,000-$400,000 |
Site control, drawings, zoning review, architect fees, liquor application, and lender diligence. |
| Build-out, MEP, HVAC, restrooms, fire, kitchen shell |
$450,000-$1.1M |
$1.5M-$4.5M |
Condition of the building, electrical service, dehumidification, kitchen scope, and landlord contribution. |
| Bowling lanes, pinsetters, scoring, ball returns, seating |
$500,000-$1.2M |
$1.4M-$3.8M |
Lane count, new versus refurbished equipment, string versus free-fall machines, and immersive scoring features. |
| Food, bar, POS, arcade, furniture, fixtures |
$175,000-$550,000 |
$650,000-$2.0M |
Menu depth, alcohol program, prize redemption, event rooms, AV, and private-party packages. |
| Opening inventory, launch payroll, training, marketing |
$100,000-$250,000 |
$250,000-$750,000 |
Staff size, pre-opening rent, uniforms, food inventory, supplies, leagues, grand-opening promotions. |
| Working capital and contingency reserve |
$150,000-$400,000 |
$500,000-$1.5M |
Ramp-up time, seasonality, debt payments, change orders, and slow group-event sales. |
| Total planning range |
$1.45M-$3.68M |
$4.45M-$12.95M |
Use the low end only when the building is unusually ready and the concept is deliberately simple. |
Where the Startup Budget Usually Goes
The riskiest line items are build-out and lane systems because change orders can arrive before revenue starts.
Build-out and MEP38%
Lane systems and scoring30%
F&B, arcade, furniture16%
Soft costs and permits6%
Working capital and contingency10%
What this estimate hides is timing. A founder may spend hundreds of thousands of dollars on design, deposits, construction draws, and equipment deposits before the center opens. That is why the startup budget should include a month-by-month cash schedule, not just a one-line total.
Facility, Lane Equipment, and Compliance Decisions Control the Capital Budget
The building is the business model. A low-rent site with poor parking, weak visibility, bad HVAC, or expensive electrical upgrades can be more costly than a higher-rent site that opens faster and supports premium events. Bowling equipment also has technical requirements that ordinary retail build-outs do not have: pinsetters or string machines, lane surfaces, ball returns, scoring systems, lane conditioning, approach areas, back-of-house service aisles, acoustics, dehumidification, and enough power for the entertainment package.
QubicaAMF's investment guidance emphasizes that construction cost varies by market, footprint, number of lanes, finishes, furniture, food-and-beverage program, MEP requirements, HVAC, electrical power, ball returns, scoring, AV systems, plumbing, and fire protection. QubicaAMF's bowling investment guidance is useful because it frames the project as a coordinated technical build, not a simple tenant improvement.
lane count
pinsetter type
scoring system
event rooms
bar license
HVAC load
arcade footprint
parking ratio
1Confirm fitMeasure lane bay depth, ceiling height, column spacing, service access, and back-of-house space before signing.
2Price MEP earlyHVAC, electrical, plumbing, fire protection, and kitchen ventilation can decide whether the deal works.
3Match equipment to conceptA boutique venue, league center, and FEC do not need the same lane package or amusement mix.
4Reserve for correctionsKeep contingency for inspection findings, lane corrections, fire marshal requests, and final punch-list items.
If the center wants certified league and tournament play, lane specifications matter financially because corrections can delay opening or require rework. USBC's 2025 tiered center certification handbook states that new installations must be inspected within 14 days of completion or notice, and that certified centers are inspected by USBC-authorized personnel. It also lists a $40-per-lane certification fee valid for five years. USBC's tiered center certification handbook is not a local business license, but it affects the league revenue plan.
Practical planning note
Ask for two budgets before financing: one for the minimum viable opening and one for the fully loaded concept. The spread between the two is not just extra cost; it is also a revenue assumption about parties, food, bar, arcade, and premium experiences.
What Monthly Operating Expenses Should the Model Carry?
Monthly expenses split into four buckets: staffing, occupancy, venue operations, and revenue-linked costs. The mistake is modeling payroll as a clean percentage of sales. Bowling alleys need managers, front desk coverage, mechanics or facilities support, lane attendants, food-and-beverage labor, party hosts, cleaning, and security even before the busiest hours arrive. Labor is partly variable, but the management and opening/closing schedule behave like fixed costs.
BLS wage data is a useful starting point for front-line roles. In the May 2023 OEWS profile, amusement and recreation attendants had a national median hourly wage of $14.13 and a mean of $14.54, with state and metro wages varying widely. BLS amusement and recreation attendant wage data should be adjusted for current local labor markets, minimum wage rules, benefits, payroll taxes, and competition from restaurants and event venues.
| Monthly expense category |
Smaller center range |
Larger center range |
Financial planning note |
| Payroll, payroll taxes, benefits, contract help |
$55,000-$120,000 |
$135,000-$320,000 |
Depends on hours, kitchen scope, party staffing, mechanics, and manager depth. |
| Rent, CAM, property taxes, insurance allocation |
$25,000-$80,000 |
$80,000-$250,000 |
High square footage makes occupancy leverage powerful but dangerous. |
| Utilities, HVAC, water, waste, internet |
$12,000-$35,000 |
$35,000-$95,000 |
Extended hours, kitchen equipment, dehumidification, and summer cooling push this up. |
| Food, beverage, paper goods, prize cost |
$20,000-$65,000 |
$80,000-$240,000 |
Variable with sales; bar mix usually carries better margin than food-heavy packages. |
| Repairs, lane maintenance, parts, shoes, balls |
$8,000-$25,000 |
$25,000-$75,000 |
Underfunding maintenance can create lane downtime and bad guest reviews. |
| Marketing, booking fees, software, POS, admin |
$10,000-$30,000 |
$30,000-$90,000 |
Events and birthday bookings need steady promotion, not only grand-opening ads. |
| Debt service or equipment financing |
$20,000-$70,000 |
$80,000-$260,000 |
Debt service coverage must be tested against low-season months. |
| Total monthly operating cash need |
$150,000-$425,000 |
$465,000-$1.33M |
This excludes income tax distributions and major replacement capex. |
Common budgeting mistake
Do not budget only a labor percentage and a rent line. A bowling alley has mechanical downtime risk, shoe and ball replacement, lane conditioning supplies, cleaning, card-processing fees, party-host labor, insurance, music licensing, trash, grease trap service, security, and software subscriptions. Small misses add up because the building is open long hours.
The practical one-liner: fixed costs are heavy, so a slow Tuesday does not save enough money to offset a weak Saturday.
Pricing, Utilization, and Per-Capita Spend Drive Revenue
Revenue modeling should start at the lane calendar. The strongest centers do not use one flat price; they use daypart pricing, party packages, league pricing, shoe rental, food bundles, bar specials, arcade cards, and private-event minimums. The model should show how many lane-hours are actually sellable, what percentage of those lane-hours are used, and how much non-bowling spend attaches to each guest.
A BPAA-related BCM Magazine article reviewing the 2017 benchmark study reported average revenue of $36,367 per lane, with 47% from bowling and 53% from non-bowling sources; it also noted that average revenue per square foot was $44.14 and that larger centers generated higher revenue while small centers generated less. BCM Magazine's discussion of BPAA benchmark data is especially useful for existing centers deciding whether to add attractions or improve underused areas.
WeekdayLeague and value pricingProtects baseline traffic, but average spend may be lower unless food and bar attach well.
WeekendPeak retail pricingHighest price and party demand; one bad Saturday can visibly change the month.
Private eventsPackage economicsBest when minimums cover reserved lanes, host labor, food, shoes, and setup time.
Price inflation also matters. BLS reported that admissions to sporting events rose 123.1% from 2000 to 2025, while movie, theater, and concert admissions rose 105.0%, all items rose 87.0%, and recreation rose 36.6%. BLS recreation and admissions price data does not price bowling directly, but it shows that entertainment pricing power can differ from general inflation. The founder still has to test local willingness to pay, because bowling competes with restaurants, movies, arcades, trampoline parks, escape rooms, and at-home entertainment.
The quick test is simple: if the model needs premium weekend prices every day to break even, the concept is undercapitalized, overbuilt, or over-rented.
Where Is Break-Even for a Bowling Alley?
Break-even is where the business covers fixed costs after paying revenue-linked costs. In a bowling alley, variable costs include food and beverage cost, arcade prize cost, card fees, some hourly labor, cleaning supplies, and lane wear. Fixed or semi-fixed costs include rent, managers, insurance, core utilities, software, repairs, marketing, and debt service. The higher the contribution margin, the lower the revenue required to cover the fixed cost base.
| Scenario |
Monthly fixed cost |
Contribution margin |
Break-even monthly revenue |
What it implies operationally |
| Conservative small center |
$170,000 |
52% |
$327,000 |
Needs solid leagues, steady weekend retail, and limited discounting. |
| Base 20-lane venue |
$230,000 |
58% |
$397,000 |
Must turn parties and food/bar into a meaningful share of revenue. |
| Large entertainment center |
$620,000 |
60% |
$1.03M |
Requires strong private events, high weekend density, and tight labor scheduling. |
5 points
A five-percentage-point drop in contribution margin can move break-even by tens of thousands of dollars per month. That is why the model should test food cost, wage rate, event discounting, and arcade payout sensitivity.
The practical one-liner: break-even is less about the number of lanes and more about how many high-margin visits those lanes create.
What Can the Owner Realistically Take Home?
Owner earnings are not the same as revenue, EBITDA, or accounting profit. Before the owner can safely take money out, the business has to pay food and beverage cost, payroll, rent, utilities, insurance, repairs, marketing, software, professional fees, debt service, taxes, replacement capex, and working capital reserves. A bowling alley can report a good operating month and still have little distributable cash if a debt payment, lane repair, liquor-license renewal, or slow group-sales month hits at the same time.
Lucky Strike's fiscal 2025 filing shows why a simple revenue multiple is dangerous. The company reported location operating costs of 31% of revenue, location payroll and benefits of 24%, and location food and beverage costs of 8% before other expenses, depreciation, interest, taxes, and corporate costs. A small independent owner might have lower corporate overhead, but may also lack purchasing scale and pricing technology.
| Annual owner-earnings bridge |
Conservative |
Base case |
Upside |
| Revenue |
$3.9M |
$5.4M |
$7.2M |
| Gross profit after direct revenue costs |
$2.1M |
$3.1M |
$4.4M |
| Operating profit before debt and taxes |
$320,000 |
$780,000 |
$1.35M |
| Less debt service and required reserve |
$260,000 |
$390,000 |
$520,000 |
| Potential pre-tax owner draw |
$60,000 |
$390,000 |
$830,000 |
| Interpretation |
Owner may be buying a job while the concept stabilizes. |
Reasonable draw if maintenance reserve is protected. |
Attractive, but dependent on sustained volume and event mix. |
Owner draw rule of thumb
Do not draw all excess cash in the first strong season. Keep reserves for lane maintenance, HVAC repairs, POS replacements, furniture wear, insurance deductibles, tax payments, and seasonal dips. A venue with physical assets needs a reinvestment habit.
The practical one-liner: the owner gets paid after the building, the staff, the lender, and the equipment are protected.
Cash Flow, Seasonality, and Working Capital Pressure Points
Cash flow is uneven because the best revenue periods do not always match the biggest cash obligations. Leagues can support fall and winter traffic. Birthday parties and family visits can be strong around weekends, school breaks, and bad-weather periods. Corporate events may cluster around holidays. Summer can be strong or weak depending on market, tourism, youth programs, and competing outdoor activities. A business can look profitable on an annual income statement and still strain cash in a quiet month.
Lucky Strike's fiscal 2025 filing notes that bowling locations typically generate their highest sales volumes during the company's third fiscal quarter due to leagues, holidays, and weather conditions. The point for an independent operator is to avoid using annual averages as if every month behaves the same. Rent, debt, management payroll, software, insurance, and utilities are due whether the lanes are full or empty.
Pre-openingCash leaves for deposits, design, permits, equipment, construction draws, insurance, staff recruiting, training, and launch marketing before the first paid game.
Months 1-3Revenue is volatile. Grand-opening traffic may not repeat, league sales are not fully mature, and operating routines are still being fixed.
Months 4-12The model should compare actual utilization, average ticket, labor hours, food cost, event bookings, and guest reviews to the base case every week.
Year 2+Cash discipline shifts from opening survival to reinvestment: lane upkeep, guest-facing refreshes, arcade rotation, kitchen upgrades, and debt reduction.
Cash-flow pressure points to model separately
Build a monthly cash schedule for pre-opening rent, equipment deposits, construction retainage, initial food and bar inventory, credit-card settlement timing, payroll timing, sales-tax remittance, gift-card liability, event deposits, insurance premiums, and maintenance reserve. These timing items are easy to miss in a simple profit-and-loss forecast.
One informational mention fits here: founders often use a financial model, business plan, pitch deck, or planning template to test how pricing, utilization, cost structure, debt, and working capital interact before committing to a lease or acquisition. The key is not the template itself; it is the discipline of connecting every assumption to cash.
Which KPIs Should a Bowling Alley Track Every Week?
Weekly KPI tracking keeps a bowling alley from finding out too late that the model is drifting. The best KPIs connect directly to assumptions: lane utilization, revenue per lane, per-capita spend, party conversion, labor cost, food cost, repair downtime, league retention, and event pipeline. A founder does not need dozens of dashboards; they need a small set of numbers that explains whether revenue, margin, and cash are behaving as planned.
| KPI |
Formula |
Planning benchmark or interpretation |
Model connection |
| Lane utilization |
Lane-hours sold ÷ sellable lane-hours |
Track by daypart; 25% weekly average may be fine if peak windows are strong. |
Drives bowling revenue and staffing schedule. |
| Revenue per lane |
Total revenue ÷ lane count |
Compare to the BPAA-referenced $36,367 per-lane figure cautiously by concept and market. |
Shows whether each lane supports the capital invested. |
| Revenue per square foot |
Annual revenue ÷ facility square feet |
Useful when deciding whether to remove lanes for arcade, bar, or event space. |
Tests building productivity and rent burden. |
| Per-capita spend |
Total revenue ÷ guest visits |
Track retail, league, birthday, and corporate guests separately. |
Connects traffic quality to revenue mix. |
| Labor cost percentage |
Payroll and benefits ÷ revenue |
Rising percentage means staffing, pricing, or volume needs attention. |
Protects contribution margin and break-even. |
| Food and beverage cost |
Food and beverage product cost ÷ F&B revenue |
Compare by menu mix; bar-heavy sales should not be judged like pizza-heavy parties. |
Controls gross profit and owner draw. |
| Event booking conversion |
Booked events ÷ qualified inquiries |
Low conversion suggests pricing, follow-up speed, package clarity, or capacity issues. |
Forecasts high-margin group revenue. |
| Lane downtime |
Unavailable lane-hours ÷ sellable lane-hours |
Even small downtime matters during peak sessions. |
Links maintenance spend to lost revenue. |
The practical one-liner: track the numbers that tell you whether the next week should change pricing, staffing, maintenance, or marketing.
What Risks Can Change the Economics Fastest?
The main financial risks are not mysterious. They are expensive build-outs, weak lane utilization, low event bookings, underpriced peak hours, high labor, food inflation, equipment downtime, local licensing delays, insurance claims, and debt service that is too heavy for the ramp period. A lender or investor will want to see how the plan holds up if revenue starts 15% below forecast or if construction costs overrun by 10%.
Licensing risk is local. Saint Paul, Minnesota, for example, lists a specific bowling center license and warns that additional licenses may be required for food, game room, liquor, pool hall, and other activities; the city also reviews zoning and fire inspection before a license is issued. Saint Paul's bowling center license page is just one municipal example, but it shows why a founder should not assume a bowling permit covers the whole entertainment model.
Construction overrunA 10% overrun on a $4M project adds $400,000 before opening. The financial model should show whether that is funded by contingency, equity, landlord allowance, or extra debt.
Event sales missIf birthday and corporate packages miss forecast, the center loses both lane revenue and high-attach food, bar, shoe, and arcade spend.
Labor compressionRestaurants, hotels, and amusement venues compete for the same hourly labor. Wage increases hurt most when prices cannot move quickly.
Equipment downtimeOne lane down on a Tuesday is inconvenient; several lanes down on a Saturday can damage both revenue and reputation.
Alcohol and safety exposureBar revenue can improve economics, but it also adds licensing, training, age verification, dram-shop exposure, security, and insurance considerations.
Competitive entertainment mixA new arcade, movie theater, trampoline park, or restaurant can pressure visits and event bookings even if it is not a direct bowling competitor.
The practical one-liner: the biggest risk is not one bad assumption; it is several small misses happening at the same time.
How Should the Opening Plan Be Sequenced Financially?
The opening process should be a funding and risk-control sequence, not a checklist of tasks. Each step should either reduce uncertainty, secure revenue, protect cash, or prevent a costly delay. The founder should avoid signing a long lease or purchase agreement until the lane layout, construction scope, licensing path, financing structure, and demand assumptions have been tested together.
Census County Business Patterns is useful for local market work because it provides establishment, employment, first-quarter payroll, and annual payroll data by industry and geography. Census County Business Patterns will not tell you whether a specific shopping center is the right site, but it helps a founder understand local business density, payroll scale, and competitive context before committing to a large facility.
1Feasibility and site screenEstimate population, income, schools, employers, competitors, drive time, parking, and nearby dinner traffic.
2Concept and lane planDecide whether revenue will be league-heavy, party-heavy, boutique, FEC, or hybrid.
3Preliminary budgetGet early quotes for lanes, scoring, MEP, kitchen, bar, arcade, furniture, design, and permits.
4Funding packageBuild sources and uses, collateral schedule, debt service coverage, contingency, and opening cash reserve.
5Permits and inspectionsConfirm building, health, fire, sign, liquor, amusement, and lane certification requirements.
6Pre-sell demandStart league recruitment, birthday bookings, corporate outreach, school programs, and local partnerships.
7Open with controlsTrack labor hours, guest spend, lane uptime, complaints, and event conversion from week one.
8Reforecast monthlyUpdate cash, debt coverage, pricing, marketing, and staffing before small misses become structural.
The practical one-liner: open only after the model proves that the building can pay for itself in slow months, not just on busy weekends.
How Does Funding and Payback Work for a Bowling Alley?
Bowling alleys are asset-heavy, so funding usually combines owner equity, bank debt, SBA financing, equipment financing, landlord allowance, seller financing for acquisitions, and sometimes investor equity. Lenders care about collateral, borrower experience, site control, lease term, debt service coverage, construction risk, and whether the business can survive the ramp period. A borrower who asks for the full project cost without contingency or working capital will look underprepared.
SBA financing can fit the asset profile. The SBA describes an operator that received a $1.6M SBA-guaranteed loan to purchase a bowling center in 2009 and later used additional SBA 504 loans to expand to more centers. The SBA's bowling center financing example does not guarantee approval for a new project, but it shows why lenders may consider bowling real estate, equipment, and acquisition financing when the borrower has a credible plan.
| Funding and payback scenario |
Initial project cost |
Owner equity |
Annual cash flow after debt and reserves |
Simple equity payback |
What must be true |
| Conservative leased build-out |
$2.2M |
$550,000 |
$110,000 |
5.0 years |
Debt is manageable, rent is controlled, and the owner limits early draws. |
| Base 20-lane entertainment venue |
$4.8M |
$1.2M |
$300,000 |
4.0 years |
Events, F&B, and arcade attach rates hit plan by year two. |
| Upside acquisition plus remodel |
$6.5M |
$1.6M |
$550,000 |
2.9 years |
Existing traffic is real, remodel disruption is short, and new attractions lift per-capita spend. |
How the financial model connects the business
Startup investment sets the funding need, debt service, depreciation, and payback hurdle. Lane count and hours set capacity. Pricing, utilization, events, and per-capita spend create revenue. Food cost, arcade payout, and hourly labor shape contribution margin. Rent, utilities, managers, insurance, repairs, and marketing set break-even. Working capital explains why profit and cash differ. Taxes, debt service, maintenance capex, and reserves determine owner draw. KPIs show whether the assumptions are still true.
Payback can stretch if the first year is spent building leagues, training staff, fixing service issues, and learning the local event market. It can also stretch if the founder overbuilds the venue before demand is proven. The safer plan is to fund the opening with enough contingency to survive the ramp, then use actual KPIs to decide whether to add lanes, attractions, private rooms, or a larger food-and-beverage program.
The practical one-liner: a bowling alley is a good investment only when the capital budget, local demand, per-visit spend, and debt schedule all agree with each other.