SlideShare ist ein Scribd-Unternehmen logo
1 von 26
“ A WAY TO BE SEEN” Copyright 2009:  Dan Dorsett
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
STATISTICS ,[object Object],[object Object],[object Object]
Executive Summary ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Product Description “Protect, Reflect, & Illuminate”   ,[object Object],[object Object]
Mission Statement ,[object Object],[object Object],[object Object],[object Object]
Vision Statement ,[object Object],[object Object],[object Object],[object Object]
Corporate Values ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Contributions  ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Contributions ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Industry Analysis ,[object Object],[object Object],[object Object],[object Object]
 
MARKET ANALYSIS ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
COMPETITION ,[object Object],[object Object],[object Object],[object Object]
IMPLEMENTING STRATEGIES ,[object Object],[object Object],[object Object],[object Object]
IMPLEMENTING STRATEGIES ,[object Object]
STRATEGIC DESIGN CONCEPTS
Volare Gear  EXPENSES Description Amount YTD  Contacts R and D ID Group Inc. Prototyping $  15,000.00  Administrative Costs $  60,000.00  Lawyer  Trademark, Consultation $  2,000.00  Trademark $  500.00  Incorporated Volare Gear $  350.00  Transportation $  20,000.00  Logistics $  15,000.00  Reserve Energy Pack $  7,000.00  R & D Total $  119,850.00  Vest Materials approx 5000 UM Unit Price  Quantity Description Total  Suppliers Velcro $  66.30  0 4"  75-50 yards rolls (15%@1500)  $  -  http://www.jfreeman.com/velcro.html  Cordura 220yrdrll $ 2,366.00  10 navy blue 500 vests $  23,660.00  http://www.ahh.biz/fabric_catagories/heavy_fabrics.htm Clear Plastic G20 20 Gauge $  2.30  $ 2,856.00  714yrds*2.30 $  6,568.80  http://www.novatexintl.com Moonlight Reflective $  25.00  500 125yards /25 $  12,500.00  http://www.novatexintl.com AFRO Perforated AF 929P  $  6.95  1000 250yrds / 6.95 $  6,950.00  http://www.novatexintl.com Pack Cloth (100% Nylon Coated DWR) $  3.00  1000 250yards / 3.00 $  3,000.00  http://www.brookwoodcos.com LED Lighting $  2.30  12000 45000ft/ 2.30 6ft/vst $  27,600.00  http://www.neo-neon.com Wiring $  1.50  2000 5000 / $  3,000.00  International Wire Connector $  1.50  2000 5000 MF * 1.50 $  3,000.00  NA Total Vest Materials $  86,278.80  Total Cost/Vest $  43.14  Selling Price $  200.00  Projected Total Sales $  400,000.00  TOTAL FIXED and VARIABLE COST $  206,128.80  Projected Income $  193,871.20  Break Even Point Fixed Cost/(Unit Selling Price-Variable Cost) $  1,314.09  Unit Contribution Margin Sell Price-Variable Cost 156.86
4 Month Cash  Flow Part 1 4 MONTH CASH FLOW 2000 Vests WITH INITIAL DEBT PAYOFF 1.  CASH ON HAND Current Month  Month #2  Month #3  Month #4  Beginning of month $  207,000.00  $  73,491.20  $  147,156.20  $  308,625.20  Plus         a.  Cash Sales $  -  $  99,995.00  $  199,999.00  $  99,995.00  b.  Collections from accounts receivable         c.  Other cash income         2.  TOTAL CASH AVAILABLE $  207,000.00  $  173,486.20  $  347,155.20  $  408,620.20  3.  TOTAL CASH PAID OUT         a.  Purchased Inventory  $  86,278.80        b.  Gross wages (excludes withdrawals) $  4,000.00  $  4,000.00  $  4,000.00  $  4,000.00  c.  Officer’s salaries $  10,000.00  $  10,000.00  $  10,000.00  $  10,000.00  d.  Payroll expenses (taxes, etc.) $  2,200.00  $  -  $  2,200.00  $  -  e.  Outside services $  10,000.00  $  -  $  10,000.00  $  -  f.  Supplies (office/operation) $  400.00  $  200.00  $  200.00  $  200.00  g.  Repairs & maintenance         h.  Advertising $  5,000.00  $  1,000.00  $  1,000.00  $  1,000.00  i.  Car, delivery, travel $  6,250.00  $  2,000.00  $  2,000.00  $  2,000.00  j.  Account & legal $  2,000.00  $  -  $  -  $  -
4 Month Cash Flow Part 2 k.  Rent $  1,200.00  $  1,200.00  $  1,200.00  $  1,200.00  l.  Telephone $  300.00  $  300.00  $  300.00  $  300.00  m. Utilities $  500.00  $  500.00  $  500.00  $  500.00  n.  Insurance $  1,000.00  $  1,000.00  $  1,000.00  $  1,000.00  o.  Taxes $  1,000.00  $  2,750.00  $  2,750.00  $  2,750.00  p.  Interest expense $  1,380.00  $  1,380.00  $  1,380.00  $  1,380.00  q.  Owner’s withdrawal $  -        r.  Loan principal payment $  2,000.00  $  2,000.00  $  2,000.00  $  2,000.00  s.  Miscellaneous (unspecified)         t.  Other expenses (specify)         u. Other expenses (specify)         4.  TOTAL CASH PAID OUT $  133,508.80  $  26,330.00  $  38,530.00  $  26,330.00    5.  CASH SURPLUS (deficit) $  73,491.20  $  147,156.20  $  308,625.20  $  382,290.20  6.  BORROWINGS $  65,000.00  $  -  $  -  $  -
Volare Gear 1 Year VOLARE GEAR Inc.  PROJECTION 1st YEAR  CONSTANT PRICING DESCRIPTION 2009 NUMBER OF UNITS SOLD 2000 PRICE $  150.00  SALES $  300,000.00  FIXED COSTS $  119,850.00  VARIABLE COST $  86,278.80  EBIT $  93,871.20  PROJECTED PRICING INCREASE DESCRIPTION 2009 NUMBER OF UNITS SOLD 2000 PRICE $  199.99  SALES $  399,980.00  FIXED COSTS $  119,850.00  VARIABLE COST $  86,278.80  EBIT $  193,851.20
BASIC MODEL MATERIAL COST Volare Materials Police Beta-Prototype Design Input  Description Color U/M Price/Unit Quantity/Vest Amount Clear Plastic G20 20 Gauge Trans Yard $2.30 0.13 $0.29 Moonlight Reflective Reflective Yard $25.00 0.25 $6.25 AFRO Perforated AF 929P  Black Yard $6.95 0.50 $3.48 Pack Cloth (100% Nylon Coated DWR) Navy Blue Yard $3.00 0.50 $1.50 $11.51 Description Color U/M Price/Unit Quantity/Vest Amount LED Strip (6 strips @ 1.5') Red Foot $2.30 9.00 $20.70
PROJECTED SALES
OBTAINING 1% MARKET SHARE 5 YEAR PROJECTION
5 YEAR MINIMUM MARKET PENETRATION
VOLARE GEAR INC. ,[object Object],[object Object]

Weitere ähnliche Inhalte

Andere mochten auch

Dream Garage Rev 2
Dream Garage Rev 2Dream Garage Rev 2
Dream Garage Rev 2Chris Hussey
 
Jadual waktu sekolah sesi 2015
Jadual waktu sekolah sesi 2015Jadual waktu sekolah sesi 2015
Jadual waktu sekolah sesi 2015Aishah Othman
 
Software: The Equalizer
Software: The EqualizerSoftware: The Equalizer
Software: The EqualizerRob Marano
 
The Analytics Continuum
The Analytics ContinuumThe Analytics Continuum
The Analytics ContinuumRob Marano
 
Group Project_Gear S_Group 7
Group Project_Gear S_Group 7Group Project_Gear S_Group 7
Group Project_Gear S_Group 7Swetal Padhiyar
 
Rpt rbt t6
Rpt rbt t6Rpt rbt t6
Rpt rbt t6Tak Gitu
 
Docrcslideshow
DocrcslideshowDocrcslideshow
Docrcslideshowhillqueen
 
Elearning Map
Elearning MapElearning Map
Elearning Maprob.a
 
De Domingo a Domingo nº 55
De Domingo a Domingo nº 55De Domingo a Domingo nº 55
De Domingo a Domingo nº 55Nombre Apellidos
 
La Harley Davidson
La Harley DavidsonLa Harley Davidson
La Harley Davidsonaleegb
 
Einstein (student preso)
Einstein (student preso)Einstein (student preso)
Einstein (student preso)Roppon Picha
 
Programa Ed12 Ingridodgers
Programa Ed12 IngridodgersPrograma Ed12 Ingridodgers
Programa Ed12 IngridodgersIngrid Odgers
 
Examen De Inteligencia
Examen De InteligenciaExamen De Inteligencia
Examen De InteligenciaAngel Ortez
 
*Pptforlinkedin
*Pptforlinkedin*Pptforlinkedin
*Pptforlinkedinmjbayliss
 
Dios, Ford y las mujeres
Dios, Ford y las mujeresDios, Ford y las mujeres
Dios, Ford y las mujeresaleegb
 
Foo Test Keynote
Foo Test KeynoteFoo Test Keynote
Foo Test Keynotekwirle
 

Andere mochten auch (19)

Dream Garage Rev 2
Dream Garage Rev 2Dream Garage Rev 2
Dream Garage Rev 2
 
Jadual waktu sekolah sesi 2015
Jadual waktu sekolah sesi 2015Jadual waktu sekolah sesi 2015
Jadual waktu sekolah sesi 2015
 
Software: The Equalizer
Software: The EqualizerSoftware: The Equalizer
Software: The Equalizer
 
The Analytics Continuum
The Analytics ContinuumThe Analytics Continuum
The Analytics Continuum
 
Group Project_Gear S_Group 7
Group Project_Gear S_Group 7Group Project_Gear S_Group 7
Group Project_Gear S_Group 7
 
Rpt rbt t6
Rpt rbt t6Rpt rbt t6
Rpt rbt t6
 
Problemas
ProblemasProblemas
Problemas
 
Docrcslideshow
DocrcslideshowDocrcslideshow
Docrcslideshow
 
Elearning Map
Elearning MapElearning Map
Elearning Map
 
De Domingo a Domingo nº 55
De Domingo a Domingo nº 55De Domingo a Domingo nº 55
De Domingo a Domingo nº 55
 
La Harley Davidson
La Harley DavidsonLa Harley Davidson
La Harley Davidson
 
Einstein (student preso)
Einstein (student preso)Einstein (student preso)
Einstein (student preso)
 
Programa Ed12 Ingridodgers
Programa Ed12 IngridodgersPrograma Ed12 Ingridodgers
Programa Ed12 Ingridodgers
 
Examen De Inteligencia
Examen De InteligenciaExamen De Inteligencia
Examen De Inteligencia
 
Guber
GuberGuber
Guber
 
CategoriaEDI
CategoriaEDICategoriaEDI
CategoriaEDI
 
*Pptforlinkedin
*Pptforlinkedin*Pptforlinkedin
*Pptforlinkedin
 
Dios, Ford y las mujeres
Dios, Ford y las mujeresDios, Ford y las mujeres
Dios, Ford y las mujeres
 
Foo Test Keynote
Foo Test KeynoteFoo Test Keynote
Foo Test Keynote
 

Kürzlich hochgeladen

0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdfRenandantas16
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insightsseri bangash
 
Event mailer assignment progress report .pdf
Event mailer assignment progress report .pdfEvent mailer assignment progress report .pdf
Event mailer assignment progress report .pdftbatkhuu1
 
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableCall Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableDipal Arora
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxAndy Lambert
 
Best Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaBest Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaShree Krishna Exports
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLSeo
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsP&CO
 
Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Roland Driesen
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Dipal Arora
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Neil Kimberley
 
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 DelhiCall Girls in Delhi
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Dave Litwiller
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyEthan lee
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Servicediscovermytutordmt
 
Progress Report - Oracle Database Analyst Summit
Progress  Report - Oracle Database Analyst SummitProgress  Report - Oracle Database Analyst Summit
Progress Report - Oracle Database Analyst SummitHolger Mueller
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMANIlamathiKannappan
 
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Roland Driesen
 

Kürzlich hochgeladen (20)

0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
 
Understanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key InsightsUnderstanding the Pakistan Budgeting Process: Basics and Key Insights
Understanding the Pakistan Budgeting Process: Basics and Key Insights
 
Event mailer assignment progress report .pdf
Event mailer assignment progress report .pdfEvent mailer assignment progress report .pdf
Event mailer assignment progress report .pdf
 
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableCall Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 
Best Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaBest Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in India
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
 
Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
9599632723 Top Call Girls in Delhi at your Door Step Available 24x7 Delhi
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Service
 
Progress Report - Oracle Database Analyst Summit
Progress  Report - Oracle Database Analyst SummitProgress  Report - Oracle Database Analyst Summit
Progress Report - Oracle Database Analyst Summit
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...
 

Mark Cuban Stimulus Plan Volare gear Inc

  • 1. “ A WAY TO BE SEEN” Copyright 2009: Dan Dorsett
  • 2.
  • 3.
  • 4.
  • 5.
  • 6.
  • 7.
  • 8.
  • 9.
  • 10.
  • 11.
  • 12.  
  • 13.
  • 14.
  • 15.
  • 16.
  • 18. Volare Gear EXPENSES Description Amount YTD Contacts R and D ID Group Inc. Prototyping $ 15,000.00 Administrative Costs $ 60,000.00 Lawyer Trademark, Consultation $ 2,000.00 Trademark $ 500.00 Incorporated Volare Gear $ 350.00 Transportation $ 20,000.00 Logistics $ 15,000.00 Reserve Energy Pack $ 7,000.00 R & D Total $ 119,850.00 Vest Materials approx 5000 UM Unit Price Quantity Description Total Suppliers Velcro $ 66.30 0 4" 75-50 yards rolls (15%@1500) $ - http://www.jfreeman.com/velcro.html Cordura 220yrdrll $ 2,366.00 10 navy blue 500 vests $ 23,660.00 http://www.ahh.biz/fabric_catagories/heavy_fabrics.htm Clear Plastic G20 20 Gauge $ 2.30 $ 2,856.00 714yrds*2.30 $ 6,568.80 http://www.novatexintl.com Moonlight Reflective $ 25.00 500 125yards /25 $ 12,500.00 http://www.novatexintl.com AFRO Perforated AF 929P $ 6.95 1000 250yrds / 6.95 $ 6,950.00 http://www.novatexintl.com Pack Cloth (100% Nylon Coated DWR) $ 3.00 1000 250yards / 3.00 $ 3,000.00 http://www.brookwoodcos.com LED Lighting $ 2.30 12000 45000ft/ 2.30 6ft/vst $ 27,600.00 http://www.neo-neon.com Wiring $ 1.50 2000 5000 / $ 3,000.00 International Wire Connector $ 1.50 2000 5000 MF * 1.50 $ 3,000.00 NA Total Vest Materials $ 86,278.80 Total Cost/Vest $ 43.14 Selling Price $ 200.00 Projected Total Sales $ 400,000.00 TOTAL FIXED and VARIABLE COST $ 206,128.80 Projected Income $ 193,871.20 Break Even Point Fixed Cost/(Unit Selling Price-Variable Cost) $ 1,314.09 Unit Contribution Margin Sell Price-Variable Cost 156.86
  • 19. 4 Month Cash Flow Part 1 4 MONTH CASH FLOW 2000 Vests WITH INITIAL DEBT PAYOFF 1. CASH ON HAND Current Month Month #2 Month #3 Month #4 Beginning of month $ 207,000.00 $ 73,491.20 $ 147,156.20 $ 308,625.20 Plus         a. Cash Sales $ - $ 99,995.00 $ 199,999.00 $ 99,995.00 b. Collections from accounts receivable         c. Other cash income         2. TOTAL CASH AVAILABLE $ 207,000.00 $ 173,486.20 $ 347,155.20 $ 408,620.20 3. TOTAL CASH PAID OUT         a. Purchased Inventory $ 86,278.80       b. Gross wages (excludes withdrawals) $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 c. Officer’s salaries $ 10,000.00 $ 10,000.00 $ 10,000.00 $ 10,000.00 d. Payroll expenses (taxes, etc.) $ 2,200.00 $ - $ 2,200.00 $ - e. Outside services $ 10,000.00 $ - $ 10,000.00 $ - f. Supplies (office/operation) $ 400.00 $ 200.00 $ 200.00 $ 200.00 g. Repairs & maintenance         h. Advertising $ 5,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 i. Car, delivery, travel $ 6,250.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 j. Account & legal $ 2,000.00 $ - $ - $ -
  • 20. 4 Month Cash Flow Part 2 k. Rent $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 l. Telephone $ 300.00 $ 300.00 $ 300.00 $ 300.00 m. Utilities $ 500.00 $ 500.00 $ 500.00 $ 500.00 n. Insurance $ 1,000.00 $ 1,000.00 $ 1,000.00 $ 1,000.00 o. Taxes $ 1,000.00 $ 2,750.00 $ 2,750.00 $ 2,750.00 p. Interest expense $ 1,380.00 $ 1,380.00 $ 1,380.00 $ 1,380.00 q. Owner’s withdrawal $ -       r. Loan principal payment $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 s. Miscellaneous (unspecified)         t. Other expenses (specify)         u. Other expenses (specify)         4. TOTAL CASH PAID OUT $ 133,508.80 $ 26,330.00 $ 38,530.00 $ 26,330.00   5. CASH SURPLUS (deficit) $ 73,491.20 $ 147,156.20 $ 308,625.20 $ 382,290.20 6. BORROWINGS $ 65,000.00 $ - $ - $ -
  • 21. Volare Gear 1 Year VOLARE GEAR Inc. PROJECTION 1st YEAR CONSTANT PRICING DESCRIPTION 2009 NUMBER OF UNITS SOLD 2000 PRICE $ 150.00 SALES $ 300,000.00 FIXED COSTS $ 119,850.00 VARIABLE COST $ 86,278.80 EBIT $ 93,871.20 PROJECTED PRICING INCREASE DESCRIPTION 2009 NUMBER OF UNITS SOLD 2000 PRICE $ 199.99 SALES $ 399,980.00 FIXED COSTS $ 119,850.00 VARIABLE COST $ 86,278.80 EBIT $ 193,851.20
  • 22. BASIC MODEL MATERIAL COST Volare Materials Police Beta-Prototype Design Input Description Color U/M Price/Unit Quantity/Vest Amount Clear Plastic G20 20 Gauge Trans Yard $2.30 0.13 $0.29 Moonlight Reflective Reflective Yard $25.00 0.25 $6.25 AFRO Perforated AF 929P Black Yard $6.95 0.50 $3.48 Pack Cloth (100% Nylon Coated DWR) Navy Blue Yard $3.00 0.50 $1.50 $11.51 Description Color U/M Price/Unit Quantity/Vest Amount LED Strip (6 strips @ 1.5') Red Foot $2.30 9.00 $20.70
  • 24. OBTAINING 1% MARKET SHARE 5 YEAR PROJECTION
  • 25. 5 YEAR MINIMUM MARKET PENETRATION
  • 26.