Gastronome Gander's Gatherings membership social events business plan appendix. Gastronome Gander's Gatherings, a private dining club for upscale singles, offers single men and women the opportunity to share good food and drink while engaging in interesting and intelligent conver

Gastronome Gander's Gatherings

Start your own business plan »

Membership Social Events Business Plan

Appendix

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
Memberships 0% $0 $0 $0 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Events 0% $0 $0 $0 $2,000 $2,500 $2,750 $3,500 $4,000 $4,500 $4,500 $5,000 $5,000
Total Sales $0 $0 $0 $4,500 $5,000 $5,250 $6,000 $6,500 $7,000 $7,000 $7,500 $7,500
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
Memberships $0 $0 $0 $200 $200 $200 $200 $200 $200 $200 $200 $200
Events $0 $0 $0 $2,000 $2,500 $2,500 $2,500 $2,500 $3,000 $3,000 $3,000 $3,000
Subtotal Direct Cost of Sales $0 $0 $0 $2,200 $2,700 $2,700 $2,700 $2,700 $3,200 $3,200 $3,200 $3,200
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
Trencherman Gander 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Part-time assistant 0% $0 $0 $0 $0 $0 $250 $250 $250 $250 $500 $500 $500
Others (mostly volunteers) 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 1 1 1 1 1 2 2 2 2 2 2 2
Total Payroll $0 $0 $0 $0 $0 $250 $250 $250 $250 $500 $500 $500
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 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
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% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
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 $0 $0 $0 $4,500 $5,000 $5,250 $6,000 $6,500 $7,000 $7,000 $7,500 $7,500
Direct Cost of Sales $0 $0 $0 $2,200 $2,700 $2,700 $2,700 $2,700 $3,200 $3,200 $3,200 $3,200
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $2,200 $2,700 $2,700 $2,700 $2,700 $3,200 $3,200 $3,200 $3,200
Gross Margin $0 $0 $0 $2,300 $2,300 $2,550 $3,300 $3,800 $3,800 $3,800 $4,300 $4,300
Gross Margin % 0.00% 0.00% 0.00% 51.11% 46.00% 48.57% 55.00% 58.46% 54.29% 54.29% 57.33% 57.33%
Expenses
Payroll $0 $0 $0 $0 $0 $250 $250 $250 $250 $500 $500 $500
Sales and Marketing and Related Expenses $0 $1,500 $2,350 $1,600 $750 $600 $500 $500 $500 $250 $250 $250
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30
Insurance $0 $380 $380 $380 $380 $380 $380 $380 $380 $380 $380 $380
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mailing Expense $37 $37 $37 $50 $50 $65 $65 $65 $70 $70 $90 $90
Credit Card Merchant Fees $0 $0 $0 $135 $150 $158 $180 $195 $210 $210 $225 $225
Website Maintanence - Web Master $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Website Hosting & Fees $40 $40 $40 $107 $115 $119 $130 $137 $145 $145 $152 $152
Telecomm & DSL 15% $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80 $80
Office Expenses $500 $300 $200 $100 $100 $100 $100 $100 $100 $100 $100 $100
Total Operating Expenses $687 $2,367 $3,117 $2,482 $1,655 $1,781 $1,715 $1,737 $1,765 $1,765 $1,807 $1,807
Profit Before Interest and Taxes ($687) ($2,367) ($3,117) ($182) $645 $769 $1,585 $2,063 $2,035 $2,035 $2,493 $2,493
EBITDA ($687) ($2,367) ($3,117) ($182) $645 $769 $1,585 $2,063 $2,035 $2,035 $2,493 $2,493
Interest Expense $63 $63 $63 $63 $63 $63 $63 $63 $63 $63 $63 $63
Taxes Incurred ($225) ($729) ($954) ($73) $175 $212 $457 $600 $592 $592 $729 $729
Net Profit ($525) ($1,701) ($2,226) ($171) $408 $494 $1,066 $1,400 $1,381 $1,381 $1,701 $1,701
Net Profit/Sales 0.00% 0.00% 0.00% -3.81% 8.16% 9.42% 17.76% 21.54% 19.73% 19.73% 22.68% 22.68%
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 $0 $0 $0 $4,500 $5,000 $5,250 $6,000 $6,500 $7,000 $7,000 $7,500 $7,500
Subtotal Cash from Operations $0 $0 $0 $4,500 $5,000 $5,250 $6,000 $6,500 $7,000 $7,000 $7,500 $7,500
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 $0 $0 $0 $4,500 $5,000 $5,250 $6,000 $6,500 $7,000 $7,000 $7,500 $7,500
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 $0 $0 $0 $0 $0 $250 $250 $250 $250 $500 $500 $500
Bill Payments $133 $564 $1,718 $2,307 $4,669 $4,589 $4,512 $4,690 $4,867 $5,361 $5,125 $5,299
Subtotal Spent on Operations $133 $564 $1,718 $2,307 $4,669 $4,839 $4,762 $4,940 $5,117 $5,861 $5,625 $5,799
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 $133 $564 $1,718 $2,307 $4,669 $4,839 $4,762 $4,940 $5,117 $5,861 $5,625 $5,799
Net Cash Flow ($133) ($564) ($1,718) $2,193 $331 $411 $1,238 $1,560 $1,883 $1,139 $1,875 $1,701
Cash Balance $11,751 $11,187 $9,469 $11,661 $11,993 $12,403 $13,642 $15,202 $17,085 $18,224 $20,099 $21,800
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 $11,884 $11,751 $11,187 $9,469 $11,661 $11,993 $12,403 $13,642 $15,202 $17,085 $18,224 $20,099 $21,800
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $11,884 $11,751 $11,187 $9,469 $11,661 $11,993 $12,403 $13,642 $15,202 $17,085 $18,224 $20,099 $21,800
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 $11,884 $11,751 $11,187 $9,469 $11,661 $11,993 $12,403 $13,642 $15,202 $17,085 $18,224 $20,099 $21,800
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 $116 $507 $1,644 $2,151 $4,516 $4,439 $4,355 $4,528 $4,688 $5,190 $4,949 $5,122 $5,122
Current Borrowing $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $15,116 $15,507 $16,644 $17,151 $19,516 $19,439 $19,355 $19,528 $19,688 $20,190 $19,949 $20,122 $20,122
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $15,116 $15,507 $16,644 $17,151 $19,516 $19,439 $19,355 $19,528 $19,688 $20,190 $19,949 $20,122 $20,122
Paid-in Capital $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Retained Earnings ($13,232) ($13,232) ($13,232) ($13,232) ($13,232) ($13,232) ($13,232) ($13,232) ($13,232) ($13,232) ($13,232) ($13,232) ($13,232)
Earnings $0 ($525) ($2,225) ($4,451) ($4,622) ($4,215) ($3,720) ($2,654) ($1,254) $126 $1,507 $3,208 $4,909
Total Capital ($3,232) ($3,757) ($5,457) ($7,683) ($7,854) ($7,447) ($6,952) ($5,886) ($4,486) ($3,106) ($1,725) ($24) $1,677
Total Liabilities and Capital $11,884 $11,751 $11,187 $9,469 $11,661 $11,993 $12,403 $13,642 $15,202 $17,085 $18,224 $20,099 $21,800
Net Worth ($3,232) ($3,757) ($5,457) ($7,683) ($7,854) ($7,447) ($6,952) ($5,886) ($4,486) ($3,106) ($1,725) ($24) $1,677
Gastronome Gander's Gatherings membership social events business plan appendix. Gastronome Gander's Gatherings, a private dining club for upscale singles, offers single men and women the opportunity to share good food and drink while engaging in interesting and intelligent conver