Todd, West, and Associates computer engineering business plan appendix. Todd, West, and Associates is a network engineering contractor providing inventory and warehouse management systems.

Todd, West, and Associates

Start your own business plan »

Computer Engineering 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
Sales
Symbol and CDS Customers 0% $20,000 $20,000 $20,785 $21,890 $21,400 $24,200 $24,302 $25,000 $27,400 $28,900 $27,500 $22,000
New Customers 0% $0 $0 $0 $0 $6,000 $7,500 $8,000 $9,700 $6,000 $7,000 $7,000 $6,000
Total Sales $20,000 $20,000 $20,785 $21,890 $27,400 $31,700 $32,302 $34,700 $33,400 $35,900 $34,500 $28,000
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Symbol and CDS Customers $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Customers $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
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Mary Todd 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
John West 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Installation Consultants 0% $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Office 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
Total People 4 4 4 4 4 4 4 4 4 4 4 4
Total Payroll $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000
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 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%
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 $20,000 $20,000 $20,785 $21,890 $27,400 $31,700 $32,302 $34,700 $33,400 $35,900 $34,500 $28,000
Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Production Expenses $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 $20,000 $20,000 $20,785 $21,890 $27,400 $31,700 $32,302 $34,700 $33,400 $35,900 $34,500 $28,000
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 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Payroll Taxes 15% $3,150 $3,150 $3,150 $3,150 $3,150 $3,150 $3,150 $3,150 $3,150 $3,150 $3,150 $3,150
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $25,450 $25,450 $25,450 $25,450 $25,450 $25,450 $25,450 $25,450 $25,450 $25,450 $25,450 $25,450
Profit Before Interest and Taxes ($5,450) ($5,450) ($4,665) ($3,560) $1,950 $6,250 $6,852 $9,250 $7,950 $10,450 $9,050 $2,550
EBITDA ($5,450) ($5,450) ($4,665) ($3,560) $1,950 $6,250 $6,852 $9,250 $7,950 $10,450 $9,050 $2,550
Interest Expense $249 $247 $246 $244 $243 $241 $240 $238 $237 $235 $234 $232
Taxes Incurred ($1,710) ($1,709) ($1,473) ($1,141) $512 $1,803 $1,984 $2,704 $2,314 $3,065 $2,645 $695
Net Profit ($3,989) ($3,988) ($3,437) ($2,663) $1,195 $4,206 $4,629 $6,308 $5,399 $7,151 $6,172 $1,623
Net Profit/Sales -19.94% -19.94% -16.54% -12.16% 4.36% 13.27% 14.33% 18.18% 16.17% 19.92% 17.89% 5.79%
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 $5,000 $5,000 $5,196 $5,473 $6,850 $7,925 $8,076 $8,675 $8,350 $8,975 $8,625 $7,000
Cash from Receivables $0 $500 $15,000 $15,020 $15,616 $16,555 $20,658 $23,790 $24,286 $25,993 $25,113 $26,890
Subtotal Cash from Operations $5,000 $5,500 $20,196 $20,492 $22,466 $24,480 $28,733 $32,465 $32,636 $34,968 $33,738 $33,890
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 $5,000 $5,500 $20,196 $20,492 $22,466 $24,480 $28,733 $32,465 $32,636 $34,968 $33,738 $33,890
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 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000 $21,000
Bill Payments $100 $2,989 $2,996 $3,233 $3,608 $5,248 $6,500 $6,697 $7,379 $7,026 $7,735 $7,263
Subtotal Spent on Operations $21,100 $23,989 $23,996 $24,233 $24,608 $26,248 $27,500 $27,697 $28,379 $28,026 $28,735 $28,263
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 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
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 $21,400 $24,289 $24,296 $24,533 $24,908 $26,548 $27,800 $27,997 $28,679 $28,326 $29,035 $28,563
Net Cash Flow ($16,400) ($18,789) ($4,099) ($4,041) ($2,441) ($2,067) $933 $4,468 $3,958 $6,642 $4,702 $5,327
Cash Balance $44,600 $25,811 $21,712 $17,671 $15,229 $13,162 $14,095 $18,563 $22,521 $29,163 $33,865 $39,191
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 $61,000 $44,600 $25,811 $21,712 $17,671 $15,229 $13,162 $14,095 $18,563 $22,521 $29,163 $33,865 $39,191
Accounts Receivable $0 $15,000 $29,500 $30,089 $31,487 $36,420 $43,640 $47,209 $49,444 $50,208 $51,140 $51,903 $46,013
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $61,000 $59,600 $55,311 $51,801 $49,157 $51,650 $56,802 $61,304 $68,007 $72,728 $80,303 $85,767 $85,204
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $61,000 $59,600 $55,311 $51,801 $49,157 $51,650 $56,802 $61,304 $68,007 $72,728 $80,303 $85,767 $85,204
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 $2,889 $2,888 $3,115 $3,434 $5,031 $6,277 $6,451 $7,145 $6,767 $7,491 $7,084 $5,198
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 $2,889 $2,888 $3,115 $3,434 $5,031 $6,277 $6,451 $7,145 $6,767 $7,491 $7,084 $5,198
Long-term Liabilities $50,000 $49,700 $49,400 $49,100 $48,800 $48,500 $48,200 $47,900 $47,600 $47,300 $47,000 $46,700 $46,400
Total Liabilities $50,000 $52,589 $52,288 $52,215 $52,234 $53,531 $54,477 $54,351 $54,745 $54,067 $54,491 $53,784 $51,598
Paid-in Capital $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Retained Earnings ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000) ($9,000)
Earnings $0 ($3,989) ($7,977) ($11,414) ($14,077) ($12,882) ($8,675) ($4,047) $2,262 $7,661 $14,812 $20,983 $22,606
Total Capital $11,000 $7,011 $3,023 ($414) ($3,077) ($1,882) $2,325 $6,953 $13,262 $18,661 $25,812 $31,983 $33,606
Total Liabilities and Capital $61,000 $59,600 $55,311 $51,801 $49,157 $51,650 $56,802 $61,304 $68,007 $72,728 $80,303 $85,767 $85,204
Net Worth $11,000 $7,011 $3,023 ($414) ($3,077) ($1,882) $2,325 $6,953 $13,262 $18,661 $25,812 $31,983 $33,606

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
Todd, West, and Associates computer engineering business plan appendix. Todd, West, and Associates is a network engineering contractor providing inventory and warehouse management systems.
\n