PLEASE CHECK DOCS ATTACHED TO KNOW THE BUSINESS
This week, share your financial controls, sales, and marketing controls, and other business controls appropriate for your business plan. Provide at least one from each element as it relates to your business plan. How would these controls help you create a competitive advantage over your competitors in the same market domain?
>Source Data & profits
)
/5/2 : Jason Ripley: 0 1 2 5 )
) / Number of years in life span
.00
Salvage Value : Jason Ripley: 0.00
.00
:
s
.00
$ 93.00 .00
25 9 & Loss:
$ 1,000.00 $ 1,000.00 $ 1,000.00 e.g., Paper rolls, pens/pencils, envelopes, printer paper etc.
155.28% (R&M) costs
expense e.g., Internet
expense or Mean borrowing costs.
3.61% : 5.00 $ 3,220.00 1% 1.00 $ 124.00 Cash Flow $ 223.00 2.61)
$ (362.50) $ (362.50) $ (362.50) $ (362.50) $ (362.50) $ (362.50) $ (362.50) $ (362.50) $ (362.50) $ (362.50) $ (362.50) $ (102.08) $ (102.08) $ (102.08) $ (102.08) $ (102.08) $ (102.08) $ (102.08) $ (102.08) $ (102.08) $ (102.08) $ (102.08) $ (64.33) $ (64.33) $ (64.33) $ (64.33) $ (64.33) $ (64.33) $ (64.33) $ (64.33) $ (64.33) $ (64.33) $ (64.33) $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ (285.17) $ (285.17) $ (285.17) $ (285.17) $ (285.17) $ (285.17) $ (285.17) $ (285.17) $ (285.17) $ (285.17) $ (285.17) $ (47.50) $ (47.50) $ (47.50) $ (47.50) $ (47.50) $ (47.50) $ (47.50) $ (47.50) $ (47.50) $ (47.50) $ (47.50) $ (332.67) $ (332.67) $ (332.67) $ (332.67) $ (332.67) $ (332.67) $ (332.67) $ (332.67) $ (332.67) $ (332.67) $ (332.67) Repayments
$ (10.80) $ (10.80) $ (10.80) $ (10.80) $ (10.80) $ (10.80) $ (10.80) $ (10.80) $ (10.80) $ (10.80) $ (10.80) Repayment
$ (0.25) $ (0.25) $ (0.25) $ (0.25) $ (0.25) $ (0.25) $ (0.25) $ (0.25) $ (0.25) $ (0.25) $ (0.25) $ (11.05) $ (11.05) $ (11.05) $ (11.05) $ (11.05) $ (11.05) $ (11.05) $ (11.05) $ (11.05) $ (11.05) $ (11.05) $ (1,185.12) $ (2,593.55) $ (4,002.31) $ (5,411.39) $ (6,820.78) $ (8,230.50) $ (9,640.54) $ (11,050.91) $ (12,461.60) $ (13,872.61) $ (15,283.94) Statement
$ 225.00 $ 3.43 $ 3.44 $ 3.45 $ 3.47 $ 3.48 $ 5.01 $ 5.06 $ 333.33 $ 333.33 $ 333.33 $ 333.33 $ 333.33 $ 333.33 $ 333.33 $ 333.33 $ 333.33 $ 333.33 $ 333.33 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 17.92 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ 0.04 $ (11.72) $ (11.74) $ (11.77) Net Profit $ (558.17) $ (558.49) $ (558.81) $ (559.13) $ (559.45) $ (559.77) $ (560.09) $ (560.42) $ (560.74) $ (561.06) $ (561.39) $ (561.71) May 5, 2021 $ 223.00 $ (16,695.61) $ – 0 $ 4,350.00 .00
$ 1,350.00 $ – 0 $ 8.85 .00
$ 332.00 .00
.00
$ 23.00 $ (106.66) Value 0.0210721711 (2023)
(2024)
Current Assets Fixed Assets .00
Current Liabilities Long-term debt Owners Equity Year 1 Year 2 Year 3 400 400 2 2 0 32 Column1 Year 1 Year 2 Year 3 1300 1300 Sale 6327.8711094991 638 Fixed Cost 400 400 0 2600 Variable cost 2 2 0 332 Sales volume Sales price 1300 1300 87 0
Business Plan
Giulia Seabra Southern States University BUS 480 08/13/2022 Business Plan Question A 1. Who will conduct the selling for your business, and have they been professionally trained to sell? The business will use personnel to sell the products to the public, and the personnel will have received the best training to handle the clients. 2. What selling methods will they employ? The personnel will employ the ideology of training to deliver the best to the people. 3. Will you use point-of-sale material – leaflets, brochures, or videos, for example? I will use point-sale materials such as brochures and leaflets to ensure that the people can easily understand the education. 4. Who will manage, monitor, and control your sales effort, and how will they do so? The product tracking will be done by properly packaging the products when the customers buy through the identified courier. 5. Describe the selling process, leading from an unaware prospect to a converted client, covering identification of decision makers, overcoming objections, gaining agreement, etc. The selling process will commence with identifying suitable places where the customers will not struggle. The second ideology for sales will include the identification of the distribution channel where there will be no intermediaries. The operation risks will be identified to ensure they are sorted out during the operation. The other idea is contacting the clients and the last part is after-sales services offered to the clients. 6. What procedures do you have for handling customer complaints? Various communication channels within the organization enable communication with the customers. The various communication channels will enable the customers to choose the best communication channel depending on the urgency of the complaints. 7. What incentives exist for people to meet sales targets, and how will you motivate them to do so? The products will have the best quality, motivating the clients to purchase from the business. Additionally, there will be frequent communication to notify the client of any dispatch to encourage them to purchase from us. 8. Who will direct, monitor and control your sales effort and what experience/skills do they have? The online group will monitor the sales, who will have great skills in dealing with the products and identifying the changes on the products. 9. How long is the process from becoming aware of your product or service to making the buying decision, receiving the product or service and finally paying for it? This will have an important bearing on your cash flow and initial sales forecast. The creation of awareness will be easily conducted through the online team to ensure that the people can easily access the products. 10. What sales volume and activity targets, such as calls per day, etc, have you set for each salesperson or selling method? I have set excellent sales volume and activity targets to ensure that most people can access products on time. 11. What processes will you use to ensure you are paid on time? I will ensure that all the products are delivered on time and that most activities are complete before the end of the payment period. QUESTION B 1. How much of your product or service do you plan to produce in-house? I am planning to produce high amounts of the products to ensure that most people can access the variety of the products. 2. If you are making a product, describe the production process; also explain how your principal competitors go about manufacturing. The production process will involve identifying the resources required for the production and getting the best labor to undertake the process. The required technology will also be collected to ensure that production output is achieved. 3. What plant and equipment will you need, what can it do, how much will it cost and where will you get it from? The plants’ aid will be used in producing the arousal sexual desire and other plants associated with producing sexual materials. The plants are good at producing mass products at a time and will enable the business to grow fast. The plant will be accessible from the market, and thus, it may cost $2450. 4. What bought-in materials and/or services will you need, where will you buy them from, and how much will they cost? The bought-in materials and services we will need will include laptops and other accessories and will be bought from the local markets to ensure that the cost of the products is reduced. 5. How will you equip your office? I will equip the office with the best technological materials to ensure that the sales and production tracking is appropriately conducted. The best expertise will be employed to run the office and ensure that the people are willing to access the customers. QUESTION C 1. Does your venture require a licence to operate? The venture requires a licence because it must pay the nation’s taxes. 2. Will you be holding data on customers, suppliers, and employees, and if so, what are the implications of the Data Protection Act on your plans? I will hold the data of the customers and suppliers to ensure that I can follow up on them when necessary. The idea implies that the data protection Act should guide the business to ensure that the data from the clients are closely protected. 3. Does your proposed advertising, both print, and website, comply with the various advertising regulations? The website-based advertising rooted in social media advertising is one of the best and always complies with the advertising regulations. 4. How will you handle refunds? When the refunds happen within the organization, I will be accepting the refunds to ensure that I protect the picture of the business. 5. Will you have to register for VAT, or could it be to your advantage to do so? I will have to register for VAT to ensure that the chances of the business being closed down because of tax evasion is worked out. 6. If you have to register for VAT, which is the best scheme for you? The best scheme for me to register for will be the VAT Annual Accounting Scheme to ensure that I will be handing over the taxes by the end of the year. 7. How much tax do you expect to have to pay? I intend to ensure that I pay the tax that correlates with the products I operate with. The VAT calculation will be based on the products I am operating with. 8. Will you have to collect and pay tax for any employees? The human resource manager within the business will be mandated to pay any employees’ taxes. 9. How much NI will you be responsible for paying? I will have to pay national insurance based on the amount that I gain from the business. If the weekly payment is $242 to $967, I will be mandated to pay 13.25%. 10. Have you incorporated the cost implications of these operating regulations in your financial forecasts? I have incorporated the cost implications of the operating regulations in the financial forecasts to ensure that most of the projected challenges are taken care of. It is always very important to ensure that the financial forecasts are taken with great care to eliminate failure cases. Giulia Seabra Southern States University BUS 480 08/07/22
Part 1
Marketing strategies
The business will implement the best and latest marketing strategies to create business awareness and also to market the business products. These market techniques show how our business is competitive as they present the uniqueness of our services and our products. The aim of using the strategies is to make my products and services stand out from those of our competitors. Social media marketing is the first marketing technique that will use to market our business. Our competitors are already using this strategy; however, the strategy has notes effective as it is supposed to be because of lack of creativity and innovation at the same time. Also, our competitors one line of business limit them in ensuring that they satisfy all the customers’ needs. The first innovation is the creation of a website that will enable clients to observe our services and products. This strategy is not new since our two identified major competitors have theirs; however, our website will differ from their as far as marketing is concerned. There are different techniques that we will use to drive huge traffic to the website and ensure that we got enough clients. First, we will optimize the website so that the clients will not have issues when navigating through the website. Second, we will implement analytics to collects information from the users and use the information to enhance their experience when using the site. Our second innovation is the social media marketing platform to achieve different social business needs. A study on the use of social media shows that about 60% of the population has accounts in different social media platforms. This number is high and should be utilized to achieve different needs of the organization. Apart from advertising, we will integrate social media communication channel with the organization website so that we can answer the clients queries in real time. Timely response to the client matters in marketing and since it is not possible to be always online, it is important that we integrate the chat functionality with our website. Apart from the technological innovation, we will also make use of the traditional marketing methods innovatively. Our business provides both products and services(education); therefore, blending them together will make our strategy stand out from those of our competitors that offer one line of service products.
Part 2
Business premises
Our business will make use of the online presence majorly to do sex education and training. The clients will have to attend an interactive session to be held at specific time. However, we will also have a local premise where our primary operations take place. The premises will also have sex products that will be delivered to the customers when they purchase them. Also, the premises will enable the customers to come and seek firsthand information when they need in our localized premises. A plan is in process to gain premises for the most preferred cost depending on our needs. Our plan is to have a premise that will not limit us in terms of space to carry out our business with no issue. Therefore, to get the most desirable place, we must first thing about the associated costs and how we meet that cost. We want the business to begin immediately; thus, we have gained a building on a mortgage that will be paid over a period. The current value of the offices for the business in the location is about $600 000. This is an amount that we will use to purchase the build through a mortgage from one lender. The identified building goes for slightly higher amount but will pay the $50, 000 amount on cash and gain the building through a mortgage for the remaining balance. This is the most preferred way since it will not drain us financially. The current rate for the mortgage is an annual of 5.4%. thus will require us to pay about $2770 monthly an amount that is most affordable.
Business Premises Rates
Since we are gaining the business premises, then we are going to incur some business premise rates that accrue on monthly and annually. The business will have to incur the land rates that the government requires of all lands owned by individuals and businesses. Apart from these rates, the business also will incur other expenses that will enable it to run effectively. For instance, insurance and electricity bills.
Insurance details
The business will be insured so that it is secured from any uncertain eventuality. We will incur three types of business insurance to protect the business from any loss that can come because of the losses linked to that insurance. The following are some of the insurance that business will take. Professional liability insurance–this is insurance that protects business from damages that come because of the negligence because of mistakes or failures. The cost of this insurance ranges from $a 1000 to $5000 depending on the insurance company that will be contracted. Property insurance–our business will have a different type of properties that has monitory value. This include the equipment, inventory, and furniture. The property insurance will insure these properties from any damage that might come. The premium for the insurance is calculated by the insurance company that is selected. Business Interruption insurance – since our business will operate in a physical location, some of interruption might come on the way, for instance, political issues and natural destruction. This will require used to insure the business to be compensated in case of the interruption.
Adequacy of the premises
The premises are adequate for now, considering our current target market. However, our projects suggest that the business will be good and we will need to expand in the future to accommodate the growth both physically and online. For the physical growth, the business will open other offices in different location from where they will serve our customers. For online growth, we will create additional sex education topics that will handle different topics preferred by the customers.
Finding business premises
We have not found the premises yet, but we are planning to identify suitable places where the customers will not struggle to find us. Also, as we stated earlier, we intended to own the premises rather than renting them out from other business or people. Owning the premises will allow us to have full control of the premises regarding the use and expansion. Distribution channel Our business will offer sex products and education. Therefore, we have no intermediaries between us and our clients. We sell to the directly. We will deliver our sex toys to customers through any currier service upon the purchase, while the education will be carried directly to the interest of individual upon subscribing for the service.
Operation risks
The business will not encounter any significant risk during operations. However, some of the risk that might happen can be managed easily. One of the risk is lack of personnel who will handle training and manufacturing the sex products.
Contact with customers
Our personnel that will come in contact with the customers must have received the best training regarding how they are supposed to handle the clients. For example, taking sex education requires people who understand and have been trained on how to carry the sex education training.
After-sales support and advice
The after sell support and advice applies only to our sex tools. A manual on how to use this product will be packaged together and delivered to the customers. Also, our team will make a follow up to the customer to ensure that customer is satisfied with the product. Finally, all customers that purchase the products will get free sex education training that will be availed through our website. This is the strategy that we will use to keep our customer updated with new products and services that they may keep getting them from our company.
Tracking the products
Most of the products that we will sell will be readily available. Therefore, when a customer purchases them, they will be packaged and delivered through our identified courier. for the customer satisfaction, we will select courier service that will enable the customer to monitor the products until they are delivered.
Communication with the organization
There are different modes that we have selected to enable used to communicate with our customers. The various communication channels will allow the customers to select their most preferred channel depending on the urgency of the information. We will have a phone number that will be available 24/7. Therefore, the customer will use it to connect with us whenever they have an issue or want to relay important information to our team. Email is the second mode of communication that will be implemented in the organization. It will be used for official clients will like to take with the organization. For example, notify the client on the dispatch of the merchandize and also on the training information for the case of training.
Quality matters
Our products and services must meet the required quality. Ensuring that the products have the Right quality is one technique that we will use to difference our products and services from those of our competitors. How are we going to ensure the highest quality standards? By setting quality department that monitor the quality of the products and training. Anything that does not meet the setting quality standards will not be allowed to go to the market. This strategy will allow us to maintain customer trust.
Business visibility
Through the comparative analysis of the web performance, we observed that two websites of our two competitors do not rank as expected. This is a sign that they do not mind about their online presence and thus give us an opportunity to outsmart them in the business. We will have our website optimized so that it ranks well in the search engine. Also, we will optimize the website for speed and also responsiveness so that the clients will not have a hard time using the website.
Website domain name
The domain name of our website will go hand in hand with the name of the business. This will enable the customers to easily search and identify the website. It is also important to make sure that the domain name goes well with the business theme of the business as most customers are likely to such certain keywords that will appear in the website domain name. From the critical analysis and research of the best domain name, the “sexeduhub.com” suits our websites because our business provides sex education and sex products. The domain name is also easy to remember and thus our customers will always have a simple time searching and navigating through the website.
Submission of services
Through our website is possible that customers could easily submit services to the organization. Our website will have an integrated form that allows the customers to submit their information or message. The team responsible will always respond to the massage at an appropriate time in order to convert the customer. We will test all the communication channels integrated into the system to ensure that they are all working and efficiently delivers message to the organization.
Social media review
There are many social media channels that are in existent currently. However, the number of users in each differs depends on the preference of the social media. The business will have to use the mostly used social media platform to reach the most of the clients. According to our analysis we have established that face is most widely used social media and we expect using more to get our clients. Also, Facebook is ranking the top in the number of marketing strategies we can use to sell our products. Apart from Facebook will also use twitter and Instagram sparingly because they do not command a high number of users as compared to Facebook. However, the integration with our website will ensure any post appearing in our social media also appears on our website.
Tacking and analyzing the web traffic
We will use google analytics to track our website traffic. This will give us an opportunity to see our performance as far as the web performance is concerned. Also, analyzing the traffic will give us insights on the type of services and products that are performing well.
Business Idea
Giulia Seabra Southern States University 07/24/22
In relation to Porter’s five forces, the business exhibits the threat of new entrants into the market. In essence, the business is a new entrant and may have to face stiff competition from new entrants who may be interested to engage in the business. Moreover, the business has an issue with the bargaining power of the customers, as many customers would view the business as not experienced enough in handling sexual education in tantra and sensory sex. Another advantage that the business can expand on in the business plan is the integration of the sex industry through offering discounts and free tconsultation with therapists and sexologists to first-time customers. Specifically, free therapy for new customers will enhance the market share of the business, thereby leading to high-profit margins, as well as expanding the market share of the business. In regard to strategic positions under consideration in the industry, many operators are projected towards differentiation and innovation. As such., every competitor in the market is striving to maintain the customers by coming up with service innovation and product innovation to enhance profitability, as well as to maintain the market share. Further, the business will be established under the strategic position of differentiation. Product differentiation, as well as service differentiation, is very key and vital in enhancing growth for any business. As such, the business will come with a unique experience of lessons, as well as free consultation for first-time learners, thereby leading to a better performance in the industry. The proposition of the plan was greatly inspired by the desire to engage in sexual education., which is not only beneficial to couples but also for young adults. The fact that every person is interested in getting to know the issues related to sex makes me believe that the business will succeed. The mission of the business is to provide customers and lovers with an intimate experience during intimacy. On the same note, the vision of the business is to grow into an organization that enables various individuals to attain proper communication, sexual harmony, respectful relationships, and self love as well as mindfulness during intimacy, thereby creating an enabling environment for intimacy. Furthermore, the short-term objectives of the business include attaining a transformative pleasurable experience, whereas the long-term objectives include creating awareness in regard to mindful and harmonical sex, overcoming sexual misconceptions, and promoting communication between partners during intimacy.
2
Company Name:
SexLab
Opening Day of Business (Year
1
5
0
Insert start date for business Format = year-month-day so 21-1-1 for Jan 1, 2021
3
4
6
7
8
9
10
11
Closing Day of Business (
Year 1
5/5/21
: Jason Ripley:
Insert year end date for business in format year-month-day, so 21-12-31 for Dec 31, 2021
Calculating Depreciationi Expense:
Startup Financing:
Straight Line technique. Depreciation expense = (Original Cost –
Salvage
Value
Initial Capital invested
$ 2,
400
Item
Purchase Price
Usefull Life
Depreciation Expense
Additional investment from sole-proprietorship Stakeholders
$
32
1.00
Office Acccessories, Electronics e.g., Monitors, Displays
$ 3,220.00
$ 3,10
5.00
13.00
$ 8.85
Investment from other Managerial Staff/ Board Members/ Board Directors
$ 2,313.00
Light/ Design Equipment
$ 2,370.00
$ 195.00
9.00
$ 241.67
Capital from Financial Insitutions, Grants, Loans or Government
$ 124.00
This will sum the two cells below: Short Term + Long Term debt
Machines
$
90
$ 700.00
11.00
$ 18.18
Short Term Debt (line of credit, notes payable etc.)
$ 93.00
Raw materials
$ 1,200.00
$ 1,
150
14.00
$ 3.57
Long Term Debt Long Term Loans etc.
$ 23.00
Startup
Expenses
Cast for retrofit or renovating buildings or leased space?
$ 44.00
Sale
Cost of purchased Equipemnt?
$ 123.00
Cost of purchased Furniture (tables/chairs), Public Address Systems.
$ 234.00
Cost of Purchased Office Stationeries, Computers
$
332
Cost of Advanced Marketing & Advertising?
$ 89.00
Cost of Operational Licenses to operate, or Legal fees
Cost of Purchased Inventory
$ 1
25
Calculation of the Total sales:
Mischallenous Costs
$ 132.00
Cost of Purchasing/Hiring delivery vehicles
$ 259.00
Variable 1 (covers, $sales/hr, REVPAR etc.)
Variable 2 (Labor output$/cover, # hours, # rooms etc.)
Total Sales
Cash reserve for short term debt or emergency
$ 223.00
$ 225.00
Outstanding
Accounts Payable
$ 922.00
Profit
Labour Costs
Sales $ 225.00
What salaries will you pay your managers (and owners)? These are fixed costs and do not change based on revenue, you incur them
Average, or expected annual growth rate for Industry sales?
2.00%
even when your business is closed. Your Labour costs for the rest of your employees however are considered variable, because you
Mean rate of returns & Discounts for Industry.
1.52%
alter them depending on business volumes.
Mean price volatility of item
2.2
1%
Annual Salary
Mean profitability of items
3.25%
Manager 1
$ 1,000.00
Salaries for Executive Staff?
$ 4,000.00
Manager 2
Employee Compensation cost
155.28%
Manager 3
Monthly costs
$ 17.92
Manager 4
Office Expenses
12.89%
Ongoing marketing budget
3.45%
Industry average variable labour cost
Repairs & Maintenance
3.61%
Utilities
4.85%
Rent/Lease Costs
Licence and other fees include things like a business licence, a liquor licence, consulting/accounting/legal fees.
5.12%
If you are not purchasing your physical location, then you will likely be leasing a space. Lease costs are typically based on square
Interest
footage (or square meters). The cost per square foot will be different depending on where you plan to open your business. Use
Mean Corporate tax rate for business operation.
2.14%
sources such as www.realtor.ca, or search for commercial leasing companies in the area you are planning your virtual business.
Cash Flow
Accounts receivable i.e.credit one willing that affects your cash flow position.
$ 4,350.00
Industry average per square foot cost
$ 43.00
Total value of inventory expected at the end of the year.
$ 1,350.00
Number of square feet required
$ 215.00
Annual Lease Costs
Additional purchases e.g maintenance, purchases:
$ 250.00
Electronics e.g., Monitors, PhonesDisplays
Calculating Interest Expense
Camera Light/ Design Equipment
$ 202.00
Interest Rate
Length of Loan (yrs)
Amount Borrowed
Interest Expense (per month)
Machines
$ – 0
$ 0.10
$ (124.00)
Raw Materials
$ 570.00
Based on these numbers, your monthly payment will be:
$10.91
Creditor’s Payback @end of the year.
$ 150.00
Short term debts & Notes payable balance for end of the year.
$ 90.00
SexLab
Cash Flow
January, 2020
February, 2020
March, 2020
April, 2020
May, 2020
June, 2020
July, 2020
August, 2020
September, 2020
October, 2020
November, 2020
December, 2020
Cash Balance at Beginning of Month
$ (1,185.12)
$ (2,593.55)
$ (4,002.31)
$ (5,411.39)
$ (6,820.78)
$ (8,230.50)
$ (9,640.54)
$ (11,050.91)
$ (12,461.60)
$ (13,
87
$ (15,283.94)
Cash Flow From Operating Activities
Changes in accounts receivables
$ (362.50)
Changes in inventory
$ (102.08)
Changes in accounts payable
$ (64.33)
Changes in depreciation
$ 22.69
Net Profit
$ (558.17)
$ (558.49)
$ (558.81)
$ (559.13)
$ (559.45)
$ (559.77)
$ (560.09)
$ (560.42)
$ (560.74)
$ (561.06)
$ (561.39)
$ (561.71)
Total Changes in Cash from Operations
$ (1,064.40)
$ (1,064.71)
$ (1,065.03)
$ (1,065.36)
$ (1,065.68)
$ (1,066.00)
$ (1,066.32)
$ (1,066.64)
$ (1,066.97)
$ (1,067.29)
$ (1,067.61)
$ (1,067.94)
Cash Flow from Investing Activities
Capital Expenditures – New Equipment
$ (285.17)
Capital Expenditures – New Vehicles
$ (47.50)
Total Changes in Cash from Investing
$ (332.67)
Cash Flow from Financing Activities
Long Term Notes Payable
$ (10.80)
Short Term Notes Payable
$ (0.25)
Total Changes in Cash from Financing
$ (11.05)
Cash Balance at End of Month
$ (16,695.61)
Income
SexLab
Income Statement for Year Ending:
May 5, 2021
Income May, 2020 June, 2020 July, 2020 August, 2020 September, 2020 October, 2020 November, 2020 December, 2020
January, 2021
February, 2021
March, 2021
April, 2021
Gross Sales
$ 225.38
$ 225.75
$ 226.13
$ 226.50
$ 226.88
$ 227.26
$ 227.64
$ 228.02
$ 228.40
$ 228.78
$ 229.16
Less Returns & Discounts
$ 3.42
$ 3.43
$ 3.44
$ 3.45
$ 3.46
$ 3.47
$ 3.48
Net Sales
$ 221.58
$ 221.95
$ 222.32
$ 222.69
$ 223.06
$ 223.43
$ 223.81
$ 224.18
$ 224.55
$ 224.93
$ 225.30
$ 225.68
Cost of Goods Sold:
Sales within U.S
$ 4.97
$ 4.98
$ 4.99
$ 5.00
$ 5.01
$ 5.02
$ 5.03
$ 5.04
$ 5.05
$ 5.06
Sales outside U.S
$ 7.31
$ 7.32
$ 7.34
$ 7.35
$ 7.36
$ 7.37
$ 7.39
$ 7.40
$ 7.41
$ 7.42
$ 7.44
$ 7.45
Gross Profit
$ 209.30
$ 209.64
$ 209.99
$ 210.34
$ 210.69
$ 211.04
$ 211.40
$ 211.75
$ 212.10
$ 212.46
$ 212.81
$ 213.16
Expenses
Fixed Labour Cost (manager salaries)
$ 333.33
Variable Labour Cost
$ 349.38
$ 349.96
$ 350.54
$ 351.13
$ 351.71
$ 352.30
$ 352.89
$ 353.48
$ 354.06
$ 354.65
$ 355.25
$ 355.84
Rent (Lease)
Office Expenses
$ 29.00
$ 29.05
$ 29.10
$ 29.14
$ 29.19
$ 29.24
$ 29.29
$ 29.34
$ 29.39
$ 29.44
$ 29.49
$ 29.53
Marketing Expense
$ 7.77
$ 7.79
$ 7.80
$ 7.81
$ 7.83
$ 7.84
$ 7.85
$ 7.86
$ 7.88
$ 7.89
$ 7.90
$ 7.92
Repairs & Maintenance
$ 8.12
$ 8.14
$ 8.15
$ 8.16
$ 8.18
$ 8.19
$ 8.20
$ 8.22
$ 8.23
$ 8.25
$ 8.26
$ 8.27
Utilities
$ 10.92
$ 10.94
$ 10.95
$ 10.97
$ 10.99
$ 11.01
$ 11.03
$ 11.05
$ 11.06
$ 11.08
$ 11.10
$ 11.12
Licenses & Other Fees
$ 0.00
Total Operating Expenses
$ 756.45
$ 757.12
$ 757.80
$ 758.48
$ 759.15
$ 759.83
$ 760.52
$ 761.20
$ 761.88
$ 762.56
$ 763.25
$ 763.94
EBITDA
$ (547.15)
$ (547.48)
$ (547.80)
$ (548.13)
$ (548.46)
$ (548.79)
$ (549.12)
$ (549.45)
$ (549.78)
$ (550.11)
$ (550.44)
$ (550.77)
Depreciation Expense $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69 $ 22.69
Interest
$ 0.04
Taxes
$ (11.71)
$ (11.72)
$ (11.73)
$ (11.74)
$ (11.75)
$ (11.76)
$ (11.77)
$ (11.78)
$ (11.79)
Balance Sheet
SexLab
Balance Sheet As At:
May 5, 2020
Current Assets
Cash and Cash Equivalents
Accounts Receivable
Inventories
$
125
Total Current Assets
$ 348.00
$ (10,995.61)
Fixed Assets
Electronics e.g., Monitors, PhonesDisplays $ 123.00
$ 3,343.00
Less Accumulated Depreciation
Camera Light/ Design Equipment $ 234.00
$
436
Less Accumulated Depreciation $ – 0 $ 241.67
Machines
$ 332.00
Less Accumulated Depreciation $ – 0 $ 18.18
Raw Materials $ 259.00
$
829
Less Accumulated Depreciation $ – 0 $ 3.57
Total Fixed Assets
$ 948.00
$ 4,667.73
Total Assets
$ 1,296.00
$ (6,327.87)
Current Liabilities
Accounts Payable $ 922.00 $ 150.00
Short Term Notes Payable $ 93.00 $ 90.00
Total Current Liabilities
$ 1,015.00
$
240
Long-term debt
Long Term Notes Payable $ 23.00
$ (106.66)
Total Long Term Debt
Total Liabilities
$ 1,038.00
$ 133.34
Owners Equity
Owners Equity/Partnership Equity/Retained Earnings
$ 258.00
$ (6,461.21)
Data Summary
Metric
Debt-Equity Ratio
0.0210721711
Debt Ratio
Return on Assets
0.0884870148
Gross Profit Margin
0.9727
Cash Ratio
-69.56502101
Current Ratio
-45.81502101
Balance Sheet (2)
BALANCE SHEET
Year 1 (2022)
Year 2
Year 3
Cash and Cash Equivalents $ 223.00
16695.6050422331
$ 33,168.21
Accounts Receivable $ – 0
4350
$ 8,700.00
Inventories $ 125.00
1350
$ 2,575.00
Total Current Assets $ 348.00
10995.6050422331
$ 21,643.21
Electronics e.g., Monitors, PhonesDisplays $ 123.00
3343
$ 6,563.00
Less Accumulated Depreciation $ – 0
8.8461538462
$ 17.69
Camera Light/ Design Equipment $ 234.00 436
$
638
Less Accumulated Depreciation $ – 0
241.6666666667
$ 483.33
Machines $ 332.00 332 $ 332.00
Less Accumulated Depreciation $ – 0
18.1818181818
$ 36.36
Raw Materials $ 259.00 829
$ 1,399.00
Less Accumulated Depreciation $ – 0
3.5714285714
$ 7.14
Total Fixed Assets $ 948.00
4667.7339327339
$ 8,387.47
Total Assets $ 1,296.00
6327.8711094991
$ 11,359.74
Accounts Payable $ 922.00 150
$ (622.00)
Short Term Notes Payable $ 93.00 90
$ 87.00
Total Current Liabilities $ 1,015.00 240
$ (535.00)
Long Term Notes Payable $ 23.00
106.6580173796
$ 190.32
Total Long Term Debt $ 23.00 106.6580173796 $ 190.32
Total Liabilities $ 1,038.00
133.3419826204
$ (771.32)
Owners Equity/Partnership Equity/Retained Earnings $ 258.00
6461.2130921195
$ 12,664.43
Break-Even Analysis
Column1
Sale 125 1350
2575
BP
600
4000
Fixed Cost
21643.2100844662
1300
Variable cost
Changes in sales Volume
Sales volume
2.962962963
1.5533980583
Sales price
17.6923076923
1296
11359.7422189982
Revenue (Total Sales)
41600
3851.8518518518
Total cost (FC+VC)
2600
483.3333333333
Profit
39000
1251.8518518518
3.3950617284
0.6953365396
0.387332733
Break Even Quantities
1.1428571429
-2.8571428571
36.3636363636
Revenue (Total Sales)
4413.5802469136
903.9375014155
-535
Total cost (FC+VC) 2600 2600 0
Profit
1813.5802469136
-1696.0624985845
Break Even Quantities
-5.612244898
-0.2104106962
190.3160347592
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read moreOur specialists are always online to help you! We are available 24/7 via live chat, WhatsApp, and phone to answer questions, correct mistakes, or just address your academic fears.
See our T&Cs