RQM Technologies tracking device maker business plan appendix. RQM Technologies (RQM) is a start-up company which will develop and distribute miniaturized Personal Locator Devices.

RQM Technologies

Start your own business plan »

Tracking Device Maker 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
Family Consumers 0% $0 $0 $0 $35,000 $45,000 $50,000 $60,000 $60,000 $65,000 $70,000 $75,000 $80,000
Channel Sales to OEMs 0% $0 $0 $0 $60,000 $70,000 $70,000 $70,000 $75,000 $75,000 $85,000 $50,000 $50,000
Businesses 0% $0 $0 $0 $14,000 $16,000 $18,000 $20,000 $23,000 $25,000 $27,500 $30,000 $33,000
Military 0% $0 $0 $0 $0 $0 $0 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Political 0% $0 $0 $0 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Total Sales $0 $0 $0 $159,000 $181,000 $188,000 $225,000 $233,000 $240,000 $257,500 $230,000 $238,000
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
Chipset $0 $0 $0 $55,650 $63,350 $65,800 $78,750 $81,550 $84,000 $90,125 $80,500 $83,300
Programming $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Packaging $0 $0 $0 $23,850 $27,150 $28,200 $33,750 $34,950 $36,000 $38,625 $34,500 $35,700
Subtotal Direct Cost of Sales $0 $0 $0 $79,500 $90,500 $94,000 $112,500 $116,500 $120,000 $128,750 $115,000 $119,000
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
Steven M. Bloome (Pres/CEO) 0% $7,500 $7,500 $7,500 $7,500 $7,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500 $8,500
Andrew J. Siska (CTO) 0% $7,500 $7,500 $7,500 $7,500 $7,500 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $10,000
CEO 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CFO 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Reception/Secretarial 0% $0 $0 $0 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Total People 2 2 2 3 3 3 3 3 3 3 3 3
Total Payroll $15,000 $15,000 $15,000 $17,500 $17,500 $19,000 $19,000 $19,000 $19,000 $19,000 $19,000 $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 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%
Long-term Interest Rate 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50% 8.50%
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 $0 $0 $0 $159,000 $181,000 $188,000 $225,000 $233,000 $240,000 $257,500 $230,000 $238,000
Direct Cost of Sales $0 $0 $0 $79,500 $90,500 $94,000 $112,500 $116,500 $120,000 $128,750 $115,000 $119,000
Other Costs of Goods $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $79,500 $90,500 $94,000 $112,500 $116,500 $120,000 $128,750 $115,000 $119,000
Gross Margin $0 $0 $0 $79,500 $90,500 $94,000 $112,500 $116,500 $120,000 $128,750 $115,000 $119,000
Gross Margin % 0.00% 0.00% 0.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 50.00%
Expenses
Payroll $15,000 $15,000 $15,000 $17,500 $17,500 $19,000 $19,000 $19,000 $19,000 $19,000 $19,000 $21,000
Sales and Marketing and Other Expenses $0 $0 $12,500 $16,000 $17,500 $20,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertising & Marketing Collateral $20,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000 $25,000
Industrial Design $5,357 $5,357 $5,357 $5,357 $5,357 $5,357 $5,357 $5,357 $5,357 $5,357 $5,357 $5,357
Rent $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900
Telephone $500 $500 $600 $600 $750 $750 $750 $50 $750 $750 $750 $750
Utilities $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Insurance $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Payroll Taxes $3,200 $3,200 $3,200 $4,400 $4,400 $4,400 $4,400 $4,400 $4,400 $4,400 $4,900 $4,900
Company Vehicles and related expenses 15% $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400 $1,400
Trade Shows & Events $0 $0 $0 $0 $15,000 $15,000 $0 $0 $0 $0 $0 $0
Total Operating Expenses $49,057 $54,057 $66,657 $73,857 $90,507 $94,507 $84,507 $83,807 $84,507 $84,507 $85,007 $87,007
Profit Before Interest and Taxes ($49,057) ($54,057) ($66,657) $5,643 ($7) ($507) $27,993 $32,693 $35,493 $44,243 $29,993 $31,993
EBITDA ($49,057) ($54,057) ($66,657) $5,643 ($7) ($507) $27,993 $32,693 $35,493 $44,243 $29,993 $31,993
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($14,717) ($16,217) ($19,997) $1,693 ($2) ($152) $8,398 $9,808 $10,648 $13,273 $8,998 $9,598
Net Profit ($34,340) ($37,840) ($46,660) $3,950 ($5) ($355) $19,595 $22,885 $24,845 $30,970 $20,995 $22,395
Net Profit/Sales 0.00% 0.00% 0.00% 2.48% 0.00% -0.19% 8.71% 9.82% 10.35% 12.03% 9.13% 9.41%
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 $0 $79,500 $90,500 $94,000 $112,500 $116,500 $120,000 $128,750 $115,000 $119,000
Cash from Receivables $0 $0 $0 $0 $2,650 $79,867 $90,617 $94,617 $112,633 $116,617 $120,292 $128,292
Subtotal Cash from Operations $0 $0 $0 $79,500 $93,150 $173,867 $203,117 $211,117 $232,633 $245,367 $235,292 $247,292
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 $0 $79,500 $93,150 $173,867 $203,117 $211,117 $232,633 $245,367 $235,292 $247,292
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 $15,000 $15,000 $15,000 $17,500 $17,500 $19,000 $19,000 $19,000 $19,000 $19,000 $19,000 $21,000
Bill Payments $645 $19,457 $23,134 $38,105 $223,353 $175,525 $174,323 $206,380 $195,665 $200,577 $215,746 $175,684
Subtotal Spent on Operations $15,645 $34,457 $38,134 $55,605 $240,853 $194,525 $193,323 $225,380 $214,665 $219,577 $234,746 $196,684
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 $50,000
Subtotal Cash Spent $15,645 $34,457 $38,134 $55,605 $240,853 $194,525 $193,323 $225,380 $214,665 $219,577 $234,746 $246,684
Net Cash Flow ($15,645) ($34,457) ($38,134) $23,895 ($147,703) ($20,658) $9,793 ($14,264) $17,969 $25,790 $546 $608
Cash Balance $333,655 $299,199 $261,065 $284,960 $137,257 $116,599 $126,392 $112,129 $130,097 $155,887 $156,433 $157,041
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 $349,300 $333,655 $299,199 $261,065 $284,960 $137,257 $116,599 $126,392 $112,129 $130,097 $155,887 $156,433 $157,041
Accounts Receivable $0 $0 $0 $0 $79,500 $167,350 $181,483 $203,367 $225,250 $232,617 $244,750 $239,458 $230,167
Inventory $0 $0 $0 $0 $87,450 $99,550 $103,400 $123,750 $128,150 $132,000 $141,625 $126,500 $130,900
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $349,300 $333,655 $299,199 $261,065 $451,910 $404,157 $401,482 $453,509 $465,529 $494,714 $542,262 $522,392 $518,108
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 $349,300 $333,655 $299,199 $261,065 $451,910 $404,157 $401,482 $453,509 $465,529 $494,714 $542,262 $522,392 $518,108
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 $18,695 $22,079 $30,605 $217,500 $169,751 $167,431 $199,863 $188,998 $193,338 $209,916 $169,051 $192,371
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 $18,695 $22,079 $30,605 $217,500 $169,751 $167,431 $199,863 $188,998 $193,338 $209,916 $169,051 $192,371
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $18,695 $22,079 $30,605 $217,500 $169,751 $167,431 $199,863 $188,998 $193,338 $209,916 $169,051 $192,371
Paid-in Capital $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
Retained Earnings ($100,700) ($100,700) ($100,700) ($100,700) ($100,700) ($100,700) ($100,700) ($100,700) ($100,700) ($100,700) ($100,700) ($100,700) ($150,700)
Earnings $0 ($34,340) ($72,180) ($118,840) ($114,890) ($114,895) ($115,249) ($95,654) ($72,769) ($47,924) ($16,954) $4,041 $26,436
Total Capital $349,300 $314,960 $277,120 $230,460 $234,410 $234,406 $234,051 $253,646 $276,531 $301,376 $332,346 $353,341 $325,736
Total Liabilities and Capital $349,300 $333,655 $299,199 $261,065 $451,910 $404,157 $401,482 $453,509 $465,529 $494,714 $542,262 $522,392 $518,108
Net Worth $349,300 $314,960 $277,120 $230,460 $234,410 $234,405 $234,051 $253,646 $276,531 $301,376 $332,346 $353,341 $325,736

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
RQM Technologies tracking device maker business plan appendix. RQM Technologies (RQM) is a start-up company which will develop and distribute miniaturized Personal Locator Devices.
\n