Brilliant Points, Inc. computer laser accessories business plan appendix. Brilliant Points develops cutting edge laser/optical controls for computers used in large audience business presentations.

Brilliant Points, Inc.

Start your own business plan »

Computer Laser Accessories 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
Upgrade Units 5000% $0 $0 $30 $80 $200 $400 $700 $1,100 $1,600 $2,200 $2,900 $3,700
Upgrade Kits (Net over cost of kit) 0% $0 $0 $1,470 $3,920 $9,800 $19,600 $34,300 $53,900 $78,400 $107,800 $142,100 $181,300
Licensing Revenue 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $0 $1,500 $4,000 $10,000 $20,000 $35,000 $55,000 $80,000 $110,000 $145,000 $185,000
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
Upgrade Units $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Upgrade Kits (Net over cost of kit) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Licensing Revenue $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
Karl C. Hansen, Chairman/CEO/CTO/VP Engineering 0% $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
VP of Operations 0% $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500
VP of Corporate Strategy, Business Development and Sales 0% $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500
VP of Marketing 0% $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500 $12,500
Director of Finance 0% $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $9,000
Lisa Hansen, Executive Assistant, Market & Usability Research 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
Office Manager 0% $0 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Order Fulfillment 0% $0 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Order Fulfillment 0% $0 $0 $0 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Sales 0% $0 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Sales 0% $0 $0 $0 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Marketing 0% $0 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Marketing 0% $0 $0 $0 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Developer 0% $0 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500
Developer 0% $0 $0 $0 $7,800 $7,800 $7,800 $7,800 $7,800 $7,800 $7,800 $7,800 $7,800
Developer 0% $0 $0 $0 $0 $0 $0 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Total People 16 16 16 16 16 16 16 16 16 16 16 16
Total Payroll $67,500 $98,500 $98,500 $121,300 $121,300 $121,300 $128,300 $128,300 $128,300 $128,300 $128,300 $128,300
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 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00%
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
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 $0 $0 $1,500 $4,000 $10,000 $20,000 $35,000 $55,000 $80,000 $110,000 $145,000 $185,000
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 $0 $0 $1,500 $4,000 $10,000 $20,000 $35,000 $55,000 $80,000 $110,000 $145,000 $185,000
Gross Margin % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Expenses
Payroll $67,500 $98,500 $98,500 $121,300 $121,300 $121,300 $128,300 $128,300 $128,300 $128,300 $128,300 $128,300
Sales and Marketing and Other Expenses $13,000 $16,000 $23,000 $33,000 $45,000 $55,000 $57,000 $67,000 $69,000 $79,000 $81,000 $81,000
Depreciation TBD $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment TBD $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Utilities See Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Insurance TBD $0 $0 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Rent (Full Services, 1st year covered in startup costs) See Note $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 30% $20,250 $29,550 $29,550 $36,390 $36,390 $36,390 $38,490 $38,490 $38,490 $38,490 $38,490 $38,490
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $100,750 $144,050 $153,550 $193,190 $205,190 $215,190 $226,290 $236,290 $238,290 $248,290 $250,290 $250,290
Profit Before Interest and Taxes ($100,750) ($144,050) ($152,050) ($189,190) ($195,190) ($195,190) ($191,290) ($181,290) ($158,290) ($138,290) ($105,290) ($65,290)
EBITDA ($100,750) ($144,050) ($152,050) ($189,190) ($195,190) ($195,190) ($191,290) ($181,290) ($158,290) ($138,290) ($105,290) ($65,290)
Interest Expense $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667 $1,667
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($102,417) ($145,717) ($153,717) ($190,857) ($196,857) ($196,857) ($192,957) ($182,957) ($159,957) ($139,957) ($106,957) ($66,957)
Net Profit/Sales 0.00% 0.00% -10247.78% -4771.42% -1968.57% -984.28% -551.30% -332.65% -199.95% -127.23% -73.76% -36.19%
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 $0 $0 $1,500 $4,000 $10,000 $20,000 $35,000 $55,000 $80,000 $110,000 $145,000 $185,000
Subtotal Cash from Operations $0 $0 $1,500 $4,000 $10,000 $20,000 $35,000 $55,000 $80,000 $110,000 $145,000 $185,000
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 $0 $0 $1,500 $4,000 $10,000 $20,000 $35,000 $55,000 $80,000 $110,000 $145,000 $185,000
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 $67,500 $98,500 $98,500 $121,300 $121,300 $121,300 $128,300 $128,300 $128,300 $128,300 $128,300 $128,300
Bill Payments $1,164 $35,327 $47,533 $57,278 $73,957 $85,890 $95,693 $99,990 $109,723 $111,990 $121,723 $123,657
Subtotal Spent on Operations $68,664 $133,827 $146,033 $178,578 $195,257 $207,190 $223,993 $228,290 $238,023 $240,290 $250,023 $251,957
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 $68,664 $133,827 $146,033 $178,578 $195,257 $207,190 $223,993 $228,290 $238,023 $240,290 $250,023 $251,957
Net Cash Flow ($68,664) ($133,827) ($144,533) ($174,578) ($185,257) ($187,190) ($188,993) ($173,290) ($158,023) ($130,290) ($105,023) ($66,957)
Cash Balance $2,997,336 $2,863,509 $2,718,976 $2,544,398 $2,359,141 $2,171,951 $1,982,958 $1,809,668 $1,651,645 $1,521,355 $1,416,331 $1,349,375
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 $3,066,000 $2,997,336 $2,863,509 $2,718,976 $2,544,398 $2,359,141 $2,171,951 $1,982,958 $1,809,668 $1,651,645 $1,521,355 $1,416,331 $1,349,375
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $3,066,000 $2,997,336 $2,863,509 $2,718,976 $2,544,398 $2,359,141 $2,171,951 $1,982,958 $1,809,668 $1,651,645 $1,521,355 $1,416,331 $1,349,375
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 $3,066,000 $2,997,336 $2,863,509 $2,718,976 $2,544,398 $2,359,141 $2,171,951 $1,982,958 $1,809,668 $1,651,645 $1,521,355 $1,416,331 $1,349,375
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 $33,753 $45,643 $54,826 $71,105 $82,705 $92,371 $96,335 $106,001 $107,935 $117,601 $119,535 $119,535
Current Borrowing $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000 $250,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $250,000 $283,753 $295,643 $304,826 $321,105 $332,705 $342,371 $346,335 $356,001 $357,935 $367,601 $369,535 $369,535
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $250,000 $283,753 $295,643 $304,826 $321,105 $332,705 $342,371 $346,335 $356,001 $357,935 $367,601 $369,535 $369,535
Paid-in Capital $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000 $3,750,000
Retained Earnings ($934,000) ($934,000) ($934,000) ($934,000) ($934,000) ($934,000) ($934,000) ($934,000) ($934,000) ($934,000) ($934,000) ($934,000) ($934,000)
Earnings $0 ($102,417) ($248,133) ($401,850) ($592,707) ($789,563) ($986,420) ($1,179,377) ($1,362,333) ($1,522,290) ($1,662,247) ($1,769,203) ($1,836,160)
Total Capital $2,816,000 $2,713,583 $2,567,867 $2,414,150 $2,223,293 $2,026,437 $1,829,580 $1,636,623 $1,453,667 $1,293,710 $1,153,753 $1,046,797 $979,840
Total Liabilities and Capital $3,066,000 $2,997,336 $2,863,509 $2,718,976 $2,544,398 $2,359,141 $2,171,951 $1,982,958 $1,809,668 $1,651,645 $1,521,355 $1,416,331 $1,349,375
Net Worth $2,816,000 $2,713,583 $2,567,867 $2,414,150 $2,223,293 $2,026,437 $1,829,580 $1,636,623 $1,453,667 $1,293,710 $1,153,753 $1,046,797 $979,840

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
Brilliant Points, Inc. computer laser accessories business plan appendix. Brilliant Points develops cutting edge laser/optical controls for computers used in large audience business presentations.
\n