Nonprofit Recording Co-op Business Plan

Start your plan
Start my business plan

Start your own nonprofit recording co-op business plan

Gamehenge Tapers Co-op

Appendix

Funding 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
Funding
Tapers 0% $0 $1,545 $2,587 $3,654 $3,878 $4,578 $3,254 $4,578 $2,587 $3,124 $3,385 $4,124
Memebership income 0% $160 $360 $400 $480 $400 $320 $280 $200 $360 $280 $200 $360
Total Funding $160 $1,905 $2,987 $4,134 $4,278 $4,898 $3,534 $4,778 $2,947 $3,404 $3,585 $4,484
Direct Cost of Funding Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Tapers $0 $1,391 $2,328 $3,289 $3,490 $4,120 $2,929 $4,120 $2,328 $2,812 $3,047 $3,712
Memebership income $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cost of Funding $0 $1,391 $2,328 $3,289 $3,490 $4,120 $2,929 $4,120 $2,328 $2,812 $3,047 $3,712
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% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0

Surplus and Deficit
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Funding $160 $1,905 $2,987 $4,134 $4,278 $4,898 $3,534 $4,778 $2,947 $3,404 $3,585 $4,484
Direct Cost $0 $1,391 $2,328 $3,289 $3,490 $4,120 $2,929 $4,120 $2,328 $2,812 $3,047 $3,712
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Direct Cost $0 $1,391 $2,328 $3,289 $3,490 $4,120 $2,929 $4,120 $2,328 $2,812 $3,047 $3,712
Gross Surplus $160 $515 $659 $845 $788 $778 $605 $658 $619 $592 $539 $772
Gross Surplus % 100.00% 27.01% 22.05% 20.45% 18.42% 15.88% 17.13% 13.77% 20.99% 17.40% 15.02% 17.23%
Expenses
Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales and Marketing and Other Expenses $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Depreciation $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19 $19
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Insurance $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Rent $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $319 $319 $319 $319 $319 $319 $319 $319 $319 $319 $319 $319
Surplus Before Interest and Taxes ($159) $196 $340 $526 $469 $459 $286 $339 $300 $273 $220 $453
EBITDA ($140) $215 $359 $545 $488 $478 $305 $358 $319 $292 $239 $472
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($48) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Surplus ($111) $196 $340 $526 $469 $459 $286 $339 $300 $273 $220 $453
Net Surplus/Funding -69.56% 10.26% 11.37% 12.73% 10.96% 9.37% 8.10% 7.09% 10.17% 8.03% 6.12% 10.11%

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 Funding $160 $1,905 $2,987 $4,134 $4,278 $4,898 $3,534 $4,778 $2,947 $3,404 $3,585 $4,484
Subtotal Cash from Operations $160 $1,905 $2,987 $4,134 $4,278 $4,898 $3,534 $4,778 $2,947 $3,404 $3,585 $4,484
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 $160 $1,905 $2,987 $4,134 $4,278 $4,898 $3,534 $4,778 $2,947 $3,404 $3,585 $4,484
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 $0 $0 $0 $0 $0 $0 $0
Bill Payments $8 $351 $3,235 $3,693 $4,624 $4,049 $5,007 $2,045 $5,583 $1,357 $3,021 $3,643
Subtotal Spent on Operations $8 $351 $3,235 $3,693 $4,624 $4,049 $5,007 $2,045 $5,583 $1,357 $3,021 $3,643
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 $8 $351 $3,235 $3,693 $4,624 $4,049 $5,007 $2,045 $5,583 $1,357 $3,021 $3,643
Net Cash Flow $152 $1,554 ($248) $441 ($346) $849 ($1,473) $2,733 ($2,636) $2,047 $564 $841
Cash Balance $402 $1,955 $1,708 $2,149 $1,803 $2,652 $1,180 $3,913 $1,277 $3,324 $3,888 $4,729

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 $250 $402 $1,955 $1,708 $2,149 $1,803 $2,652 $1,180 $3,913 $1,277 $3,324 $3,888 $4,729
Inventory $0 $0 $1,530 $2,561 $3,617 $3,839 $4,532 $3,221 $4,532 $3,204 $3,093 $3,351 $4,083
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $250 $402 $3,485 $4,269 $5,766 $5,642 $7,185 $4,401 $8,445 $4,480 $6,417 $7,239 $8,812
Long-term Assets
Long-term Assets $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150 $1,150
Accumulated Depreciation $0 $19 $38 $57 $76 $95 $114 $133 $152 $171 $190 $209 $228
Total Long-term Assets $1,150 $1,131 $1,112 $1,093 $1,074 $1,055 $1,036 $1,017 $998 $979 $960 $941 $922
Total Assets $1,400 $1,533 $4,597 $5,362 $6,840 $6,697 $8,221 $5,418 $9,443 $5,459 $7,377 $8,180 $9,734
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 $244 $3,113 $3,538 $4,490 $3,878 $4,943 $1,854 $5,540 $1,257 $2,900 $3,485 $4,585
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 $244 $3,113 $3,538 $4,490 $3,878 $4,943 $1,854 $5,540 $1,257 $2,900 $3,485 $4,585
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $244 $3,113 $3,538 $4,490 $3,878 $4,943 $1,854 $5,540 $1,257 $2,900 $3,485 $4,585
Paid-in Capital $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Accumulated Surplus/Deficit ($600) ($600) ($600) ($600) ($600) ($600) ($600) ($600) ($600) ($600) ($600) ($600) ($600)
Surplus/Deficit $0 ($111) $84 $424 $950 $1,419 $1,878 $2,164 $2,503 $2,803 $3,076 $3,296 $3,749
Total Capital $1,400 $1,289 $1,484 $1,824 $2,350 $2,819 $3,278 $3,564 $3,903 $4,203 $4,476 $4,696 $5,149
Total Liabilities and Capital $1,400 $1,533 $4,597 $5,362 $6,840 $6,697 $8,221 $5,418 $9,443 $5,459 $7,377 $8,180 $9,734
Net Worth $1,400 $1,289 $1,484 $1,824 $2,350 $2,819 $3,278 $3,564 $3,903 $4,203 $4,476 $4,696 $5,149

Download link edge graphic Download this plan

Start your own nonprofit recording co-op business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.