Start-up | |
Requirements | |
Start-up Expenses | |
Air Cond. Upgrade | $25,000 |
Audio/Lighting Lease Payment | $2,750 |
Bar Equipment | $9,500 |
Bar Supply | $5,500 |
Cash Reserves | $125,000 |
Exterior Signage | $15,000 |
Fees and Permits | $35,000 |
FFE | $75,000 |
Impact Fees | $7,500 |
Initial Marketing | $22,500 |
Interior Refit | $45,000 |
Kitchen Upgrade | $12,500 |
Legal | $7,500 |
Opening Salaries Deposits | $25,000 |
Paper Products | $2,500 |
Point of Sales Systems | $35,000 |
Restroom Upgrade | $35,000 |
Total Start-up Expenses | $485,250 |
Start-up Assets | |
Cash Required | $75,000 |
Start-up Inventory | $7,500 |
Other Current Assets | $0 |
Long-term Assets | $0 |
Total Assets | $82,500 |
Total Requirements | $567,750 |
The Nightclub is a privately-held LLC, the details of which have not been solidified as of the date of this publication. The LLC consists of three principals DD, HK, BK.
D D holds a BS in business administration from the The State University. He has held restaurant management positions for the PepsiCo Corporation. He successfully opened and managed two nightclubs, and went on to open other operations including a sports bar. He is currently in his fifth year in the hotel industry, where he manages a successful sales department.
HK holds a BA in Industrial Media Management, with a concentration in marketing. She has held a financial analyst position with Lockheed Martin and L3 Communications for two years.
BK has been managing a staff for eight years. He is currently in his fifth year in the automotive industry, where he is a successful finance manager.
The emergence of the Main Street area of Waldport represents a unique opportunity for a high-energy, dance-themed venue. The development’s central location, demographics, and lack of direct competition are major advantages to this project. The proposed venue will provide a local solution to the lack of social atmosphere and live sports venues geared primarily toward the 21-35 age group in the Waldport area and will help keep late night entertainment expenditures within the localized region.
The new venue will specialize in high-energy themes, a quality video and gaming area, and will offer beer, wine and an array of liquors and mixed drinks. In addition, the venue will sell non-alcoholic beverages such as soft drinks, juices and bottled water. A “casual” food menu consisting mostly of appetizers and small entrees ranging in cost from six to nine dollars will also be available. The initial hours of operation will be 11:00 P.M. to 2:00 A.M., four nights a week. The establishment will draw primarily from the Waldport market while attracting guests from the area’s other surrounding cities and towns.
The Nightclub will be a 10,000 square foot unit, which will also house the company’s corporate business office. The dance club and bar will accommodate 750 people. With Waldport’s rapidly growing population, the variety of the Nightclub from across the country would create mass appeal for all of the Nightclub’s customers. The store will be equipped with state-of-the-art audio and video systems like none other found in Your City. It will serve the need for a true nightclub in Waldport. The general appearance will be clean, open, and pleasing to the customer. The demographics are favorable, with minimal competition from other dance-themed venues and bars.
We see The Nightclub as appealing to three major market segments. Fortunately, the long, late night hours of operation help The Nightclub lend itself to multiple segment appeal. Our market segmentation scheme allows some room for estimates and nonspecific definitions.
The following chart and table outline the target market segments for the Nightclub, and include annual growth projections.
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Childless Young Professionals | 15% | 132,000 | 151,800 | 174,570 | 200,756 | 230,869 | 15.00% |
College Students | 5% | 100,000 | 105,000 | 110,250 | 115,763 | 121,551 | 5.00% |
Tourists/Business Travelers | 20% | 100,000 | 120,000 | 144,000 | 172,800 | 207,360 | 20.00% |
Total | 13.95% | 332,000 | 376,800 | 428,820 | 489,319 | 559,780 | 13.95% |
Our strategy is based on serving our niche markets exceptionally well. The nightclub enthusiast, the tourist and business traveler, the local nightclub crowd, the local service industry as well as groups going out together, can all enjoy The Nightclub experience.
The marketing strategy is essential to the main strategy :
We must charge appropriately for the high-end, high-quality service and food that we offer. Our revenue structure has to match our cost structure, so the wages we pay and the training we provide to assure superior quality and service must be balanced by the fees we charge.
Part of the superior experience we offer is the simplicity o the menu items. While being unique, they are relatively inexpensive and easy to prepare. While a premium is appropriate for the experience, the pricing has to be balanced in accordance with what we are serving.
All menu items will be moderately priced. We expect an average guest expenditure of $12.50 for beverages and $7.50 for the percentage of our guests who choose to take advantage of our food menu. Our target customer spends more than the industry average for moderately priced establishments. This is due to our creating an atmosphere that encourages longer stays and more spending, while still allowing adequate table turns due to extended hours of appeal.
High energy and dance themed venues have significantly impacted cities from coast to coast in the nineties. Los Angeles’ Hollywood, New York’s Times Square, and Seattle’s Pioneer Square are just a few examples. Entrancing their audiences with high-powered lights, sound, music, and interactive entertainment, these venues are still one of the highest cash flow businesses in the world. Our localized studies have shown that the average person will spend three to four hours per weekend in this type of an environment and will spend an average of twenty to fifty dollars in that time frame. As we approach the new millennium, this trend shows no signs of declining.
The typical venue of our style is open from 8:00 P.M. to 2:00 A.M., and within this time frame, the venue can achieve gross revenues anywhere from $3,500 to $25,000, nightly. The primary sources of revenue in a venue of this type are high volume traffic, coupled with comparably nominal spending. In addition to alcohol revenues, we will also generate substantial revenues from food sales that can typically range from seven to ten dollars per person, and admission fees that range between five and ten dollars per admit.
Entertainment venues in the late 1980’s and 1990’s focused on high-energy light and sound, multiple source video screens, and participative events. This relatively simple concept is still quite popular today. However, these concepts have greatly evolved with society. In recent years this industry has become more sophisticated with the availability of new technology. Larger metropolitan areas have taken this technology to new heights with sound, lighting, video and interactive designs that create an exciting and memorable experience. Fortunately, no one in Your State area has been a pioneer in this specific segment of the industry as of the date of this report.
Additionally, the nightclub and bar industry is shifting towards a more entertainment-oriented concept. Guests of these venues are not only offered a dynamic place to gather and mingle, but also a place to participate in the entertainment through interactive contests, theme nights, and other events. We intend to heavily utilize entertainment-oriented marketing in an effort to withstand the perpetual shift in trends and cater to as large a client base as possible.
Nightclubs and other drinking establishments rely heavily on their primary suppliers. The primary suppliers are the various beverage distributors that provide the establishment with both alcoholic and non-alcoholic beverages. The alcoholic beverages (beer, wine, and liquor) are the primary sources of income in this industry. Other beverage suppliers also play a crucial role by providing non-alcoholic beverages. These are either served alone or mixed with alcohol.
In the area, all major brands of alcoholic beverages are available, in addition to several regional brands of beer. Initial research shows that the major distributors in the market have a high rating in both product availability and delivery.
Our review of the market concludes that there are four entertainment venues that can be considered direct competition to the proposed new venue. We do realize that the proposed venue will also compete indirectly for every entertainment dollar spent in the Waldport area.
The main competitors of the Nightclub will be :
Club A Hours of Operation: 5:00 P.M.-2:00 A.M. Wednesday through Saturday Capacity: 300 Wednesday College Night ($1 beers) -This nightclub appeals to a college crowd seeking cheap drinks. -The club is known for being dingy and dirty.
Bar B Hours of Operation: 10:00 A.M.- 2:00 A.M. Monday through Sunday Capacity: 400 Thursday College/Ladies Nights -This club appeals to 25-35 year olds. -Pool and video games are central focus. -Dancing is pushed to the back of the club.
Grill C Hours of Operation: 6:00 P.M.-2:00 A.M. Wednesday through Saturday Capacity: 250 -This club’s target customer is 25 to 45 years old / middle class or above. -This club is known for its older, dressed up crowd and cramped space.
Club D Hours of Operation: 11:00 A.M.-2:00 A.M. Monday through Sunday Capacity: 350 -This club’s target customer is 25 to 45 years old. -This club is known for live jazz and blues entertainment and their draught beers.
The Nightclub will be part of the restaurant and bar industry, which includes several kinds of businesses:
In order to place emphasis on exceptional service, our main tactics are bi-monthly service training, employee recognition, and higher service employee to customer ratios. Our specific programs for training include employee for life training for management, customer for life training for employees, and the sharing of success stories among employees and management. Our specific employee recognition programs include employee of the month with a personal parking space, service excellence recognition awards of specific employees attached to advertising. To achieve higher service employee to customer ratios, we include separate beverage servers and bussing personnel, as well as maintaining a comfortable table count for the wait staff.
Our second strategy is emphasizing entertainment. The tactics are interactive entertainment, constant sensory appeal, and unique event viewing. Our specific programs for interactive entertainment and constant sensory appeal are frequent contests, games, music, and karaoke all hosted by an in-house dj who is also in charge of event programming for the main room and lounge. A billiard room will overlook the main area. Billiards was selected due to its widespread popularity (fifth most popular sport in the world, according to CNN). A limited number of video and pinball games, as well as computer dart boards, will compliment the billiard tables in order to offer a less interactive entertainment option. With an adjoining bar and plenty of seating, yet another unique experience could be carved out of a visit to The Nightclub.
Our promise fulfillment strategy may be our most important. The necessary tactics are ongoing value-based training, maintenance, and attention to detail, especially after popularity has been established. Through empowerment of service employees to solve problems without making a customer wait for management consultation we create a win-win situation for the customer and the restaurant. Continuous and never-ending improvement is the order of the day through our regular training sessions and meetings. Since value is equal to service rendered minus the price charged, it is crucial to go beyond the mere serving of food in a room full of lights and sound, you have to create a long-lasting impression.
We can’t just market and sell another dance club, we must actually deliver on our promise of quality, service and a unique guest experience. We need to make sure we have the fun and service intensive staff that we claim to have.
A high growth area, such as Waldport, has an annual influx of new residents from many other parts of the country. This trend is true of Your State in general.
Many new residents, as well as many existing ones, are members of clubs in other markets. The Nightclub is a place for all. The enabling technology will be an inherent part of The Nightclub’s image.
Advertising budgets and event promotion are ongoing processes of management geared to promote the brand name and keep the Nightclub at the forefront of the dance theme establishments in Waldport’s marketing area.
We depend on radio advertising as our main way to reach new customers. Our strategies and practices will remain constant, as will the way we promote ourselves:
The Nightclub will create an identity-oriented marketing strategy with executions particularly in radio media, alongside print ads, and in-store promotions.
Achievement of the following campaigns will be measured by the polling of customers as to how they heard of The Nightclub for the first ninety days of operation. Budget adjustments will be made as the results dictate.
We will be running regular local radio and newspaper ads to create brand awareness. Our radio ads will be concentrated strongly on Magic FM, the city’s top radio station among our target market segments. Through commercial repetition, a teaser campaign, and the use of catchy phrases, we hope to obtain intellectual ownership of our target market segments: when they think dance club and bar they’ll have to think the Nightclub. Drink specials will also be staples of our radio advertising in order to bring people in. HK will be responsible for ongoing radio ads with a monthly budget of $12,000 per month for the first ninety days, followed by an ongoing budget of $6500 per month.
We will advertise directly to local hotel guests in the local airport and surrounding the Boulevard areas to attract business travelers and tourists with no knowledge of where to go in the evening. Through the use of fliers and table tents to place in hotel rooms, we hope to create visitor awareness of our location and event promotion. Promos such as ‘show your room key and get a free drink’ in conjunction with the room ads would be relatively inexpensive from an advertising standpoint and requires limited ongoing maintenance and expense. BK will be responsible for direct advertising with a start-up budget of $3,000 and a maintenance budget of $1,000 per month. The milestone date will be thirty days after the grand opening event.
Ads will also go into the college newspapers for the local campuses of Your State College and the University of Your State. HK will be responsible for this program. The monthly budget for these ads will be $300. The event date will be in tandem with the grand opening.
Shirts, ball caps, and bumper stickers bearing the Nightclub’s logo will be marketed, as well as given away as prizes, in order to further spread brand awareness. Artistic design will be HK’s responsibility and merchandising will be headed by DD. A start-up budget of $1800 will be in place and a monthly promotional (giveaway) budget will also exist.
Sales projections for this plan are presented in the following topics.
This chart represents our forecast for Income on a monthly basis. The table presents yearly expected sales. Complete monthly forecast figures for the first year are presented in the appendix.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Beverage Sales | $1,346,100 | $1,480,710 | $1,628,781 |
Food Sales | $93,500 | $102,850 | $113,135 |
Admission Sales | $836,740 | $920,414 | $1,012,455 |
Total Sales | $2,276,340 | $2,503,974 | $2,754,371 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Beverage Sales | $336,525 | $370,178 | $407,196 |
Food Sales | $30,855 | $33,941 | $37,335 |
Admission Sales | $0 | $0 | $0 |
Subtotal Direct Cost of Sales | $367,380 | $404,119 | $444,531 |
This table illustrates our daily revenue forecast for X,xxx total square feet.
We are assuming a seating capacity for said space of XXX guests. In addition, we expect just less than one complete rotation of this space for food and beverage guests alike.
Daily Revenue Breakdown ** | Mon | Tue | Wed | Thu | Fri | Sat | Sun | Weekly |
Total Guests Charged Admission | 0 | 0 | 325 | 475 | 675 | 775 | 0 | 2,250 |
Average Admission Fee | $7 | $7 | $7 | $10 | $10 | $10 | $7 | $9.57 |
Total Admission Sales | $0 | $0 | $2,275 | $4,750 | $6,750 | $7,750 | $0 | $21,525 |
Total Bar Guests | 0 | 0 | 350 | 550 | 775 | 1,100 | 0 | 2,775 |
Average Drinks per Person | 0 | 3 | 3 | 3 | 3 | 3 | 3 | 3.25 |
Average Beverage Sales per Guest | $12.50 | $12.50 | $10.00 | $12.50 | $12.50 | $12.50 | $12.50 | $12.18 |
Average Price per Drink | $0 | $3.75 | $3.75 | $3.75 | $3.75 | $3.75 | $3.75 | $3.75 |
Total Beverage Sales | $0 | $0 | $3,500 | $6,875 | $9,688 | $13,750 | $0 | $33,812 |
Total Admission and Beverage Sales | $0 | $0 | $5,775 | $11,625 | $16,438 | $21,500 | $0 | $55,337 |
Total Food Guests | 0 | 0 | 30 | 50 | 70 | 100 | 0 | 250 |
Average Food Sales per Guest | $5.00 | $5.00 | $7.50 | $7.50 | $7.50 | $7.50 | $5.00 | $45.00 |
Total Food Sales | $0 | $0 | $225 | $375 | $525 | $750 | $0 | $1,875 |
Misc. Sales (10% of Gross Sales) | $0 | $0 | $578 | $1,163 | $1,644 | $2,150 | $0 | $5,533 |
Total Revenue | $0 | $0 | $6,578 | $13,163 | $18,606 | $24,400 | $0 | $62,746 |
**based on 750-person capacity
The management team is an especially close one. One of the presidents has been married to the vice president for seven years. The two co-presidents have worked directly together for three and a half years at four positions. One of the presidents has worked with the bar manager in the past and has known him for nearly ten years. Together we share a single vision: to provide a unique and entertaining experience through exceptional service.
The company will have six managers, including the two presidents, and three managers who have yet to be recruited.
DD, Co-President . D has a bachelors degree in business management, five years management in the restaurant/bar business, consultative experience opening other bars, six subsequent years management in the car industry ending currently with his current position as department manager. D’s specific responsibilities will lie primarily with the coordination of events and oversight of the operations and evening activities of the restaurant and bar.
BK, Co-President . B is pursuing a life-long ambition of restaurant/nightclub ownership. Three years of restaurant kitchen experience and nearly eight years of experience managing people ending with three and a half years of finance management. B is committed to not only creating a successful business but also successfully running it. Even though his hands-on experience in business management is extensive through the finance business, he has spent the last year and a half researching business and business ownership in his spare time. B’s specific responsibilities will be administrative management to include inventory management, accounts payable, purchasing, payroll, and public relations with limited marketing involvement (mostly direct) to other companies.
HK, Vice President . H has a bachelor’s degree in industrial media management. Her experience ranges from radio marketing sales to three years as a financial analyst for L3 Communications. H is a born leader to whom people of all levels flock. H’s responsibilities will be limited to marketing with local radio and newspaper and her day-to-day role in the restaurant will be a mostly silent one.
MC, Bar Manager . M has more than fifteen years bartending and bar management experience. M is eagerly awaiting the opportunity to work at a restaurant/bar where things are done correctly and the customer is put first. In addition to managing the bar, its personnel, and the djs, M will also be third in command under the two co-presidents.
The positions of office, kitchen and dining room managers have yet to be filled at this time. These positions will be openly sought along with the remainder of the staff.
We believe we have a solid team constructed in order to cover the main points of the business plan. Management growth through training will be an ongoing component of The Nightclub’s priorities.
However, we do realize that we may not have the hands on specific knowledge that may be required to execute pre-opening and opening phases of the venture. We also realize that we may benefit greatly from the retention of a hospitality industry consultant to guide us through the aforementioned time frames, as well as to consult with us through the first two years of our operation.
To this end we have contracted with a hospitality industry specialist consultant. His involvement will exist in several facets, most notably, through providing assistance in launching this venue. This consultant has over 12 years of experience in the hospitality industry and has assisted many first-time operators in getting their proposed venues launched successfully. They will assist in the development of the design, concept, and strategies of the new business. In addition, they will assist in the hiring process of the management staff, DJs, bartenders, waitresses, and security staff. They will also provide educational services for management-level personnel who will be responsible for the day-to-day operations of the club.
Interviews for a general manager, operations manager, and all other personnel will be conducted with the assistance of the consultant. The co-presidents, Mr. D and Mr. K, will make final decisions for each position.
These gaps will be filled as the opening date draws closer.
The Personnel Plan reflects the objective of providing an ample amount of service personnel. Our headcount will remain at thirty unless any unforeseen demands dictate otherwise. Assume a burden rate of 17%.
DAILY STAFFING (750-person capacity) Hourly Employees
Staff Cost/Mon. | 0 | $0 | 0 | $0 | $0 | $0 | |
– | – | — | – | – | – | – | – |
Staff Cost/Tues. | – | – | – | $0 | $0 | $0 | |
– | – | — | – | – | – | – | – |
Waitress | 2 | $5.00 | 7.5 | $75 | – | – | |
– | Security | 4 | $7.00 | 6.5 | $195 | – | – |
– | Bartender | 2 | $5.00 | 7.5 | $75 | – | – |
– | Barback | 1 | $4.50 | 7 | $31 | – | – |
– | Police Detail | 1 | $15.00 | 0 | $0 | – | – |
– | Misc. | – | $8.00 | 0 | $0 | – | – |
– | Staff Cost/Wed. | – | – | – | $376 | $64 | $441 |
– | – | – | – | – | – | – | – |
Waitress | 3 | $5.00 | 7.5 | $113 | – | – | |
– | Security | 5 | $7.50 | 6.5 | $244 | – | – |
– | Bartender | 3 | $5.00 | 7.5 | $113 | – | – |
– | Barback | 1.5 | $4.50 | 7 | $47 | – | – |
– | Police Detail | 0 | $15.00 | 0 | $0 | – | – |
– | Misc. | 0 | $15.00 | 0 | $0 | – | – |
– | Staff Cost/Thur. | – | – | – | $516 | $88 | $604 |
– | – | – | – | – | – | – | – |
Waitress | 4 | $5.00 | 7.5 | $150 | – | – | |
– | Security | 7 | $7.50 | 6.5 | $341 | – | – |
– | Bartender | 4 | $5.00 | 7.5 | $150 | – | – |
– | Barback | 2 | $4.50 | 7 | $63 | – | – |
– | Police Detail | 0 | $15.00 | 0 | $0 | – | – |
– | Misc. | 0 | $15.00 | 0 | $0 | – | – |
– | Staff Cost/Fri. | – | – | – | $704 | $120 | $824 |
– | – | – | – | – | – | – | – |
Waitress | 4 | $5.00 | 7.5 | $150 | – | – | |
– | Security | 9 | $7.50 | 6.5 | $439 | – | – |
– | Bartender | 5 | $5.00 | 7.5 | $188 | – | – |
– | Barback | 2 | $4.50 | 7 | $63 | – | – |
– | Police Detail | 0 | $15.00 | 0 | $0 | – | – |
– | Misc. | 0 | $15.00 | 0 | $0 | – | – |
– | Staff Cost/Sat. | – | – | – | $839 | $143 | $982 |
– | – | – | – | – | – | – | – |
Staff Cost/Sun. | 0 | $0 | 0 | $0 | $0 | $0 | |
– | – | – | – |
Salaried Staff
Manager #1 | Oper Prtnr | $55,000 | $877 | $179 | – |
Manager #2 | Oper Prtnr | $55,000 | $877 | $179 | – |
Manager #3 | General Mgr | $50,000 | $798 | $163 | – |
Manager #4 | PR Mgr | $45,000 | $718 | $147 | – |
Manager #5 | Bar Mgr | $35,000 | $558 | $114 | – |
Manager #6 | Asst. | $25,000 | $399 | $81 | – |
Entertainmnt | DJ | $65,000 | – | – | – |
– | – | ||||
– | – | – | – |
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Salaried Staff | $284,736 | $298,968 | $313,916 |
Hourly Staff | $107,200 | $112,560 | $118,188 |
Total People | 0 | 0 | 0 |
Total Payroll | $391,936 | $411,528 | $432,104 |
The financial projections for this plan are presented in the tables and charts of the following subtopics.
The financial plan depends on important assumptions, most of which are illustrated in the following table.
The key underlying assumptions are:
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 25.42% | 25.00% | 25.42% |
Other | 0 | 0 | 0 |
Example Break-Even Analysis formulas are presented in the text below. Business Plan Pro’s interactive table and chart are still linked to the program spreadsheets.
Fixed Costs $X,xxx,xxx Variable Costs $Xxx,xxx Revenue (Estimated)$X,xxx,xxx
*S = Gross Sales
S = $ + [($Xxx,xxx/ $X,xxx,xxx) x S]
S = $X,xxx,xxx + [(.xxxx) x S]
S = $X,xxx,xxx
Break Even Point = $X,xxx,xxx
Average Nightly Break Even Revenues – approximately $ X,xxx Minimum Nightly Required Spending Per Person – $8.75 + $9.75 = $18.50 Minimum Nightly Required Incoming Traffic – Xxx
Break-even Analysis | |
Monthly Revenue Break-even | $140,703 |
Assumptions: | |
Average Percent Variable Cost | 16% |
Estimated Monthly Fixed Cost | $117,995 |
Projected profit and loss statement for the nightclub follows. Three years’ annual totals are shown below. Monthly breakdown for year one appears in the appendix.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $2,276,340 | $2,503,974 | $2,754,371 |
Direct Cost of Sales | $367,380 | $404,119 | $444,531 |
Other Production Expenses | $0 | $0 | $0 |
Total Cost of Sales | $367,380 | $404,119 | $444,531 |
Gross Margin | $1,908,960 | $2,099,855 | $2,309,840 |
Gross Margin % | 83.86% | 83.86% | 83.86% |
Expenses | |||
Payroll | $391,936 | $411,528 | $432,104 |
Sales and Marketing and Other Expenses | $411,576 | $430,574 | $451,284 |
Depreciation | $0 | $0 | $0 |
Fees–Credit Card | $10,764 | $10,982 | $11,202 |
Fees–Professional | $7,500 | $7,650 | $7,803 |
Taxes–Admission | $0 | $0 | $0 |
Taxes–Excise | $391,536 | $399,368 | $407,355 |
Taxes–Property | $0 | $0 | $0 |
Leased Equipment | $2,496 | $2,550 | $2,601 |
Utilities | $36,000 | $36,720 | $37,454 |
Insurance | $22,500 | $22,950 | $23,409 |
Rent | $75,000 | $75,000 | $76,500 |
Payroll Taxes | $66,629 | $69,960 | $73,458 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $1,415,937 | $1,467,282 | $1,523,170 |
Profit Before Interest and Taxes | $493,023 | $632,573 | $786,670 |
EBITDA | $493,023 | $632,573 | $786,670 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $121,122 | $158,143 | $199,945 |
Net Profit | $371,901 | $474,430 | $586,725 |
Net Profit/Sales | 16.34% | 18.95% | 21.30% |
The following chart illustrates our monthly cash flow for year one. The table shows three years of annual totals. First year monthly figures as presented in the appendix. The months are weighted according to the amount of weeks in that month in a typical calendar year.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $2,048,706 | $2,253,577 | $2,478,934 |
Cash from Receivables | $205,193 | $248,153 | $272,969 |
Subtotal Cash from Operations | $2,253,899 | $2,501,730 | $2,751,903 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $2,253,899 | $2,501,730 | $2,751,903 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $391,936 | $411,528 | $432,104 |
Bill Payments | $1,445,416 | $1,583,120 | $1,731,944 |
Subtotal Spent on Operations | $1,837,352 | $1,994,648 | $2,164,048 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $1,837,352 | $1,994,648 | $2,164,048 |
Net Cash Flow | $416,547 | $507,082 | $587,855 |
Cash Balance | $491,547 | $998,629 | $1,586,484 |
The following Balance Sheet indicates healthy growth of net worth and a strong financial position. The monthly estimates are included in the appendix.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $491,547 | $998,629 | $1,586,484 |
Accounts Receivable | $22,441 | $24,685 | $27,153 |
Inventory | $12,653 | $40,820 | $44,902 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $526,640 | $1,064,134 | $1,658,539 |
Long-term Assets | |||
Long-term Assets | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 |
Total Assets | $526,640 | $1,064,134 | $1,658,539 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $72,239 | $135,303 | $142,983 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $72,239 | $135,303 | $142,983 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $72,239 | $135,303 | $142,983 |
Paid-in Capital | $567,750 | $567,750 | $567,750 |
Retained Earnings | ($485,250) | ($113,349) | $361,081 |
Earnings | $371,901 | $474,430 | $586,725 |
Total Capital | $454,401 | $928,831 | $1,515,556 |
Total Liabilities and Capital | $526,640 | $1,064,134 | $1,658,539 |
Net Worth | $454,401 | $928,831 | $1,515,556 |
The Ratios table below outlines important ratios for this Nightclub. The last column, Industry Profile, is derived from the Standard Industrial Classification (SIC) Index code 5813, for Drinking Places.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | n.a. | 10.00% | 10.00% | 1.90% |
Percent of Total Assets | ||||
Accounts Receivable | 4.26% | 2.32% | 1.64% | 4.60% |
Inventory | 2.40% | 3.84% | 2.71% | 3.10% |
Other Current Assets | 0.00% | 0.00% | 0.00% | 44.60% |
Total Current Assets | 100.00% | 100.00% | 100.00% | 52.30% |
Long-term Assets | 0.00% | 0.00% | 0.00% | 47.70% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 13.72% | 12.71% | 8.62% | 28.20% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 23.10% |
Total Liabilities | 13.72% | 12.71% | 8.62% | 51.30% |
Net Worth | 86.28% | 87.29% | 91.38% | 48.70% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 83.86% | 83.86% | 83.86% | 42.30% |
Selling, General & Administrative Expenses | 67.36% | 64.67% | 62.20% | 23.40% |
Advertising Expenses | 8.79% | 8.39% | 8.01% | 2.40% |
Profit Before Interest and Taxes | 21.66% | 25.26% | 28.56% | 2.80% |
Main Ratios | ||||
Current | 7.29 | 7.86 | 11.60 | 1.14 |
Quick | 7.12 | 7.56 | 11.29 | 0.74 |
Total Debt to Total Assets | 13.72% | 12.71% | 8.62% | 51.30% |
Pre-tax Return on Net Worth | 108.50% | 68.10% | 51.91% | 5.20% |
Pre-tax Return on Assets | 93.62% | 59.44% | 47.43% | 10.60% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 16.34% | 18.95% | 21.30% | n.a |
Return on Equity | 81.84% | 51.08% | 38.71% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 10.14 | 10.14 | 10.14 | n.a |
Collection Days | 59 | 34 | 34 | n.a |
Inventory Turnover | 10.89 | 15.12 | 10.37 | n.a |
Accounts Payable Turnover | 21.01 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 23 | 29 | n.a |
Total Asset Turnover | 4.32 | 2.35 | 1.66 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.16 | 0.15 | 0.09 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $454,401 | $928,831 | $1,515,556 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.23 | 0.42 | 0.60 | n.a |
Current Debt/Total Assets | 14% | 13% | 9% | n.a |
Acid Test | 6.80 | 7.38 | 11.10 | n.a |
Sales/Net Worth | 5.01 | 2.70 | 1.82 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
Beverage Sales | 0% | $44,600 | $77,100 | $96,300 | $131,700 | $152,800 | $167,100 | $165,700 | $155,200 | $134,900 | $108,500 | $76,800 | $35,400 |
Food Sales | 0% | $4,900 | $6,300 | $7,100 | $7,900 | $9,100 | $9,900 | $10,000 | $9,400 | $8,700 | $7,500 | $6,600 | $6,100 |
Admission Sales | 0% | $34,100 | $56,800 | $74,600 | $76,900 | $75,100 | $82,900 | $88,440 | $87,000 | $82,400 | $74,200 | $60,400 | $43,900 |
Total Sales | $83,600 | $140,200 | $178,000 | $216,500 | $237,000 | $259,900 | $264,140 | $251,600 | $226,000 | $190,200 | $143,800 | $85,400 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Beverage Sales | 25% | $11,150 | $19,275 | $24,075 | $32,925 | $38,200 | $41,775 | $41,425 | $38,800 | $33,725 | $27,125 | $19,200 | $8,850 |
Food Sales | 33% | $1,617 | $2,079 | $2,343 | $2,607 | $3,003 | $3,267 | $3,300 | $3,102 | $2,871 | $2,475 | $2,178 | $2,013 |
Admission Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Direct Cost of Sales | $12,767 | $21,354 | $26,418 | $35,532 | $41,203 | $45,042 | $44,725 | $41,902 | $36,596 | $29,600 | $21,378 | $10,863 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Salaried Staff | 0% | $23,728 | $23,728 | $23,728 | $23,728 | $23,728 | $23,728 | $23,728 | $23,728 | $23,728 | $23,728 | $23,728 | $23,728 |
Hourly Staff | 0% | $5,100 | $8,700 | $9,400 | $9,500 | $9,900 | $10,600 | $10,900 | $10,700 | $9,500 | $8,500 | $7,600 | $6,800 |
Total People | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Payroll | $28,828 | $32,428 | $33,128 | $33,228 | $33,628 | $34,328 | $34,628 | $34,428 | $33,228 | $32,228 | $31,328 | $30,528 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $83,600 | $140,200 | $178,000 | $216,500 | $237,000 | $259,900 | $264,140 | $251,600 | $226,000 | $190,200 | $143,800 | $85,400 | |
Direct Cost of Sales | $12,767 | $21,354 | $26,418 | $35,532 | $41,203 | $45,042 | $44,725 | $41,902 | $36,596 | $29,600 | $21,378 | $10,863 | |
Other Production Expenses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $12,767 | $21,354 | $26,418 | $35,532 | $41,203 | $45,042 | $44,725 | $41,902 | $36,596 | $29,600 | $21,378 | $10,863 | |
Gross Margin | $70,833 | $118,846 | $151,582 | $180,968 | $195,797 | $214,858 | $219,415 | $209,698 | $189,404 | $160,600 | $122,422 | $74,537 | |
Gross Margin % | 84.73% | 84.77% | 85.16% | 83.59% | 82.61% | 82.67% | 83.07% | 83.35% | 83.81% | 84.44% | 85.13% | 87.28% | |
Expenses | |||||||||||||
Payroll | $28,828 | $32,428 | $33,128 | $33,228 | $33,628 | $34,328 | $34,628 | $34,428 | $33,228 | $32,228 | $31,328 | $30,528 | |
Sales and Marketing and Other Expenses | $34,298 | $34,298 | $34,298 | $34,298 | $34,298 | $34,298 | $34,298 | $34,298 | $34,298 | $34,298 | $34,298 | $34,298 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Fees–Credit Card | $897 | $897 | $897 | $897 | $897 | $897 | $897 | $897 | $897 | $897 | $897 | $897 | |
Fees–Professional | $625 | $625 | $625 | $625 | $625 | $625 | $625 | $625 | $625 | $625 | $625 | $625 | |
Taxes–Admission | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes–Excise | $32,628 | $32,628 | $32,628 | $32,628 | $32,628 | $32,628 | $32,628 | $32,628 | $32,628 | $32,628 | $32,628 | $32,628 | |
Taxes–Property | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Leased Equipment | $208 | $208 | $208 | $208 | $208 | $208 | $208 | $208 | $208 | $208 | $208 | $208 | |
Utilities | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | |
Insurance | $1,875 | $1,875 | $1,875 | $1,875 | $1,875 | $1,875 | $1,875 | $1,875 | $1,875 | $1,875 | $1,875 | $1,875 | |
Rent | $6,250 | $6,250 | $6,250 | $6,250 | $6,250 | $6,250 | $6,250 | $6,250 | $6,250 | $6,250 | $6,250 | $6,250 | |
Payroll Taxes | 17% | $4,901 | $5,513 | $5,632 | $5,649 | $5,717 | $5,836 | $5,887 | $5,853 | $5,649 | $5,479 | $5,326 | $5,190 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $113,510 | $117,722 | $118,541 | $118,658 | $119,126 | $119,945 | $120,296 | $120,062 | $118,658 | $117,488 | $116,435 | $115,499 | |
Profit Before Interest and Taxes | ($42,677) | $1,124 | $33,041 | $62,310 | $76,671 | $94,913 | $99,119 | $89,636 | $70,746 | $43,112 | $5,987 | ($40,962) | |
EBITDA | ($42,677) | $1,124 | $33,041 | $62,310 | $76,671 | $94,913 | $99,119 | $89,636 | $70,746 | $43,112 | $5,987 | ($40,962) | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | ($12,803) | $281 | $8,260 | $15,578 | $19,168 | $23,728 | $24,780 | $22,409 | $17,687 | $10,778 | $1,497 | ($10,240) | |
Net Profit | ($29,874) | $843 | $24,781 | $46,733 | $57,503 | $71,185 | $74,339 | $67,227 | $53,060 | $32,334 | $4,490 | ($30,721) | |
Net Profit/Sales | -35.73% | 0.60% | 13.92% | 21.59% | 24.26% | 27.39% | 28.14% | 26.72% | 23.48% | 17.00% | 3.12% | -35.97% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $75,240 | $126,180 | $160,200 | $194,850 | $213,300 | $233,910 | $237,726 | $226,440 | $203,400 | $171,180 | $129,420 | $76,860 | |
Cash from Receivables | $0 | $279 | $8,549 | $14,146 | $17,928 | $21,718 | $23,776 | $26,004 | $26,372 | $25,075 | $22,481 | $18,865 | |
Subtotal Cash from Operations | $75,240 | $126,459 | $168,749 | $208,996 | $231,228 | $255,628 | $261,502 | $252,444 | $229,772 | $196,255 | $151,901 | $95,725 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $75,240 | $126,459 | $168,749 | $208,996 | $231,228 | $255,628 | $261,502 | $252,444 | $229,772 | $196,255 | $151,901 | $95,725 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $28,828 | $32,428 | $33,128 | $33,228 | $33,628 | $34,328 | $34,628 | $34,428 | $33,228 | $32,228 | $31,328 | $30,528 | |
Bill Payments | $3,040 | $92,029 | $116,684 | $126,358 | $146,749 | $152,323 | $158,484 | $154,558 | $146,407 | $133,345 | $117,309 | $98,130 | |
Subtotal Spent on Operations | $31,868 | $124,457 | $149,812 | $159,586 | $180,377 | $186,651 | $193,112 | $188,986 | $179,635 | $165,573 | $148,637 | $128,658 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $31,868 | $124,457 | $149,812 | $159,586 | $180,377 | $186,651 | $193,112 | $188,986 | $179,635 | $165,573 | $148,637 | $128,658 | |
Net Cash Flow | $43,372 | $2,002 | $18,937 | $49,410 | $50,851 | $68,977 | $68,391 | $63,458 | $50,137 | $30,682 | $3,264 | ($32,933) | |
Cash Balance | $118,372 | $120,374 | $139,311 | $188,720 | $239,571 | $308,548 | $376,939 | $440,397 | $490,534 | $521,216 | $524,480 | $491,547 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $75,000 | $118,372 | $120,374 | $139,311 | $188,720 | $239,571 | $308,548 | $376,939 | $440,397 | $490,534 | $521,216 | $524,480 | $491,547 |
Accounts Receivable | $0 | $8,360 | $22,101 | $31,353 | $38,857 | $44,628 | $48,900 | $51,538 | $50,694 | $46,921 | $40,867 | $32,766 | $22,441 |
Inventory | $7,500 | $14,044 | $23,489 | $29,060 | $39,085 | $45,323 | $49,546 | $49,198 | $46,092 | $40,256 | $32,560 | $23,516 | $12,653 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $82,500 | $140,776 | $165,965 | $199,723 | $266,662 | $329,523 | $406,994 | $477,674 | $537,183 | $577,711 | $594,643 | $580,762 | $526,640 |
Long-term Assets | |||||||||||||
Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Assets | $82,500 | $140,776 | $165,965 | $199,723 | $266,662 | $329,523 | $406,994 | $477,674 | $537,183 | $577,711 | $594,643 | $580,762 | $526,640 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $88,150 | $112,495 | $121,473 | $141,679 | $147,036 | $153,323 | $149,663 | $141,945 | $129,413 | $114,011 | $95,639 | $72,239 |
Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $0 | $88,150 | $112,495 | $121,473 | $141,679 | $147,036 | $153,323 | $149,663 | $141,945 | $129,413 | $114,011 | $95,639 | $72,239 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $88,150 | $112,495 | $121,473 | $141,679 | $147,036 | $153,323 | $149,663 | $141,945 | $129,413 | $114,011 | $95,639 | $72,239 |
Paid-in Capital | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 | $567,750 |
Retained Earnings | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) | ($485,250) |
Earnings | $0 | ($29,874) | ($29,031) | ($4,250) | $42,483 | $99,986 | $171,171 | $245,511 | $312,738 | $365,798 | $398,132 | $402,622 | $371,901 |
Total Capital | $82,500 | $52,626 | $53,469 | $78,250 | $124,983 | $182,486 | $253,671 | $328,011 | $395,238 | $448,298 | $480,632 | $485,122 | $454,401 |
Total Liabilities and Capital | $82,500 | $140,776 | $165,965 | $199,723 | $266,662 | $329,523 | $406,994 | $477,674 | $537,183 | $577,711 | $594,643 | $580,762 | $526,640 |
Net Worth | $82,500 | $52,626 | $53,469 | $78,250 | $124,983 | $182,486 | $253,671 | $328,011 | $395,238 | $448,298 | $480,632 | $485,122 | $454,401 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
I am raw html block. Click edit button to change this html
Moscow is the capital of Russia and is one of the most populated cities in the country. Apart from traditional architecture, the city has been modernized to keep up with time. The nightlife of Moscow is exceptionally vibrant. You can find several casinos, nightclubs, and bars in the city. If you were planning a trip to Moscow and were confused about what during the night, don’t worry! Here are some of the best night-time experiences that you must try in Moscow!
Although the bars and nightclubs are open daily, it is most vibrant on Saturdays and Fridays. Moscow residents like to work hard, and only on these days, they let their guard down. You can party for 12 hours straight on these days. There is almost no crowd on the other days of the week. Usually, the nightlife of Moscow begins at 11 am. You can catch your dinner early to prepare for all the partying. Most of the parties in clubs go on till 3 am. But the fun doesn’t end there. You can look for after-party clubs after that.
Moscow bars are extremely lively. From beautiful women to authentic drinks – the bars in Moscow have a lot to offer. In recent times, several establishments have popped up. If you are a tourist, it can be difficult for you to pick out the right one. To clear your confusion, you can refer to the below-mentioned list of bars for your night-out in this city:
This joint is not extremely glamorous and yet, is one of the most popular bars in Moscow. Kamchatka is a beer bar that has a vintage Soviet feel to it. The décor of this bar makes it look like a cafeteria and adds a dash of old-world charm to it. It is one of the most affordable bars in Moscow. Most locals tend to hang out here. The menu is simple yet hearty. If you want to avoid noisy places and enjoy a drink in peace, this is where you need to be in Moscow.
The bar is appropriately named, as you can get an extensive collection of wine at this joint. Wines are collected from all parts of the world and delivered to the customers at this bar. You can even get a couple of cocktails on the menu. But mostly wine lovers visit this pub. This wine bar also has a good food menu. The prices are extremely pocket-friendly, and you can eat on a budget at this place.
It is one of the indie bars in Moscow. The party atmosphere of this bar is infectious. Located in an old mansion, it serves fusion cuisine during the daytime. But at night, it becomes the hippest joint in town. The drinks are expensive but worth it. The DJs play the latest hits to keep up the spirits of the partygoers. The place lives up to its indie bar reputation as the décor is extremely rustic. The brick walls, exposed bulbs, and second-hand furniture make it a go-to spot for all the hipsters in Moscow.
You can always find students in Strelka as it is one of the popular bars in the city. The view from this bar is breathtaking as it overlooks the Moscow River. The 70s inspire the décor. It is aesthetic and yet comfortable. Moreover, the cocktail menu at this bar is fantastic. The concoctions are prepared by using local ingredients. Perhaps this is the reason why bar hoppers prefer this bar over others. If you are lucky, you will be able to witness one of the weekly concerts and events held here.
If you want to experience something vintage, this is the place you should visit. Terma Bar is one of the oldest bars in the city. You can find over 150 alcoholic beverages at this bar. The bartenders are incredibly skilled and put up a show with fire while they prepare your drinks. There is an adventurous food menu at the club which serves Uzbek cuisine. Moreover, the bar is open 24/7, so you can drop by at any time.
Do you hate bars where the music is so loud that you cannot talk to anyone else? If you do, you can visit ‘Noor.’ This electro bar is located on Tverskaya street. It is incredibly cozy, and the music’s volume levels are kept in check to promote conversations. On weekends, you will be able to attend live music events of national and international artists. The décor of this club is chic and is an ideal place to grab a couple of drinks with family and friends.
The City Space Bar and Club provides a stunning view of Moscow. This bar is located on the 34 th floor of a hotel. It is highly exclusive, and only those who can afford to spend big bucks visit this bar. The drinks and food are not cheap at City Space Bar and Lounge. However, it is worth it!
This bar might be hard to locate as it is built behind a Chinese Shop. But you should put into finding the bar as if it is worth the experience. As soon as you enter this place, you will be able to see a dark cellar. You can find a long list of alcoholic beverages at this place. Moreover, if you are lucky, you will be able to witness the occasional jazz concerts hosted in this secret bar.
If you want to avoid the glitz and glamour, Kitaysky Lyotchk Dzhao-Da is the perfect place for you. The décor of this bar is extremely rustic. The youth of Moscow mostly visits it because it is incredibly affordable. You can always find new artists and musicians hang out here. On almost all days of the week, you will be able to witness live music performances at Kitaysky Lyotchk Dzhao-Da. From Punk Rock to Afro beats – different kinds of artists like to perform at this joint. Moreover, you can find some of the most affordable yet best Russian wines and beers. If you feel hungry, you can try out their Russian cuisine consisting of traditional Russian soups, blinis, and salads.
Located in the former Krasny Okytyabr Factory building, Gypsy is a brightly lit, colorful bar in Moscow. There is an indoor as well as an outdoor sitting arrangement. You can sit on the terrace on the deck chairs and enjoy the beautiful view of the Moscow River. There are over 300 disco balls used to light up this place. The drinks are affordable, and you will have a good time at this place.
Moscow is a city that is rich in terms of culture and heritage. If you are not a party person, you can ditch the usual options and book yourself a seat in one of the Moscow tour events. Several companies offer different night-time tour packages for tourists in Moscow. But why should you depend on a guide when you can roam around on your own? A food tour will help you to discover the unconventional spots in the city as well. It can be difficult for a tourist to find out about Khitrovka and Kitay Gorod on his/her own. Try to look for tours which take you to ‘Annushka’ – the infamous former restaurant on rails in this city.
After you have had a drink or two, you can head over to the latest dance club. There are several options for dance clubs in Moscow. People usually party till the wee hours of w night on weekends. Here are some of the best ones:
It is a highly spacious dance club that allows you to dance freely. It is built using several levels. The audio system of this club is top-notch, which is perhaps why top Russian Bands perform at this joint. The drinks are excellent as the bartender has access to some of the best alcohol in the country. Moreover, you can get good finger food to complement your drinks as well.
As soon as you reach the club, you will be greeted by the bright lights at the entrance. Vermeil Club is located right across the river and is near Kremlin. The club has a very friendly atmosphere, and the service is top-notch. If you like to try different kinds of alcohol, this is the right place for you. You will get tons of options when it comes to beers, cocktails, and wines.
Moreover, the food is cooked perfectly and presented elegantly at Vermel Club. Since it is a dance club, you will find some of the best DJs in Moscow play at this joint. It is the perfect place to party in this city.
A lot of international as well as Russian artists play at ’16 Tons’. Located in Presnenskiy Val, it is one of the best places to dance all night long. There is a fully functional brewery at this place, and hence, you need to try out their assorted beer collection. Named after a Merle Travis song, this place is ideal for all the music lovers who like to party.
Want to dance till the wee hours of the night in Moscow? Look no further! Looking Room is the place for you. All the regular party goers in Moscow visit this place. This club is open till midnight on every other working day. But on Fridays and Saturdays, it remains open for its customers till 6 am. The place is extremely spacious and can host around 800 people at the same time. You can find the DJs at this joint play the best House music in Moscow during one of the epic parties of ‘Looking Room.’
If you are looking for something exclusive, this is the place you should be. It is not easy to get entry to this fancy nightclub in Moscow. You need to be extremely wealthy to gain access to this club. Why? Because it was built for VIPs. Located on Tverskaya Street, it is a place if you want to experience something extravagant in Moscow.
Located in Prospekt Vernadskogo, the London Night club is visited by both tourists as well as locals. The staff does not discriminate between the tourists and the Russians. As long as you are ready to spend, you will get good service. The cocktails at this joint are one of the best in the city. The bar is filled with good-looking men and women. Hence, your chances of meeting someone new are quite high at London Night Club.
This place is always bustling with energy. The Soho Rooms have been in the business for years. It was closed down in 2017 for renovations. But it is back with a bang. The club is sprawled across three floors. There is a pool as well as a bar at this club. The parties hosted by Soho Rooms go on till at least 4 am. If you like commercial music and lively places, you should pay a visit to this club.
The only word that will come to your mind when you see this club is ‘posh.’ Club Oblaka is one of Moscow’s extravagant, high-end nightclubs. Mostly the club plays Russian Pop. Unlike any other club, the party doesn’t only occur on Fridays and Saturdays. Only the rich can afford to visit this club, and they like to party on all the days of the week. The VIP service available at this club is top-notch, and you should visit this club if you can spend a lot.
Although none of the bars can discriminate against the LGBTQIA community, there are a few unique hangout spots for the community. You can meet new people as well as enjoy yourself with your old buddies at:
The Boyz club is a popular LGBTQIA nightclub in Moscow. Mostly the youth of the city visit this highly energetic joint. The place is extremely spacious. It has around three bars, one lounge bar, and two dance floors. If you do not enjoy dancing, you can start using karaoke equipment instead. The parties at this place are to die for. Boyz Club stays open till 10 am on weekends. The parties that are hosted at this place are wild. You can find several music events as well as drag shows at Boyz Club regularly.
It is probably the most famous and oldest LGBTQIA bar in Moscow. Propaganda opened its doors for its customers back in the year 1997. It functions as a café in the morning where you can get the best cuisines in town. But at night, the whole look of this place changes. The LGBTQIA night events are hosted mostly on Saturdays. It is a place where everyone feels accepted. The staff is extremely friendly and quick with orders.
If you want to witness cabaret shows, this place should be on your itinerary. The energy of this club is infectious. Despite the decors being changed almost every year, the bar has held onto its authenticity. The warm and comfortable atmosphere can make anyone feel at home. The travesty shows are held on every Friday and Saturday. These shows begin at 1.30 am and go on all night long.
Central Station is another decent LGBTQIA club in the city. There are about two dance floors with very different kinds of vibes. You can call your entire gang to their karaoke club and have a gala time. During the summer, you can hang around on the terrace. Drag shows are a regular event at Central Station. The prices are reasonable, and the staff is extremely efficient at this place.
Located in Pokrovsky Boulevard, Mono Bar is a famous hangout spot for people from the LGBTQIA community. The club was started in 2014 and, since then, has gained a lot of regular customers. Mostly you will be able to hear European as well as Russian music at this club. There is a balcony which is the smoking area. If you want to meet more people, it is ideal for visiting this place after midnight on Fridays and Saturdays.
The Russians like to party hard, and hence, the party goes on till dawn. After the party ends around 1-3 am in certain clubs, you can head over to a couple of after-party venues to have fun. Here are some of the best ones in Moscow:
People who party at high-end clubs tend to visit Miks for the after-party. There is plenty of alcohol for you to get wasted. The DJs at this joint mostly like to play Tech and House. Do not worry about the price, as the cover charge is minimal at Miks. The place is dimly lit and is the perfect place to end the night.
Gazgolder offers a more Berlin like after-party atmosphere to its guests. The cover charge is a bit more than the other clubs, but it is worth it. The décor of this place is trendy and creative. The place is huge, and you can sit in the outdoor area during the summer months. On some days, the after-party might continue till the next afternoon. All in all, if you want to party like an animal, this is the place you should visit.
Voda is an ultra-hip joint where you can head over for the after-party. It is a small yet vibrant place where you can get good cocktails. The décor of this club is incredibly quirky. You have to ring the doorbell to get inside the club. The walls are made up of exposed concrete. The main venue downstairs is properly lit. Lime-stone staircase, wooden beams, and bar stools give the place a vintage vibe. The DJs mostly play Electronic music at this pub. One of the most exciting features of this club is that there are no menus. It would be best to inform the bartender what you want to drink, and he will serve it to you. Do not worry, as all the mixologists can converse in English.
This after-party venue makes you feel like you have been transported to Berlin. The interiors of this place have an industrial feel to them. During the day, this acts as a bike repair shop. But at night, you can party at Entuziast till late at night. Mostly the hipsters tend to party at this place. The bar is made up of metal, and you can see racing flags all over the place. You can get a wide array of choices when it comes to beers and cider. Craft beer is extremely popular at this joint. During the summers, you can sit outside on the beach chairs arranged on the deck. The snacks are light and ideal for eating with a pint of beer.
There are so many different things to do in Moscow during the night. Whether you want to grab a couple of drinks or dance into the night with your friends – you will find a spot for yourself in this city. It is advisable to try out almost all the places mentioned above when you are visiting Moscow. The Russian party life is different from any other culture. They believe in working hard and partying even harder. They mostly like to party when they are done with their work for the week. If you want to experience that culture, you must prepare yourself to party till the sun comes up. It will be one of the most memorable experiences of your life.
|
Moscow’s nightlife scene is thriving, and arguably one of the best the world has to offer – top-notch Russian women, coupled with a never-ending list of venues, Moscow has a little bit of something for everyone’s taste. Moscow nightlife is not for the faint of heart – and if you’re coming, you better be ready to go Friday and Saturday night into the early morning.
This comprehensive guide to Moscow nightlife will run you through the nuts and bolts of all you need to know about Moscow’s nightclubs and give you a solid blueprint to operate with during your time in Moscow.
Prices in moscow nightlife.
Before you head out and start gaming all the sexy Moscow girls , we have to talk money first. Bring plenty because in Moscow you can never bring a big enough bankroll. Remember, you’re the man so making a fuzz of not paying a drink here or there will not go down well.
Luckily most Moscow clubs don’t do cover fees. Some electro clubs will charge 15-20$, depending on their lineup. There’s the odd club with a minimum spend of 20-30$, which you’ll drop on drinks easily. By and large, you can scope out the venues for free, which is a big plus.
Bottle service is a great deal in Moscow. At top-tier clubs, it starts at 1,000$. That’ll go a long way with premium vodka at 250$, especially if you have three or four guys chipping in. Not to mention that it’s a massive status boost for getting girls, especially at high-end clubs.
Without bottle service, you should estimate a budget of 100-150$ per night. That is if you drink a lot and hit the top clubs with the hottest girls. Scale down for less alcohol and more basic places.
Door policy in Moscow is called “face control” and it’s always the guy behind the two gorillas that gives the green light if you’re in or out.
In Moscow nightlife there’s only one rule when it comes to dress codes:
You can never be underdressed.
People dress A LOT sharper than, say, in the US and that goes for both sexes. For high-end clubs, you definitely want to roll with a sharp blazer and a pocket square, not to mention dress shoes in tip-top condition. Those are the minimum requirements to level the playing field vis a vis with other sharply dressed guys that have a lot more money than you do. Unless you plan to hit explicit electro or underground clubs, which have their own dress code, you are always on the money with that style.
Getting in a Moscow club isn’t as hard as it seems: dress sharp, speak English at the door and look like you’re in the mood to spend all that money that you supposedly have (even if you don’t). That will open almost any door in Moscow’s nightlife for you.
In Moscow there are four types of clubs with the accompanying female clientele:
High-end clubs:
These are often crossovers between restaurants and clubs with lots of tables and very little space to dance. Heavy accent on bottle service most of the time but you can work the room from the bar as well. The hottest and most expensive girls in Moscow go there. Bring deep pockets and lots of self-confidence and you have a shot at swooping them.
Regular Mid-level clubs:
They probably resemble more what you’re used to in a nightclub: big dancefloors, stages and more space to roam around. Bottle service will make you stand out more but you can also do well without. You can find all types of girls but most will be in the 6-8 range. Your targets should always be the girls drinking and ideally in pairs. It’s impossible not to swoop if your game is at least half-decent.
Basic clubs/dive bars:
Usually spots with very cheap booze and lax face control. If you’re dressed too sharp and speak no Russian, you might attract the wrong type of attention so be vigilant. If you know the local scene you can swoop 6s and 7s almost at will. Usually students and girls from the suburbs.
Electro/underground clubs:
Home of the hipsters and creatives. Parties there don’t mean meeting girls and getting drunk but doing pills and spacing out to the music. Lots of attractive hipster girls if that is your niche. That is its own scene with a different dress code as well.
Moscow nightlife starts late. Don’t show up at bars and preparty spots before 11pm because you’ll feel fairly alone. Peak time is between 1am and 3am. That is also the time of Moscow nightlife’s biggest nuisance: concerts by artists you won’t know and who only distract your girls from drinking and being gamed. From 4am to 6am the regular clubs are emptying out but plenty of people, women included, still hit up one of the many afterparty clubs. Those last till well past 10am.
As far as days go: Fridays and Saturdays are peak days. Thursday is an OK day, all other days are fairly weak and you have to know the right venues.
Short disclaimer: I didn’t add basic and electro clubs since you’re coming for the girls, not for the music. This list will give you more options than you’ll be able to handle on a weekend.
Preparty – start here at 11PM
Classic restaurant club with lots of tables and a smallish bar and dancefloor. Come here between 11pm and 12am when the concert is over and they start with the actual party. Even early in the night tons of sexy women here, who lean slightly older (25 and up).
The second floor of the Ugolek restaurant is an extra bar with dim lights and house music tunes. Very small and cozy with a slight hipster vibe but generally draws plenty of attractive women too. A bit slower vibe than Valenok.
Very cool, spread-out venue that has a modern library theme. Not always full with people but when it is, it’s brimming with top-tier women. Slow vibe here and better for grabbing contacts and moving on.
High-end: err on the side of being too early rather than too late because of face control.
Secret Room
Probably the top venue at the moment in Moscow . Very small but wildly popular club, which is crammed with tables but always packed. They do parties on Thursdays and Sundays as well. This club has a hip-hop/high-end theme, meaning most girls are gold diggers, IG models, and tattooed hip hop chicks. Very unfavorable logistics because there is almost no room no move inside the club but the party vibe makes it worth it. Strict face control.
Close to Secret Room and with a much more favorable and spacious three-part layout. This place attracts very hot women but also lots of ball busters and fakes that will leave you blue-balled. Come early because after 4am it starts getting empty fast. Electronic music.
A slightly kitsch restaurant club that plays Russian pop and is full of gold diggers, semi-pros, and men from the Caucasus republics. Thursday is the strongest night but that dynamic might be changing since Secret Room opened its doors. You can swoop here but it will be a struggle.
Mid-level: your sweet spot in terms of ease and attractiveness of girls for an average budget.
Started going downwards in 2018 due to lax face control and this might get even worse with the World Cup. In terms of layout one of the best Moscow nightclubs because it’s very big and bottle service gives you a good edge here. Still attracts lots of cute girls with loose morals but plenty of provincial girls (and guys) as well. Swooping is fairly easy here.
I haven’t been at this place in over a year, ever since it started becoming ground zero for drunken teenagers. Similar clientele to Icon but less chic, younger and drunker. Decent mainstream music that attracts plenty of tourists. Girls are easy here as well.
Sort of a Coyote Ugly (the real one in Moscow sucks) with party music and lots of drunken people licking each others’ faces. Very entertaining with the right amount of alcohol and very easy to pull in there. Don’t think about staying sober in here, you’ll hate it.
Artel Bessonitsa/Shakti Terrace
Electronic music club that is sort of a high-end place with an underground clientele and located between the teenager clubs Icon and Gipsy. Very good music but a bit all over the place with their vibe and their branding. You can swoop almost any type of girl here from high-heeled beauty to coked-up hipsters, provided they’re not too sober.
Afterparty: if by 5AM you haven’t pulled, it’s time to move here.
Best afterparty spot in terms of trying to get girls. Pretty much no one is sober in there and savage gorilla game goes a long way. Lots of very hot and slutty-looking girls but it can be hard to tell apart who is looking for dick and who is just on drugs but not interested. If by 9-10am you haven’t pulled, it is probably better to surrender.
The hipster alternative for afterparties, where even more drugs are in play. Plenty of attractive girls there but you have to know how to work this type of club. A nicer atmosphere and better music but if you’re desperate to pull, you’ll probably go to Miks.
Weekday jokers: if you’re on the hunt for some sexy Russian girls during the week, here are two tips to make your life easier.
Chesterfield
Ladies night on Wednesdays means this place gets pretty packed with smashed teenagers and 6s and 7s. Don’t pull out the three-piece suit in here because it’s a “simpler” crowd. Definitely your best shot on Wednesdays.
If you haven’t pulled at Chesterfield, you can throw a Hail Mary and hit up Garage’s Black Music Wednesdays. Fills up really late but there are some cute Black Music groupies in here. Very small club. Thursday through Saturday they do afterparties and you have an excellent shot and swooping girls that are probably high.
Shishas Sferum
This is pretty much your only shot on Mondays and Tuesdays because they offer free or almost free drinks for women. A fairly low-class club where you should watch your drinks. As always the case in Moscow, there will be cute girls here on any day of the week but it’s nowhere near as good as on the weekend.
In a nutshell, that is all you need to know about where to meet Moscow girls in nightlife. There are tons of options, and it all depends on what best fits your style, based on the type of girls that you’re looking for.
Your email address will not be published. Required fields are marked *
Input your search keywords and press Enter.
IMAGES
VIDEO
COMMENTS
Nightclub Business Plan Summary. In conclusion, a business plan can be of immense help to your business. It can help you sort everything from your finances to operations, and make life easier for you. With the big hurdle of making decisions out of your way, you can focus on innovation and ideas for growing your business. ...
Date 4: Goal 4. Date 5: Goal 5. Your operations plan should give readers a clear idea of your company's day-to-day operations, how they are structured, and your long-term goals for the company. Create a winning business plan quickly & easily with our Ultimate Nightclub Business Plan Template. Complete your business plan and financial model in ...
We will also have higher-value drinks such as bottles of premium spirits and champagne for VIP customers. The Edge will have start-up expenses of $275,000. In the first three years, we anticipate a total income of $511,200, $616,000, and $732,700. This will lead to net profits of: Year 1: -$62,040.
This part of the business plan is where you determine and document your marketing plan. . Your plan should be clearly laid out, including the following 4 Ps. Product/Service: Detail your product/service offerings here. Document their features and benefits. Price: Document your pricing strategy here.
Write the executive summary with your audience in mind, taking opportunities to persuade those people to keep reading your plan for a nightclub and to potentially invest. Go over a general view of the budget, the business's mission and core values (and the music you'll spotlight!), and a coherent vision for your brand.
A strong management structure is key to the long-term success of your nightclub. Conclusion. In conclusion, writing a business plan for a nightclub requires careful research, analysis, and strategic thinking. By following these 9 steps, you can ensure that your nightclub is well-prepared and positioned for success in the competitive nightlife ...
On average, the timeline to open a nightclub can range from 6 months to over 2 years. Here's a breakdown of the typical timeline for key phases in launching your nightclub business: Research and Planning (1-3 months): This includes market research, concept development, and business plan creation.
How to Write a Nightclub Business Plan in 7 Steps: 1. Describe the Purpose of Your Nightclub Business. The first step to writing your business plan is to describe the purpose of your nightclub business. This includes describing why you are starting this type of business, and what problems it will solve for customers.
A business plan provides a snapshot of your nightclub as the business stands today- its product offering, business model, business operations, marketing efforts and promotional strategies. It explains your business goals and your strategy for reaching them. It also includes a marketing plan and market research to help identify your target ...
In this comprehensive guide to opening a nightclub business plan, learn essential tips for creating a successful financial model that will impress investors, secure funding, and ensure the financial feasibility of your nightclub venture. ... Conclusion. Embarking on your nightclub venture can seem daunting at first glance. Yet, with this ...
The written part of a nightclub business plan. The written part of a nightclub business plan plays a key role: it lays out the plan of action you intend to execute to seize the commercial opportunity you've identified on the market and provides the context needed for the reader to decide if they believe your plan to be achievable and your financial forecast to be realistic.
Electric City Nightclub is seeking $175,000 in debt financing to launch its nightclub. The funding will be dedicated towards securing the club space and purchasing furniture, decorations, opening inventory, and working capital. The breakout of the funding is below: Nightclub space build-out: $80,000.
Write the executive summary with your target audience in mind, using every opportunity to entice them to continue reading your nightclub business plan and perhaps even consider investing. Review the budget in general, the company's mission and fundamental values, and a logical brand concept. #2. Company Overview.
To learn more on how to plan your own Nightclub Business, click here! Conclusion. Armed with a compelling business plan, an understanding of funding options, and a commitment to innovation and sustainability, you're well-equipped to turn your nightclub dream into a reality. Remember, success in the nightlife industry requires dedication ...
Financing Needed. Each of the three principals will invest $70K, making a total of $210K owner investment. Robert Shaw : $70,000. Jill Morse : $70,000. Sheila Thompson : $70,000. We will also need a line of credit to get through early months of negative balances.
Download the free Nightclub Business Plan Template to organize your vision and ensure that nothing is overlooked. For a guide to writing a business plan specifically for a nightclub, learn from this resource: How to Write a Nightclub Business Plan. Sales: (857) 301-6002; Customer Care: (617) 682-0225; 333 Summer Street.
Get the most out of your business plan example. Follow these tips to quickly develop a working business plan from this sample. 1. Don't worry about finding an exact match. We have over 550 sample business plan templates. So, make sure the plan is a close match, but don't get hung up on the details. Your business is unique and will differ from ...
For instance in the United States alone, statistics has it that the nightclub and bar industry generate a whooping sum of $20 billion in revenue annually from about 45,000 established and recognized bars and nightclubs in the US. The distilled spirits industry generates around $100 billion in United States of America.
To maintain a food cost below 33% of food revenue. To maintain a total beverage cost below 25% of beverage revenue. To exceed $3 million in annual sales by the fourth year of plan implementation. The keys to success in achieving our goals are: Provide exceptional service that leaves an impression.
For the Business Starter plan, it's $8 per signup. For Business Standard, it's $15 per signup. And, for Business Plus, it's $23. Unlike other referral programs with low caps, users can get rewarded for up to 100 referrals per year. Plus, Google sweetens the pot for new customers with a first-year discount. ... Conclusion By developing a ...
Central Station gay night club in Moscow, Russia. Bars & Clubs • Gay Bars • Karaoke Bars • Dance Clubs & Discos. Moscow's best-known gay nightclub & party venue, with modern interiors, stage and excellent light & sound system. Central Station MSK is open Thursday through Sunday. 21. Hunters Men's Club Moscow
Moscow is the capital of Russia and is one of the most populated cities in the country. Apart from traditional architecture, the city has been modernized to keep up with time. The nightlife of Moscow is exceptionally vibrant. You can find several casinos, nightclubs, and bars in the city. If you were planning a trip to Moscow and were confused ...
In the conclusion, what is the significance of the toppled cocktail glass in Casablanca? This novel has a unusual premise set half a century ago in a country very different from ours. Nonetheless, do you think the book is relevant today? If so, in what way is it relevant? The Count was spared the death penalty for writing the poem, "Where is it ...
Moscow nightlife starts late. Don't show up at bars and preparty spots before 11pm because you'll feel fairly alone. Peak time is between 1am and 3am. That is also the time of Moscow nightlife's biggest nuisance: concerts by artists you won't know and who only distract your girls from drinking and being gamed.