Escolar Documentos
Profissional Documentos
Cultura Documentos
Brief Instructions:
How Do I Do This From Scratch?
To Insert Names, insert rowsabove the last name in the list or after the first name.
Right-click on a row number, then select Insert.
Event / Name
Prototype Completion
Patent Applications
Independent Testing
Manufacturer Search
Funding
Sales initiation (free trial)
Begin Sales
Co - media marketing
Market Expansion
Start
Jun-15
Jun-15
Jul-15
Aug-15
Jun-15
Sep-15
Oct-15
Aug-15
Oct-15
End
Jul-15
Jul-15
Aug-15
Sep-15
Oct-15
Oct-15
Nov-15
Nov-15
Jan-16
Length
30
30
31
31
122
30
31
92
92
42125
Prototype C ompletion
Patent Applications
Independent Testing
Manufacturer Search
Funding
Sales initiation (free trial)
Begin Sales
C o - media marketing
Market Expansion
42156
42187
42218
42125
ns
l)
es
Prototype Completion
Patent Applications
Independent Testing
Manufacturer Search
Funding
Sales initiation (free trial)
Begin Sales
Co - media marketing
Market Expansion
42156
42187
42218
42249
42280
42311
42342
Start
end
Duration
Jun-15
Jun-15
Jul-15
Aug-15
Jun-15
Sep-15
Oct-15
Aug-15
Oct-15
Jul-15
Jul-15
Aug-15
Sep-15
Oct-15
Oct-15
Nov-15
Nov-15
Jan-16
30
30
31
31
122
30
31
92
92
42373
42404
Antiques
Art Galleries
Books
Curios & Knick Knacks
Departmental Stores
Electronics
Ethnic Finds
Fashion
Hair, Health & Beauty
Home Furnishing
Music
Souvenirs
Special Interests
Revenue
0.01
1
Bookstore
Retail Outlets
Supermarkets
Transactions/hour
36
12
60
Operation Hour
12
10
12
No.of days
30
30
30
Machine
3
2
5
2
Bookstore
Retail Outlets
Supermarkets
Transactions/hour
36
12
60
Operation Hour
12
10
12
No.of days
30
30
30
Machine
3
2
5
3
Bookstore
Retail Outlets
Supermarkets
Transactions/hour
36
12
60
Operation Hour
12
10
12
No.of days
30
30
30
Machine
3
2
5
Sales
Bookstores
Retail Outlets
Supermarkets
Bookstores
Retail Outlets
Supermarkets
Year 1
Year 2
Year 3
$93,312.00
$8,640.00
$129,600.00
$139,968.00
$17,280.00
$259,200.00
$233,280.00
$25,920.00
$388,800.00
Month 1
Month 2
Month 3
Month 4
-$15,302.33
-$10,302.33
-$7,302.33
$3,888.00
-$15,302.33
-$10,302.33
-$7,302.33
$144.00
-$15,302.33
-$10,302.33
-$7,302.33
$2,160.00
$20,000.00
$10,000.00
-$30,000.00
-$40,000.00
-$50,000.00
Month 12
Month 11
Month 10
Month 9
Month 8
Month 7
Month 6
Month 5
Month 4
Month 3
-$20,000.00
Month 2
-$10,000.00
Month 1
$0.00
Supermarke
ts
Retail
Outlets
upermarke
tail
utlets
50%margin
ROI
Investor Return Loan Repayment
37324.8
18662.4
18662.4
3456
1728
1728
51840
25920
25920
92620.8
46310.4
46310.4
Outlets
20
10
10
Monthly Rev
7776
720
10800
yearly
93312
8640
129600
231552
Outlets
30
20
20
Monthly Rev
11664
1440
21600
yearly
139968
17280
259200
416448
ROI
55987.2
6912
103680
166579.2
Outlets
50
30
30
Monthly Rev
19440
2160
32400
yearly
233280
25920
388800
648000
ROI
93312
10368
155520
259200
ROI
Year 1
Year 2
Year 3
$92,621
$166,579
$259,200
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
$4,665.60
$5,443.20
$6,220.80
$6,998.40
$7,776.00
$7,776.00
$7,776.00
$288.00
$288.00
$360.00
$432.00
$576.00
$648.00
$720.00
$4,320.00
$4,320.00
$5,400.00
$6,480.00
$8,640.00
$9,720.00
$10,800.00
$450,000.00
388,800
$400,000.00
$350,000.00
$300,000.00
259,200
233,280
$250,000.00
$200,000.00
$150,000.00
$100,000.00
$50,000.00
129,600
139,968
93,312
8,640
17,280
25,920
$0.00
Bookstores
Retail Outlets
Supermarkets
Sales
Book
store
s
Month 1
Month 2
Month 3
Month 4
Month 5
Month 6
Month 7
Month 8
Month 9
Month 10
Month 11
Month 12
BookstoreRetail StreSupermarket
5
2
2
6
2
2
8
2
2
10
2
2
12
4
4
14
4
4
16
5
5
18
6
6
20
8
8
20
9
9
20
10
10
20
10
10
$300,000
Return of investment
$259,200
$250,000
Month 12
$200,000
$166,579
$7,776.00
$720.00
$150,000
$10,800.00
$100,000
$92,621
$50,000
388,800
$0
Year 1
,280
25,920
ermarkets
Sales
Book
store
s
Year 2
Year 3
nt
1st
Ting Kai(Pres/CEO)
Nasri(marketing officer)
Wei Liang(marketing officer)
Michael (CTO)
Jag Jayagopalan (Operations)
Selvaraj (CFO)
Sales Representative
Technicians
Total Payroll
2nd
3rd
###
###
###
$5,000
###
###
###
$535,890
year1
year2
year3
11
24
50
number of
employees
Personnel Hiring
60
50
50
40
30
24
20
11
10
0
year1
year2
year3
Hiring
50
year3