Mojo Music music retail business plan appendix. Mojo Music specializes in the sale of used music CDs, movie DVD rentals, and sale of blank CD/DVD recording media.

Mojo Music

Start your own business plan »

Music Retail 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
Unit Sales
New CDs 0% 1,000 1,000 1,300 1,400 1,800 2,000 1,500 1,200 1,600 1,600 1,900 2,100
Used CDs 0% 2,000 2,500 2,500 2,800 3,000 3,200 2,500 2,000 2,800 3,000 3,200 4,000
CD/DVD Recording Media 0% 1,000 1,000 1,000 1,300 1,500 1,300 1,000 1,000 1,000 1,300 1,700 2,000
DVD Rentals 0% 2,000 1,200 1,300 1,800 2,200 2,800 2,000 2,000 2,800 3,400 3,400 3,200
Other 0% 0 0 0 0 0 0 0 0 0 0 0 0
Total Unit Sales 6,000 5,700 6,100 7,300 8,500 9,300 7,000 6,200 8,200 9,300 10,200 11,300
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
New CDs $16.00 $16.00 $16.00 $16.00 $16.00 $16.00 $16.00 $16.00 $16.00 $16.00 $16.00 $16.00
Used CDs $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
CD/DVD Recording Media $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00 $10.00
DVD Rentals $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00
Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Sales
New CDs $16,000 $16,000 $20,800 $22,400 $28,800 $32,000 $24,000 $19,200 $25,600 $25,600 $30,400 $33,600
Used CDs $20,000 $25,000 $25,000 $28,000 $30,000 $32,000 $25,000 $20,000 $28,000 $30,000 $32,000 $40,000
CD/DVD Recording Media $10,000 $10,000 $10,000 $13,000 $15,000 $13,000 $10,000 $10,000 $10,000 $13,000 $17,000 $20,000
DVD Rentals $6,000 $3,600 $3,900 $5,400 $6,600 $8,400 $6,000 $6,000 $8,400 $10,200 $10,200 $9,600
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $52,000 $54,600 $59,700 $68,800 $80,400 $85,400 $65,000 $55,200 $72,000 $78,800 $89,600 $103,200
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
New CDs 0.00% $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00
Used CDs 0.00% $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00
CD/DVD Recording Media 0.00% $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00 $4.00
DVD Rentals 0.00% $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00
Other 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Direct Cost of Sales
New CDs $11,000 $11,000 $14,300 $15,400 $19,800 $22,000 $16,500 $13,200 $17,600 $17,600 $20,900 $23,100
Used CDs $10,000 $12,500 $12,500 $14,000 $15,000 $16,000 $12,500 $10,000 $14,000 $15,000 $16,000 $20,000
CD/DVD Recording Media $4,000 $4,000 $4,000 $5,200 $6,000 $5,200 $4,000 $4,000 $4,000 $5,200 $6,800 $8,000
DVD Rentals $2,000 $1,200 $1,300 $1,800 $2,200 $2,800 $2,000 $2,000 $2,800 $3,400 $3,400 $3,200
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $27,000 $28,700 $32,100 $36,400 $43,000 $46,000 $35,000 $29,200 $38,400 $41,200 $47,100 $54,300
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
Manager 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Assistant Manager 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Customer Assistants 0% $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 6 6 6 6 6 6 6 6 6 6 6 6
Total Payroll $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500
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 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
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 $52,000 $54,600 $59,700 $68,800 $80,400 $85,400 $65,000 $55,200 $72,000 $78,800 $89,600 $103,200
Direct Cost of Sales $27,000 $28,700 $32,100 $36,400 $43,000 $46,000 $35,000 $29,200 $38,400 $41,200 $47,100 $54,300
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $27,000 $28,700 $32,100 $36,400 $43,000 $46,000 $35,000 $29,200 $38,400 $41,200 $47,100 $54,300
Gross Margin $25,000 $25,900 $27,600 $32,400 $37,400 $39,400 $30,000 $26,000 $33,600 $37,600 $42,500 $48,900
Gross Margin % 48.08% 47.44% 46.23% 47.09% 46.52% 46.14% 46.15% 47.10% 46.67% 47.72% 47.43% 47.38%
Expenses
Payroll $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500
Sales and Marketing and Other Expenses $20,000 $20,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Depreciation $595 $595 $595 $595 $595 $595 $595 $595 $595 $595 $595 $595
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Payroll Taxes 15% $1,725 $1,725 $1,725 $1,725 $1,725 $1,725 $1,725 $1,725 $1,725 $1,725 $1,725 $1,725
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $38,220 $38,220 $24,220 $24,220 $24,220 $24,220 $24,220 $24,220 $24,220 $24,220 $24,220 $24,220
Profit Before Interest and Taxes ($13,220) ($12,320) $3,380 $8,180 $13,180 $15,180 $5,780 $1,780 $9,380 $13,380 $18,280 $24,680
EBITDA ($12,625) ($11,725) $3,975 $8,775 $13,775 $15,775 $6,375 $2,375 $9,975 $13,975 $18,875 $25,275
Interest Expense $819 $806 $792 $778 $764 $750 $736 $722 $708 $695 $681 $667
Taxes Incurred ($4,212) ($3,938) $776 $2,221 $3,725 $4,329 $1,513 $317 $2,601 $3,806 $5,280 $7,204
Net Profit ($9,828) ($9,188) $1,812 $5,182 $8,691 $10,101 $3,531 $740 $6,070 $8,880 $12,320 $16,809
Net Profit/Sales -18.90% -16.83% 3.03% 7.53% 10.81% 11.83% 5.43% 1.34% 8.43% 11.27% 13.75% 16.29%
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 $13,000 $13,650 $14,925 $17,200 $20,100 $21,350 $16,250 $13,800 $18,000 $19,700 $22,400 $25,800
Cash from Receivables $0 $1,300 $39,065 $41,078 $45,003 $51,890 $60,425 $63,540 $48,505 $41,820 $54,170 $59,370
Subtotal Cash from Operations $13,000 $14,950 $53,990 $58,278 $65,103 $73,240 $76,675 $77,340 $66,505 $61,520 $76,570 $85,170
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 $68,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $13,000 $82,950 $53,990 $58,278 $65,103 $73,240 $76,675 $77,340 $66,505 $61,520 $76,570 $85,170
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 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500
Bill Payments $2,648 $78,570 $53,429 $49,757 $56,607 $66,861 $65,530 $37,231 $36,917 $63,853 $61,264 $72,027
Subtotal Spent on Operations $14,148 $90,070 $64,929 $61,257 $68,107 $78,361 $77,030 $48,731 $48,417 $75,353 $72,764 $83,527
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 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666
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 $15,814 $91,736 $66,595 $62,923 $69,773 $80,027 $78,696 $50,397 $50,083 $77,019 $74,430 $85,193
Net Cash Flow ($2,814) ($8,786) ($12,605) ($4,646) ($4,671) ($6,787) ($2,021) $26,943 $16,422 ($15,499) $2,140 ($23)
Cash Balance $46,186 $37,400 $24,795 $20,150 $15,479 $8,691 $6,671 $33,613 $50,035 $34,536 $36,676 $36,653
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 $49,000 $46,186 $37,400 $24,795 $20,150 $15,479 $8,691 $6,671 $33,613 $50,035 $34,536 $36,676 $36,653
Accounts Receivable $0 $39,000 $78,650 $84,360 $94,883 $110,180 $122,340 $110,665 $88,525 $94,020 $111,300 $124,330 $142,360
Inventory $0 $29,700 $31,570 $35,310 $40,040 $47,300 $50,600 $38,500 $32,120 $42,240 $45,320 $51,810 $59,730
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $49,000 $114,886 $147,620 $144,465 $155,072 $172,959 $181,631 $155,836 $154,258 $186,295 $191,156 $212,816 $238,743
Long-term Assets
Long-term Assets $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Accumulated Depreciation $0 $595 $1,190 $1,785 $2,380 $2,975 $3,570 $4,165 $4,760 $5,355 $5,950 $6,545 $7,140
Total Long-term Assets $50,000 $49,405 $48,810 $48,215 $47,620 $47,025 $46,430 $45,835 $45,240 $44,645 $44,050 $43,455 $42,860
Total Assets $99,000 $164,291 $196,430 $192,680 $202,692 $219,984 $228,061 $201,671 $199,498 $230,940 $235,206 $256,271 $281,603
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 $0 $76,785 $51,777 $47,882 $54,378 $64,645 $64,287 $36,032 $34,785 $61,823 $58,875 $69,286 $79,475
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $76,785 $51,777 $47,882 $54,378 $64,645 $64,287 $36,032 $34,785 $61,823 $58,875 $69,286 $79,475
Long-term Liabilities $100,000 $98,334 $96,668 $95,002 $93,336 $91,670 $90,004 $88,338 $86,672 $85,006 $83,340 $81,674 $80,008
Total Liabilities $100,000 $175,119 $148,445 $142,884 $147,714 $156,315 $154,291 $124,370 $121,457 $146,829 $142,215 $150,960 $159,483
Paid-in Capital $150,000 $150,000 $218,000 $218,000 $218,000 $218,000 $218,000 $218,000 $218,000 $218,000 $218,000 $218,000 $218,000
Retained Earnings ($151,000) ($151,000) ($151,000) ($151,000) ($151,000) ($151,000) ($151,000) ($151,000) ($151,000) ($151,000) ($151,000) ($151,000) ($151,000)
Earnings $0 ($9,828) ($19,016) ($17,204) ($12,022) ($3,331) $6,770 $10,301 $11,041 $17,111 $25,991 $38,311 $55,120
Total Capital ($1,000) ($10,828) $47,984 $49,796 $54,978 $63,669 $73,770 $77,301 $78,041 $84,111 $92,991 $105,311 $122,120
Total Liabilities and Capital $99,000 $164,291 $196,430 $192,680 $202,692 $219,984 $228,061 $201,671 $199,498 $230,940 $235,206 $256,271 $281,603
Net Worth ($1,000) ($10,828) $47,984 $49,796 $54,978 $63,669 $73,770 $77,301 $78,041 $84,111 $92,991 $105,311 $122,120

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

Mojo Music music retail business plan appendix. Mojo Music specializes in the sale of used music CDs, movie DVD rentals, and sale of blank CD/DVD recording media.