Executive Summary 

Introduction

The Gigmasters.com (Gigmasters) online booking system was developed to help

consumers find and hire live entertainment for weddings, corporate events, private
parties, nightclubs, fraternity functions, Bar Mitzvahs, grand openings, and other
events. The company has built up a database of over 15,000 musicians. More
recently, it has expanded its offerings to include other entertainment services such
as comedians, dancers, caterers, photographers, etc.

Gigmaster’s online booking system takes advantage of the Internet’s ability to

organize and connect the fragmented marketplace of musicians and entertainers
into a searchable database that is consumer-focused, and easy-to-use.

Gigmasters is an owner-managed company. The two people who run the site are its
co-founders, Kevin H. Kinyon and Michael J. Caldwell. Recently they brought John
Sortino onto their Board of Directors. All three of these gentlemen have extensive
experience in Web development, business development and financial
management.

Services

Gigmasters collects a 10% commission fee each time it brokers a transaction

between a buyer and seller of entertainment services. The company collects its fee
from the seller. In addition to booking commissions, Gigmasters earns revenue
from corporate sponsorships of its bi-monthly newsletter. Past sponsors include
Amazon.com, Emusic.com, RollingStone.com, and Bluelight.com.

There are a number of other websites that connect buyers and sellers of services,
however only Gigmasters provides the emphasis on music and entertainment. By
doing so, it offers significant advantages to all of it’s customers. For example, only
Gigmasters provides online press kits allowing customers to both hear and see
entertainers before they hire them. Also, only Gigmasters has developed an online
bidding system which supplies customers with competitive bids from the
entertainers. None of its competitors do.

In addition to its primary revenue sources of booking commissions and corporate

sponsorships, the company also derives revenue through additional fee-based
services it offers its entertainers. As the company grows and has additional
resources, these secondary revenue streams will begin to take on an increasingly
important role.

The Market

Research shows that in the United States, close to $9 billion is spent each year on
music and entertainment. The largest component of this market is the wedding
industry. There are 2.3 million weddings each year, with over $3.2 billion spent on
music. Other components of the industry include corporate events, nightclubs,
festivals, Bar Mitzvahs, fraternity and sorority functions, high school proms, country
clubs, and hotels.

There are also approximately 13,239 traditional (offline) booking agents in the
United States. They earn $2.4 billion annually. Many have websites, but few, if any,
offer the ability to book directly online. These sites are more like corporate
“brochures” and spotlight only a few of their big-name entertainers with little more
than a phone number available for further information. Also, these agents
traditionally focus on high-end bookings, generally ignoring the vast market of
individuals looking for bands for their weddings, private parties, fraternity dances,
corporate Christmas parties, and high school proms. These types of events make
up the Gigmasters marketplace.

The company will seek to form strategic partnerships with sites such as
WeddingChannel.com, TheKnot.com, iParty.com, and Evite.com, whose customers
are planning weddings, parties, and events. Gigmasters will offer these high traffic
sites the opportunity to share in a viable revenue sharing program, and, in return,
Gigmasters will benefit from a steady stream of traffic and increased revenue.

Financial Considerations

Gigmasters is raising $100,000 (representing 5% equity) for the purposes of

expanding its business and paying office, salary, website, and advertising expenses.
The minimum amount needed to be raised is $70,000.

The company expects to be earning a solid profits by 2003. These estimates are

based on conservative estimates of bookings growth. If the proper funding can be
obtained, the company does not expect any significant cash flow problems.
Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Company Summary 
Gigmasters is an owned by Kevin H. Kinyon and Michael J. Caldwell, who also
oversee the day-to-day operations of the Gigmasters.com website. Gigmasters.com
is an online business.

2.1 Company History

Financial figures for last year’s operations are shown below.

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Past Performance
 1998 1999 2000

Sales $0 $0 $17,066

Gross Margin $0 $0 $17,066

Gross Margin % 0.00% 0.00% 100.00%

Operating Expenses $0 $0 $19,435

Collection Period (days) 0 0 0

Current Assets

Cash $0 $0 $15,793

Accounts Receivable $0 $0 $1,125

Other Current Assets $0 $0 $0

Total Current Assets $0 $0 $16,918

Long-term Assets

Long-term Assets $0 $0 $1,510

Accumulated Depreciation $0 $0 $0
Total Long-term Assets $0 $0 $1,510

Total Assets $0 $0 $18,428

Current Liabilities

Accounts Payable $0 $0 $0

Current Borrowing $0 $0 $0

Other Current Liabilities (interest free) $0 $0 $0

Total Current Liabilities $0 $0 $0

Long-term Liabilities $0 $0 $4,200

Total Liabilities $0 $0 $4,200

Paid-in Capital $0 $0 $15,657

Retained Earnings $0 $0 ($1,429)

Earnings $0 $0 $0

Total Capital $0 $0 $14,228

Total Capital and Liabilities $0 $0 $18,428

 Other Inputs

Payment Days 0 0 30

Sales on Credit $0 $0 $0

Receivables Turnover 0.00 0.00 0.00

Need real financials

We recommend using LivePlan as the easiest way to create automatic financials for
your own business plan.

Create your own business plan

Services
Gigmasters is the medium between live entertainment and the people who hire
them. We provide the booking service to help customers find quality entertainment
for any event they may be having.

3.1 Service Description

How the system works:

1. A customer visits the Gigmasters website and types in her ZIP code, the event she is
planning, and the type of entertainment she is seeking.
2. She is immediately furnished with a list of entertainers in her area. She accesses
online press kits where she listens to audio samples, watches video, reads
biographies, and views client testimonials. She then checks off the ones that interest
her.
3. The customer then fills out a brief description of her event. This description is
referred to herein as a “gig request.”
4. Each entertainer selected by the customer then receives a “gig alert” email
describing the customer’s event. The entertainers then each have an opportunity to
submit a bid for the customer’s event.
5. Based on the bids received, the customer can then decide which entertainer she
wishes to hire, and may contact the entertainers offline for further information to
aid in her decision.
6. The day after the event, a follow-up email is sent to the customer inquiring whether
any groups she contacted were hired. Those that were are then invoiced for an
amount equal to 10% of what they earned. This commission is agreed to in advance
by all entertainers who sign up with the Gigmasters website.

3.2 Gig Requests

Whenever a customer completes a request for entertainers, they have created what
the company refers to as a “gig request.” This is what the customer fills out after
she has selected which entertainers she would like to contact. This information is
logged to the Gigmasters database, and is immediately forwarded on to the
entertainers who were selected. The average number of customers who will fill out
a gig request during their visit is currently 3.5%. This means that for every 1,000
customers who visit the site, 35 people will complete a gig request. Management
believes it can increase that percentage from 3.5% to 5.0% over the
next year through improved design and layout of the website. By doing so, it will be
able to increase its revenues substantially, independent of any corresponding
increase in traffic. In addition, management will conduct focus groups to study
customer behavior on its sites. Through this, it will discover new ways to lead
customers more quickly and easily into filling out gig requests.

Once the gig request is submitted and verified by Gigmasters, an email is then sent
to each entertainer contacted for the event. This email alerts the entertainer that
they have a potential customer. Upon clicking the hyperlink contained within the
email, the entertainer can then see details about the gig including date, time,
location, and description. At this point, the identity of the customer has not been
revealed, thus preventing the entertainer from bypassing our system and going
directly to the customer. Here is an example of the email the entertainer initially
receives: (Discussion Omitted)

At this point, each entertainer that receives the request will have an opportunity to
submit a “bid” to the customer. This bid will indicate the rate the entertainer plans
to charge based on the information provided. The consumer starts receiving
various bids through email and is in the position to be able to make an informed
decision. At this point she can either hire one of the entertainers on the spot, or she
may follow up with either a phone call or an email.

Out of all the requests Gigmasters receives, the largest component is live bands.
This is due in large part because the company has received the most publicity in
this area. It has been written up in musician magazines (e.g, Gig Magazine, February
2000 “106 Best Websites For Giggers”) as well as wedding magazines (e.g. Bridal
Guide, November 2000 “Webbing Planning”). Gigmasters has established a market
niche for itself in this area.

The percentage of gig requests that result in actual bookings is currently 5%. This
was achieved while both founders were working only part-time on the site. The
company believes it can increase this number to 7-8% in a short amount of time
once both founders are working full-time. This will be achieved through
improvements to the booking system, as well as better follow-up on gig requests.

Currently, follow-up on gig requests is done via automated emails, and the
company will supplement this with telephone inquiry. In addition, once broadband
becomes more prevalent in homes around the country, video streaming will
improve substantially in quality, and this should increase the number of customers
who are able to make their hiring decision entirely online. This number is expected
to grow to 16.9% of U.S. households by 2003, compared to the current 3.1% level.
3.3 Press Kits
Gigmasters provides each entertainer with an online press kit containing:

 biography and full description

 color photos
 audio and video samples
 client testimonials
 song lists
 rates and prices
 instrumentation
 musical genre.

The purpose of the press kit is to provide the customer with enough information
about the performer to eliminate the need for an offline press kit to be sent in the
mail–a process that can take several days and can become quickly outdated.
Eventually, the audio and video samples provided in the online press kit will also
replace the need for a demo tape to be sent. The entire demo tape will be accessed
online. This will become more plausible once broadband, or high speed Internet
access, becomes more widespread.

There is an additional function of the press kit. The press kit acts as a website or
homepage for those entertainers who don’t already have one. Groups are given a
Web address. For example:(Discussion Omitted)

Bands and entertainers can place these URL’s on business cards, flyers, brochures,
and other promotional material. Besides helping the musicians, this also provides
the added benefit of free branding of the Gigmasters name by being visible in the
URL.

Entertainers are provided with usernames and passwords enabling them to update
their press kits whenever necessary. By letting entertainers update this information
themselves, it keeps the information accurate and current, while eliminating the
need for Gigmasters employees to do the updates themselves. While the
entertainers are updating their press kits, they also gain access to their control
panel, a special screen showing statistics on their account. This information
includes how often their press kits were viewed by others, as well as in which
categories they were most often found (e.g. blues, top 40, etc…). This control panel
also lets them update billing information, pager numbers, email addresses,
category selection, audio & video samples, and username/passwords.
3.4 Technology
One major component of Gigmasters’s service is based on customers being able to
view audio and video samples of each entertainer online. While audio is fairly wide-
scale at present, video streaming is in its earliest stages. Broadband, which is what
makes video possible, is predicted to grow to 16.9% of U.S. households by 2003,
compared to the current 3.1% level. Once video becomes commonplace, it will be
increasingly compelling for customers to make their hiring decisions entirely online
without having to revert to the off-line world. This should dramatically increase the
number of bookings and commissions that take place. Overall improvements to
bandwidth, technology, and computing power will all contribute to a more
favorable user experience on the Internet in general, and on Gigmasters
specifically.

3.5 Future Services

In the United States, approximately $6.38 trillion is spent each year in the services
sector. Gigmasters recognizes the possibility that it could apply its online bookings
system to other segments of the service industry. It is currently beta testing
categories including: Home & Garden, Wellness, Instructors, and Legal and
Financial.

Management’s strategy has been to focus all energies on the current revenue
streams, which are:

1. booking commissions
2. corporate sponsorships
3. merchant services

We recognize the fact that there may be other revenue streams that can be
developed in the future. With a loyal database of 15,000+ entertainers, there will
opportunities to up-sell them additional products and services in the future, but
these have not been factored into revenue projections at this point.

Gigmasters has begun to test its booking system on services outside of the area of
entertainment. It has discovered that the same system that a person uses to hire a
band or DJ could, with some modification, be used to hire a painter or a math tutor.
In the United States, approximately $6.38 trillion is spent each year in the services
sector, and Gigmasters has the potential to expand its reach into this vast market.
Some of the new categories it has tested are listed below: (discussion omitted).
By expanding into these ares, Gigmasters could increase its market exponentially. It
would also provide people with a reason to make repeat visits. For example, a
couple could use Gigmasters to book a band for their wedding. Three months later
they might return to hire a painter. Two months following, they could come in
search of a financial planner. At present, the emphasis continues to be in the area
of entertainment. Expanding into these new areas, however, could greatly increase
revenue and profitability.
Market Analysis Summary 
Research shows that in the United States, close to $9 billion per year is spent on live
music and entertainment services. The largest component of this is the wedding
industry.

On the supply side, there are over 124,520 professional musicians and entertainers
earning a total of $13 billion per year. This does not include the vast number of
amateur musicians, many of whom make up the company’s database. The
company has targeted this segment aggressively, and has also begun to target the
91,191 caterers and 65,395 photographers who earn $3.4 billion and $9.3 billion
respectively.

4.1 Market Segmentation

The components of the entertainment market that Gigmasters is targeting include:

 Weddings
 Corporate Events/Conventions
 Nightclubs/Bars/Restaurants
 Bar/Bat Mitzvahs
 Festivals
 Vacation & Resort Entertainment
 Fraternity/Sorority Dances & Parties
 High School Proms/Dances
 Country Club Entertainment
 Hotel Entertainment.
Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Market Analysis

Potential Customers Growth CA

Weddings 4% 2,300,000 2,396,600 2,497,257 2,602,142 2,711,432 4.20

Bar/Bat Mitzvahs 3% 73,000 75,190 77,446 79,769 82,162 3.00

Nightclubs 4% 52,900 54,804 56,777 58,821 60,939 3.60

 Other 5% 750,000 787,500 826,875 868,219 911,630 5.00

Total 4.35% 3,175,900 3,314,094 3,458,355 3,608,951 3,766,163 4.35

Need real financials

We recommend using LivePlan as the easiest way to create automatic financials for
your own business plan.

Create your own business plan

4.2 Target Market Segment Strategy

Weddings

The wedding industry makes up the largest percentage of Gigmasters’s target

market, and most of its business is generated from this segment. There are 2.3
million weddings in the United States each year. It is a $39.1 billion industry with
$3.2 billion (8%) spent annually on music, $16.0 billion (41%) spent on catering, and
$2.9 billion (7.4%) spent on photography.

Corporate Events

The corporate events industry includes, among other things, promotional events,
conventions, expositions, and meetings. It is an $82 billion industry with 4.5%, or
$3.76 billion, spent on entertainment. It is estimated that this industry will grow at a
rate of 4.2% per year, paralleling the current boom in the hospitality industry.
Gigmasters will target this segment aggressively and seek to become the definitive
music and entertainment source for corporate event planners and industry
professionals. The company will continue to benefit from the continued growth in
the number of lavish promotional events held by corporations each year.

Bars/Nightclubs/Restaurants

This segment of the market includes bars, nightclubs, taverns, pubs, and cocktail
lounges. There are approximately 52,900 such establishments in the United States.
If the average budget for live music is $400 per week, it is a $1.1 billion dollar
industry. In addition, there are approximately 100,000 restaurants in the United
States, many of which feature live music. This sector should register annual growth
of 3.6%.

Bar and Bat Mitzvahs

There are approximately 73,300 Bar and Bat Mitzvahs in the United States each
year. Families spend an average of $20,000 for the event, making it a $1.5 billion
industry. Approximately 5%, or $73 million is spent on music, 7.5%, or $110 million
is spent on photography, and 37.5%, or $549 million is spent on catering.
Strategy and Implementation Summary
Gigmasters collects a 10% commission each time it brokers a transaction between a
buyer and seller of entertainment services. This is referred to as a “booking.” Since
it instituted its current booking system, Gigmasters successfully booked over 100
gigs at an average commission of $100. This was accomplished with no major
advertising, and with the founders working only part-time on the business. The
company predicts that in the year 2001, when the company is funded and its
founders are working full-time, bookings will grow by 20% per month, and by
October of 2001 will be averaging approximately 145 bookings per month with
commissions each month totaling $14,000. Gigmasters collects the commission
from the seller (the entertainer). Gigmasters does not charge the customer (i.e the
buyer) anything to use its service.

Gigmasters has a transaction-based revenue model similar to sites such as

eBay.com and HotelReservationNetwork.com. These companies earn money on
each transaction they broker, and are among the few profitable sites on the
Internet.

In order to determine the best revenue model, the company tested several
payment scenarios. Initially the entertainers were charged a flat rate to be listed on
the site. Even with a substantial free-trial period, however, there was a reluctance to
pay in advance for a service largely unproven. The company then introduced a
mixed payment option in which entertainers could choose between a flat-rate fee
structure or a commission-based plan.

The majority of entertainers responded positively to the 10% commission plan.

Follow-up surveys indicated they favored a system not requiring them to pay any
money up front. The company implemented the 10% commission plan exclusively,
and this has generated the most revenue.

5.1 Marketing Strategy

The first and most important factor is getting people to visit the site. The website is
currently averaging 200 visitors a day to the main page of its site (this does not
include hits to interior pages of the site). This number is projected to grow by 20%
per month over the next year, and then 10% per month in the second year, and 5%
per month in year three. Traffic is essential because it leads to gig requests, which
lead to bookings, which lead to commissions.
To develop good business strategies, perform a SWOT analysis of your business. It's
easy with our free guide and template. Learn how to perform a SWOT analysis

5.1.1 Search Engine Positioning

Most of Gigmasters’ traffic comes from search engines like Yahoo.com, Excite.com,
Hotbot.com, and AskJeeves.com. Search engines direct users to sites based on
keywords. The company has been able to achieve favorable positioning for
keywords including “booking,” “agents,” “music,” “wedding,” “planning,” and “party.”
It has accomplished this by optimizing its code, utilizing search-engine submission
tools like Submit-It, and by contacting the larger sites directly when necessary.

5.1.2 Links
Because of its value as a resource to musicians, Gigmasters has been listed on
numerous musician websites in their ‘Recommended Links’ sections. For example,
Harmony Central, a popular destination for musicians, has Gigmasters listed as a
recommended site for bands. Other musician sites displaying Gigmasters as a
recommended link include: The Music Scene, the Professional Music Forum, and
the Indie Journal. Links are a vital form of free advertising, and frequently occur
without notice or request. Others need to be actively pursued. Increasing the
number of sites which link back to Gigmasters will be a major focus of the
company’s marketing effort. Often it is a process of browsing from site to site
looking for opportunities to register the company’s link. It is estimated that
approximately 29% of the site’s current traffic is originating from links from other
websites. In addition to links that target musicians, the company will aggressively
pursue links that list Gigmasters as a resource for brides/grooms, corporate event
planners, and club owners. These links should have a substantial impact on the
site’s overall traffic.

Also, many of the musicians and entertainers have put a link to Gigmasters from
their main website. This is accomplished by a logo provided to each artist upon
signing up. The hyperlinked logo identifies the entertainer as “Officially Registered
With Gigmasters.” This lends the group increased credibility by being associated
with a network of entertainers such as Gigmasters. At the same time, it provides a
form of free advertising for the company.

5.1.3 Banner Ads

Gigmasters currently relies on banner ads to supply it with 5% of its traffic. So for
example, out of the 200 visitors it gets per day to its homepage, 10 will come as a
result of seeing a banner on another site (the rest of the traffic comes from search
engines, word of mouth, being mentioned in articles, etc).
  Management has found that it can get a 1% click-through rate on its banner ads. For
every 100 times a Gigmasters banner ad appears on another site, this will result in 1
visitor to the site.
 Each month, management has purchased increasing amounts of banners ads
through the B-Central Network. The cost of banner ads is approximately $12 CPM
(cost per thousand). Ads on more prominent sites cost $20-30 CPM.

5.1.4 Co-Branding
The company will seek to form strategic partnerships with sites such as
WeddingChannel.com, TheKnot.com, iParty.com, and Evite.com, whose customers
are planning weddings, parties, and events. Gigmasters will offer these high-traffic
sites the opportunity to share in a viable revenue sharing program, and, in return,
Gigmasters will benefit from a steady stream of traffic and increased revenue.

In this type of co-branding situation, a link or graphic is placed on the partner’s site
with words to the effect of “Click Here To Find a Band or D.J.” When a user clicks this
link, it takes them from the partner’s site to Gigmasters. The page will have a look
and feel which mimics the partner’s design but which lives on Gigmasters’ servers.
The user would search just as if he/she came to Gigmasters directly. Then end
result is a revenue share between the partner site and Gigmasters. The partner site
would be providing the traffic, while Gigmasters would be providing the revenue-
generating booking system. Gigmasters would handle the billing and would
distribute a percentage of the revenue to the partner company.

There will likely be additional costs to the company as a result of a co-brand. The
increase in traffic may require the purchase of additional servers to handle the
volume. In addition, Gigmasters will need to hire one or more employees to handle
the increased customer service and billing responsibilities.

5.2 Competitive Edge

The closest competitors to Gigmasters are (discussion omitted). These sites all
connect buyers and sellers of services, however only Gigmasters provides the
emphasis on music and entertainment. By doing so, it offers significant advantages
to all of it’s customers. For example, only Gigmasters provides online press kits
allowing customers to both hear and see entertainers before they hire them. Also,
only Gigmasters has developed an online bidding system which supplies customers
with competitive bids from the entertainers. None of its competitors do.

The second tier of competition comes from wedding sites such as TheKnot.com and
ModernBride.com, which focus on providing content on wedding planning, but
have also a section providing names and addresses of local merchants. Again,
because the information they provide is so limited, it is not any more useful than a
phone book.

There are also approximately 13,239 traditional (offline) booking agents in the
United States. They earn $2.4 billion annually. Many have websites, but few, if any,
offer the ability to book directly online. These sites are more like corporate
“brochures” and spotlight only a few of their big-name entertainers with little more
than a phone number available for further information. Also, these agents
traditionally focus on high-end bookings, generally ignoring the vast market of
individuals looking for bands for their weddings, private parties, fraternity dances,
corporate Christmas parties, and high school proms. These types of events make
up the Gigmasters marketplace.

It is worth clarifying that companies not competitors to Gigmasters are MP3.com,

Napster.com, and Emusic.com. These are sites where customers find downloadable
music from thousands of bands. Even though Gigmasters does have a large
database of groups, this is not part of the company’s business model. The user
experience at these music sites is geared toward listening to music, rather than
being specifically tailored to hiring entertainment. From the moment a person
arrives at Gigmasters, she knows that the purpose of the site is to help her find and
hire live entertainment for her next event.

5.3 Sales Strategy

Once visitors have reached our site, we must convince them to book entertainment
through Gigmaster.com. There are three challenges here:

Helping the customer find the right entertainer

Our internal search engine is combined with audio and streaming video samples so
customers can ‘audition’ local performers from the comfort of their living rooms.

Gaining the customer’s trust

Co-branding, as described above, will give the site legitimacy by linking it to other
well-known and trusted websites. In addition, we have completed processes to be
marked as a secure site for handling sensitive customer data and billing.

Making sure that our listed entertainers respond to gig requests

These gigs must be profitable for performers, or they will stop responding to gig
requests. We will limit each customer to choosing 3 entertainers of each type per
event (for example, three bands, three photographers, etc.) in their gig request.
Each gig request thus represents a 1 in 3 chance for that entertainer to get a gig.

In addition, since each gig request and bid in response are routed through our
system, we will be able to keep tabs on how the matches are going.

 Any entertainer who repeatedly fails to respond to gig requests will be contacted to
determine whether there are problems in our listings of their services, or the types
of requests they are receiving. Those who are simply too busy to accept gigs will be
removed from the listings.
 Any entertainer who repeatedly submits bids and fails to win contracts will be
contacted to determine the problem. Are they submitting bids far out of line with
their local competition?

5.3.1 Sales Forecast

Overall, there are three main variables in the formula that determine the volume of
bookings that Gigmasters will be able to generate:

 The number of customers who visit Gigmasters each day.

 The percentage of those customers who fill out gig requests.
 The percentage of gig requests which result in actual bookings.

The day after an event takes place, the company contacts the customer. The
purpose is to: a) inquire about the level of satisfaction with the performance, and,
b) to discover the rate the entertainer charged to the customer. Once the amount is
revealed, an invoice is distributed to the entertainer for an amount equal to 10% of
his/her earnings.

The invoice is sent both online and offline. An entertainer has 30 days to remit
payment, and may pay online with a credit card or may send a check. If payment is
not received within 30 days, his/her online press kit is de-activated. Press kits are
re-activated once payment is received. To date, the company has collected on 93%
of its bookings.

Because Gigmasters has online billing capabilities, the company will offer the
entertainers the option of having commissions automatically billed directly to their
credit cards. This will shorten the number of days it takes the company to get paid,
and will be more convenient for entertainers.
Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Sales Forecast

Sales

Booking Commissions $83,017 $458,227 $1,604,858

Other $6,000 $12,000 $18,000

Total Sales $89,017 $470,227 $1,622,858

 Direct Cost of Sales 2001 2002 2003

Booking Commissions $0 $0 $0

Other $0 $0 $0

Subtotal Direct Cost of Sales $0 $0 $0

Need real financials

We recommend using LivePlan as the easiest way to create automatic financials for
your own business plan.

Create your own business plan

5.3.2 Incentives for Disclosure

In order to encourage entertainers to accurately disclose the amount they have
been paid for their performances, Gigmasters offers an incentive program.
Essentially, the more business an entertainer books through Gigmasters, the higher
they are listed in search results. For example, a bride who searches for jazz
quartets in Miami, Florida will see those groups listed first who have booked the
most total dollars through Gigmasters. By instituting this policy, the company
rewards entertainers who book through its service, and gives them priority
positioning. Response from entertainers has been positive, and those who have
seen results from its service have shown a willingness to disclose the amounts they
were paid in order to not jeopardize their likelihood of getting additional bookings
in the future.

Because Gigmasters has over 15,000 entertainer press kits, it behooves

entertainers to maintain a high position in the categories where they are listed. This
is the incentive for them to disclose the dollar amounts they receive through the
site’s booking process.
5.3.3 Corporate Sponsorships
Gigmasters also derives revenue from sponsorships of its bi-monthly newsletter.
This newsletter currently goes out to approximately 8,000 entertainers who have
valid email addresses in the company’s database. Because of the large number of
musicians receiving the newsletter, it is an effective means of advertising for music
& entertainment companies. Past sponsors include: Amazon.com, Emusic.com,
RollingStone.com, and Bluelight.com. These companies have paid as much as
$1,000 per mailing and receive a paragraph of text placed at the top of the email.
Revenue from sponsorships will continue to increase as the company’s database
grows. Recently, Gigmasters added an additional mailing sent each month to the
brides/grooms, event planners, and club owners who have used its service.
Potential advertisers for this newsletter include party-planning companies like
Evite.com and iParty.com, as well as wedding sites such as TheKnot.com and
ModernBride.com.

5.3.4 Additional Revenue Streams

In addition to its primary revenue sources of booking commissions and corporate
sponsorships, the company also derives revenue through additional fee-based
services it offers its entertainers. This includes fees for digitizing entertainer’s music
into RealAudio or MP3 format, scanning press kit photos, and the selling of
musician CDs on consignment. As the company grows and has additional
resources, these secondary revenue streams will begin to take on an increasingly
important role.
Management Summary 
Gigmasters is an owner-managed company. The two people who run the site are its
co-founders, Kevin H. Kinyon and Michael J. Caldwell. Recently they brought John
Sortino on to their Board of Directors. Mr. Sortino, founder of Vermont Teddy Bear,
will advise the company on business and financing strategies, and will be
compensated with stock options.

6.1 Management Team

Mr. Caldwell has worked extensively in the New Media industry for the last four
years. He is a Microsoft Certified Professional with expertise in database design and
Web development. He has consulted to numerous high-profile websites including
SmartMoney.com, Refer-it.com, TheSquare.com, as well as for the sites of George
and Premiere magazines. Prior to his involvement in New Media, Michael worked in
the International Equity department at Scudder, Stevens, and Clark. He studied
Viola performance at Indiana University, and graduated with a bachelor’s degree in
Economics in 1992.

Mr. Kinyon launched Gigmasters in February 1997. Previously, Mr. Kinyon was a
financial management consultant for five years, most recently with Telekurs, USA.
In 1989, Mr. Kinyon earned his B.A. with Honors from Pace University with a double
major in Literature and Communications. He starred in the 1996 award-winning
short film “On The Nod,” has been a guest speaker at Trinity University in Dublin,
Ireland, and is a frequent contributor to Internet industry publications.

Mr. Sortino founded the Vermont Teddy Bear Company in 1981 as a kiosk on

Church Street in Burlington, Vermont and oversaw its growth as President and
Chief Executive Officer, through its IPO in 1993, until 1995. Vermont Teddy Bear was
the third fastest growing IPO of 1993, with a market capitalization that year of
nearly $100 million. The Vermont Teddy Bear and Mr. Sortino were awarded “Best
Company in America” by the National Foundation of Business and Dun &
Bradstreet in 1994. That same year, the company was named “Best Customer
Service in New England” by SOCAP and also the “Yankee Award” for best public
relations in its region (New York and New England). In 1995, Mr. Sortino was
recognized as one of “America’s Top 100 Marketing Stars” in Advertising
Age  magazine (July 1995). Inc.  magazine recognized the Vermont Teddy Bear
Company as one of the country’s fastest growing companies in 1991, 1992, and
1993 (ranking 88th, 85th, and 50th, respectively). Mr. Sortino has appeared in many
magazine articles and on business and news programs, including interviews on
CNN and ABC. He has given over 200 radio interviews. In 1999, Mr. Sortino
authored Being a Successful Entrepreneur, published by MacMillan Publishing
Company. Mr. Sortino was a founder and CEO of the Chicago Bicycle Company from
1994 to 1997. He was a founder of, and has been CEO of American Performance
Products since 1997.

6.2 Personnel Plan

Our projected payroll expenses are laid out in the following table.

Personnel Plan

Payroll $104,796 $224,784 $246,780

Other $0 $0 $0

Total People 0 0 0

Total Payroll $104,796 $224,784 $246,780

Need real financials

We recommend using LivePlan as the easiest way to create automatic financials for
your own business plan.

Create your own business plan

Financial Plan 
The following sections describe the financial position of Gigmasters.

7.1 Important Assumptions

Our basic financial accounting assumptions are outlined below.

General Assumptions

Plan Month 1 2

Current Interest Rate 10.00% 10.00% 10.00%

Long-term Interest Rate 10.00% 10.00% 10.00%

Tax Rate 25.42% 25.00% 25.42%

Other 0 0 0

Need real financials

We recommend using LivePlan as the easiest way to create automatic financials for
your own business plan.

Create your own business plan

7.2 Break-even Analysis

The Break-even Analysis below demonstrates how much Gigmasters needs to sell
every month to make a profit.
Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Break-even Analysis

Monthly Revenue Break-even $12,512

Assumptions:

Average Percent Variable Cost 0%

Estimated Monthly Fixed Cost $12,512

7.3 Projected Profit and Loss
The profit and loss projections in the chart and table below present the key
increase in sales, profits, and gross margin.

The company estimates it will not achieve profitability in the first year, especially
since we project the need to hire two additional full-time employees late in the year
to assist with marketing and administrative responsibilities. Their goals will be to
increase overall traffic to the site, increase the percentage of customers who fill out
gig requests and increase the percentage of gig requests that result in bookings.

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Pro Forma Profit and Loss

Sales $89,017 $470,227 $1,622,858

Direct Cost of Sales $0 $0 $0

Other $0 $0 $0

Total Cost of Sales $0 $0 $0

Gross Margin $89,017 $470,227 $1,622,858

Gross Margin % 100.00% 100.00% 100.00%

Expenses

Payroll $104,796 $224,784 $246,780

Sales and Marketing and Other Expenses $28,388 $93,873 $220,259

Depreciation $0 $0 $0

Rent $16,960 $33,360 $36,000

Payroll Taxes $0 $0 $0

Other $0 $0 $0

Total Operating Expenses $150,144 $352,017 $503,039

Profit Before Interest and Taxes ($61,127) $118,210 $1,119,819

EBITDA ($61,127) $118,210 $1,119,819

Interest Expense $70 $0 $0

Taxes Incurred $0 $29,553 $284,621

 Net Profit ($61,197) $88,658 $835,198

Net Profit/Sales -68.75% 18.85% 51.46%

7.4 Projected Cash Flow

The chart and table below show the projected cash flow for the company.

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own
business plan.

Create your own business plan

Pro Forma Cash Flow

Cash Received
Cash from Operations

Cash Sales $89,017 $470,227 $1,622,858

Cash from Receivables $1,125 $0 $0

Subtotal Cash from Operations $90,142 $470,227 $1,622,858

Additional Cash Received

Sales Tax, VAT, HST/GST Received $0 $0 $0

New Current Borrowing $0 $0 $0

New Other Liabilities (interest-free) $0 $0 $0

New Long-term Liabilities $0 $0 $0

Sales of Other Current Assets $0 $0 $0

Sales of Long-term Assets $0 $0 $0

New Investment Received $70,000 $0 $0

Subtotal Cash Received $160,142 $470,227 $1,622,858

Expenditures 2001 2002 2003

Expenditures from Operations

Cash Spending $104,796 $224,784 $246,780

Bill Payments $38,633 $150,684 $509,310

Subtotal Spent on Operations $143,429 $375,468 $756,090

Additional Cash Spent

Sales Tax, VAT, HST/GST Paid Out $0 $0 $0

Principal Repayment of Current Borrowing $0 $0 $0

Other Liabilities Principal Repayment $0 $0 $0

Long-term Liabilities Principal Repayment $4,200 $0 $0

Purchase Other Current Assets $0 $0 $0

Purchase Long-term Assets $0 $5,000 $25,000

Dividends $0 $0 $0

Subtotal Cash Spent $147,629 $380,468 $781,090

Net Cash Flow $12,513 $89,759 $841,768

Cash Balance $28,306 $118,065 $959,832

7.5 Projected Balance Sheet

The following Balance Sheet outlines the key assets and liabilities for Gigmasters.

Pro Forma Balance Sheet

Assets

Current Assets

Cash $28,306 $118,065 $959,832

Accounts Receivable $0 $0 $0

Other Current Assets $0 $0 $0

Total Current Assets $28,306 $118,065 $959,832

Long-term Assets

Long-term Assets $1,510 $6,510 $31,510

Accumulated Depreciation $0 $0 $0

Total Long-term Assets $1,510 $6,510 $31,510

Total Assets $29,816 $124,575 $991,342

Liabilities and Capital 2001 2002 2003

Current Liabilities

Accounts Payable $6,785 $12,886 $44,456

Current Borrowing $0 $0 $0

Other Current Liabilities $0 $0 $0

Subtotal Current Liabilities $6,785 $12,886 $44,456

Long-term Liabilities $0 $0 $0

Total Liabilities $6,785 $12,886 $44,456

Paid-in Capital $85,657 $85,657 $85,657

Retained Earnings ($1,429) ($62,626) $26,031

Earnings ($61,197) $88,658 $835,198

Total Capital $23,031 $111,688 $946,887

Total Liabilities and Capital $29,816 $124,575 $991,342

Net Worth $23,031 $111,688 $946,887

Need real financials

We recommend using LivePlan as the easiest way to create automatic financials for
your own business plan.

Create your own business plan

7.6 Business Ratios

The following table presents important business ratios for the business
services industry, as determined by the Standard Industry Classification Index (SIC)
code 7389, Business Services, NEC.

Ratio Analysis

Sales Growth 421.59% 428.24% 245.12% 8.20%

Percent of Total Assets

Accounts Receivable 0.00% 0.00% 0.00% 26.30%

Other Current Assets 0.00% 0.00% 0.00% 44.20%

Total Current Assets 94.94% 94.77% 96.82% 74.30%

Long-term Assets 5.06% 5.23% 3.18% 25.70%

Total Assets 100.00% 100.00% 100.00% 100.00%

Current Liabilities 22.76% 10.34% 4.48% 49.00%

Long-term Liabilities 0.00% 0.00% 0.00% 13.80%

Total Liabilities 22.76% 10.34% 4.48% 62.80%

Net Worth 77.24% 89.66% 95.52% 37.20%

Percent of Sales

Sales 100.00% 100.00% 100.00% 100.00%

Gross Margin 100.00% 100.00% 100.00% 0.00%

Selling, General & Administrative Expenses 192.29% 88.32% 50.53% 81.40%

Advertising Expenses 19.98% 16.71% 12.36% 1.70%

Profit Before Interest and Taxes -68.67% 25.14% 69.00% 2.10%

Main Ratios

Current 4.17 9.16 21.59 1.49

Quick 4.17 9.16 21.59 1.17

Total Debt to Total Assets 22.76% 10.34% 4.48% 62.80%

Pre-tax Return on Net Worth -265.72% 105.84% 118.26% 4.20%

Pre-tax Return on Assets -205.25% 94.89% 112.96% 11.30%

Additional Ratios 2001 2002 2003

Net Profit Margin -68.75% 18.85% 51.46%

Return on Equity -265.72% 79.38% 88.20%

Activity Ratios

Accounts Receivable Turnover 0.00 0.00 0.00

Collection Days 0 0 0

Accounts Payable Turnover 6.69 12.17 12.17

Payment Days 27 23 19

Total Asset Turnover 2.99 3.77 1.64

Debt Ratios

Debt to Net Worth 0.29 0.12 0.05

Current Liab. to Liab. 1.00 1.00 1.00

Liquidity Ratios

Net Working Capital $21,521 $105,178 $915,376

Interest Coverage -873.24 0.00 0.00

Additional Ratios

Assets to Sales 0.33 0.26 0.61

Current Debt/Total Assets 23% 10% 4%

Acid Test 4.17 9.16 21.59

Sales/Net Worth 3.87 4.21 1.71

Dividend Payout 0.00 0.00 0.00

Appendix

Sales Forecast

Sales

Booking Commissions 0% $2,097 $2,517 $3,020 $3,624 $4,349 $5,219 $6,263 $7,516 $9,019 $10,82

Other 0% $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 $11,32

Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct

Booking Commissions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Other $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

Need real financials

We recommend using LivePlan as the easiest way to create automatic financials for
your own business plan.

Create your own business plan

Personnel Plan
Payroll 0% $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $12,733

Other 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

Total Payroll $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $12,733

General Assumptions

Plan Month 1 2 3 4 5 6 7 8 9 10

Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.0

Long-term Interest 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.0
Rate

Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.0

Other 0 0 0 0 0 0 0 0 0 0 0

Pro Forma Profit and Loss

Sales $2,597 $3,017 $3,520 $4,124 $4,849 $5,719 $6,763

Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0

Other $0 $0 $0 $0 $0 $0 $0

Total Cost of Sales $0 $0 $0 $0 $0 $0 $0

Gross Margin $2,597 $3,017 $3,520 $4,124 $4,849 $5,719 $6,763

Gross Margin % 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

Sales and Marketing and Other $1,149 $1,239 $1,347 $1,677 $1,832 $2,018 $2,242
Expenses

Depreciation $0 $0 $0 $0 $0 $0 $0

Rent $580 $580 $580 $580 $580 $580 $580

Payroll Taxes 20% $0 $0 $0 $0 $0 $0 $0

Other $0 $0 $0 $0 $0 $0 $0

Total Operating Expenses $9,662 $9,752 $9,860 $10,190 $10,345 $10,531 $10,755
Profit Before Interest and Taxes ($7,065) ($6,735) ($6,340) ($6,066) ($5,496) ($4,812) ($3,992)

EBITDA ($7,065) ($6,735) ($6,340) ($6,066) ($5,496) ($4,812) ($3,992)

Interest Expense $35 $35 $0 $0 $0 $0 $0

Taxes Incurred $0 $0 $0 $0 $0 $0 $0

Net Profit ($7,100) ($6,770) ($6,340) ($6,066) ($5,496) ($4,812) ($3,992)

Net Profit/Sales - -224.40% - - - -84.14% -59.03%

273.39% 180.11% 147.09% 113.34%

Pro Forma Cash Flow

Cash Received

Cash from Operations

Cash Sales $2,597 $3,017 $3,520 $4,124 $4,849 $5,719 $6,763 $8,0

Cash from Receivables $562 $562 $0 $0 $0 $0 $0 $0

Subtotal Cash from Operations $3,159 $3,579 $3,520 $4,124 $4,849 $5,719 $6,763 $8,0
Additional Cash Received

Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0

New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0

New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0

New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0

Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0

Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0

New Investment Received $0 $0 $70,000 $0 $0 $0 $0 $0

Subtotal Cash Received $3,159 $3,579 $73,520 $4,124 $4,849 $5,719 $6,763 $8,0

Expenditures Jan Feb Mar Apr May Jun Jul Aug

Expenditures from Operations

Cash Spending $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,933 $7,9

Bill Payments $59 $1,767 $1,856 $1,938 $2,262 $2,418 $2,605 $2,8

Subtotal Spent on Operations $7,992 $9,700 $9,789 $9,871 $10,195 $10,351 $10,538 $10

Additional Cash Spent

Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0

Principal Repayment of Current $0 $0 $0 $0 $0 $0 $0 $0

Borrowing

Other Liabilities Principal $0 $0 $0 $0 $0 $0 $0 $0

Repayment

Long-term Liabilities Principal $0 $0 $4,200 $0 $0 $0 $0 $0

Repayment

Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0

Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0

Dividends $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
 Net Cash Flow ($4,833) ($6,121) $59,531 ($5,747) ($5,346) ($4,632) ($3,775) ($2,

Cash Balance $10,961 $4,840 $64,370 $58,623 $53,277 $48,645 $44,870 $42

Need real financials

We recommend using LivePlan as the easiest way to create automatic financials for
your own business plan.

Create your own business plan

Pro Forma Balance Sheet

Assets Starting Balances

Current Assets

Cash $15,793 $10,961 $4,840 $64,370 $58,623 $53,277 $48,645 $44,8

Accounts Receivable $1,125 $562 $0 $0 $0 $0 $0 $0

Other Current Assets $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 $44,8
Long-term Assets

Long-term Assets $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,510 $1,51

Accumulated Depreciation $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 $1,51

Total Assets $18,428 $13,033 $6,350 $65,881 $60,134 $54,787 $50,155 $46,3

Liabilities and Capital Jan Feb Mar Apr May Jun Jul

Current Liabilities

Accounts Payable $0 $1,705 $1,792 $1,863 $2,182 $2,332 $2,511 $2,72

Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0

Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0

Subtotal Current Liabilities $0 $1,705 $1,792 $1,863 $2,182 $2,332 $2,511 $2,72

Long-term Liabilities $4,200 $4,200 $4,200 $0 $0 $0 $0 $0

Total Liabilities $4,200 $5,905 $5,992 $1,863 $2,182 $2,332 $2,511 $2,72

Paid-in Capital $15,657 $15,657 $15,657 $85,657 $85,657 $85,657 $85,657 $85,6
Retained Earnings ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,429) ($1,4

Earnings $0 ($7,100) ($13,870) ($20,210) ($26,276) ($31,772) ($36,584) ($40,

Total Capital $14,228 $7,128 $358 $64,018 $57,952 $52,456 $47,644 $43,6

Total Liabilities and Capital $18,428 $13,033 $6,350 $65,881 $60,134 $54,787 $50,155 $46,3

Net Worth $14,228 $7,128 $358 $64,018 $57,952 $52,456 $47,644 $43,6