10
|
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
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