7. Demand Scenario 2
➔ Total # of People in Houston That Have Drank in Last 30 Days
◆ 1,536,878 people
➔ Target Market- 21-34 year old male/female
◆ 21.5% of people- 330,429 people
➔ Household Income Level- Middle to High ($50,000-$124,999)
◆ 38% of people- 125,563 people
➔ % of Alcohol Consumed Away from Home
◆ 27% of Alcohol Consumed Away from Home- 33,902 people
8. Demand Scenario 2
➔ % of Consumers Who Occasionally Swim and/or Play Volleyball
◆ 18% of people- 6,102
➔ Worst Case, Base Case, Best Case
◆ Worst Case- 16% x 33,902= 5,424 customers monthly
◆ Base Case- 18% x 33,902= 6,102 customers monthly (218 customers daily)
◆ Best Case- 20% x 33,902= 6,780 customers monthly
➔ Annual Revenue
◆ 218 customers + 242 customers= 460/2= 230 customers daily
◆ 230 customers x $30 bill= $6,900
◆ $6,900 x 365= $2,518,500
14. Financials
➔ Average Annual Revenue= $2,181,032 per year
➔ ROA= 377,868/1,874,178= 20.16%
➔ NPV= 1,828,977
➔ IRR= 261.7%
➔ Payback Period= .71 years
➔ Cash Flows are increasing and all positive for each of the
5 years
➔ IS IT FEASIBLE? Yes
Bar & Nightclub Industry
-Revenue & Growth:
-Opportunities & Trends: Unique business brand!!!!
Entertainment & Recreation Industry
-Revenue: Entertainment and recreation is very broad, so it was hard to generate revenue for just volleyball. For recreational sports alone in entertainment and recreation, the total net revenue is $80 million per year.
-Opportunities & trends: