SlideShare a Scribd company logo
Net Income indicator
Cash Flow indicator
Q1 Q2 Q3 Q4 Q1 Q2
Unit Volume 1200 1200 1200 1200 1200 1200
Unit Price $20 $20 $20 $20 $20 $20
Cost per Unit Sold $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
Gross Sales $24,000 $24,000 $24,000 $24,000 $24,000 $24,000
(Cost of Goods Sold) $36.00 $36.00 $36.00 $36.00 $36.00 $36.00
(Commission Percentage) 15% 15% 15% 15% 15% 15%
Net Sales $20,369 $20,369 $20,369 $20,369 $20,369 $20,369
Unit Volume 840 840 840 840 840 840
Unit Price $7 $7 $7 $7 $7 $7
Cost per Unit Sold $1 $1 $1 $1 $1 $1
Gross Sales $5,880 $5,880 $5,880 $5,880 $5,880 $5,880
Year Two
Sales Projections
Year One
Ticket Sales
Beverages
(Cost of Goods Sold) $840 $840 $840 $840 $840 $840
(Commission Percentage) 0% 0% 0% 0% 0% 0%
Net Sales $5,040 $5,040 $5,040 $5,040 $5,040 $5,040
Unit Volume 360 360 360 360 360 360
Unit Price $16 $16 $16 $16 $16 $16
Cost per Unit Sold $3.25 $3.25 $3.25 $3.25 $3.25 $3.25
Gross Sales $5,760 $5,760 $5,760 $5,760 $5,760 $5,760
(Cost of Goods Sold) $1,170 $1,170 $1,170 $1,170 $1,170 $1,170
(Commission Percentage) 50% 50% 50% 50% 50% 50%
Net Sales $2,295 $2,295 $2,295 $2,295 $2,295 $2,295
Total Unit Volume 2,400 2,400 2,400 2,400 2,400 2,400
Total Gross Sales $35,640 $35,640 $35,640 $35,640 $35,640 $35,640
(Total Cost of Goods Sold) $2,046 $2,046 $2,046 $2,046 $2,046 $2,046
(Total Commissions Paid) $5,890 $5,890 $5,890 $5,890 $5,890 $5,890
Total Net Sales $27,704 $27,704 $27,704 $27,704 $27,704 $27,704
Assumptions:
Merchanside (locked) 30% of ticket buyers buy merchandise
Beverages (changeable) 70% of ticket buyers buy an average of 1 beverages
Beverage Industry Average for U.S. Bar & Nightclub (estimate)
65% order drinks most to all the time with males ordering more frequently than females. Surprisingly, Millenni
http://www.nciaa.com/content.aspx?page_id=22&club_id=160641&module_id=29898
Total: All Products/Services
Merchandise
The average consumer order 2.3 drinks per occasion with males ordering more than females and Millennials ordering m
(1,790,847)
Year One Year Two 2-Year Total
Q3 Q4 Total Total 1 2
1200 1200 4,800 4,800 9,600 $668 $1,200
$20 $20 - - Q2 vs. Q1
$0.03 $0.03 - - 0%
$24,000 $24,000 $96,000 $96,000 $192,000
$36.00 $36.00 Sales growing over time?
15% 15% - - 0%
$20,369 $20,369 $81,478 $81,478 $162,955 points for this dynamic (allocatio
your growth points
840 840 3,360 3,360 6,720 Perfectly Exponential
$7 $7 - Perfectly Linear
$1 $1 - This Forecast
$5,880 $5,880 $23,520 $23,520 $47,040 As a proportion out of 100%
Year OneYear Two
FORECAST SUMMARY
$840 $840 points for this dynamic (allocatio
0% 0% - - - your growth points
$5,040 $5,040 $20,160 $20,160 $40,320
YOUR TOTAL POINTS %
Total Points Possible
360 360 1,440 1,440 2,880 Your Total Points
$16 $16 - - -
$3.25 $3.25 - - -
$5,760 $5,760 $23,040 $23,040 $46,080
$1,170 $1,170
50% 50% - - -
$2,295 $2,295 $9,180 $9,180 $18,360
2,400 2,400 9,600 9,600 19,200
$35,640 $35,640 $142,560 $142,560 $285,120
$2,046 $2,046 $8,184 $8,184 $16,368
$5,890 $5,890 $23,558 $23,558 $47,117
$27,704 $27,704 $110,818 $110,818 $221,635
rprisingly, Millennials order less frequently than older consumers
llennials ordering more than the older consumers.
3 4 5 6 7 8
slope
$1,200 $1,200 $1,200 $1,200 $1,200 $1,200 532 7 76.00
Q3 vs. Q2 Q4 vs. Q3 Q1 vs. Q4 Q2 vs. Q1 Q3 vs. Q2 Q4 vs. Q3
0% 0% 0% 0% 0% 0%
LINEST SLOPE L/S
Sales growing over time? 0 44.33333 76 1
overall rate
oints for this dynamic (allocation) 25%
our growth points 0%
Perfectly Exponential L/S = 2
Perfectly Linear L/S = 1
his Forecast L/S = 0.58
As a proportion out of 100% 29%
Year One Year Two
oints for this dynamic (allocation) 75%
our growth points 22%
YOUR TOTAL POINTS % 22%
otal Points Possible 20
Your Total Points 4

More Related Content

Similar to Financial forecast diazcales-2

Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
Alexzandra Halbritter
 
Principals of Business Finance
Principals of Business FinancePrincipals of Business Finance
Principals of Business Finance
Kathleen Boushele
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
MalenaApplewhite
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
AlayshaOrtiz1
 
Financial statements
Financial statementsFinancial statements
Financial statements
Britteny2
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
TravonnLee
 
VMware Partner Program P&L Analysis
VMware Partner Program P&L AnalysisVMware Partner Program P&L Analysis
VMware Partner Program P&L AnalysisElliott Lowe
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
JamariHodges1
 
Clinton Global Initiative Hult Prize Finalist Presentation - Harambee
Clinton Global Initiative Hult Prize Finalist Presentation - HarambeeClinton Global Initiative Hult Prize Finalist Presentation - Harambee
Clinton Global Initiative Hult Prize Finalist Presentation - Harambee
Big Fish Presentations
 
PPT CAKECUP
PPT CAKECUPPPT CAKECUP
PPT CAKECUPCAKECUP
 
Grape Leaf Income Statement 040609 050309
Grape Leaf Income Statement 040609 050309Grape Leaf Income Statement 040609 050309
Grape Leaf Income Statement 040609 050309sasha lugo
 
Non Profit Slide Show2
Non Profit Slide Show2Non Profit Slide Show2
Non Profit Slide Show2
MrBruce
 
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesBudget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
SlideTeam
 
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation SlidesBudget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
SlideTeam
 
Best CaseIncome Statement (Unaudited)(for years ending September 1.docx
Best CaseIncome Statement (Unaudited)(for years ending September 1.docxBest CaseIncome Statement (Unaudited)(for years ending September 1.docx
Best CaseIncome Statement (Unaudited)(for years ending September 1.docx
AASTHA76
 
Sample LBO Model Template – 2
Sample LBO Model Template – 2Sample LBO Model Template – 2
Sample LBO Model Template – 2
Flevy.com Best Practices
 
Cost behavior and contribution margin reporting
Cost behavior and contribution margin reportingCost behavior and contribution margin reporting
Cost behavior and contribution margin reporting
Sumaira Sultana Talpur (MBA Finance)
 
Bootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptBootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business Ppt
Caroline Cummings
 

Similar to Financial forecast diazcales-2 (20)

Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
 
Principals of Business Finance
Principals of Business FinancePrincipals of Business Finance
Principals of Business Finance
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
Financial statements
Financial statementsFinancial statements
Financial statements
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
VMware Partner Program P&L Analysis
VMware Partner Program P&L AnalysisVMware Partner Program P&L Analysis
VMware Partner Program P&L Analysis
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
Clinton Global Initiative Hult Prize Finalist Presentation - Harambee
Clinton Global Initiative Hult Prize Finalist Presentation - HarambeeClinton Global Initiative Hult Prize Finalist Presentation - Harambee
Clinton Global Initiative Hult Prize Finalist Presentation - Harambee
 
Case 2
Case 2Case 2
Case 2
 
PPT CAKECUP
PPT CAKECUPPPT CAKECUP
PPT CAKECUP
 
Grape Leaf Income Statement 040609 050309
Grape Leaf Income Statement 040609 050309Grape Leaf Income Statement 040609 050309
Grape Leaf Income Statement 040609 050309
 
Non Profit Slide Show2
Non Profit Slide Show2Non Profit Slide Show2
Non Profit Slide Show2
 
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesBudget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
 
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation SlidesBudget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
 
Best CaseIncome Statement (Unaudited)(for years ending September 1.docx
Best CaseIncome Statement (Unaudited)(for years ending September 1.docxBest CaseIncome Statement (Unaudited)(for years ending September 1.docx
Best CaseIncome Statement (Unaudited)(for years ending September 1.docx
 
Sample LBO Model Template – 2
Sample LBO Model Template – 2Sample LBO Model Template – 2
Sample LBO Model Template – 2
 
Ipo Pitch
Ipo PitchIpo Pitch
Ipo Pitch
 
Cost behavior and contribution margin reporting
Cost behavior and contribution margin reportingCost behavior and contribution margin reporting
Cost behavior and contribution margin reporting
 
Bootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptBootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business Ppt
 

More from GerardoDiaz90

A4 market analysis_diazcales
A4 market analysis_diazcalesA4 market analysis_diazcales
A4 market analysis_diazcales
GerardoDiaz90
 
Diaz calesgerardo finalassigment
Diaz calesgerardo finalassigmentDiaz calesgerardo finalassigment
Diaz calesgerardo finalassigment
GerardoDiaz90
 
Asics300
Asics300Asics300
Asics300
GerardoDiaz90
 
Vector6
Vector6Vector6
Vector6
GerardoDiaz90
 
Reportingto management diazcales
Reportingto management diazcalesReportingto management diazcales
Reportingto management diazcales
GerardoDiaz90
 
Porfolio diaz cales
Porfolio diaz calesPorfolio diaz cales
Porfolio diaz cales
GerardoDiaz90
 
Diaz cales basicelevatorpitch
Diaz cales basicelevatorpitchDiaz cales basicelevatorpitch
Diaz cales basicelevatorpitch
GerardoDiaz90
 
Final submission
Final submissionFinal submission
Final submission
GerardoDiaz90
 

More from GerardoDiaz90 (8)

A4 market analysis_diazcales
A4 market analysis_diazcalesA4 market analysis_diazcales
A4 market analysis_diazcales
 
Diaz calesgerardo finalassigment
Diaz calesgerardo finalassigmentDiaz calesgerardo finalassigment
Diaz calesgerardo finalassigment
 
Asics300
Asics300Asics300
Asics300
 
Vector6
Vector6Vector6
Vector6
 
Reportingto management diazcales
Reportingto management diazcalesReportingto management diazcales
Reportingto management diazcales
 
Porfolio diaz cales
Porfolio diaz calesPorfolio diaz cales
Porfolio diaz cales
 
Diaz cales basicelevatorpitch
Diaz cales basicelevatorpitchDiaz cales basicelevatorpitch
Diaz cales basicelevatorpitch
 
Final submission
Final submissionFinal submission
Final submission
 

Recently uploaded

Tabula.io Cheatsheet: automate your data workflows
Tabula.io Cheatsheet: automate your data workflowsTabula.io Cheatsheet: automate your data workflows
Tabula.io Cheatsheet: automate your data workflows
alex933524
 
SOCRadar Germany 2024 Threat Landscape Report
SOCRadar Germany 2024 Threat Landscape ReportSOCRadar Germany 2024 Threat Landscape Report
SOCRadar Germany 2024 Threat Landscape Report
SOCRadar
 
Empowering Data Analytics Ecosystem.pptx
Empowering Data Analytics Ecosystem.pptxEmpowering Data Analytics Ecosystem.pptx
Empowering Data Analytics Ecosystem.pptx
benishzehra469
 
standardisation of garbhpala offhgfffghh
standardisation of garbhpala offhgfffghhstandardisation of garbhpala offhgfffghh
standardisation of garbhpala offhgfffghh
ArpitMalhotra16
 
Levelwise PageRank with Loop-Based Dead End Handling Strategy : SHORT REPORT ...
Levelwise PageRank with Loop-Based Dead End Handling Strategy : SHORT REPORT ...Levelwise PageRank with Loop-Based Dead End Handling Strategy : SHORT REPORT ...
Levelwise PageRank with Loop-Based Dead End Handling Strategy : SHORT REPORT ...
Subhajit Sahu
 
一比一原版(BU毕业证)波士顿大学毕业证成绩单
一比一原版(BU毕业证)波士顿大学毕业证成绩单一比一原版(BU毕业证)波士顿大学毕业证成绩单
一比一原版(BU毕业证)波士顿大学毕业证成绩单
ewymefz
 
The affect of service quality and online reviews on customer loyalty in the E...
The affect of service quality and online reviews on customer loyalty in the E...The affect of service quality and online reviews on customer loyalty in the E...
The affect of service quality and online reviews on customer loyalty in the E...
jerlynmaetalle
 
FP Growth Algorithm and its Applications
FP Growth Algorithm and its ApplicationsFP Growth Algorithm and its Applications
FP Growth Algorithm and its Applications
MaleehaSheikh2
 
Ch03-Managing the Object-Oriented Information Systems Project a.pdf
Ch03-Managing the Object-Oriented Information Systems Project a.pdfCh03-Managing the Object-Oriented Information Systems Project a.pdf
Ch03-Managing the Object-Oriented Information Systems Project a.pdf
haila53
 
一比一原版(IIT毕业证)伊利诺伊理工大学毕业证成绩单
一比一原版(IIT毕业证)伊利诺伊理工大学毕业证成绩单一比一原版(IIT毕业证)伊利诺伊理工大学毕业证成绩单
一比一原版(IIT毕业证)伊利诺伊理工大学毕业证成绩单
ewymefz
 
Malana- Gimlet Market Analysis (Portfolio 2)
Malana- Gimlet Market Analysis (Portfolio 2)Malana- Gimlet Market Analysis (Portfolio 2)
Malana- Gimlet Market Analysis (Portfolio 2)
TravisMalana
 
一比一原版(CU毕业证)卡尔顿大学毕业证成绩单
一比一原版(CU毕业证)卡尔顿大学毕业证成绩单一比一原版(CU毕业证)卡尔顿大学毕业证成绩单
一比一原版(CU毕业证)卡尔顿大学毕业证成绩单
yhkoc
 
一比一原版(TWU毕业证)西三一大学毕业证成绩单
一比一原版(TWU毕业证)西三一大学毕业证成绩单一比一原版(TWU毕业证)西三一大学毕业证成绩单
一比一原版(TWU毕业证)西三一大学毕业证成绩单
ocavb
 
社内勉強会資料_LLM Agents                              .
社内勉強会資料_LLM Agents                              .社内勉強会資料_LLM Agents                              .
社内勉強会資料_LLM Agents                              .
NABLAS株式会社
 
Adjusting primitives for graph : SHORT REPORT / NOTES
Adjusting primitives for graph : SHORT REPORT / NOTESAdjusting primitives for graph : SHORT REPORT / NOTES
Adjusting primitives for graph : SHORT REPORT / NOTES
Subhajit Sahu
 
Chatty Kathy - UNC Bootcamp Final Project Presentation - Final Version - 5.23...
Chatty Kathy - UNC Bootcamp Final Project Presentation - Final Version - 5.23...Chatty Kathy - UNC Bootcamp Final Project Presentation - Final Version - 5.23...
Chatty Kathy - UNC Bootcamp Final Project Presentation - Final Version - 5.23...
John Andrews
 
一比一原版(UPenn毕业证)宾夕法尼亚大学毕业证成绩单
一比一原版(UPenn毕业证)宾夕法尼亚大学毕业证成绩单一比一原版(UPenn毕业证)宾夕法尼亚大学毕业证成绩单
一比一原版(UPenn毕业证)宾夕法尼亚大学毕业证成绩单
ewymefz
 
Opendatabay - Open Data Marketplace.pptx
Opendatabay - Open Data Marketplace.pptxOpendatabay - Open Data Marketplace.pptx
Opendatabay - Open Data Marketplace.pptx
Opendatabay
 
Criminal IP - Threat Hunting Webinar.pdf
Criminal IP - Threat Hunting Webinar.pdfCriminal IP - Threat Hunting Webinar.pdf
Criminal IP - Threat Hunting Webinar.pdf
Criminal IP
 
Algorithmic optimizations for Dynamic Levelwise PageRank (from STICD) : SHORT...
Algorithmic optimizations for Dynamic Levelwise PageRank (from STICD) : SHORT...Algorithmic optimizations for Dynamic Levelwise PageRank (from STICD) : SHORT...
Algorithmic optimizations for Dynamic Levelwise PageRank (from STICD) : SHORT...
Subhajit Sahu
 

Recently uploaded (20)

Tabula.io Cheatsheet: automate your data workflows
Tabula.io Cheatsheet: automate your data workflowsTabula.io Cheatsheet: automate your data workflows
Tabula.io Cheatsheet: automate your data workflows
 
SOCRadar Germany 2024 Threat Landscape Report
SOCRadar Germany 2024 Threat Landscape ReportSOCRadar Germany 2024 Threat Landscape Report
SOCRadar Germany 2024 Threat Landscape Report
 
Empowering Data Analytics Ecosystem.pptx
Empowering Data Analytics Ecosystem.pptxEmpowering Data Analytics Ecosystem.pptx
Empowering Data Analytics Ecosystem.pptx
 
standardisation of garbhpala offhgfffghh
standardisation of garbhpala offhgfffghhstandardisation of garbhpala offhgfffghh
standardisation of garbhpala offhgfffghh
 
Levelwise PageRank with Loop-Based Dead End Handling Strategy : SHORT REPORT ...
Levelwise PageRank with Loop-Based Dead End Handling Strategy : SHORT REPORT ...Levelwise PageRank with Loop-Based Dead End Handling Strategy : SHORT REPORT ...
Levelwise PageRank with Loop-Based Dead End Handling Strategy : SHORT REPORT ...
 
一比一原版(BU毕业证)波士顿大学毕业证成绩单
一比一原版(BU毕业证)波士顿大学毕业证成绩单一比一原版(BU毕业证)波士顿大学毕业证成绩单
一比一原版(BU毕业证)波士顿大学毕业证成绩单
 
The affect of service quality and online reviews on customer loyalty in the E...
The affect of service quality and online reviews on customer loyalty in the E...The affect of service quality and online reviews on customer loyalty in the E...
The affect of service quality and online reviews on customer loyalty in the E...
 
FP Growth Algorithm and its Applications
FP Growth Algorithm and its ApplicationsFP Growth Algorithm and its Applications
FP Growth Algorithm and its Applications
 
Ch03-Managing the Object-Oriented Information Systems Project a.pdf
Ch03-Managing the Object-Oriented Information Systems Project a.pdfCh03-Managing the Object-Oriented Information Systems Project a.pdf
Ch03-Managing the Object-Oriented Information Systems Project a.pdf
 
一比一原版(IIT毕业证)伊利诺伊理工大学毕业证成绩单
一比一原版(IIT毕业证)伊利诺伊理工大学毕业证成绩单一比一原版(IIT毕业证)伊利诺伊理工大学毕业证成绩单
一比一原版(IIT毕业证)伊利诺伊理工大学毕业证成绩单
 
Malana- Gimlet Market Analysis (Portfolio 2)
Malana- Gimlet Market Analysis (Portfolio 2)Malana- Gimlet Market Analysis (Portfolio 2)
Malana- Gimlet Market Analysis (Portfolio 2)
 
一比一原版(CU毕业证)卡尔顿大学毕业证成绩单
一比一原版(CU毕业证)卡尔顿大学毕业证成绩单一比一原版(CU毕业证)卡尔顿大学毕业证成绩单
一比一原版(CU毕业证)卡尔顿大学毕业证成绩单
 
一比一原版(TWU毕业证)西三一大学毕业证成绩单
一比一原版(TWU毕业证)西三一大学毕业证成绩单一比一原版(TWU毕业证)西三一大学毕业证成绩单
一比一原版(TWU毕业证)西三一大学毕业证成绩单
 
社内勉強会資料_LLM Agents                              .
社内勉強会資料_LLM Agents                              .社内勉強会資料_LLM Agents                              .
社内勉強会資料_LLM Agents                              .
 
Adjusting primitives for graph : SHORT REPORT / NOTES
Adjusting primitives for graph : SHORT REPORT / NOTESAdjusting primitives for graph : SHORT REPORT / NOTES
Adjusting primitives for graph : SHORT REPORT / NOTES
 
Chatty Kathy - UNC Bootcamp Final Project Presentation - Final Version - 5.23...
Chatty Kathy - UNC Bootcamp Final Project Presentation - Final Version - 5.23...Chatty Kathy - UNC Bootcamp Final Project Presentation - Final Version - 5.23...
Chatty Kathy - UNC Bootcamp Final Project Presentation - Final Version - 5.23...
 
一比一原版(UPenn毕业证)宾夕法尼亚大学毕业证成绩单
一比一原版(UPenn毕业证)宾夕法尼亚大学毕业证成绩单一比一原版(UPenn毕业证)宾夕法尼亚大学毕业证成绩单
一比一原版(UPenn毕业证)宾夕法尼亚大学毕业证成绩单
 
Opendatabay - Open Data Marketplace.pptx
Opendatabay - Open Data Marketplace.pptxOpendatabay - Open Data Marketplace.pptx
Opendatabay - Open Data Marketplace.pptx
 
Criminal IP - Threat Hunting Webinar.pdf
Criminal IP - Threat Hunting Webinar.pdfCriminal IP - Threat Hunting Webinar.pdf
Criminal IP - Threat Hunting Webinar.pdf
 
Algorithmic optimizations for Dynamic Levelwise PageRank (from STICD) : SHORT...
Algorithmic optimizations for Dynamic Levelwise PageRank (from STICD) : SHORT...Algorithmic optimizations for Dynamic Levelwise PageRank (from STICD) : SHORT...
Algorithmic optimizations for Dynamic Levelwise PageRank (from STICD) : SHORT...
 

Financial forecast diazcales-2

  • 1. Net Income indicator Cash Flow indicator Q1 Q2 Q3 Q4 Q1 Q2 Unit Volume 1200 1200 1200 1200 1200 1200 Unit Price $20 $20 $20 $20 $20 $20 Cost per Unit Sold $0.03 $0.03 $0.03 $0.03 $0.03 $0.03 Gross Sales $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 (Cost of Goods Sold) $36.00 $36.00 $36.00 $36.00 $36.00 $36.00 (Commission Percentage) 15% 15% 15% 15% 15% 15% Net Sales $20,369 $20,369 $20,369 $20,369 $20,369 $20,369 Unit Volume 840 840 840 840 840 840 Unit Price $7 $7 $7 $7 $7 $7 Cost per Unit Sold $1 $1 $1 $1 $1 $1 Gross Sales $5,880 $5,880 $5,880 $5,880 $5,880 $5,880 Year Two Sales Projections Year One Ticket Sales Beverages
  • 2. (Cost of Goods Sold) $840 $840 $840 $840 $840 $840 (Commission Percentage) 0% 0% 0% 0% 0% 0% Net Sales $5,040 $5,040 $5,040 $5,040 $5,040 $5,040 Unit Volume 360 360 360 360 360 360 Unit Price $16 $16 $16 $16 $16 $16 Cost per Unit Sold $3.25 $3.25 $3.25 $3.25 $3.25 $3.25 Gross Sales $5,760 $5,760 $5,760 $5,760 $5,760 $5,760 (Cost of Goods Sold) $1,170 $1,170 $1,170 $1,170 $1,170 $1,170 (Commission Percentage) 50% 50% 50% 50% 50% 50% Net Sales $2,295 $2,295 $2,295 $2,295 $2,295 $2,295 Total Unit Volume 2,400 2,400 2,400 2,400 2,400 2,400 Total Gross Sales $35,640 $35,640 $35,640 $35,640 $35,640 $35,640 (Total Cost of Goods Sold) $2,046 $2,046 $2,046 $2,046 $2,046 $2,046 (Total Commissions Paid) $5,890 $5,890 $5,890 $5,890 $5,890 $5,890 Total Net Sales $27,704 $27,704 $27,704 $27,704 $27,704 $27,704 Assumptions: Merchanside (locked) 30% of ticket buyers buy merchandise Beverages (changeable) 70% of ticket buyers buy an average of 1 beverages Beverage Industry Average for U.S. Bar & Nightclub (estimate) 65% order drinks most to all the time with males ordering more frequently than females. Surprisingly, Millenni http://www.nciaa.com/content.aspx?page_id=22&club_id=160641&module_id=29898 Total: All Products/Services Merchandise
  • 3. The average consumer order 2.3 drinks per occasion with males ordering more than females and Millennials ordering m
  • 4. (1,790,847) Year One Year Two 2-Year Total Q3 Q4 Total Total 1 2 1200 1200 4,800 4,800 9,600 $668 $1,200 $20 $20 - - Q2 vs. Q1 $0.03 $0.03 - - 0% $24,000 $24,000 $96,000 $96,000 $192,000 $36.00 $36.00 Sales growing over time? 15% 15% - - 0% $20,369 $20,369 $81,478 $81,478 $162,955 points for this dynamic (allocatio your growth points 840 840 3,360 3,360 6,720 Perfectly Exponential $7 $7 - Perfectly Linear $1 $1 - This Forecast $5,880 $5,880 $23,520 $23,520 $47,040 As a proportion out of 100% Year OneYear Two FORECAST SUMMARY
  • 5. $840 $840 points for this dynamic (allocatio 0% 0% - - - your growth points $5,040 $5,040 $20,160 $20,160 $40,320 YOUR TOTAL POINTS % Total Points Possible 360 360 1,440 1,440 2,880 Your Total Points $16 $16 - - - $3.25 $3.25 - - - $5,760 $5,760 $23,040 $23,040 $46,080 $1,170 $1,170 50% 50% - - - $2,295 $2,295 $9,180 $9,180 $18,360 2,400 2,400 9,600 9,600 19,200 $35,640 $35,640 $142,560 $142,560 $285,120 $2,046 $2,046 $8,184 $8,184 $16,368 $5,890 $5,890 $23,558 $23,558 $47,117 $27,704 $27,704 $110,818 $110,818 $221,635 rprisingly, Millennials order less frequently than older consumers
  • 6. llennials ordering more than the older consumers.
  • 7. 3 4 5 6 7 8 slope $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 532 7 76.00 Q3 vs. Q2 Q4 vs. Q3 Q1 vs. Q4 Q2 vs. Q1 Q3 vs. Q2 Q4 vs. Q3 0% 0% 0% 0% 0% 0% LINEST SLOPE L/S Sales growing over time? 0 44.33333 76 1 overall rate oints for this dynamic (allocation) 25% our growth points 0% Perfectly Exponential L/S = 2 Perfectly Linear L/S = 1 his Forecast L/S = 0.58 As a proportion out of 100% 29% Year One Year Two
  • 8. oints for this dynamic (allocation) 75% our growth points 22% YOUR TOTAL POINTS % 22% otal Points Possible 20 Your Total Points 4