SlideShare a Scribd company logo
Net Income indicator
Cash Flow indicator
Q1 Q2 Q3 Q4 Q1 Q2
Unit Volume 7200 7500 8000 9000 10000 12000
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 $144,000 $150,000 $160,000 $180,000 $200,000 $240,000
(Cost of Goods Sold) $216.00 $225.00 $240.00 $270.00 $300.00 $360.00
(Commission Percentage) 15% 15% 15% 15% 15% 15%
Net Sales $122,216 $127,309 $135,796 $152,771 $169,745 $203,694
Unit Volume 4680 4875 5200 5850 6500 7800
Unit Price $8 $8 $8 $8 $8 $8
Cost per Unit Sold $1 $1 $1 $1 $1 $1
Gross Sales $37,440 $39,000 $41,600 $46,800 $52,000 $62,400
Year Two
Sales Projections
Year One
Ticket Sales
Beverages
(Cost of Goods Sold) $4,680 $4,875 $5,200 $5,850 $6,500 $7,800
(Commission Percentage) 0% 0% 0% 0% 0% 0%
Net Sales $32,760 $34,125 $36,400 $40,950 $45,500 $54,600
Unit Volume 2160 2250 2400 2700 3000 3600
Unit Price $35 $35 $35 $35 $35 $35
Cost per Unit Sold $3.25 $3.25 $3.25 $3.25 $3.25 $3.25
Gross Sales $75,600 $78,750 $84,000 $94,500 $105,000 $126,000
(Cost of Goods Sold) $7,020 $7,313 $7,800 $8,775 $9,750 $11,700
(Commission Percentage) 50% 50% 50% 50% 50% 50%
Net Sales $34,290 $35,719 $38,100 $42,863 $47,625 $57,150
Total Unit Volume 14,040 14,625 15,600 17,550 19,500 23,400
Total Gross Sales $257,040 $267,750 $285,600 $321,300 $357,000 $428,400
(Total Cost of Goods Sold) $11,916 $12,413 $13,240 $14,895 $16,550 $19,860
(Total Commissions Paid) $55,858 $58,185 $62,064 $69,822 $77,580 $93,096
Total Net Sales $189,266 $197,153 $210,296 $236,583 $262,870 $315,444
Assumptions:
Merchanside (locked) 30% of ticket buyers buy merchandise
Beverages (changeable) 65% 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
45,274
Year One Year Two 2-Year Total
Q3 Q4 Total Total 1 2
13000 14400 31,700 49,400 81,100 $668 $7,500
$20 $20 - - Q2 vs. Q1
$0.03 $0.03 - - 4%
$260,000 $288,000 $634,000 $988,000 $1,622,000
$390.00 $432.00 Sales growing over time?
15% 15% - - 100%
$220,669 $244,433 $538,092 $838,540 $1,376,632 points for this dynamic (allocatio
your growth points
8450 9360 20,605 32,110 52,715 Perfectly Exponential
$8 $8 - Perfectly Linear
$1 $1 - This Forecast
$67,600 $74,880 $164,840 $256,880 $421,720 As a proportion out of 100%
Year OneYear Two
FORECAST SUMMARY
$8,450 $9,360 points for this dynamic (allocatio
0% 0% - - - your growth points
$59,150 $65,520 $144,235 $224,770 $369,005
YOUR TOTAL POINTS %
Total Points Possible
3900 4320 9,510 14,820 24,330 Your Total Points
$35 $35 - - -
$3.25 $3.25 - - -
$136,500 $151,200 $332,850 $518,700 $851,550
$12,675 $14,040
50% 50% - - -
$61,913 $68,580 $150,971 $235,268 $386,239
25,350 28,080 61,815 96,330 158,145
$464,100 $514,080 $1,131,690 $1,763,580 $2,895,270
$21,515 $23,832 $52,464 $81,757 $134,221
$100,854 $111,715 $245,929 $383,245 $629,174
$341,731 $378,533 $833,298 $1,298,578 $2,131,876
rprisingly, Millennials order less frequently than older consumers
llennials ordering more than the older consumers.
3 4 5 6 7 8
slope
$8,000 $9,000 $10,000 $12,000 $13,000 $14,400 13732 7 1,961.71
Q3 vs. Q2 Q4 vs. Q3 Q1 vs. Q4 Q2 vs. Q1 Q3 vs. Q2 Q4 vs. Q3
7% 13% 11% 20% 8% 11%
LINEST SLOPE L/S
Sales growing over time? 1 1626.476 1,962 1
overall rate
oints for this dynamic (allocation) 25%
our growth points 25%
Perfectly Exponential L/S = 2
Perfectly Linear L/S = 1
his Forecast L/S = 0.83
As a proportion out of 100% 41%
Year One Year Two
oints for this dynamic (allocation) 75%
our growth points 31%
YOUR TOTAL POINTS % 56%
otal Points Possible 20
Your Total Points 11

More Related Content

Similar to Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Live Venue

Principals of Business Finance
Principals of Business FinancePrincipals of Business Finance
Principals of Business Finance
Kathleen Boushele
 
Financial statements
Financial statementsFinancial statements
Financial statements
Britteny2
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
TravonnLee
 
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
 
Looptworks case analysis
Looptworks case analysisLooptworks case analysis
Looptworks case analysis
Fred Wu
 
Startup Financial Modeling
Startup Financial ModelingStartup Financial Modeling
Startup Financial Modeling
Bryan Hassin
 
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
 
Genes
GenesGenes
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docxRound 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
joellemurphey
 
J.S. Die & Mold - Operations Review 2006-12-21
J.S. Die & Mold - Operations Review 2006-12-21J.S. Die & Mold - Operations Review 2006-12-21
J.S. Die & Mold - Operations Review 2006-12-21
Bob Sloma
 
Excerpts taken from Lucas, S.E. (12th ed.) (2015). The Art .docx
Excerpts taken from  Lucas, S.E. (12th ed.) (2015).  The Art .docxExcerpts taken from  Lucas, S.E. (12th ed.) (2015).  The Art .docx
Excerpts taken from Lucas, S.E. (12th ed.) (2015). The Art .docx
cravennichole326
 
Profit blueprint
Profit blueprintProfit blueprint
Big Buns Ballston (est. 2007)
Big Buns Ballston (est. 2007)Big Buns Ballston (est. 2007)
Big Buns Ballston (est. 2007)
CraigCarey9
 
Retail Merchandise Management Final Project- 6 Month Buying Plan
Retail Merchandise Management Final Project- 6 Month Buying PlanRetail Merchandise Management Final Project- 6 Month Buying Plan
Retail Merchandise Management Final Project- 6 Month Buying Plan
AdrianQuinonesRivas
 
Scissor office supply
Scissor office supplyScissor office supply
Scissor office supply
johanna louise neri
 
Copy of scissor office supply
Copy of scissor office supplyCopy of scissor office supply
Copy of scissor office supply
johanna louise neri
 
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docxRound 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
daniely50
 
Understanding Profitability in the Affiliate Space
Understanding Profitability in the Affiliate SpaceUnderstanding Profitability in the Affiliate Space
Understanding Profitability in the Affiliate Space
Affiliate Summit
 
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docxRound 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
daniely50
 
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesBudget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
SlideTeam
 

Similar to Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Live Venue (20)

Principals of Business Finance
Principals of Business FinancePrincipals of Business Finance
Principals of Business Finance
 
Financial statements
Financial statementsFinancial statements
Financial statements
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
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
 
Looptworks case analysis
Looptworks case analysisLooptworks case analysis
Looptworks case analysis
 
Startup Financial Modeling
Startup Financial ModelingStartup Financial Modeling
Startup Financial Modeling
 
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
 
Genes
GenesGenes
Genes
 
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docxRound 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
Round 2Dec. 31, 2015 C57912AndrewsTracy CalhounVict.docx
 
J.S. Die & Mold - Operations Review 2006-12-21
J.S. Die & Mold - Operations Review 2006-12-21J.S. Die & Mold - Operations Review 2006-12-21
J.S. Die & Mold - Operations Review 2006-12-21
 
Excerpts taken from Lucas, S.E. (12th ed.) (2015). The Art .docx
Excerpts taken from  Lucas, S.E. (12th ed.) (2015).  The Art .docxExcerpts taken from  Lucas, S.E. (12th ed.) (2015).  The Art .docx
Excerpts taken from Lucas, S.E. (12th ed.) (2015). The Art .docx
 
Profit blueprint
Profit blueprintProfit blueprint
Profit blueprint
 
Big Buns Ballston (est. 2007)
Big Buns Ballston (est. 2007)Big Buns Ballston (est. 2007)
Big Buns Ballston (est. 2007)
 
Retail Merchandise Management Final Project- 6 Month Buying Plan
Retail Merchandise Management Final Project- 6 Month Buying PlanRetail Merchandise Management Final Project- 6 Month Buying Plan
Retail Merchandise Management Final Project- 6 Month Buying Plan
 
Scissor office supply
Scissor office supplyScissor office supply
Scissor office supply
 
Copy of scissor office supply
Copy of scissor office supplyCopy of scissor office supply
Copy of scissor office supply
 
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docxRound 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z79546_8High Level OverviewTe.docx
 
Understanding Profitability in the Affiliate Space
Understanding Profitability in the Affiliate SpaceUnderstanding Profitability in the Affiliate Space
Understanding Profitability in the Affiliate Space
 
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docxRound 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
 
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesBudget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
 

Recently uploaded

Get Off the Bandwagon - Separating Digital Marketing Myths from Truth - Scott...
Get Off the Bandwagon - Separating Digital Marketing Myths from Truth - Scott...Get Off the Bandwagon - Separating Digital Marketing Myths from Truth - Scott...
Get Off the Bandwagon - Separating Digital Marketing Myths from Truth - Scott...
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Gokila digital marketing| consultant| Coimbatore
Gokila digital marketing| consultant| CoimbatoreGokila digital marketing| consultant| Coimbatore
Gokila digital marketing| consultant| Coimbatore
dmgokila
 
Luxury Hanloom Saree Brand ,Capstone Project_Kiran Bansal.pdf
Luxury Hanloom Saree Brand ,Capstone Project_Kiran Bansal.pdfLuxury Hanloom Saree Brand ,Capstone Project_Kiran Bansal.pdf
Luxury Hanloom Saree Brand ,Capstone Project_Kiran Bansal.pdf
KiranRai75
 
WTS-Berlin-2024-Veronika-Höller-Innovate-NextGEN-SEO-Merging-AI-Multimedia-an...
WTS-Berlin-2024-Veronika-Höller-Innovate-NextGEN-SEO-Merging-AI-Multimedia-an...WTS-Berlin-2024-Veronika-Höller-Innovate-NextGEN-SEO-Merging-AI-Multimedia-an...
WTS-Berlin-2024-Veronika-Höller-Innovate-NextGEN-SEO-Merging-AI-Multimedia-an...
Veronika Höller
 
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Mastering The Best Restaurant Advertising Campaigns Detailed Guide
Mastering The Best Restaurant Advertising Campaigns Detailed GuideMastering The Best Restaurant Advertising Campaigns Detailed Guide
Mastering The Best Restaurant Advertising Campaigns Detailed Guide
Kopa Global Technologies
 
QuickBooks Sync Manager Repair Tool- What You Need to Know
QuickBooks Sync Manager Repair Tool- What You Need to KnowQuickBooks Sync Manager Repair Tool- What You Need to Know
QuickBooks Sync Manager Repair Tool- What You Need to Know
markmargaret23
 
PickUp_conversational AI_Capex, Inc._20240611
PickUp_conversational AI_Capex, Inc._20240611PickUp_conversational AI_Capex, Inc._20240611
PickUp_conversational AI_Capex, Inc._20240611
Shuntaro Kogame
 
How to Kickstart Content Marketing With A Small Team - Dennis Shiao
How to Kickstart Content Marketing With A Small Team - Dennis ShiaoHow to Kickstart Content Marketing With A Small Team - Dennis Shiao
How to Kickstart Content Marketing With A Small Team - Dennis Shiao
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Future-Proof Like Beyoncé - Syncing Email and Social Media for Iconic Brand L...
Future-Proof Like Beyoncé - Syncing Email and Social Media for Iconic Brand L...Future-Proof Like Beyoncé - Syncing Email and Social Media for Iconic Brand L...
Future-Proof Like Beyoncé - Syncing Email and Social Media for Iconic Brand L...
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Data-Driven Personalization - Build a Competitive Advantage by Knowing Your C...
Data-Driven Personalization - Build a Competitive Advantage by Knowing Your C...Data-Driven Personalization - Build a Competitive Advantage by Knowing Your C...
Data-Driven Personalization - Build a Competitive Advantage by Knowing Your C...
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Podcast, The New Marketing Currency - Ozeal Debastos
Podcast, The New Marketing Currency - Ozeal DebastosPodcast, The New Marketing Currency - Ozeal Debastos
Podcast, The New Marketing Currency - Ozeal Debastos
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Efficient Website Management for Digital Marketing Pros
Efficient Website Management for Digital Marketing ProsEfficient Website Management for Digital Marketing Pros
Efficient Website Management for Digital Marketing Pros
Lauren Polinsky
 
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Pillar-Based Marketing - Ryan Brock, DemandJump
Pillar-Based Marketing - Ryan Brock, DemandJumpPillar-Based Marketing - Ryan Brock, DemandJump
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Yes, It's Your Fault Book Launch Webinar
Yes, It's Your Fault Book Launch WebinarYes, It's Your Fault Book Launch Webinar
Yes, It's Your Fault Book Launch Webinar
Demandbase
 
How To Navigate AI - The Future is Yours to Define - Tim Hayden
How To Navigate AI - The Future is Yours to Define - Tim HaydenHow To Navigate AI - The Future is Yours to Define - Tim Hayden
How To Navigate AI - The Future is Yours to Define - Tim Hayden
DigiMarCon - Digital Marketing, Media and Advertising Conferences & Exhibitions
 
Mastering SEO for Google in the AI Era - Dennis Yu
Mastering SEO for Google in the AI Era - Dennis YuMastering SEO for Google in the AI Era - Dennis Yu

Recently uploaded (20)

Get Off the Bandwagon - Separating Digital Marketing Myths from Truth - Scott...
Get Off the Bandwagon - Separating Digital Marketing Myths from Truth - Scott...Get Off the Bandwagon - Separating Digital Marketing Myths from Truth - Scott...
Get Off the Bandwagon - Separating Digital Marketing Myths from Truth - Scott...
 
Gokila digital marketing| consultant| Coimbatore
Gokila digital marketing| consultant| CoimbatoreGokila digital marketing| consultant| Coimbatore
Gokila digital marketing| consultant| Coimbatore
 
Luxury Hanloom Saree Brand ,Capstone Project_Kiran Bansal.pdf
Luxury Hanloom Saree Brand ,Capstone Project_Kiran Bansal.pdfLuxury Hanloom Saree Brand ,Capstone Project_Kiran Bansal.pdf
Luxury Hanloom Saree Brand ,Capstone Project_Kiran Bansal.pdf
 
WTS-Berlin-2024-Veronika-Höller-Innovate-NextGEN-SEO-Merging-AI-Multimedia-an...
WTS-Berlin-2024-Veronika-Höller-Innovate-NextGEN-SEO-Merging-AI-Multimedia-an...WTS-Berlin-2024-Veronika-Höller-Innovate-NextGEN-SEO-Merging-AI-Multimedia-an...
WTS-Berlin-2024-Veronika-Höller-Innovate-NextGEN-SEO-Merging-AI-Multimedia-an...
 
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
 
Mastering The Best Restaurant Advertising Campaigns Detailed Guide
Mastering The Best Restaurant Advertising Campaigns Detailed GuideMastering The Best Restaurant Advertising Campaigns Detailed Guide
Mastering The Best Restaurant Advertising Campaigns Detailed Guide
 
Amazing and On Point - Ramon Ray, USA TODAY
Amazing and On Point - Ramon Ray, USA TODAYAmazing and On Point - Ramon Ray, USA TODAY
Amazing and On Point - Ramon Ray, USA TODAY
 
QuickBooks Sync Manager Repair Tool- What You Need to Know
QuickBooks Sync Manager Repair Tool- What You Need to KnowQuickBooks Sync Manager Repair Tool- What You Need to Know
QuickBooks Sync Manager Repair Tool- What You Need to Know
 
PickUp_conversational AI_Capex, Inc._20240611
PickUp_conversational AI_Capex, Inc._20240611PickUp_conversational AI_Capex, Inc._20240611
PickUp_conversational AI_Capex, Inc._20240611
 
How to Kickstart Content Marketing With A Small Team - Dennis Shiao
How to Kickstart Content Marketing With A Small Team - Dennis ShiaoHow to Kickstart Content Marketing With A Small Team - Dennis Shiao
How to Kickstart Content Marketing With A Small Team - Dennis Shiao
 
Future-Proof Like Beyoncé - Syncing Email and Social Media for Iconic Brand L...
Future-Proof Like Beyoncé - Syncing Email and Social Media for Iconic Brand L...Future-Proof Like Beyoncé - Syncing Email and Social Media for Iconic Brand L...
Future-Proof Like Beyoncé - Syncing Email and Social Media for Iconic Brand L...
 
Data-Driven Personalization - Build a Competitive Advantage by Knowing Your C...
Data-Driven Personalization - Build a Competitive Advantage by Knowing Your C...Data-Driven Personalization - Build a Competitive Advantage by Knowing Your C...
Data-Driven Personalization - Build a Competitive Advantage by Knowing Your C...
 
Podcast, The New Marketing Currency - Ozeal Debastos
Podcast, The New Marketing Currency - Ozeal DebastosPodcast, The New Marketing Currency - Ozeal Debastos
Podcast, The New Marketing Currency - Ozeal Debastos
 
Efficient Website Management for Digital Marketing Pros
Efficient Website Management for Digital Marketing ProsEfficient Website Management for Digital Marketing Pros
Efficient Website Management for Digital Marketing Pros
 
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
 
Pillar-Based Marketing - Ryan Brock, DemandJump
Pillar-Based Marketing - Ryan Brock, DemandJumpPillar-Based Marketing - Ryan Brock, DemandJump
Pillar-Based Marketing - Ryan Brock, DemandJump
 
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
Digital Marketing Trends - Experts Insights on How to Gain a Competitive Edge...
 
Yes, It's Your Fault Book Launch Webinar
Yes, It's Your Fault Book Launch WebinarYes, It's Your Fault Book Launch Webinar
Yes, It's Your Fault Book Launch Webinar
 
How To Navigate AI - The Future is Yours to Define - Tim Hayden
How To Navigate AI - The Future is Yours to Define - Tim HaydenHow To Navigate AI - The Future is Yours to Define - Tim Hayden
How To Navigate AI - The Future is Yours to Define - Tim Hayden
 
Mastering SEO for Google in the AI Era - Dennis Yu
Mastering SEO for Google in the AI Era - Dennis YuMastering SEO for Google in the AI Era - Dennis Yu
Mastering SEO for Google in the AI Era - Dennis Yu
 

Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Live Venue

  • 1. Net Income indicator Cash Flow indicator Q1 Q2 Q3 Q4 Q1 Q2 Unit Volume 7200 7500 8000 9000 10000 12000 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 $144,000 $150,000 $160,000 $180,000 $200,000 $240,000 (Cost of Goods Sold) $216.00 $225.00 $240.00 $270.00 $300.00 $360.00 (Commission Percentage) 15% 15% 15% 15% 15% 15% Net Sales $122,216 $127,309 $135,796 $152,771 $169,745 $203,694 Unit Volume 4680 4875 5200 5850 6500 7800 Unit Price $8 $8 $8 $8 $8 $8 Cost per Unit Sold $1 $1 $1 $1 $1 $1 Gross Sales $37,440 $39,000 $41,600 $46,800 $52,000 $62,400 Year Two Sales Projections Year One Ticket Sales Beverages
  • 2. (Cost of Goods Sold) $4,680 $4,875 $5,200 $5,850 $6,500 $7,800 (Commission Percentage) 0% 0% 0% 0% 0% 0% Net Sales $32,760 $34,125 $36,400 $40,950 $45,500 $54,600 Unit Volume 2160 2250 2400 2700 3000 3600 Unit Price $35 $35 $35 $35 $35 $35 Cost per Unit Sold $3.25 $3.25 $3.25 $3.25 $3.25 $3.25 Gross Sales $75,600 $78,750 $84,000 $94,500 $105,000 $126,000 (Cost of Goods Sold) $7,020 $7,313 $7,800 $8,775 $9,750 $11,700 (Commission Percentage) 50% 50% 50% 50% 50% 50% Net Sales $34,290 $35,719 $38,100 $42,863 $47,625 $57,150 Total Unit Volume 14,040 14,625 15,600 17,550 19,500 23,400 Total Gross Sales $257,040 $267,750 $285,600 $321,300 $357,000 $428,400 (Total Cost of Goods Sold) $11,916 $12,413 $13,240 $14,895 $16,550 $19,860 (Total Commissions Paid) $55,858 $58,185 $62,064 $69,822 $77,580 $93,096 Total Net Sales $189,266 $197,153 $210,296 $236,583 $262,870 $315,444 Assumptions: Merchanside (locked) 30% of ticket buyers buy merchandise Beverages (changeable) 65% 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. 45,274 Year One Year Two 2-Year Total Q3 Q4 Total Total 1 2 13000 14400 31,700 49,400 81,100 $668 $7,500 $20 $20 - - Q2 vs. Q1 $0.03 $0.03 - - 4% $260,000 $288,000 $634,000 $988,000 $1,622,000 $390.00 $432.00 Sales growing over time? 15% 15% - - 100% $220,669 $244,433 $538,092 $838,540 $1,376,632 points for this dynamic (allocatio your growth points 8450 9360 20,605 32,110 52,715 Perfectly Exponential $8 $8 - Perfectly Linear $1 $1 - This Forecast $67,600 $74,880 $164,840 $256,880 $421,720 As a proportion out of 100% Year OneYear Two FORECAST SUMMARY
  • 5. $8,450 $9,360 points for this dynamic (allocatio 0% 0% - - - your growth points $59,150 $65,520 $144,235 $224,770 $369,005 YOUR TOTAL POINTS % Total Points Possible 3900 4320 9,510 14,820 24,330 Your Total Points $35 $35 - - - $3.25 $3.25 - - - $136,500 $151,200 $332,850 $518,700 $851,550 $12,675 $14,040 50% 50% - - - $61,913 $68,580 $150,971 $235,268 $386,239 25,350 28,080 61,815 96,330 158,145 $464,100 $514,080 $1,131,690 $1,763,580 $2,895,270 $21,515 $23,832 $52,464 $81,757 $134,221 $100,854 $111,715 $245,929 $383,245 $629,174 $341,731 $378,533 $833,298 $1,298,578 $2,131,876 rprisingly, Millennials order less frequently than older consumers
  • 6. llennials ordering more than the older consumers.
  • 7. 3 4 5 6 7 8 slope $8,000 $9,000 $10,000 $12,000 $13,000 $14,400 13732 7 1,961.71 Q3 vs. Q2 Q4 vs. Q3 Q1 vs. Q4 Q2 vs. Q1 Q3 vs. Q2 Q4 vs. Q3 7% 13% 11% 20% 8% 11% LINEST SLOPE L/S Sales growing over time? 1 1626.476 1,962 1 overall rate oints for this dynamic (allocation) 25% our growth points 25% Perfectly Exponential L/S = 2 Perfectly Linear L/S = 1 his Forecast L/S = 0.83 As a proportion out of 100% 41% Year One Year Two
  • 8. oints for this dynamic (allocation) 75% our growth points 31% YOUR TOTAL POINTS % 56% otal Points Possible 20 Your Total Points 11