Bionex Corporation i.d. verification technology business plan appendix. Bionex Corporation is a biometric security company providing solutions to remedy identity theft and credit fraud.

Bionex Corporation

Start your own business plan »

I.D. Verification Technology 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
Xenasys Transaction Systems 0% $16,000 $16,650 $15,548 $15,730 $15,239 $25,125 $27,444 $31,260 $36,649 $39,697 $46,501 $49,176
Xenavex Identification Platforms 0% $15,255 $15,793 $13,562 $13,597 $13,936 $22,626 $28,720 $34,279 $34,370 $41,000 $41,487 $47,710
BioXen Biometric Devices 0% $8,766 $10,607 $12,834 $15,530 $18,791 $22,737 $39,511 $56,289 $55,280 $39,738 $28,973 $21,358
Total Sales $40,021 $43,050 $41,944 $44,857 $47,966 $70,488 $95,675 $121,828 $126,299 $120,435 $116,961 $118,244
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
Xenasys Transaction Systems $7,211 $7,524 $7,855 $7,206 $7,579 $7,973 $7,392 $7,835 $7,306 $7,804 $7,332 $7,892
Xenavex Identification Platforms $7,211 $7,472 $7,745 $7,032 $7,334 $7,651 $7,983 $7,332 $7,699 $7,084 $7,488 $7,913
BioXen Biometric Devices $7,700 $7,985 $7,284 $7,598 $7,928 $8,275 $8,639 $9,020 $7,421 $7,843 $7,285 $7,749
Subtotal Direct Cost of Sales $22,122 $22,981 $22,884 $21,836 $22,841 $23,899 $24,014 $24,187 $22,426 $22,731 $22,105 $23,554
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
CEO 0% $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $5,000
CFO 0% $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $5,000 $7,000
President of Engineering 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
President of Sales 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
President of Marketing 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
Total People 5 5 5 5 5 5 5 5 5 5 5 5
Total Payroll $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $30,000 $30,000
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 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00% 9.00%
Tax Rate 25.00% 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 $40,021 $43,050 $41,944 $44,857 $47,966 $70,488 $95,675 $121,828 $126,299 $120,435 $116,961 $118,244
Direct Cost of Sales $22,122 $22,981 $22,884 $21,836 $22,841 $23,899 $24,014 $24,187 $22,426 $22,731 $22,105 $23,554
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $22,122 $22,981 $22,884 $21,836 $22,841 $23,899 $24,014 $24,187 $22,426 $22,731 $22,105 $23,554
Gross Margin $17,899 $20,069 $19,060 $23,021 $25,125 $46,589 $71,661 $97,641 $103,873 $97,704 $94,856 $94,690
Gross Margin % 44.72% 46.62% 45.44% 51.32% 52.38% 66.09% 74.90% 80.15% 82.24% 81.13% 81.10% 80.08%
Expenses
Payroll $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $30,000 $30,000
Sales and Marketing and Other Expenses $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Contracted Employees $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166
Utilities $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Insurance $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Payroll Taxes 15% $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,800 $4,500 $4,500
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $42,591 $42,591 $42,591 $42,591 $42,591 $42,591 $42,591 $42,591 $42,591 $42,591 $40,291 $40,291
Profit Before Interest and Taxes ($24,692) ($22,522) ($23,531) ($19,570) ($17,466) $3,998 $29,070 $55,050 $61,282 $55,113 $54,565 $54,399
EBITDA ($24,692) ($22,522) ($23,531) ($19,570) ($17,466) $3,998 $29,070 $55,050 $61,282 $55,113 $54,565 $54,399
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($6,173) ($5,631) ($5,883) ($4,893) ($4,367) $999 $7,268 $13,763 $15,321 $13,778 $13,641 $13,600
Net Profit ($18,519) ($16,892) ($17,648) ($14,678) ($13,100) $2,998 $21,803 $41,288 $45,962 $41,335 $40,924 $40,799
Net Profit/Sales -46.27% -39.24% -42.07% -32.72% -27.31% 4.25% 22.79% 33.89% 36.39% 34.32% 34.99% 34.50%
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 $24,013 $25,830 $25,167 $26,914 $28,780 $42,293 $57,405 $73,097 $75,779 $72,261 $70,177 $70,946
Cash from Receivables $0 $534 $16,049 $17,205 $16,817 $17,984 $19,487 $28,531 $38,619 $48,791 $50,441 $48,128
Subtotal Cash from Operations $24,013 $26,364 $41,215 $44,119 $45,596 $60,277 $76,892 $101,628 $114,398 $121,052 $120,618 $119,074
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 $24,013 $26,364 $41,215 $44,119 $45,596 $60,277 $76,892 $101,628 $114,398 $121,052 $120,618 $119,074
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 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $32,000 $30,000 $30,000
Bill Payments $12,762 $26,587 $27,930 $27,590 $27,585 $29,280 $35,702 $42,095 $48,534 $48,296 $47,065 $46,084
Subtotal Spent on Operations $44,762 $58,587 $59,930 $59,590 $59,585 $61,280 $67,702 $74,095 $80,534 $80,296 $77,065 $76,084
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 $44,762 $58,587 $59,930 $59,590 $59,585 $61,280 $67,702 $74,095 $80,534 $80,296 $77,065 $76,084
Net Cash Flow ($20,749) ($32,223) ($18,714) ($15,471) ($13,989) ($1,003) $9,189 $27,533 $33,864 $40,756 $43,553 $42,990
Cash Balance $91,128 $58,905 $40,190 $24,719 $10,730 $9,727 $18,916 $46,449 $80,314 $121,069 $164,622 $207,612
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 $111,877 $91,128 $58,905 $40,190 $24,719 $10,730 $9,727 $18,916 $46,449 $80,314 $121,069 $164,622 $207,612
Accounts Receivable $0 $16,008 $32,695 $33,424 $34,161 $36,531 $46,742 $65,525 $85,726 $97,626 $97,010 $93,353 $92,523
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $111,877 $107,136 $91,599 $73,614 $58,880 $47,261 $56,469 $84,442 $132,175 $177,940 $218,079 $257,975 $300,135
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 $111,877 $107,136 $91,599 $73,614 $58,880 $47,261 $56,469 $84,442 $132,175 $177,940 $218,079 $257,975 $300,135
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 $11,877 $25,655 $27,010 $26,673 $26,617 $28,097 $34,306 $40,477 $46,922 $46,726 $45,530 $44,503 $45,863
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 $11,877 $25,655 $27,010 $26,673 $26,617 $28,097 $34,306 $40,477 $46,922 $46,726 $45,530 $44,503 $45,863
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $11,877 $25,655 $27,010 $26,673 $26,617 $28,097 $34,306 $40,477 $46,922 $46,726 $45,530 $44,503 $45,863
Paid-in Capital $550,000 $550,000 $550,000 $550,000 $550,000 $550,000 $550,000 $550,000 $550,000 $550,000 $550,000 $550,000 $550,000
Retained Earnings ($450,000) ($450,000) ($450,000) ($450,000) ($450,000) ($450,000) ($450,000) ($450,000) ($450,000) ($450,000) ($450,000) ($450,000) ($450,000)
Earnings $0 ($18,519) ($35,411) ($53,059) ($67,737) ($80,836) ($77,838) ($56,035) ($14,748) $31,214 $72,549 $113,472 $154,272
Total Capital $100,000 $81,481 $64,589 $46,941 $32,263 $19,164 $22,162 $43,965 $85,252 $131,214 $172,549 $213,472 $254,272
Total Liabilities and Capital $111,877 $107,136 $91,599 $73,614 $58,880 $47,261 $56,469 $84,442 $132,175 $177,940 $218,079 $257,975 $300,135
Net Worth $100,000 $81,481 $64,589 $46,941 $32,263 $19,164 $22,162 $43,965 $85,252 $131,214 $172,549 $213,472 $254,272

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
Bionex Corporation i.d. verification technology business plan appendix. Bionex Corporation is a biometric security company providing solutions to remedy identity theft and credit fraud.
\n