Gigmasters.com online booking business plan appendix. Gigmasters.com is an online entertainment booking system.

Gigmasters.com

Start your own business plan »

Online Booking Business Plan

Appendix

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Booking Commissions 0% $2,097 $2,517 $3,020 $3,624 $4,349 $5,219 $6,263 $7,516 $9,019 $10,822 $12,987 $15,584
Other 0% $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Total Sales $2,597 $3,017 $3,520 $4,124 $4,849 $5,719 $6,763 $8,016 $9,519 $11,322 $13,487 $16,084
Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Booking Commissions $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
Subtotal Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Payroll 0% $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $12,733 $12,733
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $12,733 $12,733
General Assumptions
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
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% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $2,597 $3,017 $3,520 $4,124 $4,849 $5,719 $6,763 $8,016 $9,519 $11,322 $13,487 $16,084
Direct Cost of Sales $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 Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gross Margin $2,597 $3,017 $3,520 $4,124 $4,849 $5,719 $6,763 $8,016 $9,519 $11,322 $13,487 $16,084
Gross Margin % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Expenses
Payroll $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $12,733 $12,733
Sales and Marketing and Other Expenses $1,149 $1,239 $1,347 $1,677 $1,832 $2,018 $2,242 $2,510 $2,833 $3,219 $3,883 $4,439
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $580 $580 $580 $580 $580 $580 $580 $2,580 $2,580 $2,580 $2,580 $2,580
Payroll Taxes 20% $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 $9,662 $9,752 $9,860 $10,190 $10,345 $10,531 $10,755 $13,023 $13,346 $13,732 $19,196 $19,752
Profit Before Interest and Taxes ($7,065) ($6,735) ($6,340) ($6,066) ($5,496) ($4,812) ($3,992) ($5,007) ($3,827) ($2,410) ($5,709) ($3,668)
EBITDA ($7,065) ($6,735) ($6,340) ($6,066) ($5,496) ($4,812) ($3,992) ($5,007) ($3,827) ($2,410) ($5,709) ($3,668)
Interest Expense $35 $35 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($7,100) ($6,770) ($6,340) ($6,066) ($5,496) ($4,812) ($3,992) ($5,007) ($3,827) ($2,410) ($5,709) ($3,668)
Net Profit/Sales -273.39% -224.40% -180.11% -147.09% -113.34% -84.14% -59.03% -62.46% -40.20% -21.29% -42.33% -22.81%
Pro Forma Cash Flow
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received
Cash from Operations
Cash Sales $2,597 $3,017 $3,520 $4,124 $4,849 $5,719 $6,763 $8,016 $9,519 $11,322 $13,487 $16,084
Cash from Receivables $562 $562 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash from Operations $3,159 $3,579 $3,520 $4,124 $4,849 $5,719 $6,763 $8,016 $9,519 $11,322 $13,487 $16,084
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 $70,000 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $3,159 $3,579 $73,520 $4,124 $4,849 $5,719 $6,763 $8,016 $9,519 $11,322 $13,487 $16,084
Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenditures from Operations
Cash Spending $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $12,733 $12,733
Bill Payments $59 $1,767 $1,856 $1,938 $2,262 $2,418 $2,605 $2,898 $5,101 $5,426 $5,821 $6,482
Subtotal Spent on Operations $7,992 $9,700 $9,789 $9,871 $10,195 $10,351 $10,538 $10,831 $13,034 $13,359 $18,554 $19,215
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 $4,200 $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 $7,992 $9,700 $13,989 $9,871 $10,195 $10,351 $10,538 $10,831 $13,034 $13,359 $18,554 $19,215
Net Cash Flow ($4,833) ($6,121) $59,531 ($5,747) ($5,346) ($4,632) ($3,775) ($2,815) ($3,515) ($2,037) ($5,067) ($3,131)
Cash Balance $10,961 $4,840 $64,370 $58,623 $53,277 $48,645 $44,870 $42,055 $38,540 $36,503 $31,436 $28,306
Pro Forma Balance Sheet
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances
Current Assets
Cash $15,793 $10,961 $4,840 $64,370 $58,623 $53,277 $48,645 $44,870 $42,055 $38,540 $36,503 $31,436 $28,306
Accounts Receivable $1,125 $562 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $16,918 $11,523 $4,840 $64,370 $58,623 $53,277 $48,645 $44,870 $42,055 $38,540 $36,503 $31,436 $28,306
Long-term Assets
Long-term Assets $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510
Total Assets $18,428 $13,033 $6,350 $65,881 $60,134 $54,787 $50,155 $46,380 $43,565 $40,050 $38,013 $32,946 $29,816
Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Current Liabilities
Accounts Payable $0 $1,705 $1,792 $1,863 $2,182 $2,332 $2,511 $2,728 $4,920 $5,233 $5,606 $6,248 $6,785
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 $1,705 $1,792 $1,863 $2,182 $2,332 $2,511 $2,728 $4,920 $5,233 $5,606 $6,248 $6,785
Long-term Liabilities $4,200 $4,200 $4,200 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $4,200 $5,905 $5,992 $1,863 $2,182 $2,332 $2,511 $2,728 $4,920 $5,233 $5,606 $6,248 $6,785
Paid-in Capital $15,657 $15,657 $15,657 $85,657 $85,657 $85,657 $85,657 $85,657 $85,657 $85,657 $85,657 $85,657 $85,657
Retained Earnings ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429)
Earnings $0 ($7,100) ($13,870) ($20,210) ($26,276) ($31,772) ($36,584) ($40,576) ($45,583) ($49,410) ($51,820) ($57,529) ($61,197)
Total Capital $14,228 $7,128 $358 $64,018 $57,952 $52,456 $47,644 $43,652 $38,645 $34,818 $32,408 $26,699 $23,031
Total Liabilities and Capital $18,428 $13,033 $6,350 $65,881 $60,134 $54,787 $50,155 $46,380 $43,565 $40,050 $38,013 $32,946 $29,816
Net Worth $14,228 $7,128 $358 $64,018 $57,952 $52,456 $47,644 $43,652 $38,645 $34,818 $32,408 $26,699 $23,031

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Gigmasters.com online booking business plan appendix. Gigmasters.com is an online entertainment booking system.
\n