The key elements of The Nightclub's concept are as follows:
The company is seeking a loan for start-up purposes for a new entertainment venue in Waldport.
Funds needed to accomplish goal referenced above will be £x.x million. The applicant will require the entire £x.x million to finish project build-out.
We will utilize the anticipated loans in the amount of £x.x million to build out the approximate 10,000 square foot space and purchase equipment necessary for the start-up of a new nightclub venue. The following tables and charts illustrate the capital requirements.
| Start-up Funding | |
| Start-up Expenses to Fund | £485,250 |
| Start-up Assets to Fund | £82,500 |
| Total Funding Required | £567,750 |
| Assets | |
| Non-cash Assets from Start-up | £7,500 |
| Cash Requirements from Start-up | £75,000 |
| Additional Cash Raised | £0 |
| Cash Balance on Starting Date | £75,000 |
| Total Assets | £82,500 |
| Liabilities and Capital | |
| Liabilities | |
| Current Borrowing | £0 |
| Long-term Liabilities | £0 |
| Accounts Payable (Outstanding Bills) | £0 |
| Other Current Liabilities (interest-free) | £0 |
| Total Liabilities | £0 |
| Capital | |
| Planned Investment | |
| Investor 1 | £250,000 |
| Investor 2 | £250,000 |
| Other | £67,750 |
| Additional Investment Requirement | £0 |
| Total Planned Investment | £567,750 |
| Loss at Start-up (Start-up Expenses) | (£485,250) |
| Total Capital | £82,500 |
| Total Capital and Liabilities | £82,500 |
| Total Funding | £567,750 |
| 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.
| Start-up Funding | |
| Start-up Expenses to Fund | £485,250 |
| Start-up Assets to Fund | £82,500 |
| Total Funding Required | £567,750 |
| Assets | |
| Non-cash Assets from Start-up | £7,500 |
| Cash Requirements from Start-up | £75,000 |
| Additional Cash Raised | £0 |
| Cash Balance on Starting Date | £75,000 |
| Total Assets | £82,500 |
| Liabilities and Capital | |
| Liabilities | |
| Current Borrowing | £0 |
| Long-term Liabilities | £0 |
| Accounts Payable (Outstanding Bills) | £0 |
| Other Current Liabilities (interest-free) | £0 |
| Total Liabilities | £0 |
| Capital | |
| Planned Investment | |
| Investor 1 | £250,000 |
| Investor 2 | £250,000 |
| Other | £67,750 |
| Additional Investment Requirement | £0 |
| Total Planned Investment | £567,750 |
| Loss at Start-up (Start-up Expenses) | (£485,250) |
| Total Capital | £82,500 |
| Total Capital and Liabilities | £82,500 |
| Total Funding | £567,750 |
| 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 |