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 p
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
| Company Name: | SexLab | ||||||||||||
| Opening Day of Business (Year 1) | 5/5/20 : Jason Ripley: Insert start date for business Format = year-month-day so 21-1-1 for Jan 1, 2021 |
0 | 1 | 2 | 3 | 4 | 5 | 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) / Number of years in life span | ||||||||||||
| Initial Capital invested | $ 2,400.00 | Item | Purchase Price | Salvage Value | Usefull Life | Depreciation Expense | |||||||
| Additional investment from sole-proprietorship Stakeholders | $ 321.00 | Office Acccessories, Electronics e.g., Monitors, Displays | $ 3,220.00 | $ 3,105.00 | 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 : Jason Ripley: This will sum the two cells below: Short Term + Long Term debt |
Machines | $ 900.00 | $ 700.00 | 11.00 | $ 18.18 | |||||||
| Short Term Debt (line of credit, notes payable etc.) | $ 93.00 | Raw materials | $ 1,200.00 | $ 1,150.00 | 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 | Sales | |||||||||||
| Cost of purchased Equipemnt? | $ 123.00 | ||||||||||||
| Cost of purchased Furniture (tables/chairs), Public Address Systems. | $ 234.00 | ||||||||||||
| Cost of Purchased Office Stationeries, Computers | $ 332.00 | ||||||||||||
| Cost of Advanced Marketing & Advertising? | $ 89.00 | ||||||||||||
| Cost of Operational Licenses to operate, or Legal fees | $ 93.00 | ||||||||||||
| Cost of Purchased Inventory | $ 125.00 | 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 | 25 | 9 | $ 225.00 | |||||||||
| Outstanding Accounts Payable | $ 922.00 | ||||||||||||
| Profit & Loss: | 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 | 2.21% | Annual Salary | |||||||||||
| Mean profitability of items | 3.25% | Manager 1 | $ 1,000.00 | ||||||||||
| Salaries for Executive Staff? | $ 4,000.00 | Manager 2 | $ 1,000.00 | ||||||||||
| Employee Compensation cost | 155.28% | Manager 3 | $ 1,000.00 | ||||||||||
| Monthly costs | $ 17.92 | Manager 4 | $ 1,000.00 | ||||||||||
| Office Expenses e.g., Paper rolls, pens/pencils, envelopes, printer paper etc. | 12.89% | ||||||||||||
| Ongoing marketing budget | 3.45% | Industry average variable labour cost | 155.28% | ||||||||||
| Repairs & Maintenance (R&M) costs | 3.61% | ||||||||||||
| Utilities expense e.g., Internet | 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 expense or Mean borrowing costs. | 3.61% | 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 | 5.00 | $ 215.00 | Annual Lease Costs | ||||||||
| Additional purchases e.g maintenance, purchases: | $ 250.00 | ||||||||||||
| Electronics e.g., Monitors, PhonesDisplays | $ 3,220.00 | Calculating Interest Expense | |||||||||||
| Camera Light/ Design Equipment | $ 202.00 | Interest Rate | Length of Loan (yrs) | Amount Borrowed | Interest Expense (per month) | ||||||||
| Machines | $ – 0 | 1% | 1.00 | $ 124.00 | $ 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 | ||||||||||||
Cash Flow
| 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 | $ 223.00 | $ (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) |
| Cash Flow From Operating Activities | ||||||||||||
| Changes in accounts receivables | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) | $ (362.50) |
| Changes in inventory | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) | $ (102.08) |
| Changes in accounts payable | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) | $ (64.33) |
| Changes in depreciation | $ 22.69 | $ 22.69 | $ 22.69 | $ 22.69 | $ 22.69 | $ 22.69 | $ 22.69 | $ 22.69 | $ 22.69 | $ 22.69 | $ 22.69 | $ 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) | $ (285.17) | $ (285.17) | $ (285.17) | $ (285.17) | $ (285.17) | $ (285.17) | $ (285.17) | $ (285.17) | $ (285.17) | $ (285.17) | $ (285.17) |
| Capital Expenditures – New Vehicles | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) | $ (47.50) |
| Total Changes in Cash from Investing | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) | $ (332.67) |
| Cash Flow from Financing Activities | ||||||||||||
| Long Term Notes Payable Repayments | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) | $ (10.80) |
| Short Term Notes Payable Repayment | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) | $ (0.25) |
| Total Changes in Cash from Financing | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) | $ (11.05) |
| Cash Balance at End 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) | $ (13,872.61) | $ (15,283.94) | $ (16,695.61) |
Income Statement
| 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 | $ 225.00 | $ 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 | $ 3.43 | $ 3.44 | $ 3.44 | $ 3.45 | $ 3.45 | $ 3.46 | $ 3.47 | $ 3.47 | $ 3.4
Collepals.com Plagiarism Free Papers Are you looking for custom essay writing service or even dissertation writing services? Just request for our write my paper service, and we'll match you with the best essay writer in your subject! With an exceptional team of professional academic experts in a wide range of subjects, we can guarantee you an unrivaled quality of custom-written papers. Get ZERO PLAGIARISM, HUMAN WRITTEN ESSAYS Why Hire Collepals.com writers to do your paper? Quality- We are experienced and have access to ample research materials. We write plagiarism Free Content Confidential- We never share or sell your personal information to third parties. Support-Chat with us today! We are always waiting to answer all your questions.  All Rights Reserved Terms and Conditions |