StudentShare
Contact Us
Sign In / Sign Up for FREE
Search
Go to advanced search...

Moyou financial projection - Essay Example

Cite this document
Summary
Name…………………………………………………………………………….xxxxxx Institution……………………………………………………………………….xxxxxx Course……………………………………………………………………………xxxxx Professor………………………………………………………………………….xxxxx @2013 Mayou financial projection Investors and stakeholders use the financial information of a business for decision making purposes…
Download full paper File format: .doc, available for editing
GRAB THE BEST PAPER91.3% of users find it useful
Moyou financial projection
Read Text Preview

Extract of sample "Moyou financial projection"

Download file to see previous pages

The information is based on forecasts. Forecasting is used in estimating future performance of the business (Shim and Siegel 2007). It is useful in the financial planning process which entails assessing future financial needs. Investors use forecasting to value a company and determine its security. Pro forma statements show forecasts for periods ranging from 1-5 years. This report will assess the financial viability of MoYou by carrying out financial projections. The projections are based on the data obtained from the entrepreneur of the organization during an interview.

According to the entrepreneur, annual sales add up to ?1 million. The Cost structure is as follows: The average cost is 3-5 USD per bundle unit. plate - 1$, nail polish 0.9$; Moyou is paying manufactures for labor according to their supply as mentioned above; variable- delivery and dispatch cost varies according to speed of delivery, and its range is from 0.3- 0.7 USD per unit. Service cost- Moyou customer service is based in Brent cross; fixed cost- ?900 per month, variable cost- ?150 per month, staff wages- ?

2750 per month. Media and Public relations cost; Exhibitions cost- ?750 annual and cost Marketing and brand development cost- ?2150 annual cost Income statement projections In the income statement forecast as shown in appendix 1 we assume: Sales grow at 10% annually Variable costs vary with the number of units sold All units produced are assumed to be sold Fixed costs remain constant throughout except the marketing, and product development costs Tax rate of 24% is to remain constant Marginal costing method has been used in projecting the income statement.

Appendix INCOME STATEMENT FORECAST           2013 2014 2015 2016 2017 Number of units sold 100,000 110,000 121,000 133,100 146,410 sales 1,000,000 1,100,000 1,210,000 1,331,000 1,464,100 Less variable costs:   Variable service costs 1,800 1,980 2,178 2,396 2,635 variable delivery & dispatch costs 50,000 55,000 60,500 66,550 73,205 Direct labor costs:   Plate 90,000 99,000 108,900 119,790 131,769 Nail 100,000 110,000 121,000 133,100 146,410 Total Variable costs 241,800 265,980 292,578 321,836 354,019 Less overheads costs:   Fixed service costs 10,800 10,800 10,800 10,800 10,800 Staff wages 33,000 33,000 33,000 33,000 33,000 Media and Public relations:   Exhibitions costs 9,000 9,000 9,000 9,000 9,000 Marketing and brand development 25,800 28,380 31,218 34,340 37,774   78,600 81,180 84,018 87,140 90,574 Net Profit Before Tax 679,600 752,840 833,404 922,024 1,019,507 Tax @24% (163,104) (180,682) (200,017) (221,286) (244,682) Operating income 516,496 572,158 633,387 700,739 774,825             The operating income is a projection of financing the company needs.

Projected balance sheet BALANCE SHEET FORECAST           Fixed Assets 2013 2014 2015 2016 2017 Property, plant & Equipment 1,200,000 1,080,000 972,000 874,800 787,320     Current Assets   Inventories 300,500 301,500 301,500 301,500 301,500 Cash 500,000 730,658 600,000 650,000 730,000 Accounts receivables 215,996 150,000 450,887 524,439 557,905 Total Assets 2,216,496 2,262,158 2,324,387

...Download file to see next pages Read More
Cite this document
  • APA
  • MLA
  • CHICAGO
(“Moyou financial projection Essay Example | Topics and Well Written Essays - 750 words”, n.d.)
Moyou financial projection Essay Example | Topics and Well Written Essays - 750 words. Retrieved from https://studentshare.org/marketing/1472327-moyou-financial-projection
(Moyou Financial Projection Essay Example | Topics and Well Written Essays - 750 Words)
Moyou Financial Projection Essay Example | Topics and Well Written Essays - 750 Words. https://studentshare.org/marketing/1472327-moyou-financial-projection.
“Moyou Financial Projection Essay Example | Topics and Well Written Essays - 750 Words”, n.d. https://studentshare.org/marketing/1472327-moyou-financial-projection.
  • Cited: 0 times

CHECK THESE SAMPLES OF Moyou financial projection

Internal and External Environmental Analysis of Bayou Inn

This paper focuses on the internal and external environmental analysis of Bayou Inn; a hotel in the lodging industry.... An analysis of the internal and external environment in which a business operates provides insightful information for the management body of the organization.... hellip; The information collected enables the individuals serving in the capacity of a manager to implement decisions that would result in short and long term benefits for the stakeholders of the company....
6 Pages (1500 words) Case Study

For or Against New Orleans

The redeveloping benefit of New Orleans can be mainly divided into three groups that include financial, economic and miscellaneous benefits.... The financial part of the benefits contains the cash generated by the city.... The main financial benefits discussed here are connected to the funds generated by the port of the city, as these are direct benefits....
8 Pages (2000 words) Assignment

The Population Demand in China

Therefore, for a successful projection, the aid should be directed towards acquiring machine and equipment.... To begin with, some countries have retrogressive market instruments that do not accord a reflection on the financial ability.... Incepting new ideas in the market is a retrogressive idea that does not bring out any Macro and Micro economics Macro and Micro economics Question Reducing aid flow to some countries is a financial regress....
3 Pages (750 words) Assignment

External and Internal Environmental Analysis of Bayou Inn

The paper “External and Internal Environmental Analysis of Bayou Inn” provides an analysis of the internal and external environment in which a hotel in the lodging industry operates, a company models and its vision statement to target the customers.... hellip; In the case of Bayou Inn, the vision statement can highlight how the business intends to look in a specified duration of time....
6 Pages (1500 words) Essay

Financial Market of Xcolonia

Import- substituting industrialization is a policy that is mostly used by small and developing countries.... Its main aim is to replace foreign products with domestic products.... This helps such countries reduce their dependency on foreign countries through local production of… However, I would not advocate for the approach of import- substituting industrialization since it promotes inefficiency since the local industries are not exposed to global competition....
8 Pages (2000 words) Assignment

Greater London Authority in London

he Mayor of London is a top-level strategic executive who sets out plans and policies for London which covers transportation, planning and improvement, housing, financial progress, health dissimilarities, and variety of environmental concerns which comprises of weather variation, biodiversity, sound ambiance, waste clearance, and air quality.... The Mayor of London possesses particular powers and obligations to carry out certain activities which help to stimulate financial and social welfare as well as environmental protection (Mayor of London, n....
11 Pages (2750 words) Coursework

The Powers and Responsibilities of the Greater London Authority (GLA) and the Mayor

Additionally, the Mayor is in charge of the development of financial budgets for funding of the Greater London authority, as well as auxiliary bodies that include the London Development Agency (LDA), the Metropolitan Police Authority (MPA), Transport for London (TfL), and London Fire and Emergency Planning Authority (LFEPA)....
8 Pages (2000 words) Assignment

Production Planning and Control of General Motors Company

eneral Motors Company designs, markets, distributes and manufactures vehicle parts, and offers financial services.... … The paper "Production Planning and Control of General Motors Company" is a great example of a case study on management.... This paper is about the production planning and control of General Motors Company....
7 Pages (1750 words) Case Study
sponsored ads
We use cookies to create the best experience for you. Keep on browsing if you are OK with that, or find out how to manage cookies.
Contact Us