Details.docx

Deliverable

Semester

:

Summer

Year

:

2021

Course Title

:

BUSINESS ORGANIZATION AND MANAGEMENT

Course Code

:

BUS 250

Instructor(s)

:

JOANNA RAICHOUNI

(Includes names of all instructors teaching this course)

Submission Date

:

To be completed by the student

Student Name

:

Fawaz algharabally 88662

Student Name

Essa al- harbi 91485

Student Name

Student Name

Student Name

Student ID

:

Department

:

Major

:

Section

:

Integrity Statement

:

“I affirm that I completed my assignment on my own abiding by the rules in ACM Student Handbook. I did not receive any external help, use any unlawful resources or commit plagiarism.”

Signature

:

Important Notes:

· Any attempt at plagiarism will be reported. All ACM handbook academic misconduct rules will be applied.

· It is the responsibility of the student to submit this online exam paper to the instructed online platform (Moodle, Turnitin)

Business Plan

1. SWOT ANALYSIS

a. conduct the SWOT analysis for your company

Strengths:

-Excellent one on one service

-Very high gross margin

-Limited start up risk

Weaknesses:

-Limited awareness on bridal packages

-the shop is a new brand

-Small size and staff

Opportunities:

-wide market unaffected by recession

-we are currently in wedding season

-Extension of other services

Threats:

-Limited population

-Inflation is another threat to our business in the nation

-Social change and changing values in the business

2. COMPETITORS AND COMPETITIVE STRATEGY

a. List at least two competitors.

Henry’s Bridal Boutique

Dreams Bridal Boutique

b. Describe your competitive strategy. Explain.

Broad differentiation strategy which involves building a business which tends to be different in a way from the firm’s competitors. It is applied to the industry and it will applied to a wide range of clients. The firms seeks to have products that impress a wide range of buyers by differentiating (animitevabg, 2020).

c. Identify your competitive advantage.

We provide high quality products. We as well pushed the limits of the items and as well positioned the firm to become a necessity by advertising campaigns as well as product placement. We as well provide extra services like providing attires to the mother of the groom and bride as well as the maids. This is so unique since our competitors do not provide these services.

3. ORGANIZATIONAL CULTURE

a. Describe organizational culture of your company by identifying values and beliefs of the founders

As a bridal shop we mainly value the experience of our clients. We major on meeting the needs of the clients. We believe in offering clients with quality services at an affordable price. We as well major on meeting our employees’ needs.

b. What values will be the core one?

Our core values are based on our belief, that love is generosity, full and rich as well as multifaceted and this demanding duration, excellence is acceptable. We aim at providing this to our clients. We as major on creating a memorable as well as pleasant experience for all the individuals that shop.

4. ORGANIZATIONAL CHART

a. create organizational chart

i. identify departments

Manager

PR specialist

Customer relations coordinator

Account executive

Receptionist

Digital marketer

Retail merchandiser

Merchandising Executive

Financial executive

Operational Executive

Marketing Executive

b. Afterwards, describe the structure

i. Type of organizational structure is functional, divisional, matrix or simple

It is a functional organizational structure, individuals that do similar roles are grouped together in regard to specialty.

ii. Span of control is narrow or wide? Explain why

It is a wide span of control. This is because it has a wide span of control which allows managers to have direct reports. It has a number of managers and maintain easy delegation of roles.

iii. Decision making-who will make decisions your organization?

Our decisions will be decentralized. In order to enhance the effectiveness and reliability of the organization, I will ensure that each person in the organization contributes in the decision making process. This will aid in ensuring that we make decisions that fit each person in the firm. This will aid in motivating our employees and improving its productivity (Vantreappen, & Wirtz, 2017).

5. FINANCIAL PLAN

Imagine that you will get 50 000KD from an investor from an investor for your startup. How will you allocate the money?

1. Create a table and identify the initial expenses

ITEMS

AMOUNT

1.Rent

10,000KD

2. Fixtures

1,000 KD

3. Initial stock

25, 000KD

4. Insurance

4,500KD

5. Advertising

5, 000 KD

6. Décor

4,500 KD

Total

50, 000 KD

References

Animitevabg. (2020). 13 Amazing Differentiation Strategy Examples (in 2021). Retrieved from https://mktoolboxsuite.com/differentiation-strategy-examples/

Vantreappen, H., & Wirtz, F. (2017). When to Decentralize Decision Making, and When Not To. Retrieved from https://hbr.org/2017/12/when-to-decentralize-decision-making-and-when-not-to

Palton Consulting

 

Business-Plan

 

 

 

 

Chris-Seaton

 

[email protected]

 

 

 

 

May-2007

 

Palton Ltd-Consulting-Business-Plan

 

 

 

BUSINESS DESCRIPTION

 

T-E-C-H-N-O-L-O-G-Y

 

Palton-is-a-single-runtime-that-allows-developers-to-use-multiple-programming-languages-in-the-same-program,-the-same-file,-even-the-same-function.-Instead-of-a-different-runtime-for-each-language,-Palton-uses-loadable-language-definition-modules.-Users-can-modify-language-definitions-to-add-new-constructs,-such-as-operators-or-statements,-as-easily-as-they-define-new-functions-and-classes.-New-language-definitions-can-be-created-to-allow-Palton-to-run-programs-written-in-an-existing-language,-or-new-languages-can-be-designed-from-scratch.

 

Palton-is-a-unique-application-of-recent-research-into-parsing-theory,-developed-as-the-masterÕs-thesis-of-University-of-Bristol-student-Chris-Seaton.-A-paper-describing-the-theory-behind-Palton-has-been-submitted-for-publication-at-the-2007-Generative-Programming-and-Component-Engineering-conference.

 

MODEL

 

Using-Palton-lowers-development-costs:

 

• Only-one-runtime-needs-to-be-maintained-and-supported

 

• You-can-use-any-language-for-any-part-of-the-program

 

• Code-can-be-reused-between-different-languages

 

• Domain-specific-languages-can-be-developed-as-easily-as-writing-a-function-library

 

Palton-Consulting-is-the-business-that-will-be-established-to-use-this-technology-to-lower-development-and-maintenance-costs-to-businesses.-Palton-is-particularly-well-suited-to-solving-problems-involving:

 

• Legacy-systems-that-are-dependent-on-old-or-unsupported-runtimes,-or-that-donÕt-run-on-modern-hardware

 

• Programs-written-in-languages-where-developers-are-hard-to-find-or-expensive-to-hire

 

• Systems-that-are-written-in-domain-specific-or-obsolete-languages

 

The-Palton-technology-will-be-released-as-open-source-software-and-promoted-as-a-community-project-to-gain-exposure-to-developers.-We-will-encourage-users-to-form-a-community-to-share-language-definitions.-Palton-Consulting-will-sell-consulting-services-for-users-of-Palton,-and-for-general-software-systems-consulting-where-we-will-apply-Palton.

 

OPPORTUNITY

 

Palton-Consulting-needs-an-investment-of- £175,000 -to-support-operations-until-we-are-profitable,-which-is-anticipated-to-be-at-the-start-of-the-second-year.-£75,000-is-needed-to-continue-development-of-Palton-in-the-first-six-months-and-establish-the-business.-A-further- £100,000 -is-needed-in-the-sixth-month-as-we-start-to-hire-employees-and-take-on-our-first-clients.-Separate-investors-could-fund-at-each-stage,-each-receiving-a-share-in-the-company.

 

 

 

 

1

Palton Ltd-Consulting-Business-Plan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

Palton Ltd-Consulting-Business-Plan

 

 

 

 

C-o-n-t-e-n-t-s

 

Executive-Summary

1

Technology

1

Business-Model

1

Strategy

1

Opportunity

1

Contents

3

Technology

4

Traditional-Development-Tools

4

KatahdinÕs-Approach

4

Current-Status

6

Business-Strategy

7

Timeline

7

Services

8

Staff

10

Premises

11

Marketing

13

Software-Licensing

14

Market-Evaluation

16

IT-Consulting-Market

16

Development-Tools-Market

16

•---Strengths,-Weaknesses,-Opportunities-and-Threats

17

Potential-Clients

19

Financial-Projections

20

Summary

20

Assumptions

20

References

23

 

Appendices

 

Detailed-Financial-Projections

24

•---Profit-and-Loss-Projection

24

Revenue-Projection-Graph

26

Net-Profit-Projection-Graph

27

Cash-Flow-Projection

28

Bank-Balance-Projection-Graph

30

 

 

 

 

 

 

 

 

 

 

 

3

Palton Ltd-Consulting-Business-Plan

 

 

 

 

T-e-c-h-n-o-l-o-g-y

 

Software-programs-are-written-as-source-code-text-in-a-programming-language.-The-program-source-code-has-to-be-translated-before-it-can-be-run.-Sometimes-the-developer-does-this,-when-the-tool-is-called-a-compiler,-or-the-user-does-it,-when-the-tool-is-called-an-interpreter.-I-use-the-informal-term-runtime-to-refer-to-compilers,-interpreters,-and-other-related-development-tools,-as-they-are-all-tools-to-run-a-program.

 

With-a-traditional-development-tools,-you-need-a-different-runtime-tool-for-each-language-that-you-use.-If-you-want-your-programs-to-work-together,-you-have-to-find-a-combination-of-runtimes-that-all-work-on-the-same-platform.-It-is-generally-very-hard-to-make-programs-written-in-different-languages-to-communicate-because-the-runtimes-are-all-designed-differently.-Generally-the-only-solution-is-to-set-up-IO-channels-to-pass-data-between-the-programs.

 

For-example,-if-a-business-is-using-the-FORTRAN-scientific-language,-and-the-Python-general-purpose-language,-they-have-to-install,-maintain-and-use-separate-runtimes-for-each.-It-is-very-hard-to-make-the-two-programs-written-in-different-languages-interoperate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The-runtime-that-you-choose-further-restricts-other-choices.-The-Microsoft-Visual-Basic-runtime-is-only-available-for-Windows-platforms,-so-if-you-choose-to-develop-one-part-of-your-system-in-Visual-Basic-you-are-restricted-to-using-only-runtimes-that-are-available-for-Windows,-or-else-to-set-up-complicated-cross-platform-communication.

 

If-the-language-you-use-on-a-project-was-specially-developed-for-your-business,-the-runtime-that-you-have-is-the-only-one-available.-If-you-wanted-to-use-your-software-on-a-different-platform-such-as-a-different-type-of-computer,-you-would-have-to-bear-the-cost-of-porting-the-entire-runtime.

 

 

 

 

 

 

 

 

 

4

Palton Consulting-Business-Plan

 

 

 

Palton’s Technique

 

Traditional-runtimes-accept-a-fixed-language-according-to-a-data-structure-known-as-the-language-grammar.-In-Palton-the-grammar-is-a-mutable,-or-changeable,-data-structure.-The-grammar-can-be-modified-to-be-the-grammar-of-any-programming-language-that-you-want.-Modifications-to-the-grammar-are-stored-in-language-definition-modules,-which-are-written-very-much-like-traditional-function-libraries.-Palton-can-run-any-language-you-provide-a-definition-module-for.

 

The-standard-library-will-include-definition-modules-for-many-popular-languages,-with-users-free-to-develop-and-share-new-modules.-Even-a-developer-untrained-in-language-development-should-be-able-to-write-a-module.

 

With-the-modules,-Palton-becomes-a-single-runtime-that-can-run-any-language.-With-all-your-programs-running-together,-they-can-easily-share-data.-For-example,-if-a-FORTRAN-program-defines-a-function,-your-Python-program-will-be-able-to-call-it-as-if-it-were-defined-in-Python-code.

 

As-language-definitions-are-data-structures-in-Palton,-they-can-be-manipulated-at-runtime.-Palton-can-compose-two-or-more-language-definitions-to-enable-you-to-use-more-than-one-language-in-the-same-program,-the-same-file,-even-the-function.

 

For-example,-if-the-business-in-the-example-on-the-previous-page-switched-to-Palton-they-would-use-only-the-Palton-runtime.-Palton-would-use-the-appropriate-language-definition-module-for-each-program.-If-the-business-wanted-to-use-both-FORTRAN-and-Python-in-a-single-program,-Palton-would-use-both-language-modules,-composing-them:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Developers-already-want-to-do-this:-SQL-statements-are-often-embedded-in-programs-written-in-other-languages-by-writing-them-in-string-constants.-In-Palton-you-can-compose-the-SQL-language-definition-with-the-language-that-you-are-using-and-use-SQL-statements-as-if-they-were-part-of-your-language.-Errors-such-as-SQL-injection,-or-poisoning,-attacks-are-eliminated-because-the-user-is-no-longer-clumsily-forming-SQL-query-strings-using-user-input.

 

Palton-is-developed-on-top-of-Novell-Mono,-an-open-source-implementation-of-the-Microsoft-.NET-platform.-It-is-developed-on-the-Mac-OS-X-and-Linux-operating-systems,-but-should-also-run-on

 

5

Palton Ltd-Consulting-Business-Plan

 

 

 

Microsoft-Windows-and-could-very-easily-be-ported-to-run-to-on-top-of-the-Sun-Java-platform-or-a-platform-built-from-scratch.-With-these-three-ports-of-the-Palton-runtime-we-could-target-any-operating-system-or-device.

 

Current Progress

 

Palton-has-been-in-development-since-summer-2006.-Two-prototypes-were-developed-to-explore-how-the-theory-could-be-applied.-A-working-implementation-has-now-been-created-that-will-continue-to-be-developed-to-production-quality.-Palton-is-ready-to-be-demonstrated-to-a-technical-audience-today.

 

The-current-focus-of-development-is-error-handling,-optimising-performance-and-developing-language-definition-modules-for-existing-languages.-Proof-of-concept-language-definitions-for-FORTRAN-and-Python-are-part-of-the-Palton-standard-library.-We-hope-to-extend-this-to-include-Java,-COBOL,-Visual-Basic-and-other-such-languages-common-in-the-industry.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

Palton Ltd-Consulting-Business-Plan

 

 

 

Business-Strategy

 

Palton-Consulting-will-use-the-Palton-technology-to-provide-business-consulting-and-software-development-services.-As-the-Palton-technology-will-take-time-to-mature,-in-our-first-year-of-operation-we-will-take-on-general-clients-and-provide-solutions-using-traditional-development-tools.-By-the-second-year,-Palton-will-be-ready-for-production-use-in-clientsÕ-projects.

 

Almost-all-language-runtimes-are-freely-available,-with-the-developersÕ-business-model-being-to-sell-related-tools,-support-and-training.-Charging-for-licenses-for-Palton-would-therefore-be-counterproductive.-Palton-will-be-available-for-free-and-under-an-open-source-/-free-software-license.-It-is-our-strategy-to-encourage-a-community-of-users-to-use-Palton-on-their-own-and-to-share-language-modules.

 

As-Palton-becomes-better-known-in-the-industry-we-anticipate-users-coming-to-us-specifically-for-services-related-to-Palton-instead-of-general-consulting.-We-would-market-and-promote-Palton-to-businesses-and-developers-as-a-standard-general-purpose-development-tool.-Palton-Consulting-would-be-uniquely-placed-to-provide-this-support.

 

T-i-m-e-l-i-n-e

 

Business-strategy-timeline

 

 

Year-1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-2

• Continue-development-of-technology

 

• Based-in-SETSquared-Business-Accelerator,-Bristol-for-first-six-months

 

• Move-into-rented-business-premises-in-third-quarter

 

• Hire-two-developers,-community-and-business-managers

 

• Total-staff-of-five

 

• Establish-website-and-community

 

• Take-on-first-general-clients-in-third-quarter

 

• Revenue-£64,000

 

 

• Hire-four-more-developers,-another-business-manager,-receptionist

 

• Total-staff-of-ten-Ð-director,-six-developers,-community-manager-and-two-business-managers

 

• Take-on-more-general-clients

 

• Start-to-use-Katahdin-on-clientsÕ-projects

 

• Continue-development-of-technology

 

• Revenue-£792,000

 

 

 

 

 

 

 

 

 

 

 

7

Palton Ltd-Consulting-Business-Plan

 

 

 

 

Year-3​•​Hire-two-more-developers,-another-business-manager

• Total-staff-of-thirteen-Ð-director,-eight-developers,-community-manager-and-three-business-managers

 

• Start-consulting-for-businesses-that-are-using-Palton-in-their-own-projects

 

• Continue-development-of-technology

 

• Revenue-£1,368,000

 

 

Year-4

 

 

 

 

 

Year-5

 

 

 

 

 

Long-Term

 

• Continue-growth-in-staff-and-clients

 

• Concentrate-on-supporting-Palton-and-marketing-it-to-the-whole-industry

 

 

• Continue-growth-in-staff-and-clients

 

• Start-to-consider-new-directions-in-language-and-systems-technology

 

 

• Continue-to-grow

 

• Continue-to-use-technology-to-gain-a-business-advantage-in-the-IT-industry

 

 

SOFTWARE CONSULTING SERVICES

 

Software-consulting-is-providing-skills-to-businesses-that-do-not-have-them-within-their-own-resources.-Advising-on-the-choice-of-systems,-their-installation-and-management-are-all-examples-of-software-consultancy-services.-Palton-is-a-unique-solution-to-the-problems-of:

 

• Systems-integration

 

• Unsupported-languages-and-runtimes

 

For-example-businesses-may-come-to-us-for-advice-on:

 

• How-to-integrate-old-applications-with-new

 

• How-to-run-old-systems-on-new-hardware-or-software-platforms

 

• How-to-update-unsupported-development-tools

 

When-Palton-is-ready-for-production-use-our-consulting-developers-will-help-businesses-use-Palton-to-solve-these-problems,-until-then-we-can-advise-on-the-use-of-traditional-development-tools.

 

SOFTWARE DEVELOPMENT

 

Bespoke-software-development-is-developing-a-software-system-specifically-for-one-businessÕs-purposes.-ClientÕs-requirements-are-established-by-a-systems-analyst,-in-our-case-the-consulting-developers.-Palton-would-make-us-competitive-in-software-development-for:

 

 

8

Palton Ltd-Consulting-Business-Plan

 

 

 

• New-software-that-has-to-work-with-legacy-systems

 

• Domain-specific-languages

 

• General-purpose-application-development-on-the-desktop,-server-and-embedded-devices

 

We-would-particularly-focus-on-developing-domain-specific-languages,-which-are-heavily-used-by-many-industries-including:

 

• Hardware-development-and-testing-(for-example,-VHDL-and-Verilog-hardware-description-languages)

 

• Financial-systems-(for-example,-the-RISLA-interest-rate-language-used-by-bank-Fortis-MeesPierson)

 

• Graphics-software-(for-example,-the-MEL-scripting-language-built-into-the-Maya-modelling-tool)

 

Before-Palton-is-ready-for-production-use,-in-the-first-year-or-so,-we-will-provide-the-same-bespoke-software-development-services-using-traditional-development-tools.

 

SUPPORT

With-Palton-available-freely-from-our-website-and-a-community-of-users-providing-language-modules-and-informal-support,-businesses-will-be-able-to-experiment-with-Palton-on-their-own.-As-we-are-confident-in-the-power-and-value-of-the-software-to-businesses,-we-anticipate-that-they-will-start-to-use-Palton-in-their-systems.-At-this-point-Palton-Consulting-can-start-to-offer-support-to-Palton.-This-would-include:

 

• Advising-on-the-use-of-Palton

 

• Fixing-bugs-in-Palton

 

• Porting-Palton-to-new-platforms

 

• Preparing-Palton-for-certification-for-security-criteria-such-as-ISO-Common-Criteria,-as-required-by-some-businesses-and-government-users

 

INCOME STRATEGY 

 

£100-an-hour-is-the-minimum-that-would-be-charged-to-businesses-for-these-kind-services.-The-government-will-not-pay-more-than-about-£50-for-the-same-services.-All-consultants-charge-different-rates-depending-on-the-client-and-the-job-and-so-do-not-publish-fees,-and-instead-give-a-quote-after-meeting-with-the-client.

 

As-our-business-model-is-that-we-can-provide-the-same-technology-at-a-lower-cost-employing-our-technology,-our-fees-are-set-to-the-lower-end-of-the-range-that-we-could-charge.-Each-client-would-be-quoted-an-individually-determined-figure,-but-the-fee-used-in-the-financial-projections-is-an-average-of-£100-an-hour-in-the-first-year,-rising-to-£150-an-hour-in-the-second-year-and-third-years,-for-each-hour-of-consulting-developerÕs-time.-We-can-charge-a-higher-fee-as-we-become-larger-and-more-experienced,-and-have-businesses-specifically-requesting-our-services-when-Palton-becomes-well-known.

 

If-we-have-a-longer-contract-with-a-business,-the-fee-can-be-set-for-a-time-span-of-a-week,-a-month-or-other-time-period,-with-us-estimating-how-many-developer-hours-it-will-take-us-to-complete-the-project.

 

 

9

Palton Ltd-Consulting-Business-Plan

 

 

 

The-security-of-such-engagements-means-that-we-can-charge-a-lower-hourly-rate.-Shorter-engagements-are-charged-at-a-higher-rate,-so-if-a-developer-were-required-literally-for-a-single-hour,-the-fee-would-be-well-above-£100.-The-hourly-rates-set-above-are-a-conservative-average-for-the-range-of-contracts.

 

S-t-a-f-f

 

Pearson-will-function-as-director-of-the-company,-concentrating-on-development-of-Palton-and-business-direction.-He-will-recruit-other-members-of-staff-for-the-first-couple-of-years.

 

The-business-manager-will-interface-with-clients-and-administrate-the-business.-They-should-have-the-experience-in-business-necessarily-to-present-a-professional-face-and-conduct-negotiations-for-the-business.-The-consulting-developers-will-work-as-systems-analysts-and-developers.-They-will-meet-with-clients-and-develop-solutions-for-their-needs.-Consulting-developers-work-on-projects-in-groups-of-varying-size,-depending-on-the-projects,-and-possibly-on-more-than-one-project-at-a-time.-Clients-are-charged-an-hourly-rate-for-each-consulting-developer-working-on-their-project.

 

The-community-manager-will-develop-the-web-site-and-head-the-effort-to-build-a-community.-They-will-also-deal-with-marketing.-The-receptionist-will-be-hired-when-we-have-permanent-office-space-and-are-dealing-with-clients-in-the-second-year.

 

Beyond-staff-salaries-and-national-insurance-contributions,-we-have-budgeted-a-further-£5,000-pa-for-each-member-of-staff-to-cover-other-expenses-such-as-recruitment,-training,-maternity-and-paternity-leave-and-so-on.

 

Staff-positions,-salaries-and-requirements

 

Director​•​Development-of-Palton

 

• Developer-training

 

• Business-direction

 

• £35,000-pa-(£20,000-pa-in-the-first-two-quarters)

 

 

Consulting

 

Developer

 

• Systems-analysis-and-development-of-clientsÕ-projects

 

• Development-of-Palton

 

• Training-of-junior-developers

 

• Should-be-graduates-or-developers-with-industry-experience

 

• £40,000-Ð-£45,000-pa-depending-on-experience-(financial-projections-based-on-average-of-£42,500)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

Palton Ltd-Consulting-Business-Plan

 

 

 

 

Community

 

Manager

 

 

• Web-site-development

 

• Community-relations

 

• Should-have-experience-of-the-open-source-community

 

• Should-have-experience-of-creating-and-administrating-a-website,-technical-writing,-basic-graphic-design-and-good-business-skills

 

 

£35,000-pa

Business

Client-relations

Manager

Business-administration

 

 

 

 

•--Should-have-both-business-and-technical-skills,-such-as

 

 

computer-science-graduate-who-has-complete-a-business

 

 

masters

 

Should-be-experienced

 

£45,000-pa

Receptionist

Minor-business-administration

 

Client-relations

 

•--Need-not-have-technical-or-formal-business-skills

 

£18,000-pa

 

 

 

 

R-e-c-r-u-i-t-m-e-n-t

 

Recruitment-efforts-will-initially-be-targeted-at-computer-science-or-other-technical-degree-graduates-at-local-universities.-As-we-become-established-we-will-hire-developers-experienced-in-consulting-for-industries-from-where-we-are-finding-business.-Our-developer-salary-is-very-competitive-and-we-hope-to-attract-energetic-graduates-excited-about-working-on-a-new-technology.-The-salary-for-developers-is-variable-so-that-we-can-spend-more-on-attracting-people-that-we-really-want.-With-our-relatively-large-team-of-developers-early-on-we-will-be-able-to-hire-developers-with-a-range-of-skills-who-can-work-together-to-build-a-technically-strong-team.

 

The-business-manager-needs-technical-as-well-as-business-skills-to-thoroughly-understand-what-our-company-does-but-should-have-some-kind-of-business-training-such-as-a-business-graduate-degree-or-genuine-experience-in-a-business-role.-The-community-manager-will-be-developing-a-website-and-so-will-also-need-technical-skills.

 

P-r-e-m-i-s-e-s

 

S-t-a-r-t-U-p-P-h-a-s-e

 

In-the-first-six-months-of-operation-where-the-director-is-the-only-employee,-we-hope-to-be-based-at-SETSquared-Business-Acceleration.-With-an-existing-relationship-to-the-University-of-Bristol-where-Chris-Seaton-is-finishing-his-masterÕs-degree,-SETSquared-is-designed-to-accommodate-businesses-in-their-start-up-phase,-providing-a-workstation-and-business-facilities-such-as-a-reception-and-telecommunications.-SETSquared-allows-a-business-to-present-a-professional-front,-which-would-be-essential-for-recruiting.

 

11

Palton Ltd-Consulting-Business-Plan

 

 

 

Facilities-for-a-single-employee-in-SETSquared-are-charged-at-£100-a-month.-We-would-be-based-there-for-six-months-before-we-hire-the-first-developers-and-managers,-and-move-into-rented-office-space.

 

O-p-e-r-a-t-i-o-n-a-l-P-h-a-s-e

 

As-a-consulting-business,-Palton-Consulting-will-need-professional-premises-for-developers-to-work-and-meet-with-clients.-Hired-private-office-space-is-essential-for-meeting-with-clients-Ð-a-virtual-office,-developers-working-from-home,-or-space-in-a-shared-office-would-not-be-appropriate.-We-would-hire-a-receptionist-to-welcome-clients-and-always-be-available-to-answer-telephones.

 

L-o-c-a-t-i-o-n

 

Although-in-the-start-up-phase-the-business-would-be-based-in-Bristol-with-SETSquared,-it-would-be-possible-to-move-location-before-the-first-employees-are-hired.-Other-cities-to-consider-establishing-in-are-London,-the-capital-and-business-centre-of-the-country,-and-Oxford-and-Cambridge-with-their-large-and-varied-community-of-high-technology-businesses.

 

The-amounts-quoted-for-office-space-includes-utilities-such-as-water,-energy-and-cleaning.

 

Bristol

 

• Office-space-£30-ft2-pa-(£81,000-2nd-year-total)

 

• Lots-of-big,-high-technology-companies

 

• Can-recruit-from-Bristol-and-Bath-universities,-including-university-graduates-the-director-already-knows

 

• Links-with-university-and-SETSquared

 

• DoesnÕt-require-moving-after-first-six-months

 

London

 

• Office-space-£60-ft2-pa-(£162,000-2nd-year-total)

 

• Highest-number-and-variety-of-clients

 

• Extremely-high-cost-of-living-Ð-will-have-to-pay-developers-more

 

• Can-recruit-from-whole-country-Ð-graduates-expect-to-move-to-London

 

• No-contacts-in-London

 

Cambridge

 

• Office-space-£20-ft2-pa-(£54,000-2nd-year-total)

 

• Can-recruit-from-Cambridge-and-Anglia-Ruskin-universities

 

• Lots-of-big,-high-technology-companies,-but-also-smaller-start-ups

 

• No-contacts-in-Cambridge

 

Oxford

 

• Office-space-£20-ft2-pa-(£54,000-2nd-year-total)

 

• Can-recruit-from-Oxford-university

 

 

 

12

Palton Ltd-Consulting-Business-Plan

 

 

 

• Like-Cambridge,-lots-of-big,-high-technology-companies-but-also-smaller-start-ups

 

• No-contacts-in-Oxford

 

I-think-the-most-practical-option-is-to-base-the-company-in-Bristol-for-at-least-the-first-few-years.-Cambridge-and-Oxford-offer-similar-advantages-to-Bristol,-but-the-business-will-have-no-contacts-there.-London-has-an-extremely-high-cost-of-living-that-will-make-recruitment-harder-based-on-the-salaries-we-are-offering.

 

S-p-a-c-e

 

Estimates-for-the-amount-of-office-space-needed-run-as-follows:

 

• Office-space-for-each-employee-Ð-150ft2

 

• Meeting-room-suitable-for-10-people-Ð-300ft2

 

• Reception-space-Ð-300ft2

 

• Communal-space-for-staff-kitchen,-rest-areas-Ð-400ft2

 

• Space-for-servers-and-general-storage-Ð-200ft2

 

We-will-move-offices-every-year-as-our-developer-base-increases.-Although-moving-costs-time-and-energy,-renting-wasted-space-would-be-too-expensive-in-the-first-few-years.

 

Office-space-required-each-year

 

 

Year-1

Year-2

Year-3

1,950ft2

2,700ft2

3,450ft2

 

 

 

 

M-a-r-k-e-t-i-n-g

 

Palton-Consulting-will-approach-marketing-from-two-angles-Ð-a-community-of-Palton-users-built-around-a-website-and-advertising-in-industry-publications.

 

C-o-m-m-u-n-i-t-y-W-e-b-s-i-t-e

 

The-Palton-technology-community-website-will-be-distinct-from-the-Palton-Consulting-business-site.-The-website-will-fill-several-functions:

 

• Distribute-Palton-software

 

• Access-online-documentation

 

• Access-to-our-version-control-and-bug-tracking-systems

 

• A-SourceForge-style-system-for-developing-and-sharing-language-modules

 

• A-forum-and-mailing-list

 

• Links-to-Palton-ConsultingÕs-commercial-website

 

 

 

 

 

 

 

 

 

13

Palton Ltd-Consulting-Business-Plan

 

 

 

 

This-separate-technology-community-and-business-website-is-similar-to-the-setup-used-by-companies-such-as-MySQL-AB,-Red-Hat-Inc.,-and-Novell.

 

A-d-v-e-r-t-i-s-i-n-g

 

The-community-website-makes-it-easy-for-people-interested-in-Palton-to-find-out-more,-download-the-software-and-contact-our-business.-To-reach-beyond-people-who-hear-about-us-from-Ôword-of-mouthÕ-methods-such-as-seeing-another-project-using-Palton,-messages-on-web-logs-and-so-on,-we-need-a-way-to-introduce-Palton-to-the-industry.

 

We-will-take-out-advertisements-in-industry-print-magazines-and-newspapers.

 

Advertising-rate-in-industry-publications

 

 

Title

PC-Pro

Computer

IT-Week

Computing

 

 

Weekly

 

 

Circulation

90,000-monthly

138,000-weekly

52,000-weekly

100,000-weekly

Full-page

£4,425

£7,140

£4,895

£6,995

!-page

 

£3,120

£2,195

£3,135

 

 

 

 

 

 

I-have-budgeted-£18,000-each-quarter-for-industry-publications-advertising.-This-could-be-spent-on-six-quarter-page-adverts-in-weekly-newspapers;-two-or-three-full-page-adverts-in-weekly-newspapers,-or-four-monthly-full-page-adverts-in-an-industry-magazine.-We-can-spread-the-budget-between-all-of-these-options-over-time,-perhaps-spending-some-of-it-on-recruitment-advertising.-The-community-manager-would-produce-the-advertising-copy-and-design.

 

    LEGAL CONSIDERATIONS

 

The-Palton-software-will-be-released-for-no-charge-under-a-Berkley-Software-Distribution-(BSD)-style-license,-as-used-by-the-University-of-California,-Berkeley-and-industry-leading-software-projects-such-as-Apache-and-PostgreSQL.

 

As-open-source-software,-Palton-will-attract-students-and-developers,-who-can-learn-to-use-Palton-without-any-financial-support.-Users-will-be-encouraged-to-participate-in-development-of-Palton-and-to-share-language-definitions-through-a-community-website.

 

Businesses-see-a-lower-total-cost-of-ownership-in-open-source-software:

 

• Zero-licensing-cost

 

• Time-saved-from-purchasing-licenses-and-checking-compliance

 

• No-dependence-on-a-single-vendor

 

There-are-many-other-reasons-why-an-open-source-license-is-appropriate-for-Palton:

 

• Most-industry-leading-development-tools-are-open-source,-such-as-the-GNU-Compiler-Collection,-Sun-Java-and-Python.

 

• Many-leading-development-tools-that-arenÕt-open-source-are-available-free-of-charge,-such-as

 

Microsoft-Visual-Studio

 

 

14

Palton Ltd-Consulting-Business-Plan

 

 

 

• Palton-ConsultingÕs-asset-is-our-expertise-with-the-Palton-software,-not-the-software-itself

 

• Palton-has-been-developed-using-other-open-source-software

 

• Proprietary-software-is-pirated-despite-restrictive-licenses,-even-by-businesses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

Palton Ltd-Consulting-Business-Plan

 

 

 

Market-Evaluation

 

 

The-UK-IT-consulting-industry-is-worth-almost-a-billion-poundsiii-each-year.-As-every-medium-or-large-organisation-now-depends-on-IT-for-normal-operation,-the-clients-of-the-consulting-industry-include-organisations-from-every-part-of-the-public-and-private-sectors.

 

IT-consulting-is-often-integrated-with-management-consulting-and-general-business-and-professional-services.-The-largest-consulting-firms-operating-in-the-UK,-including-LogicaCMG-and-PricewaterhouseCoopers,-all-offer-some-form-of-IT-services.-Other-firms-focused-on-IT-offer-off-the-shelf-business-software-and-consult-for-its-use-in-the-business-and-customisation,-a-form-of-bespoke-software-development.-Examples-of-these-businesses-include-SAP-and-Oracle.

 

Almost-all-mainstream-language-runtimes-are-freely-available.-The-GNU-Compiler-Collection,-Sun-Java-and-Microsoft-Visual-Studioiv-and-Python-are-all-freely-available-and-cover-a-lot-of-general-purpose-development-needs.-All-of-those-are-also-open-source-/-free-software,-apart-from-Visual-Studio.

 

Some-more-specific-runtimes-are-charged-for.-For-example,-the-Intel-FORTRAN-compiler-starts-at-$699-(£353).-It-promises-higher-performance-on-Intel-hardware,-as-they-understand-the-platform-better-than-anyone-else.-The-Intel-compiler-would-only-be-used-by-businesses-with-very-specific-requirements-for-performance.

 

As-our-technology-is-a-general-purpose-runtime,-Palton-Consulting-will-fit-into-the-market-with-the-same-approach-as-Sun-and-Microsoft-Ð-producing-a-developer-tool-that-we-will-release-for-free,-and-using-it-to-supply-other-business-services.

 

Businesses-with-freely-available-developer-tools-and-their-business-models

 

 

Business

Freely-available

Business-Model

 

runtime

 

Sun-Microsystems

Java

Other-products-built-on-Java,

 

 

commercial-support

Microsoft

Visual-C++,-Basic,-C♯

Encourage-developers-for-their

 

 

operating-system,-commercial

 

 

support

 

 

 

Palton Ltd-Consulting

Palton

Other-services-using-Palton,

 

 

commercial-support

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16

Palton Ltd-Consulting-Business-Plan

 

 

 

St-rengths,-W-eakn-e-ss-es-,-Oppo-rt-unitie-s-and-Thre-ats

 

Summary-of-strengths,-weaknesses,-opportunities-and-threats

 

 

 

 

St-rengt-hs

Opportunities

•--Targets-users-of-any-combination-of

•--Industry-shift-to-managed-runtimes

 

language-and-platform

•--Increase-in-mobile-and-embedded

Can--adapt-very-quickly--to-new

devices-requiring-ported-runtimes

 

language-developments

•--Increase---in---offshore---software

Unique-technology

development

 

Weaknesses

Threats

•--Technology-is-not-ready-for-use-yet

•--Unable-to-support-languages-covered

•--Any-consulting-business-could-use

by-patents

Palton-as-we-are

•--Compilers-targeting-Java-or-.NET

•--Inexperience

--MicrosoftÕs---dynamic---language

 

runtime

 

S-t-r-e-n-g-t-h-s

 

Palton-Consulting-can- target-clients-using-any-combination-of-languages-and-platforms.-We-aim-to-build-a-library-of-language-modules,-and-where-a-new-language-is-required-for-a-clientÕs-project-it-is-an-investment-for-us-to-develop-the-new-module.

 

Palton-uses-a-modular-language-definition-technology,-so-we- can-adapt-very-quickly-to-any-new - language-developments.-For-example,-version-1.5-of- Sun-Java -included-a-new- for-each -construct.-If-developers-wanted-to-use-it-they-had-to-get-their-system-administrators-had-to-upgrade-the-installed-Java-compilers-and-runtimes.-With-Palton,-the-feature-could-be-implemented-in-a-new-module-and-distributed-to-users-to-include-in-their-libraries,-with-no-update-of-the-Palton-runtime.-Where-language-developments-are-published-before-software-release,-as-with-Java,-we-can-release-our-modules-at-the-same-time-or-before-the-original-vendor.

 

Katahdin-is-a-unique-application-of-recent-and-very-active-research.-There-are-no-other-products-that-give-you-the-same-power-as-Palton.-The-only-comparable-technologies-are-static-systems,-intended-as-developer-tools-for-creating-new-languages-that-are-then-shipped-as-yet-another-stand-alone-runtime.-The-dynamic-language-runtime-from-Microsoft,-described-below,-could-threaten-this.

 

O-p-p-o-r-t-u-n-i-t-i-e-s

 

The-software-development-industry-is-generally-shifting-towards-managed-runtimes.-That-is,-runtimes-which-are-halfway-between-an-interpreter-and-a-compiler,-executing-an-intermediate-form-of-the-program.-This-is-as-opposed-to-unmanaged-runtimes-such-as-C-compilers-where-the-program-is-translated-to-lowest-level-machine-instructions-for-execution-by-the-hardware.-Palton-is-a-managed-runtime-and-before-the-very-widespread-adoption-of-Java-and-.NET-this-would-have-been-a-barrier-due-to-perceptions-about-suitability-for-enterprise-and-production-software.

 

 

 

17

Palton Ltd-Consulting-Business-Plan

 

 

 

There-is-an-increase-in-mobile-and-embedded-devices-that-use-hardware-different-from-that-used-in-servers-and-desktops,-and-will-require-language-runtimes-to-be-ported.-The-typical-solution-to-this-problem-is-to-write-software-from-scratch-in-a-language-such-as-C-or-Java,-languages-which-are-generally-available-on-these-devices.-Palton-would-allow-developers-to-use-any-language-that-they-would-on-the-desktop,-in-their-embedded-device.-Palton-Consulting-can-make-a-service-of-porting-the-Palton-runtime-for-new-hardware-platforms.

 

There-is-an-increase-in-offshore-software-development,-where-development-is-outsourced-to-countries-such-as-China,-Russia-and-India.-These-offshore-companies-have-to-deal-with-lots-of-different-languages-as-all-programs-that-they-work-on-are-sent-from-other-businesses.-Palton-makes-it-easier-to-develop-a-system-in-multiple-languages-so-an-offshore-developer-could-easily-work-on-projects-designed-to-run-on-any-runtime-or-system-without-worrying-about-managing-lots-of-different-software,-reducing-their-costs.-With-this-opportunity,-we-have-to-potential-to-take-Palton-Consulting-to-the-rest-of-the-world.

 

W-e-a-k-n-e-s-s-e-s

 

Although-working-and-demonstrable,-the-Palton-technology-is-not-ready-for-enterprise-or-production-use-yet.-It-will-take-another-six-months-before-the-technology-could-be-used-use-in-a-production-system-and-it-will-take-more-time-for-a-large-library-of-language-modules-to-be-developed.-We-approach-this-problem-by-starting-to-take-on-clients,-producing-solutions-for-them-using-traditional-development-tools-until-Palton-is-ready.

 

As-the- Palton -software-will-be-freely-available,-any-consulting-business-could-use-it-as-we-are.-This-would-reduce-our-advantage-in-bespoke-software-development.-Other-consultants-could-also-provide-bug-fixing,-porting-and-support-services-for-Palton.-We-are-not-worried-about-these-two-weaknesses-in-our-model-because-we-have-intricate-knowledge-of-the-software-and-will-always-be-able-to-offer-an-authority-on-its-use.-If-Palton-becomes-very-popular-it-is-possible-that-people-will-offer-their-own-support-services,-as-are-available-for-the-GNU-Compiler-Collection,-but-within-a-five-year-timeframe-we-canÕt-see-this-weakness-being-realised.

 

A-lot-of-consultants-are-experienced-in-the-industry-and-part-of-their-service-is-employing-this-experience-for-your-business.-As-a-new-business-with-new-technology,-lead-by-a-graduate-director,-we-will-be-seen-as-inexperienced.-Some-potential-clients-may-dismiss-us-because-of-our-unproven-technology-and-no-projects-in-our-portfolio-in-the-first-year.-We-will-challenge-this-by-hiring-a-proportion-of-more-experienced-developers.-The-IT-industry-is-used-to-new-face-and-we-donÕt-think-this-weakness-will-affect-us-after-we-become-an-established-business.

 

T-h-r-e-a-t-s

 

We-would-be-unable-to-write-definition-modules-for-languages-where-the-design,-or-the-only-reasonable-implementation,-has-been-patented.-Most-general-purpose-programming-languages-are-open-standards.-Widely-used-languages-including-C,-C++,-FORTRAN-and-COBOL-are-all-covered-by-ANSI-or-ISO-standards.-Even-modern-languages-developed-by-a-single-vendor-such-as-Java-and-C♯-are-documented-by-freely-available-and-royalty-free-standards.-This-is-a-low-threat,-but-could-prevent-us-from-implementing-some-very-specific,-little-used-languages.

 

 

 

 

18

Palton Ltd-Consulting-Business-Plan

 

 

 

The- Java -and- .NET -runtime-systems-have-an-increasing-number-of-compilers-that-target-them.-These-are-traditional,-static-compilers-and-not-language-modules-that-can-be-extended,-composed-or-modified.-However,-they-do-allow-you-to-write-a-library-in-one-language-that-is-to-be-consumed-by-a-separately-written-program.-For-example,-it-is-already-possible-to-use-Java,-FORTRAN-and-Python-all-running-on-the-.NET-platform.-The-current-problem-is-that-these-compilers-are-often-seed-as-second-class-citizens-of-the-runtime-and-are-unattractive-to-users-who-want-to-opt-for-the-mainstream-language-of-the-platform.-This-is-a-medium-threat-to-us-for-users-of-some-combinations-of-languages,-but-could-be-seen-as-advantage-as-users-will-already-be-used-to-the-idea-of-using-multiple-languages-and-our-technology-can-realise-that-better-than-the-existing-runtimes.

 

Microsoft-has-recently-released-a-dynamic-language-runtime-(DLR)-for-their- .NET -platform.-This-will-run-several-scripting-languages-that-can-share-the-same-data.-However,-language-modules-are-still-nothing-more-than-traditional-compilers-with-a-common-runtime-layer.-Languages-cannot-be-extended,-composed-or-modified-by-a-developer-who-isnÕt-skilled.-The-system-is-targeted-at-small-scripts-and-isnÕt-designed-for-enterprise-or-systems-programming.-This-is-a-medium-threat-if-we-wanted-to-target-scripting-languages-specifically-on-the-.NET-platform.

 

These-are-all-minor-threats-to-the-widespread-adoption-of-our-technology-by-the-industry.-If-they-are-realised-we-would-still-be-able-to-build-a-business-applying-Palton-in-our-consulting-and-software-development-services.

 

Potenti-al-Cl-i-ents

 

As-every-business-of-any-size-uses-IT-to-support-their-day-to-day-enterprise-critical-operations,-they-are-all-potential-clients.-We-hope-with-our-marketing-we-will-get-a-range-of-clients-from-different-industries-coming-to-us-so-that-our-client-base-is-wide-and-stable.-There-are-areas-that-will-particularly-target.-In-the-first-and-second-years:

 

• Medium-sized-businesses-needing-custom-enterprise-resource-planning-software-(stock-control,-payroll-and-so-on)

 

• Point-of-sale-systems-for-retailers

 

• Businesses-conducting-e-commerce-who-want-to-integrate-old-business-software-into-languages-running-web-frameworks

 

• Scientific-and-engineering-organisations-with-legacy-systems-such-as-FORTRAN-that-they-want-to-port

 

As-Palton-matures-we-will-start-to-target:

 

• Hardware-developers-who-use-custom-languages-for-hardware-description

 

• Software-developers-who-use-domain-specific-languages

 

• Software-developers-for-mobile-and-embedded-devices

 

• Business-users-of-Palton

 

 

 

 

 

 

 

 

 

 

19

Palton Ltd-Consulting-Business-Plan

 

 

 

Financial-Projections

 

S-u-m-m-a-r-y

 

End-of-year-financial-projection-summary

 

 

 

Year-1

Year-2

Year-3

Revenue

£64,000

£792,000

£1,368,000

Gross-profit

£16,060

£528,330

£912,570

Net-profit

- £155,102

£147,056

£452,036

Closing-bank-balance

£14,898

£105,043

£373,968

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumpt-ions

 

O-f-f-i-c-e-S-p-a-c-e

 

Figures-for-office-space-include-utilities-such-as-water,-energy-and-cleaning.

 

E-q-u-i-p-m-e-n-t

 

A-desktop-computer-system-costs-around-£750-including-the-base-unit,-a-monitor,-keyboard-and-mouse.-A-server-computer-system-suitable-for-about-10-clients-running-applications-such-as-file-storage,-version-control,-compilation-and-testing-costs-around-£1,000.-Other-office-appliances-such-as-a-phone-and-shared-faxes,-printers-and-so-on,-cost-around-£150-per-person.

 

A-d-v-e-r-t-i-s-i-n-g

 

Placing-a-full-page-advert-in-a-magazine-or-industry-newspaper-costs-around-£6,000.

 

 

 

 

 

20

Palton Ltd-Consulting-Business-Plan

 

 

 

W-e-b-H-o-s-t-i-n-g-a-n-d-E-m-a-i-l

 

Professional-web-hosting-and-email-services-including-domain-name,-sufficient-disk-space-and-network-transfer,-email-and-developer-access-costs-around-£20-a-month.

 

D-e-v-e-l-o-p-e-r-Ti-m-e

 

Each-consulting-developer-cannot-be-gainfully-employed-on-a-clientÕs-project-all-of-the-time.-There-are-several-reasons-why-a-developer-would-not-be-working-billable-hours:

 

• Lack-of-work

 

• Time-being-trained-by-senior-developers

 

• Time-training-junior-developers

 

• Time-developing-the-Katahdin-technology

 

• Time-at-conferences-and-trade-shows

 

• Sick-leave-and-other-unforeseen-circumstances

 

My-financial-projections-are-based-on-the-assumption-that-each-developer-will-only-be-working-billable-hours-a-third-of-the-time-in-the-first-year-and-half-of-the-time-in-the-second-and-third-years.-These-are-conservative,-worst-case-estimates.

 

T-a-x

 

Employers-pay-a-National-Insurance-Contribution.-All-of-our-employees-fall-into-Class-1-above-the-Earning-Threshold-so-our-contribution-is-12.8%-of-their-gross-pay.

 

Corporation-Tax-is-levied-at-20%-for-net-profit-up-to-£300,000-and-30%-for-net-profit-above-£1,500,000.-Profit-between-those-bands-is-taxed-on-a-scale-between-20%-and-30%.-Only-one-band-is-applied-Ð-it-is-not-20%-of-the-first-£300,000,-but-20%-if-the-entire-profit-is-up-to-that-figure.-Corporation-Tax-is-paid-at-the-end-of-the-financial-year-in-reality,-but-has-been-taken-quarterly-in-my-projections.

 

M-a-r-gi-n-s-a-n-d-C-o-n-t-i-n-g-e-n-c-y

 

A-large-float-is-needed-to-allow-for-unexpected-expenses,-late-payment-of-fees-and-so-on.-This-is-accommodated-by-always-allowing-for-a-large-positive-sum-in-the-bank-balance.-In-my-projections-the-bank-balance-does-not-fall-below-£10,000.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

Palton Ltd-Consulting-Business-Plan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

Palton Ltd-Consulting-Business-Plan

 

 

 

R-e-f-e-r-e-n-c-e-s

 

 

 

 

 

 

i RedHat,-Inc.-Corporate-Facts

 

ii CNET-report,-April-2006

 

iii Management-Consultancies-Association,-UK-Consulting-Industry-Reports

 

iv Microsoft-gives-away-Visual-Studio-for-C++,-Visual-Basic-and-C♯-as-an-ÔExpressÕ-version-that-includes-the-full-compilers-and-SDKs.-Businesses-can-use-these-versions-for-commercial-development.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

Palton Ltd-Consulting-Business-Plan

 

 

ProÞt-and-Loss-Projection,-Years-1-and-2

 

Year

 

Year-1

 

 

 

 

Year-2

 

 

 

Quarter

Q1

Q2

Q3

Q4

Total

Q1

Q2

Q3

Q4

Total

 

 

 

 

 

 

 

 

 

 

 

Service-fees

0

0

32,000

32,000

64,000

144,000

216,000

216,000

216,000

792,000

Developer-payroll

0

0

21,250

21,250

42,500

42,500

63,750

63,750

63,750

233,750

Developer-NI-contribution

0

0

2,720

2,720

5,440

5,440

8,160

8,160

8,160

29,920

Developer-expenses

0

0

2,500

2,500

5,000

5,000

7,500

7,500

7,500

27,500

Gross-profit

0

0

8,030

8,030

16,060

96,060

144,090

144,090

144,090

528,330

Manager-payroll

0

0

11,250

11,250

22,500

22,500

22,500

22,500

22,500

90,000

Community-manager-payroll

0

0

8,750

8,750

17,500

8,750

8,750

8,750

8,750

35,000

Director-payroll

5,000

5,000

8,750

8,750

27,500

8,750

8,750

8,750

8,750

35,000

Receptionist-payroll

0

0

4,500

4,500

9,000

4,500

4,500

4,500

4,500

18,000

Staff-expenses1

1,250

1,250

5,000

5,000

12,500

6,250

6,250

6,250

6,250

25,000

Payroll-NI-contribution1

640

640

4,256

4,256

9,792

5,696

5,696

5,696

5,696

22,784

 

6,890

6,890

42,506

42,506

98,792

56,446

56,446

56,446

56,446

225,784

Office-space

300

300

14,625

14,625

29,850

18,000

20,250

20,250

20,250

78,750

Desktop-computers

0

0

4,500

0

4,500

2,250

1,500

0

0

3,750

Server-computers

0

0

1,000

0

1,000

0

0

0

0

0

Other-office-appliances

0

0

900

0

900

450

300

0

0

750

Telecoms

0

0

400

400

800

400

400

400

400

1,600

Office-misc

50

50

100

100

300

150

150

150

150

600

 

0

0

6,400

0

6,400

2,700

1,800

0

0

4,500

Web-hosting-and-email

0

0

60

60

120

60

60

60

60

240

Magazine-advertising

0

0

18,000

18,000

36,000

18,000

18,000

18,000

18,000

72,000

 

0

0

18,060

18,060

36,120

18,060

18,060

18,060

18,060

72,240

 

 

 

 

 

 

 

 

 

 

 

Total-overhead

7,190

7,190

81,591

75,191

171,162

95,206

96,556

94,756

94,756

381,274

Net-profit2

-7,190

-7,190

-73,561

-67,161

-155,102

854

47,534

49,334

49,334

147,056

Cumulative-profit

-7,190

-14,380

-87,941

-155,102

 

-154,248

-106,714

-57,380

-8,046

 

 

1 Staff-expenses-and-total-payroll-NI-contribution-excludes-developer-payroll

 

2-Pre-corporation-tax

 

 

24

Palton Ltd-Consulting-Business-Plan

 

 

ProÞt-and-Loss-Projection,-Year-3

 

Year

 

Year-3

 

 

 

Total

Quarter

Q1

Q2

Q3

Q4

Total

 

 

 

 

 

 

 

 

Service-fees

288,000

360,000

360,000

360,000

1,368,000

2,224,000

Developer-payroll

85,000

106,250

106,250

106,250

403,750

680,000

Developer-NI-contribution

10,880

13,600

13,600

13,600

51,680

87,040

Developer-expenses

10,000

12,500

12,500

12,500

47,500

 

Gross-profit

192,120

240,150

240,150

240,150

912,570

1,456,960

Manager-payroll

33,750

33,750

33,750

33,750

135,000

247,500

Community-manager-payroll

8,750

8,750

8,750

8,750

35,000

87,500

Director-payroll

8,750

8,750

8,750

8,750

35,000

97,500

Receptionist-payroll

4,500

4,500

4,500

4,500

18,000

45,000

Staff-expenses1

7,500

7,500

7,500

7,500

30,000

67,500

Payroll-NI-contribution1

7,136

7,136

7,136

7,136

28,544

61,120

 

70,386

70,386

70,386

70,386

281,544

606,120

Office-space

23,625

25,875

25,875

25,875

101,250

209,850

Desktop-computers

2,250

1,500

0

0

3,750

12,000

Server-computers

1,000

0

0

0

1,000

2,000

Other-office-appliances

450

300

0

0

750

2,400

Telecoms

500

500

500

500

2,000

4,400

Office-misc

200

200

200

200

800

1,700

 

3,700

1,800

0

0

5,500

16,400

Web-hosting-and-email

60

60

60

60

240

600

Magazine-advertising

18,000

18,000

18,000

18,000

72,000

180,000

 

18,060

18,060

18,060

18,060

72,240

180,600

 

 

 

 

 

 

 

Total-overhead

115,771

116,121

114,321

114,321

460,534

1,012,970

Net-profit2

76,349

124,029

125,829

125,829

452,036

 

Cumulative-profit

68,303

192,332

318,161

443,990

 

 

 

1 Staff-expenses-and-total-payroll-NI-contribution-excludes-developer-payroll

 

2-Pre-corporation-tax

 

 

25

Palton Ltd-Consulting-Business-Plan

 

 

 

Revenue-Projection

 

 

 

400,000

 

 

 

 

 

 

 

 

 

350,000

 

 

 

 

 

 

 

 

 

300,000

 

 

 

 

 

 

 

 

£

250,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

200,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly

150,000

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50,000

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

0

5

10

15

20

25

30

35

40

 

-50,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Month

 

 

 

 

 

 

 

 

 

26

 

 

 

 

 

Palton Ltd-Consulting-Business-Plan

 

 

 

Net-Profit-Projection

 

 

 

150,000

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

 

 

 

 

£

 

 

 

 

 

 

 

 

 

Net-Proift

50,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly

0

 

 

 

 

 

 

 

 

 

0

5

10

15

20

25

30

35

40

 

 

 

 

 

 

 

 

 

 

 

-50,000

 

 

 

 

 

 

 

 

 

-100,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Month

 

 

 

 

 

 

 

 

 

27

 

 

 

 

 

Palton Ltd-Consulting-Business-Plan

 

 

Cash-Flow-Projection,-Years-1-and-2

 

Year

 

Year-1

 

 

 

 

Year-2

 

 

 

Quarter

Q1

Q2

Q3

Q4

Total

Q1

Q2

Q3

Q4

Total

 

 

 

 

 

 

 

 

 

 

 

Investment

75,000

0

100,000

0

175,000

0

0

0

0

0

Service-fees

0

0

32,000

32,000

64,000

144,000

216,000

216,000

216,000

792,000

Cash-in

75,000

0

132,000

32,000

239,000

144,000

216,000

216,000

216,000

792,000

Payroll

5,000

5,000

54,500

54,500

119,000

87,000

108,250

108,250

108,250

411,750

Staff-expenses

1,250

1,250

7,500

7,500

17,500

11,250

13,750

13,750

13,750

52,500

NI-contribution

640

640

6,976

6,976

15,232

11,136

13,856

13,856

13,856

52,704

 

6,890

6,890

68,976

68,976

151,732

109,386

135,856

135,856

135,856

516,954

Office-space

300

300

14,625

14,625

29,850

18,000

20,250

20,250

20,250

78,750

Desktop-computers

0

0

4,500

0

4,500

2,250

1,500

0

0

3,750

Server-computers

0

0

1,000

0

1,000

0

0

0

0

0

Other-office-appliances

0

0

900

0

900

450

300

0

0

750

Telecoms

0

0

400

400

800

400

400

400

400

1,600

Office-misc

50

50

100

100

300

150

150

150

150

600

 

0

0

6,400

0

6,400

2,700

1,800

0

0

4,500

Web-hosting-and-email

0

0

60

60

120

60

60

60

60

240

Print-advertising

0

0

18,000

18,000

36,000

18,000

18,000

18,000

18,000

72,000

 

0

0

18,060

18,060

36,120

18,060

18,060

18,060

18,060

72,240

Net-profit

-7,190

-7,190

-73,561

-67,161

-155,102

854

47,534

49,334

49,334

147,056

Corporation-tax1

0

0

0

0

0

171

9,507

9,867

9,867

29,411

 

 

 

 

 

 

 

 

 

 

 

Cash-out

7,190

7,190

108,061

101,661

224,102

148,317

185,473

184,033

184,033

701,855

 

 

 

 

 

 

 

 

 

 

 

Cash-flow

67,810

-7,190

23,939

-69,661

14,898

-4,317

30,527

31,967

31,967

90,145

Opening-bank-balance

75,000

67,810

60,620

84,559

 

14,898

10,581

41,108

73,076

 

Closing-bank-balance

67,810

60,620

84,559

14,898

 

10,581

41,108

73,076

105,043

 

 

1 Calculated-quarterly-in-this-projection-but-paid-at-the-end-of-each-tax-year-in-reality

 

 

 

28

Palton Ltd-Consulting-Business-Plan

 

 

Cash-Flow-Projection,-Year-3

 

Year

 

Year-3

 

 

 

 

Total

Quarter

Q1

Q2

Q3

Q4

Total

 

 

 

 

 

 

 

 

 

Investment

0

0

0

0

 

0

175,000

Service-fees

288,000

360,000

360,000

360,000

 

1,368,000

2,224,000

Cash-in

288,000

360,000

360,000

360,000

 

1,368,000

2,399,000

Payroll

140,750

162,000

162,000

162,000

 

626,750

1,157,500

Staff-expenses

17,500

20,000

20,000

20,000

 

77,500

147,500

NI-contribution

18,016

20,736

20,736

20,736

 

80,224

148,160

 

176,266

202,736

202,736

202,736

 

784,474

1,453,160

Office-space

23,625

25,875

25,875

25,875

 

101,250

209,850

Desktop-computers

2,250

1,500

0

0

 

3,750

12,000

Server-computers

1,000

0

0

0

 

1,000

2,000

Other-office-appliances

450

300

0

0

 

750

2,400

Telecoms

500

500

500

500

 

2,000

4,400

Office-misc

200

200

200

200

 

800

1,700

 

3,700

1,800

0

0

 

5,500

16,400

Web-hosting-and-email

60

60

60

60

 

240

600

Print-advertising

18,000

18,000

18,000

18,000

 

72,000

180,000

 

18,060

18,060

18,060

18,060

 

72,240

180,600

Net-profit

76,349

124,029

125,829

125,829

 

452,036

443,990

Corporation-tax1

22,905

37,209

37,749

37,749

 

135,611

165,022

 

 

 

 

 

 

 

 

Cash-out

244,556

285,680

284,420

284,420

 

1,099,075

2,025,032

 

 

 

 

 

 

 

 

Cash-flow

43,444

74,320

75,580

75,580

 

268,925

 

Opening-bank-balance

105,043

148,487

222,807

298,388

 

 

 

Closing-bank-balance

148,487

222,807

298,388

373,968

 

 

 

 

 

 

 

 

 

 

 

1 Calculated-quarterly-in-this-projection-but-paid-at-the-end-of-each-tax-year-in-reality

Copyright ©American College of the Middle East, 2021

Copyright ©American College of the Middle East, 2021

Copyright ©American College of the Middle East, 2021