Telespace, Inc. telecommunications business plan appendix. TeleSpace, Inc. develops and markets programmable personal communications and unified messaging services for individuals and businesses.

Telespace, Inc.

Start your own business plan »

Telecommunications 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
MyLine General 0% $0 $9,000 $10,500 $12,000 $13,500 $15,000 $16,500 $18,000 $19,500 $21,000 $22,500 $25,500
Sports Mom Toll Free 0% $0 $0 $2,100 $4,200 $6,300 $8,400 $10,500 $17,500 $24,500 $31,500 $45,500 $59,500
Domestic Travelers/Calling Cards 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,850 $11,100 $29,600
International Travelers 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,000 $24,000 $48,000
Military 0% $0 $0 $700 $1,400 $2,100 $2,800 $16,800 $30,800 $44,800 $58,800 $72,800 $86,800
Total Sales $0 $9,000 $13,300 $17,600 $21,900 $26,200 $43,800 $66,300 $88,800 $125,150 $175,900 $249,400
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
MyLine General $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sports Mom Toll Free $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Domestic Travelers/Calling Cards $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
International Travelers $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Military $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
Production Personnel
VP of Operations-Russ Fish $1,400 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Sr. Systems Engineer-Dana Gilliam $4,200 $4,200 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600 $4,600
Systems Engineer-David Gabler $3,800 $3,800 $3,800 $3,800 $3,800 $3,800 $3,800 $3,800 $3,800 $3,800 $3,800 $3,800
Subtotal $9,400 $15,000 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400
Sales and Marketing Personnel
VP of Mkg.& Bus.Dev't-M.van Steenwyk $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Sales Channel Managers $0 $0 $0 $0 $0 $0 $2,500 $5,000 $7,500 $7,500 $7,500 $10,000
Resource Analyst-Amber Higgins $2,600 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125
Account Manager-Brenda Thomasi $2,000 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125 $3,125
Sales Representatives $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,500 $5,000 $5,000
Subtotal $10,600 $12,250 $12,250 $12,250 $12,250 $12,250 $15,750 $18,250 $20,750 $23,250 $25,750 $28,250
General and Administrative Personnel
CEO-Trone Miller $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $10,833 $10,833 $10,833 $10,833 $10,833 $10,833
CFO-Phil ErkenBrack $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $9,167 $9,167 $9,167 $9,167 $9,167 $9,167
Controller $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Billing Supervisor-Hector Padilla $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $4,000 $4,000 $4,000
Accountants $0 $0 $0 $0 $0 $0 $2,000 $4,000 $4,000 $4,000 $6,000 $6,000
Administration Manager-Betty Benedix $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,500 $3,500
Asst. Manager $0 $0 $0 $0 $0 $0 $0 $1,000 $2,000 $2,000 $2,000 $2,000
Receptionist $0 $0 $0 $0 $0 $0 $0 $900 $900 $900 $900 $900
Human Resources Clerk $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $22,500 $22,500 $22,500 $22,500 $22,500 $22,500 $28,500 $32,400 $33,400 $33,900 $36,400 $36,400
Other Personnel
Name or title $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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 10 10 10 10 10 10 12 15 15 16 17 17
Total Payroll $42,500 $49,750 $50,150 $50,150 $50,150 $50,150 $59,650 $66,050 $69,550 $72,550 $77,550 $80,050
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 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 $9,000 $13,300 $17,600 $21,900 $26,200 $43,800 $66,300 $88,800 $125,150 $175,900 $249,400
Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Production Payroll $9,400 $15,000 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400 $15,400
Network expense $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Total Cost of Sales $19,400 $25,000 $25,400 $25,400 $25,400 $25,400 $25,400 $25,400 $25,400 $25,400 $25,400 $25,400
Gross Margin ($19,400) ($16,000) ($12,100) ($7,800) ($3,500) $800 $18,400 $40,900 $63,400 $99,750 $150,500 $224,000
Gross Margin % 0.00% -177.78% -90.98% -44.32% -15.98% 3.05% 42.01% 61.69% 71.40% 79.70% 85.56% 89.82%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll $10,600 $12,250 $12,250 $12,250 $12,250 $12,250 $15,750 $18,250 $20,750 $23,250 $25,750 $28,250
Advertising/Promotion $0 $0 $0 $0 $10,000 $10,000 $50,000 $45,000 $65,000 $40,000 $30,000 $20,000
Trade Shows $0 $0 $0 $0 $0 $0 $10,000 $0 $0 $0 $0 $0
Travel $0 $0 $0 $0 $3,000 $3,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Marketing Collateral & Supplies $0 $0 $0 $0 $1,500 $1,500 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Publications $0 $0 $0 $0 $0 $0 $6,500 $0 $0 $0 $0 $0
Demos and Samples $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $2,000 $2,000
Total Sales and Marketing Expenses $10,600 $12,250 $12,250 $12,250 $27,750 $27,750 $91,250 $72,250 $94,750 $72,250 $65,750 $58,250
Sales and Marketing % 0.00% 136.11% 92.11% 69.60% 126.71% 105.92% 208.33% 108.97% 106.70% 57.73% 37.38% 23.36%
General and Administrative Expenses
General and Administrative Payroll $22,500 $22,500 $22,500 $22,500 $22,500 $22,500 $28,500 $32,400 $33,400 $33,900 $36,400 $36,400
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $0 $0 $0 $0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000
Leased Equipment $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $2,000 $2,000 $2,000 $2,000 $2,000
Utilities $500 $500 $500 $500 $500 $500 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Insurance $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $3,000 $3,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 23% $9,775 $11,443 $11,535 $11,535 $11,535 $11,535 $13,720 $15,192 $15,997 $16,687 $17,837 $18,412
Other General and Administrative Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total General and Administrative Expenses $36,775 $38,443 $38,535 $38,535 $39,535 $40,535 $50,220 $57,592 $60,397 $62,587 $68,237 $69,812
General and Administrative % 0.00% 427.14% 289.73% 218.95% 180.52% 154.71% 114.66% 86.87% 68.01% 50.01% 38.79% 27.99%
Other Expenses:
Other Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Consultants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Contract/Consultants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Total Operating Expenses $47,375 $50,693 $50,785 $50,785 $67,285 $68,285 $141,470 $129,842 $155,147 $134,837 $133,987 $128,062
Profit Before Interest and Taxes ($66,775) ($66,693) ($62,885) ($58,585) ($70,785) ($67,485) ($123,070) ($88,942) ($91,747) ($35,087) $16,514 $95,939
EBITDA ($66,775) ($66,693) ($62,885) ($58,585) ($69,785) ($65,485) ($120,070) ($84,942) ($86,747) ($29,087) $23,514 $103,939
Interest Expense $625 $1,375 $1,875 $2,583 $2,458 $2,333 $2,208 $2,083 $1,958 $1,833 $1,708 $1,583
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($67,400) ($68,068) ($64,760) ($61,168) ($73,243) ($69,818) ($125,278) ($91,025) ($93,705) ($36,920) $14,805 $94,355
Net Profit/Sales 0.00% -756.31% -486.91% -347.54% -334.44% -266.48% -286.02% -137.29% -105.52% -29.50% 8.42% 37.83%
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 $450 $665 $880 $1,095 $1,310 $2,190 $3,315 $4,440 $6,258 $8,795 $12,470
Cash from Receivables $0 $0 $285 $8,686 $12,771 $16,856 $20,941 $25,447 $42,323 $63,698 $85,511 $120,500
Subtotal Cash from Operations $0 $450 $950 $9,566 $13,866 $18,166 $23,131 $28,762 $46,763 $69,955 $94,306 $132,970
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 $75,000 $100,000 $75,000 $100,000 $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 $250,000 $250,000 $0 $250,000 $250,000 $0 $250,000 $0
Subtotal Cash Received $75,000 $100,450 $75,950 $109,566 $263,866 $268,166 $23,131 $278,762 $296,763 $69,955 $344,306 $132,970
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 $42,500 $49,750 $50,150 $50,150 $50,150 $50,150 $59,650 $66,050 $69,550 $72,550 $77,550 $80,050
Bill Payments $830 $24,981 $27,337 $27,933 $29,130 $43,989 $45,953 $105,789 $87,964 $107,140 $83,287 $76,226
Subtotal Spent on Operations $43,330 $74,731 $77,487 $78,083 $79,280 $94,139 $105,603 $171,839 $157,514 $179,690 $160,837 $156,277
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 $10,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
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 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000 $45,000
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $43,330 $84,731 $92,487 $93,083 $139,280 $154,139 $165,603 $231,839 $217,514 $239,690 $220,837 $216,277
Net Cash Flow $31,670 $15,719 ($16,537) $16,483 $124,586 $114,028 ($142,472) $46,923 $79,248 ($169,735) $123,469 ($83,307)
Cash Balance $31,670 $47,389 $30,852 $47,335 $171,921 $285,949 $143,477 $190,400 $269,648 $99,913 $223,381 $140,074
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 $0 $31,670 $47,389 $30,852 $47,335 $171,921 $285,949 $143,477 $190,400 $269,648 $99,913 $223,381 $140,074
Accounts Receivable $0 $0 $8,550 $20,900 $28,934 $36,968 $45,002 $65,670 $103,208 $145,246 $200,441 $282,034 $398,465
Inventory $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
Other Current Assets $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Total Current Assets $30,000 $61,670 $85,939 $81,752 $106,269 $238,889 $360,950 $239,147 $323,608 $444,893 $330,353 $535,416 $568,539
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $45,000 $90,000 $135,000 $180,000 $225,000 $270,000 $315,000 $360,000
Accumulated Depreciation $0 $0 $0 $0 $0 $1,000 $3,000 $6,000 $10,000 $15,000 $21,000 $28,000 $36,000
Total Long-term Assets $0 $0 $0 $0 $0 $44,000 $87,000 $129,000 $170,000 $210,000 $249,000 $287,000 $324,000
Total Assets $30,000 $61,670 $85,939 $81,752 $106,269 $282,889 $447,950 $368,147 $493,608 $654,893 $579,353 $822,416 $892,539
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 $24,070 $26,407 $26,979 $27,664 $42,526 $42,406 $102,880 $84,366 $104,356 $80,736 $73,993 $64,762
Current Borrowing $0 $75,000 $165,000 $225,000 $310,000 $295,000 $280,000 $265,000 $250,000 $235,000 $220,000 $205,000 $190,000
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $99,070 $191,407 $251,979 $337,664 $337,526 $322,406 $367,880 $334,366 $339,356 $300,736 $278,993 $254,762
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $99,070 $191,407 $251,979 $337,664 $337,526 $322,406 $367,880 $334,366 $339,356 $300,736 $278,993 $254,762
Paid-in Capital $87,500 $87,500 $87,500 $87,500 $87,500 $337,500 $587,500 $587,500 $837,500 $1,087,500 $1,087,500 $1,337,500 $1,337,500
Retained Earnings ($57,500) ($57,500) ($57,500) ($57,500) ($57,500) ($57,500) ($57,500) ($57,500) ($57,500) ($57,500) ($57,500) ($57,500) ($57,500)
Earnings $0 ($67,400) ($135,468) ($200,227) ($261,395) ($334,638) ($404,456) ($529,733) ($620,758) ($714,463) ($751,383) ($736,578) ($642,223)
Total Capital $30,000 ($37,400) ($105,468) ($170,227) ($231,395) ($54,638) $125,545 $267 $159,242 $315,537 $278,617 $543,422 $637,777
Total Liabilities and Capital $30,000 $61,670 $85,939 $81,752 $106,269 $282,889 $447,950 $368,147 $493,608 $654,893 $579,353 $822,416 $892,539
Net Worth $30,000 ($37,400) ($105,467) ($170,227) ($231,395) ($54,638) $125,545 $267 $159,242 $315,537 $278,617 $543,422 $637,778

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
Telespace, Inc. telecommunications business plan appendix. TeleSpace, Inc. develops and markets programmable personal communications and unified messaging services for individuals and businesses.
\n